FRANKLIN OPHTHALMIC INSTRUMENTS CO INC
SB-2/A, 1997-11-05
PROFESSIONAL & COMMERCIAL EQUIPMENT & SUPPLIES
Previous: MFS COMMUNICATIONS CO INC, SC 13G/A, 1997-11-05
Next: ELECTRONIC RETAILING SYSTEMS INTERNATIONAL INC, SC 13D, 1997-11-05



                                                          
 As filed with the Securities and Exchange Commission on October 30, 1997
               Registration Statement No. 333-32477

                   SECURITIES AND EXCHANGE COMMISSION
                         WASHINGTON, DC  20549
                                                    
                             PRE-EFFECTIVE
                            AMENDMENT NO. 1
                              TO FORM SB-2

                         REGISTRATION STATEMENT
                               UNDER THE
                         SECURITIES ACT OF 1933

               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
             (Name of Small Business Issuer in Its Charter)
         Delaware                 5048               94-3123210
      (State or Other      (Primary Standard      (I.R.S. Employer
      Jurisdiction of          Industrial       Identification No.)
     Incorporation or     Classification Code
       Organization)            Number)

                         1265 Naperville Drive
                      Romeoville, Illinois  60446
                             (630) 759-7666
     (Address and Telephone Number of Principal Executive Offices)

                           Michael J. Carroll
                               President
               Franklin Ophthalmic Instruments Co., Inc.
                          1265 Naperville Road
                      Romeoville, Illinois  60446
       (Name, Address and Telephone Number of Agent For Service)

                            with copies to:
                       Michael J. Philippi, Esq.
                         Helen Levin Toal, Esq.
                           Ungaretti & Harris
                    3500 Three First National Plaza
                        Chicago, Illinois  60602
                             (312) 977-4400

     Approximate Date  of Proposed  Sale  to the  Public:   As  soon  as
practicable after the effective date of this Registration Statement.

     If any of the  securities being registered on  this form are to  be
offered on a delayed or continuous basis pursuant to Rule 415 under  the
Securities Act  of  1933 (the  'Securities  Act'), check  the  following
box.  

     The Registrant hereby  amends this Registration  Statement on  such
date or dates as may be necessary to delay its effective date until  the
Registrant shall file a further amendment which specifically states that
this  Registration  Statement  shall  thereafter  become  effective   in
accordance with Section 8(a) of the Securities Act of 1933 or until  the
Registration Statement  shall  become  effective on  such  date  as  the
Commission, acting pursuant to said Section 8(a), may determine.
<PAGE>
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                         Cross Reference Sheet

   Registration Statement Item No.   Caption or Location in Prospectus
               and Caption

 1. Front of Registration Statement  Cover Page, Cross Reference Sheet
    and Outside Front Cover of
    Prospectus
 2. Inside Front and Outside Back    Inside Front and Outside Back
    Cover Pages of Prospectus        Cover Pages of Prospectus
 3. Summary Information and Risk     Prospectus Summary; Risk Factors
    Factors
 4. Use of Proceeds                  Use of Proceeds
 5. Determination of Offering Price  Outside Front Cover Page of
                                     Prospectus; Risk Factors
 6. Dilution                         Not Applicable
 7. Selling Security Holders         Selling Security Holders
 8. Plan of Distribution             Outside Front Cover Page of Prospectus;
                                     Selling Security Holders
 9. Legal Proceedings                Business of the Company
10. Directors, Executive Officers,   Management
    Promoters and Control Persons
11. Security Ownership of Certain    Principal Security Holders
    Beneficial Owners and
    Management
12. Description of Securities        Description of Securities 
13. Interest of Named Experts and    Not Applicable
    Counsel
14. Disclosure of Commission         Statement of Indemnification
    Position on Indemnification for
    Securities Act Liabilities
15. Organization within Last Five    Business of the Company
    Years
16. Description of Business          Business of the Company 
17. Management's Discussion and      Management's Discussion and
    Analysis or Plan of Operation    Analysis of Financial Condition
                                     and Results of Operations
18. Description of Property          Business of the Company -
                                     Properties
19. Certain Relationships and        Certain Transactions
    Related Transactions
20. Market for Common Equity and     Market for Securities; Dividend
    Related Stockholder Matters      Policy; Risk Factors
21  Executive Compensation           Management - Executive
                                     Compensation
22  Financial Statements             Financial Statements
23. Changes in and Disagreements     Business of the Company - Legal
    with Accountants on Accounting   Proceedings; Risk Factors
    and Financial Disclosure
<PAGE>
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                   17,254,673 Shares of Common Stock
                2,400,500 Common Stock Purchase Warrants

This Prospectus relates to the sale by certain selling security  holders
identified in  this  Prospectus  (the  'Selling  Security  Holders')  of
17,254,673 shares  of Common  Stock, $0.001  par  value per  share  (the
'Common Stock'),  of  Franklin  Ophthalmic Instruments  Co.,  Inc.  (the
'Company') and  2,400,500 Class  B and  Class  C Common  Stock  Purchase
Warrants exercisable for $1.00 per share (separately referred to as  the
'Class B Warrants' and the 'Class  C Warrants' and together referred  to
as the  'Warrants').    The Common  Stock  and  Warrants  are  sometimes
together referred  to herein  as the  'Securities.'   The  Common  Stock
consists of (i) 14,410,054 shares previously issued by the Company; (ii)
2,400,500 shares issuable upon the exercise  of the Warrants; and  (iii)
444,119 shares issuable upon  the exercise of  certain warrants held  by
Silicon Valley  Bank and  Prinz-Franklin  L.L.C. See  'SELLING  SECURITY
HOLDERS' and 'DESCRIPTION OF SECURITIES.'

The Selling Security Holders may sell all or a portion of the Securities
offered hereby  from time  to time  in the  over-the-counter market,  in
negotiated transactions, directly through brokers or otherwise, and such
Securities will be sold at market prices prevailing at the time of  such
sales or at negotiated prices.   The Securities have been registered  or
are otherwise eligible  for sale  in the states  of New  Jersey and  New
York, the states  in which  the market  makers in  the Company's  Common
Stock are located.   See 'SELLING SECURITY HOLDERS.'   The Company  will
not receive any of the proceeds from the sale of the Securities  offered
hereby.  The Company will, however, bear all expenses in connection with
the preparation and  filing of a  Registration Statement  of which  this
Prospectus forms a part.   See 'USE OF  PROCEEDS' and 'SELLING  SECURITY
HOLDERS.'

The Company's  Common Stock  is traded  on a  limited basis  on the  OTC
Electronic Bulletin Board  under the symbol  'FKLN' and  on October  13,
1997, the closing bid  price for the Common  Stock was $0.33 per  share.
The Warrants are not currently  publicly traded, although another  class
of the Company's Common Stock Purchase Warrants (the 'Class A Warrants')
and units  consisting of  one share  of  Common Stock  and one  Class  A
Warrant (the 'Units')  are also traded  on the  OTC Electronic  Bulletin
Board. See 'MARKET FOR SECURITIES.'  The Company will undertake to  have
the Warrants traded  on the OTC  Electronic Bulletin Board.   See  'RISK
FACTORS.'  There can be no assurances that a substantial trading  market
for the Securities will develop or be sustained in the future.

The Securities offered hereby involve a high degree of risk.  See 'Risk
   Factors' beginning on Page 5 for a discussion of certain material
          factors that should be considered in connection with
             an investment in the securities offered hereby.

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION, NOR HAS THE COMMISSION PASSED UPON THE ACCURACY
       OR ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION TO THE
                    CONTRARY IS A CRIMINAL OFFENSE.

    Prospective investors should see 'SELLING SECURITY HOLDERS' for
   restrictions on the states in which these securities may be sold.

            The date of this Prospectus is October 30, 1997
<PAGE>

- -                         AVAILABLE INFORMATION

     The Company is  subject to  the informational  requirements of  the
Securities Exchange Act of 1934 (the  'Exchange Act') pursuant to  which
the Company files reports and other information with the Securities  and
Exchange  Commission  (the   'Commission').  Such   reports  and   other
information filed by the Company may be inspected without charge at,  or
copies obtained  upon  payment  of  prescribed  fees  from,  the  Public
Reference Section of the Commission at Judiciary Plaza Office  Building,
450 Fifth Street, N.W., Washington, D.C. 20549, and at the  Commission's
Regional Offices at 13th Floor, 7 World Trade Center, New York, New York
10048, and  at Citicorp  Center, Suite  1400, 500  West Madison  Street,
Chicago, Illinois  60661.   The Company  files reports  and  information
statements electronically.   The Commission  maintains a  Web site  that
contains reports, proxy and information statements and other information
regarding issuers that  file electronically  with the  Commission.   The
address of such Web site is http://www.sec.gov.

     The Company has filed with the Commission a Registration  Statement
on Form  SB-2  (herein collectively  with  all amendments  and  exhibits
referred to as the 'Registration Statement') under the Securities Act of
1933.  This Prospectus does not contain all of the information set forth
in the Registration  Statement, certain parts  of which  are omitted  in
accordance with  the  rules and  regulations  of the  Commission.    For
further information  with respect  to the  Company and  the  Securities,
reference is made to the Registration Statement, which may be  inspected
and copied in the manner and at the sources described above.

     The Company intends to furnish its stockholders with annual reports
containing audited  financial statements  and may  distribute  quarterly
reports containing unaudited  summary financial information  of each  of
the first three quarters of each fiscal year.
<PAGE>

                           PROSPECTUS SUMMARY

     The following summary is qualified in  its entirety by, and  should
be read  in conjunction  with, the  detailed information  and  financial
statements (including  the notes  thereto) appearing  elsewhere in  this
Prospectus.    Potential   investors  should   carefully  consider   the
information set forth under the caption 'RISK FACTORS.'

The Company

     Franklin Ophthalmic Instruments Co.,  Inc., a Delaware  corporation
(the 'Company'), sells and services high-quality examination instruments
and  equipment   used   in  examination   rooms   of   ophthalmologists,
optometrists, medical organizations and clinics.  The Company  currently
distributes over 2,000 products from over 40 manufacturers.  The Company
markets the  products through  a sales  and service  force comprised  of
representatives located  throughout the  United States,  and during  the
first quarter  of  fiscal  1997, the  Company  reintroduced  the  direct
mailing of  catalogs  to  create  supplemental  sales.    The  Company's
operations  and  primary  distribution   activities  are  conducted   in
Romeoville, Illinois.

     The Company  was  incorporated  under the  laws  of  the  State  of
Delaware in November 1992 for the purpose of merging Franklin Ophthalmic
Instruments Co., Inc., a California corporation ('FOI-California'), into
the Company,  thereby reincorporating  FOI-California  in the  State  of
Delaware. FOI-California was incorporated  in September 1990 to  acquire
the ophthalmic  instrument  distribution division  of  Franklin  Optical
Company, which  was incorporated  in the  State  of California  in  1932
('Franklin Optical').  Franklin Optical's primary business was operating
retail locations in California  and Hawaii which dispensed  prescription
eyeglasses and  contact  lenses.   Franklin  Optical  also  operated  an
ophthalmic instrument distribution division.  In June 1990 and September
1990, respectively, Franklin Optical sold its  two lines of business  in
separate transactions.  The ophthalmic instrument distribution  division
was purchased by the Company.   The retail dispensing business was  sold
by Franklin  Optical  to a  third  party  and continued  to  operate  in
California as Franklin Optical Company.  Franklin Optical Company is not
affiliated with the Company.

     The Company intends to grow in  the future through the addition  of
outside sales/service  representatives,  particularly in  more  heavily-
populated markets in  which it currently  does not have  representation,
and the continued distribution of its recently reintroduced direct  mail
catalog. Based on the Company's experience in distributing catalogs  for
over 10 years  (including the experience  of an  acquired company), 
the Company believes that the reintroduction of a catalog will:
(i) supplement the direct sales/service representative(s); (ii)  provide
sales in  territories not  geographically  represented by  the  Company;
(iii) educate the marketplace as to the latest technology; (iv)  enhance
the Company's name-recognition  in the ophthalmic  marketplace; and  (v)
provide an overall source of advertising for the Company.
<PAGE>
     Based on information  contained in  competitor marketing  materials
(e.g. advertising, catalogs and exhibitions at industry trade shows) and
information generally available  in the industry,  the Company  believes
that  it  can  be  characterized  as  being  somewhat  'unique'  in  the
marketplace because of: (i) its  level of high-tech service  capability;
(ii) its more than 10 years  experience (including the operations of  an
acquired company) in developing and integrating digital imaging products
for the ophthalmic marketplace; (iii) its development and integration of
products such as  ophthalmic workstations; and  (iv) its  status as  the
only ophthalmic distributor that is a publicly owned U.S. corporation.

     The  Company's  principal   address  is   1265  Naperville   Drive,
Romeoville, Illinois 60446 and its telephone number is (630) 759-7666.

The Offering

     The Securities being offered consist of shares of Common Stock  and
Warrants exercisable for $1.00  per share of Common  Stock.  All of  the
Securities are being offered by the Selling Security Holders.

 Common Stock offered by Selling Security Holders      14,410,054 shares (1)

 Common Stock outstanding at September 30, 1997        19,580,879 shares

 Class B Warrants offered by Selling Security Holders   2,156,500 Warrants

 Class B Warrants outstanding at September 30, 1997     2,156,500 Warrants

 Class C Warrants offered by Selling Security Holders     244,000 Warrants

 Class C Warrants outstanding at September 30, 1997       244,000 Warrants

 Warrants issued to Prinz-Franklin (400,000) and          441,119 Warrants
          Silicon Valley Bank (44,119)                 

(1)  Excluding 2,844,619 shares of  Common Stock issuable upon  exercise
of certain common stock purchase warrants.

     The Class B and  Class C Warrants  have different expiration  dates
but are otherwise identical.  See 'DESCRIPTION OF SECURITIES.'  The
OTC Electronic Bulletin Board symbol for the shares of Common Stock
of the Company is 'FKLN.'   The Company will undertake to have  the
Warrants traded on the  OTC Electronic Bulletin  Board.  See  'RISK
FACTORS.'
<PAGE>
Summary Financial Information

                                           As of               As of
Balance Sheet Data                   September 30, 1996    June 30, 1997

Working Capital Deficit                 $(5,603,846)         $(406,282)
Total Assets                            $4,597,412           $5,385,154
Total Liabilities                       $7,823,624           $3,624,783
Stockholders'Equity (Deficit)           $(3,226,212)         $1,760,371


Statement  of   Operations      Fiscal Year Ended            Nine Months Ended
Data                               September 30                   June 30,

                                1995          1996           1996          1997
                                ----          ----           ----          ----
Sales                     $13,316,949   $8,469,994     $6,427,413    $6,901,829
Gross Profit              $ 2,653,669   $2,102,251     $1,506,418    $1,901,390
Income(Loss)Before        
   Extraordinary Item     $(4,336,499)  $(2,209,199)   $(1,180,361   $ (161,228)
Extraordinary Gain        $    -        $231,260       $    -        $2,886,513
Net Income (Loss)         $(4,336,499)  $(1,977,939)   $(1,180,361)  $2,725,285
Earnings (Loss)  per Share
   of Common Stock:
 Income   (Loss)   Before   
    Extraordinary Item
    Per Share             $     (0.80)  $     (0.28)   $     (0.15)  $    (0.01)
  Extraordinary  Gain  per
  Share                   $     -       $      0.03    $      -      $     0.18
Net  Income   (Loss)   per
 Share of Common Stock    $     (0.80)  $     (0.25)   $     (0.15)  $     0.17
Weighted Average Number of
Common Shares Outstanding
Used in Computation         5,395,162     7,854,393      7,671,150    15,764,727



     Certain 1996 amounts have been reclassified to conform to the  1997
presentation.
<PAGE>   

                              RISK FACTORS

     The purchase  of  the Securities  offered  hereby involves  a  high
degree of risk.   Prospective  investors should  carefully consider  the
following risk factors,  as well as  other matters  set forth  elsewhere
herein, before deciding whether to invest in such Securities.

Ability to Continue as Going Concern

     The Company incurred net losses for fiscal 1995 and fiscal 1996  of
$4,336,499 and $1,977,939,  respectively.  The  report of the  Company's
independent certified  public accountants  on the  Financial  Statements
included in this Prospectus contains an explanatory paragraph as to  the
substantial doubts  that  exist  concerning  the  Company's  ability  to
continue as  a  going  concern.   The  Financial  Statements  have  been
prepared on the  assumption that the  Company will continue  as a  going
concern and therefore assume the realization of the Company's assets and
the satisfaction of its liabilities in the normal course of  operations.
Since the  close of  the Company's  1996 fiscal  year, the  Company  has
completed a restructuring of its bank debt, restructured certain of  its
trade  debt  and  raised  additional  equity  capital  in  two   private
placements (collectively, along with conversions of certain  debtholders
in fiscal 1996, the 'Recapitalization').  The Company believes that  the
Recapitalization, coupled with  cost reductions and  expanded sales  and
marketing efforts,  will allow  the  Company to  achieve  profitability,
however there is no assurance  that the Company will  be able to do  so.
If  profitability  is  not  achieved,  the  Company  will  experience  a
continued depletion of its liquidity and  capital resources, which on  a
cumulative basis may adversely affect the Company's ability to  maintain
its operations as  a going concern.   See  'MANAGEMENT'S DISCUSSION  AND
ANALYSIS  OF  FINANCIAL  CONDITION  AND  RESULTS  OF  OPERATIONS.'    In
addition, the Company will not receive any proceeds from the sale of the
Securities, and therefore, the sale thereof will not improve its capital
position.
   
Possible Lack of Funds for Working  Capital; No Proceeds to the  Company
from the Offering

     The Company currently has a negative working capital position,  and
its operations  have been  adversely affected  by  its lack  of  working
capital and liquidity.  In particular, payment delays to suppliers  have
resulted in  reduced  credit limits,  which  in turn  have  resulted  in
increasing backlogs  and delays  in supplying  customer  orders.   As  a
result of the  Recapitalization, these problems  have been reduced,  and
the Company believes that it will have sufficient cash available to fund
its operations through February 28, 1998,  when its bank line of  credit
expires.  There can  be no assurance, however,  that the Company's  cash
flow from  operations,  supplemented by  borrowings  under the  line  of
credit, will be sufficient  to support its working  capital needs.   The
Company is currently engaged in negotiations with financial institutions
for a  new line  of credit;  however,  there is  no assurance  that  the
Company will be able to extend  the line of credit  or obtain a line  of
credit  with  a  new  financial  institution  when  it  expires.     See
'MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS  - Liquidity  and Capital  Resources.'   In addition,  the
Company will not receive any proceeds  from the sale of the  Securities,
and therefore, the  sale thereof will  not improve  its working  capital
position.
    
<PAGE>

   
Correction of Errors; Restatement of Financial Results

     In January  1995, a  special committee  of the  Board of  Directors
initiated an investigation into the circumstances surrounding the timing
and  cause  of  certain  inventory   allowances,  sales  and  bad   debt
provisions, and goodwill  provisions recorded in  the fourth quarter  of
fiscal 1994 and in the first  quarter of fiscal 1995 when the  Company's
management included Robert A. Davis (who  served as the Company's  chief
executive  officer,  chief  financial   officer  and  president  and   a
director).  The special  committee was initially  comprised of Linda  S.
Zimdars and  was later changed to Michael J. Carroll and James J. Urban,
who became the Company's  chief  executive officer and  chief  operating
officer, respectively,  upon  the  resignations  of  Messrs.  Davis  and
Dallas Talley,  a  former director  of  the Company,  see  'MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
_ Comparison  of Fiscal  1996 to  Fiscal 1995').   As  a result  of  the
investigation, the Company  determined that  during the  years prior  to
fiscal 1995,  it had:   (i)  recorded sales  for products  not  actually
ordered by or shipped  to customers; (ii) recorded  sales in advance  of
the actual  shipment  of  products; (iii)  failed  to  provide  adequate
allowances for slow moving or obsolete  inventories; and (iv) failed  to
provide  adequate  allowances  for  doubtful  accounts  receivable.  The
Company then retained the services of its current auditor, BDO  Seidman,
LLP, and restated its  financial statements for  the fiscal years  ended
September 30, 1993 and 1994, the quarter ended December 31, 1994 and the
nine  months  ended  June  30,  1995   to  correct  these  errors   (the
'Restatement').

     The Restatement  had the  effect of  increasing  the net  loss  for
fiscal 1993 by $853,013,  or $.34 per share,  and of decreasing the  net
loss for fiscal 1994 by $89,139, or $.02 per share.
    

Informal Regulatory Inquiry
   
     The Company  and its  independent  auditors have  received  certain
correspondence from the San Francisco, California Regional Office of the
Commission requesting  documents  and other  information  regarding  the
Company.  As of the date hereof, the Commission's inquiry is informal in
nature and  to the  best of  the  Company's information,  knowledge  and
belief, the  Commission  has  not  issued  a  Formal  Order  of  Private
Investigation ('Formal Order') regarding the Company.  However, were the
Commission  to  issue  a  Formal  Order,   the  pendency  of  a   formal
investigation by the Commission could impair or prevent the Company from
raising additional  capital.   Moreover, although  the Company  believes
that the  Restatement  has corrected  all  prior reporting  errors,  the
Commission could  develop information  in  such an  investigation  which
could raise  additional  issues  with respect  to  the  Company's  prior
reporting possibly giving rise to claims by the Company's stockholders.
    
<PAGE>
Potential Insufficiency of Authorized Shares
   
     The holders of the Class A Warrants are entitled to certain anti-
dilution rights.  See 'DESCRIPTION OF SECURITIES _Warrants to Purchase
Common Stock _ Class A Warrants.'  In accordance with such rights the
exercise price has been reduced from its original level of $5.00 per
share of Common Stock to $2.30 per share, and the aggregate number of
shares of Common Stock issuable upon exercise of such warrants has been
increased from 2,062,500 to 4,487,740.  As a consequence of the increase
in the number of shares issuable upon the exercise of the Class A
Warrants, the Company no longer had sufficient shares of Common Stock
authorized to provide for the exercise of all of the outstanding common
stock purchase warrants and options.  To remedy this situation, the
Company has reached an agreement with Michael J. Carroll and James J.
Urban pursuant to which Messrs. Carroll and Urban have agreed to
surrender to the Company for redemption shares of Common Stock held by
them to the extent necessary to permit the issuances of the shares of
Common Stock underlying common stock purchase warrants or options which
are exercised. See 'CERTAIN TRANSACTIONS.'  In any event, the Company
plans at the next annual meeting to seek stockholder approval of an
amendment to the Company's Articles of Incorporation increasing the
authorized number of shares of Common Stock.
    

Dependence upon Manufacturers and Suppliers
   
     A  majority  of   the  Company's  revenue   is  derived  from   the
distribution  of  ophthalmic   instruments.    The   Company  does   not
manufacture the products which it distributes and is therefore dependent
upon the manufacturers  of such products.   There  are approximately  40
manufacturers of the products which the Company distributes. The Company
has, for many years, maintained distribution agreements with several  of
the manufacturers of  such products.   However, such  agreements
have been non-exclusive, and the manufacturers offer the same or
substantially  similar  products  to  many  distributors.  In  addition,
although most major manufacturers do not typically sell directly to end-
users of the products, the distribution agreements may permit  the
manufacturers to sell their products directly to government and teaching
institutions, optical chain stores and the like.

     The  Company's  distribution  agreements  generally  have  purchase
commitments,  sometimes  require  the  Company,  as  a  distributor,  to
maintain a minimum amount of inventory  and are subject to  cancellation
or termination by either party thereto upon up to 90 days prior written
notice.    Given  the Company's  recent  fiscal  constraints,  its
relationships with some  of the manufacturers  have been  strained.   In
connection with  the  Recapitalization,  the Company  has  provided  for
repayment and/or conversion (into shares of Common Stock) of outstanding
debt owed  by  the  Company to  certain  manufacturers.  Notwithstanding
participation by several manufacturers  in the Recapitalization and  the
indication of their willingness  to continue to  work with the  Company,
there can  be no  assurance  that the  manufacturers  with whom  it  has
reached such agreements will otherwise continue to work with the Company
in the future.
<PAGE>
     For the fiscal years ended September 30,  1996 and 1995, over 50% of
the Company's revenues were derived from sales of instruments and  other
products produced by  six manufacturers (or  an average of  8.3% of  the
Company's revenue per manufacturer).  During the nine months ended  June
30, 1997, approximately 59% of the Company's revenues were derived  from
the sales of instruments  and other product by  seven manufacturers.   A
break down of these seven manufacturer's for the nine months ended  June
30, 1997 is a follows: (1) Haag-Streit, Inc = 13.2%; (2) Heine USA  Ltd.
= 4.5%; (3)  Marco Ophthalmic  Inc. =   9%; (4)  Nikon, Inc.  = 5%;  (5)
Reichert Ophthalmic  Instruments, Inc.  =  10.7%; (6)  Reliance  Medical
Products (a subsidiary of Haag-Streit A.G.)= 12.8%; and (7) Welch Allyn =4%.
There can be  no assurance that  such manufacturers will  be willing  or
able to continue to meet the  Company's supply requirements or that  the
Company will continue to  have access to the  equipment and products  it
currently  offers  for  sale.    The  loss  of  any  one  of  the  major
manufacturers may  have a  material adverse  effect  on the  results  of
operations of the Company.
    
     The manufacturers with whom the Company deals are subject to  risks
attended any business  including being affected  by recessions,  strikes
and government regulation.  Many of the major manufacturers are  foreign
corporations or U.S. subsidiaries of foreign corporations, such as Canon
USA, Inc.,  Leica  Inc., Nikon  Inc.  Instrument Group  and  Haag-Streit
Services, Inc., whose  products are  predominently manufactured  outside
the United States.  Such overseas  operations are subject to risks  such
as economic or political  instability, shipping delays, fluctuations  in
foreign  currency  exchange  rates,  customs  duties  and  other   trade
restrictions.

Reliance on Key Management Personnel
   
     The Company relies heavily upon the services of Michael J. Carroll,
as President, Chief  Executive Officer and  a director  of the  Company,
James J. Urban, as Senior Vice President, Chief Operating Officer and  a
director of the  Company, and Brian  M. Carroll, as  Vice President  and
Chief  Financial  Officer  of  the  Company.    Each  of  the  foregoing
individuals has entered into an  employment agreement with the  Company.
See 'MANAGEMENT.'   While  the  Company currently  maintains  relatively
small insurance policies on the lives  of each of these individuals, the
loss of any of them may be materially detrimental to the Company.
    
Company's Customer Base Dependent on Sales Representative Loyalty

     Sales  representatives   in  the   ophthalmic  equipment   business
typically develop long-term relationships with their customers.   Should
any of  the Company's  sales representatives  leave  the employ  of  the
Company in order to join a  competing distributor or to commence his  or
her own competing business,  the Company could lose  some or all of  the
customers  doing   business  with   the  Company   through  such   sales
representative.  See 'BUSINESS OF THE COMPANY.'
<PAGE>
Competition

     The distribution  of  non-surgical  medical  office  equipment  and
instruments to ophthalmologists and optometrists is highly  competitive,
with such  distribution  historically  being  accomplished  by  numerous
small, owner-operated  distributors  located in  significant  population
centers in the country. These distributors  sell and service most  well-
known brands of  equipment in  relatively small  geographical areas  and
often have  long-established relationships  with strong  loyalties  from
their clientele.  The Company's largest competitor is Lombart Instrument
Company ('Lombart') which has representatives located in some regions in
which the Company has  sales representatives.  In  addition, due to  the
combination of  Southern Optical  Company, Duffens  Optical Company  and
Wisconsin Optical Services as a result  of acquisitions by Essilor  Inc.
('Essilor'),  a  French  company  primarily  in  the  business  of  lens
fabrication used in the  sale of eyewear, a  new entity has been  formed
that also exceeds  the sales  of the  Company.   Based upon  information
generally known in  the industry  (such as  sales and  dollar volume  of
business conducted by the larger distributors) and information  provided
by manufacturers, management believes  Lombart, Essilor and the  Company
are the three  largest ophthalmic equipment  distributors in the  United
States.  Notwithstanding  the Company's size,  competition from  Lombart
and Essilor, fragmentation  of the industry  and the  strong loyalty  of
customers to distributors  may limit the  Company's ability to  increase
its market penetration.    In  addition, the Company's  business is  not
characterized by substantial regulatory  or economic barriers to  entry,
and there is no assurance that  additional companies will not enter  the
ophthalmic instrument  distribution  business.   See  'BUSINESS  OF  THE
COMPANY.'

Absence of Dividends on Common Stock

     The Company has not paid any cash dividend on its Common Stock  and
does not anticipate  paying such  dividends in  the foreseeable  future.
The Company's agreement  with Silicon  Valley Bank  includes a  covenant
prohibiting the payment of dividends by the Company.  Instead of  paying
dividends, the  Company   intends  to  retain all  working  capital  and
earnings, if  any,  for use  in  the  Company's operations  and  in  the
expansion of its business.   See 'DIVIDEND  POLICY' and 'DESCRIPTION  OF
SECURITIES.'
<PAGE>
Possible Resales of Common Stock by Current Stockholders and  Depressive
Effect on Market

     At September 30, 1997, there were 16,232,723 shares of Common Stock
outstanding which were 'restricted securities'  as that term is  defined
in Rule 144, promulgated  under the Securities Act  of 1933, as  amended
(the 'Securities  Act'), including  14,410,054 shares  being  registered
pursuant to this Registration  Statement of which  this Prospectus is  a
part.  Such shares will be  eligible for public sale only if  registered
under the  Securities Act  or sold  in  accordance with  Rule 144.    In
general, under Rule 144, a person  who has satisfied a one-year  holding
period may  sell  a limited  number  of such  restricted  securities  in
ordinary brokerage transactions.  In  addition, Rule 144 permits,  under
certain circumstances,  the sale  of restricted  securities without  any
quantity limitations by a person who is not an affiliate of the  Company
and who has satisfied a two-year holding period.  The timing and  amount
of any sales of  Common Stock covered by  the Registration Statement  of
which this Prospectus is a part or any future registration statement  or
under Rule 144 could have a depressive effect on the market price of the
Company's Common  Stock and  on the  ability of  the Company  to  obtain
additional equity financing.  See 'PRINCIPAL SECURITY HOLDERS,' 'CERTAIN
TRANSACTIONS' and 'DESCRIPTION OF SECURITIES.'

Potential Anti-Takeover Effect of Future Stock Issuances by the Company;
Potential Dilution

     At September 30, 1997, the Company had authorized 25,000,000 shares
of Common Stock, $0.001 par value per share, of which 19,580,879  shares
were issued and outstanding and an additional 5,419,121 shares had  been
reserved for specific purposes, and 1,000,000 shares of preferred stock,
$0.001 par value per share (the  'Preferred Stock'), none of which  were
outstanding. The Preferred Stock is not reserved for any purpose and may
be issued without any action or approval by the Company's  stockholders.
The Preferred  Stock may  be issued  with such  designation, rights  and
preferences as  may be  determined from  time to  time by  the Board  of
Directors.    Although  there  are  no  present  plans,  agreements   or
undertakings with respect  to the Company's  issuance of  any shares  of
such stock or related warrants,  options or convertible securities,  the
issuance of any of such stock  or other securities by the Company  could
have anti-takeover effects insofar as they could be used as a method  of
discouraging, delaying or preventing a change in control of the Company.
Such issuance,  as  well  as the  exercise  of  outstanding  options  or
warrants, could  also dilute  the public  ownership of  the Company  and
reduce a stockholder's pro rata ownership interest in the Company.   See
'CAPITALIZATION' and 'DESCRIPTION OF SECURITIES.'

No Assurance of Public Market

     The Units, Common  Stock and Class  A Warrants of  the Company  are
traded on the OTC  Electronic Bulletin Board  under the symbols,  FKLNU,
FKLN and FKLNW, respectively.  There currently is not an OTC  Electronic
Board symbol for the Warrants.   The Company will undertake to have  the
Warrants quoted on the OTC Electronic Bulletin Board; however, there  is
no assurance  that  such quotation  will  occur.   As  a result  of  the
Company's securities being quoted on  the OTC Electronic Bulletin  Board
and the Warrants not being quoted, an investor may find it difficult  to
dispose of, or  to obtain accurate  quotations as to  the price of,  the
Securities offered hereby.

Arbitrary Determination of Exercise Price of Warrants

     The exercise price  of the Warrants  was arbitrarily determined  by
the Company  and  does not  necessarily  bear any  relationship  to  the
Company's asset  or  book value,  net  worth or  any  other  established
criteria of value. The exercise price  of the Warrants should  therefore
not be  regarded as  indicative of  the actual  value of  the  Company's
Common Stock.
<PAGE>
Possible Redemption of the Warrants

     In the event that the average  of the closing bid or last  reported
sale prices of the Common Stock  exceeds $3.00 per share for any  period
of 20 consecutive  trading days,  the Warrants  may be  redeemed by  the
Company for $.10 per Warrant prior to exercise or expiration on 30  days
prior written notice.   Although holders of the  Warrants will have  the
right to exercise their  Warrants through the  date of redemption,  they
may be unable to do so because they lack sufficient funds at the time of
redemption, or they  may simply  not wish to  invest any  more money  in
shares of  the Common  Stock at  that  time.   Should  a holder  of  the
Warrants fail to exercise or  to sell such Warrants  on or prior to  the
redemption  date,  such  Warrants  will  have  no  value  beyond   their
redemption value.  See 'DESCRIPTION OF SECURITIES.'

Certain Provisions of Certificate of Incorporation and By-Laws  Limiting
Director Liability and Discouraging Changes in Control

     The Company's  Certificate  of  Incorporation  and  Bylaws  contain
provisions which may  discourage certain transactions  which involve  an
actual or threatened change in control of the Company.  These provisions
include classification of the Board of  Directors.  See 'DESCRIPTION  OF
SECURITIES' and 'MANAGEMENT.'

     As permitted by the Delaware General Corporation Law, the Company's
Certificate of Incorporation  provides that  a director  of the  Company
will not be  personally liable to  the Company or  its stockholders  for
monetary damages for breach of the fiduciary duty of care as a director,
except under certain  circumstances including breach  of the  director's
duty of loyalty to  the Company or its  stockholders or any  transaction
from which  the director  derived an  improper  personal benefit.    See
'STATEMENT OF INDEMNIFICATION.'

Voting Control by Current Officers and Directors

     At September 30, 1997,  the officers and  directors of the  Company
owned or controlled  the voting of  36.96% of the  Company's issued  and
outstanding Common Stock.   There are no  cumulative voting rights,  and
directors must  be elected  by a  plurality  of the  outstanding  voting
securities entitled  to vote.    By virtue  of  their ownership  of  the
Company's  issued  and  outstanding  Common  Stock,  the  officers   and
directors of the Company will have  the ability to significantly  affect
the  composition  of  the  Board  of  Directors  and,  consequently,  to
influence the Company's business and affairs.

No Underwriter Participation

     No  underwriter  has  participated  in  the  preparation  of   this
Prospectus.   Generally, in  an  underwritten offering,  an  underwriter
would  conduct  certain  investigations  relative  to  the  issuer,  its
business and  the  terms  of  the  offering  in  order  to  establish  a
reasonable basis for determining the completeness of the disclosures set
forth in  any  offering  documents.   Inasmuch  as  no  underwriter  has
participated in the  preparation of  these offering  materials, such  an
investigation has not been conducted in connection with this offering.
<PAGE>
Unaudited Financial Statements

     The Company's  unaudited financial  statements for  the nine month
period ended June 30,  1997 are contained  herein.  Although  management
believes that the unaudited financial statements included herein  fairly
present the  financial position  of  the Company  as  of such  date,  no
assurance can  be  given  that the  Company's  independent  auditors  in
connection with  the preparation  of an  audit of  such period  may  not
recommend adjustments to  such financial  statements, which  adjustments
may be material.

<PAGE>
                         MARKET FOR SECURITIES

     On July 23, 1993, in connection  with its initial public  offering,
the Company applied for and was granted inclusion of its securities  for
quotation on the  NASDAQ SMALLCAP  MARKETSM ('NASDAQ'),  and its  Units,
Common Stock and  Class A Warrants  commenced quotation on  NASDAQ.   On
April  27,  1995,  due  to  the  Company's  inability  to  fulfill   the
maintenance criteria  for  continued  quotation  of  its  securities  on
NASDAQ, the Company's securities ceased to be quoted on NASDAQ, at which
time the Company's securities began being  quoted on the OTC  Electronic
Bulletin Board.  The Units, Common Stock and Class A Warrants are traded
under the symbols  FKLNU, FKLN, and  FKLNW, respectively.   The  Company
will undertake  to  have  the Warrants  traded  on  the  OTC  Electronic
Bulletin Board.  See 'RISK FACTORS.'

     The following  table sets  forth, for  the periods  indicated,  the
reported high and  low bid  and asked  price quotations  for the  Units,
Common Stock and Class A Warrants  for the fiscal years ended  September
30, 1995,  1996, and 1997.  Such quotations reflect inter-dealer prices,
without retail mark-up,  mark-down or commission  and may not  represent
actual transactions.

                             Common Stock          Class A Warrants
                           Bid ($)   Asked ($)    Bid ($)    Asked($)
     Period of Quote   High  Low   High   Low    High Low   High   Low

     Fiscal 1995:
     1st Quarter       2-5/8 1-1/4  3-3/8 1-3/8   6/8  2/8  1-1/8  2/8
     Second Quarter    1-3/8   3/8  1-5/8   3/8   2/8  1/8    3/8  1/8
     Third Quarter     13/16   3/8   3/16    /    N/A  N/A    N/A  N/A
     Fourth Quarter     3/4    3/8   3/4   3/8    N/A  N/A    N/A  N/A

     Fiscal 1996:
     First Quarter      5/8    1/8    1    7/32  3/100 1/100 3/50 7/200
     Second Quarter     3/4    5/32  7/8   7/32   2/25 1/100 1/10  7/200
     Third Quarter    11/16   15/16 27/32  7/16   9/50 7/200 3/10 11/200
     Fourth Quarter  1-7/25   1/4  1-3/10 11/25 17/100 6/100 23/100 1/10

     Fiscal 1997:
     First Quarter   1-3/8    3/8  1-5/8   7/16   1/5   /   13/50  7/100
     Second Quarter    7/8    5/16    1   17/50 9/100 3/100 1/10   7/100
     Third Quarter   11/25     1/4 47/100 27/100 1/20  1/50 7/100  7/200
     Fourth Quarter   1/2      1/2  3/5    7/25 3/100  3/100 2/50   2/50


                                             Units
                                         Bid           Asked
                                   High       Low    High     Low

     Fiscal 1995:
     First Quarter                 2-3/48   1-3/8    2-3/4    3/4
     Second Quarter                1-3/8     3/4     1-3/8    3/4
     Third Quarter                 1/2       1/2      1/2     1/2
     Fourth Quarter                1/2       1/2      5/8     1/2

     Fiscal 1996:
     First Quarter                 1/4        1/8     7/8     7/16
     Second Quarter                9/16       1/8    1-1/2    7/16
     Third Quarter                 1/2        1/2     5/8     1/2
     Fourth Quarter                1          1/4    1-3/4    3/4

     Fiscal 1997
     First Quarter                 1-1/4      1/4    1-15/16  7/8
     Second Quarter                13/16      1/4    1-1/4    7/8
     Third Quarter                 1/2        1/4    1-3/16   1/2
     Fourth Quarter                1/2        7/25   22/25   63/100


     At September 30, 1997, there were  210 holders of record of  Common
Stock, 83 holders of record of Class A Warrants, 45 holders of record of
Class B  Warrants and  9 holders  of  record of  Class C  Warrants.  The
foregoing is based  in part  upon information  furnished by  Continental
Stock Transfer and Trust Company, New York, New York, the transfer agent
for the  Company's  Common Stock  and  warrant  agent for  the  Class  A
Warrants.  The Company is the warrant agent for the Class B and Class  C
Warrants.
<PAGE>
                            DIVIDEND POLICY

     There have been no cash dividends  paid in fiscal years 1995,  1996
or 1997. The Company does not anticipate paying any cash dividend on its
Common Stock in the  foreseeable future, but  instead intends to  retain
all working  capital and  earnings, if  any, for  use in  the  Company's
operations and in  the expansion of  its business.  Also, the  Company's
agreement with Silicon Valley Bank  includes a covenant prohibiting  the
distribution of dividends by the Company.

                            USE OF PROCEEDS

     The Company will  not receive  any proceeds  from the  sale of  the
Common Stock or Warrants by the Selling Security Holders.  See  'SELLING
SECURITY HOLDERS.'

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Going Concern

     The  report   of  the   Company's  independent   certified   public
accountants contains  an explanatory  paragraph  as to  the  substantial
doubts that  exist concerning  the Company's  ability to  continue as  a
going concern.

     As discussed in the notes to the financial statements and elsewhere
herein, the Company at the end of  fiscal 1996 was in default under  the
terms of its revolving credit facility  with Silicon Valley Bank,  which
is the Company's primary credit facility ('Silicon').  Additionally,  in
part because  of that  default and  the  resulting inability  to  obtain
additional working capital, the Company has  been unable to make  timely
reductions  in  the  amount  owed  to  its  product  suppliers.    As  a
consequence, the Company was unable to obtain otherwise customary  trade
credit and was limited to purchases  of product on limited credit  terms
or with payment on delivery.   In certain instances, this has  prevented
the Company from obtaining products to fill customer orders.

     In connection with the  Company's financial restructuring  efforts,
the Company reached agreements with Silicon, its primary trade creditors
and certain debt-holders during  the fourth quarter  of fiscal 1996  and
the  first   quarter   of   fiscal   1997   (collectively,   the   'Debt
Restructuring').  See 'Comparison of Nine Months Ended June 30, 1997  to
Nine Months Ended June 30, 1996' and 'Liquidity and Capital  Resources.'
In addition, during the first three quarters of fiscal 1997, the Company
was able  to  raise  $1,780,250  in  new  capital  through  the  private
placement  of  equity  (together   with  the  Debt  Restructuring,   the
'Recapitalization').
<PAGE>
     The Company believes that with  (i) the Recapitalization, (ii)  the
increase in trade credit  which the Company has  received upon the  Debt
Restructuring  and  increases  subsequent  to  the  aforementioned  Debt
Restructuring; and  (iii)  the  expansion  of  the  Company's  marketing
efforts and sales territory, the Company  will be able to achieve  sales
increases by reducing the  limiting effects that  the Company's lack  of
working capital have had on marketing and the ability to obtain products
necessary to accept and  fill customer orders on  a timely basis,  allow
the Company to refinance  outstanding debt when it  comes due in  fiscal
1998 and ultimately return to  profitability and generate positive  cash
flows.

     The Company's ability to continue as a going concern is  ultimately
dependent on its  ability to  increase its sales  to a  level that  will
allow it to operate profitably and generate positive cash flows, and  to
refinance outstanding debt when it comes due.  There can be no assurance
that with the Recapitalization that the Company will be able to increase
sales levels  that would  achieve profitability  which could  force  the
Company to  significantly  reduce  its operations  in  order  to  reduce
expenses or take other actions to resolve liquidity constraints that may
arise.

Comparison of Fiscal 1996 to Fiscal 1995.

     General.  During the first two quarters of fiscal 1995, the Company
underwent significant  management, structural  and operational  changes.
Pursuant to or in connection with  an agreement effective April 1,  1995
among the Company, Robert A. Davis (the Company's former chief executive
officer, chief  financial officer  and president  and a  director),  and
certain partnerships and a trust in which Mr. Davis had an interest (the
'Davis Entities'), and Michael J. Carroll,  James J. Urban and Brian  M.
Carroll (the 'Separation  Agreement'), Mr. Davis  and Mr. Dallas  Talley
(another director  of the  Company) resigned  their positions  with  the
Company and Messrs. Michael Carroll and James Urban were elected to fill
the resulting vacancies on the Company's Board of Directors (the  'Board
of Directors').  The Separation Agreement  also provided that the  Davis
Entities would (i) contribute 800,000 shares of Common Stock back to the
Company and (ii) forgive a $200,000 debt owed by the Company.  Under the
Separation Agreement, the  Company agreed to  release and indemnify  Mr.
Davis for any claims, other than  claims for fraud and certain types  of
negligence, which might be made in connection with Mr. Davis' service as
an officer or director of the Company.
<PAGE>
     Until the second  quarter of fiscal  1995, the  Company operated  a
Hayward, California  facility,  a  Lawrenceville,  Georgia  facility,  a
Jacksonville, Florida  facility  (which  was added  with  the  Company's
acquisition of  Progressive  Ophthalmic  Instruments Co.,  Inc.)  and  a
Romeoville, Illinois  facility  (which  was  added  with  the  Company's
acquisition of Midwest Ophthalmic Instruments, Inc., defined as  'MOI').
See 'BUSINESS OF THE COMPANY -  Properties.'  During the second  quarter
of fiscal  1995,  the  Company's  new  management  closed  all  but  the
Romeoville, Illinois facility.

     In January 1995, the Company commenced restructuring the  Company's
operations around the  MOI operations acquired  by the  Company in  July
1994, and  began  operating under  the  trade name  Franklin_MOI.    The
Company instituted throughout  its sales  force compensation  structures
and other  policies similar  to those  historically used  by MOI,  which
included: (i) the use of sales quotas and scheduling requirements;  (ii)
a commission structure  that contained lower  base and higher  incentive
components; (iii) greater accountability for expenses and inventory; and
(iv)  limits  on   competitive  activities.     As  a   result  of   the
aforementioned changes, approximately 50%  of the Company's prior  sales
representatives terminated their representation  of the Company or  were
dismissed.  Some  but not  all of  the these  representatives have  been
replaced and,  as  a result,  the  Company has  lost  representation  in
certain geographic areas or with certain accounts previously serviced by
it.  See 'BUSINESS OF THE COMPANY - Marketing.'

     As  a  result  of  these  substantial  changes  in  the   Company's
operations, operating results for the  fiscal years ended September  30,
1995 and 1996 lack comparability.   The results for fiscal 1995  reflect
the  transition  described  above,   which  was  initiated  by   current
management during the second  quarter of fiscal 1995.   The results  for
fiscal 1996 reflect a full year of operations of  the Company under  the
MOI structure and under  new management and include  the results of  the
Company's efforts to reduce costs through the consolidation of sales and
operational functions.

     Results of Operations.  Sales declined by $4,846,955 or 36.4%  from
$13,316,949  in  fiscal  1995  to  $8,469,994  for  fiscal  1996.    The
previously discussed restructuring  of the  Company's sales  operations,
and the Company's lack of working capital, were the dominant reasons for
the overall decline in sales volume.

     The Company's gross  margin on sales  declined from $2,653,669  for
fiscal 1995 to $2,102,251 for fiscal 1996 as a result of the decline  in
sales.  Gross margin  as a percentage of  sales increased from 19.9%  in
fiscal 1995 to 24.8% in fiscal 1996.  The increase in gross margin as  a
percentage of sales  for the fiscal  year ended September  30, 1996  was
primarily attributable to  the predominance of  MOI's operations in  the
operating results for fiscal 1996.  MOI's sales included a greater level
of products designed by  MOI, and related technical  services, and as  a
result generated a higher gross margin than those of the Company's other
operations prior to the integration of MOI.
<PAGE>
     Selling, general  and  administrative ('SG&A')  expenses  decreased
from $5,315,753  in fiscal  1995  to $3,575,555  in  fiscal 1996.    The
reduction in expenses related  to SG&A was  primarily attributed to  the
consolidation of  all  operations  into a  single  facility  located  in
Romeoville,  Illinois,  and  the  reduction  in  personnel  and  related
overhead.  Approximately  $300,000 in SG&A  expenses incurred in  fiscal
1996 were for professional fees related to restructuring the Company and
the expense associated with the issuance of 600,000 shares to Tiger  Eye
Capital.
   
     During the fiscal ended September 30, 1995, the Company recorded an
inventory loss of $770,000.  The loss was primarily believed to be as  a
result of poor controls over inventories issued to sales representatives
and the transfer of the  Company's inventories from Hayward,  California
to Jacksonville Florida during fiscal 1994.    The Company did not  have
an inventory write down for fiscal 1996.
    
     Interest  expense  increased  from  $688,345  for  fiscal  1995  to
$737,942  in  fiscal   1996.    Interest   expense  consisted  of:   (i)
approximately $515,000  of interest  on borrowings  under the  Company's
line  of  credit  with  Silicon   Valley  Bank  ('Silicon');  and   (ii)
approximately $187,942 of interest on debt to trade creditors and  short
term borrowings.  As a result of the conversion of over $3,000,000  owed
to Silicon  into equity,  as described  below,  and the  conversions  to
equity and/or forgiveness  of over $700,000  of trade  debt, which  were
completed subsequent to fiscal 1996, management expects future  interest
expense to decline.

     As a result of the foregoing  factors, the Company reported a  loss
of $1,977,939 for fiscal  1996 as compared to  a loss of $4,336,499  for
fiscal 1995.


Comparison of Nine Months Ended June 30, 1997 to Nine Months Ended  June
30, 1996

     General.   In  the  first  quarter  of  fiscal  1997,  the  Company
completed a  financial restructuring  that began  in  fiscal 1996.    In
connection  with  such  restructuring,  the  Company's  primary  lender,
Silicon, converted $3,175,105  in debt owed  by the  Company to  Silicon
into 2,088,884 shares of the Company's Common Stock, and transferred the
remaining $1.8 million  owed to Silicon  to a new  credit facility  with
Silicon.  The  shares of  Common Stock  issued to   Silicon  represented
along with  warrants held by Silicon to purchase 44,119 shares of Common
Stock, a 13.17% beneficial ownership in the Company based on  16,193,611
shares of Common  Stock outstanding  at the  time of  the conversion  in
November 1996.      In  addition, the  Company reached  agreements  with
certain trade  creditors pursuant  to which  such trade  creditors:  (i)
converted an  aggregate  of approximately  $533,000  owed to  them  into
shares of Common Stock at a price of $1.52 per share; (ii) forgave trade
debt in the amount of approximately $201,000; and (iii) accepted certain
promissory notes (having a maturity date  up to twenty-four months  from
the date thereof and an applicable  interest rate of 10%) in payment  of
additional trade  debt    totaling $368,000.    The  restructuring  with
Silicon and the trade creditors and  the conversion of promissory  notes
by certain debtholders is referred to as the 'Debt Restructuring.'
<PAGE>
     In conjunction with the Debt Restructuring, the Company completed a
private placement in the first quarter of fiscal 1997 of 2,400,500 units
comprised of two shares  of Common Stock and  one common stock  purchase
warrant entitling the holder  to purchase one share  of Common Stock  at
$1.00  per   share  within   a  specified   period  (collectively,   the
'Warrants'), for an aggregate price of $1,200,250.  See 'DESCRIPTION  OF
SECURITIES - Class B  and Class C Warrants.'  In addition, in the  third
quarter of fiscal  1997 the Company  raised $580,000  through a  private
placement of 2,900,000 shares of Common  Stock and 400,000 common  stock
purchase warrants.    The  foregoing private  placements  and  the  Debt
Restructuring are collectively referred to as the 'Recapitalization.'

     Results of Operations.  For the nine months ended June 30, 1997,
sales increased by $474,416 to $6,901,829 from $6,427,413 for the nine
months ended June 30, 1996. The Company attributes the increase to the
recent expansion of marketing efforts through the addition of a national
direct mail catalog and the addition of sales personnel in new
territories.

     The Company's gross margin on sales increased by $394,792 to
$1,901,390 for the nine months ended June 30, 1997 from $1,506,418 for
the nine months ended June 30, 1996.  Gross margin as a percentage of
sales increased to 27.5% for the nine months ended June 30, 1997 from
23.4% for the nine months ended June 30, 1996.  The Company attributes
the increase in gross margin as a percentage of sales to the Company
taking advantage of certain manufacturer rebate programs as a result of
the Company's increase in sales volume, and the Company's emphasis on
the sale of technical services, private-label products and refurbished
equipment, which have historically provided the Company with greater
profit margins.  In addition, the capital infusion that took place
during the first quarter of fiscal 1997 has allowed the Company to take
advantage of better product purchasing opportunities.  Although
manufacturers may offer rebate programs  in the future that could
maintain or perhaps increase the Company's profit margin and its profit
as a percentage of sales, there can be no assurance that such programs
will be offered or if they are, that the Company will be able to take
advantage of such programs.  In addition although, management believes
that it can continue to increase gross profit margins and gross margins
as a percentage of sales in the future, there can be no assurance that
attempts to increase sales may not require incentive pricing (additional
discounts to create a higher volume of sales to meet or better
competitor pricing that would reduce margins and the margins as a
percentage of sales).

     For the nine months ended June 30, 1996 and 1997, selling, general
& administrative expenses decreased by $109,035 from $1,865,628 to
$1,756,593 respectively.  The decrease is primarily attributed to the
decrease in professional fees associated with the Company's
restructuring efforts during fiscal 1996.

     For the nine months ended June 30, 1996 and 1997, amortization and
depreciation decreased from $320,691 to $222,869, respectively.  The
decrease is primarily attributable to the elimination of amortization
expense that the Company incurred during fiscal 1996 pertaining to the
acquisition of certain software rights.
<PAGE>
     No extraordinary gain was reported for the nine months ended June
30, 1996 while an extraordinary gain of $2,886,513 was reported for the
nine months ended June 30, 1997.  The gain resulted from the Debt
Restructuring.

     For the nine months ended June 30, 1996 and 1997, interest expense
decreased from $500,512 to $88,799, respectively.  The decrease in
interest expense is primarily a result of the Company's restructuring of
its bank financing with Silicon in which Silicon converted $3,175,105 of
principal and interest into 2,088,884 shares of the Company's Common
Stock.

     As a result of the foregoing, the Company reported net income of
$2,725,285 for the nine months ended June 30, 1997 versus a net loss of
$1,180,361 for the same period of the prior year.

Liquidity and Capital Resources

     Cash flow from operations improved from negative $390,916 in fiscal
1995 to positive $51,980 in fiscal 1996.  The improvement resulted
primarily from management's efforts in reducing costs. Cash flow from
operations was a negative $1,164,233 for the nine months ended June 30,
1997 versus a positive $244,231 for the same period of the prior year.
The negative operating cash flow for the nine months ended June 30, 1997
was primarily due to increases in accounts receivable and inventory to
support the Company's growth.  The Company financed the negative cash
flows with the proceeds of private placements of securities during the
quarters ended December 31, 1996 and June 30, 1997.
   
     The Company's  principal  credit  facility is  a  revolving  credit
facility with  Silicon.    The  line of  credit,  which  is  secured  by
essentially  all  of  the  Company's  assets,  initially  provided   for
borrowings of up  to $4,000,000,  limited to (i)  80% of  the amount  of
eligible accounts receivable; and (ii) the  lesser of $1,500,000 or  50%
of the book  value of eligible  inventories, reduced  by trade  accounts
payable.   The line  of  credit provided  for  the payment  of  interest
monthly at  the rate  of 1%  over Silicon's  prime rate  for  borrowings
collateralized by accounts receivable and 3% over the bank's prime  rate
for borrowings  collateralized by  inventory.   The line  of credit  was
scheduled to mature on February 5, 1995.
    
     During fiscal  1995,  the balance  outstanding  under the  line  of
credit exceeded the amount available under the borrowing formula and the
Company was otherwise in default with  respect to certain provisions  of
the line  of credit  agreement.   On April  1, 1995,  Silicon agreed  to
extend the term of the Company's line of credit through February 6, 1996
(subsequently extended to April 15, 1996), and agreed to forbear in  the
exercise of its  rights resulting from  the Company's  past defaults  or
defaults in  the  future compliance  with  the financial  covenants  and
advance  the  Company  an  additional  $500,000,  conditioned  upon  the
Company's agreement to  make certain scheduled  reductions in both:  (i)
the amount of the  total borrowings outstanding and  (ii) the amount  by
which  total  borrowings  exceeded   the  amount  available  under   the
collateral formula.  Under the  extended agreement, all borrowings  bore
interest, payable  monthly, at  the annual  rate of  3% above  Silicon's
<PAGE>
prime rate, subject to  reduction as the amount  of the Company's  over-
formula borrowings decreased.  In addition, the Company agreed to modify
the terms  of warrants  to purchase  44,119 shares  of Common  Stock  to
provide for exercise  at a  price of $.50  per share  through March  31,
2000.

     Throughout fiscal 1996, the Company continued  to be in default  of
the provisions  in  the  amended credit  agreement  with  Silicon.    At
September 30,  1996, principal  of $4,375,304  and accrued  interest  of
$443,394 were outstanding under the line of credit.  In September  1996,
the Company reached agreement  with Silicon on  an Amended and  Restated
Loan and  Security  Agreement  (the  'Amended  Agreement')  under  which
Silicon agreed to convert approximately $3 million of amounts owed to it
by the Company  under its line  of credit into  shares of the  Company's
Common Stock at the rate of $1.52 per share.  Silicon further agreed  to
extend the  maturity date  with respect  to the  remaining $1.8  million
under the line of credit  to July 29, 1997.   The Amended Agreement  was
conditioned on  or  required,  among other  things,  (i)  the  Company's
simultaneous receipt of at least $1 million of proceeds from the private
placement  of  its  securities;  (ii)  the  Company's  best  efforts  in
converting  certain  amounts  owed   to  trade  suppliers  into   equity
securities or  long-term notes;  and (iii)  the personal  guarantees  of
Messrs. Michael Carroll, James Urban and Brian Carroll for an  aggregate
amount not to exceed  $200,000.  The Company  met the conditions of  the
Silicon agreement during the  first quarter of fiscal  1997 and the  new
line of credit became effective in November 1996.

     The Amended Agreement provides a line of credit to the Company in
an amount equal to the lesser of $1.8 million or the amount supported by
a formula-derived borrowing base.  The borrowing base is equal to (i)
80% of the amount of eligible accounts receivable and (ii) the lesser of
50% of eligible inventories or $1.0 million.  Interest under the Amended
Agreement was at the rate of  2% over Silicon's prime rate and was
payable on a monthly basis. In August 1997, the Company and Silicon
agreed to further extend the line of credit which was originally
scheduled to expire on July 29, 1997, until February 28, 1998.  The
interest rate charged was increased to 3% over Silicon's prime rate upon
effectiveness of the amendment and increases to 4% over Silicon's prime
lending rate if the Company is still indebted to Silicon at January 31,
1998.

At June 30, 1997, outstanding borrowing under the line of credit totaled
$1,573,191.

     The Company  is  currently  unable to  raise  capital  through  the
issuance of additional shares  of Common Stock  or warrants, options  or
other securities exercisable  for or convertible  into shares of  Common
Stock because of an insufficiency in the number of available  authorized
shares of Common Stock.  See 'RISK FACTORS _ Potential Insufficiency  of
Authorized Shares'  and 'CERTAIN  TRANSACTIONS'.   As  a result  of  the
Recapitalization, however,  the  Company  believes  that  it  will  have
sufficient cash available  to fund its  operations through February  28,
1998, when its bank line of credit expires.  There can be no  assurance,
though, that the  Company's cash flow  from operations, supplemented  by
borrowings under the line of credit,  will be sufficient to support  its
working capital needs.  Although the Company is engaged in  negotiations
for the refinancing of  the line of credit,  there is no assurance  that
the Company will be able to refinance or extend its bank line of  credit
when it expires.
<PAGE>
Inflation

     While inflation  has not  had a  material effect  on the  Company's
operations in the past, there can be no assurance that the Company  will
be able to continue to offset the  effects of inflation on the costs  of
its products  or  services  through price  increases  to  its  customers
without experiencing a reduction in the demand for its products; or that
inflation will  not have  an overall  effect on  the ophthalmic  medical
instruments market that would have a material effect on the Company.

Implementation of New Accounting Standards

     In March 1995,  the Financial Accounting  Standards Board  ('FASB')
issued Statement  Number 121,  'Accounting for  the Impairment  of  Long
Lived Assets  and  for  Long-Lived Assets  to  be  Disposed  Of,'  which
requires  the   Company  to   review  long-lived   assets  and   certain
identifiable intangibles for  impairment whenever events  or changes  in
circumstances indicate that the carrying amount  of an asset may not  be
recoverable.   The  assessment  of the  impairment  is  based  upon  the
estimated undiscounted  future  cash  flows  from  operating  activities
compared with the  carrying value of  the assets.   If the  undiscounted
future cash flows of an asset are less than the carrying value, a write-
down would be recorded measured by the amount of the difference  between
the carrying value of the asset  and the fair value  of the asset.   The
Statement  is  required  for  financial  statements  for  fiscal   years
beginning after December 15, 1995.   The Company adopted this  Statement
during fiscal  1997 and  it did  not have  a significant  impact on  the
Financial Statements when implemented.

     In December 1995, FASB issued Statement Number 123, 'Accounting for
Stock-Based Compensation.'  Statement Number 123 is effective for fiscal
years beginning  after  December  15,  1995,  and  requires  either  the
application  of   an  option   pricing  model   measurement  for   stock
compensation, or,  if a  company elects  to  continue to  measure  stock
compensation based on  the difference between  the market  price of  the
Company's common  stock and  the exercise  price of  the employee  stock
option, disclosure  of what  the effects  of the  application of  option
pricing model measurement would have been.   The Company will  initially
apply Statement Number 123 in fiscal 1997 and will elect to disclose the
effect that the  application of option  pricing model measurement  would
have had for options granted from October 1, 1995.

     In March  1997, FASB  issued Statement  Number 128,  'Earnings  Per
Share' ('SFAS 128'),  which provides a  different method of  calculating
earnings per share than is currently used  in APB Opinion 15.  SFAS  128
provides for the calculation  of basic and  diluted earnings per  share.
Basic earnings  per  share  includes no  dilution  and  is  computed  by
dividing income available to common stockholders by the weighted average
number of common shares  outstanding for the  period.  Diluted  earnings
per share reflects the potential dilution of securities that could share
in the earnings of an entity, similar to existing fully diluted earnings
per share.   The  Company believes  adopting SFAS  128 will  not have  a
material effect on its calculation of  earnings per share.  The  Company
will adopt the provisions for computing earnings per share set forth  in
SFAS 128 in December 1997.
<PAGE>
Forward Looking Statements

     This  Prospectus,  including  'RISK  FACTORS,'  'BUSINESS  OF   THE
COMPANY'  and  'MANAGEMENT'S  DISCUSSION   AND  ANALYSIS  OF   FINANCIAL
CONDITION  AND   RESULTS   OF  OPERATIONS,'   contains   forward-looking
statements within the  meaning of  the 'safe-harbor'  provisions of  the
Private Securities Litigation Reform Act of  1995.  Such statements  are
based on management's current expectations and  are subject to a  number
of factors and uncertainties which could cause actual results to  differ
materially from those described in the forward-looking statements.  Such
factors  and  uncertainties  include,  but  are  not  limited  to:   (i)
restrictive covenants contained  in the Company's  bank debt  documents;
(ii) the ability  of the Company  to refinance the  line of credit  with
Silicon when it comes due; (iii) competitive conditions in the Company's
markets; (iv)  the Company's  dependence on  certain manufacturers;  (v)
general economic conditions and  conditions in the ophthalmic  industry;
(vi) fluctuations in  the stock  market; and  (vii) the  ability of  the
Company to retain and attract sales/service representatives.

                        BUSINESS OF THE COMPANY

The Business

     The Company sells and services high-quality examination instruments
and  equipment   used   in  examination   rooms   of   ophthalmologists,
optometrists, medical organizations and clinics.  The Company  currently
distributes over 2,000 products from over 40 manufacturers.

The Industry

     According to the National Eye Institute, the annual cost to society
of eye disorders, visual impairments  and blindness exceeds $5  billion.
Disorders of the eye  represent one of the  most widespread health  care
conditions in the world today.  It has been estimated that more than 67%
of the  world's  population  suffers from  one  or  more  treatable  eye
disorders.  The most common of  these disorders are cataracts,  glaucoma
and refractive error.  It  has been forecast that  by the year 2000  the
number of people aged 65 and older in the United States will approach 35
million, and the rate of eye disease  will increase to eight out of  ten
people.   This is  expected to  result in  a significant  growth in  the
number of ophthalmologists, optometrists and eye care centers.  (Source:
U.S. Ophthalmic Diagnostic Instruments & Intraocular Lens Market,  Theta
Corporation, February 1991.).

     Based upon information provided  by Optometry Today, publishers  of
an  industry   leading  trade   publication,  there   are  over   50,000
ophthalmologists and  optometrists in  the  United States,  engaging  in
general practice and a variety of sub-specialties, including retina  and
vitreous, glaucoma, neuro,  ocularplastics, pediatric, cataract,  cornea
and refractive surgery.  Practitioners provide services through  private
individual practices, private  group practices, private  multi-specialty
clinics, hospitals, universities and governmental agencies.
<PAGE>
     The suppliers  of  products  and  services  within  the  ophthalmic
industry fall into the  following categories: (i) ophthalmic  diagnostic
equipment firms (the category in which the Company falls); (ii)  optical
(glasses, frames,  and  contact  lenses)  manufacturing/fabricating  and
distribution firms; (iii) surgical manufacturing and distribution firms;
and (iv)  pharmaceutical manufacturing  and  distribution firms.    Many
firms in  the  industry  do business  in  more  than one  of  the  above
categories.

     Based on the Company's experience in distributing catalogs for over
10 years (including the experience of an acquired company), the  Company
believes that the reintroduction of a  catalog will: (i) supplement  the
direct  sales/service   representative(s);   (ii)   provide   sales   in
territories not geographically represented by the Company; (iii) educate
the marketplace as to the latest technology; (iv) enhance the  Company's
name-recognition in  the  ophthalmic  marketplace; and  (v)  provide  an
overall source of advertising for the Company.

     A majority of the  Company's sales are  comprised of products  that
can  be  characterized  as  'capital  purchases,'  and  users   strongly
scrutinize each  instrument  according  to  its  price  and  operational
efficiency.   Customers often  do not  expect  to pay  list price.    In
addition, many  of the  products are  very durable,  making for  a  long
replacement cycle.   Users  also take  advantage of  refurbished  units.
Despite  the  foregoing,  the  Company  believes  that  innovations   in
equipment development will support growth in the marketplace.  According
to a report by Frost &  Sullivan, the ophthalmic diagnostic  marketplace
is expected to grow  at an annualized  rate between 5  and 10% per  year
through the year 2000.  The projected growth is expected as a result  of
clinical acceptance of new  technologies and such technologies  becoming
more affordably priced.  In addition, end users that had been postponing
purchases of  traditional equipment  are  expected to  replace  existing
devices with  the  latest  technology during  the  period  of  projected
growth.  (Source:  U.S. Ophthalmic Diagnostic  Equipment Markets,  Frost
and Sullivan, 1994.).  None of the data sources cited in this section is
associated with the Company.

Principal Products and Services

     Chairs and  Stands.    A  mandatory  component  of  any  ophthalmic
examination room is the chair in  which the patient will sit and/or  lie
while being examined.   There  are several  types of  chairs, which  may
adjust automatically or manually to allow for several patient  positions
for different examinations  or surgical procedures.   Instrument  stands
provide for one or an array  of examination instruments to be  available
to the  examiner  at  the  patient  examination  chair  through  use  of
counterbalanced articulating arms.   The Company distributes chairs  and
instrument stands manufactured by Reliance Medical Products ('Reliance')
and Marco Ophthalmic Inc. ('Marco Ophthalmic').

     Ophthalmic Workstations.    The  ophthalmic  workstation  primarily
consists  of  a   station  allowing  for   the  adaptation  of   certain
instrumentation  and   for   the   control   of   electrical   functions
(illumination and  instrument controls)  in an  examination room.    The
Company currently  is  a systems  integrator  of such  workstations  and
customizes the material for such products to meet the specifications  of
the ophthalmic practitioner.
<PAGE>
     Slit Lamps.  A slit lamp  is used for examinations of all  portions
of the eye.   It  projects a slit  of light  onto the  eye itself  (slit
illumination), which can then be  viewed at variable magnifications  and
illuminations.    Although  the  slit  lamp  is  primarily  utilized  by
ophthalmic practitioners,  many emergency  rooms in  hospitals are  also
equipped with  slit lamps.   The  slit lamp  can be  expanded by  adding
photographic adaptations and/or digital applications through the use  of
video or digital  cameras, which  allow the  user to  receive hard  copy
information or transmit  data through phone  lines.   The Company  sells
slit lamps manufactured  by Haag-Streit  Service, Inc.  ('Haag-Streit'),
Marco Ophthalmic,  Nikon Inc.  Instrument Group  ('Nikon') and  Reichert
Ophthalmic Instruments, a division of Leica Inc. ('Reichert/Leica').

     Refractors.  A refractor,  also known as a  phoroptor, is used  for
exact diagnosis  of  a  person's 'refraction  acuity.'    The  refractor
determines exactly  how well  a person  sees  without glasses  and  what
prescription lenses are  required to correct  that person's  vision.   A
refractor can be categorized as manual  (an instrument where lenses  are
manually adjusted to  the patient's needs)  or automated (an  instrument
utilizing microprocessor technology  and infrared light  to determine  a
person's  refractive  error).    As  automated  refractors  become  more
approachable in price and continue  to allow for increased  efficiencies
in diagnosing refractive error, there is a gradual tendency to  up-grade
to the automated technology.  In addition, automated refractors  provide
for hard copy print-outs of  refractive measurements and/or provide  the
ability for  the practitioner  to  transfer refractive  measurements  to
computers through  networking.    The Company  sells  manual  phoroptors
manufactured by  Reichert/Leica  and  Marco  Ophthalmic,  and  automated
refractors manufactured by Canon U.S.A., Inc. ('Canon') and Nikon.

     Retinal/Fundus  Cameras.    A  retinal  or  fundus  camera  is   an
instrument with  optical  components that  allows  the user  to  capture
images primarily  through the  posterior portion  of the  eye  utilizing
various  fields  of  view  and  magnifications.    Retinal  cameras  are
classified as either mydriatic or non-mydriatic.  The non-mydriatic type
is utilized without  dilation of the  patient's pupil  and is  primarily
used for general  diagnostic purposes.   Mydriatic cameras  are used  in
conjunction with a  fluid which causes  full dilation of  the pupil  and
allows for  larger  fields of  view  for the  observation  of  problems,
including tissue degeneration and  vein enlargement and/or  hemorrhages.
Mydriatic cameras offer  versatile photographic applications,  including
external and  color  fundus  photography,  fluorescein  photography  and
stereo photography.  Images are acquired from retinal/fundus cameras  by
using film (35mm or Polaroid film),  video and/or digital cameras.   The
Company sells retinal/fundus cameras manufactured by Canon and Nikon.

     Tonometers.    The  tonometer  measures  intra-ocular  pressure,  a
measure for the incidence of glaucoma.  Tonometers are either manual  or
automated  (utilizing   micro-processor   technology).     The   Company
distributes manual  tonometers  manufactured  by  Clement-Clarke,  Inc.,
Haag-Streit and  Nikon.   The Company  distributes automated  tonometers
manufactured  by  Keeler   Instruments,  Reichert/Leica     and   Mentor
Corporation ('Mentor').
<PAGE>
     Keratometers.  A keratometer measures the curvature of a  patient's
cornea.   Keratometers  are  either  manual  or  automated.    Automated
keratometers utilize micro-processor technology and allow for hard  copy
print-outs of measurements and/or the transfer of information  digitally
into a  computer.   Automated keratometers  are  also available  with  a
combined autorefraction capability (see 'Refractors'), which allows  for
dual  functionality.    The  Company  distributes  manual   keratometers
manufactured by  Reichert/Leica  and  Marco  Ophthalmic.    The  Company
distributes automated keratometers manufactured by Canon and Nikon.

     Lensometers.  The lensometer  is used to  measure the curvature  of
prescribed lenses in order to verify that the lens is appropriate  prior
to dispensing.    Lensometers  may  be  manual  or  automated.    Manual
lensometers require greater knowledge of the  process and more time  for
measurements.  Automatic  lensometers utilize microprocessor  technology
and allow for hard copy print-outs  of measurements and/or the  transfer
of information digitally.  The Company distributes manual and  automatic
lensometers manufactured by Marco Ophthalmic, Nikon and Reichert/Leica.

     Projection Systems.  The Company distributes a range of  projection
systems  which  project  acuity  testing  characters  (arrangements   of
letters, numbers and/or symbols) onto a  screen in an examination  room,
including  projection  systems  of  standard  manual  type   projectors,
automated  projectors  which   utilize  microprocessor  technology   and
infrared controls, and projection systems utilizing computer monitors to
display the aforementioned testing characters.  The Company  distributes
projection systems manufactured by Reichert/Leica and Marco  Ophthalmic,
and automated systems  by Reichert/Leica, Marco  Ophthalmic, Mentor  and
Nikon.

     Used and Refurbished  Equipment.  The  Company also purchases,  and
acquires through  trade-in,  used equipment.    After the  equipment  is
checked and,  if  required,  refurbished,  the  equipment  is  then  re-
marketed, providing  customers with  a lower-priced  alternative to  new
equipment.

     Other.  In  addition to the  above, the Company  sells other  items
such as hand held diagnostic  instruments, diagnostic and laser  lenses,
charts, disposables and parts.

     Technical Service and Support.  Approximately 75% of the  Company's
personnel are  trained  to provide  technical  service and  support  for
ophthalmic instrumentation.  As technology in the ophthalmic marketplace
continues to evolve, the  Company believes that  its ability to  provide
technical service and support will result in a competitive advantage  in
the marketplace.

Marketing

     Direct Mail.  Beginning in October, 1996, the Company  reintroduced
its use  of direct  mailing of  catalogs as  a method  of marketing  the
equipment and  services that  the Company  provides.   The  Company  had
ceased using  such a  catalog  in approximately  May,  1995 due  to  the
Company's attention  to its  reorganization of  its operations  and  its
fiscal constraints.
<PAGE>
     Based on the Company's experience in distributing catalogs for over
ten years (including the experience of an acquired company), the Company
believes reintroduction ofa catalog  will (i) supplement the efforts  of
sales/service representatives;  (ii) provide  sales in  territories  not
geographically represented by the Company; (iii) educate the marketplace
as to the latest technology; (iv) enhance the Company's name-recognition
in the  ophthalmic marketplace;  and (v) provide  an overall  source  of
advertising for the Company.  Since its reintroduction, the Company  has
mailed approximately 36,000 catalogs to potential customers.

     Sales  Representatives.    At  September  30,  1997,  the   Company
maintained a sales and service force of approximately 22 representatives
in locations  throughout the  United States.   It  is the  sales/service
representative's responsibility to follow-up on sales leads provided  as
a  result  of  past  business,  marketing  efforts  and  referrals  from
manufacturers of  the  equipment that  the  Company sells.    Sales  and
service personnel are required to complete formal training sponsored  by
ophthalmic  manufacturers  and   the  Company  in   order  to   maintain
familiarity with the latest technical developments.

     Trade Shows.  The Company attends and exhibits at approximately  15
trade shows  or conventions  per year  including regional  and  national
shows and conventions (including those sponsored by the American Academy
of Ophthalmology, American Academy of  Optometry and Vision Expo-East  &
West).  The Company  has recently reduced the  number of trade shows  it
attends in comparison  to past  years in  response to  what the  Company
believes is a trend in the industry for its customers to attend fewer of
the local trade shows  in favor of the  larger meetings that offer  more
training sessions, industry updates and larger displays of technology.

Customers

     The end-user  marketplace  in  the  United  States  for  ophthalmic
instruments  is   comprised   of  different   classifications   of   eye
practitioners and a  diverse base  of institutional  private and  public
health care providers.  Sales of the  Company are divided  approximately
equally among the following classifications.

     The Ophthalmologist.    The  ophthalmologist is  a  medical  doctor
specializing in the diagnosis, treatment and care of the eye and related
systems.  The ophthalmologist may prescribe glasses, contact lenses  and
medication and perform surgical procedures.

     The Optometrist.  An  optometrist is a  licensed doctor trained  in
the diagnosis of refractive errors and the diagnosis (and the  treatment
in some procedures) of diseases of the eye.

     Other  Customers.    In  addition  to  the  eye-care  professionals
described above that work in individual and group practices, the Company
sells to hospitals, hospital groups, medical clinics, health maintenance
organizations, surgical  centers, universities,  teaching colleges,  and
various state and federal agencies.   The Company has also sold  product
to non-ophthalmic  related  providers  including ear,  nose  and  throat
practitioners,  dermatologists  and  plastic  surgeons.    Such   sales,
however, comprise  a small  portion of  the Company's  revenues and  the
Company does not,  and currently has  no plans to,  market its  products
directly to such providers.
<PAGE>
History and Business Strategy

     The Company  was  incorporated  under the  laws  of  the  State  of
Delaware in November  1992 for the  purpose of reincorporating  Franklin
Ophthalmic  Instruments  Co.,  Inc.,  a  California  corporation  ('FOI-
California') in the State of Delaware.  FOI-California, was incorporated
under the laws of the State of California in September 1990.   Effective
January 1993,  FOI-California  was  merged with  and  into  the  Company
thereby effecting said reincorporation in the State of Delaware.  Unless
otherwise indicated, references made hereinafter to the Company  include
FOI-California.

     FOI-California was incorporated  for the purpose  of acquiring  the
ophthalmic instrument distribution division of Franklin Optical  Company
('Franklin Optical'), which was incorporated in the State of  California
in 1932.    Franklin Optical's  primary  business was  operating  retail
locations  in  California  and   Hawaii  which  dispensed   prescription
eyeglasses and  contact  lenses.   Franklin  Optical  also  operated  an
ophthalmic instrument distribution division.  In June 1990 and September
1990, respectively, Franklin Optical sold its  two lines of business  in
separate transactions.  The ophthalmic instrument distribution  division
was purchased by the Company.   The retail dispensing business was  sold
by Franklin  Optical  to a  third  party  and continued  to  operate  in
California as Franklin Optical Company.  Franklin Optical Company is not
affiliated with the Company.

     In July 1993,  the Company  completed its  initial public  offering
(the 'Initial Public Offering') of 1,437,500  Units (the 'Units') at  an
initial offering  price of $4.00 per  Unit.  Each Unit consisted of  one
share of Common  Stock and  one warrant to  purchase a  share of  Common
Stock at  an  exercise  price  of $5.00  per  share  through  July  1998
(collectively, the 'Class A Warrants').

     In January 1994,  the Company acquired  certain of  the assets  and
assumed  certain   of   the  liabilities   of   Progressive   Ophthalmic
Instruments, Inc., a Florida  corporation ('POI').  Shortly  thereafter,
the  Company  relocated  its  operations  from  Hayward,  California  to
Jacksonville, Florida, where POI was located.  In July 1994, the Company
acquired all of  the issued and  outstanding shares of  common stock  of
Midwest Ophthalmic Instruments, Inc.,  an Illinois corporation  ('MOI').
MOI initially operated as a wholly  owned subsidiary and was  eventually
merged into the Company in March 1995.

     Pursuant to or in connection with an agreement dated April 1,  1995
between the  Company,  Robert  A.  Davis  (the  Company's  former  chief
executive officer, chief financial  officer, president and a  director),
and certain partnerships and a trust in which Mr. Davis has an interest,
and Michael  J.  Carroll, James  J.  Urban  and Brian  M.  Carroll  (the
'Separation Agreement'),  Mr.  Davis  and  Mr.  Dallas  Talley  (another
director of the Company), resigned their positions with the Company  and
Messrs. Michael Carroll and James Urban  were elected to fill  vacancies
on the Company's  Board of Directors  (the 'Board of  Directors').   See
'MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS--Comparison of Fiscal 1996 to Fiscal 1995.'
<PAGE>
     In January 1995, the  new management of  the Company commenced  its
attempt  to  restructure  the   Company's  operations  around  the   MOI
operations acquired  by  the  Company in  July  1994,  and  the  Company
commenced operating under the trade name Franklin_MOI.  Also as part  of
the  restructuring  efforts,  the  Hayward,  California  facility,   the
Lawrenceville, Georgia facility and  the Jacksonville, Florida  facility
were closed.  Additionally, the Company instituted throughout its  sales
force compensation  structures  and  other  policies  similar  to  those
historically used by MOI,  which included: (i) the  use of sales  quotas
and scheduling requirements; (ii) a commission structure that  contained
lower base and higher incentive components; (iii) greater accountability
for expenses and inventory; and  (iv) limits on competitive  activities.
As a  result of  the aforementioned  changes, approximately  50% of  the
Company's prior sales representatives terminated their representation of
the  Company  or   were  dismissed.     Some  but  not   all  of   these
representatives have been  replaced and, as  a result,  the Company  has
lost representation in certain geographic areas or with certain accounts
previously serviced by it.

     Since the close of the Company's 1996 fiscal year, the Company  has
completed a restructuring of its bank debt, restructured certain of  its
trade  debt  and  raised  additional  equity  capital  in  two   private
placements (collectively, along with conversions of certain  debtholders
in fiscal 1996, the  'Recapitalization').  See 'MANAGEMENT'S  DISCUSSION
AND ANALYSIS OF  RESULTS OF OPERATION--Comparison  of Nine Months  Ended
June 30, 1997 to Nine Months Ended June 30, 1996.'

     With the  completion of  the  Recapitalization, management  of  the
Company is shifting its attention  from financial restructuring to  more
actively seeking sales  growth through  the reintroduction  of a  direct
mail catalog and the addition of  sales/service personnel.  The  Company
currently has  sales/service representatives  primarily located  in  the
Midwest and Southeast.   It  is the  Company's intention  to expand  its
representation by seeking sales candidates  to represent the Company  in
other heavily-populated parts of the United States.  The Company intends
to fund its operations and the expansion of its business in part through
the retention of working  capital and earnings, if  any.  See  'DIVIDEND
POLICY.'

Competition

     The distribution  of ophthalmic  instruments  is competitive    The
Company has  historically  competed  on the  basis  of  price,  service,
promptness of delivery, reputation and relationship with customers.  The
distribution   of   ophthalmic   instruments   has   historically   been
accomplished by numerous small,  owner-operated distributors located  in
significant population centers in  the country. These distributors  sell
and service  most well-known  brands of  equipment in  relatively  small
geographical areas and  often have  long-established relationships  with
strong loyalties from  their clientele.   Other than Lombart  Instrument
Company (the  largest ophthalmic  instrument distributor  in the  United
States) and Essilor  Inc., management believes  that there  is no  other
ophthalmic distributor  with  greater  geographical  coverage  than  the
Company.
<PAGE>
     A  number  of  consolidations   are  occurring  in  the   industry,
accelerated by a trend by ophthalmic instrument manufacturers to  reduce
the number of  their distributors, primarily  through the imposition  of
sales quotas.  The Company has in  the past pursued a program of  growth
through  acquisitions  and   may  one  day   seek  to  make   additional
acquisitions.  However, the  Company's current financial position  makes
it unlikely that it will be able to pursue any acquisitions in the  near
future, if at all, which may adversely affect the Company's  competitive
position.  See 'RISK FACTORS.'

Backlog

     Beginning in fiscal 1995, because of the financial constraints  the
Company experienced with regard to cash  flow and reduced credit  limits
from its  suppliers, the  Company  experienced increasing  backlogs  and
delays  in   supplying   orders.      With   the   completion   of   the
Recapitalization,  and   assuming   continuing  cooperation   from   its
suppliers, the Company expects  these problems to  diminish.  See  'RISK
FACTORS.'

Employees

     At September 30, 1997, the Company employed 32 full-time  employees
(6 of whom were in management positions), including 7 in accounting  and
operations, and  22  sales and  service  representatives.   The  Company
considers its relationship  with its employees  satisfactory, and it  is
not a party to any collective bargaining agreement.

Government Regulation

     The Company has no knowledge of any governmental regulations  which
materially adversely affect its business operations.

Environmental Protection Compliance

     The Company  has  no  knowledge of  any  federal,  state  or  local
environmental  compliance   regulations   which  affect   its   business
activities.  The  Company has not  expended any capital  to comply  with
environmental protection  statutes and  does  not anticipate  that  such
expenditures will be necessary in the future.

Properties

     The Company  maintains all  executive, administrative,  operational
and inventory distribution  functions in a  19,000 square foot  building
located in Romeoville,  Illinois, a suburb  of Chicago,  Illinois.   The
building is rented pursuant  to a lease, which  will expire on April  2,
2001, at  a rate  of $10,240  per month.  Management believes  that  the
condition of the property  is suitable for its  intended purposes.   The
Company closed its operations at a facility in Jacksonville, Florida and
subleases such facility to tenants.   The lease and the sublease on  the
facility in  Florida are  scheduled  to expire  in  October 1999.    The
Company's monthly rental obligation under the  lease is $5,425, and  the
sublease provides for escalating  monthly rent to  the Company which  is
currently at $4,592 per month.
<PAGE>
     The Company owns no  real estate and does  not intend to invest  in
real estate  or interests  in real  estate,  real estate  mortgages,  or
securities of or interests in persons  primarily engaged in real  estate
activities for the foreseeable future.

Legal Proceedings

     On December  5, 1996,  the Company  filed a  complaint against  the
accounting and  auditing  firm  of  Marinelli  &  Scott  (the  Company's
predecessor accounting and auditing firm) in the United States  District
Court for the  Northern District of  Illinois, Eastern Division  (Docket
No. 96C 7982), alleging  professional malpractice/negligence arising  in
connection with auditing and accounting services performed by  Marinelli
& Scott.  The Company is seeking damages in excess of $50,000.

     Except for such lawsuit, the Company  is not aware of any  material
pending or threatened litigation to which  the Company is or would be  a
party.


                               MANAGEMENT

Directors and Executive Officers

     The following table sets forth the names, ages and  positions held
with respect to each director and executive officer of the Company as of
September 30, 1997:



                                      
     Name                     Age    Position with the Company

     Michael J. Carroll       58     President, Chief Executive
     Officer and Director

     James J. Urban           60     Senior Vice President, Chief Operating
                                     Officer and Director

     Brian M. Carroll         34     Vice-President and Chief
     Financial Officer

     Philip G. Winters        48     Director

     Linda S. Zimdars         35     Secretary and Director

     John Prinz               35     Director

     Michael J. Carroll was appointed President of the Company effective
January 1, 1995.   In April 1995, Mr.  Carroll was also appointed  Chief
Executive Officer and a director of the Company upon the resignation  of
Robert A. Davis,  the Company's previous  President and Chief  Executive
Officer.  Prior to joining the Company, Mr. Carroll, along with James J.
Urban, was a stockholder/founder of MOI, until July 1994 when all of the
outstanding capital  stock of  MOI was  acquired by  the Company.    Mr.
Carroll was  Vice President  and Sales  Manager of  MOI.   Prior to  the
organization  of  MOI  in  1982,  Mr.  Carroll  held  various  executive
<PAGE>
positions in  ophthalmic instrument  and  optical firms  including  Vice
President  of  House  of  Vision,  Inc.  (a  firm  in  the  business  of
manufacturing  optical  products  and  the  distribution  of  ophthalmic
instruments with over 150 locations and approximately 1,100 employees).

     James J.  Urban  was  appointed Senior  Vice  President  and  Chief
Operating Officer effective January 1, 1995 and Chairman of the Board of
Directors upon the resignation of Dallas Talley on April 1, 1995.  Prior
to joining the Company, Mr. Urban,  along with Mr. Michael Carroll,  was
stockholder/founder of MOI, until July 1994 when all of the  outstanding
capital stock of MOI was acquired by  the Company.  Mr. Urban served  as
President of MOI from its incorporation in 1982.  Prior to the inception
of  MOI,  Mr.  Urban  held  various  executive  positions  with  several
ophthalmic instrument distribution companies.

     Brian M. Carroll was appointed  Vice President and Chief  Financial
Officer effective April 1,  1995.  Mr. Carroll  was co-founder of  MOI's
digital imaging division and  Doctors Financial Services, Inc.  ('DFS').
DFS was  a  finance/leasing  company  concentrating  in  the  ophthalmic
industry.   Mr. Carroll  holds  a B.A.  degree  in finance  from  Loyola
University of  Chicago,  an  M.B.A. degree  in  accounting  from  DePaul
University and a J.D. degree from  The John Marshall Law School.   Brian
M. Carroll is the son of Michael J. Carroll.

     Philip G. Winters has been a director of the Company since  October
1992.  Dr.  Winters is  a dentist  and has  owned and  operated his  own
general dentistry practice in San Mateo, California since 1976.

     Linda S. Zimdars has been a  director and Secretary of the  Company
since  June  1992.    Currently,  Ms.  Zimdars  operates  a   management
consulting practice specializing  in business  reorganization and  sales
and marketing management.   Ms. Zimdars  serves as a  consultant to  the
Company.  See 'Consulting and Other Arrangements' below.  Prior to 1995,
Ms. Zimdars was Vice President and Branch Manager of Redwood Bank,  with
whom  the  Company   had  a   banking  relationship   from  1984   until
approximately April 1995.

     John Prinz became  a director  of the Company  in May,  1997.   Mr.
Prinz is the President of Prinz  and Associates, a firm specializing  in
the restructuring and  capitalization of private  and public  companies.
From 1994 through  1996, Mr.  Prinz was a  founder and  served as  Chief
Financial Officer of Cormark, a designer and manufacturer of interactive
displays.  During 1995 Mr. Prinz facilitated a reorganization of Dauphin
Technologies, a manufacturer  of hand-held  computers, and  served as  a
director of such company.   Between 1988 and  1995, Mr. Prinz worked  in
the securities  business as  a registered  person  for a  subsidiary  of
Raymond James Securities and as a broker for Robert W. Baird.  Mr. Prinz
graduated from the University of Nebraska  with a degree in finance  and
received a  M.B.A. from Temple University.
<PAGE>
Classification of the Board of Directors

     To provide for continuity of management, the Board of Directors  is
classified into three classes:  Class  I (Michael J. Carroll), Class  II
(James J. Urban  and John  Prinz) and Class  III (Linda  S. Zimdars  and
Philip G. Winters). Each member of  the Board of Directors serves for  a
term of three years or until a successor has been elected and qualified.
When the classified Board was established, it was contemplated that  one
class  of  directors  would  be  elected  at  each  annual  meeting   of
stockholders.  Class I directors were expected to stand for  re-election
at the annual meeting  of shareholders in 1995,  and Class II  directors
were expected to  stand for re-election  in 1996.    However, given  the
demands on management's time imposed by the Recapitalization, no  annual
meetings were held in fiscal 1995, 1996, and 1997.
The Company plans to hold its next annual meeting in the second quarter 
of fiscal 1998.  When the next annual meeting is scheduled,  appropriate
arrangements will  need to  be  made for  the  election of  the  various
classes of directors.

Committees

     The Board  of  Directors has  established  an Audit  Committee,  an
Executive Compensation  Committee and  a Stock  Option Committee.    Mr.
Winters and Ms. Zimdars are the  only members of these committees.   The
Audit Committee recommends to  the Board of  Directors the selection  of
independent public  accountants  for  the Company  and  reviews  related
matters.  The  Executive Compensation Committee  reviews and  recommends
the compensation of  executive officers and  key employees.   The  Stock
Option Committee  administers the  Company's stock  option plans.    See
'Stock Option Plans.'

Executive Compensation

     The following sets  forth the  aggregate compensation  paid to  the
Company's Chief Executive Officer  for services rendered to the  Company
during the  fiscal years  indicated.   None of  the Company's  executive
officers who served as such at the end of the last fiscal year earned in
excess of $100,000  during the fiscal  years ended  September 30,  1996,
1995, and 1994.
                     Annual Compensation        Long-Term Compensation
                                                Awards         Payouts
 
                                     Other    Restri Securi-           All
                                     Annual   cted    ties            Other
Name and                             Compen-  Stock   Under   LTIP    Compen
Position      Year   Salary  Bonus   sation   Awards Options  Payouts sation
                                                     SARS (#)            
                                                     
Michael J.    1996   $66,000   -0-    $6,000   -0-     -0-     -0-     -0-
Carroll       1995   $78,445   -0-    $6,000   -0-     -0-     -0-     -0-
President            
and Chief             
Executive
Officer

<PAGE>
Stock Option Plans

     The Company currently has two stock option plans:  (i) the Franklin
Ophthalmic Instruments,  Co., Inc.  1993 Stock  Option and  Appreciation
Rights Plan  (the  '1993 Stock  Option  Plan'); and  (ii)  the  Franklin
Ophthalmic Instruments  Co., Inc.  1994  Stock Option  and  Appreciation
Rights Plan (the '1994 Stock Option Plan').

     The 1993 Stock  Option Plan provides  for the grant  of options  to
officers, directors  (including  employee and  non-employee  directors),
employees and  consultants to  purchase not  more than  an aggregate  of
200,000 shares of common  stock of the Company.   The 1994 Stock  Option
Plan is substantially similar to the 1993 Stock Option Plan except  that
it provides for  the grant of  options to officers,  directors (who  are
also employees), employees and consultants to purchase not more than  an
aggregate of 330,000 shares of common stock.  The 1993 Stock Option Plan
and the 1994 Stock Option Plan (collectively the 'Stock Option Plans'  )
provide for: (i) the grant of options intended to qualify as  'incentive
stock options' under Section 422 of  the Internal Revenue Code of  1986,
as amended; and (ii) the grant of options which do not so qualify. As of
September 30,  1997,  there  were two  employee  directors  (Messrs.  M.
Carroll and J. Urban), three  non-employee directors (Dr. Winters,  John
Prinz and  Ms. Zimdars)  and 2  additional employees  that are  eligible
participants in  the  1994  Stock  Option  Plan.    In  addition,  stock
appreciation rights  may be  granted in  conjunction with  the grant  of
options under the Stock Option Plans.

     Subject to Rule  16b-3 under the  Exchange Act,  each Stock  Option
Plan is administered by: (i) the  Board of Directors, if each member  of
the Board of  Directors is a  'disinterested person'  (as defined  under
Rule 16b-3); or (ii) a committee (the 'Committee') of not less than  two
members of  the Board  of Directors  each of  whom is  a  'disinterested
person.'  The  Board of  Directors or  the Committee  generally has  the
authority, subject  to the  provisions of  the  Stock Option  Plans,  to
determine the individuals to  whom and the  date on which  discretionary
options and rights are to be granted, the number of shares to be subject
to options and rights, the exercise  price of shares subject to  options
and rights, the terms of any  vesting forfeiture schedule and the  other
terms and provisions of options and rights.  The 1993 Stock Option  Plan
and the  1994  Stock Option  Plan  are separately  administered  by  the
Committee comprised of Linda S. Zimdars and Philip G. Winters.

     While the  price at  which shares  of common  stock subject  to  an
option may be purchased shall be determined by the Board of Directors or
the Committee, as applicable,  pursuant to the  provisions of the  Stock
Options Plans, the  purchase price of  shares of  common stock  issuable
upon exercise of an incentive option must  not be less than 100% of  the
fair market value of  such shares on the  date such incentive option  is
granted, and the exercise  price of a non-qualified  option must not  be
less than 85% of the fair market value  of the common stock on the  date
of grant thereof.
<PAGE>
     The 1993 Stock Option Plan included  a formula granting (on a  non-
discretionary basis)  each  director in  office,  who was  not  also  an
employee, on the third  Monday in June  of each year  in which the  1993
Stock Option  Plan  was in  effect,  non-qualified options  to  purchase
15,000 shares of common stock at price per share determined by a formula
set forth in the provisions of the  1993 Stock Option Plan based on  the
trading price of the common stock on the date of grant of such  options.
In March, 1997  the 1993 Stock  Option Plan was  amended to remove  such
provision.  The 1994  Stock Option Plan does  not provide a formula  for
non-discretionary grants of options.

     Pursuant to the formula  contained in the  1993 Stock Option  Plan,
non-qualified options  to purchase  an aggregate  of 120,000  shares  of
common stock  had  been issued  as  of  June 1995  to  two  non-employee
directors (Dr. Winters  and Ms. Zimdars)  at exercise  prices of  $4.00,
$4.625, $.75 per share, and $.50  per share.  Options previously  issued
to Messrs.  Davis and  Talley expired  unexercised during  fiscal  1995.
Except as  set forth  above, no  other options  or rights  were  granted
during fiscal 1995 or fiscal 1996 under the Stock Option Plans.

     The Board of Directors or the Committee, as applicable, may require
as a condition  to the grant  of any option  or right  that the  grantee
enter into a stock option agreement requiring, among other things,  that
with respect to any options granted  to directors or officers, at  least
six months must  elapse from the  date such options  are granted to  the
date on which any share of common stock underlying such options are sold
or any right associated with such option is exercised, unless the  Board
of Directors  or the  Committee, as  applicable, otherwise  consents  in
writing.  No options  may be granted under  the Stock Option Plans  more
than ten years after the date of  approval of the Stock Option Plans  by
the stockholders.  Options granted under the Stock Option Plans are  not
transferable except  upon death.   Except  for options  granted to  non-
employee directors under the  non-discretionary formula, options may  be
exercised only while the option holder is employed by the Company, or in
some cases, within three months of termination of employment.

Employment Agreements

     In connection with the  purchase of MOI,  the Company entered  into
employment agreements  with  Michael J.  Carroll,  currently  President,
Chief Executive Officer and a director  of the Company, James J.  Urban,
currently Senior Vice President, Chief Operating Officer and a  director
of the Company, and Brian M. Carroll, currently Vice President and Chief
Financial Officer.  Each  such  employment  agreement  provided  for  an
initial term of three years ending June 29, 1997; however, in accordance
with the agreements,  the terms of  each agreement were  extended for  a
period of two years ending June  29, 1999 where upon the agreements  may
be renewed on a year-to-year basis.  Such agreements also provided  that
Michael Carroll and James Urban were to receive salaries of $78,000  per
year and Brian  Carroll was  to receive a  salary of  $60,000.   Michael
Carroll and James  Urban voluntarily  reduced their  salaries in  fiscal
1996 such that each received an annual salary of $66,000 for such  year.
Effective October 1, 1996, their salaries  were restored to the  amounts
provided under  the  employment  agreements.   Each  of  the  employment
agreements provides for  bonuses at the  discretion of  the Company  and
reimbursement of business expenses, and  each such agreement contains  a
non-compete and  confidentiality  provision.   Such  agreements  may  be
terminated by the Company for 'Just  Cause' (as such term is defined  in
the employment agreements including,  without limitation, violations  of
the Company's policies and indictment  or conviction for criminal  acts)
or at the Company's  sole discretion (in  which case severance  payments
must be made by  the Company equal  to nine months  of salary under  the
terminated agreement).

Consulting and Other Arrangements

     In December 1994, the Company  entered into a consulting  agreement
with Marketing  and  Acquisition Concepts  ('MAC'),  of which  Linda  S.
Zimdars, a  director  of the  Company,  is a  principal,  providing  for
payment by  the  Company to  MAC  of  consulting fees  in  exchange  for
investor relations and other marketing services.  Such agreement,  which
had an initial term of one  year, is automatically renewed for one  year
periods unless terminated  by the Company.   During  fiscal years  ended
September 30, 1995 and  1996, and the nine  months ended June 30,  1997,
the Company paid MAC consulting fees plus expenses of $15,750,  $21,000,
and  $18,500, respectively.

Remuneration of Directors

     Until March  31, 1995,  directors who  were  not employees  of  the
Company received  compensation  of $750  per  meeting of  the  Board  of
Directors attended.   Since April 1,  1995, non-employee directors  have
not been compensated for attendance at such meetings except for expenses
incurred.

                          CERTAIN TRANSACTIONS


     Michael J. Carroll and James J. Urban (each an officer and director
of the Company), along with Linda S. Zimdars (a director) and Dr. Philip
Winters (a director),  acquired promissory  notes in  connection with  a
private debt offering commenced by the  Company in April 1994.   Messrs.
Carroll and Urban each purchased a 5% Convertible Note in the amount  of
$12,500 and a  9% Non-Convertible Note  in the amount  of $12,500.   Ms.
Zimdars purchased a 5% Convertible Note  and a 9% Non-Convertible  Note,
each  in  the  amount  of  $37,500,  and  Dr.  Winters  purchased  a  5%
Convertible Note in  the principal amount  of $300,000.   The  principal
amount of nearly  all of  the 5%  Convertible Notes  was converted  into
Common Stock  in June,  1995 at  a conversion  rate of  $0.50 per  share
resulting in the issuance to Messrs.  M. Carroll, Urban and Winters  and
Ms. Zimdars  of  an aggregate  of  700,000 shares  of  Common  Stock.The
principal amount of all of the  9% Non-Convertible Notes were  converted
into Common Stock in September, 1996  at a conversion rate of $0.25  per
share resulting in  the issuance to  Messrs. Carroll and  Urban and  Ms.
Zimdars of an aggregate of 250,000 shares of Common Stock.

     In April 1995,  Robert A.  Davis, formerly  an officer  and a  then
current director of  the Company,  entered into  a Separation  Agreement
with the Company pursuant to which Mr. Davis resigned his position  with
the Company and had certain entities  he controlled surrender shares  of
Common Stock to  the Company and  forgive $200,000 in  debt owed by  the
Company.    See  'MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL
CONDITION AND  RESULTS OF  OPERATIONS -  Comparison  of Fiscal  1996  to
Fiscal 1995.'  Also in April 1995, the Company issued to Michael Carroll
and James Urban, based on  a price per share  of Common Stock of  $0.50,
an aggregate of (i) 250,000 shares of Common Stock for cash proceeds  of
$125,000; (ii) 600,000  shares of Common  Stock for  the forgiveness  of
$300,000 owed to them in connection with the purchase by the Company  of
MOI; and  (iii) 1,600,000  shares of  Common Stock  as a  result of  the
acceleration of the payment, in shares of Common Stock, of $800,000 owed
in connection with the purchase by the Company of MOI and originally  to
be paid in equal amounts in June of 1995 and 1996  In such  transaction,
Messrs. Carroll and Urban  were each issued  in the aggregate  1,225,000
shares of Common  Stock, equal to  19.2% of the  shares of Common  Stock
outstanding immediately after such transaction.

     During September 1995, Michael J. Carroll and James J. Urban loaned
an aggregate  of  $100,000 to  the  Company  in exchange  for  a  demand
promissory note  bearing  interest  at  a per  annum  rate  of  15%.  In
addition, Linda  S.  Zimdars loaned  an  aggregate of  $100,000  to  the
Company in exchange for a demand promissory note bearing interest at  at
per annum rate of 15% which note was personally guaranteed by Michael J.
Carroll and James J. Urban.  During September of 1996 the balance due of
$90,000 to Messrs. Carroll and Urban and the balance due to Ms.  Zimdars
of $90,000 were converted to Common Stock at the rate of $.25 per  share
(the same price per share as offered in the Company's private  placement
of equity that  was commenced on  October 1, 1996)  for an aggregate  of
720,000 shares of Common  Stock, or 7.5% of  the total shares of  Common
Stock outstanding immediately following such  conversions.  Each of  the
above conversions by Messrs. Carroll and Urban, and Ms. Zimdars provided
for piggyback registration  rights.In December 1995,  in order to  allow
the Company to fill a large  order, promissory notes were issued by  the
Company in exchange for loans to the Company by:  (a) Tiger Eye  Capital
for $100,000; (b) Michael J. Carroll for $50,000; (c) James J. Urban for
$50,000; and (d) Linda S. Zimdars for $80,000.  The promissory notes had
a term of 30 days and provided for interest at the rate of 6% per annum.
The notes were repaid in February 1996.

     In February 1996,  the Company  borrowed $150,000  from Messrs.  M.
Carroll and Urban, and Ms. Zimdars under 24-day promissory notes bearing
interest at the rate  of 1% per  annum above the  prime lending rate  in
effect from time to time.  A loan  origination fee of 6% was also  paid.
Of the aggregate of $150,000, $50,000 was borrowed from each of  Messrs.
M. Carroll and  Urban, and Ms.  Zimdars.  In  March 1996,  a payment  of
$12,500 was made to  each of Messrs.  M. Carroll and  Urban, and in  May
1996, the balance  of the  notes to Messrs.  M. Carroll  and Urban  were
repaid.  The note to Ms. Zimdars was also repaid in May 1996.

     On  April  11,  1997,  the  Company  entered  into  an   Investment
Agreement, which was amended May 8, 1997, May 9, 1997 and May 11,  1997,
with  Prinz-Franklin  L.L.C.,  an  Illinois  limited  liability  company
('Prinz-Franklin'), pursuant to  which Prinz-Franklin invested  $580,000
in the Company in return for an aggregate of 2,900,000 shares of  Common
Stock (a price per share of  $.20) and common stock purchase warrants to
purchase an additional  400,000 shares  of Common  Stock at  a price  of
$1.00 per share for a period up to four years from the issuance of  such
warrants.   See  'MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL
CONDITION AND RESULTS  OF OPERATIONS-  Comparison of  Nine Months  Ended
June 30, 1997 to Nine Months Ended June  30, 1996.'  Upon  the  issuance
of the shares  of Common Stock  to Prinz-Franklin, Prinz-Franklin  owned
14.81% of the total  shares of Common  Stock outstanding. In  accordance
with the Investment Agreement, the Board  of Directors was increased  to
five members and John Prinz, a member of Prinz-Franklin, was elected  to
fill the  vacancy created  thereby.   The  Company  is required  by  the
Investment Agreement to nominate John Prinz  for election as a  director
at each shareholders'  meeting occurring while  Prinz-Franklin holds  at
least 5% of  the issued and  outstanding shares of  Common Stock of  the
Company, provided  that  in  the Company's  reasonable  judgment  he  is
willing and able to serve in such capacity.

     As a result of the increase  in the number of shares issuable  upon
the exercise of the  Class A Warrants in  accordance with certain  anti-
dilution rights, the Company no longer has sufficient authorized  shares
of Common Stock to  provide for the exercise  of all of the  outstanding
common stock purchase  warrants and options  ('Stock Deficiency').   See
'RISK FACTORS _Potential Insufficiency of Authorized Shares.'  To remedy
this situation, Michael  J. Carroll and  James J.  Urban, the  Company's
chief executive officer and  chief operating officer respectively,  have
agreed to surrender to the Company for redemption that number of  shares
of Common Stock equal  to any such Stock  Deficiency up to an  aggregate
amount of 2,450,000 shares.  The price per share paid to Messrs. Carroll
and Urban will equal the exercise price per share under the common stock
purchase warrants  or options  the exercise  of  which results  in  such
deficiency, with the result that the Company will receive no net benefit
from the exercise  of the warrants  or options.   Until such shares  are
redeemed, if at all,  they will remain the  property of Messrs.  Carroll
and Urban, although certificates representing the shares will be held in
the custody of the Company.   The agreement terminates upon the  earlier
to occur of  (i) the  effectiveness of  any amendment  to the  Company's
certificate of incorporation increasing the authorized shares of  Common
Stock sufficient to eliminate any potential Stock Deficiency or (ii) the
expiration of  a sufficient  number of  common stock  purchase  warrants
and/or options in an amount sufficient to eliminate any potential  Stock
Deficiency.

     As a matter of policy, the  Company will not permit loans or  other
transactions between the Company and the officers, directors,  principal
shareholders, or affiliates for other  than bona fide business  purposes
or on terms less  favorable than could be  obtained from third  parties,
unless approved by  a majority of  the disinterested  directors and  the
independent directors, if any, of the Company.

     For a discussion  of the  employment and  consulting agreements  to
which the Company is a party  and payments of consulting and other  fees
to executive officers of the Company, see 'MANAGEMENT.'

<PAGE>
                       PRINCIPAL SECURITY HOLDERS

     The following  table sets  forth, at  September 30,  1997,  certain
information with respect to stock ownership of (i) all persons known  by
the Company to  be beneficial owners  of 5% or  more of its  outstanding
Common Stock,  (ii)  each  of  the  Company's  directors  and  executive
officers, and (iii)  all directors and  executive officers  as a  group.
Unless otherwise indicated, the beneficial  owners have sole voting  and
investment power over the shares of Common Stock listed below.

      Name and Address of         Number of          % of Shares of
     Beneficial Owner (1)          Shares             Common Stock
                                Beneficially       Beneficially Owned
                                  Owned (2)


     Michael J. Carroll (3)(4)  1,561,710 (5)            7.98%

     James J. Urban (3)(4)      1,561,711 (6)            7.98%

     Brian M. Carroll (3)        52,105  (7)             0.27%

     Philip G. Winters (4)       660,000 (8)             3.37%

     Linda S. Zimdars (4)        682,359 (9)             3.48%

     Prinz-Franklin L.L.C.     3,300,000 (10)            16.85%

     John Prinz (4)            3,300,000 (11)            16.85%

     Mickey Cavuoti            2,460,000 (12)            12.56%

     Silicon Valley Bank       2,133,003 (13)            10.89%

     All Executive Officers
     & Directors as a Group
     (6) Persons               7,817,885                 39.92%


(1)  Michael J. Carroll, James J. Urban,  Brian M. Carroll and Linda  S.
     Zimdars may  be contacted  at  1265 Naperville  Drive,  Romeoville,
     Illinois 60446.  Philip  G. Winters may be  contacted at 324  North
     San Mateo  Drive,  San  Mateo, California  94401.    Prinz-Franklin
     L.L.C. and John  Prinz may be  contacted at  One Northfield  Plaza,
     Suite 300, 570 Frontage Road, Northfield, Illinois 60093.

(2)  Unless otherwise  noted,  the Company  believes  that all  of  such
     shares are owned of record by  each individual named as  beneficial
     owner and  that such  individual has  sole voting  and  dispositive
     power with respect to the shares  of Common Stock owned by each  of
     them.  Such person's percentage ownership is determined by assuming
     that the options or  convertible securities that  are held by  such
     person which are exercisable within 60 days from July 17, 1997 have
     been exercised or converted, as the case may be.  It does not  give
     effect to the exercise of: (i) an outstanding option granted to the
     underwriter of  the  Initial  Public Offering  (or  the  securities
     underlying the same); or (ii) outstanding Class A Warrants.
<PAGE>
(3)  The named securityholder is an officer of the Company.

(4)  The named securityholder is a director  of the Company and is  sole
     manager of Prinz-Franklin L.L.C.

(5)  Includes:  (a) 71,710 shares of Common Stock issued by the  Company
     in connection with the  acquisition of MOI;  (b) 125,000 shares  of
     Common Stock issued by the Company in connection with the Company's
     execution of a forbearance agreement  with Silicon;  (c)  1,100,000
     shares of Common Stock issued upon  conversion of $550,000 in  debt
     owed to  the noted  stockholder in  connection with  the  Company's
     acquisition of MOI; (d)  255,000 shares of  Common Stock issued  to
     the noted stockholder in connection with the conversion of  certain
     promissory notes; and  (e) 10,000 shares  of Common Stock  issuable
     upon exercise of stock options.

(6)  Includes:  (a) 71,711 shares of Common Stock issued by the  Company
     in connection with the  acquisition of MOI;  (b) 125,000 shares  of
     Common Stock issued by the Company in connection with the Company's
     execution of a forbearance agreement  with Silicon;  (c)  1,100,000
     shares of Common Stock issued upon  conversion of $550,000 in  debt
     owed to  the noted  stockholder in  connection with  the  Company's
     acquisition of MOI; (d)  255,000 shares of  Common Stock issued  to
     the noted stockholder in connection with the conversion of  certain
     promissory notes; and  (e) 10,000 shares  of Common Stock  issuable
     upon exercise of stock options.

(7)  Includes:  (a) 17,105  shares of Common Stock  issued to the  noted
     stockholder in connection with the  acquisition of MOI; (b)  20,000
     shares of Common Stock and 10,000  Class B Warrants purchased in  a
     private placement; and  (c) 5,000 shares  of Common Stock  issuable
     upon exercise of stock options.

(8)  Includes:  (a) 60,000 shares of Common Stock issuable upon exercise
     of stock options  held by Dr.  Winters; and (b)  600,000 shares  of
     Common  Stock  issued  to  Dr.  Winters  in  connection  with   the
     conversion of a certain convertible promissory note.

(9)  Includes: (a) 597,359 shares of  Common Stock issued in  connection
     with the conversion of certain promissory notes and otherwise;  (b)
     60,000 shares  of  Common Stock  issuable  upon exercise  of  stock
     options; and  (c)  25,000  shares of  Common  Stock  issuable  upon
     exercise of a warrant.

(10) Includes 2,900,000 shares of Common  Stock and 400,000 warrants  to
     purchase Common Stock at an exercise price of $1.00 per share.



(11) Includes 2,900,000 shares of Common  Stock and 400,000 warrants  to
     purchase Common Stock owned by Prinz-Franklin over which Mr.  Prinz
     has voting control.

(12) Includes: (a) 1,640,000 shares of Common Stock issued in connection
     with the private placement of securities; and (b) 820,000 shares of
     Common Stock issuable upon exercise of certain Class B Warrants.

(13) Includes (a) 2,088,884 shares of Common Stock issued in  conversion
     of debt and (b)  44,119 shares issuable  upon conversion of  common
     stock purchase warrants  exercisable at a  purchase price of  $0.50
     per share.

<PAGE>
                       DESCRIPTION OF SECURITIES

Common Stock

     The Company  is authorized  to issue  25,000,000 shares  of  Common
Stock, $0.001 par value per share,  of which 19,580,879 were issued  and
outstanding at September 30, 1997.  The holders of the Company's  Common
Stock are entitled  to receive  dividends from  funds legally  available
therefor at such time and  in such amounts as  may be determined by  the
Company's Board of Directors, and upon liquidation are entitled to share
ratably in the  net assets of  the Company  available for  distribution,
subject to the rights of the  holders of any shares of preferred  stock.
See 'DIVIDEND POLICY.'  For a discussion of the potential  insufficiency
of  authorized  Common  Stock  to  provide  for  the  exercise  of   all
outstanding common  stock  purchase  warrants  and  options,  see  'RISK
FACTORS _  Potential Insufficiency  of Authorized  Shares' and  'CERTAIN
TRANSACTIONS'.

     The holders of the Company's Common Stock are entitled to one  vote
per share  held of  record and  do not  have cumulative  voting  rights.
Shares of Common  Stock are  not subject to  redemption or  call by  the
Company under the  Company's Certificate  of Incorporation  and have  no
preemptive  or  similar  rights.    All  of  the  Company's  issued  and
outstanding shares of Common Stock are fully paid and non-assessable.

Warrants to Purchase Common Stock

     Class A  Warrants.   A total  of 2,062,500  Class A  Warrants  were
issued and outstanding at September 30, 1997.  The Class A Warrants were
issued as part of  the Units in the  Company's Initial Public  Offering.
See 'BUSINESS  OF THE  COMPANY--History and  Business Strategy.'    Each
Class A Warrant originally entitled the holder thereof to purchase one share
of Common Stock at a price of $5.00 per share until July 23, 1998.
However, the warrant agreement pertaining to the Class A Warrants (the
"Warrant Agreement") contains certain anti-dilution provisions, which have
been triggered by subsequent sales by the Company of shares of Common Stock
at less than "fair market value" as defined in the Warrant Agreement.
These anti-dilution provisions both reduce the exercise price of the Class
A Warrants and increase the number of shares of Common Stock that may be
purchased  on the exercise of the Class A Warrants.  As of the date hereof,
the exercise price of the Class A Warrants is $2.30 per share, and the
total number of shares of Common Stock that may be purchased upon the exercise
of all Class A Warrants is 4,487,740.  See "RISK FACTORS--Potential
Insufficiency of Authorized Shares" and CERTAIN TRANSACTIONS."  Each
Class A Warrant is redeemable by  the Company, at its option, for  $0.10
per warrant, at any time upon delivery  by the Company of 30 days  prior
written notice, if the last  sale price, or the  average of the bid  and
asked prices, per share  of Common Stock, as  reported by the  principal
exchange on  which the  Common Stock  is then  traded, NASDAQ,  the  OTC
Electronic Bulletin Board or the National Quotation Bureau Incorporated,
as the case may be, equals or exceeds $6.00 per share for 20 consecutive
trading days ending within 15  days prior to the  date of the notice  of
redemption.  Upon delivery by the  Company of 30 days written notice  to
all holders of the  Class A Warrants, the  Company will have the  right,
subject to compliance with Rule 13e-4 under the Securities Exchange  act
of 1934, as  amended (the 'Exchange  Act'), and the  filing of  Schedule
13E-4, to reduce the exercise price and/or extend the term of the  Class
A Warrants.

     Class B  and Class  C Warrants.   A  total of  2,156,500   Class  B
Warrants and 244,000 Class  C were issued  and outstanding at  September
30, 1997.  The Class  B Warrants were issued  on November 25, 1996,  and
the Class C Warrants were issued on December 30, 1996, each as part of a
unit offered in a private placement  consisting of two shares of  Common
Stock  and  one  common  stock  purchase  warrant.    See  'MANAGEMENT'S
DISCUSSION  AND  ANALYSIS   OF  FINANCIAL  CONDITION   AND  RESULTS   OF
OPERATIONS--Comparison of  Nine  Months Ended  June  30, 1997  and  Nine
Months Ended June 30, 1996.'  Each  Class B Warrant and Class C  Warrant
entitles the holder thereof to purchase  one share of Common Stock at  a
price of  $1.00 per  share between  6  months and  18 months  after  the
issuance date.  Each Class B  Warrant and Class C Warrant is  redeemable
by the Company, at its option, for $0.10 per warrant, at any time  after
September 30, 1997 upon delivery by the Company of 30 days prior written
notice, if the closing bid price per share of Common Stock, as  reported
by the principal  exchange on  which the  Common Stock  is then  traded,
NASDAQ, the  OTC Electronic  Bulletin Board  or the  National  Quotation
Bureau Incorporated, as  the case may  be, equals or  exceeds $3.00  per
share for 20 consecutive trading days ending within 15 days prior to the
date of the notice of redemption.

     Other Warrants.   In  addition to  the Class  A Warrants,  Class  B
Warrants and Class C  Warrants, there are  also outstanding: (a)  44,119
warrants issued  to  Silicon  in connection  with  certain  renewals  or
modifications of the Company's lines of credit, exercisable on or before
March 31,  2000 at  a price  of $0.50  per share;  (b) 400,000  warrants
issued to Prinz-Franklin, L.L.C. in connection with a private  placement
(see 'MANAGEMENT'S DISCUSSION  AND ANALYSIS OF  FINANCIAL CONDITION  AND
RESULTS OF OPERATIONS--Comparison of Nine Months Ended June 30, 1997 and
Nine Months Ended June 30, 1996'), exercisable on or before May 11, 2001
at a price of $1.00 per share,  (c) a warrant to purchase 25,000  shares
of Common Stock issued to Linda  S. Zimdars, a director of the  Company,
and a warrant to purchase 25,000 shares of Common Stock issued to Dwayne
Podgurski, a former employee of the Company, both exercisable at a price
of $1.00 per share until December  1997 and (d) 125,000 warrants  issued
to the underwriter in connection with the initial public offering by the
Company exercisable at a price of $5.00 per share until July 23, 1998.

Options

     In addition,  the  underwriters  of the  Company's  initial  public
offering received a  warrant to purchase  125,000 units, exercisable  at
$6.40 per unit through July  1998.  Each unit  consists of one share  of
common stock  and  a warrant  to  purchase  one share  of  Common  Stock
exercisable at $5.00 per share through July 1998.

Preferred Stock

     The Certificate  of Incorporation  of  the Company  authorizes  the
issuance of up to 1,000,000 shares  of Preferred Stock, $.001 par  value
per share.   The Board  of Directors is  authorized to  issue shares  of
Preferred Stock from time to time in one or more series and, subject  to
the limitations contained  in the Certificate  of Incorporation and  any
limitations prescribed  by  law, to  establish  and designate  any  such
series and  to fix  the number  of shares  and the  relative  conversion
rights, voting rights  and terms of  redemption (including sinking  fund
provisions) and liquidation preferences.   If shares of Preferred  Stock
with voting rights are issued by the Company, such issuance could affect
the voting  rights of  the  holders of  the  Company's Common  Stock  by
increasing the number of outstanding shares having voting rights, and by
the creation  of  class  or series  voting  rights.   If  the  Board  of
Directors authorizes  the issuance  of shares  of Preferred  Stock  with
conversion rights,  the number  of shares  of Common  Stock  outstanding
could potentially be increased by up to the amount which the Company  is
authorized to issue.   In addition, issuance  of Preferred Stock  could,
under certain circumstances, have the effect of delaying or preventing a
change in control of the Company and may adversely affect the rights  of
holders of Common Stock.  Also,  Preferred Stock could have  preferences
over the Common Stock (and other series of Preferred Stock) with respect
to dividends and liquidation rights.

Registration Rights

     From time to time, the Company has granted to the purchasers of its
securities in private offerings the right  to have their securities  (or
in the  case of  convertible debt  securities  and warrants  the  equity
securities issuable upon conversion  or exercise) registered for  resale
under the Securities Act of 1933  and applicable state securities  laws.
Such offerings included  the offering in  fiscal 1994  of the  Company's
Non-Negotiable 5%  Convertible Promissory  Notes, substantially  all  of
which  have  now  been  converted   into  Common  Stock  (see   'CERTAIN
TRANSACTIONS'); the private  placement in  the first  quarter of  fiscal
1997 of  Common Stock  and Warrants  (see 'MANAGEMENT'S  DISCUSSION  AND
ANALYSIS OF FINANCIAL CONDITION AND  RESULTS OF OPERATIONS -  Comparison
of Six Months Ended March 31, 1997 to Six Months Ended March 31, 1996');
and the private placement in the third quarter of fiscal 1997 of  Common
Stock to Prinz-Franklin  (see 'MANAGEMENT'S DISCUSSION  AND ANALYSIS  OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Comparison of Six Months
Ended March 31, 1997  to Six Months Ended  March 31, 1996' and  'CERTAIN
TRANSACTIONS').  The  Company  has   also  granted  certain   piggy-back
registration rights to Michael J. Carroll,  James J. Urban and Linda  S.
Zimdars in connection  with the conversion  of 9% Non-Convertible  Notes
(see 'CERTAIN  TRANSACTIONS') and  to certain  manufacturers which  have
converted their trade debt.

     The shares  of  Common Stock  and  the Warrants  included  in  this
offering are included  as a result  of the exercise  of such demand  and
piggyback registration rights. Pursuant  to the piggy-back  registration
rights granted to Prinz-Franklin, any shares of Common Stock which Prinz
has elected to include  in this offering shall  be held in escrow  under
the following conditions:   (i) 25% of the shares  purchased may not  be
sold or released from  escrow until the closing  price of the  Company's
Common Stock  is equal  to or  greater  than $0.75  per share  for  five
consecutive trading days; and (ii) the remaining shares may not be  sold
or released from escrow until the closing price of the Company's  Common
Stock is equal to or greater  than $1.25 per share for five  consecutive
trading days.   After  giving effect  to the  offering, no  registration
rights will remain outstanding.

Transfer Agent and Warrant Agent

     Continental Stock Transfer & Trust Company,  New York, New York  is
the Registrar and Transfer Agent for the Units and the Common Stock  and
the Registrar and Warrant Agent for  the Class A Warrants.  The  Company
is the Registrar and Warrant Agent for the Class B and Class C Warrants.
<PAGE>
                        SELLING SECURITY HOLDERS

     All of the securities of the Company covered by this Prospectus are
being sold for the account of the Selling Security Holders as identified
in the following table.

     The Selling Security Holders are offering for sale an aggregate  of
up to 17,254,673  shares of Common  Stock and 2,400,500  Warrants.   The
shares of Common Stock offered hereby consist of:  (i) 14,410,054 shares
previously issued by the Company; and (ii) 2,844,619 shares issuable, if
at all, upon the exercise of  certain outstanding common stock  purchase
warrants.

     The following table sets forth the number of securities being  held
of record or beneficially (to the  extent known by the Company) by  such
Selling Security Holders  and identifies (by  footnote reference)  those
Selling Security Holders having a material relationship with the Company
during the past three years.

COMMON STOCK1:

                       Number of   Number of    Number of
                       Shares of    Shares of   Shares of
                     Common Stock Common Stock Common Stock   Percen  Percen
                        Stock        Stock    to be held     tage     tage
       Name           Held Before  to be Sold    After       Before    After
                        Offering   in Offering  Offering     Offering Offering

Silicon Valley Bank2   2,133,003    2,133,003        0      10.89%       *
Eastman Kodak Company    102,285      102,285        0        *          *
Mr. Michael Cavuoti    2,460,000    2,460,000        0      12.56%       *
Mr. Douglas Baker        120,000     120,000         0        *          *
Mr. Frank Giampa         750,000     750,000         0       3.83%       *
Mr. Jesse Rodgers        300,000     300,000         0       1.53%       *
Mr. Kenneth Naylor        60,000      60,000         0        *          *
Mr. Francis Corvelli      30,000      30,000         0        *          *
Mr. William Stevens       30,000      30,000         0        *          *
Ms. Kim Filippazzo        60,000      60,000         0        *          *
Mr. Jeffrey Milstein      30,000      30,000         0        *          *
Mr. & Mrs. Allen          60,000      60,000         0        *          *
TeBockhorst
Mr. Brian Carroll4,5      52,105      47,105     5,000        *          *
Mr. & Mrs. Greg           60,000      60,000         0        *          *
Boudreau
Mr. Kevin McGuinn         90,000      90,000         0        *          *
Mr. & Mrs. Anthony        15,000      15,000         0        *          *
Pacheco
Mr. & Mrs. Raymond N.     30,000      30,000         0        *          *
Wenda
Ms. Margaret M.           30,000      30,000         0        *          *
Perfecto
Mr. & Mrs. Mark Wenda     30,000      30,000         0        *          *
Paul & Uta Cipriano,     170,000     120,000    50,000        *          *
Trustees
Mr. & Mrs. Ronald        377,600     300,000    77,600      1.93%        *
Cozzolino                                                     
Mr. Matthew McGuinn       30,000      30,000         0        *          *
Mr. & Mrs. Edward F.      60,000      60,000         0        *          *
Umbricht
Mr. Andrew Whelan         30,000      30,000         0        *          *
Mr. Michael Ryan          30,000      30,000         0        *          *
Mr. Brendan Deegan        30,000      30,000         0        *          *
Mr. & Mrs. William S.    180,000     180,000         0        *          *
Chamerlik
Mr. & Mrs. Frank J.       38,500      30,000     8,500        *          *
Wenstrup
Mr. & Mrs. Jay P.        315,000     300,000    15,000      1.61%        *
Wenstrup                                                      
Mr. Tom Kendig            73,500      73,500         0        *          *
Mr. Malcolm Gissen        36,000      36,000         0        *          *
Mr. & Mrs. Joseph         15,000      15,000         0        *          *
Newton
Mr. Dan Tracey            30,000      30,000         0        *          *
Mr. & Mrs. Peter          15,000      15,000         0        *          *
Lavery
Mr. Marco D'Alonzo       150,000     150,000         0        *          *
M.L. Sullivan             30,000      30,000         0        *          *
Insurance Agency,
Inc.
Mr. Enrico Vona           30,000      30,000         0        *          *
Mr. Howard Schwartz      120,000     120,000         0        *          *
Mr. John Dedyo            30,000      30,000         0        *          *
Mr. Eugene L. Braun       15,000      15,000         0        *          *
Mr. George                60,000      60,000         0        *          *
Giannopoulos
Mr. Ronald E. Spooner     60,000      60,000         0        *          *
Mr. Fred C. Matthews,     30,000      30,000         0        *          *
Mr. Steven Finkelstein   120,000     120,000         0        *          *
Ms. Diana TeBockhorst     30,000      30,000         0        *          *
Mr. Dermot Kiernan        30,000      30,000         0        *          *
Mr. Brian F. Sullivan     72,000      72,000         0        *          *
Mr. Chad Marlow           30,000      30,000         0        *          *
Mr. Mitchell A. Jackson   30,000      30,000         0        *          *
Mr. Mark C. Ristow        90,000      90,000         0        *          *
Kahn Family Revocable     30,000      30,000         0        *          *
Trust
Mr. Bert Fingerhut       450,000     450,000         0      2.30%        *
                                                            
Mr. William E.           300,000     300,000         0      1.53%        *
Johnson                                                       
Mr. Marcus T. Kahn        15,000      15,000         0        *          *
Mr. Roger Perry Dean      15,000      15,000         0        *          *
Linda S. Zimdars4,6      682,359     597,359    85,000      3.48%        *
Michael J. Carroll4,7  1,561,710   1,551,710    10,000      7.97%        *
Philip G. Winters4,8     660,000     600,000    60,000      3.37%        *
Elizabeth G.             200,000     200,000         0      1.02%        *
Winters-Trustee                                               
James J. Urban4,7      1,561,711   1,551,711    10,000      7.97%        *
Prinz-Franklin L.L.C.3 3,300,000   3,300,000         0     16.85%        *
                       ---------   ---------   -------
  Totals              17,575,773  17,254,673   321,000
<PAGE>
CLASS B WARRANTS:

                                    Number of  Number of
                       Number of     Class B    Class B
                        Class B     Warrants   Warrants  Percent  Percen
                        Warrants      to be      to be     age     tage
       Name           Held Before   Sold in   Held Afte   Before   After
                        Offering    Offering   Offering  Offering  Offering

Michael Cavuoti          820,000    820,000          0   38.02%       *
Mr. Douglas Baker         40,000     40,000          0    1.85%       *
Mr. Frank Giampa         250,000    250,000          0   11.59%       *
Mr. Jesse Rodgers        100,000    100,000          0    4.64%       *
Mr. Kenneth Naylor        20,000     20,000          0        *       *
Mr. Francis Corvelli      10,000     10,000          0        *       *
Mr. William Stevens       10,000     10,000          0        *       *
Ms. Kim Filippazzo        20,000     20,000          0        *       *
Mr. Jeffrey Milstein      10,000     10,000          0        *       *
Mr. & Mrs. Allen          20,000     20,000          0        *       *
TeBockhorst
Mr. Brian Carroll         10,000     10,000          0        *       *
Mr. & Mrs. Greg           20,000     20,000          0        *       *
Boudreau
Mr. Kevin McGuinn         30,000     30,000          0    1.39%       *
Mr. & Mrs. Anthony         5,000      5,000          0        *       *
Pacheco
Mr. & Mrs. Raymond N.     10,000     10,000          0        *       *
Wenda
Ms. Margaret M.           10,000     10,000          0        *       *
Perfecto
Mr. & Mrs. Mark Wenda     10,000     10,000          0        *       *
Paul & Uta Cipriano,      40,000     40,000          0    1.85%       *
Trustees                                                      
Mr. & Mrs. Ronald        100,000    100,000          0    4.64%       *
Cozzolino                                                     %
Mr. Matthew McGuinn       10,000     10,000          0        *       *
Mr. & Mrs. Edward F.      20,000     20,000          0        *       *
Umbricht
Mr. Andrew Whelan         10,000     10,000          0        *       *
Mr. Michael Ryan          10,000     10,000          0        *       *
Mr. Brendan Deegan        10,000     10,000          0        *       *
Mr. & Mrs. William S.     60,000     60,000          0    2.78%       *
Chamerlik                                                     %
Mr. & Mrs. Frank J.       10,000     10,000          0        *       *
Wenstrup
Mr. & Mrs. Jay P.        100,000    100,000          0    4.64%       *
Wenstrup                                                      
Mr. Tom Kendig            24,500     24,500          0    1.14%       *
Mr. Malcolm Gissen        12,000     12,000          0        *       *
Mr. & Mrs. Joseph          5,000      5,000          0        *       *
Newton
Mr. Dan Tracey            10,000     10,000          0        *       *
Mr. & Mrs. Peter           5,000      5,000          0        *       *
Lavery
Mr. Marco D'Alonzo        50,000     50,000          0    2.32%       *
M.L. Sullivan             10,000     10,000          0        *       *
  Insurance Agency, Inc.
Mr. Enrico Vona           10,000     10,000          0        *       *
Mr. Howard Schwartz       40,000     40,000          0    1.85%       *
Mr. Bert Fingerhut       100,000    100,000          0    4.64%       *
Mr. John Dedyo            10,000     10,000          0        *       *
Mr. Eugene L. Braun        5,000      5,000          0        *       *
Mr. George                20,000     20,000          0        *       *
Giannopoulos
Mr. Ronald E. Spooner     20,000     20,000          0        *       *
Mr. Fred C. Matthews,     10,000     10,000          0        *       *
Mr. Steven Finkelstein    40,000     40,000          0    1.85%       *
Ms. Diana TeBockhorst     10,000     10,000          0        *       *
Mr. Dermot Kiernan        10,000     10,000          0        *       *
                       ---------  ---------
 Totals                2,156,500  2,156,500


<PAGE>

CLASS C WARRANTS:
                                    Number of  Number of
                       Number of     Class C    Class C
                        Class C     Warrants   Warrants   Percen  Percen
                        Warrants   to be Sol  to be Held   tage    tage
                      Held Before in Offering   After      Before  After
                        Offering               Offering  Offering Offering
      
Mr. Brian F. Sullivan     24,000     24,000          0     9.82%       *
Mr. Chad Marlow           10,000     10,000          0     4.10%       *
Mr. Mitchell A. Jackson   10,000     10,000          0     4.10%       *
Mr. Mark C. Ristow        30,000     30,000          0    12.30%       *
Kahn Family Revocable     10,000     10,000          0     4.10%       *
Trust                                                        
Mr. Bert Fingerhut        50,000     50,000          0    20.50%       *
Mr. William E.Johnson    100,000    100,000          0    40.98%       *
Mr. Marcus T. Kahn         5,000      5,000          0     2.05%       *
Mr. Roger Perry Dean       5,000      5,000          0     2.05%       *
                         -------    -------                                 
Totals                   244,000    244,000

1   Includes shares of Common Stock issuable upon exercise of Class B
        Warrants and Class C Warrants listed in the following tables.
2   Includes 44,119 shares of Common Stock issuable upon exercise of
        warrants held by Silicon Valley Bank.
3   Includes 400,000 shares of Common Stock issuable upon exercise of
        warrants held by Prinz-Franklin L.L.C.
4   For a description of the position the Selling Security Holder has
        with the Company, see 'MANAGEMENT.'
5   Includes 5,000 shares issuable upon exercise of a certain option.
6   Includes 60,000 shares issuable upon exercise of  certain options
        and 25,000 shares issuable upon exercise of a certain warrant.
7   Includes 10,000 shares issuable upon exercise of a certain option.
8   Includes 60,000 shares issuable upon exercise of  certain options.
*   Less than one percent.


     The Company has agreed to pay  for all costs and expenses  incident
to the issuance, offer, sale and  delivery of the Securities,  including
but not  limited to  all  expenses and  fees  of preparing,  filing  and
printing the Registration Statement and Prospectus and related exhibits,
amendments and  supplements thereto  and mailing  of  such items.    The
Company will not  pay selling commissions  and expenses associated  with
any such sales by the Selling Security Holders.

     The securities offered by the Selling Security Holders may be  sold
from time to time to purchasers directly by the Selling Security Holders
acting as principal for their own account in one or more transactions in
the over-the-counter  market or  in  negotiated transactions  at  market
prices prevailing at the time of sale or at prices otherwise negotiated.
Alternatively, the  securities may  be sold  from time  to time  through
agents, brokers, dealers or underwriters  designated from time to  time,
and  such  agents,   brokers,  dealers  or   underwriters  may   receive
compensation in the form of commissions or concessions from the  Selling
Security Holders or the  purchasers of the  securities.  However,  these
Securities have been registered or are otherwise available for sale only
in the states of New Jersey or New York, the states in which the  market
makers in the Company's Common Stock are located.  Any Selling  Security
Holder proposing to sell any Securities  in any other state must  comply
with applicable exemptions  in such state  or request  that the  Company
register the Securities in such state, which the Company may do in its
reasonable discretion.

     Under the Exchange Act and  the regulations thereunder, any  person
engaged in a distribution  of the Securities of  the Company offered  by
this  Prospectus  may  not   simultaneously  engage  in  market   making
activities with  respect to  the Securities  of the  Company during  the
applicable 'cooling  off'  periods prior  to  the commencement  of  such
distribution.  In addition, and without limiting the foregoing,  Selling
Security Holders  will  be  subject  to  applicable  provisions  of  the
Exchange Act and the rules and regulations thereunder including  without
limitation the Commission's Regulation M, which provisions may limit the
timing of  purchases and  sales of  Securities by  the Selling  Security
Holder.

     The Company will use its best efforts to file, during any period in
which offers  or  sales  are being  made,  one  or  more  post-effective
amendments to the Registration Statement of  which this Prospectus is  a
part to describe any  material information with respect  to the plan  of
distribution not previously disclosed in this Prospectus or any material
change to such information in this Prospectus.

                      STATEMENT OF INDEMNIFICATION

          The  Company's   Certificate  of   Incorporation  adopts   the
provisions of Section 102(b)(7) of the Delaware General Corporation  Law
which eliminates the personal liability of  directors to the Company  or
its stockholders for monetary damages for breach of fiduciary duty under
certain circumstances.  Furthermore, under the Company's By-laws, and in
accordance with the Company's  Certificate of Incorporation and  Section
145 of the Delaware General Corporation Law, the Company must  indemnify
each of  its  directors,  officers, employees  and  agents  against  his
reasonable expenses (including  attorneys' fees),  judgments, fines  and
amounts paid in settlement in  connection with any proceeding  involving
such person by reason of his  being or having been a director,  officer,
employee or agent to the extent he acted  in good faith and in a  manner
reasonably believed to be in, or not opposed to the best interest of the
Company, and, with respect to any criminal action or proceeding, had  no
reasonable cause to believe his conduct was unlawful.

     Insofar  as  indemnification  for  liabilities  arising  under  the
Securities Act  of  1933, as  amended  (the 'Securities  Act'),  may  be
permitted to directors, officers and controlling persons of the  Company
pursuant to the foregoing provisions or otherwise, the Company has  been
advised that in the  opinion of the  Securities and Exchange  Commission
such indemnification  is  against  public policy  as  expressed  in  the
Securities Act and is, therefore, unenforceable.

                            LEGAL MATTERS

     Legal matters  in  connection  with the  securities  being  offered
hereby will be passed upon for  the Company by Ungaretti & Harris,  3500
Three First National Plaza, Chicago, Illinois 60602.

                                EXPERTS

     The annual financial statements included in this Prospectus and  in
the Registration  Statement  have  been audited  by  BDO  Seidman,  LLP,
independent certified  public accountants,  to the  extent and  for  the
periods set  forth  in  their  reports  (which  contain  an  explanatory
paragraph regarding  the  Company's  ability  to  continue  as  a  going
concern) appearing elsewhere herein  and in the Registration  Statement,
and are included in reliance upon such reports given upon the  authority
of said firm as experts in auditing and accounting.
<PAGE>
                          FINANCIAL STATEMENTS

               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     INDEX TO FINANCIAL STATEMENTS

                                                       Page

Annual Financial Statements

Report of Independent Certified Public Accountant      F-2

Balance Sheets....................................     F-3

Statements of Operations..........................     F-5

Statements of Cash Flow...........................     F-6

Statements of Stockholders' Equity (Deficit)......     F-7

Notes to the Financial Statements.................     F-8


Interim Financial Statements

Condensed Balance sheets..........................     F-22

Condensed Statements of Operations................     F-24

Condensed Statements of Cash Flows................     F-25

Notes to Condensed Financial Statements...........     F-26


<PAGE>
          REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

To the Board of Directors
of Franklin Ophthalmic Instruments Co., Inc.
Romeoville, Illinois

     We  have  audited  the  accompanying  balance  sheets  of  Franklin
Ophthalmic Instruments Co., Inc. as of  September 30, 1995 and 1996  and
the related statements  of operations,  stockholders' equity  (deficit),
and cash flows for the years then ended.  These financial statements are
the responsibility of the Company's  management.  Our responsibility  is
to express an opinion on these financial statements based on our audits.

     We conducted  our  audits  in accordance  with  generally  accepted
auditing standards.  Those  standards require that  we plan and  perform
the audit to  obtain reasonable  assurance about  whether the  financial
statements are  free  of  material  misstatement.    An  audit  includes
examining,  on  a  test  basis,  evidence  supporting  the  amounts  and
disclosures in  the  financial  statements.    An  audit  also  includes
assessing the accounting principles used and significant estimates  made
by management, as  well as  evaluating the  overall financial  statement
presentation.  We believe that our audits provide a reasonable basis for
our opinion.

     In our opinion, the financial statements referred to above  present
fairly, in all  material respects,  the financial  position of  Franklin
Ophthalmic Instruments Co., Inc. at September 30, 1995 and 1996, and the
results of their  operations and  their cash  flows for  the years  then
ended in conformity with generally accepted accounting principles.

     The accompanying financial statements  have been prepared  assuming
that the Company will continue as a going concern.  As discussed in Note
2 to the financial statements, the Company has suffered recurring losses
from operations  and  has a  deficiency  in stockholders'  equity.    In
addition, notes payable  under the Company's  bank credit agreement  are
due on July  29, 1997.   The Company does  not have the  ability to  pay
these debts  should the  lender demand  payment.   These  factors  raise
substantial doubt about  the Company's ability  to continue  as a  going
concern.   Management's  plans  in regard  to  these  matters  are  also
discussed in  Note 2.    The financial  statements  do not  include  any
adjustments that might result from the outcome of this uncertainty.


/s/  BDO Seidman, LLP

Chicago, Illinois
December 23, 1996

<PAGE>
<TABLE>
                FRANKLIN OPHTHALMIC INSTRUMENTS CO, INC.
                             BALANCE SHEETS

                                 ASSETS

                                              September 30,  September 30,   
                                                  1995           1996
                                                  ----           ----
<S>                                           <C>             <C>
Current assets:
   Cash and cash equivalents                  $           -   $        -
   Accounts receivable, less allowance
    for doubtful accounts of 349,852 and
    $40,135, respectively                          1,331,184      720,277
   Inventory, less valuation
    allowance of $150,000 and $100,000,
    respectively                                   2,545,940    1,356,057
   Prepaid expenses                                   28,296       19,027
                                                   ---------    ---------
      Total current assets                         3,905,420    2,095,361
                                                   ---------    ---------

Property and equipment, at cost:
   Furniture and equipment                           599,307      605,638
   Automobiles and trucks                            119,193      119,193
   Leasehold improvements                            109,408      109,408
                                                     -------      -------
                                                     827,908      834,239
   Less: Accumulated depreciation
      and amortization                               515,042      618,394
                                                     -------      -------
      Total property and equipment                   312,866      215,845
                                                     -------      -------
Other assets:
   Deposits                                           28,298       13,935
   Intangible assets, net of accumulated
     amortization of $382,019 and $706,623,
     respectively                                  2,596,875    2,272,271
                                                   ---------    ---------
      Total other assets                           2,625,173    2,286,206

      Total assets                              $  6,843,459   $4,597,412
                                                ============   ==========


                 The accompanying notes are an integral
                  part of these financial statements.

</TABLE>
<PAGE>
<TABLE>
              FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                             BALANCE SHEETS
                              (Continued)

             LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

                                               September 30,    September 30,
                                                  1995              1996

<S>                                            <C>              <C>
Current liabilities:
   Bank overdrafts                             $   251,078      $    55,597
   Current portion of long-term debt               324,660          567,395
   Accounts payable                              2,070,526        1,180,475
   Notes payable to bank                         4,396,126        4,375,304
   Current portion of capitalized lease
      obligations                                   14,687           16,125
   Deposits                                        359,762          429,844
   Accrued liabilities                             666,346          859,279
   Notes payable to related parties                207,679          215,188
                                                 ---------        ---------
      Total current liabilities                  8,290,864        7,699,207
                                                 ---------        ---------
Long-term debt:
   Long-term debt, less current portion            378,128           93,722
   Capitalized lease obligations, less
      current portion                               53,186           30,695
                                                   -------          -------
      Total long-term debt                         431,314          124,417
                                                   -------          -------

      Total liabilities                          8,722,178        7,823,624
                                                 ---------        ---------
Stockholders' equity (deficit):
   Common stock: $0.001 par value;
     authorized 25,000,000 shares; 7,656,025
     issued and outstanding at September 30,
     1995 and 9,544,810 issued and outstanding
     at September 30, 1996                           7,656            9,545
   Additional paid-in capital                    8,240,020        8,868,577
   Accumulated deficit                         (10,126,395)     (12,104,334)
                                               ------------     ------------  
   Total stockholders' equity (deficit)         (1,878,719)      (3,226,212)
                                               ------------     ------------
   Total liabilities and
      stockholders' equity (deficit)             6,843,459        4,597,412
                                               ============     ============

                 The accompanying notes are an integral
                  part of these financial statements.
</TABLE>
<PAGE>
<TABLE>


             FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                        STATEMENTS OF OPERATIONS

                                         For the year
                                       ended September 30,
                                        
                                       1995           1996
                                       ----           ----
<S>                                <C>            <C>
Sales                              $ 13,316,949   $  8,469,994

Less:
  Cost of sales                      10,663,280      6,367,743
  Selling, general and
     administrative expenses          5,315,753      3,575,555
  Inventory loss                        770,033           -
  Restructuring charge                  241,415           -
                                     -----------    -----------
Loss from operations                 (3,673,532)    (1,473,304)
                                     -----------    -----------         
Other income (expense):
   Interest income                        7,545             54
   Interest expense                    (688,345)      (737,942)
   Other income (expense)                17,833          1,993
                                       ---------      ---------
      Other expense, net               (662,967)      (735,895)
                                       ---------      ---------

Loss before extraordinary item       (4,336,499)     (2,209,199)
                                                       
Extraordinary item, gain  from
debt restructuring                          -           231,260
                                     -----------     -----------

Net loss                           $ (4,336,499)    $(1,977,939)
                                   =============    ============

Loss per common share:
  Loss before extraordinary item   $      (0.80)    $     (0.28)
                                   =============    ============
   Net loss                        $      (0.80)    $     (0.25)
                                   =============    ============
Weighted average # of common
shares outstanding                    5,395,182       7,854,393
                                   =============    ============

                 The accompanying notes are an integral
                  part of these financial statements.

</TABLE>
<PAGE>
<TABLE>                               
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                        STATEMENTS OF CASH FLOWS

                                     For the year ended
                                      September 30
                                        1995         1996
                                        ----         ----
<S>                                 <C>             <C>
Cash flows from operating activities:
   Net loss                         $(4,336,499)    (1,977,939)
   Adjustments to reconcile net loss
    to net cash used in operating
    activities:
      Depreciation                       117,648        103,351
      Amortization                       390,526        324,604
      Gain from debt restructuring             -       (231,260)
      Professional services performed
       in exchange for common stock            -        312,374
      Loss on sale of equipment            2,720              -
      Changes in current assets and
       liabilities:
         Accounts receivable           1,888,585        610,907
         Inventory                     2,229,681      1,189,883
         Prepaid expenses                148,258          9,269
         Other assets                     19,609         14,363
         Customer deposits               133,530         70,083
         Accounts payable, trade and
          accrued liabilities           (984,974)      (373,655)
                                        ---------      ---------
      Net cash used in operating
       activities                       (390,916)        51,980
                                        ---------      --------
Cash flows from investing activities:
   Proceeds from sale of equipment        53,790              -
   Acquisition of equipment              (85,053)        (6,331)
   Acquisition of software rights        (23,252)             -
                                         --------        -------
      Net cash used in investing
       activities                        (54,515)        (6,331)
                                         --------        -------
Cash flows from financing activities:                              
   Loan origination fees                 (40,848)             -
   Net change in bank overdrafts        (370,549)      (195,481)
   Payments on capital leases            (23,578)       (21,053)
   Net change in borrowings under
    line of credit                        20,822        (20,822)
   Net proceeds from issuance of
    common stock                         189,200              -
   Proceeds from exercise of bridge
    warrants                              31,250              -
   Increase in long-term debt            200,000          4,198
   Repayment of debt                     (38,747)       (27,679)
   Proceeds from issuance of promissory
    notes to related parties             200,000        215,188
                                         -------        -------
       Net cash provided by (used in)
        financing activities             167,550        (45,649)
                                         -------        --------
Net decrease in cash and cash
 equivalents                            (277,881)             -
Cash and cash equivalents at
 beginning of year                       277,881              -
                                        ---------       --------
Cash and cash equivalents at end of
 year                                  $       -        $     -
                                       ==========       =========

                 The accompanying notes are an integral
                  part of these financial statements.

</TABLE>
<PAGE>
<TABLE>

               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
              STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)

                                                           
                            Common stock                                   
                              $0.001                                      Total
                             par value             Additional            stockholders'
                             Number of             paid-in                equity
                               shares     Amount    capital    Deficit    (deficit)
<S>                           <C>         <C>      <C>        <C>          <C>  
BALANCE, September 30, 1994   4,037,673   $4,037   6,490,688  (5,789,896)  $ 704,829

  Exercise of bridge unit
   warrants                      62,500      63       31,188          -       31,251
  Sale of stock for cash         81,378      82       64,118          -       64,200
  Conversion of MOI
   acquisition notes (Note 6)   600,000     600      299,400          -      300,000
  Issuance of shares                                             
   related to MOI
   acquisition notes (Note 6) 1,389,474   1,389       (1,389)         -            -
  Sale of stock to related
   parties (Note 6)             250,000     250      124,750          -      125,000
  Conversion of 5% notes
   (Note 5)                   1,975,000   1,975      985,525          -      987,500
  Davis separation
   agreement (Note 1 (b))                                                   
     Return of stock           (800,000)   (800)         800          -           -
     Contribution of equity           -       -      200,000          -      200,000
  Issuance of stock for
   software rights               60,000      60       44,940          -       45,000
 Net loss                             -       -            -  (4,336,499) (4,336,499)
                              ---------    -----     -------  ----------- -----------                                 
BALANCE, September 30, 1995   7,656,025   7,656    8,240,020 (10,126,395) (1,878,719)

 Issuance of stock for
  services                       16,500      17       12,358           -       12,375
 Issuance of stock for
  services (Note 6)             600,000     600      299,400           -      300,000
 Conversion of accounts
  payable (Note 5)              102,285     102       25,469           -       25,571 
 Conversion of 
  shareholder notes
  payable (Note 4)              720,000     720      179,280           -      180,000
 Conversion of 9% notes
  (Note 5)                      450,000     450      112,050           -      112,500
                               --------     ---     --------   ----------- ----------
 Net loss                             -       -            -   (1,977,939) (1,977,939)
                               --------     ---     --------  ------------ -----------
BALANCE, September 30, 1996   9,544,810  $9,545   $8,868,577 $(12,104,334) (3,226,212)
                              =========  ======   ========== ============= ===========

                 The accompanying notes are an integral
                  part of these financial statements.
</TABLE>
<PAGE>
                                  
                FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS

     1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (A)  Nature of Business

     Franklin Ophthalmic Instruments Co., Inc. (the 'Company'),  located
in Romeoville,  Illinois, is  engaged in  the  national retail  sale  of
ophthalmic  instruments  which  are  marketed  to  doctors,   hospitals,
universities and the military  through the use  of catalogs and  outside
sales representatives.  The Company's  principal markets are located  in
the Midwest,  Southeast  and West  Coast  of  the United  States.    The
Company's operations  involve granting  credit  to local,  regional  and
national medical practices, hospitals, universities and to the military.
Concentrations of  credit  risk  are limited  by  the  large  number  of
entities comprising the  Company's customer base  and by the  geographic
diversity of the Company's  customers.  The  Company operates under  the
trade name 'Franklin_MOI'.

     (B)  Significant Matters Affecting Comparability

     During the  fiscal  year  ended September  30,  1995,  the  Company
underwent significant  structural, management  and operational  changes,
whereas fiscal 1996 reflects the results of the Company operating  under
new management and the completion  of the aforementioned structural  and
operational changes.  As a result, the operating results for fiscal 1996
lack, in several  respects, comparability to  the results of  operations
for the fiscal year ended September 30, 1995.

     Until the  second  quarter of  fiscal  1995, the  Company  operated
facilities in  Hayward,  California and  Lawrenceville,  Georgia  (which
represented the  Company's original  operations), Jacksonville,  Florida
(which was  acquired in  January 1994  in the  Company's acquisition  of
certain assets of Progressive  Ophthalmic Instruments, Inc., 'POI')  and
Romeoville, Illinois  (which  was added  with  the Company's  July  1994
acquisition of Midwest Ophthalmic Instruments, Inc. 'MOI').  During  the
second quarter  of  fiscal  1995, the  Company  underwent  a  change  in
management, as described  below, and  under new  management, decided  to
close all but the Romeoville, Illinois facility.

     Pursuant to  or in  connection with  an agreement,  dated April  1,
1995, between the Company, Robert A.  Davis (the Company's former  Chief
Executive  Officer,  Chief  Financial   Officer  and  President  and   a
director), certain partnerships  and a trust  (the 'Davis Entities')  in
which Mr. Davis has an interest, Michael J. Carroll, James J. Urban  and
Brian M. Carroll (the 'Separation Agreement'), Mr. Davis and Mr.  Dallas
Talley (another director of the  Company) resigned their positions  with
the Company and Messrs. Michael Carroll and James Urban were elected  to
fill the vacancies on the Company's Board of Directors.  The  Separation
Agreement also provided  that: (i) the  Davis Entities would  contribute
800,000 shares of  the common stock  back to the  Company; and (ii)  the
Davis Entities would forgive  $200,000 owed by the  Company.  Under  the
Separation Agreement , the Company agreed to indemnify Mr. Davis for and
against any claims,  other than claims  for fraud and  certain types  of
negligence, which might be made in connection with Mr. Davis' service as
an officer or director of the Company.
 
     Subsequently, new management of the  Company decided to attempt  to
restructure the Company's operations around the MOI operations  acquired
in July  1994.    As  a result,  the  California,  Florida  and  Georgia
facilities were closed.   A result of these  substantial changes in  the
Company's operations,  is that  operating results  for fiscal  1995  and
fiscal 1996 lack comparability.

<PAGE>                                  
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS
                               (Continued)

     (C)  Use of Estimates

     The preparation  of the  financial  statements in  conformity  with
generally accepted  accounting principles  requires management  to  make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent  assets and liabilities at  the
date of the financial  statements and the  reported amounts of  revenues
and expenses during the reporting period.   Actual results could  differ
from those estimates.

     (D)  Inventories

     Inventories consisting of new equipment, used equipment and parts
are valued at the lower of cost (using the first-in first-out method) or
market.

     (E)  Property and Equipment

     Property and  equipment  are recorded  at  cost.   Depreciation  is
provided using straight-line and accelerated methods over the  estimated
useful lives  of  three to  seven  years.   Leasehold  improvements  are
amortized on  a straight-line  basis over  the lesser  of the  estimated
useful lives of the assets or the related lease terms.

     (F)  Intangible Assets

     Intangible assets consist primarily of goodwill,  which
represent the  excess of  cost over  fair market  value of  net  assets
acquired in the purchase  of MOI. 

     It is the  Company's policy to  periodically evaluate the  carrying
value of  its operating  assets, including  goodwill, and  to  recognize
impairments when the  estimated future net  operating cash  flows to  be
generated from the use of the assets are less than their carrying value.
The Company measures  impairment of goodwill  by the difference  between
the carrying  value and  the estimated  discounted cash  flows from  the
assets.

     Effective July 1,  1995, the Company  reduced the estimated  useful
life for goodwill related to the acquisition of MOI from 30 years to  15
years.  This change was made,  retroactively to the beginning of  fiscal
1995, to reflect management's revised estimate of the useful life of the
MOI goodwill,which was revised to  reflect the significance of  certain
key personnel at MOI and the rate at which the ophthalmic industry could
change.  The effect of this change was a fourth quarter increase in  net
loss of approximately $90,000 or $.02 per share for fiscal 1995.

     Amortization expense related to intangible assets was $390,526  for
the year  ended September  30,  1995 and  $324,604  for the  year  ended
September 30, 1996.

     For the fiscal year ended September 30, 1996, the intangible assets of
the Company were as follows:

     (G)  Income Taxes


  The Company provides for deferred  taxes on the difference  between
the financial  reporting and  tax bases  of  assets and  liabilities  in
accordance with Statement of Financial Accounting Standards No. 109.
<PAGE>

               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)

     (H)  Net Loss per Share

     Net loss per common share is  computed by dividing net loss by  the
weighted average  number  of  common shares  outstanding.    Outstanding
common stock options, warrants and shares of common stock issuable  upon
the conversion of outstanding convertible debentures have been  excluded
from the computation  of net  loss per share  as their  effect would  be
anti-dilutive.

     (I)  Cash and Cash Equivalents

     The Company  considers  all  highly liquid  investments  that  have
maturity of three  months or less  on the date  of purchase  to be  cash
equivalents.

     (J)  Financial Instruments

     Financial instruments  which  potentially subject  the  Company  to
concentrations of risk consist principally of accounts receivable.   The
accounts receivable  is from  numerous entities  located throughout  the
United States and the associated credit risks are limited.  The carrying
values reflected in the balance sheet  at September 30, 1996  reasonably
approximate the fair values for accounts receivable and payable.

     (K)  Advertising

     Advertising  costs  are  expensed  as  incurred  and  included   in
'selling, general and  administrative expenses.'   Advertising  expenses
amounted to  approximately $181,000  in  fiscal 1995  and  approximately
$44,000 in fiscal 1996.

     (L)  Reclassifications

     Certain reclassifications have been made to prior year for
consistency purposes.

     2.   GOING CONCERN

     The accompanying  financial statements  have been  prepared on  the
assumption that  the  Company  will continue  as  a  going  concern  and
therefore assume  the  realization  of  the  Company's  assets  and  the
satisfaction of its liabilities in the normal course of operations.

     As discussed below, the Company was  in default under the terms  of
its revolving  credit facility  with  Silicon Valley  Bank  ('Silicon'),
which is the Company's primary credit  facility.  Additionally, in  part
because of that default and the resulting inability to obtain additional
working capital, the Company was unable to make timely reductions in the
amount owed to its product suppliers.  As a consequence, the Company was
unable to obtain  otherwise customary trade  credit and  was limited  to
purchases of  product  on  limited  credit  terms  or  with  payment  on
delivery.

     The Company's ability to continue as a going concern is  ultimately
dependent on its  ability to  increase its sales  to a  level that  will
allow it  to operate  profitably, to  generate positive  operating  cash
flows, and to refinance  outstanding debt when it  comes due.   Although
the reduction of expenses  (which was begun in  the last half of  fiscal
1995 and continued  into fiscal 1996)  can contribute  to the  necessary
return to profitability, achieving profitability without an increase  in
sales would require much greater levels of expense reductions and in all
likelihood could only  be accomplished through  a significant  reduction
and restructuring of the nature and scope of the Company's operations.

<PAGE>
                               
              FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)

     In addition, the  Company's sales have  been adversely affected  by
its lack  of  working  capital and  liquidity,  which  has  limited  its
marketing efforts  and  in  certain  instances  has  prevented  it  from
obtaining products to  fill customer orders.   Accordingly, to  increase
sales the Company must first resolve its working capital shortage.

     In connection with the  Company's financial restructuring  efforts,
the Company reached agreements with Silicon, its primary trade creditors
and certain debtholders during  the fourth quarter  of fiscal 1996,  and
the first  quarter  of  fiscal  1997.   See  Note  3  to  the  Financial
Statements included elsewhere herein.   In addition, the Company  raised
$1,200,250 in new capital through the private placement of equity in the
first quarter of fiscal 1997.

     The restructuring  agreement  with Silicon  provided  that  Silicon
would convert approximately $3,000,000 owing  to Silicon into shares  of
the Company's common stock at a conversion rate of $1.52 per share,  and
transfer the remaining $1.8 million owing  to Silicon into a new  credit
facility with Silicon.   The $1.52 conversion rate  only relates to  the
determination of the number of shares issued in the exchange. The shares
which were issued were valued at $.25  per share (the fair value of  the
stock).   The agreement  with Silicon  was conditioned  on or  required,
among other things: (i) the Company's  simultaneous receipt of at  least
$1 million of  proceeds from the  private placement  of its  securities;
(ii) the Company's best  efforts in converting  certain amounts owed  to
trade suppliers into equity securities or long-term notes; and (iii) the
personal guarantees of certain officers of the Company for an amount not
to exceed an aggregate of $200,000.   The Company met the conditions  of
the Silicon agreement during  the first quarter of  fiscal 1997 and  the
new line of credit became effective in November 1996.

     In connection  with  the restructuring  of  trade debt  during  the
fourth quarter of fiscal 1996: (i) $155,473 of trade debt was  converted
to stock in the Company at a rate of $1.52 per share  which resulted  in
a gain from restructuring of $129,902;  (ii) $101,358 was forgiven;  and
(iii) approximately  $106,000 was  converted  to promissory  notes  with
terms of up to  24 months.   This resulted in  an extraordinary gain  of
$231,260.  Subsequent to the fiscal  year ended September 30, 1996,  the
Company completed agreements with trade creditors such that (i) $378,000
of trade payables were converted to  stock at the rate $1.52 per  share;
(ii) $100,000 was  forgiven; and (iii)  $162,000 was converted  to a  24
month promissory note. The $1.52 conversion rates for trade debt  during
fiscal 1996 and  fiscal 1997  only relate  to the  determination of  the
number of shares issued in the  exchange.  The shares which were  issued
were valued at $.25 per share (the fair value of the stock).

     With regard to the restructuring of certain notes payable, $292,500
was converted to shares of the Company's common stock at a rate of  $.25
per share (the same pro  rata price per share  as sold in the  Company's
private placement) during the fourth quarter of fiscal 1996.  See  Notes
4 and 5 to the Financial Statements included herein.

     Management believes  that with:  (i) the  completion of  the  above
mentioned restructuring of its  debt; (ii) the  equity infusion that  it
has received subsequent to the Company's  fiscal year end September  30,
996; (iii) the icrease in trade credit which the Company has  received
upon the aforementioned  debt restructuring; and  (iv) the expansion  of
the Company's  marketing  efforts  and sales  territory  expansion,  the
Company will be able to achieve sales increases by reducing the limiting
effects that the Company's lack of working capital have had on marketing
and the ability to obtain products necessary to accept and fill customer
orders on a timely basis, and allow the Company to refinance outstanding
debt when it comes due  in fiscal 1997.   The increases in sales  should
ultimately allow the  Company to  return to  profitability and  generate
positive cash flows.

     There can be no assurance that the Company will be able to increase
sales levels to achieve profitability which  could force the Company  to
significantly reduce its operations in order to reduce expenses or  take
other actions to resolve liquidity constraints that may arise.
<PAGE>

                FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)

     3.   NOTES PAYABLE - BANK

     The Company's  principal  credit  facility is  a  revolving  credit
facility with  Silicon.    The  line of  credit,  which  is  secured  by
essentially  all  of  the  Company's  assets,  initially  provided   for
borrowings of up  to $4,000,000,  limited to (i)  80% of  the amount  of
eligible accounts receivable; and (ii) the  lesser of $1,500,000 or  50%
of the book  value of eligible  inventories, reduced  by trade  accounts
payable.   The line  of  credit provided  for  the payment  of  interest
monthly at the  rate of  1% over the  bank's prime  rate for  borrowings
collateralized by accounts receivable and 3% over the bank's prime  rate
for borrowings  collateralized by  inventory.   The line  of credit  was
scheduled to mature on February 5, 1995.

     In January  1994,  Silicon  extended  the  Company  a  supplemental
$1,000,000 revolving line of credit facility,  $750,000 of which was  to
be used solely for the acquisition  of POI, with the remaining  $250,000
for the use  in the future  acquisition of  a separate  distributorship.
Silicon also agreed to increase the limit on inventory borrowings to the
lesser of $2,000,000 or 50% of  the book value of eligible  inventories,
net of  trade accounts  payable, upon  the  Company's repayment  of  the
supplemental line of credit.  The supplemental line of credit was repaid
in August  1994.   In  March  1994,  in connection  with  the  Company's
acquisition of MOI, Silicon increased the  overall limit on the line  of
credit to $5,500,000.

     In connection  with the  increase in  the line  of credit  and  the
extension of  a  supplemental credit  facility,  the Company  paid  loan
origination fees of $2,500 and issued to Silicon warrants to purchase an
aggregate of 40,000 shares of common stock at an exercise price of $5.00
per share exercisable  through March  31, 1999.   In  October 1994,  the
Company reduced the  exercise price of  the warrant  to purchase  40,000
shares of common stock and that of the warrant to purchase 4,119  shares
of common stock issued to Silicon in April 1992, to $1.30 per share  for
exercises before January 31, 1995.  In November 1994, the exercise price
was further reduced to $1.00 per share for exercises before February 28,
1995.

     During fiscal  1995,  the balance  outstanding  under the  line  of
credit exceeded the  amount available under  the borrowing formula,  and
the Company was otherwise in default with respect to certain  provisions
of the line of credit  agreement.  On April  1, 1995, Silicon agreed  to
extend the terms of the Company's line of credit, as generally in effect
in the  original  agreement,  through  February  6,  1996  (subsequently
extended to April 15,  1996), and agreed to  forbear in the exercise  of
its rights resulting from the Company's past defaults or defaults in the
future compliance  with  the financial  covenants,  and to  advance  the
Company an additional $500,000 (the 'flat rate loan'), conditioned  upon
the Company's agreement  to make certain  scheduled reductions in  both:
(a) the amount of the total  borrowings outstanding; and (b) the  amount
by which  total  borrowings  exceeded the  amount  available  under  the
collateral formula.   Under the extended  agreement all borrowings  bear
interest, payable  monthly, at  the annual  rate of  3% above  Silicon's
prime rate, subject to  reduction as the amount   of the Company's  over
formula borrowing decreases.  In addition, the Company agreed to  modify
the terms  of warrants  to purchase  44,119 shares  of common  stock  to
provide for exercise  at a  price of $.50  per share  through March  31,
2000.

     Throughout fiscal 1996, the Company continued  to be in default  of
the provisions in the credit agreement  with Silicon.  At September  30,
1996, principal  of $4,375,304  and accrued  interest of  $443,394  were
outstanding under the line of credit.

      In September 1996, the Company  reached an agreement with  Silicon
on an  Amended  and  Restated  Loan  and  Security  Agreement  ('Amended
Agreement') such that Silicon agreed to convert approximately $3 million
of amounts owed  to it  by the  Company under  its Line  of Credit  into
shares of the Company's common stock at the rate of $1.52 per share. The
$1.52 conversion rate only relates to the determination of the number of
shares issued in the exchange.  The shares which were issued were valued
at $.25 per share  (the fair value of  the stock).  As  a result of  the
conversion, Silicon  further agreed  to extend  the maturity  date  with
respect to the remaining $1.8 million  under the line of credit to  July
1997.   The  agreement  was conditioned  on,  among  other  things,  the
Company's receipt  of at  least  $1 million  in  cash and  the  personal
guarantees (for an amount  not to exceed $200,000  in the aggregate)  of
certain officers of the Company.

<PAGE>                      
                                  
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)



     In November 1996, in connection with a private placement of equity,
the Company exceeded the $1,000,000  receipt of capital requirement  and
its  officers  executed  personal  guarantees.    As  a  result  of  the
conversion of  $3,160,327, the  amount owed  to  Silicon less  the  $1.8
million facility,  the  Company will  record  an extraordinary  gain  of
$2,495,412 during the first quarter of fiscal 1997.  See Note 11.

     The Amended Agreement provides for the Company to receive  advances
against the line of credit for the lower of $1.8 million or the  amounts
supported by a formula  derived borrowing base.   The borrowing base  is
equal to (i) 80% of the amount of eligible accounts receivable and  (ii)
the lesser of 50%  of eligible inventories or  $1,000,000.  The  lending
rate on the  Amended Agreement is  2% over Silicon's  prime rate and  is
payable on a monthly basis.


     4.   SHORT TERM DEBT - RELATED PARTY

     In September  1995, Michael  J. Carroll  and  James J.  Urban,  the
Company's   President/Chief   Executive   Officer   and   Senior    Vice
President/Chief Operating Officer, respectively, loaned an aggregate  of
$100,000 to the  Company in exchange  for 90-day promissory  notes.   In
addition, Linda Zimdars, a member of  the Company's Board of  Directors,
loaned $100,000 to the Company in exchange for 90-day promissory  notes.
The notes  to  Ms. Zimdars  were  personally guaranteed  by  Messrs.  M.
Carroll and  Urban.   The notes  bore interest  at 15%  per annum.    In
December 1995, a  payment of  $10,000 was made  on the  note to  Messrs.
Carroll and Urban and a payment of $10,000  was made on the note to  Ms.
Zimdars.  In April 1996, the notes were amended to extend their maturity
to July 1,  1996, and  in September 1996,  the notes  were converted  to
common stock in the Company at the conversion rate of $.25 per share.

     In December 1995, the Company borrowed an additional $280,000 under
60-day promissory  notes  bearing interest  at  6% per  annum  and  note
origination fees of $17,000  (6%).  Of the  aggregate of $280,000:   (i)
$50,000 was borrowed from each of Michael Carroll and James Urban;  (ii)
$80,000 was borrowed from Ms. Zimdars;  and (iii) $100,000 was  borrowed
from Tiger Eye Capital, L.L.C. ('Tiger Eye').  The notes were repaid  in
February 1996.   Tiger Eye has  consulting agreements  with the  Company
which provide for  the issuance  of 600,000  shares of  common stock  in
connection with the rendering of investor and public relations services.
(see Note 6).

     In February 1996,  the Company  borrowed $150,000  from Messrs.  M.
Carroll and Urban, and Ms. Zimdars under 24-day promissory notes bearing
interest at the rate  of 1% per  annum above the  prime lending rate  in
effect from time to time.  A loan  origination fee of 6% was also  paid.
Of the aggregate of $150,000, $50,000 was borrowed from each of  Messrs.
M. Carroll and  Urban, and Ms.  Zimdars.  In  March 1996,  a payment  of
$12,500 was made to  each of Messrs.  M. Carroll and  Urban, and in  May
1996, the balance  of the  notes to Messrs.  M. Carroll  and Urban  were
repaid.  The note to Ms. Zimdars was also repaid in May 1996.

     During  August  1996,  the   Company  borrowed  $215,000  from   an
individual under a 30  day promissory note bearing  interest at 10%  per
annum and a note origination  fee of $6,450.   In October, the note  was
converted  to  860,000  shares  of  common  stock  in  the  Company   as
participation  in  the  Company's   private  placement  offering   which
commenced on October  1, 1996.   In addition,  warrants exercisable  for
$1.00  were  also   issued  as  part   of  the   participation  in   the
aforementioned private placement offering.

<PAGE>
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)

     5.   LONG-TERM DEBT

     Long-term debt consists of the following:
                                                            September 30,
                                                        1995            1996
Notes payable collateralized by automobiles
 and trucks with interest rates between 4.8%
 and 9.3%, principal and interest payable monthly,
 due on or before February 1998                        $30,288         $16,161

9% notes payable, due on July 1, 1996                  137,500          25,000

5% convertible notes payable                            25,000               -

6.3% trade creditor promissory note payable monthly
     through November 1998                             510,000         540,000

10% trade creditor promissory note payable monthly
     from December 1996 through November 1998
     of which $13,326 represents amounts for
     deferred interest                                       -          79,956

Total long-term debt                                   702,788         661,117

Less current portion                                   324,660         567,395
                                                      --------        --------
Long-term debt, less current portion                  $378,128        $ 93,722


     The aggregate amounts of long term debt mature as follows:

     Year ending September 30,                          Amount

          1997                                         $567,395
          1998                                           90,947
          1999                                            2,775
                                                       --------
          Total                                        $661,117

     During 1994, the Company issued  $1,150,000 in principal amount  of
5% convertible promissory notes (the '5% Notes') and 9% promissory notes
(the '9%  Notes').    The  net  proceeds were  used  to  fund  the  cash
consideration paid in connection with the Company's acquisition of MOI.

     The outstanding  principal of  the 5%  Notes was  convertible  into
shares of Common  Stock at the  rate of $3.00  per share,  or $2.50  per
share if the holder elected to extend  the maturity date of a note  past
December 31, 1995, on an all or  none basis, by notice of conversion  to
the Company after June 30, 1995 and up  to the maturity date, or at  any
time within thirty  days of issuance  of a notice  of prepayment by  the
Company.  In the event  that the closing bid  price per share of  common
stock equaled or exceeded $8.00 for five consecutive trading days, then,
at the Company's election and immediately upon the issuance of a  notice
by the Company,  the outstanding principal  and interest  under each  5%
Note would be converted into shares of common stock at the rate of $3.00
per share.
<PAGE>
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)

     During fiscal  1995,  the Company  on  three occasions  elected  to
reduce the conversion rate applicable to the 5% Notes, first in  October
1994 to $1.50 per share, then in  December 1994 to $1.00 per share,  and
then in April 1995 (and to extend the maturity date of the 5% Notes)  to
$.50 per share.  During the third quarter of fiscal 1995, the holders of
an aggregate of $987,500 of the 5% Notes elected conversion at $.50  per
share and were issued an aggregate of 1,975,000 shares of common stock.

     Officers  or  directors  of  the  Company  were  purchasers  of  an
aggregate of $362,500  of 5%  Notes (which  were subsequently  converted
into 725,000 shares of common stock in connection with the third quarter
fiscal 1995 conversion described above) and $62,500 of 9% Notes.

     In  September  1996,   in  connection  with   the  Company's   debt
restructuring, the Company elected to provide  a conversion rate on  the
9% Notes such that the amounts  outstanding under the 9% Notes could  be
converted at the rate of $.25 per  share (the rate at which the  Company
commenced a private  placement of equity  in the Company  on October  1,
1996).

     During August  1996, the  Company reached  agreement with  a  trade
creditor in which of the $222,104 owed, $66,631 would be converted to  a
24 month promissory note with simple  interest at 10%, and the  balance,
$155,473, would be converted into 102,285 shares of the Company's common
stock (a conversion rate of $1.52 per share).

     The Company believes that the interest rates on its long-term  debt
are generally  below the  rates that  would currently  be available  for
similar debt  instruments issued  by similar  borrowers, and  that as  a
result, the market value  of the Company's long-term  debt is less  than
the carrying amount.   However, a determination  of the specific  market
value of the Company's long-term debt would involve excessive costs.



     6.   STOCKHOLDERS' EQUITY (DEFICIT)

     (A)  Common Stock and Common Stock Warrant Transactions (the
'Securities Transactions')

     In addition to the Securities Transactions described in Notes 3,  4
and 5 above, the following occurred during fiscal 1995 and 1996:

     In connection with the Company's July 1994 acquisition of MOI,  the
Company entered into  an agreement with  MOI's owners, who  are now  the
Company's chief executive officer  and chief operating officer  (Michael
J. Carroll and James J. Urban, respectively), to issue common stock with
an aggregate value of  $800,000 ($400,000 in July  1995 and $400,000  in
July 1996) at  the then  market prices.   The agreement  was amended  in
April, 1995  to  provide  for  immediate  settlement,  and  the  Company
satisfied the total obligation issuing 1,600,000 shares of common  stock
at a value of  $.50 per share, which  reflected the then current  market
price.


     The issuance of 210,526 of such  shares at a value of $800,000  had
been  reflected  in  the  financial  statements  at  the  time  of   the
acquisition, and in the third quarter  of 1995 the Company recorded  the
issuance of the 1,389,474 shares.

<PAGE>
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)

     The MOI acquisition  also resulted in  the issuance  of a  $300,000
note payable, $150,000 due  in July, 1995 and  $150,000 due July,  1996.
During the third  quarter of 1995  the holders of  the note (Michael  J.
Carroll and James  J. Urban),  agreed to  convert the  note into  common
stock at  the rate  of $.50  per  share, resulting  in the  issuance  of
600,000 shares.

     In April 1995, the Company issued an aggregate of 250,000 shares of
Common Stock to  Michael Carroll and  James Urban for  cash proceeds  of
$125,000.

     In June 1995, the Company entered into a consulting agreement and a
finders agreement  with Tiger  Eye,  which agreements  contemplated  the
issuance of  an aggregate  of  500,000 shares  of  common stock  by  the
Company in  exchange  for the  services  to  be provided  by  Tiger  Eye
thereunder.  In April 1995, such agreements were amended to provide  for
performance thereunder at such time as the Company became current in its
public  reporting  under  the  Securities  Exchange  Act  of  1934  (the
'Exchange Act').

     In December 1995, the Company  entered into a consulting  agreement
with Tiger Eye which provides for  the rendering of investor and  public
relations services.  Pursuant to such agreement, Tiger Eye was  entitled
to receive  300,000  shares  of common  stock:  100,000  of  which  were
issuable upon  execution  of the  agreement  and 33,333  of  which  were
issuable each  month  through  June  1996.   The  initial  term  of  the
agreement commenced  January 1,  1996.   Such agreement  was amended  to
provide for performance thereunder  at such time  as the Company  became
current in its public reporting under the Exchange Act.

     In July, pursuant to the terms of the aforementioned agreements, as
amended, between the Company and Tiger  Eye, the Company issued  600,000
shares of the Company's common stock to Tiger  Eye.  As a result of  the
above, the Company  recorded an expense  of $300,000  during the  fourth
quarter of fiscal 1996.


     (B)  Outstanding Stock Purchase Warrants

     The following sets forth the common stock purchase warrants
outstanding which were exercisable as of September 30, 1996:

     Shares Obtainable        Per Share           Exercisable
     on Exercise              Exercise Price      Through

     44,119                   $.50                March 2000

     25,000                   $1.00               December 1997

     2,187,500                $5.00               July 1998

     In addition,  the  underwriters  of the  Company's  initial  public
offering received a  warrant to purchase  125,000 units, exercisable  at
$6.40 per unit through July  1998.  Each unit  consists of one share  of
common stock and one warrant exercisable at $5.00 per share through July
1998.

<PAGE>
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)

     (C)  Stock Options and Stock Appreciation Rights

     In February  1993,  the  Company adopted  the  Franklin  Ophthalmic
Instruments Co., Inc.  1993 Stock  Option and  Appreciation Rights  Plan
(the '1993 Plan') which provides for  the grant of options to  officers,
directors, employees  and  consultants  to purchase  not  more  than  an
aggregate of 200,000 shares of common stock.  The 1993 Plan provides for
the grant of options  intended to qualify  as 'incentive stock  options'
under Section 422 of the Internal  Revenue Code, as amended, as well  as
options which do not so qualify.

     With respect to qualified  options, no option  may be granted  more
than ten years after  the effective date of  the 1993 Plan or  exercised
more than ten years after the date of grant (five years if the  optionee
owns more than ten  percent of the  common stock of  the Company).   The
option price may not be less than  100 percent of the fair market  value
of the  common stock  on the  date  of the  grant  (110 percent  if  the
optionee owns more than ten percent of the common stock of the Company).
Subject to  certain limited  exceptions, options  may not  be  exercised
unless, at the time of exercise, the  optionee is in the service of  the
Company.  The options  granted under the 1993  Plan included options  to
purchase shares of common stock pursuant to a formula by which each non-
employee director is  granted non-qualified options  to purchase  15,000
shares of common stock each year.

     The 1993 Plan was subsequently amended in December 1993 and January
1994 to ensure compliance with federal and state securities laws, and to
permit an option holder to arrange for a 'cashless exercise' wherein  an
option may be exercised and the common stock sold on the same day with a
portion of the proceeds  from the sale delivered  to the Company to  pay
the exercise price of the option.  These amendments were approved by the
shareholders at the annual shareholders' meeting held on March 11, 1994.

     In December 1993, the Company's Board of Directors adopted (subject
to shareholder approval  which was subsequently  obtained) the  Franklin
Ophthalmic  Instruments  Co.,  Inc.,  1994  Combined  Stock  Option  and
Appreciation Rights Plan  (the '1994  Plan').   The 1994  Plan was  also
amended to  conform  with  state  securities  laws.    The  shareholders
approved the adoption of the 1994 Plan and its amendments at the  annual
shareholders' meeting held on March 11, 1994.

     The terms  and  conditions  of  the  1994  Plan  are  substantially
identical to those of the 1993  Plan with the following two  significant
differences: (i)  the number  of shares  of  common stock  available  to
purchase through the  grant of options  and rights under  the 1994  Plan
aggregates 330,000; and (ii)  directors who are  not also employees  are
not eligible to participate in the 1994 Plan.

     The following sets  forth the activity  for the 1993  Plan and  the
1994 Plan for fiscal 1995 and 1996:

                                    1993 Plan               1994 Plan
                               Shares      Exercise     Shares     Exercise
                                            Price                  Price

Outstanding at September
 30, 1994                     120,000   $  4.00-5.625     249,000   $2.625-3.19
                                  
Fiscal 1995
     Granted                  30,000    $          75          -           -
                                                
     Forfeited               (60,000)   $ 4.625-5.625    (153,000)  $2.625-3.19

Outstanding at September
 30, 1995                     90,000    $   .75-4.625      96,000   $2.625-3.19

Fiscal 1996
     Granted                  30,000    $       .50             -           -
     Forfeited                     -             -        (28,500)  $2.625-3.19
                                                                  
Outstanding at September     120,000    $. 50-4.621        67,500   $2.625-3.19
30, 1996                                  


     All outstanding options reflected above are currently exercisable.

<PAGE>                                
                                  
              FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)

     7.   INCOME TAXES

     The following sets forth the deferred tax assets and liabilities
resulting from temporary differences between the financial reporting and
tax bases of assets and liabilities:

                                                        September 30,
                                                      1995        1996
     Deductible temporary differences
     Net operating loss carryforwards             $ 3,000,000  $3,700,000
     Allowance for doubtful accounts                  140,000      16,000
     Valuation reserve for inventory obsolescence      60,000      40,000
     Valuation allowance for deferred tax asset    (3,200,000  (3,756,000)
          Net deferred tax asset                  $         -   $       -
                                         

     Based on recent results, the tax asset has been fully reserved  for
and will be periodically be re-evaluated.

     As of  September  30, 1996,  the  Company had  net  operating  loss
carryforwards of approximately  $9,300,000 which may  be used to  reduce
taxable income and income  taxes in future years.   The availability  of
certain operating  loss carryforwards  to offset  future years'  taxable
income is subject to certain limitations due to changes in the Company's
ownership during the year ended September  30, 1993.  The  carryforwards
expire from fiscal 2006 to fiscal 2011.

     8.   COMMITMENTS AND CAPITAL LEASE OBLIGATIONS

     The Company leases office,  warehouse and service facilities  under
operating leases through 2001.   Rent expense  (net of sublease  income)
was $143,523 for the year ended September 30, 1995 and $157,411 for  the
year ended September 30, 1996.

     Future obligations under the  noncancellable operating leases  with
initial remaining terms in excess of one year at September 30, 1996  are
as follows:


         Year Ending      Minimum        Minimum 
        September 30, Rental PaymentsSublease Income      Net

            1997        $188,100        $54,015       $134,085
            1998         188,100         55,464        132,636
            1999         182,665         56,907        125,758
            2000         122,880              -        122,880
            2001          71,680              -         71,680

           Total        $753,425       $166,386       $587,039

     The  Company  leases  equipment   under  capital  lease   financing
arrangements.  Amortization expense associated with the equipment leases
for the years ended September 30, 1995 and 1996 was $25,964 and  $15,974
respectively.
<PAGE>

               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)

     Future minimum capital lease payments are as follows:

          Year ending September 30,                    Amount
               1997                                   $21,079
               1998                                    21,079
               1999                                    15,994
               2000                                       205
          Total before interest deduction              58,357
          Less amount representing interest             9,729
          Capital lease obligations                   $48,628


     9.   STATEMENTS OF CASH FLOWS

                                                         For the year
                                                      ended September 30,
                                                     1995            1996

Supplemental disclosure of cash flow information:
Cash paid during the year for
     Interest                                      $   607,840     $   400,846
     Income taxes                                  $         -     $     3,000

Supplemental schedule of non-cash investing and
     financing activities:

   Contribution to capital (forgiveness of debt)   $   200,000     $         -
     Note payable issued to vendor for trade debt 
       from inventory purchases                        510,000          66,631
     Common stock issued for software rights            45,000               -
     Common stock issued in connection with the
          conversion of debt                         1,287,500         318,071
     Common stock issued for services                       -          312,374

    Total non-cash investing & financing activities $2,042,500       $ 697,076


     10.  RELATED PARTY TRANSACTIONS

     The Company has an agreement with  a sole proprietorship, owned  by
Linda S.  Zimdars,  a member  of  the  Board of  Directors,  to  provide
consulting services.    Fees paid  to  this sole  proprietorship  during
fiscal 1995 and 1996 were $15,750 and $21,000, respectively.

<PAGE>                                                    

                                  
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS
                              (Continued)

     11.  SUBSEQUENT EVENTS (UNAUDITED)

     During the  first  quarter  of  fiscal  1997,  the  Company  raised
$1,200,250 of capital  through the sale  of 2,400,500  Units which  were
sold pursuant to a private placement  of Units (each Unit consisting  of
two shares of common stock and one common stock purchase warrant).   The
sale of  the 2,400,500  Units exceeded  the minimum  of 2,000,000  Units
required pursuant  to the  terms of  the  private placement,  which  was
conducted by the Company on a 'best efforts' basis and provides for  the
sale and offer of up to a maximum  of 3,200,000 Units.  With the  amount
raised in the aforementioned private placement,  the Company met the  $1
million  capital-raising  requirement  that   was  conditioned  in   its
agreement with Silicon, and together with the effectiveness of  personal
guarantees by Messrs. M. Carroll, J.  Urban and B. Carroll, the  Company
met  all  remaining  conditions  necessary  for  the  execution  of  the
Company's agreement with  Silicon.  In  addition, the Company  completed
agreements with trade creditors during  November and December 1996  such
that: (i) $378,000 of trade-debt would be converted to common stock at a
price of $1.52 per share; (ii) $162,000 would be converted to a 24 month
promissory note commencing November 15,  1996; and (iii) $100,000  would
be forgiven.

     Supplementary earnings  per share  data to  reflect the  impact  of
these transactions  during the  year ended  September  30, 1996  are  as
follows:

   Supplementary Loss Before Extraordinary Item           $1,826,485

   Supplementary Net Loss                                 $1,595,325

   Supplementary Loss Before Extraordinary Item Per Share        .12

   Supplementary Net Loss Per Share                              .11

   Supplementary Weighted Average Shares Outstanding      14,983,240

<PAGE>
                      INTERIM FINANCIAL STATEMENTS

The following condensed financial statements  have been prepared by  the
Company, without audit,  pursuant to the  rules and  regulations of  the
Securities and Exchange  Commission. In the  opinion of management,  the
condensed financial  statements  include all  adjustments  necessary  to
present fairly the  financial position, results  of operations and  cash
flows for  the  periods  presented.  Certain  information  and  footnote
disclosures  normally  included  in  financial  statements  prepared  in
accordance with  generally  accepted  accounting  principles  have  been
condensed or omitted  pursuant to such  rules and regulations,  although
the Company  believes that  the disclosures  are  adequate to  make  the
information presented not misleading. The condensed financial statements
and these notes should be read in conjunction with the foregoing  annual
financial statements of the Company. The results of operations for
interim periods are not necessarily indicative of the results to
be expected for a full year.

<PAGE>
<TABLE>
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                        CONDENSED BALANCE SHEETS
                              (Unaudited)
                                 ASSETS

                                              September 30,     June 30,
                                                   1996           1997
                                                 ----           ----
<S>                                           <C>             <C>
Current Assets:
   Cash and cash equivalents                  $         -     $        -
   Accounts receivable, less allowance for
    doubtful accounts of $40,135 and $25,135      720,277      1,182,748
   Inventory, less valuation allowance
    of $100,000                                 1,356,057      1,726,759
   Prepaid expenses and other assets               19,027        159,541
                                                ---------      ---------

      Total current assets                      2,095,361      3,069,048
                                                ---------      ---------
Property and equipment, at cost:
   Furniture and equipment                        605,638        633,636
   Automobiles and trucks                         119,193        119,193
   Leasehold improvements                         109,408        118,366
                                                  -------        -------
Property and equipment, at cost:
                                                  834,239        871,195
   Less: Accumulated depreciation and
    amortization                                  618,394        680,309
                                                  -------        -------

    Total property and equipment                  215,845        190,886
                                                  -------        -------

Other assets:
   Deposits                                        13,935         13,903
   Intangible assets, net of accumulated
    amortization of $706,623 and 867,577        2,272,271      2,111,317
                                                ---------      ---------
      Total other assets                        2,286,206      2,125,220
                                                ---------      ---------
      Total assets                           $  4,597,412      5,385,154
                                                =========      =========

                      The accompanying notes are an
              integral part of these financial statements.

</TABLE>
<PAGE>
<TABLE>
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.

                        CONDENSED BALANCE SHEETS
                              (Continued)
                              (Unaudited)


                                              September 30,     June 30,
                                                  1996            1997
<S>                                          <C>             <C>
Current liabilities:
   Bank overdrafts                           $     55,597    $   160,897
   Current portion of long-term debt              567,395         63,676
   Accounts payable                             1,180,475      1,125,057
   Notes payable to bank                        4,375,304      1,573,191
   Current portion of capitalized lease
    obligations                                    16,125         14,346
   Deposits                                       429,844        259,717
   Accrued liabilities                            859,279        278,446
   Notes payable to related parties               215,188              -
                                                  -------        -------
      Total current liabilities                 7,699,207      3,475,330

Long-term debt:
   Long-term debt, less current portion            93,722        127,642
   Capitalized lease obligations, less
    current portion                                30,695         21,811


      Total long-term debt                        124,417        149,453

      Total liabilities                         7,823,624      3,624,783

Stockholders' equity (deficit):
   Common stock: $0.001 par value; authorized
    25,000,000 shares; 19,580,879 and 9,544,810
    shares issued and outstanding at
    June 30, 1997 and September 30,
    1996,respectively                               9,545         19,582
   Additional paid-in capital                   8,868,577     11,119,838
   Accumulated deficit                        (12,104,334)    (9,379,049)
                                              ------------    -----------
      Total stockholders' equity (deficit)     (3,226,212)     1,760,371

      Total liabilities and
       stockholder's equity (deficit)       $   4,597,412   $  5,385,154
                                            =============   ============

                     The accompanying notes are an
              integral part of these financial statements.

</TABLE>
<PAGE>
<TABLE>
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.

                   CONDENSED STATEMENTS OF OPERATIONS

                              (Unaudited)

                                      For the nine months ended
                                                June 30,

                                         1996           1997
                                         ----           ----
<S>                                 <C>            <C> 
Sales                               $ 6,427,413    $ 6,901,829
     Cost of Sales                    4,920,995      5,000,439
                                      ---------      ---------
Gross profit                        $ 1,506,418      1,901,390
Less:
   Selling, general and
    administrative expenses           1,865,628      1,756,593
   Amortization and depreciation        320,691        222,869
                                       ---------       --------
Income (loss) from operations          (679,901)       (78,072)

Other income (expenses):
   Interest income                           52              -
   Interest expense                    (500,512)       (88,799)
   Other income (expense)                 1,993          5,643 
                                       ---------       --------
      Other income (expense),net       (500,460)       (83,156)
                                       ---------       --------
Net income (loss) before                                    
 extraordinary item                  (1,180,361)      (161,228)

Extraordinary item, gain from                               
 debt restructuring                           -      2,886,513
                                     -----------     ---------
Net income (loss)                   $(1,180,361)   $ 2,725,285
                                    ============   ===========

Loss per common share:

   Net income ( loss) before                                
    extraordinary item)              $    (0.15)   $     (0.01)
                                     ===========   ============
   Net income ( loss)                $    (0.15)   $      0.17
                                     ===========   ============
   Weighted average number of
      common shares outstanding        7,671,150     15,764,727


                     The accompanying notes are an
              integral part of these financial statements.


</TABLE>
<PAGE>
<TABLE>
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                   CONDENSED STATEMENT OF CASH FLOWS
                             (Unaudited)

                                       For the nine months ended
                                              June 30,
                                         1996         1997
                                         ----         ----
<S>                                 <C>             <C>
Cash flows from operating
activities:
   Net income (loss)                $ (1,180,361)   $2,725,285
   Adjustments to reconcile net
    (loss) income to net cash used
     in operating activities:
      Depreciation                        77,237        61,915
      Amortization                       243,454       160,954
      Gain from debt restructuring             -    (2,886,513)
      Changes in current assets and
       liabilities:
         Accounts receivable              530,391     (462,471)
         Inventory                        936,442     (370,702)
         Prepaid expenses                 (81,720)    (140,514)
         Other assets                           -           32
         Deposits                          81,714     (170,127)
         Accounts payable, trade and
          accrued liabilities            (362,926)     (82,092)
                                         ---------     --------
      Net cash provided by (used in)
       operating activities                244,231  (1,164,233)
                                         ---------  -----------
Cash flows from investing activities:
   Acquisition of equipment                 (1,879)     (36,956)
                                          ---------   ----------
    Net cash used in investing activities   (1,879)     (36,956)
                                          ---------   ----------
Cash flows from financing activities:
   Net change in bank overdrafts          (150,165)     105,300
   Decrease in capital leases              (14,818)     (10,663)
   Net change in borrowings under
    line of credit                         (20,822)    (228,809)
   Net proceeds from issuance of
    common stock                            12,375    1,462,160
   Decrease in long-term debt              (41,243)    (126,799)
   Proceeds from issuance of promissory
    notes to related parties               (27,679)           -
                                           --------    ---------
       Net cash provided by (used in)
        financing activities              (242,352)    1,201,189
                                          ---------    ---------
Net decrease in cash and cash equivqlents $       -    $       -
Cash and cash equivalents at                               
 beginning of year                        $       -    $       -
                                          ---------    ---------
Cash and cash equivalents at end of year  $       -    $       -
                                          =========    =========
                     The accompanying notes are an
              integral part of these financial statements.
</TABLE>
<PAGE>

               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                NOTES TO CONDENSED FINANCIAL STATEMENTS
                              (Unaudited)

1.   BASIS OF PRESENTATION

     The condensed financial statements have been prepared by the
Company, without audit, pursuant to the rules and regulations of the
Securities and Exchange Commission.  In the opinion of management, the
condensed financial statements include all adjustments necessary to
present fairly the financial position, results of operations and cash
flows for the periods presented.  Certain information and footnote
disclosures normally included in financial statements prepared in
accordance with generally accepted accounting principles have been
condensed or omitted pursuant to such rules and regulations, although
the Company believes that the disclosures are adequate to make the
information presented not misleading.  The condensed financial
statements and these notes should be read in conjunction with the
financial statements of the Company included in the Company's Annual
Report on Form 10-KSB for the year ended September 30, 1996.

     The results of operations for interim periods are not necessarily
indicative of the results to be expected for a full year.

2.   GOING CONCERN

     The accompanying condensed financial statements have been prepared
on the assumption that the Company will continue as a going concern and
therefore assume the realization of the Company's assets and the
satisfaction of its liabilities in the normal course of operations.  The
Company's ability to continue as a going concern is ultimately dependent
on its ability to increase its sales to a level that will allow it to
operate profitably, to generate positive operating cash flows, and to
refinance outstanding debt when it comes due.   The reduction of
expenses can contribute to the necessary return to profitability;
however achieving profitability without an increase in sales would
require much greater levels of expense reductions and in all likelihood
could only be accomplished through a significant reduction and
restructuring of the nature and scope of the Company's operations.

     In addition, the Company's sales have been adversely affected by
its lack of working capital and liquidity, which has limited its
marketing efforts and in certain instances has prevented it from
obtaining products to fill customer orders.  Accordingly, to increase
sales the Company must first resolve its working capital shortage.

     The Company reached agreements with its primary lender, Silicon
Valley Bank ('Silicon'), certain trade creditors and certain debtholders
for the restructuring of certain of the Company's outstanding debt.  See
Notes 3 and 4 to the Financial Statements included elsewhere herein.  In
addition, the Company raised $1,200,250 in the first quarter of fiscal
1997 and $580,000 during the quarter ended June 30, 1997 from the
private placements of equity.  See Note 5 to the Condensed Financial
Statements included elsewhere herein.

     Management believes that with: (i) the completion of the
restructuring of its debt; (ii) the equity infusions that the Company
has received from the private placements during the quarters ended
December 31, 1996 and June 30, 1997; (iii) the increase in trade credit
which the Company has received upon the debt restructuring; and (iv) the
expansion of the Company's marketing efforts and sales territories,
which has already resulted in increased  sales, the Company will be able
to continue to increase sales, which should allow the Company to
increase profitability and generate positive cash flows.

     Notwithstanding management's belief, there can be no assurance that
the Company will be able to continue to increase sales levels.  In
addition, in the event sales levels continue to increase, there can be
no assurance that the Company can maintain or increase profitability.
If profitability is not maintained or increased, the Company could be
forced to significantly reduce its operations in order to reduce
expenses or take other actions to resolve liquidity constraints that may
arise.
<PAGE>

               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS
                              (Unaudited)
                              (Continued)

3.   NOTES PAYABLE - BANK

     The Company's principal credit facility has been a revolving line
of credit facility with Silicon.  The line of credit, which is secured
by essentially all of the Company's assets, initially provided for
borrowings of up to $4,000,000, but was eventually increased to provide
borrowings up to $5,500,000 after the Company's acquisitions related to
Progressive Ophthalmic Instruments, Inc. and Midwest Ophthalmic
Instruments Inc. both in the fiscal year ended September 30, 1994.  The
line initially provided for borrowing limits equal to the sum of  (i)
80% of the amount of eligible accounts receivable; and (ii) the lesser
of $1,500,000 or 50% of the book value of eligible inventories, reduced
by trade accounts payable.  The line of credit provided for the payment
of interest monthly at the rate of 1% over the bank's prime rate for
borrowings collateralized by accounts receivable and 3% over the bank's
prime rate for borrowings collateralized by inventory.  The line of
credit was scheduled to mature on February 5, 1995.

     During fiscal 1995, the balance outstanding under the line of
credit exceeded the amount available under the borrowing formula as
mentioned above and the Company was otherwise in default with respect to
certain provisions of the line of credit agreement.  On April 1, 1995,
Silicon agreed to extend the terms of the Company's line of credit, as
generally in effect in the original agreement, through February 6, 1996
(subsequently extended to April 15, 1996), and agreed to forbear in the
exercise of its rights resulting from the Company's past defaults or
defaults in the future compliance with the financial covenants, and to
advance the Company an additional $500,000, conditioned upon the
Company's agreement to make certain scheduled reductions in both: (a)
the amount of the total borrowings outstanding; and (b) the amount by
which total borrowings exceeded the amount available under the
collateral formula.  Under the extended agreement all borrowings
incurred interest, payable monthly, at the annual rate of 3% above
Silicon's prime rate, subject to reduction as the amount of the
Company's over formula borrowing decreases.  In addition, the Company
agreed to modify the terms of warrants held by Silicon to purchase
44,119 shares of Common Stock to provide for exercise at a price of $.50
per share through March 31, 2000.

      In September 1996, the Company reached an agreement with Silicon
on an Amended and Restated Loan and Security Agreement (the 'Amended
Agreement') pursuant to which Silicon agreed to convert approximately
$3.2 million of amounts owed to it by the Company under its line of
credit into shares of the Company's Common Stock at the rate of $1.52
per share. The $1.52 conversion rate only relates to the determination
of the number of shares issued in the exchange, and the shares which
were issued were valued at $.25 per share (the fair value of the stock).
As a result of the conversion, Silicon further agreed to extend the
maturity date with respect to the remaining $1.8 million under the line
of credit to July 29, 1997.  The Amended Agreement with Silicon was
conditioned on or required, among other things: (i) the Company's
receipt of at least $1 million of proceeds from the private placement of
its securities; (ii) the Company's best efforts in converting certain
amounts owed to trade suppliers into equity securities or long-term
notes; and (iii) the personal guarantees of certain officers of the
Company for an amount not to exceed an aggregate of $200,000.  The
Company met the conditions of the Amended Agreement during the quarter
ended December 31, 1996 and the new line of credit became effective in
November 1996.

      In connection with the restructuring of trade debt during
the quarter ended December 31, 1996: (i) $378,000 of trade debt was
converted to stock in the Company at a rate of $1.52 per share; (ii)
$100,000 was forgiven; and (iii) approximately $162,000 was converted to
promissory notes with terms of up to 24 months.  The foregoing
transactions resulted in an extraordinary gain of $380,999 for the
quarter ended December 31, 1996. The $1.52 conversion rate for trade
debt only relates to the determination of the number of shares issued in
the exchange and the shares which were issued were valued at $.25 per
share (the fair value of the stock).

     As a result of the conversion of $3,175,105, the amount owed to
Silicon less the $1.8 million facility, the Company recorded an
extraordinary gain of $2,505,514 during the first quarter of fiscal
1997.  The Amended Agreement provided for the Company to receive
advances against the line of credit for the lower of $1.8 million or the
amounts supported by a formula derived borrowing base.  The borrowing
base is equal to the sum of  (i) 80% of the amount of eligible accounts
receivable and (ii) the lesser of 50% of eligible inventories or
$1,000,000.

<PAGE>
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS
                              (Unaudited)
                              (Continued)

Interest under the Amended Agreement was payable monthly at a rate equal
to 2% over Silicon's prime rate.  The Amended Agreement initially
provided for a maturity date of July 29, 1997.

     During August 1997, the Company and Silicon agreed to an extension
of the line of credit (the 'Revised Agreement') to September 30, 1997,
which maturity date may be further extended by the Company to February
28, 1998 upon payment of a fee to Silicon and as long as the Company is
not in default under the Amended Agreement.  The interest rate charged
on the indebtedness outstanding under the line of credit was increased
to 3% over  Silicon's prime lending rate, increasing to 4% over
Silicon's prime lending rate if the Company is still indebted to Silicon
at January 1, 1998.  In addition the Revised Agreement provides for a
loan fee that is payable as follows: (i) $4,000 upon effectiveness of
the Revised Agreement; (ii) $6,000 on September 30, 1997 if the Company
elects to extend the maturity of the line of credit to February 28,
1998; and (iii) $8,000 on January 1, 1998 in the event that the Company
remains indebted to Silicon at such date.  The Revised Agreement
provides that the Company will be deemed to be in default if it fails to
(i) have a net profit of at least one dollar for each of the Company's
fiscal quarters commencing with the fiscal quarter ending June 30, 1997,
and (ii) have an operating profit of at least one dollar for the
Company's fiscal year ending September 30, 1997.  For purposes of the
Revised Agreement only, operating profit shall be defined as the
Company's earnings before interest, taxes, depreciation, and
amortization.  While the Company has achieved the aforementioned net and
operating profit requirements as of June 30, 1997, and believes that it
will continue to meet such net and operating profit levels for the term
of the Revised Agreement, there can be no assurance that the Company
will continue to do so.

     At June 30, 1997, the Company owed $1,573,191 under the line of
credit.

4.   SHORT TERM DEBT - RELATED PARTY

     During August 1996, the Company borrowed $215,000 from an
individual under a 30-day promissory note bearing interest at 10% per
annum and a note origination fee of $6,450.  In October 1996, the note
was converted to 860,000 shares of common stock in the Company as
participation in the Company's private placement offering which
commenced on October 1, 1996.  In addition, warrants to purchase 430,000
shares of common stock at a price of $1.00 per share, exercisable 6-18
months after the date of issuance of such warrants, were also issued as
part of the participation in the aforementioned private placement
offering.

5.   STOCKHOLDERS EQUITY

     During the first quarter of fiscal 1997, the Company raised
$1,200,250 of capital through the sale of 2,400,500 Units which were
sold pursuant to a private placement of Units (each Unit consisting of
two shares of common stock and one common stock purchase warrant,
exercisable between 6-18 months after the issuance of such common stock
purchase warrant).  The sale of the 2,400,500 Units exceeded the minimum
of 2,000,000 Units required pursuant to the terms of the private
placement, which was conducted by the Company on a 'best efforts' basis
and provided for the sale and offer of up to a maximum of 3,200,000
Units.  The amount raised in the private placement, together with the
effectiveness of personal guarantees by Messrs. M. Carroll, J. Urban and
B. Carroll, satisfied all remaining conditions with Silicon under the
Amended Agreement.

     In March of 1997, the Company's Board of Directors voted to
eliminate the annual automatic granting of options to non-employee
directors that was established under the 1993 Stock Option Rights and
Appreciation Plan.

     The Company entered into an agreement on April 11, 1997, which was
amended on May 8, May 9, and May 11, 1997 (the 'Investment Agreement'),
with Prinz-Franklin L.L.C., an Illinois limited liability company
('Prinz-Franklin'), pursuant to which the Company agreed to sell to
Prinz-Franklin up to 3,000,000 shares of Common Stock at a price of
$0.20 per share.  The Investment Agreement granted Prinz piggyback
registration rights with respect to the shares of Common Stock so
purchased.

<PAGE>
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                     NOTES TO FINANCIAL STATEMENTS
                              (Unaudited)
                              (Continued)

Pursuant to such piggy-back registration rights, any shares of Common
Stock which Prinz elects to include in a registration statement of the
Company shall be held in escrow during the effective period of such
registration statement until the following conditions are met: (i) 25%
of the shares purchased may not be sold or released from escrow until
the closing price of the Company's Common Stock is equal to or greater
than $0.75 per share for five consecutive trading days; and(ii) the
remaining Common Stock may not be sold or released from escrow until the
closing price of the Company's Common Stock is equal to or greater than
$1.25 per share for five consecutive trading days.  Such escrow
restrictions shall terminate at the earlier of the time the common stock
sold to Prinz is exempt under Rule 144 as promulgated under the
Securities Act of 1933, as amended, or one year from the date of each
purchase of the respective shares.  In addition, the Investment
Agreement provided for the issuance to Prinz _ Franklin of warrants to
purchase up to 400,000 shares of Common Stock within a period of four
years from issuance of the applicable warrants.  During the quarter
ended June 30, 1997, Prinz-Franklin had purchased 2,900,000 of the
shares of Common Stock and was granted warrants to purchase 400,000
additional shares of Common Stock. The Investment Agreement also
provided for the appointment of John Prinz to the Board of Directors of
the Company.

     In connection with the Company's restructuring of the Silicon debt
during the quarter ended December 31, 1996, the Company agreed to issue
an additional 1,767 shares of Common Stock in August of 1997 to
reconcile the amount of interest that was accrued up to the date of the
effectiveness of the Silicon conversion in November of 1996.

     In accordance with anti-dilution rights of Class A Warrants that
were issued during the Company's Initial Public Offering in July 1993,
the exercise price for the Class A Warrants has been reduced from its
original level of $5.00 per share of Common Stock to $2.30 per share,
and the aggregate number of shares of Common Stock issuable upon
exercise of such warrants has been increased from 2,062,500 to
4,487,740.  As a consequence of the increase in the number of shares
issuable upon the exercise of the Class A Warrants, the Company no
longer has sufficient shares of Common Stock authorized to provide for
the exercise of all of the outstanding common stock purchase warrants
and options.  To remedy this situation, the Company has reached an
agreement with Michael J. Carroll and James J. Urban pursuant to which
Messrs. Carroll and Urban agree to surrender to the Company for
redemption shares of Common Stock held by them if needed to increase the
available authorized shares of Common Stock and allow for any issuances
of Common Stock underlying common stock purchase warrants or options which
are exercised.  In any event, the Company plans at the next annual meeting
to seek stockholder approval of an amendment to the Company's Articles of
Incorporation increasing the authorized number of shares of Common Stock.

<PAGE>

                           TABLE OF CONTENTS

                                  Page

Prospectus Summary                   3
Risk Factors                         5
Market for Securities                9
Dividend Policy                      9
Use of Proceeds                      9
Management's Discussion and
 Ananlysis of Financial Condition
 and Results of Operations          10
Business of the Company             14
Management                          19
Certain Transactions                22
Principal Security Holders          23
Description of Securities           24
Selling  Security Holders           26
Statement of Indemnification        30
Legal Matters                       31
Experts                             31

No dealer,  salesman  or  any  other    17,254,673 Shares of Common Stock
person has  been authorized  to give                   and
any  information  or   to  make  any     2,400,500 Common Stock Purchase
representations  other   than  those                Warrants
contained in  this  Prospectus, and,           offered by certain
if given  or made,  such information        Selling Security Holders
or  representations   must   not  be
relied   upon    as    having   been  FRANKLIN OPHTHALMIC INSTRUMENTS CO.,
authorized by  the  Company.    This                  INC.
Prospectus does  not  constitute  an
offer of  any securities  other than               PROSPECTUS
those to  which  it  relates  or  an
offer to sell, or  a solicitation of             _________, 1997
an offer to buy, in any jurisdiction
to any person to whom it is unlawful
to  make  such  an   offer  in  such
jurisdiction.  The  delivery of this
Prospectus  at  any  time  does  not
imply that the information herein is
correct as of any time subsequent to
its date.
<PAGE>
                                    PART II

                 INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24.  Indemnification of Directors and Officers.

     The Company's Certificate of Incorporation adopts the provisions of
Section  102(b)(7)  of  the  Delaware  General  Corporation  Law   which
eliminates the personal  liability of directors  to the  Company or  its
stockholders for monetary  damages for  breach of  fiduciary duty  under
certain circumstances.  Furthermore, under the Company's By-laws, and in
accordance with the Company's  Certificate of Incorporation and  Section
145 of the Delaware General Corporation Law, the Company must  indemnify
each of  its  directors,  officers, employees  and  agents  against  his
reasonable expenses (including  attorneys' fees),  judgments, fines  and
amounts paid in settlement in  connection with any proceeding  involving
such person by reason of his  being or having been a director,  officer,
employee or agent to the extent he acted  in good faith and in a  manner
reasonably believed to be in, or not opposed to the best interest of the
Company, and, with respect to any criminal action or proceeding, had  no
reasonable cause to believe his conduct was unlawful.

     The  Company  maintains  a   directors'  and  officers'   liability
insurance policy with a limit coverage of $1,000,000.

     Reference is made to Item 28 for the undertakings of the Registrant
with respect to indemnification of liabilities under the Securities Act.

Item 25.  Other Expenses of Issuance and Distribution.

     The following is a list of the estimated expenses to be incurred by
the Registrant  in  connection with  the  resale of  Securities  offered
hereby.  The Selling Security Holders will not be responsible for any of
such expenses.

                    Registration Fee ......            $ 3,211.05  
                    Printing Expenses .....            $ 2,500.00 
                    Accountants' Fees and  Expenses    $15,000.00 
                    Blue Sky Filing Fees and
                    Expenses ..............            $ 2,500.00
                    Legal Fees and Expenses            $35,000.00
                                                   
<PAGE>

Item 26.  Recent Sales of Unregistered Securities.

     The Company sold 5%  Convertible Notes in  a private debt  offering
commenced in April 1994.  In  June, 1995, the Company converted most  of
the  5%  Convertible  Notes,  with  an  aggregate  principal  amount  of
$987,500, into 1,975,000 shares of Common Stock at a conversion rate  of
$0.50 per  share.   The  conversions  were  made in  reliance  upon  the
exemption from  registration  under  the Securities  Act  set  forth  in
Section 3(a)(9) as  the transaction involved  an exchange of  securities
with existing security holders.

     Pursuant  to  an  agreement  dated   April  20,  1995  (the   '1995
Agreement'), the Company issued to Michael J. Carroll and James J. Urban
an aggregate of (i) 250,000 shares of Common Stock for cash proceeds  of
$125,000; (ii) 600,000  shares of Common  Stock for  the forgiveness  of
$300,000 owed to them in connection with the purchase by the Company  of
MOI; and  (iii) 1,600,000  shares of  Common Stock  as a  result of  the
acceleration of  shares owed  in connection  with  the purchase  by  the
Company of MOI.  The issuances were made in reliance upon the  exemption
from registration under the Securities Act set forth in (a) in the  case
of the transactions described in clauses  (i) and (iii), Section 4(2)  as
the issuances did not involve a public  offering and (b) in the case  of
the transaction  described  in clause  (ii),  Section 3(a)(9)  as  that
transaction involved an  exchange of securities  with existing  security
holders.    In  claiming  such  exemptions,  the  Company  relied   upon
representations and  warranties provided  by such  persons in  the  1995
Agreement.   Each of  Messrs. Carroll  and Urban  were officers  of  the
Company.

     Effective as  of  September  30,  1996,  certain  promissory  notes
bearing interest at 15%, with an aggregate balance due of $180,000, owed
to Michael J.  Carroll ($45,000), James  J. Urban  ($45,000), and  Linda
Zimdars  ($90,000),  and  certain  9%  Non-Convertible  Notes,  in   the
aggregate principal  amount of  $112,500, owed  to Messrs.  Carroll  and
Urban, Ms. Zimdars  and three  other individuals who are not  affiliated
with the Company, were converted into  an aggregate of 1,170,000  shares
of Common Stock  at a price  equal to $.25  per share.   The notes  were
converted pursuant to Debt  Conversion Agreements (the 'Debt  Conversion
Agreements') dated September 30,  1996 between the  Company and each  of
such persons.

     During the  quarter ended  December 31,  1996, the  Company  raised
$1,200,250 of capital  through the sale  of 2,400,500  Units which  were
sold pursuant  to a  private placement  offering.   Under  such  private
placement, the Company  sold 2,156,500  Units on  November 20, 1996  and
244,000 Units on December 30, 1996.   Each Unit consisted of two  shares
of common stock, $0.001 per value, and one common stock purchase warrant
(the 'Warrants').  Each Warrant entitles the holder thereof to  purchase
one share of Common Stock at a price of $1.00 per share for a period  of
one year  commencing six  months from  the date  of the  Warrant.   Each
Warrant is redeemable by the Company for $0.10 per Warrant, at any  time
after September 30,  1997, upon  30 days  prior written  notice, if  the
closing price  or bid  price of  the Common  Stock, as  reported by  the
principal exchange on  which the common  stock is then  traded, the  OTC
Electronic Bulletin Board or the National Quotation Bureau Incorporated,
as the case may be, equals or exceeds $3.00 per share for 20 consecutive
trading days ending within 15  days prior to the  date of the notice  of
redemption.  The Company may in its sole discretion extend the  exercise
date of the Warrants or reduce the exercise price.

                                 
     Sales under the private placement offering were made to  accredited
and 27unaccredited  investors  pursuant  to Rule  506  of  Regulation  D
promulgated under the Securities Act of  1933, as amended.  The  Company
believes that immediately prior  to making any  sale to an  unaccredited
investor, such investor had such  knowledge and experience in  financial
and business matters that  such investor was  capable of evaluating  the
merits and risks of the investment.  The private placement offering  was
made to accredited  and unaccredited investors  pursuant to Rule 506  of
Regulation D promulgated under the Securities  Act of 1933, as  amended.
In claiming such exemption, the Company relied upon representations  and
warranties in the  subscription agreements obtained  from the  investors
under the private placement.

     On  April  11,  1997,  the  Company  entered  into  an   Investment
Agreement, which was amended May 8, 1997, May 9, 1997 and May 11,  1997,
with Prinz-Franklin,  L.L.C.,  an  Illinois  limited  liability  company
('Prinz-Franklin') pursuant to which Prinz-Franklin invested $580,000 in
the Company in three installments, $200,000 on April 11, 1997,  $200,000
on May 11, 1997 and $180,000 on June 27, 1997 in return for an aggregate
of 2,900,000 shares of  Common Stock and  400,000 common stock  purchase
warrants.   See  'MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL
CONDITION AND RESULTS  OF OPERATIONS'.   The sale was  made in  reliance
upon the exemption from registration under the Securities Act set  forth
in Section 4(2)  as the  sale did  not involve  a public  offering.   In
claiming such  exemption, the  Company relied  upon representations  and
warranties provided by Prinz-Franklin in the Investment Agreement.
<PAGE>

Item 27.  Exhibits.

   Exhibit
   Number                          Title of Exhibit

     2.1  Asset Purchase  Agreement,  dated  January 27,  1994,  by  and
          between  Franklin   Ophthalmic  Instruments   Co.,  Inc.   and
          Progressive  Ophthalmic  Instruments,  Inc.  filed  with   the
          Securities  and  Exchange  Commission  (the  'Commission')  on
          February 14,  1994 (File  No. 0-21852) as  an exhibit  to  the
          Company's Current Report on Form 8-K, dated January 27,  1994,
          and incorporated herein by reference.

     2.2  Stock Purchase Agreement,  dated June 24,  1994, by and  among
          Franklin Ophthalmic Instruments Co., Inc., Midwest  Ophthalmic
          Instruments, Inc., Michael J. Carroll and James J. Urban filed
          with the Securities and Exchange  Commission as an exhibit  to
          the Company's Current Report on 8-K, dated July 1, 1994  (File
          No. 0-21852), and incorporated herein by reference.

     2.3  Letter Agreement, dated June 29,  1994, by and among  Franklin
          Ophthalmic   Instruments   Co,   Inc.,   Midwest    Ophthalmic
          Instruments, Inc., Michael J. Carroll and James J. Urban filed
          with the Securities and Exchange  Commission on July 15,  1994
          as an  exhibit to  the Company's  Current Report  on Form  8-K
          (File No. 0-21852) and incorporated herein by reference.

     3.1  Articles of Incorporation  of Franklin Ophthalmic  Instruments
          Co., Inc., Delaware (Registrant) filed with the Securities and
          Exchange Commission on  March 10, 1993  as an  exhibit to  the
          Company's  Registration   Statement   on   Form   SB-2   (File
          No. 33-59340) and incorporated herein by reference.

                                  
     3.2  Articles of Incorporation  of Franklin Ophthalmic  Instruments
          Co, Inc. (California) filed  with the Securities and  Exchange
          Commission on March 10,  1993 as an  exhibit to the  Company's
          Registration Statement on  Form SB-2  (File No. 33-59340)  and
          incorporated herein by reference.

     3.3  Agreement and  Plan  of Merger  Certificate  between  Franklin
          Ophthalmic  Instruments  Co.,  Inc.  (Delaware)  and  Franklin
          Ophthalmic Instruments Co., Inc.  (California) filed with  the
          Securities and Exchange  Commission on  March 10,  1993 as  an
          exhibit to the Company's  Registration Statement on Form  SB-2
          (File No. 33-59340) and incorporated herein by reference.

     3.4  Bylaws  of   Franklin   Ophthalmic   Instruments   Co.,   Inc.
          (Registrant) filed with the Securities and Exchange Commission
          on March 10, 1993 as an exhibit to the Company's  Registration
          Statement on Form  SB-2 (File  No. 33-59340) and  incorporated
          herein by reference.

     3.5  Certificate  of   Stock   Designation,   Franklin   Ophthalmic
          Instruments Co., Inc. (Delaware) filed with the Securities and
          Exchange Commission on  March 10, 1993  as an  exhibit to  the
          Company's  Registration   Statement   on   Form   SB-2   (File
          No. 33-59340) and incorporated herein by reference.

     4.1  Specimen Common Stock  Certificate filed  with the  Securities
          and Exchange Commission on June 16, 1993 as an exhibit to  the
          Company's  Registration  Statement  on  Form  SB-2  (File  No 
          33-59340) and incorporated herein by reference.

     4.2  Form of Class A Warrant filed with the Securities and Exchange
          Commission on June  16, 1993 as  an exhibit  to the  Company's
          Registration Statement on  Form SB-2 (File  No  33-59340)  and
          incorporated herein by reference.

     4.3  Form of  Unit  Purchase  Option  Certificate  filed  with  the
          Securities and Exchange on March 10, 1993 as an exhibit to the
          Company's  Registration   Statement   on   Form   SB-2   (File
          No. 33-59340) and incorporated herein by reference.

     4.4  Form of Bridge Lenders' Unit  Purchase Warrant filed with  the
          Securities and Exchange  Commission on  March 10,  1993 as  an
          exhibit to the Company's  Registration Statement on Form  SB-2
          (File No. 33-59340) and incorporated herein by reference.

     4.5  Form of Warrant  Agreement among the  Company, J. Gregory  and
          Company, Inc. and Continental Stock Transfer and Trust Company
          filed with the Securities and Exchange Commission on June  16,
          1993 as an exhibit to the Company's Registration Statement  on
          Form SB-2  (File  No. 33-59340)  and  incorporated  herein  by
          reference.

     4.6  Warrant issued by the Company,  to Silicon Valley Bank,  filed
          with the Securities and Exchange Commission on May 10, 1993 as
          an exhibit  to the  Company's Registration  Statement on  Form
          SB 2 (File No. 33-59340) and incorporated herein by reference.

     4.7  Warrant, dated  January 21,  1994, issued  by the  Company  to
          Silicon Valley Bank,  filed with the  Securities and  Exchange
          Commission as an  exhibit to the  Company's Current Report  on
          Form 8-K,  dated  January  27, 1994  (File  No. 0-21852),  and
          incorporated herein by reference.

     4.8  Warrant, dated  March  31,  1994, issued  by  the  Company  to
          Silicon Valley  Bank,  and corresponding  Registration  Rights
          Agreement, filed with the  Securities and Exchange  Commission
          as an exhibit  to the Company's  Current Report  on Form  8-K,
          dated July 1, 1994 (File No. 0-21852), and incorporated herein
          by reference.

     4.9  Franklin Ophthalmic Instruments Co, Inc. 1994 Stock Option and
          Appreciation  Rights  Plan,  filed  with  the  Securities  and
          Exchange  Commission   as   an  exhibit   to   the   Company's
          Registration Statement  on  Form S-8  (File  No. 0-21852)  and
          incorporated herein by reference.

     4.10 Franklin Ophthalmic Instruments  Co., Inc.  1993 Stock  Option
          and Appreciation  Rights Plan  filed with  the Securities  and
          Exchange Commission on  March 10, 1993  as an  exhibit to  the
          Company's Registration Statement  on Form SB-2  (File No.  33-
          59340) and incorporated herein by reference.

     4.11 Promissory Note, dated January 20, 1994, executed by  Franklin
          Ophthalmic Instruments Co.,  Inc. in favor  of Silicon  Valley
          Bank filed  with the  Securities  and Exchange  Commission  on
          February 14,  1994 (File  No. 0-21852) as  an exhibit  to  the
          Company's Current Report on Form 8-K, dated January 27,  1994,
          and incorporated herein by reference.

     4.12 Warrant to  Purchase Common  Stock,  dated January  21,  1994,
          issued by  Franklin Ophthalmic  Instruments, Inc.  to  Silicon
          Valley  Bank  and  corresponding  Antidilution  Agreement  and
          Registration Rights Agreement, filed  with the Securities  and
          Exchange Commission on February 14, 1994 (File No. 0-21852) as
          an exhibit to the Company's Current Report on Form 8-K,  dated
          January 27, 1994, and incorporated herein by reference.

     4.13 Form of Non-Negotiable  5% Convertible  Promissory Note  filed
          with the Securities and Exchange Commission on August 12, 1994
          as an exhibit to the Company's Post-Effective Amendment No.  1
          to the Registration Statement on Form SB-2 (File No. 33-59340)
          and incorporated herein by reference.

     4.14 Form of  Non-Negotiable  9%  Promissory Note  filed  with  the
          Securities and Exchange  Commission on August  12, 1994 as  an
          exhibit to the Company's Post-Effective Amendment No. 1 to the
          Registration Statement on  Form SB-2  (File No. 33-59340)  and
          incorporated herein by reference.

     4.15 Common Stock Purchase Warrants  issued by Franklin  Ophthalmic
          Instruments Co., Inc.  in December 1994  to each  of Linda  S.
          Zimdars, an officer  and director of  the Company, and  Dwayne
          Podgurski,  an  employee  of   the  Company  filed  with   the
          Securities and  Exchange  Commission  as  an  exhibit  to  the
          Company's Annual Report  on Form  10-KSB for  the fiscal  year
          ended September 30, 1994  (File No. 0-21852) and  incorporated
          herein by reference.

     10.1 Loan  documents  evidencing  loans  and/or  lines  of   credit
          extended to the Company by Silicon Valley Bank, filed with the
          Securities and Exchange  Commission on  March 10,  1993 as  an
          exhibit to the Company's  Registration Statement on Form  SB-2
          (File No. 33-59340) and incorporated herein by reference.

     10.2 Loan Modification Agreement, dated  January 20, 1994,  between
          Franklin Ophthalmic Instruments Co.,  Inc. and Silicon  Valley
          Bank filed as an  exhibit to the  Company's Current Report  on
          Form 8-K, dated January 27, 1994, filed with the Commission on
          February 14, 1994 (File  No. 0-21852) and incorporated  herein
          by reference.

     10.3 Loan Modification  Agreement,  dated March  31,  1994  between
          Franklin Ophthalmic Instruments Co.,  Inc. and Silicon  Valley
          Bank filed with the Securities and Exchange Commission on July
          15, 1994  as  an  exhibit to  the  Company's  Form  8-K  (File
          No. 0-21852) and incorporated herein by reference.

     10.4      Form   of   Employment   between   Franklin    Ophthalmic
          Instruments Co., Inc. and each of Michael J. Carroll and James
          J.  Urban  included  as  an  exhibit  to  the  Stock  Purchase
          Agreement  identified  in  exhibit   to  the  Stock   Purchase
          Agreement identified in Exhibit 2.2 above which was filed with
          the Securities and  Exchange Commission as  an exhibit to  the
          Company's Current Report on Form 8 K, dated July 1, 1994 (File
          No. 0-21852), and incorporated herein by reference.

     10.5 Consulting Agreement, dated December 1, 1994, between Franklin
          Ophthalmic  Instruments,   Co.,   Inc.   and   Marketing   and
          Acquisition Concepts, a Wisconsin sole proprietorship of which
          Linda S. Zimdars, an officer and  director of the Company,  is
          the sole proprietor,  filed with the  Securities and  Exchange
          Commission as an  exhibit to  the Company's  Annual Report  on
          Form 10-KSB for the fiscal year ended September 30, 1994 (File
          No. 0-21852) and incorporated herein by reference.

     10.6 Separation Agreement, dated  April 1, 1995,  by and among  the
          Company, Robert A.  Davis, certain partnerships  in which  Mr.
          Davis is a partner,  Michael J. Carroll,  and James J.  Urban,
          filed as an exhibit  to the Company's  Current Report on  Form
          8-K (File No. 0 21852) which was filed with the Securities and
          Exchange Commission on May 3, 1995 and incorporated herein  by
          reference.

     10.7 Forms of  Letters of  Notice  to Securityholders  relating  to
          modification  of  the  terms  of  certain  of  the   Company's
          securities, filed  as  an  exhibit to  the  Company's  Current
          Report on Form 8-K (File No. 0-21852) which was filed with the
          Securities  and  Exchange  Commission  on  May  3,  1995   and
          incorporated herein by reference.

     10.8 Amended Loan and Forbearance  Agreement, dated April 1,  1995,
          between the  Company  and Silicon  Valley  Bank, filed  as  an
          exhibit to the Company's Current Report on Form 8-K (File  No.
          0-21852) which  was filed  with  the Securities  and  Exchange
          Commission  on  May  3,   1995  and  incorporated  herein   by
          reference.

     10.9 Agreement, dated April  20, 1995,  by and  among the  Company,
          Michael J. Carroll and James J. Urban, filed as an exhibit  to
          the Company's Current  Report on Form  8-K (File  No. 0-21852)
          which was filed with the Securities and Exchange Commission on
          May 3, 1995 and incorporated herein by reference.

     10.10     Letter of  Intent,  dated  April 27,  1995,  between  the
          Company and Diversified Ophthalmics, Inc., filed as an exhibit
          to the Company's Current Report on Form 8-K (File No. 0-21852)
          which was filed with the Securities and Exchange Commission on
          May 3, 1995 and incorporated herein by reference.

     10.11     Forms of  notice dismissing  the  firm of  Marinelli  and
          Scott as  the  Company's independent  public  accountants  and
          Company's retaining the firm of BDO  Seidman, LLP to serve  as
          its independent public accountants, filed as an exhibit to the
          Company's  Amended  and  Restated   Current  Report  on   Form
          8-K/A #1, dated  November 27,  1995, which  was filed  by  the
          Company  with  the  Securities  and  Exchange  Commission   on
          December 6, 1995 (File No. 0-21852) and is incorporated herein
          by reference.

     10.12     Form of  notice  dated  September  4,  1996  relating  to
          agreement between the Company  and Silicon Valley Bank,  filed
          as an  exhibit to  the Company's  Current Report  on Form  8-K
          (File No. 0-21852)  which was  filed with  the Securities  and
          Exchange Commission  on  September 6,  1996  and  incorporated
          herein by reference.

     10.13     Form of  notice  dated  September  4,  1996  relating  to
          agreements between  the  Company and  certain  trade  vendors,
          filed as an exhibit  to the Company's  Current Report on  Form
          8-K (File No. 0-21852) which was filed with the Securities and
          Exchange Commission  on September  12, 1996  and  incorporated
          herein by reference.

     10.14     Agreement, dated August 20, 1996, between the Company and
          Silicon Valley Bank.

     10.15     Investment Agreement,  dated  May  8,  1997  between  the
          Company and Prinz-Franklin L.L.C., filed as an exhibit to  the
          Company's Form 10-QSB which was filed with the Securities  and
          Exchange Commission on May 15, 1997 and incorporated herein by
          reference.

     10.16     Amendment to  Investment  Agreement, dated  May  8,  1997
          between the  Company and  Prinz-Franklin L.L.C.,  filed as  an
          exhibit to the Company's Form 10-QSB which was filed with  the
          Securities  and  Exchange  Commission  on  May  15,  1997  and
          incorporated herein by reference.

     10.17    Form of Class B Warrant dated November 25, 1996

     10.18    Form of Class C Warrant dated December 30, 1996

     10.19    Amendment to  Investment Agreement,  dated May  11,  1997
          between the Company and Prinz-Franklin L.L.C. Second Loan
          Modification Agreement., dated August 14, 1997  between
          the Company and Silicon Valley Bank.

     10.20     Second Loan  Modification  Agreement,  dated  August  14,
          between the Company and Silicon Valley Bank.
                                  
     10.21.    Letter from  Silicon Valley  Bank dated  August 13,  1997
          defining default provision.

     10.22* Agreement,  dated  September  30,  1997,  among  the  Company,     
          Michael J. Carroll and James J. Urban.

     10.23*    Agreement dated July 1, 1992  by and between the  Company
          and Marco Equipment Co.

     10.24*    Agreement dated  January  16,  1995 by  and  between  the
          Company and Haag-Streit Services, Inc. and Reliance Medical
          Products, Inc.

     23.1*     Consent of Independent Certified Public Accountants

     23.2*     Consent of Counsel (see Exhibit 5).

     24.       Power of Attorney

     27.1      Financial Data Schedule for fiscal year ended September 30, 1996

     27.2      Financial Data Schedule for interim period ended June 30, 1997

*Filed herewith.
<PAGE>

Item 28.  Undertakings.

     (a)  The undersigned Registrant hereby undertakes:

          (1)  To file, during any  period in which  it offers or  sells
     securities  being  made,   a  post-effective   amendment  to   this
     Registration Statement:

               (i)  To  include  any  Prospectus  required  by   Section
          10(a)(3) of the Securities Act of 1933;

               (ii) To reflect  in the  prospectus any  facts or  events
          which,  individually  or  together,  represent  a  fundamental
          change in  the  information  set  forth  in  the  Registration
          Statement;

               (iii)     To include any  additional or changed  material
          information with respect to the plan of distribution.

          (2)  For determining any liability under the Securities Act of
     1933, as amended, to treat each  post-effective amendment as a  new
     registration statement relating to the securities offered, and  the
     offering of the securities at that time to be the initial bona fide
     offering.

          (3)  To file a post-effective amendment  to remove any of  the
     securities that remain unsold at the end of the offering.

     (b)  Insofar as indemnification for  liabilities arising under  the
Securities Act of  1933, as  amended (the  'Act'), may  be permitted  to
directors, officers and controlling  persons of the Registrant  pursuant
to the  foregoing  provisions, or  otherwise,  the Registrant  has  been
advised that, in the opinion of the Securities and Exchange  Commission,
such indemnification is against  public policy as  expressed in the  Act
and is,  therefore,  unenforceable.   In  the  event that  a  claim  for
indemnification against such liabilities (other than the payment by  the
Registrant of  expenses  incurred or  paid  by a  director,  officer  or
controlling person of the  Registrant in the  successful defense of  any
action, suit or  proceeding) is asserted  by such  director, officer  or
controlling person in connection  with the securities being  registered,
the Registrant will, unless in the opinion of its counsel the matter has
been settled by controlling precedent, submit to a court of  appropriate
jurisdiction the question whether such indemnification by it is  against
public policy as expressed in the Act and will be governed by the  final
adjudication of such issue.

<PAGE>

                                 
                               SIGNATURES

                                     
     In accordance with the requirements of the Securities Act of  1933,
the registrant certifies that it has reasonable grounds to believe  that
it meets all of the requirements  of filing on Form SB-2 and  authorized
this Pre-Effective Amendment No. 1 to  its Registration Statement to  be
signed on its behalf by the undersigned in the City of Romeoville, State
of Illinois on October 30, 1997

                                 FRANKLIN OPHTHALMIC  INSTRUMENTS CO., INC.

                                 By:  /s/ Michael J. Carroll
                                    -------------------------        
                                    Michael J. Carroll
                                    President and Chief Executive Officer


     In accordance with the requirements of the Securities Act of  1933,
this Registration Statement was signed by  the following persons in  the
capacities and on the dates stated.

Signature                          Title                    Date

   /s/ Michael J. Carroll    President, Chief         October 30, 1997
   Michael J. Carroll        Executive Officer
                               and Director

   /s/ James J. Urban     *  Senior Vice President,   October 30, 1997
   James J. Urban          Chief Operating Officer
                             and Director

   /s/ Philip G. WInters  *  Director                 October 30, 1997
   Philip G. Winters

   /s/ Linda S. Zimdars   *   Secretary and Director   October 30, 1997
   Linda S. Zimdars

   /s/ John Prinz         *   Director                 October 30, 1997
   John Prinz

   /s/ Brian M. Carrol    *   Vice President and       October 30, 1997
   Brian M. Carroll         Chief Financial Officer


As their attorney-in-fact.


                                                           
                               AGREEMENT

     THIS AGREEMENT is  entered into as  of the 30th  day of  September,
1997 by and among FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC., a  Delaware
corporation (the Company), and Michael J.  Carroll and James J.  Urban
(together, the Stockholders).

                                RECITALS

     A.   The Company  has  outstanding  various  warrants  to  purchase
shares of the Company's  common stock, $0.001 par  value per share  (the
Common Stock),  including  warrants  issued  in  connection  with  the
Company's initial public offering (the Class A Warrants).

     B.   Certain sales of Common Stock  by the Company occurring  after
the issuance  of  the  Class A  Warrants  have  triggered  anti-dilution
provisions of  the  Class  A  Warrants which  have  had  the  effect  of
increasing the number of shares issuable upon the exercise of the  Class
A Warrants.

     C.   As a result of such antidilution provisions, the Company lacks
sufficient authorized and unissued shares of Common Stock to be able  to
provide for  the exercise  of all  outstanding warrants  and options  to
purchase Common Stock.

     D.   The Company  intends to  propose to  the stockholders  of  the
Company,  for  approval  at  the   Company's  next  annual  meeting   of
stockholders, an amendment to the Company's certificate of incorporation
increasing the number of authorized shares of Common Stock to  alleviate
the current potential shortfall.

     E.   Pending approval  of  the  amendment  to  the  certificate  of
incorporation, the Company  desires to make  adequate provision for  the
exercise of all outstanding warrants and options.

     F.   The Stockholders,  as  principal  stockholders  and  executive
officers of the Company believe it in their best interest to assist  the
Company in making such provision.

     NOW, THEREFORE, in consideration of the foregoing Recitals and  the
mutual premises  contained  herein,  and for  other  good  and  valuable
consideration,  the  receipt   and  sufficiency  of   which  is   hereby
acknowledged, the parties hereto agree as follows:
<PAGE>
                               AGREEMENT

     1.   Redemption of Shares.  If at any time from time to time during
the term of this Agreement, the Company does not have sufficient  shares
of Common Stock to provide for the issuance of shares underlying  Common
Stock purchase  warrants  or  options which  the  holders  thereof  have
elected to exercise  (a Stock Deficiency),  the Company shall  redeem,
and the Stockholders shall  surrender to the  Company for redemption,  a
number of shares equal to their pro rata shares of the Stock Deficiency,
up the maximum aggregate amounts set forth below (such maximum aggregate
amount of shares for each Stockholder  being hereinafter referred to  as
the Redeemable Shares):

              Stockholder          Maximum Aggregate Amount

          Michael J. Carroll            1,225,000 shares
          James J. Urban                1,225,000 shares

Any Redeemable Shares so  redeemed by the  Company shall be  redelivered
from the  Company's Treasury  to the  person or  persons exercising  the
warrants or options that the Company would otherwise be unable to  cover
as a result of the Stock Deficiency.

     2.   Redemption Price.   The  redemption price  for any  Redeemable
Shares redeemed pursuant to paragraph 1  shall be the same as the  price
received by the  Company upon the  exercise of any  warrants or  options
which the Redeemable  Shares are used  to cover.   The redemption  price
shall  be  paid  to   the  Stockholders  by   check  or  wire   transfer
contemporaneously with any redemption of Redeemable Shares.

     3.   Custody.

     (a)  To facilitate  redemptions  of  the  Redeemable  Shares,  each
Stockholder agrees,  promptly  upon  execution  of  this  Agreement,  to
deposit with the Company,  (i) certificates representing the  Redeemable
Shares and (ii) duly executed stock powers, endorsed in blank,  covering
the Redeemable Shares.  The Company agrees to hold such certificates and
stock powers in its custody as provided herein.

     (b)  The Redeemable Shares,  while in the  custody of the  Company,
shall be deemed to  be the property of  the Stockholders.   Accordingly,
the Stockholders shall be  entitled to vote  the Redeemable Shares,  and
any cash dividends  paid or  other payments  made with  respect to  such
shares while in the Company's custody  shall be for the benefit of,  and
paid to,  the Stockholders  in proportion  to the  number of  Redeemable
Shares of each Stockholder held in Escrow on the record date  applicable
to such  dividends  or other  payments.   The  Stockholders  shall  not,
however, be permitted to transfer or encumber the Redeemable Shares, and
any stock dividends  or other payments  in the form  of securities  with
respect to the Redeemable Shares which would be issuable to the  holders
of options or warrants  upon the exercise thereof  shall be held in  the
Company's custody and shall be deemed Redeemable Shares.

     (c)  Within ten  (10)  business days  of  the termination  of  this
Agreement, the Company shall deliver  to the Stockholders any  remaining
certificates in its custody representing  the Redeemable Shares and  any
related stock powers.
<PAGE>
     4.   Stockholders' Representations and Warranties. Each Stockholder
represents and warrants to the Company that:

          (a)  the Stockholders are  the legal and  beneficial owner  of
     the Redeemable Shares;

          (b)  the Stockholders have good, valid and marketable title to
     the  Redeemable   Shares,  free   and  clear   of  liens,   claims,
     restrictions or encumbrances of any kind; and

          (c)  Upon redemption  of  any  of  the  Redeemable  Shares  as
     provided herein, the Company shall be the owner of such  Redeemable
     Shares free  and  clear  of  any  liens,  claims,  restrictions  or
     encumbrances.

     5.   Covenants of the  Company.  The  Company hereby covenants  and
agrees that:

          (a)  during the term of this Agreement  it will not issue  any
     additional shares  of Common  Stock, or  any warrants,  options  or
     other securities  exercisable for  or  convertible into  shares  of
     Common Stock; and

          (b)  it will use its best efforts to cause an amendment to the
     Company's certificate  of  incorporation  to  be  approved  at  the
     Company's next annual  meeting of stockholders  and filed  promptly
     thereafter, increasing  the  number  of authorized  shares  of  the
     Company's Common  Stock  to  an  amount  sufficient  to  cover  all
     outstanding warrants and options.

     6.   Term.  The  term of this  Agreement shall  continue until  the
earlier to occur of (a) effectiveness of the amendment to the  Company's
certificate of incorporation referred  to in paragraph  6(a) or (b)  the
expiration of  warrants  and/or  options  in  an  amount  sufficient  to
eliminate any potential Stock Deficiency.

     7.   Entire Agreement.   This Agreement contains  the complete  and
entire understanding of the parties with  respect to the subject  matter
hereof, and no modification hereof shall  be recognized as valid  unless
in writing,  signed by  the parties  and dated  subsequent to  the  date
hereof.  No specific waiver of any of the terms of this Agreement  shall
be considered as a general waiver.

     8.   Assignment.  This Agreement may not  be assigned by any  party
without the consent in writing of the other parties hereto.

     9.   Governing Law.  This Agreement shall  be governed by the  laws
of the State of  Illinois without regard to  conflict of law  principles
thereof.

     10.  Notices.  Any notice or other communication given shall be  in
writing and shall  be delivered personally  or sent  by certified  mail,
postage prepaid, addressed  as follows, or  to such other  address as  a
party may  designate in  like manner  from  time to  time:   if  to  the
Company, addressed  to its  President at  the  principal office  of  the
Company; and if to a Stockholder,  to the address of the Stockholder  as
shown on the books of the transfer agent.
<PAGE>
     11.  Counterparts.  This Agreement may be  executed in two or  more
counterparts, each of  which shall  be deemed  an original,  but all  of
which shall constitute one and the same instrument.

     12.  Binding Effect.   This  Agreement shall  be binding  upon  and
inure to the benefit of each of the parties hereto and their  respective
successors, heirs and assigns, if any.

     13.  Captions.  Captions to paragraphs  herein are for purposes  of
reference only and in no way shall limit, define or otherwise affect the
provisions hereof.


     IN WITNESS WHEREOF, the parties hereto have executed this Agreement
as of the date first written above.

                         FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.,
                         a Delaware corporation


                         By:  /s/ Michael J. Carroll
                              Michael J. Carroll, President

                         /s/ Michael J. Carroll
                         MICHAEL J. CARROLL


                         /s/ James J. Urban
                         JAMES J. URBAN

<PAGE>




















































SSCUH1- 117589-2                  -4-






                         MARCO OPHTHALMIC, INC.
                    AUTHORIZED DISTRIBUTOR AGREEMENT

     This Agreement made effective as of  July 1, 1992 (the "Effective
Date") by and between MARCO OPHTHALMIC, INC., a Florida corporation
("Marco") having its principal place of business at 11825 Central
Parkway, Jacksonville, Florida 32216 and the party who has executed this
Agreement as Distributor (the "Distributor") whose address is set forth
following Distributor's signature hereto.

     In order to set forth and formalize the understanding between Marco
and the Distributor, and in consideration of the mutual covenants set
forth below and other good and valuable consideration Marco and
Distributor agree as follows:

     l.  The Distributor and Products Covered by This Agreement. Marco
appoints Distributor as an authorized nonexclusive distributor to
distribute Marco ophthalmic instruments and equipment (the "Products")
in the United States of America and its possessions as well as all other
countries as may be agreed upon between Marco and the Distributor from
time to time (the "Territory").  The Distributor agrees to operate as a
distributor of the Products only at the locations set forth beneath
Distributor's signature, unless Marco otherwise agrees in writing.

     2.  Minimum Requirements.  The Distributor agrees to purchase, from
Marco a minimum of $200,000.00 (but not less than $80,000.00 during any
consecutive six month period) of Products per calendar year at the
appropriate dealer net prices prevailing from time to time.  If the
initial term of this Agreement is for less than a full calendar year,
the minimum purchase requirement will be prorated on a monthly basis.

     3.  Inventory.   The Distributor is expected to inventory
sufficient quantities of the Products, representing a cross section of
the Marco product line. To enable Marco to be informed of the current
market situation, the Distributor agrees to furnish to Marco, upon
request, an itemized list of Distributor's inventory of Products.

     4.  Promotion.   Distributor agrees to use best efforts to promote
the sale of Products, to advertise and solicit sales for the Products,
to prominently display and demonstrate the use of the products at trade
shows and conventions and to maintain a designated display area for the
Products at the Distributor's places of business within the Territory.

     5.  Service Facilities. It is the Distributor's responsibility and
obligation, at Distributor's sole cost and expense, to develop and
maintain service facilities, trained service personnel and maintain an
inventory of service parts adequate to provide service in accordance
with the limited warranties Marco may, but will not be obligated to
provide, and in compliance with normal trade practices for the products
heretofore and hereafter sold by the Distributor. In order to be
familiar with technical characteristics and parameters of the Products,
the Distributor shall, at Distributor's sole cost and expense, send
technical or sales personnel to the Marco sales and service seminars as
required.
<PAGE>
     6.  Restriction. The Distributor shall not lease or sell the
Products to any non-authorized distributor or sub-dealer for lease or
resale within the Territory.

     7.  Territorial Limitation. The Distributor will not solicit
business for the Products outside of the limits of the Territory.

     8.  Distributor Handbook. Marco has published, and will, from time
to time, revise and update a "Distributor Handbook" a copy of which has
been previously furnished to the Distributor. The Distributor agrees to
abide by all of the terms of the Distributor Handbook, and to all
revisions and updates to the same, if provided to the Distributor.

     9.  Prices. Prices for products on sales by Marco to Distributor
will be as determined from time to time by Marco. All prices are FOB
Marco's principal place of business as set forth above.

     10. Payment.

          A.  Payment for Products purchased will be in accordance with
the terms provided in the Distributor Handbook.

          B. Distributor grants Marco a security interest in the
Products, and any proceeds therefrom, to secure payment in full of all
indebtedness of Distributor to Marco, whether now or later created as
well as all sums due by Distributor to Marco under this Agreement and
all obligations of Distributor to Marco pursuant to this Agreement
(including, but not limited to, Paragraph 10C hereof). If the
Distributor defaults under this Agreement, Marco will be entitled to all
the remedies of a secured party under the Uniform Commercial Code of the
State of Florida. Distributor grants Marco an irrevocable power of
attorney to execute, and to file with the appropriate governmental
authority, any and all financing statements (and other documents) on
behalf of Distributor necessary to perfect Macro's security interest in
the Products. In addition to any other remedy available to it, Marco
may, upon Distributor's default in payment, enter upon Distributor's
premises to peaceably take possession of the Products during normal
business hours. If Marco is required to retain possession by judicial
process, Distributor expressly waives any right to require Marco to post
any security as a precondition to securing a judicial order granting
immediate repossession. Marco may, in addition to any other remedies it
may have, retain as rental all payments made pursuant to this Agreement
to the extent such payments do not exceed the fair and reasonable rental
charges for the Products.

          C.  As Marco has a security interest in the Products, the
Distributor shall keep the same insured against loss by fire, theft and
all insurable risks or physical damage thereto to its full value in such
insurance company as is satisfactory to Marco. All such policies of
insurance shall provide that any loss thereunder shall be payable to the
Distributor and Marco as their respective interests may appear. Copy of
each such policy shall be furnished to Marco upon demand .
<PAGE>
     11.  Relationship of the Parties and Indemnification.

          A.   Nothing contained in this Agreement shall be construed to
make the Distributor the agent for Marco for any purpose, and neither
party hereto shall have any right whatsoever to incur any liabilities or
obligations on behalf of or binding upon the other party except as
provided in Paragraph 10B. The Distributor specifically agrees that it
shall have no power or authority to represent Marco in any manner; that
it will solicit orders for Products as an independent contractor in
accordance with the terms and conditions of this Agreement; and that it
will not at any time represent orally or in writing to any person or
corporation or other business entity that it has any right, power or
authority not expressly granted by this Agreement.

          B.  Distributor agrees to hold Marco free and harmless from
any loss, damage or cost, including legal expenses and counsel fees,that
 Marco becomes liable for by reason of (i) acts of the Distributor
in marketing and servicing the products including, but not limited to,
misrepresenting the terms of Macro's limited warranty to end-users,
breach of warranties made by Distributor's personnel or agents and
improper installation, support or maintenance of the Products, (ii)
Distributor's failure to maintain service or pay for outstanding orders
upon termination or cancellation of this Agreement in accordance with
its terms and (iii) acts of third parties, such as the execution of
liens and security interests, in relation to Products sold to the
Distributor hereunder.

     12.  Term.  The term of this Agreement will begin when executed by
all parties and expire on December 31 of such year.  This Agreement
shall automatically be renewed for consecutive one year terms unless
either party elects not to renew, in which event written notice must be
given not later than  October 1, of the current year.  In addition,
either party may terminate this Agreement, with or without cause upon 90
days written notice to the other party.

     13.  Conditions For Termination of Agreement by Marco.  The
Distributor understands that if Distributor becomes unable or unwilling
to comply with the forgoing requirements that it will have made it
impossible to continue a successful business relationship with Marco.
Accordingly, if the Distributor fails to carry out any conditions of
this Agreement then notwithstanding anything herein otherwise provided,
the term of the Agreement is subject to cancellation by Marco effective
upon giving a notice of cancellation.


     14.  Extension of Credit.   Nothing herein contained obligates
Marco to extend credit to the Distributor, it being understood and
agreed that the extension of any credit shall be determined by Marco
from time to time.

     15.  Integration.   The Agreement cancels any other agreement or
understanding which may exist between the Distributor and Marco
affecting this Agreement, or related to the selling or servicing of the
Products.

     16. Governing Law. This Agreement shall be governed by the laws of
the State of Florida, except the conflict of laws provisions.  Duval County,
Florida will be the proper venue for any action brought hereunder.
 <PAGE>
     17. Attorney's Fees. In any dispute arising from this Agreement,
the prevailing party will be entitled to recover all costs, including
reasonable attorney's fees (through appeal, if necessary) from the other
party.

     18. Notices. Notices required or permitted by this Agreement shall
be in writing and will be deemed given and received (i) upon personal
delivery to the president of the respective parties or if Distributor is
an individual to such individual, or (ii) 3 days after mailing,
certified mail, return receipt requested, postage prepaid to the
addresses set forth in this Agreement or to any other address later
provided, from time to time, by giving notice of the same to the other
party.

     19. Misc. This Agreement shall not be construed against the party
causing it to be prepared. The Distributor unconditionally guarantee the
fulfillment of all of the Distributor's obligations under this
Agreement, as the same may be amended or renewed from time to time, and
the repayment of any sums now or later owed by the Distributor to Marco
and with respect to such guarantee waive notice of nonpayment, and
protest and acceptance and agree that Marco will not be required to sue
the Distributor prior to enforcing this guarantee.  Said guarantee maybe
terminated only by written cancellation sent to Marco and will be
effective only as to debts incurred subsequent to such notice.

                                   MARCO OPHTHALMIC, INC.,   (SEAL)
                                   a Florida corporation


                                   By:  David  Marco
                                        Its President


Distributor Name:        Franklin Ophthalmic Instruments Co., Inc.



By: (signature) Robert A. Davis

TITLE:    President and CEO



                           HAAG-STREIT
               MANUFACTURER/DISTRIBUTOR AGREEMENT
                           OPHTHALMIC



     This Agreement is made as of this 16TH day of January,1995, by and
between the United  States subsidiaries  of HAAG-STREIT,  A.G., a  Swiss
corporation with  its principal  U.S. operations  in Mason,  Ohio,  such
subsidiaries consisting of HAAG-STREIT  SERVICE, INC., RELIANCE  MEDICAL
PRODUCTS, INC.  and CLEMENT  CLARKE  INTERNATIONAL, INC.    (hereinafter
collectively called "Haag-Streit")  and Franklin Ophthalmic  Instruments
Co., Inc.,  a [corporation]  with its  principal operations  located  in
Romeoville, Illinois, 60441 [hereinafter called the "Distributor"].  

ARTICLE 1.  SCOPE OF AGREEMENT.

     Haag-Streit hereby  appoints the  Distributor, on  a  non-exclusive
basis, to distribute Haag-Streit Products in the United States of America
under the following conditions:

     Haag-Streit  agrees  to  sell  Products  to  the  Distributor   for
Ophthalmic/Optical installations at a price  as noted in the  applicable
Exhibits here to executed by the parties, in accordance with the terms and
conditions contained  in this  Agreement and  associated Price  Lists.
"Products" shall mean those products manufactured or distributed by such
Haag-Streit subsidiaries as have executed this Agreement and as noted in
the appropriate ophthalmic retail price list, which may be amended  from
time to  time in  the future,  and related  service parts.   Such  price
discount and other terms and conditions of this Agreement shall supersede,
replace and have priority over any  standard terms and conditions on  or
attached to any  purchase order, quotation, acknowledgement, invoice  or
other document issued by either party.

     Distributor acknowledges that the  Exhibits so executed,  including
(without limitation) treatment under  Option A or Option B thereunder, have
been freely chosen by Distributor and that any change in status hereafter
is only available with the consent of Haag-Streit (and by execution of
new Exhibits).
<PAGE>

     The relationship created  between the  Distributor and  Haag-Streit
under this  Agreement  shall  be non-exclusive  as  to  either  party.  
Furthermore, Haag-Streit may  sell Products directly  to other  parties,
government institutions, teaching institutions and optical chain  stores
that, by government regulation, customary practice or pursuant to customer
preference or insistence,  are required or  desire to purchase  products
directly from manufacturers.

     1.1  Prices.
     Prices for Products will be in accordance with the appropriate Price
     Lists current at the time of the sale, discounted in accord with the
     applicable Exhibits executed by the parties. Orders for products are
     subject to acceptance by Haag-Streit and its best commercial efforts
     to satisfy  all  such  orders, consistent  with  its  interests  in
     effective promotion and sale  of its products and a fair allocation
     of same to its distributors.  Such prices, terms and conditions are
     subject to change, including additions and deletions therefrom,  at
     any time without prior written notice by sending the Distributor  a
     new Price List; and such new Dealer Price List shall become effective
     as of the date appearing thereon.

     1.2  Credit Limits.
     Distributors' unpaid open accounts with Haag-Streit and  affiliated
     companies shall be subject  to the Credit  Limits specified in  the
     applicable Exhibits  executed by  the parties  and Haag-Streit  may
     decline orders which would cause such Credit Limits to be exceeded.

     1.3  Terms of Payment.
     Terms for payments are net thirty (30) days from the issue date  of
     invoice.   If product  deliveries are  made in  installments,  each
     product shipment invoice shall be paid for when due without regard to
     other scheduled product  deliveries.   Credit limits  are the  sole
     discretion of Haag-Streit. 

     1.4  Late Payment.
     If the Distributor does not pay  an invoice before sixty (60)  days
     from the issue date of invoice, then:

          a.   Such invoice shall  bear late payment  fee on its  unpaid
               balance from the date of such invoice until


               the date of its payment at  the lower of (i) the  highest
               rate allowed by applicable law; or (ii) an annual rate of
               one and one-half (1-1/2%) percent per month.

          b.   Haag-Streit reserves the right, at its sole discretion and
               without further notice, to cancel outstanding orders or not      
               accept further orders of the distributor or delay  scheduled
               shipments of further Products.
<PAGE>
          c.   Haag-Streit reserves the right, at its sole discretion and
               without further notice, to  refuse to extend any  further
               credit to the distributor, to terminate any then existing
               credit arrangements, to accelerate payment for all Products
               theretofore delivered  or  in transit  and/or  to  demand
               payment of any or all of the foregoing amounts. 

     Continuing late payments may subject distributor to termination under
     Article 8.1.

     1.5  Transfer of Title and Risk of Loss.
     All dealer prices are F.O.B. unless otherwise noted. Title and risk
     of loss of  Products shall pass  to Distributor  without regard  to
     delivery method upon consignment to the carrier.

     1.6  Schedule of Orders and Deliveries.
     Haag-Streit shall promptly  acknowledge acceptance of  Distribu-tor
     purchase orders and agreement to proposed delivery dates or, in the
     alternate, propose a revised delivery schedule and other terms.   A
     firm order shall exist only when a Distributor submits an  accepted
     order or a modification accepting any such alternate schedule.

     Orders requiring shipment by commercial carrier will be directed to
     either the corporate headquarters or the recognized regional or local
     sales office or office of Distributor.   Further:

          1.6.1     Unless otherwise agreed  to in writing,  Haag-Streit
                    reserves the right to add an additional charge as to
                    any  order  requiring  changes  at  the  request  of
                    Distributor,  depending  upon   its  stage  in   the
                    production process.

          1.6.2     Orders for  Products may  only be  cancelled by  the
                    Distributor with  prior  written approval  by  Haag-
                    Streit.  Such cancellation will be
                    subject to a charge  established by Haag-Streit  and
                    based upon the  stage of  production, plus  expenses
                    incurred in arranging such cancellation and diversion,
                    such charge not  to exceed  the total  price of  the
                    original order.

     1.7  Annual Purchase Commitment. (APC)
     The Distributor shall purchase a specified dollar amount of assembled
     Products for  the initial  period of  this Agreement  and for  each
     subsequent calendar year thereafter, the amount of which is shown in
     Exhibit I hereto executed by the  parties, such purchases to be  at
     Distributor net prices (based on Haag-Streit invoices and net of any
     accepted returns).

     Distributors executing Option A Exhibits agree that (a) Forty percent
     (40%) of such purchase commitment must be completed, and the  Products
     shipped and delivered within the first six (6) months of each  full
     year, and (b) the remaining purchase commitment must be completed and
     the Products shipped to the Distributor by the end of the year and in
     minimum amounts  not  less than  the  equivalent of  equal  monthly
     increments thereof.
<PAGE>
     The annual purchase commitment (APC) will be reviewed by both parties
     and established  by negotiation  each year.    If no  agreement  is
     reached, Haag-Streit  may consider  termination under  Section  8.1
     below.

     1.8  Stock of Inventory.
     Distributors executing Option A Exhibits agree that the Distributor
     will maintain at all times a dollar inventory of assembled Product at
     a level which is not less than the amount which is shown in Exhibit
     I.  Such inventory is intended  to be adequate to promptly  service
     requests for Products.   The inventory  and Option A  Distributor's
     records in connection  therewith are subject  to monitoring by  any
     designated Haag-Streit  representative without  advance notice  and
     Distributor shall fully cooperate with such representative.  Option
     A Distributors will also submit written monthly reports on inventory
     levels in such detail as may be required by Haag-Streit. The annual
     Distributor inventory commitment will be reviewed by both parties and
     established by negotiation each year.  If no agreement is reached,
     Haag-Streit may consider termination under Section 8.1 below.

ARTICLE 2.  SERVICE PARTS.

     Haag-Streit agrees to sell to Distributor such related service parts
as may be required by the Distributor to provide support for Products sold
to the Distributor by  Haag-Streit and still  in stock and/or  currently
manufactured.  New or rebuilt service parts which
Distributor may purchase under this Agreement are priced by separate Haag-
Streit quotation  or in  accord with  parts  lists which  are  furnished
Distributor from time to  time.  All orders, deliveries and payments for
service parts are subject to the same terms and conditions hereof.

ARTICLE 3.  RESPONSIBILITIES AND REQUIREMENTS.

     3.1  Installation of Products.
     The Distributor and Haag-Streit acknowledge that proper installation
     of Products is essential to protect the interests of end users  and
     the goodwill associated with reliable  operation of Products.   The
     Distributor  will  refrain  from  selling  Products  to  any  other
     distributor who is not a uthorized to sell and service Products. Both
     parties acknowledge that such  sales to unauthorized parties  could
     jeopardize the reliability and reputation of both Haag-Streit and its
     authorized Distributor network.

     Accordingly, the Distributor will  be responsible for insuring  the
     proper application  and installation  of all  Products pursuant  to
     installation instructions provided by  Haag-Streit on each  Product
     line for which Distributor has responsibility hereunder. 

     The Distributor shall perform all applicable Product  installations
     and related Products services utilizing only factory certified  and
     trained Distributor employees.   If required by Distributor,  Haag-
     Streit may provide direct installation and supervision assistance at
     Distributor's expense.
     3.2  Maintenance and Repair Service.
     The Distributor shall provide prompt, efficient and courteous Product
     support to all of its customers who properly request such  service.
     The Distributor will provide its service customers itemized invoices
     reflecting the details of all such services performed.
<PAGE>
     The Distributor acknowledges that certain repairs as specified from
     time to time in training seminars must be made by Haag-Streit service
     personnel.

     3.3  Warranty.
     Haag-Streit warrants its products in  accordance with the terms  of
     written warranties provided with each Product line noted in Exhibit
     I. The authorized Haag-Streit Distributor must make the installation
     or the warranty will be voided.  The parties agree that in the  event
     the Distributor fails to provide necessary warranty service for said
     Product, Haag-Streit may elect to contract with a third party to provide
     the warranty service required.  The fee for the aforesaid service will be
     billed by Haag-Streit to  the Distributor,  and  said bill  will  be
     paid  by  the Distributor upon presentation. 

     The Distributor  will  deliver  copies of  the  applicable  Product
     warranties and will  fully explain  the provisions  thereof to  the
     purchasers of Products.  The Distributor will maintain complete and
     accurate records  of  all warranty  repairs  which it  performs  on
     Products and  shall  submit  to Haag-Streit  such  reports  on  and
     defective components related thereto as Haag-Streit may from time to
     time request.

     The Haag-Streit warranty extends only to the original purchaser and
     is contingent upon  completing and returning  the Warranty Card  to
     Haag-Streit within two (2) weeks from the date of installation.

     3.4  Disposition of Parts.
     The  Distributor   will  comply   with  Haag-Streit's   disposition
     instructions as to defective parts or to obsolete assembled products.
      If the  disposition instructions  require that  such parts  and/or
     assembly be  returned  to Haag-Streit,  they  shall be  packed  and
     shipped, and transportation charges  prepaid by the distributor  in
     accordance with  such  instructions.   Haag-Streit  will  reimburse
     Distributor for such prepaid  transportation charges on  authorized
     shipments.

     3.5  Service and Parts Operations of Distributor.
     The Distributor shall  perform all  service on  Products for  which
     Distributor has responsibility hereunder in a good and  workmanlike
     manner and in  accordance with  applicable Haag-Streit  maintenance
     instructions.  The Distributor shall organize and maintain a complete
     service and  parts  facility,  including  a  sufficient  number  of
     competent, trained  service  and  parts  personnel  to  enable  the
     Distributor  to   effectively  fulfill   its  service   and   parts
     responsibilities hereunder.

     3.6  Training Programs.
     Haag-Streit  will  make  available   to  Distributor  general   and
     specialized  sales,  service  and   parts  training  programs   for
     Distributor's personnel.  The Distributor agrees to have members of
     its organization attend such courses as part of its responsibilities
     under Article 3.5 above.
<PAGE>
     3.7.  Handling of Owner/User Complaints.
     The Distributor will receive, investigate and handle all complaints
     received from  end-use  customers  with  a  view  to  securing  and
     maintaining their goodwill towards the Distributor and Haag-Streit.
     All complaints received by the Distributor which cannot be readily
     remedied or frequent complaints concerning the same problems shall be
     promptly reported in detail to Haag-Streit.

     3.8  Compliance to Regulations.
     Haag-Streit and  the  Distributor  are subject  to  Food  and  Drug
     Administration (FDA) regulation of  medical devices.  Both  parties
     acknowledge and agree to act hereunder only in full compliance with
     the latest revisions of, and practices required by, the Food, Drug &
     Cosmetics (FD&C) Act and Safe Medical Devices Act of 1990.

     3.9  Stock of Parts.
     The Distributor will carry  in stock at all  times an inventory  of
     parts adequate to enable Distributor to provide prompt and efficient
     service on Products.

     3.10  Representation as to Parts.
     In connection with its sales (or  offering for sale) of parts,  the
     Distributor will not represent as parts manufactured or marketed by
     Haag-Streit any parts that  are not in  fact parts manufactured  or
     marketed by Haag-Streit.  If the Distributor sells or uses such non-
     conforming parts, Distributor will disclose this to the customer.

     3.11  Assistance to be Provided by Haag-Streit.
     Haag-Streit will maintain a staff of trained personnel to advise and
     counsel the  Distributor  on  sales,  service,  parts  and  related
     subjects, including customer complaints, technical service problems
     and personnel training.
<PAGE>

ARTICLE 4.  DESIGN CONFIGURATION AND MANAGEMENT.

     Haag-Streit  shall  retain  design  configuration  and   management
responsibilities for its Products. All proposed changes in Products which
affect their performance or installation facility will be discussed with
and approved in writing  by Haag-Streit prior  to implementation by  the
Distributor.   Such  change requests  may  be initiated  by  either  the
Distributor or Haag-Streit.  If design changes are required for products
already in stock or inventory, Haag-Streit will issue service bulletins to
distributors advising what action should be taken in accordance with FDA
regulations.

ARTICLE 5.  RECORDS AND EXAMINATIONS.

     The Distributor  shall  prepare,  keep up-to-date,  and  retain  at
Distributor's principal place of business for a minimum period of
two (2) years, the following Product records:

          1.   Haag-Streit Purchase Orders
          2.   For Option  A  Distributors  Only:    Inventory  records,
               including the dollar value maintained and deleted
          3.   Warranty Claims
          4.   Refunds or Credits
          5.   Service Reports
          6.   Installation records  including equipment  model,  serial
               number, location, owner, date, and installer

     Any designated representative of Haag-Streit is authorized to examine
and audit any of the records required to be maintained by the Distributor
under this Agreement.  The photocopying of such records by the Haag-Streit
representative will be permitted by the Distributor.  Haag-Streit agrees
that all such  support information examined  by and/or  provided by  the
Distributor, shall not be disclosed to any third parties unless required
by law.  Haag-Streit  representatives shall be  allowed access to  those
portions of Distributor's business and physical facilities or as may  be
relevant to the performance of this Agreement.

<PAGE>

ARTICLE 6.  PROMOTION.

     The Distributor agrees to use every  effort to promote and  solicit
orders for the sale of Products, to prominently display and  demonstrate
the use of Products at trade shows and conventions reasonably assigned by
Haag-Streit, and to maintain a designated display are a for Products at the
Distributor's place (s) of business.  The assigned trade shows specified in
Exhibit II will be negotiated by both parties after review and discussion
of Distributor annual trade show commitments. 

     Haag-Streit will assist Distributor in creating an active demand for
Products , utilizing promotional aids available for use by  Distributor,
and by advertising Products directed to the consumer. Distributor further
agrees not to promote and/or solicit orders for product lines competitive
with Products covered hereunder which Distributor does not service as  a
distributor at the time this Agreement is executed without first advising
Haag-Streit thereof  and  consulting  with  Haag-Streit  regarding  such
relationship.

     Distributor agrees not to disclose either directly or indirectly to
any third party (including other distributors of Products) any information
in the public domain regarding Haag-Streit's business or its Products,
operations or finances.

     6.1  Special Promotions.

     From time to  time, Haag-Streit  will offer  special promotions  to
     Distributors in  order to  stimulate increased  product demand  and
     interest in Haag-Streit products.

ARTICLE 7.  PATENT PROTECTION.

     Haag-Streit shall defend its customer against any legal action which
may be incurred  because of alleged  infringement of  any United  States
patent by reason of the sale  of Products furnished hereunder,  provided
Haag-Streit is promptly notified in writing of such infringement  claims
and given full authority for defense of
such action.

<PAGE>

ARTICLE 8.  EXPIRATION AND TERMINATION.

     8.1  Failure to Meet Agreement Requirements.
     The Distributor acknowledges  that it understands  and accepts  the
     terms and conditions of this Agreement and that failure to meet any
     of the terms hereof, could result at the sole option of Haag-Streit
     and upon notice to Distributor in (a) termination of this Agreement
     in its entirety and as applied to all product lines specified in the
     Exhibits hereto  executed by  the parties,  or (b)  termination  of
     specific product lines noted in one or more of such Exhibits, or (c)
     with the consent of both parties (and the execution of one or  more
     new Exhibits), a change from Option A to Option B.

     8.2  Expiration Term.
     This Agreement shall continue in  force, subject to termination  by
     either party for any reason or no reason, with or without cause, by
     either party giving the other thirty (30) days prior written notice.
     Such termination may apply to the entire agreement or to one or more
     specific product lines noticed in one or more of the Exhibits hereto.
     It is also understood that the applicable Exhibits executed by the
     parties are  subject to  annual review  prior to  establishing  the
     commitments for succeeding full  calendar years hereunder and  that
     expiration notice  may be  issued by  either party  in case  of  no
     agreement as to such commitments.

     8.3  Insolvency.
     Either Haag-Streit or Distributor may, at its sole option, terminate
     this Agreement effective immediately with respect to any or all  of
     the Products covered hereunder in case of any filing by or  against
     either party under any state or federal insolvency, receivership or
     bankruptcy proceeding.   In  such event,  Distributor shall  return
     immediately to Haag-Streit
     (or not  oppose any  reclamation action  as  to) products  held  by
     Distributor.

     8.4  Transfer of Distributor Business.
     The Distributorship hereby created is personal in nature and cannot
     be assigned or transferred without the written consent of Haag-Streit
     and shall automatically terminate upon such assignment or transfer or
     upon the insolvency of the Distributor or upon the transfer of  the
     Distributor's business or  control thereof to parties other than thoe
     in control at the time of the execution of this Agreement (including
     possession or control assumed as a result of court proceedings of any
     nature).

     8.5  Effect of Transactions after Termination.
     Neither the sale of Products nor any other act of Haag-Streit or the
     Distributor after termination of this Agreement will be construed as
     a waiver of such termination.
<PAGE>
     8.6  Cost of Termination.
     In addition to Haag-Streit's right to terminate and any other legal
     remedies, Distributor agrees to defend, indemnify, and hold harmless
     Haag-Streit against all damages, losses and expenses, including but
     not limited to attorney fees, arising out of the Distributor's breach
     of any provision set forth in this Agreement or such termination by
     Haag-Streit.  In  the event of  bankruptcy, indemnification by  the
     Distributor  to  Haag-Streit  specifically  includes  all  expenses
     incurred by Haag-Streit to have this contract rejected, assumed  or
     assigned by the applicable Trustee or Court.

ARTICLE 9.  EXCUSABLE SHIPMENT DELAY.

     Haag-Streit shall not be liable for  any failure to deliver or  for
delay in delivery arising out of acts of God or other causes beyond  its
control and with out its fault or negligence including any labor, material,
acts of a public enemy, transportation or utility shortage or curtailment,
computer or  equipment failure,  acts of  any Government  in either  its
sovereign or contractual capacity, fires, floods, epidemics,  quarantine
restrictions, civil disorders, strikes, freight embargoes, and unusually
severe weather.   Haag-Streit  will endeavor  to notify  Distributor  in
writing within a reasonable time after  Haag-Streit first learns of  any
such delay.  If  Distributor and Haag-Streit  within one hundred  eighty
(180) days from the beginning of any excusable delay do not agree upon a
solution of the problem involved and revised delivery arrangements, then
Distributor or  Haag-Streit  may,  by written  notice,  cancel  accepted
order(s) to this Agreement, or that portion of accepted order(s) to this
Agreement which is delayed, without any liability arising or remaining on
the part  of  either party  to  the other  in  respect to  the  Products
effectively canceled as provided herein.

ARTICLE 10.  DISTRIBUTOR BUSINESS RESPONSIBILITIES.

     Distributor, as a Haag-Streit Distributor, represents and  warrants
that (a)  it has  and can  produce  evidence of  insurability,  adequate
facilities and personnel to perform distributor install-ation and after-
sales service for the  Products, and (b) has  the capability to pay  all
costs and expenses to be incurred by the Distributor in the conduct of its
business, including all rentals, salaries, taxes, licenses, telephone and
travelling expenses (Distributor understands and  agrees that it shall not
be entitled  to  reimbursement  from  Haag-Streit  for  such  costs  and
expenses).
<PAGE>

ARTICLE 11. LIMITATION OF LIABILITY.

     Neither party here to shall be liable to the other for any incidental,
     special, consequential or exemplary  damages arising out  of any act  of
omission referred  to  herein or  related  to the  performance  of  this
Agreement, whether occasioned by breach of contract, breach of warranty,
tort (including negligence), strict liability  or otherwise. Distributor
agrees to  defend,  indemnify  and hold  harmless  Haag-Streit  for  any
liabilities, obligations, causes of actions, losses or damages incurred by
Haag-Streit arising out  of (i) Distributor's  misrepresentation of  the
applicable Product warranties or (ii) improper installation or repair of
Products.  The rights  granted to the parties  under this Agreement  are
solely for their benefits  and no third party  shall have or derive  any
rights thereunder.

ARTICLE 12.  TAXES.

     Any taxes, charges or duties which  may be legally assessed by  and
payable to the  United States  Government or  any political  subdivision
thereof against either party to this Agreement, including but not limited
to any property, sales, purchase, use, turnover, import or export taxes,
and custom  duties or  charges as  the result  of any  sales,  purchase,
delivery or transfer under this Agreement of any of the Products furnished
or delivered  hereunder  shall be  borne  and  paid for  solely  by  the
Distributor.

ARTICLE 13.  APPLICABLE LAW, JURISDICTION AND CONSTRUCTION.

     This Agreement shall be governed by and construed according to  the
laws of the State of Ohio and the United States of America.  The parties
irrevocably agree that  any legal action  or proceedings against  either
party, with respect to this Agreement, shall be brought only in courts of
applicable jurisdiction located  in the  State of  Ohio and  Distributor
irrevocably submits  to the  jurisdiction of  such courts,  waiving  any
objections to such jurisdiction and venue. Any invalidity of a provision
of this Agreement shall not affect any other provision and in the event of
 a judicial finding of such invalidity,  this Agreement shall remain  in
force in all other respects.


ARTICLE 14.  DISTRIBUTOR NOT AGENT OR LEGAL REPRESENTATIVE.

     This Agreement does not constitute Distributor as the agent or legal
     representative of Haag-Streit or its  subsidiaries or suppliers for  any
purpose whatsoever.  Distributor is not  granted any express or  implied
right or authority to assume or to create any obligation in behalf of or
in the name of Haag-Streit or  its subsidiaries or suppliers or to  bind
them in any manner whatsoever.
<PAGE>

ARTICLE 15.  NO IMPLIED WAIVERS.

     The failure of either party at any time to require performance by the
other party of any provision hereof shall in no way affect the full right
to require such performance at any time the reafter.  The waiver by either
party of a breach of any provision hereof shall not constitute a waiver of
any succeeding breach of the same or any other provision nor constitute a
waiver of the provision itself.

ARTICLE 16.  SOLE AGREEMENT OF PARTIES.

     This Agreement, together with the applicable Exhibits executed by the
parties hereunder and theprices, terms and conditions contained in Haag-
Streit's Price List current at the time of sales, constitutes the entire
Agreement between the parties with respect to the subject matter hereof in
connection with the sale of Products and supersedes all prior Agreements,
if any, whether written or oral with respect thereto.  There are no other
Agreements or understandings, either oral or written, between the parties
affecting this Agreement or relating to the sale or servicing of Products
except as otherwise specifically provided.   This Agreement cancels  and
supersedes all previous  representations and/or  agreements between  the
parties relating to  the subject matter  covered herein.   No change  or
addition to or erasure of any portion of this Agreement shall be valid or
binding upon Haag-Streit unless  the same is approved  in writing by  an
authorized officer of Haag-Streit or any subsidiary thereof. Distributor
warrants and represents  that any signatory  to this  Agreement is  duly
authorized to execute same. 

     This Agreement must be  signed by both the  Distributor and by  the
particular Haag-Streit  companies.   This Agreement  is valid  only  for
product lines of the Haag-Streit companies who have signed this Agreement.
 This Agreement may be modified from time to time, and at least annually,
by the execution of new  applicable Exhibits hereto (including,  without
limitation, to add a product line or change an Option), and this Agreement
shall there after continue in full force and effect as modified by such new
Exhibits.
<PAGE>

     IN WITNESS WHEREOF, the parties hereto have caused their  respective
names to be hereunto  subscribed by their duly-authorized  representative
effective as of the date first mentioned herein.

Signed for and on behalf of        Signed for and on behalf of
DISTRIBUTOR effective as of        HAAG-STREIT SERVICE, INC.
the date first noted below         effective as of the date first 
                                   noted below


By: /s/ Michael J. Carroll         By: /s/ W. Inanbnit

President                          President                             
         
TITLE                              TITLE

January 17, 1995                   January 17, 1995
                                      
DATE                               DATE

                                                                  

Signed for and on behalf of        Signed for and on behalf of
DISTRIBUTOR effective as of        RELIANCE MEDICAL PRODUCTS, INC.
the date first noted below         effective as of the date first
                                   noted below


By:/s/ Michael J. Carroll          By:  /s/ Dennis Imwalle 
President                          President                             
         
TITLE                              TITLE

January 17, 1995                   January 17, 1995                  
DATE                               DATE






                           EXHIBIT 23.1

      CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


                   CONSENT OF INDEPENDENT
                CERTIFIED PUBLIC ACCOUNTANTS

Franklin Ophthalmic Instruments Co., Inc.
Romeoville, Illinois

We hereby consent to the use in the Prospectus constituting part of
this Registration Statement of our report dated December 23, 1996,
relating to the financial statements of Franklin Ophthalmic Instruments
Co., Inc., which is contained in the Prospectus.  Our report contains
an explanatory paragraph regarding the Company's ability to continue
as a going concern.

We also consent to the reference to us under the "Experts" in the
Prospectus.

/s/ BDO Seidman, LLP
BDO Seidman,  LLP

Chicago, Illinois
October 30, 1997



October 30, 1997

Franklin Ophthalmic Instruments Co., Inc.
1265 Naperville Drive
Suite D
Romeoville, Illinois  60446

Ladies and Gentlemen:

We have acted as counsel to Franklin Ophthalmic Instruments Co., Inc., a
Delaware  corporation   (the Company),  in   connection  with   the
preparation of  a  Pre-Effective  Amendment  No.  1  to  a  Registration
Statement on Form  SB-2 of  the Company  filed with  the Securities  and
Exchange Commission  (the Commission)  on  October  30,  1997  (the
Registration Statement).   The Registration Statement relates to  the
registration  under  the  Securities  Act  of  1933,  as  amended   (the
Securities Act), of 17,254,673 shares of the Company's common  stock,
$0.001 par  value  per  share   (the Common Stock),  and  2,400,500
warrants to purchase shares  of Common Stock (the Warrants) held  by
certain selling security holders.

In this connection, we have examined:

a.   the articles of incorporation, by-laws and organizational documents
     of the Company;

b.   certain resolutions adopted by the Company's Board of Directors;

c.   the Registration Statement;

d.   an agreement  among the  Company, James  J. Urban  (Urban),  and
     Michael J. Carroll ( Carroll ) dated September 30, 1997  pursuant
     to  which  Messrs.  Urban  and  Carroll  agree  to  surrender   for
     redemption shares  of Common  Stock held  by them  in an  aggregate
     amount equal to any deficiency in authorized shares of Common Stock
     resulting from the  exercise of common  stock purchase warrants  or
     options (the Redemption Agreement ); and

e.   such other documents as we have deemed relevant for the purpose  of
     rendering the opinions set  forth herein, including  certifications
     as to  certain  matters of  fact  by responsible  officers  of  the
     Company.

We have assumed  the authenticity of  all documents submitted  to us  as
originals and  the conformity  to original  documents of  all  documents
submitted to us  as copies.   We have also  assumed compliance with  the
Redemption Agreement by the parties thereto.

Based upon  the foregoing,  we are  of the  opinion that  the shares  of
Common Stock and the  Warrants being sold  pursuant to the  Registration
Statement are validly issued, fully paid and nonassessable.

We are members  of the Bar  of the State  of Illinois.   Our opinion  is
limited to  the laws  of the  States of  Illinois and  Delaware and  the
general laws of the United States of America.
<PAGE>
We consent to the use of this opinion as an Exhibit to the  Registration
Statement and to  the reference to  our firm in  the Prospectus that  is
part of the Registration Statement.   By giving such consent, we do  not
hereby admit that  we are in  the category of  persons whose consent  is
required under Section 7 of the Securities Act.

Very truly yours,

/s/ Ungaretti & Harris
UNGARETTI & HARRIS



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission