FRANKLIN OPHTHALMIC INSTRUMENTS CO INC
SB-2, 1997-07-30
PROFESSIONAL & COMMERCIAL EQUIPMENT & SUPPLIES
Previous: GREENWICH STREET MUNICIPAL FUND INC, N-30D, 1997-07-30
Next: RYDEX SERIES TRUST, 485BPOS, 1997-07-30



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

                   SECURITIES AND EXCHANGE COMMISSION
                         WASHINGTON, DC  20549
                               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.    x. 
                    CALCULATION OF REGISTRATION FEE
|==========================================================================|
|Title Of Each     | Amount To Be |  Proposed  |   Proposed    | Amount Of |
| Class Of         |  Registered  |  Maximum   |    Maximum    | Registra- |
|Securities To Be  |     (1)      |  Offering  |   Aggregate   | tion Fee  |
|  Registered      |              |  Price (2) | Offering Price|           |
|==========================================================================|
|Common Stock,     |  17,254,673  |   $0.335   | $5,780,315.46 |  $1,751.61|
|0.001 par value   |    shares    |            |               |           |
|Common Stock      |  2,400,500   |   $1.000   | $2,400,500.00 |    $727.42|
|Purchase Warrants |   warrants   |            |               |           |
|   Total          |              |            | $8,180,815.46 |  $2,479.03|
|==========================================================================|
<PAGE>
(1)  The Securities being  registered hereby  have been  issued and  are
  being offered for the account of security holders.
(2)  Estimated solely for purposes of calculating the registration  fee.
  Fee with respect  to Common Stock is based on  the average of the  bid
  and asked price  as reported on the  OTC Electronic Bulletin Board  as
  of July 28, 1997.  Fee  with respect to Warrants is based on  exercise
  price of $1.00 per share of Common Stock.

     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.

               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
     Beneficial Owners and            Principal Security Holders
     Management

12.  Description of Securities        Description of Securities

13.  Interest of Named Experts and    Not Applicable
     Counsel
<PAGE>
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

               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 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."
<PAGE>
The Company's  Common Stock  is traded  on a  limited basis  on the  OTC
Electronic Bulletin Board under the symbol "FKLN" and on July 28,  1997,
the closing bid price  for the Common  Stock was $0.32  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.

These Securities  have not been registered under any securities laws of
any state.   See "SELLING SECURITY HOLDERS" for considerations that may
affect the sale of these Securities by "control persons" of the Company.

           The date of this Prospectus is ____________, 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 the  Company
has recently  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.  The  Company believes that  the recent  reintroduction of  the
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>
     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 July 17, 1997              19,583,378 shares

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

  Class B Warrants outstanding at July 17, 1997          2,156,500  Warrants

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

  Class C Warrants outstanding at July 17, 1997          244,000  Warrants

(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."
      
Summary Financial Information

                                            As of              As of
Balance Sheet                            September 30,        March 31,
Data                                         1996               1997
                                         -----------         -----------
Working Capital Deficit                  $(5,603,846)        $(1,006,048)
Total Assets                             $ 4,597,412         $ 4,953,672
Total Liabilities                        $ 7,823,624         $ 3,749,969
Stockholders'                            $(3,226,212)        $ 1,203,703
Equity (Deficit)
<PAGE>
Statement of Operations      Fiscal Year Ended           Six Months Ended
Data                            September 30                 March 31
                          -----------------------     --------------------
                             1995          1996          1996        1997
                          -----------------------     --------------------
Sales                    $13,316,949  $ 8,469,994      $4,572,728  $4,533,757
Gross Profit             $ 2,653,669  $ 2,102,251      $1,120,519  $1,212,261
Income(Loss)Before
Extraordinary Item       $(4,336,499) $(2,209,199)     $ (800,635) $  (81,387)
Extraordinary Gain       $    -       $   231,260      $     -     $2,886,513
Net Income (Loss)        $(4,336,499) $(1,977,939)     $ (800,635) $2,723,114
Earnings(Loss)per Share
of Common Stock:
  Income(Loss)Before    
  Extraordinary Item
  Per Share              $ (0.80)     $  (0.28)        $  (0.10)   $ (0.01)
  Extraordinary Gain                               
  Per Share              $   -        $   0.03         $   -       $   .20
                        ------------------------     ------------------------
Net Income  (Loss)  per  
Share of Common Stock    $ (0.80)     $  (0.25)        $ (0.10)    $  0.19
                        ------------------------     ------------------------

Weighted Average Number
of Common Shares         
Outstanding Used in
Computation              5,395,162    7,854,393       7,670,463   14,518,711
                        ========================     ========================
     Certain 1996 amounts have been reclassified to conform to the  1997
presentation.
                              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.

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 return to profitability, but
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."
<PAGE>
Ongoing Capital Requirements

     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  had   sufficient  cash  available  to  fund  its operations
through July  29, 1997,  when its  bank line  of  credit expired.    The
Company is  currently  engaged  in negotiations  with  Silicon  for  the
extension of the line of credit; however, there is no assurance that the
Company will be able to extend the line of credit.  Even if  the line of
credit is extended, there can be no assurance that the  Company's   cash
flow from operations, supplemented  by  borrowings  under  the  line  of
credit, will be sufficient to support  its future working capital needs.
See "MANAGEMENT'S DISCUSSION AND ANALYSIS  OF  FINANCIAL  CONDITION  AND
RESULTS OF OPERATIONS."

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.   As a result  of
that investigation, the Company  determined that 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").

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.
<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 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  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.  Given the substantial amount  by  which  the
current exercise price of  the  Class  A  Warrants  (which  remains  the
highest exercise price of all  of the  Company's  outstanding  warrants)
exceeds the share price of the Common Stock (the closing  bid  price  of
the Company's Common Stock, as reported on the OTC  Electronic  Bulletin
Board as of July 28, 1997, was $0.32), the Company does  not  anticipate
that the Class A Warrants will be exercised prior to such meeting, it at
all.  However, there can be no assurance that this will in fact  be  the
case or that the stockholders of the Company will approve an increase in
the authorized number of shares of Common Stock.
<PAGE>
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, all  of such  agreements
have been non-exclusive, and many of 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 generally 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 30 days prior written notice
or immediately in the event of insolvency, bankruptcy or receivership of
either party.    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.

     During the six  months ended March  31, 1997 and  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).  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
attendant 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 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.
<PAGE>
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."  The loss of any of such individuals 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."

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 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.  See "DIVIDEND POLICY" and "DESCRIPTION OF SECURITIES."
<PAGE>
Future Sales of Common Stock by the Company's Stockholders

     At July  17, 1997,  there were  16,247,581 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."

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

     At July 17, 1997, the Company  had authorized 25,000,000 shares  of
Common Stock, $0.001  par value per  share, of  which 19,583,378  shares
were issued and outstanding and an additional 5,416,622 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."
<PAGE>
No Assurance of Public Market or NASDAQ Listing

     On July  23,  1993,  the  Company  was  granted  inclusion  of  its
securities for quotation  on the NASDAQ  SMALLCAP MARKET SM  ("NASDAQ"),
and its Units, Common Stock and Class A Warrants commenced quotation  on
NASDAQ.  On April 27, 1995, upon 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.  There currently
is no  OTC Electronic  Bulletin  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 not being quoted on  the
NASDAQ and the Warrants not being quoted on the OTC Electronic  Bulletin
Board, an investor  may find it  difficult to dispose  of, or to  obtain
accurate quotations as to the price of, the Securities offered hereby.

     Should the Company in  the future again  meet the requirements  for
initial quotation, it intends to reapply for inclusion of its securities
on NASDAQ. If  the Company  is unable  to satisfy  the requirements  for
quotation on NASDAQ, the securities of the Company would continue to  be
quoted on the  OTC Electronic  Bulletin Board.  Under the  rules of  the
National Association of Securities Dealers,  Inc. ("NASD"), in order  to
qualify for initial quotation on NASDAQ  a company, among other  things,
must have  (i)  at least  $4,000,000  in  total assets,  (ii)  at  least
$2,000,000 in total capital and surplus, and (iii) in the case of common
stock, $1,000,000 in  market value  of public  float and  a minimum  bid
price of $3.00 per share.  For continued listing, a company, among other
things, must  have  (i)  at  least  $2,000,000  in  total  assets,  (ii)
$1,000,000 in total capital and surplus, and (iii) in the case of common
stock, $200,000 in market value of public float and either (a) a minimum
bid price of $1.00 per share or (b) at least $1,000,000 in market  value
of public float and $2,000,000 in total capital and surplus.  There  can
be no  assurance that  the Company  will  be able  to meet  the  initial
requirements  or  that  in  the  event  that  the  Company  meets   such
requirements, the Company's securities will be included on NASDAQ or the
Company will be able to continue to meet the requirements for  continued
inclusion in any event.  In addition, the NASD has proposed rule changes
which would impose more stringent standards for inclusion on the NASDAQ.

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

     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 July 17, 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  six  month
period ended March 31, 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.

                         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 and 1996, and for the first two quarters of fiscal 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 Quotation  High  Low   High    Low      High   Low    High     Low

Fiscal 1995:
First 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  1       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   1/25   13/50   7/100
Second Quarter       7/8   5/16  1      11/32    9/100  3/100    1/10   7/100
Third Quarter       7/16    1/4   5/32 27/100     1/20   1/50   7/100   7/200
<PAGE>
                             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 Quarte       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

     At July 22, 1997, there were 209 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.

                            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.

                            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.
<PAGE>
     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 Valley  Bank, its  primary
trade creditors and  certain debtholders  during the  fourth quarter  of
fiscal 1996  and the  first quarter  of fiscal  1997 (collectively,  the
"Debt Restructuring").  See  "Comparison of Six  Months Ended March  31,
1997 to Six  Months Ended  March 31,  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").

     The Company believes that with  (i) the Recapitalization, (ii)  the
increase in trade credit  which the Company has  received upon the  Debt
Restructuring; and  (iii)  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 Company believes that increases in  sales
should ultimately  allow  the Company  to  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.
<PAGE>
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.

     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.
<PAGE>
     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.

     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.

     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.
<PAGE>
Comparison of Six Months Ended March 31, 1997 to Six Months Ended  March
31, 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.  In addition, the Company reached agreements with certain trade
creditors pursuant to which such  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  in
payment of additional trade debt (having  a maturity date up to  twenty-
four months from  the date thereof  and an applicable  interest rate  of
10%) 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."

     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 six months  ended March 31,  1997,
sales decreased by  $38,971 to $4,533,757  from $4,572,728  for the  six
months ended March 31, 1996.   The Company attributes a lack of  working
capital at the beginning of the 1997 fiscal year, prior to completion of
the Recapitalization, for the modest decrease.

     The Company's  gross  margin  on sales  increased  by  $156,472  to
$1,212,261 for the six months ended  March 31, 1997 from $1,120,519  for
the six months ended March  31, 1996.  Gross  margin as a percentage  of
sales increased to 26.5%  for the six months  ended March 31, 1997  from
24.5% for the six months ended  March 31, 1996.  The Company  attributes
the increase in gross margin as  a percentage of sales to 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 also  allowed  the
Company to  take  advantage of  better  purchasing opportunities.    The
Company believes that the  gross margin levels  can be maintained  while
efforts are made to increase sales;  however, there can be no  assurance
that attempts to increase sales may  not require incentive pricing  that
would adversely affect the gross margin percentage.

     For the six  months ended March  31, 1996 and  1997, SG&A  expenses
decreased by $239,059 from $1,382,253 to $1,143,194, respectively.   The
decrease in  SG&A  expenses  primarily  resulted  from  a  reduction  in
professional  fees  and   other  expenses  related   to  the   Company's
restructuring of its operations.
<PAGE>
     Amortization and depreciation expense  decreased from $213,794  for
the six months ended March 31, 1996 to $150,454 for the six months ended
March  31,  1997.    The  decrease  is  primarily  attributable  to  the
elimination of  amortization expense  that the  Company incurred  during
fiscal 1995 with the acquisition of certain software rights.

     No extraordinary gain was reported for  the six months ended  March
31, 1996 while an extraordinary gain of $2,886,513  was reported for the
six months  ended March  31, 1997.   This  gain resulted  from the  Debt
Restructuring.

     Interest expense decreased from $325,152  for the six months  ended
March 31, 1996 to $82,012 for the six months ended March 31, 1997.   The
decrease in  interest expense  is primarily  a result  of the  Company's
restructuring of its bank financing with Silicon.

     As a result of  the foregoing, for the  six months ended March  31,
1997 the Company reported net income of $2,723,114 versus a net loss  of
$800,635 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  $735,883 for the six  months ended March  31,
1997 versus a positive $130,539 for  the same period of the prior  year.
The negative operating cash flow for the six months ended March 31, 1997
was due  to increases  in accounts  receivable  and inventory,  and  the
reduction of  trade  payables  and accrued  liabilities.    The  Company
financed the negative cash flow with proceeds of a private placement  of
securities during the quarter ended December 31, 1996.

     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.
<PAGE>
     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
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 is at the rate of  2% over Silicon's prime rate and is payable
on a monthly basis.  At  June 30, 1997, outstanding borrowing under  the
line of credit totaled $1,573,191.
<PAGE>      
     As a result of the Recapitalization,  the  Company  had  sufficient
cash available to fund its operations through  July 29, 1997,  when  its
bank line  of  credit  expired.   Although  the  Company is  engaged  in
negotiations for  the extension of  the line of  credit, there is  no
assurance that  the Company  will be  able to  extend its  bank line  of
credit.  Even if the line of credit is extended, there can be no assurance
that the Company's cash flow from operations, supplemented by borrowings
under the line of credit, will  be  sufficient  to  support  its  future
working capital needs.

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.
<PAGE>
     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.

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 its  line of credit  with
Silicon which expired July 29, 1997; (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).
<PAGE>
     Based upon  information  reported  in Optometry  Today,  a  leading
industry  publication,  the  Company  believes  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.

     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.

     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 of 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.

     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).

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").
<PAGE>
     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.
      
     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.
<PAGE>
     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").

     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
<PAGE>
     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.

     The Company believes  that use of  the 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  36,000 catalogs  to  potential
customers.
      
     Sales Representatives.  At July 17, 1997, the Company maintained  a
sales  and service  force  of 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.
<PAGE>
     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.

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  accordance  with  certain
anti-dilution rights, the exercise  price  per  share  of  the  Class  A
Warrants has been reduced and the number of  shares  issuable  upon  the
exercise of the  warrants  has  been  increased.   See  "DESCRIPTION  OF
SECURITIES - Warrants to Purchase  Common Stock-Class  A  Warrants"  and
"RISK FACTORS--Potential Insufficiency of Authorized Shares."

     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.
<PAGE>
     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."

     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  Six Months  Ended
March 31, 1997 to Six Months Ended March 31, 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
<PAGE>
     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.

     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 July 17, 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.
<PAGE>
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,  currently
$4,592 per month.

     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
July 17, 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
<PAGE>
     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
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 an 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 1995 and  1996, and none  is scheduled for  1997.
The Company plans to hold its next annual meeting shortly after the  end
of fiscal 1997.  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,  1995
and 1996.

                      Annual Compensation        Long-Term Compensation
                                                 Awards         Payouts

                                     Other   Rest-   Secur-
                                     Annual  ricted   ties            All
                                    Compens- Stock   Under-   LTIP    Other
Name and     Year   Salary   Bonus   ation   Awards  lying  Payouts  Compen-
Position                                            Options          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
July 17, 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 1993 and 1994 Stock Option  Plans.  In addition, stock  appreciation
rights may be granted in conjunction with the grant of options under the
Stock Option Plans.

   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  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 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.
<PAGE>
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,
and Brian  M.  Carroll, currently  Vice  President and  Chief  Financial
Officer. Each such employment agreement provides for an initial term  of
three years ending June 29, 1997,  subject to automatic extension for  a
period  of  two  years,  unless  earlier  terminated  by  the   Company.
Thereafter, each employment agreement provides  for extension on a  year
to year basis.  Such agreements 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 was subsequently renewed for a two  year
period effective September of 1996.  During fiscal years ended September
30, 1995 and 1996, the Company paid MAC consulting fees plus expenses of
$15,750 and $21,000, 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.
<PAGE>
                          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,  and
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.

     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 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 issuance of shares owed in connection with
the purchase by the Company of MOI.

     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. In addition,  Linda S. Zimdars  loaned an aggregate  of
$100,000 to the Company in exchange  for a demand promissory note  which
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).  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.
<PAGE>
     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 and  common  stock purchase  warrants  to purchase  an  additional
400,000 shares  of  Common  Stock.   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."  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 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."

                       PRINCIPAL SECURITY HOLDERS

     The  following  table  sets  forth,  at  July  17,  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.
<PAGE>      
     Name and Address of         Number of          % of Shares of
     Beneficial Owner (1)          Shares             Common Stock
    ---------------------       Beneficially       Beneficially Owned
                                  Owned (2)
                                ------------       ------------------

     Michael J. Carroll         1,561,710 (5)            7.97%
     (3)(4)

     James J. Urban (3)(4)      1,561,711 (6)            7.97%

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

     Philip G. Winters (4)       660,000 (8)             3.36%

     Linda S. Zimdars (4)        682,359 (9)             3.47%

     Prinz-Franklin L.L.C.     3,300,000 (10)            16.51%

     John Prinz (4)            3,300,000 (11)            16.51%

     Michael Cavuoti           2,460,000 (12)            12.06%

     Silicon Valley Bank       2,133,003 (13)            10.88%

     All Executive Officers
     & Directors                  7,817,885              38.77%
     As a Group (6 Persons)

                     
(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.

(3)  The named securityholder is an officer of the Company.

(4)  The named securityholder is a director of the Company.
<PAGE>
(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 19,583,378 were issued  and
outstanding at July 17, 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."

     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 redeemable  and have  no preemptive  or
similar rights.

Warrants to Purchase Common Stock

     Class A  Warrants.   A total  of 2,062,500  Class A  Warrants  were
issued and outstanding  at July  17, 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 holders of the Class A Warrants  are  entitled  to  certain
anti-dilution rights.  In accordance  with  such  rights,  the  exercise
price per share of the warrants is  required  to  be  reduced,  and  the
number of shares of Common Stock  the  holder  thereof  is  entitled  to
purchase is required to be increased upon  the  issuance  of  shares  of
Common Stock by the Company for less than "Fair Market Value"  (as  such
term is defined in the agreement governing the rights of the holders  of
the Class A Warrants).  Based on certain transactions occuring subsequent
to the Initial Public Offering, the exercise price per  share  has  been
reduced to $2.30 per share of Common Stock, and the aggregate number  of
shares of Common Stock issuable upon exercise of such warrants has  been
increased to 4,487,740. See "RISK FACTORS - Potential  Insufficiency  of
Authorized Sahres."

     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.
<PAGE>
     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 July  17,
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 Six Months Ended March 31, 1996 and Six Months
Ended March  31,  1995."   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 Six Months Ended March 31, 1996 and
Six Months Ended March 31, 1995"), 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.
<PAGE>
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.
<PAGE>
     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.

                        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.
<PAGE>
COMMMON STOCK1:
                    Number of     Number of   Number of
                    Shares of     Shares of   Shares of   Percent-   Percent-
                   Common Stock Common Stock    Common      age        age
                   Held Before   to be Sold     Stock      Before     After
Name                Offering    in Offering   to be Held  Offering  Offering
                                                After
                                               Offering
                    ---------    ----------   ---------- ---------- ---------
Silicon Valley      2,133,003    2,133,003          0      10.88%     *
Bank2                                         
Eastman Kodak         102,285       102,285         0       *         *
Company
Mr. Michael Cavuoti 2,460,000     2,460,000         0      12.06%     *
Mr. Douglas Baker     120,000       120,000         0         *       *
Mr. Frank Giampa      750,000       750,000         0       3.78%     *
Mr. Jesse Rodgers     300,000       300,000         0       1.52%     *
Mr. Kenneth Naylor     60,000        60,000         0         *       *
Mr. Francis            30,000        30,000         0         *       *
Corvelli
Mr. William            30,000        30,000         0         *       *
Stevens
Ms. Kim Filippazzo     60,000        60,000         0         *       *
Mr. Jeffrey            30,000        30,000         0         *       *
Milstein
Mr. & Mrs. Allen       60,000        60,000         0         *       *
TeBockhorst
Mr. Brian              52,105        47,105     5,000         *       *
Carroll4,5
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     30,000        30,000         0         *       *
N. Wenda
Ms. Margaret M.        30,000        30,000         0         *       *
Perfecto
Mr. & Mrs. Mark        30,000        30,000         0         *       *
Wenda
Paul & Uta            170,000       120,000    50,000         *       *
Cipriano, Trustees
Mr. & Mrs. Ronald     377,600       300,000    77,600     1.92%       *
Cozzolino
Mr. Matthew            30,000        30,000         0         *       *
McGuinn
Mr. & Mrs. Edward      60,000        60,000         0         *       *
F. 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    180,000       180,000         0         *       *
S. Chamerlik
Mr. & Mrs. Frank       38,500        30,000     8,500         *       *
J. Wenstrup
Mr. & Mrs. Jay P.     315,000       300,000    15,000     1.60%       *
Wenstrup
<PAGE>      
COMMMON STOCK1:

                    Number of     Number of   Number of
                    Shares of     Shares of   Shares of   Percent-   Percent-
                   Common Stock Common Stock    Common      age        age
                   Held Before   to be Sold     Stock      Before     After
Name                Offering    in Offering   to be Held  Offering  Offering
                                                After
                                               Offering
                   ------------ -----------  -----------  --------  --------
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            120,000       120,000         0         *       *
Schwartz
Mr. John Dedyo         30,000        30,000         0         *       *
Mr. Eugene L.          15,000        15,000         0         *       *
Braun
Mr. George             60,000        60,000         0         *       *
Giannopoulos
Mr. Ronald E.          60,000        60,000         0         *       *
Spooner
Mr. Fred C.            30,000        30,000         0         *       *
Matthews, Jr.
Mr. Steven            120,000       120,000         0         *       *
Finkelstein
Ms. Diana              30,000        30,000         0         *       *
TeBockhorst
Mr. Dermot Kiernan     30,000        30,000         0         *       *
Mr. Brian F.           72,000        72,000         0         *       *
Sullivan
Mr. Chad Marlow        30,000        30,000         0         *       *
Mr. Mitchell A.        30,000        30,000         0         *       *
Jackson
Mr. Mark C. Ristow     90,000        90,000         0         *       *
Kahn Family            30,000        30,000         0         *       *
Revocable Trust
Mr. Bert Fingerhut    450,000       450,000         0     2.28%       *
Mr. William E.        300,000       300,000         0     1.52%       *
Johnson
Mr. Marcus T. Kahn     15,000        15,000         0         *       *
Mr. Roger Perry        15,000        15,000         0         *       *
Dean
Linda S.              682,359       597,359    85,000     3.47%       *
Zimdars4,6
Michael J.          1,561,710     1,551,710    10,000     7.97%       *
Carroll4,7
Philip G.             660,000       600,000    60,000     3.36%       *
Winters4,8
<PAGE>
COMMMON STOCK1:

                    Number of     Number of   Number of
                    Shares of     Shares of   Shares of   Percent-   Percent-
                   Common Stock Common Stock    Common      age        age
                   Held Before   to be Sold     Stock      Before     After
Name                Offering    in Offering   to be Held  Offering  Offering
                                                After
                                               Offering
                    ----------  -----------  -----------  --------  ---------
Elizabeth G.                
Winters-Trustee      200,000       200,000         0      1.02%       *
James J. Urban4,7   1,561,711     1,551,711    10,000     7.97%       *
Prinz-Franklin      3,300,000     3,300,000         0     16.51%      *
L.L.C.3                                                       


CLASS B WARRANTS:

                                                Number
                       Number of     Class B      of
                        Class B     Warrants   Class B   Percent- Percent-
                        Warrants      to be    Warrants    age      age
       Name           Held Before     Sold      to be     Before   After
                        Offering       in        Held    Offering Offering
                                    Offering    After               
                                               Offering
                      -----------  ---------  ----------  -------  -----
Mr. 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         *       *
<PAGE>
CLASS B WARRANTS:

                                    Number of   Number
                       Number of     Class B      of
                        Class B     Warrants   Class B   Percent- Percent-
                        Warrants      to be    Warrants    age      age
       Name           Held Before     Sold      to be     Before   After
                        Offering       in        Held    Offering Offering
                                                After
                                               Offering
                      -----------  ----------  --------  --------  -------
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         *       *
Jr.
Mr. Steven                40,000     40,000         0     1.85%       *
Finkelstein
Ms. Diana TeBockhorst     10,000     10,000         0         *       *
Mr. Dermot Kiernan        10,000     10,000         0         *       *

<PAGE>
CLASS C WARRANTS:

                                   Number of    Number
                       Number of    Class C       of
                        Class C     Warrants   Class C  Percent-  Percent-
                       Warrants    to be Sold  Warrants   age       age
       Name           Held Before      in       to be    Before    After
                       Offering     Offering    Held    Offering  Offering
                                                After
                                               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.          10,000      10,000        0      4.10%       *
Jackson
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.          100,000     100,000        0     40.98%       *
Johnson
Mr. Marcus T. Kahn        5,000       5,000        0      2.05%       *
Mr. Roger Perry Dean      5,000       5,000        0      2.05%       *

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
arrants held by Prinz-Franklin L.L.C.
4   For a description of the position the Selling Security Holder has
ith 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
nd 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.
<PAGE>
     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.  These  Securities
have not been registered  under any securities laws  of any state.   Any
"control person," as defined under Section  2(11) of the Securities  Act
of 1933,  who  proposes  to  sell  any  Securities,  other  than  in  an
unsolicited brokers' transaction, must comply with applicable exemptions
in the states in which they sell.

     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.
<PAGE>
                             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.

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

                                                      Page
Annual Financial Statements

Report of Independent Certified Public Accountants     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    September
                                       30,          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    September
                                           30, 1995     30, 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      14,687       16,125
    obligations
   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       53,186       30,695
    current portion                       ---------    ---------

      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'     $ 6,843,459  $ 4,597,412
equity (deficit)                        ============ ============


                 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>
                 FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                         STATEMENTS OF CASH FLOWS
<TABLE>
                                                       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           $     -       $        -
                                                    ==========    ===========
</TABLE>      
                 The accompanying notes are an integral
                  part of these financial statements.
<PAGE>
<TABLE>      
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
              STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)

                        Common stock                                  
                        $0.001 par                                     Total
                        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          600,000    600     299,400            -      300,000
(Note 6)
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 account
 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)
                     ============  ======  ========== ============= ===========
</TABLE>
                 The accompanying notes are an integral
                  part of these financial statements.
<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.
<PAGE>
     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.

     (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.
<PAGE>
     (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 include employment contracts and goodwill,  which
represents the  excess of  cost over  fair market  value of  net  assets
acquired in the purchase  of MOI and in  the acquisitions of  individual
distributorships.

     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.

     (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.

      (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.
<PAGE>
     (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>
 
     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 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.

     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.
<PAGE>
     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,
1996; (iii) the increase 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.

      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.
<PAGE>
     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.  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.

     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.
<PAGE>
     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>
      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.
<PAGE>
     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.

     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:
<PAGE>
     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.

     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.
<PAGE>

     (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.
  
     (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.
<PAGE>
     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 Price    Shares    Exercise 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 30, 1996      120,000     $ 50- 4.621      67,500     $2.625-3.19
                        ========                    =========
     All outstanding options reflected above are currently exercisable.

 
     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 assets     (3,200,000)   (3,756,000)
                              ------------  ------------
     Net deferred tax asset   $      -       $    -
                              ============  ============

<PAGE>
     Due to the uncertainty of realizing  the deferred tax asset in  the
future, the  Company has  recorded a  valuation allowance  equaling  the
deferred tax asset.

     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 Payments  Sublease 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.

      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
                                                   =======

<PAGE>
     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 and
     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.

        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.
<PAGE>
     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
                                                            ==========

                      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

                                           March 31, 1997    September 30,
                                                                 1996
<S>                                      <C>                <C>
Current Assets:                          $       -          $     -
  Cash and cash equivalents
  Accounts receivable, less allowance       1,075,639           720,277
   for doubtful accounts of $26,740 and
   $40,135
  Inventory, less valuation allowance       1,418,191         1,356,057
   of $100,000
  Prepaid expenses and other assets           100,637            19,027
                                            ---------         ---------
     Total current assets                   2,594,467         2,095,361

Property and equipment, at cost:
  Furniture and equipment                     616,287           605,638
  Automobiles and trucks                      119,193           119,193
  Leasehold improvements                      114,816           109,408
                                              -------           -------
Property and equipment, at cost:              850,296           834,239
  Less:  Accumulated depreciation and         659,671           618,394
   amortization                               -------           -------

     Total Property and equipment             190,625           215,845
                                              -------           -------
Other assets:
  Deposits                                      5,487            13,935
  Intangible assets, net of accumulated
   amortization                             2,163,093         2,272,271
     of $815,801 and $706,623               ---------         ---------

     Total other assets                     2,168,580         2,286,206
                                            ---------         ---------
     Total assets                          $4,953,672        $4,597,412
                                            =========         =========
                 The accompanying notes are an integral
                  part of these financial statements.
</TABLE>
<PAGE>
<TABLE>
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                        CONDENSED BALANCE SHEETS
                              (CONTINUED)
                              (UNAUDITED)
                                       
                                          March 31, 1997    September 30,
                                                                 1996
<S>                                     <C>                   <C>
Current liabilities:
  Bank overdrafts                       $   162,829           $  55,597
  Current portion of long-term debt          87,309             567,395
  Accounts payable                        1,003,005           1,180,475
  Notes payable to bank                   1,648,761            4,375304
  Current portion of capitalized lease       18,458              16,125
   obligations
  Deposits                                  266,500             429,844
  Accrued liabilities                       413,654             859,279
  Notes payable to related parties                -             215,188
                                          ---------           ---------
     Total current liabilities            3,600,516           7,699,207
                                          ---------           ---------
Long-term debt:
  Long-term debt, less current portion      127,642              93,722
  Capitalized lease obligations, less        21,811              30,695
   current portion                        ---------           ---------

     Total long-term debt                   149,453             124,417
                                          ---------           ---------
     Total liabilities                    3,749,969           7,823,624
                                          ---------           ---------
Stockholders' equity (deficit):
  Common Stock:  $0.001 par value;
   authorized 25,000,000 shares;
   16,681,611 and 9,544,810
   shares issued and outstanding at
   March 31, 1997 and September 30, 1996,
   respectively                              16,682               9,545
  Additional paid-in capital             10,568,241           8,868,577
  Accumulated Deficit                    (9,381,220)        (12,104,334)
                                         ----------         -----------
  Total stockholders' equity (deficit)    1,203,703         (3,226,212)
                                         ----------         -----------
  Total liabilities and stockholders'    $4,953,672          $4,597,412
   equity (deficit)                      ==========         ===========

                 The accompanying notes are an integral
                  part of these financial statements.
</TABLE>
<PAGE>
<TABLE>
                   FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                      CONDENSED STATEMENTS OF OPERATIONS
                           FOR THE SIX MONTHS ENDED
                                  MARCH 31,
                              1996            1997
<S>                       <C>             <C>
Sales                     $4,572,728      $4,533,757
  Cost of Sales            3,452,209       3,321,496
                           ---------       ---------
Gross profit              $1,120,519      $1,212,261

Less:
  Selling, general and
  administrative expenses  1,382,253       1,143,194
  Amortization and
   depreciation              213,794         150,454
                           ---------       ---------
Income (loss) from         (475,528)        (81,387)
   operations              ---------       ---------

Other income
(expenses):
  Interest income                 45               -
  Interest expense         (325,152)        (82,012)
                           ---------       ---------
Other income (expense),
   net                     (325,107)        (82,012)
                           ---------       ---------
Net income (loss)
   before                  
   extraordinary item     $(800,635)      $(163,399)

Extraordinary item,      
   gain from
   debt restructuring     $    -          $2,886,513
                           ---------       ---------
Net income (loss)         $(800,635)      $2,723,114
                          ==========       =========
Loss per common share:

Net income (loss)       
   before
   extraordinary item    $    (0.10)    $    (0.01)
                         ===========    ===========
Net income (loss)        $    (0.10)    $     0.19
                         ===========    ===========
Weighted average number
   of common shares
   outstanding            7,670,463     14,518,711
                         ==========     ===========

                 The accompanying notes are an integral
                  part of these financial statements.
</TABLE>
<PAGE>
<TABLE>
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.
                   CONDENSED STATEMENTS OF CASH FLOWS
                              (UNAUDITED)

                                       FOR THE SIX MONTHS ENDED
                                              MARCH 31,
                                             1996               1997
<S>                                      <C>              <C>
Cash flows from operating activities:
  Net income (loss)                      $(800,635)       $ 2,723,114
  Adjustments to reconcile net income
   (loss ) to net cash
   used in operating activities:
  Depreciation                              51,491             41,277
  Amortization                             162,303            109,178
  Gain from debt restructuring                   -         (2,886,513)
  Changes in current assets and
   liabilities:
     Accounts receivable                   454,531           (355,362)
     Inventory                             437,606            (62,134)
     Prepaid expenses                      (74,588)           (81,610)
     Other assets                                -              8,448
     Deposits                             (136,048)          (163,344)
     Accounts payable, trade and           
      accrued liabilities                   35,879            (68,937)
                                         ---------           --------
  Net cash provided by (used in)           
   operating activities                    130,539           (735,883)
                                         ---------          ---------
Cash flows from investing activities:
  Acquisition of equipment                  (1,727)           (16,056)
                                         ---------           ---------
Net cash used in investing activities       (1,727)           (16,056)
                                        ----------           ---------
Cash flows from financing activities:
  Net change in bank overdrafts           (188,427)           107,232
  Increase (decrease) in capital leases    (12,408)            (6,550)
  Net change in borrowings under line         
  of credit                                  -               (151,239)
  Net proceeds from issuance of            
  common stock                              12,375            907,662
  Increase (decrease) in long-term debt    (37,673)          (105,166)
  Proceeds from issuance of promissory
  notes to related parties                  97,321                -
                                         ---------           ---------
  Net cash used in (provided by)  
financing activities                     $(128,812)          $751,939
                                         ---------           ---------
Net decrease in cash and cash          
equivalents                              $     -             $   -
Cash and cash equivalents at beginning 
of year                                  $     -             $   -

Cash and cash equivalents at end of    
year                                     $     -             $   -
                                         =========           =========
</TABLE>         The accompanying notes are an integral
                  part of these financial statements.
<PAGE>
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 annual  financial
statements of the Company for the  fiscal year ended September 30,  1996
included elsewhere herein.

     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.  Although the reduction of
expenses 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.

     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 restructuring efforts, the Company
reached agreements with  its Silicon,  its primary  trade creditors  and
certain debtholders for  the restructuring of  certain of the  Company's
outstanding debt.    See  Notes  3 and  4  to  the  Condensed  Financial
Statements included elsewhere herein.   In addition, the Company  raised
$1,200,250 in the first quarter of fiscal 1997 and $400,000 in April and
May of fiscal 1997 from the private placements of equity.  See Note 5 to
the Condensed Financial Statements included elsewhere herein.
<PAGE>
     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 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
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  which
resulted  in  an  extraordinary  gain  of  $280,999;  (ii) $100,000  was
forgiven; and (iii) approximately $162,000  was converted to a  24-month
promissory note. This resulted in an extraordinary gain of $380,999  for
the quarter ended December 31, 1996.

     Management believes that  with:   (i) the completion  of the  above
mentioned restructuring of its debt;  (ii) the equity infusions that  it
has received from private placements  during the quarter ended  December
31, 1996  and in  April and  May of  1997; (iii) the  increase in  trade
credit which  the  Company has  received  upon the  aforementioned  debt
restructuring; (iv) the expansion of the Company's marketing efforts and
sales territory expansion;  the Company will be able, if the Company  is
able to refinance the Company's debt when it comes due, to achieve sales
increases that could reduce 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.
The increases in sales should ultimately allow the Company to return  to
profitability and generate positive cash flows.

     Notwithstanding management's belief, there can be no assurance that
the Company will be able to increase sales levels.  In addition, in  the
event sales levels increase, there can be no assurance that the  Company
can achieve  profitability.    If profitability  is  not  achieved,  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.  Finally,  there is no  assurance that  the
Company will be able  to refinance its outstanding  debt when its  comes
due.
<PAGE>
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  banks
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  (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 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   ("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.  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>
     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  $3,175,105, 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 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 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. Interest under  the
Amended Agreement  is  payable  monthly  at a  rate  equal  to  2%  over
Silicon's prime rate.

     The maturity  date on  the Company's  line of  credit with  Silicon
Valley Bank  expired on  July 29, 1997.   The  Company is  currently  in
negotiations with Silicon to extend 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, 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.

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.

     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.
<PAGE>
     During the  third  quarter  of  fiscal  1997,  the  Company  raised
$580,000 through the sale to Prinz-Franklin, L.L.C., an Illinois limited
liability company ("Prinz-Franklin"),  of Common Stock  and warrants  to
purchase Common  Stock.    The  sale  occurred  in  three  installments:
$200,000 on April  11, 1997  in return  for 1,000,000  shares of  Common
Stock, $200,000 on May 11, 1997 in return for 1,000,000 shares of Common
Stock and $180,000  on June  27, 1997 in  return for  900,000 shares  of
Common Stock.  The Company  granted Prinz piggyback registration  rights
with respect to the  shares of Common Stock  so purchased.  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 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
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.    Prinz-Franklin  also
received warrants to purchase 400,000 shares of Common Stock:   warrants
for 200,000 shares of Common  Stock were issued on  each of May 9,  1997
and May 11,1997.  The warrants allow  for the purchase of the shares  of
Common Stock  within  a  period  of four  years  from  issuance  of  the
applicable warrant.

                         TABLE OF CONTENTS

                               Page

Prospectus Summary               3
Risk Factors                     5
Market for Securities            9
Dividend Policy                 10
Use of Proceeds                 10
Management's Discussion  and
 Analysis    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       25
Selling Security Holders        27
Statement of Indemnification    30
Legal Matters                   31
Experts                         31
<PAGE>
No dealer,  salesman  or  any  other  17,254,673 Shares of Common Stock
person has  been authorized  to give  and 2,400,500 Common Stock Purchase
any  information  or   to  make  any  Warrants offered by certain
representations  other   than  those  Selling Security Holders
contained in  this  Prospectus, and,
if given  or made,  such information  FRANKLIN OPHTHALMIC INSTRUMENTS CO.,
or  representations   must   not  be                  INC.
relied   upon    as    having   been
authorized by  the  Company.    This               PROSPECTUS
Prospectus does  not  constitute  an
offer of  any securities  other than             _________, 1997
those to  which  it  relates  or  an
offer to sell, or  a solicitation of
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.
                         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.
<PAGE>
     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 ......$40,000.00



Item 26.  Recent Sales of Unregistered Securities.

     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.

     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.
<PAGE>
     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.
<PAGE>
     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.

     5*   Opinion of counsel as to legality of securities.
      
     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.
<PAGE>
     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.
<PAGE>
     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, filed with the  Securities  and  Exchange
          Commission on January 14, 1997 and  incorporated  by reference
          herein.

     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 9, 1997 between
               the Company and Prinz-Franklin L.L.C.

     10.20*    Amendment to Investment Agreement dated May 11, 1997 between
               the Company and Prinz-Franklin L.L.C.

     23.1*     Consent of Independent Certified Public Accountants.

     23.2      Consent of Counsel (see Exhibit 5).

     24        Power of Attorney (see signature page).

     27.1*     Financial Data Schedule for fiscal year ended September 30,
               1996.
<PAGE>
     27.1*     Financial Data Schedule for interim period ended March 31,
               1997.

*Filed herewith.

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  Registration  Statement  to  be  signed  on  its  behalf  by   the
undersigned in the  City of Romeoville,  State of Illinois  on July  30,
1997.
                               FRANKLIN OPHTHALMIC  INSTRUMENTS CO., INC.

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

     KNOW ALL MEN BY  THESE PRESENTS, that  each person whose  signature
appears below constitutes and appoints MICHAEL  J. CARROLL his true  and
lawful attorney-in-fact and  agent with full  power of substitution  and
resubstitution, for him and in his name, place and stead, in any and all
capacities to sign any or all amendments to this Registration Statement,
and to file the same, with all exhibits thereto, and other documents  in
connection therewith,  with  the  Securities  and  Exchange  Commission,
granting unto said attorney-in-fact and  agent full power and  authority
to do and perform each and every act and this requisite and necessary to
be done in and about the premises, as fully for all intents and purposes
as he might or could do  in person, hereby ratifying and confirming  all
that said attorney-in-fact and agent  or his substitute or  substitutes,
may lawfully do or cause to be done by virtue hereof.

     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           July 30, 1997
- ----------------------      Executive Officer
   Michael J. Carroll          and Director

/s/James J. Urban          Senior Vice President,      July 30, 1997
- ----------------------     Chief Operating Officer
   James J. Urban            and Director
                                
/s/Philip G. Winters       Director                    July 30, 1997
- ----------------------
   Philip G. Winters

/s/Linda S. Zimdars        Secretary and Director      July 30, 1997
- ----------------------
   Linda S. Zimdars

/s/John Prinz              Director                    July 30, 1997
- ----------------------
   John Prinz

/s/Brian M. Carroll        Vice President and          July 30, 1997
- ----------------------      Chief Financial
   Brian M. Carroll            Officer







                               EXHIBIT 5

            OPINION OF COUNSEL AS TO LEGALITY OF SECURITIES
<PAGE>             

July 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 (i) a Registration Statement on  Form SB-2 of the Company filed  with
the Securities and  Exchange Commission (the  "Commission") on July  30,
1997,  as  amended  (the  "Registration  Statement"),  relating  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; and

d.   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.

Based upon  the foregoing, and subject to the qualification set forth in
the  following  paragraph, 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 note  that  the  Company's  Class  A  Warrants  (as  defined  in  the
Registration Statement) have  certain  anti-dilution  rights  which  are
triggered by the issuance of shares of Common Stock for less than  "Fair
Market Value" (as such term is defined in the instrument establishing the
terms of the Class A Warrants).  Such  anti-dilution  rights  appear  to
have been triggered by certain transactions occurring after the date  of
issuance of the Class A  Warrants,  resulting  in  a  reduction  of  the
exercise price of the Class A Warrants and an increase in the number  of
shares issuable upon the exercise of the Class A Warrants.  Should   the
Class A Warrants and other outstanding warrants and options be exercised,
the Company may not have sufficient shares of  authorized  and  unissued
Common Stock to provide for all of such exercises,  and  we  express  no
opinion with respect thereto.
<PAGE>
We are members  of the Bar  of the State  of Illinois.   Our opinion  is
limited to the laws of the State of Illinois and the general laws of the
United States of America.

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





                             EXHIBIT 10.17

FORM OF CLASS B WARRANT DATED NOVEMBER 25, 1996
<PAGE>
NEITHER THIS WARRANT NOR THE SECURITIES UNDERLYING THIS WARRANT HAS BEEN
THE SUBJECT OF REGISTRATION  UNDER THE SECURITIES ACT  OF 1933 OR  UNDER
APPLICABLE STATE SECURITIES LAWS.   THIS WARRANT HAS  BEEN TAKEN BY  THE
REGISTERED OWNER FOR INVESTMENT PURPOSES ONLY AND NOT WITH A VIEW TOWARD
RESALE OR DISTRIBUTION HEREOF.  THIS  WARRANT MAY NOT BE TRANSFERRED  OR
DISPOSED OF WITHOUT  AN OPINION OF  COUNSEL SATISFACTORY  TO THE  ISSUER
HEREOF THAT SUCH TRANSFER OR DISPOSITION DOES NOT VIOLATE THE SECURITIES
ACT,  THE  RULES  AND   REGULATIONS  THEREUNDER,  OR  APPLICABLE   STATE
SECURITIES LAWS.  IN CONNECTION WITH COMPLIANCE WITH THE SECURITIES  ACT
AND  APPLICABLE  STATE  SECURITIES   LAWS,  NO  EXERCISE,  TRANSFER   OR
DISPOSITION OF THIS  WARRANT OR THE  SECURITIES UNDERLYING THIS  WARRANT
SHALL BE MADE UNLESS THE CONDITIONS SPECIFIED HEREIN ARE SATISFIED.

No. WA-<Warrant_No>            Number of Shares Purchasable Upon
Issue Date:  November 25, 1996 Exercise of Warrant:  <Shares_No>

           Void after 5:00 p.m. New York time on May 25, 1998

                     COMMON STOCK PURCHASE WARRANT
                                   OF
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.

     Franklin  Ophthalmic  Instruments  Co.,  Inc.  (the  "Company"),  a
Delaware corporation,  hereby  certifies  that  for  good  and  valuable
consideration,  the  receipt  and   sufficiency  of  which  are   hereby
acknowledged, [NAME] is (are) entitled, subject  to the terms set  forth
in this  warrant (the  "Warrant"), at  any  time or  from time  to  time
commencing six months from the date  hereof, but in no event later  than
May 25, 1998, to purchase from the Company shares of common stock of the
Company, par value $.001 per share (the "Common Stock"), at an  exercise
price of $1.00 per share, as adjusted from time to time pursuant to  the
provisions set forth below (the "Exercise Price").  This Warrant and all
rights hereunder,  to  the  extent  such  rights  shall  not  have  been
exercised, shall terminate and  become null and void  to the extent  the
holder hereof  (the "Holder")  fails to  exercise  any portion  of  this
Warrant prior  to 5:00 p.m.,  New  York, New  York  time, May  25,  1998
("Expiration Date").

     1.   EXERCISE OF WARRANT.  Subject to the provisions of Section  10
below, this Warrant may be exercised in whole or in part at any time  or
from time to time commencing six  months from the date hereof and  until
the Expiration Date; provided, however, that  if any such date is a  day
on which banking institutions  are authorized by law  to close (a  "Bank
Holiday"), then on  the next succeeding  day which shall  not be a  Bank
Holiday.
<PAGE>
          This Warrant may  be exercised by  presentation and  surrender
hereof to the Company at  its principal office or  at the office of  its
transfer agent, if  any (the "Transfer  Agent").   The presentation  and
surrender of this Warrant for exercise must be accompanied by:  (a)  the
form of subscription which is attached  hereto as Annex A (the "Form  of
Subscription") duly executed with signature guaranteed; and (b)  payment
of the aggregate Exercise  Price for the number  of shares specified  in
such form (up to  the maximum number of  shares of Common Stock  subject
hereto).   If  this Warrant  should  be  exercised in  part  only,  upon
presentation and  surrender  of  this Warrant  to  the  Company  or  the
Transfer Agent for cancellation, the Company shall execute and deliver a
new warrant evidencing the rights of the Holder to purchase the  balance
of the shares purchasable  hereunder.  Upon receipt  of this Warrant  by
the Company at its  office or by  the Transfer Agent  at its office,  in
proper form for exercise, the Holder shall be deemed to be the holder of
record of  the  shares of  Common  Stock issuable  upon  such  exercise;
provided, however, that if at the date of surrender of such Warrant  and
payment of  the aggregate  Exercise Price,  the transfer  books for  the
Common Stock shall be closed,  the certificates representing the  shares
of Common  Stock  or other  securities  subject to  issuance  upon  such
exercise hereof shall be issuable as of the date on which the  Company's
transfer books shall next be opened.  Until such date, the Company shall
be under no duty to deliver any certificate representing such shares  of
Common Stock or other securities and  the Holder shall not be deemed  to
have become a holder of record or  owner of such shares of Common  Stock
or such other  securities.  The  Company reserves the  right to pay  any
broker-dealer registered under the Securities  Exchange Act of 1934,  as
amended (the "Exchange  Act") a  fee not to  exceed ten  percent of  the
Exercise Price  upon the  exercise of  this Warrant  in accordance  with
applicable federal and state securities laws and applicable  regulations
of the National Association of Securities Dealers, Inc.

     2.   RESERVATION OF SHARES.  There shall  at all times be  reserved
for issuance upon  exercise of  this Warrant  such number  of shares  of
Common Stock as shall be subject hereto.

     3.   FRACTIONAL  SHARES.    Notwithstanding  any  other   provision
hereof, the Company shall not be required to issue fractional shares  of
Common Stock upon  the exercise of  this Warrant. If  any fraction of  a
share would,  except for  the provisions  hereof, be  issuable upon  the
exercise of  this  Warrant,  then:   (a)  if  the fraction  of  a  share
otherwise issuable is equal to or less than one-half, the Company  shall
round down and issue only the  largest whole number of shares of  Common
Stock to which the Holder is otherwise entitled; or (b) if the  fraction
of a  share otherwise  issuable is  greater than  one-half, the  Company
shall round  up  and issue  one  additional  share of  Common  Stock  in
addition to the largest whole number of shares of Common Stock to  which
the Holder is otherwise entitled.
<PAGE>
     4.   EXCHANGE, TRANSFER OR ASSIGNMENT OF  WARRANT.  Subject to  the
provisions of this  section and  of Section  10 below,  this Warrant  is
exchangeable, without  expense,  at  the  option  of  the  Holder,  upon
presentation and surrender hereof to the Company or the Transfer  Agent,
for other  warrants  of  different denominations  entitling  the  holder
thereof to purchase in the aggregate the same number of shares of Common
Stock purchasable hereunder. Subject to  the provisions of this  section
and of Section 10 below, upon  surrender of this Warrant to the  Company
or the Transfer Agent accompanied by:  (a) the form of assignment  which
is attached hereto as Annex B (the "Form of Assignment") duly  executed;
and (b) funds sufficient  to pay any  transfer tax,  the Company  shall,
without charge, execute  and deliver a  new warrant in  the name of  the
assignee named in the Form of Assignment and this Warrant shall promptly
be canceled.    This Warrant  may  be  divided or  combined  with  other
warrants which carry  the same rights  upon presentation  hereof at  the
office of the Company  or the Transfer Agent,  accompanied by a  written
notice  signed  by   the  Holder   hereof  specifying   the  names   and
denominations in which new warrants are to be issued.

     Notwithstanding anything herein to  the contrary, the Company  may,
without any obligation to  do so, at  its option, at  any time and  from
time to  time prior  to  the Expiration  Date  require that  the  Holder
surrender this Warrant to the Company or the Transfer Agent in  exchange
for a warrant certificate in engraved  or other form as may be  approved
by the board  of directors  of the  Company (the  "Board of  Directors")
representing this Warrant, bearing such letters, numbers or other  marks
of  identification  or  designation  and  such  legends,  summaries   or
endorsements printed, lithographed or engraved  thereon as the Board  of
Directors  may   deem   appropriate,   having   terms   and   conditions
substantially similar to those  contained in this  Warrant or which,  in
the reasonable judgment of the Board of Directors, afford the Holder  or
Holders of the outstanding Warrants issued  by the Company as a class  a
net benefit when considered under the  totality of the circumstances  or
as may be required to comply with any law or with any rule or regulation
made pursuant  thereto or  with  any rule  or  regulation of  any  stock
exchange on which the Warrants may be listed, or to conform to usage; it
being understood and agreed, however, that  the terms and conditions  of
this Warrant may be  modified, amended or superseded  by the Company  at
any time  hereafter as  set  forth herein.    The term  "Warrant"  shall
hereinafter be  interpreted  to  include any  warrant  into  which  this
Warrant may be divided,  exchanged or combined, and  any warrant as  the
same may be hereafter modified or amended from time to time.

     5.   THEFT, DESTRUCTION, LOSS OR MUTILATION OF WARRANT.  Subject to
the provisions of  Section 4, in  the event of  the theft,  destruction,
loss or  mutilation of  this Warrant,  upon receipt  by the  Company  of
evidence  satisfactory  to  it  of  such  theft,  destruction,  loss  or
mutilation and,  in the  case of  loss, theft  or destruction,  of  such
indemnification as the Company may in its discretion impose, and in  the
case of mutilation, upon surrender and cancellation of this Warrant, the
Company shall execute and deliver a new warrant of like tenor and date.

     6.   RIGHTS OF THE HOLDER.  Prior to the exercise of this  Warrant,
the Holder shall not  be entitled by  virtue hereof to  any rights of  a
stockholder in the Company, either at law or equity.  The rights of  the
Holder  are  limited  to  those  expressed  in  this  Warrant  and   are
enforceable against the Company only to the extent set forth herein.
<PAGE>
     7.   REGISTRATION RIGHTS.  The Company hereby covenants and  agrees
as follows:

          (a)  Definitions.   As used  in  this section,  the  following
terms shall have the meanings set forth below:

               (i)  The   terms   "register,"   "registered"    and
               "registration"  shall   refer  to   a   registration
               effected  by  preparing  and  fling  a  registration
               statement or  similar document  with the  Securities
               and  Exchange  Commission   (the  "Commission")   in
               compliance with  the  Securities Act  of  1933  (the
               "Securities Act"), and  the declaration or  ordering
               of the effectiveness of such registration  statement
               or document by the Commission.

               (ii) The term "Registrable  Securities" shall  mean:
               (A) this Warrant;  (B) the  Common Stock  issued  or
               issuable upon exercise of this Warrant; and  (C) any
               other  securities  of  the  Company  issued  as  (or
               issuable upon  the  conversion or  exercise  of  any
               warrant, right or other security which is issued as)
               a dividend or other distribution with respect to, in
               exchange for or  in replacement of  this Warrant  or
               the   Common   Stock   referenced   in   Subsections
               7(a)(ii)(A)  or   7(a)(ii)(B)   immediately   above,
               excluding in  all  cases, however,  any  Registrable
               Securities  sold   to   the   public   pursuant   to
               registration  under   the  Securities   Act  or   an
               applicable exemption therefrom.

          (b)  Demand Registration  Rights.   At  any time  through  the
period ending  on the  Expiration Date,  upon the  written request  (the
"Demand Request")  of  the  Holders  of  at  least  a  majority  of  the
outstanding  Registrable  Securities  (the  "Initiating  Holders"),  the
Company shall, on one occasion, afford all of the Holders of Registrable
Securities (as reflected in the records of the Company) the  opportunity
to effect the  registration of  the offer  and sale  of the  Registrable
Securities.  In the  case of there  being more than  one Holder, in  the
event that  the Holders  of a  majority of  the outstanding  Registrable
Securities deliver a Demand Request, the Company shall notify all of the
remaining Holders of  record of the  receipt of such  request and  shall
file a registration statement relating to the Registrable Securities  as
soon  as  practicable  after  receipt  of  the  Demand  Request.    Such
registration statement may, subject to  the provisions of this  section,
include other securities of the Company  whether being offered and  sold
for the account of  a securityholder or being  offered and sold for  the
account of the Company.
<PAGE>
     If the  Initiating Holders  intend  to distribute  the  Registrable
Securities covered by the  Demand Request by  means of an  underwriting,
such Holders shall so advise the Company as a part of the Demand Request
and the Company  shall include such  information in  the written  notice
referred to in this subsection.  The right of any Holder to include  its
securities  in  a  registration  statement  pursuant  hereto  shall   be
conditioned upon such  Holder's participation in  such underwriting  and
the  inclusion   of  such   Holder's  Registrable   Securities  in   the
underwriting to the extent  requested (unless otherwise mutually  agreed
by a majority in interest of  the Initiating Holders and such party)  to
the extent provided herein.

     If the underwriter (or managing underwriter on behalf of all of the
underwriters) has not limited the number of Registrable Securities to be
underwritten, the Company may include securities for its own account  or
for the account  of other securityholders  in such  registration if  the
underwriters so agree and if the number of Registrable Securities  which
would otherwise have been included in such registration and underwriting
shall not thereby be limited.

          (c)  Piggy-back Registration  Rights.   If  (but  without  any
obligation to do so) the Company, at any time through the period  ending
on the Expiration Date, proposes to register (including for this purpose
a registration effected  by the Company  for securityholders other  than
the Holder) any of its securities under the Securities Act in connection
with the public offering of such securities solely for cash (other  than
a registration on Form S-4, Form S-8 or any form which does not  include
substantially the same information as would  be required to be  included
in a  registration  statement  covering  the  sale  of  the  Registrable
Securities), the Company shall, each such time, promptly give the Holder
or Holders, as the case may be, written notice of such registration (the
"Piggy Back  Notice").   Upon  the  written  request of  the  Holder  or
Holders, as the  case may be,  given within twenty  (20) days after  any
such Holder's receipt of  such Piggy Back Notice  from the Company,  the
Company shall, subject to the provisions  of this section, include in  a
registration statement filed  with the Commission  under the  Securities
Act all of the Registrable Securities that the Holder or Holders, as the
case may be, has requested to be registered; provided, however, that the
Company shall have no such obligation if, in the good faith judgment  of
the Board of Directors, it would be seriously detrimental to the Company
and its securityholders  to include  any Registrable  Securities in  the
subject  registration  statement   or  offering  or   if  the   managing
underwriter of the subject proposed offering  objects in writing to  the
inclusion of  any Registrable  Securities  in the  subject  registration
statement; and provided, further, that the Registrable Securities  shall
be subject to restrictions  on transfer for ninety  (90) days after  the
effective date of the subject registration statement.  The inclusion  of
any of a  Holder's Registrable  Securities in  a registration  statement
filed by the Company and declared  effective by the Commission shall  be
deemed to be the exercise by such Holder of the piggy-back  registration
rights granted herein to such Holder; and, thereafter, the Company shall
have no further obligations pursuant to Subsections 7(b) or 7(c) above.

          (d)  Obligations of the Company.  Whenever required  hereunder
to effect the  registration of any  Registrable Securities, the  Company
shall, as soon as practicable:
<PAGE>
               (i)  Prepare  and   file  with   the  Commission   a
               registration  statement   with   respect   to   such
               Registrable Securities and use  its best efforts  to
               cause  such   registration   statement   to   become
               effective and  to keep  such registration  statement
               effective for at least six (6) months;

               (ii) Prepare  and  file  with  the  Commission  such
               amendments  and  supplements  to  such  registration
               statement and the prospectus used in connection with
               such registration statement as  may be necessary  to
               comply with  the provisions  of the  Securities  Act
               with respect to  the disposition  of all  securities
               covered by such registration statement;

               (iii)     Furnish to  the  Holders such  numbers  of
               copies   of   the   prospectus   included   in   the
               registration  statement,  including  a   preliminary
               prospectus, in conformity  with the requirements  of
               the Securities Act, and such other documents as they
               may reasonably request  in order  to facilitate  the
               disposition of Registrable Securities owned by them;

               (iv) Use its best  efforts to  register and  qualify
               the  securities   covered   by   such   registration
               statement  under   the  securities   laws  of   such
               jurisdictions as  shall be  reasonably requested  by
               the Holders for the  distribution of the  securities
               covered by  the  registration  statement;  provided,
               however, that the Company  shall not be required  in
               connection therewith or  as a  condition thereto  to
               qualify to do business or to file a general  consent
               to service of process in any such jurisdiction;

               (v)  In  the  event   of  any  underwritten   public
               offering, enter  into  and perform  its  obligations
               under an underwriting agreement with terms generally
               satisfactory to  the  managing underwriter  of  such
               offering;

               (vi) Notify the Holders, promptly after the  Company
               shall have received notice thereof, of the time when
               the registration statement becomes effective or  any
               supplement to any prospectus  forming a part of  the
               registration statement has been filed; and

               (vii)     Notify  the  Holders  of  any  stop  order
               suspending the  effectiveness  of  the  registration
               statement and  use its  reasonable best  efforts  to
               remove such stop order.
<PAGE>
          (e)  Furnish Information.  It  shall be a condition  precedent
to the obligations  of the Company  to take any  action pursuant  hereto
that the  Holder,  having  chosen to  have  its  Registrable  Securities
included for registration, shall furnish to the Company such information
regarding the Holder, its Registrable Securities and the intended method
of disposition of  such securities as  shall be required  to effect  the
registration thereof.  The Holder shall be required to represent to  the
Company that  all  such  information which  is  given  is  complete  and
accurate in all  material respects.   The  Holder shall  deliver to  the
Company a  statement  in writing  from  the beneficial  owners  of  such
securities that  such  beneficial  owners  bona  fide  intend  to  sell,
transfer or otherwise dispose of such securities.

          (f)  Expenses.

               (i)  Registration Expenses.   All expenses  incurred
               by the  Company  in  complying  with  this  section,
               including without limitation,  all registration  and
               filing   fees,   printing    expenses,   fees    and
               disbursements of counsel for the Company, "Blue Sky"
               fees and expenses,  and the expense  of any  special
               audits  incident  to   or  required   by  any   such
               registration  (but  excluding  the  compensation  of
               regular employees of the Company which shall be paid
               in any event by the Company)  shall be borne by  the
               Company.

               (ii) Selling Expenses.  All underwriting  discounts,
               underwriters'   expense   allowance   and    selling
               commissions applicable  to the  sale of  Registrable
               Securities  by  the   Holders  and   all  fees   and
               disbursements of any special counsel (other than the
               Company's regular  counsel) shall  be borne  by  the
               Holders of the Registrable Securities so  registered
               pro rata on the basis  of the number of  Registrable
               Securities so registered.

          (g)  Underwriting Requirements.    All  Holders  proposing  to
distribute their Registrable Securities through an underwriting in which
the Company has proposed or is proposing to participate, shall (together
with the Company  and any  other Holders  distributing their  securities
through such  underwriting)  enter  into an  underwriting  agreement  in
customary form  with  the  underwriter (or  underwriters)  selected  for
underwriting by  the Company.  Notwithstanding any  other subsection  of
this section, at  the request of  the managing  underwriter, the  Holder
shall delay the  sale of Registrable  Securities which  such Holder  has
requested be registered hereunder for up  to ninety (90) days  following
the effective  date  of  the registration  statement.    If  any  Holder
disapproves of the terms of any such underwriting, such Holder may elect
to  withdraw  therefrom  by  written  notice  to  the  Company  and  the
underwriter.  Any Registrable Securities excluded or withdrawn from such
underwriting shall not be withdrawn from such registration except at the
election of the Holder.

          (h)  Delay of Registration.  No Holder shall have any right to
obtain or seek an injunction restraining or otherwise delaying any  such
registration as  the result  of any  controversy that  might arise  with
respect to the interpretation or implementation of this section.
<PAGE>
          (i)  Indemnification.   In  the  event  that  any  Registrable
Securities are included in a registration statement pursuant hereto:

               (i)  To the  extent permitted  by law,  the  Company
               will indemnify and  hold harmless  each Holder,  the
               officers, directors and partners of each Holder, any
               underwriter (as defined in  the Securities Act)  for
               such Holder and  each person, if  any, who  controls
               such Holder or underwriter within the meaning of the
               Securities Act  or  the Exchange  Act,  against  any
               losses, claims,  damages  or liabilities  (joint  or
               several) to which they may become subject under  the
               Securities Act, the Exchange Act or other federal or
               state law, insofar as  such losses, claims,  damages
               or liabilities (or actions in respect thereof) arise
               out of  or  are  based upon  any  of  the  following
               statements, omissions or violations (collectively, a
               "Violation"):  (A) any  untrue statement or  alleged
               untrue statement  of a  material fact  contained  in
               such   registration    statement,   including    any
               preliminary prospectus or final prospectus contained
               therein or  any amendments  or supplements  thereto;
               (B) the  omission  or  alleged  omission  to   state
               therein  a  material  fact  required  to  be  stated
               therein, or necessary to make the statements therein
               not misleading;  or  (C) any  violation  or  alleged
               violation by the Company of the Securities Act,  the
               Exchange Act, any applicable state securities law or
               any  rule  or   regulation  promulgated  under   the
               Securities Act, the Exchange  Act or any  applicable
               state securities law; and the Company will reimburse
               the  Holder  for   any  legal   or  other   expenses
               reasonably  incurred  by  them  in  connection  with
               investigating or  defending  any such  loss,  claim,
               damage, liability or action; provided, however, that
               the indemnity agreement contained in this subsection
               shall not apply to amounts paid in settlement of any
               such loss,  claim, damage,  liability or  action  if
               such settlement is effected  without the consent  of
               the Company (which consent shall not be unreasonably
               withheld), nor shall  the Company be  liable in  any
               such  case  for  any   such  loss,  claim,   damage,
               liability or action to the extent that it arises out
               of or  is based  upon a  violation which  occurs  in
               reliance  upon  and   in  conformity  with   written
               information   furnished   expressly   for   use   in
               connection with such registration by the Holder; and
               further  provided,  however,   that  the   foregoing
               indemnity agreement  is  subject  to  the  condition
               that, insofar as it relates to any untrue statement,
               alleged  untrue  statement,   omission  or   alleged
               omission made  in  any  preliminary  prospectus  but
               eliminated  or  remedied  in  the  prospectus,  such
               indemnity agreement shall not  inure to the  benefit
               of any  underwriter  or broker,  if  a copy  of  the
               prospectus was not sent or given to such person with
               or prior to  the confirmation  of the  sale of  such
               securities to such person.
<PAGE>
               (ii) To the  extent permitted  by law,  each  Holder
               will indemnify and  hold harmless  the Company,  its
               directors, its officers, any person who controls the
               Company within the meaning of the Securities Act  or
               the  Exchange  Act,  any  underwriter  (within   the
               meaning of the Securities  Act) for the Company  and
               any person who controls such underwriter against any
               losses, claims,  damages  or liabilities  (joint  or
               several) to which the Company or any such  director,
               officer,  controlling  person,  or  underwriter   or
               controlling person  may  become subject,  under  the
               Securities Act, the Exchange Act or other federal or
               state law, insofar as  such losses, claims,  damages
               or liabilities (or actions in respect thereto) arise
               out of or are based upon any Violation, in each case
               to the extent  (and only  to the  extent) that  such
               Violation occurs in reliance upon and in  conformity
               with written  information  furnished by  the  Holder
               expressly  for   use   in   connection   with   such
               registration; and  the  Holder  will  reimburse  any
               legal or other expenses  reasonably incurred by  the
               Company or any  such director, officer,  controlling
               person, underwriter or  controlling person  thereof,
               in connection  with investigating  or defending  any
               such  loss,  claim,  damage,  liability  or  action;
               provided,  however,  that  the  indemnity  agreement
               contained in  this  subsection shall  not  apply  to
               amounts paid in settlement of any such loss,  claim,
               damage, liability or  action if  such settlement  is
               effected without the  consent of  the Holder,  which
               consent shall not be unreasonably withheld.

               (iii)     Promptly after receipt  by an  indemnified
               party of notice  of the commencement  of any  action
               (including   any    governmental    action),    such
               indemnified  party  will,  if  a  claim  in  respect
               thereof is to be made against any indemnifying party
               hereunder, notify the indemnifying party in  writing
               of the  commencement  thereof and  the  indemnifying
               party shall have the  right to participate in,  and,
               to the  extent the  indemnifying party  so  desires,
               jointly with any other indemnifying party  similarly
               notified, to assume the defense thereof with counsel
               mutually  satisfactory  to  the  parties;  provided,
               however, that an  indemnified party  shall have  the
               right to retain its own  counsel, with the fees  and
               expenses to be  paid by the  indemnifying party,  if
               representation of  such  indemnified  party  by  the
               counsel retained by the indemnifying party would  be
               inappropriate due to  actual or potential  differing
               interests between  such  indemnified party  and  any
               other party  represented  by such  counsel  in  such
               proceeding.  The failure  to notify an  indemnifying
               party within a reasonable  time of the  commencement
               of any such action, to the extent prejudicial to its
               ability to defend  such action,  shall relieve  such
               indemnifying  party   of   any  liability   to   the
               indemnified party hereunder, but the omission so  to
<PAGE>
               notify the indemnifying party will not relieve it of
               any liability that  it may have  to any  indemnified
               party otherwise than under this subsection.

          (j)  Reports Under Exchange  Act.   Following registration  of
the Company's  securities under  the Exchange  Act and  with a  view  of
making available  to the  Holders the  benefits  of Rule 144  under  the
Securities Act  and any  other rule  or  regulation promulgated  by  the
Commission that may at  any time permit a  Holder to sell securities  of
the Company to the public without registration, the Company agrees to:

               (i)  use its best  efforts to make  and keep  public
               information available, as those terms are understood
               and defined in Rule 144, at all times; and

               (ii) use  its  best   efforts  to   file  with   the
               Commission in a timely manner all reports and  other
               documents  required   of  the   Company  under   the
               Securities Act and the Exchange Act.

          (k)  Termination of the Company's Obligations.

               (i)  The Company shall have no obligations  pursuant
               to Subsections  7(b) or  7(c)  with respect  to  any
               request made  by  the Holder  after  the  Expiration
               Date.

               (ii) Notwithstanding any  provision  hereof  to  the
               contrary, the  Company  shall  not  be  required  to
               effect any registration under the Securities Act  or
               under any  state securities  laws on  behalf of  any
               Holder or Holders if, in the opinion of counsel  for
               the Company, the offering or transfer by such Holder
               or Holders in the manner proposed (including without
               limitation, the  number  of shares  proposed  to  be
               offered or transferred and the method of offering or
               transfer)   is   exempt   from   the    registration
               requirements  of   the   Securities  Act   and   the
               securities or "Blue Sky" laws of applicable states.

          (1)  Holder's Acceptance of Obligations.   Acceptance of  this
Warrant by  the Holder  shall be  deemed to  constitute the  unqualified
acceptance by the Holder  of all of the  terms and conditions set  forth
herein.

     8.   REDEMPTION.  This  Warrant is  redeemable by  the Company  for
$.10 per Warrant, at any time after September 30, 1997, upon thirty (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 twenty (20)  consecutive trading days ending  within
fifteen (15) days prior to the date of the notice of redemption.

     9.   ADJUSTMENTS.

     (a)  The number of shares of Common  Stock issuable on exercise  of
this Warrant and the Exercise Price shall be subject to adjustment  from
time to time in the event that the Company shall:
<PAGE>
               (i)  pay a dividend in,  or make a distribution  of,
               shares of Common Stock

               (ii) subdivide its  outstanding  shares of  Common  Stock
               into a greater number of shares;

               (iii)     combine its outstanding  shares of  Common
               Stock into a smaller number of shares; or

               (iv) spin-off a  subsidiary  by distributing,  as  a
               dividend or otherwise, shares  of the subsidiary  to
               its stockholders. In any such case, the total number
               of shares  of  Common  Stock  issuable  on  exercise
               hereof immediately prior  thereto shall be  adjusted
               so that the Holder shall be entitled to receive,  at
               the same  aggregate Exercise  Price, the  number  of
               shares of Common  Stock that the  Holder would  have
               owned  or  would  have  been  entitled  to   receive
               immediately following the occurrence  of any of  the
               events  described  above   had  this  Warrant   been
               exercised  in   full   immediately  prior   to   the
               occurrence  (or  applicable  record  date)  of  such
               event.  An adjustment made pursuant to this  section
               shall,  in  the   case  of  a   stock  dividend   or
               distribution, be made as of the record date and,  in
               the case of a subdivision or combination, be made as
               of the effective date thereof.   If, as a result  of
               any adjustment pursuant to this section, the  Holder
               shall become entitled  to receive shares  of two  or
               more classes or series of securities of the Company,
               the Board of Directors shall equitably determine the
               allocation of the adjusted exercise price between or
               among shares  or  other  units of  such  classes  or
               series  and  shall   notify  the   Holder  of   such
               allocation.

     (b)  In the event of any reorganization or recapitalization of  the
Company or in the event the Company consolidates with or merges into  or
with another entity or transfers all or substantially all of its  assets
to another entity, then and in each such event, the Holder, on  exercise
of this Warrant as provided herein,  at any time after the  consummation
of  such  reorganization,  recapitalization,  consolidation,  merger  or
transfer, shall be  entitled, and the  documents executed to  effectuate
such event shall so provide, to receive the stock or other securities or
property to  which  the  Holder  would  have  been  entitled  upon  such
consummation if the Holder had exercised this Warrant immediately  prior
thereto.  In  such case,  the terms of  this Warrant  shall survive  the
consummation   of    any    such    reorganization,    recapitalization,
consolidation, merger or transfer and shall be applicable to the  shares
of stock or other securities or  property receivable on the exercise  of
this Warrant after such consummation.

     (c)  Whenever a reference is made in  this section to the issue  or
sale of shares of Common Stock,  the term "Common Stock" shall mean  the
Common Stock  of the  Company of  the class  authorized as  of the  date
hereof and any other class of stock ranking on a parity with such Common
Stock.
<PAGE>
     (d)  Whenever the number of shares of Common Stock purchasable upon
exercise of this  Warrant or  the Exercise  Price shall  be adjusted  as
required herein, the Company shall forthwith file such information  with
its secretary at its principal office, and with the price determined  as
herein provided and  setting forth in  detail the  facts requiring  such
adjustment. Each such officer's certificate  shall be made available  at
all reasonable times for inspection by the Holder and the Company shall,
forthwith after such adjustment, deliver a  copy of such certificate  to
the Holder.

     (e)  The Company:    (i)  will  not cause  the  par  value  of  any
securities receivable on exercise of this Warrant to be in excess of the
amount payable therefor on such exercise; and (ii) will take all  action
as may be necessary or appropriate  so that the Company may validly  and
legally issue fully paid and non-assessable shares (or other  securities
or property deliverable  hereunder) upon the  exercise of this  Warrant.
This Warrant shall bind the successors and assigns of the Company.

     10.  TRANSFER  TO  COMPLY  WITH   THE  SECURITIES  ACT  AND   OTHER
APPLICABLE SECURITIES  LAWS.   Neither this  Warrant nor  the shares  of
Common Stock (or  other securities) issuable  upon exercise hereof  have
been the subject of registration under the Securities Act or under state
securities laws.  Except  as  provided in  Section 4  above:    (a) this
Warrant may not  be transferred,  assigned, pledged,  sold or  otherwise
disposed of; and (b) the  shares of Common  Stock (or other  securities)
issuable upon exercise of this Warrant may not be transferred, assigned,
pledged, sold or otherwise  disposed of in  the absence of  registration
under or exemption from the applicable provisions of the Securities Act,
unless the Holder  provides the Company  with an opinion  of counsel  in
form and substance satisfactory to the Company (together with such other
representations and  warranties as  the Company  may request)  that  the
shares of Common Stock issued or issuable, as applicable, upon  exercise
of this  Warrant  may  be  legally  transferred  without  violating  the
Securities Act, and any  other applicable securities  law and then  only
against receipt of an agreement of the transferee (in form and substance
satisfactory to  the Company)  to comply  with  the provisions  of  this
section with  respect  to  any  resale  or  other  disposition  of  such
securities.

     11.  NOTICES.     All  notices,   requests,  consents   and   other
communications hereunder shall be in writing and shall be deemed to have
been made when delivered or mailed by first class mail, postage prepaid,
as follows:  (a) if to the Holder, at the address of the Holder as shown
on the registry books maintained by  the Company or the Transfer  Agent;
and (b) if to the Company, at 1265 Naperville Road, Romeoville, Illinois
60446, Attention:  President, with a  copy by like means to Ungaretti  &
Harris, 3500  Three  First National  Plaza,  Chicago, Illinois    60602,
Attention:  Michael J. Philippi, Esq.

     12.  SURVIVAL.   All  agreements,  covenants,  representations  and
warranties set forth herein shall survive the execution and delivery  of
this Warrant and any investigation at any  time made by or on behalf  of
any parties hereto and the exercise and purchase of this Warrant.
<PAGE>
     13.  AMENDMENTS.   The  Company may,  in  its sole  discretion,  by
supplemental agreement  or pursuant  to an  amended warrant  certificate
issued in exchange for this Warrant  make any changes or corrections  to
the terms and conditions hereof which it deems appropriate in order  to:
(a) reduce the Exercise Price;  (b) extend the  Expiration Date of  this
Warrant;  (c)  cure  any  ambiguity  or  to  correct  any  defective  or
inconsistent provision or  manifest mistake or  error herein  contained;
(d) modify such other terms and conditions hereof which modification, in
the judgment of the Board of Directors, provides, when considered  under
the totality of  the circumstances  a net benefit  to or  which, in  the
exercise of such judgment, the Board  of Directors determines would  not
be contrary to  the interests of  the Holder or  the Holders;  provided,
however, that  no  adverse  change  in  the  number  or  nature  of  the
securities purchasable  upon  the  exercise  of  this  Warrant,  or  the
Purchase Price therefor,  or the  acceleration of  the Expiration  Date,
shall be  made  without  the consent  in  writing  of the  Holder.    In
addition, the Company may at any time hereafter enter into an  agreement
with a qualified warrant agent (a  "Warrant Agent") chosen by it in  its
sole discretion to act on behalf  of the Company in connection with  the
issuance,  registration,  transfer   and  exchange,   the  issuance   of
certificates representing the Warrants, the exercise of the Warrants and
the rights  of  the  Holders  thereof  (a  "Warrant  Agreement").    The
registration rights contained in Section 7 hereof shall survive any such
modification or replacement of this Warrant.

     14.  AGREEMENT OF  HOLDERS.  Every Holder,  by  acceptance  hereof,
consents and agrees with  the Company, any  Warrant Agent, any  Transfer
Agent and every other Holder that:

          (a)  The Warrants are transferable only on the registry  books
of the Company, the  Transfer Agent or the  Warrant Agent by the  Holder
thereof in person or by his attorney duly authorized in writing and only
if the warrant certificates  representing such Warrants are  surrendered
at the office of the Company or the Warrant Agent, if any, duly endorsed
or accompanied by a  proper instrument of  transfer satisfactory to  the
Company and  the  Warrant  Agent, if  any,  in  their  sole  discretion,
together with payment of any applicable transfer taxes;

          (b)  The Company and any Warrant Agent may deem and treat  the
person in whose name the warrant certificate is registered as the Holder
and as the absolute, true and  lawful owner of the Warrants  represented
thereby for all purposes, and none of the Company, the Transfer Agent or
the Warrant Agent shall  be affected by any  notice or knowledge to  the
contrary, except as otherwise expressly provided in Section 5 hereof;

          (c)  Each Warrant  shall be  subject in  all respects  to  the
terms and conditions set forth in  any amended warrant certificate  upon
the issuance thereof  or in any  Warrant Agreement entered  into by  the
Company as permitted  pursuant to Section 13  hereof upon the  execution
thereof and, in  either such case,  upon the mailing  by the Company  of
notice of the amendment of the terms and conditions of this Warrant.  In
the event of the  execution of any such  Warrant Agreement, a true  copy
thereof shall be promptly mailed by the Company to the Holder;

          (d)  Such Holder shall  execute all  such further  instruments
and documents and take such further action as the Company may reasonably
require in order to effectuate the terms and purposes of this Warrant.
<PAGE>
     15.  SEVERABILITY.    The  provisions  of  this  Warrant  shall  be
considered severable in the event that  any of such provisions are  held
by a court of  competent jurisdiction to be  invalid, void or  otherwise
unenforceable.  Such invalid, void or otherwise unenforceable provisions
shall be automatically replaced by other provisions which are valid  and
enforceable and which are as similar  as possible in term and intent  to
those provisions deemed to be invalid, void or otherwise  unenforceable.
Notwithstanding the  foregoing, the  remaining provisions  hereof  shall
remain enforceable to the fullest extent permitted by law.

     16.  ENTIRE AGREEMENT.    This  Warrant is  intended  to  and  does
contain and embody the entire understanding and agreement of the Company
and the  Holder with  respect to  the subject  matter hereof  and  there
exists no oral agreement or  understanding, express or implied,  whereby

the absolute,  final  and unconditional  character  and nature  of  this
Warrant shall be in any way invalidated, unempowered or affected.

     17.  HEADINGS.  The headings in this Warrant are for convenience of
reference only and are not part of this Warrant.

     18.  GOVERNING  LAW.    This  Warrant  shall  be  governed  by  and
construed and interpreted in  accordance with the laws  of the State  of
Delaware without reference to principles of conflict of laws.

                               * * * * *
      
     IN WITNESS WHEREOF, Franklin  Ophthalmic Instruments Co., Inc.  has
caused this Warrant to be signed in its  name and on its behalf and  its
corporate seal to be affixed hereon  by its duly authorized officers  as
of the date of issuance first above written.


                              FRANKLIN OPHTHALMIC
                              INSTRUMENTS CO., INC.


[SEAL]
                              By:
                                Michael J. Carroll, President


Attest:



Linda S. Zimdars, Secretary

<PAGE>

                            Annex to Warrant

                           FORM OF ASSIGNMENT

               (To be executed upon transfer of Warrant)



     FOR VALUE  RECEIVED,  the  undersigned hereby  sells,  assigns  and
transfers to  __________________________ the  right represented  by  the
within Warrant, together  with all rights,  title and interest  therein,
and    does     hereby     irrevocably    constitute     and     appoint
__________________________ attorney  to  transfer such  Warrant  on  the
Warrant register  of  the  within named  Company,  with  full  power  of
substitution.


DATED:  ________________, 199__.

                              Signature:




                              (Signature must conform in all respects to
                               name of holder as specified on the face of
                               the Warrant)


                              Signature Guaranteed:
<PAGE>
                            Annex to Warrant

                          FORM OF SUBSCRIPTION

  (To be completed and signed only upon an exercise of the Warrant in
                           whole or in part)

TO:  Franklin Ophthalmic Instruments Co., Inc.

     The  undersigned,  the  Holder  of  the  attached  Warrant,  hereby
irrevocably elects to  exercise the  purchase right  represented by  the
Warrant for, and to purchase thereunder, _______ shares of Common  Stock
(as such  terms are  defined in  the Warrant,  dated November 25,  1996,
issued   by    Franklin   Ophthalmic    Instruments   Co.,    Inc.    to
_________________) (or other securities or property), and herewith makes
payment of $_______________ therefor in cash or by certified or official
bank check.  The undersigned hereby requests that the Certificate(s) for
such  securities  be  issued  in  the  name(s)  and  delivered  to   the
address(es) as follows:

Name:
Address:
Social Security Number:
Deliver to:
Address:

     If the foregoing Subscription evidences an exercise of the  Warrant
to purchase  fewer  than all  of  the  Shares (or  other  securities  or
property) to  which  the undersigned  is  entitled under  such  Warrant,
please issue a new Warrant, of like tenor, for the remaining portion  of
the Warrant  (or  other securities  or  property) in  the  name(s),  and
deliver the same to the address(es) as follows:

Name:
Address:

DATED:  ____________, 199__.


(Name of Holder)


(Signature of Holder or Authorized Signatory)

Signature Guaranteed:



                                   (Social Security or Taxpayer
                                    Identification Number of Holder)





                             EXHIBIT 10.18

            FORM OF CLASS C WARRANT DATED DECEMBER 30, 1996

<PAGE>
NEITHER THIS WARRANT NOR THE SECURITIES UNDERLYING THIS WARRANT HAS BEEN
THE SUBJECT OF REGISTRATION  UNDER THE SECURITIES ACT  OF 1933 OR  UNDER
APPLICABLE STATE SECURITIES LAWS.   THIS WARRANT HAS  BEEN TAKEN BY  THE
REGISTERED OWNER FOR INVESTMENT PURPOSES ONLY AND NOT WITH A VIEW TOWARD
RESALE OR DISTRIBUTION HEREOF.  THIS  WARRANT MAY NOT BE TRANSFERRED  OR
DISPOSED OF WITHOUT  AN OPINION OF  COUNSEL SATISFACTORY  TO THE  ISSUER
HEREOF THAT SUCH TRANSFER OR DISPOSITION DOES NOT VIOLATE THE SECURITIES
ACT,  THE  RULES  AND   REGULATIONS  THEREUNDER,  OR  APPLICABLE   STATE
SECURITIES LAWS.  IN CONNECTION WITH COMPLIANCE WITH THE SECURITIES  ACT
AND  APPLICABLE  STATE  SECURITIES   LAWS,  NO  EXERCISE,  TRANSFER   OR
DISPOSITION OF THIS  WARRANT OR THE  SECURITIES UNDERLYING THIS  WARRANT
SHALL BE MADE UNLESS THE CONDITIONS SPECIFIED HEREIN ARE SATISFIED.

No. WA-<Warrant_No>            Number of Shares Purchasable Upon
Issue Date:  December 30, 1996 Exercise of Warrant:  <Shares_No>

          Void after 5:00 p.m. New York time on June 30, 1998

                     COMMON STOCK PURCHASE WARRANT
                                   OF
               FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.

     Franklin  Ophthalmic  Instruments  Co.,  Inc.  (the  "Company"),  a
Delaware corporation,  hereby  certifies  that  for  good  and  valuable
consideration,  the  receipt  and   sufficiency  of  which  are   hereby
acknowledged, [NAME] is (are) entitled, subject  to the terms set  forth
in this  warrant (the  "Warrant"), at  any  time or  from time  to  time
commencing six months from the date  hereof, but in no event later  than
June 30, 1998, to  purchase from the Company  shares of common stock  of
the Company,  par value  $.001 per  share (the  "Common Stock"),  at  an
exercise price  of  $1.00 per  share,  as  adjusted from  time  to  time
pursuant to the provisions set forth below (the "Exercise Price").  This
Warrant and all rights  hereunder, to the extent  such rights shall  not
have been exercised,  shall terminate and  become null and  void to  the
extent the holder hereof (the "Holder") fails to exercise any portion of
this Warrant prior to 5:00 p.m., New York, New York time, June 30,  1998
("Expiration Date").

     1.   EXERCISE OF WARRANT.  Subject to the provisions of Section  10
below, this Warrant may be exercised in whole or in part at any time  or
from time to time commencing six  months from the date hereof and  until
the Expiration Date; provided, however, that  if any such date is a  day
on which banking institutions  are authorized by law  to close (a  "Bank
Holiday"), then on  the next succeeding  day which shall  not be a  Bank
Holiday.
<PAGE>
          This Warrant may  be exercised by  presentation and  surrender
hereof to the Company at  its principal office or  at the office of  its
transfer agent, if  any (the "Transfer  Agent").   The presentation  and
surrender of this Warrant for exercise must be accompanied by:  (a)  the
form of subscription which is attached  hereto as Annex A (the "Form  of
Subscription") duly executed with signature guaranteed; and (b)  payment
of the aggregate Exercise  Price for the number  of shares specified  in
such form (up to  the maximum number of  shares of Common Stock  subject
hereto).   If  this Warrant  should  be  exercised in  part  only,  upon
presentation and  surrender  of  this Warrant  to  the  Company  or  the
Transfer Agent for cancellation, the Company shall execute and deliver a
new warrant evidencing the rights of the Holder to purchase the  balance
of the shares purchasable  hereunder.  Upon receipt  of this Warrant  by
the Company at its  office or by  the Transfer Agent  at its office,  in
proper form for exercise, the Holder shall be deemed to be the holder of
record of  the  shares of  Common  Stock issuable  upon  such  exercise;
provided, however, that if at the date of surrender of such Warrant  and
payment of  the aggregate  Exercise Price,  the transfer  books for  the
Common Stock shall be closed,  the certificates representing the  shares
of Common  Stock  or other  securities  subject to  issuance  upon  such
exercise hereof shall be issuable as of the date on which the  Company's
transfer books shall next be opened.  Until such date, the Company shall
be under no duty to deliver any certificate representing such shares  of
Common Stock or other securities and  the Holder shall not be deemed  to
have become a holder of record or  owner of such shares of Common  Stock
or such other  securities.  The  Company reserves the  right to pay  any
broker-dealer registered under the Securities  Exchange Act of 1934,  as
amended (the "Exchange  Act") a  fee not to  exceed ten  percent of  the
Exercise Price  upon the  exercise of  this Warrant  in accordance  with
applicable federal and state securities laws and applicable  regulations
of the National Association of Securities Dealers, Inc.

     2.   RESERVATION OF SHARES.  There shall  at all times be  reserved
for issuance upon  exercise of  this Warrant  such number  of shares  of
Common Stock as shall be subject hereto.

     3.   FRACTIONAL  SHARES.    Notwithstanding  any  other   provision
hereof, the Company shall not be required to issue fractional shares  of
Common Stock upon  the exercise of  this Warrant. If  any fraction of  a
share would,  except for  the provisions  hereof, be  issuable upon  the
exercise of  this  Warrant,  then:   (a)  if  the fraction  of  a  share
otherwise issuable is equal to or less than one-half, the Company  shall
round down and issue only the  largest whole number of shares of  Common
Stock to which the Holder is otherwise entitled; or (b) if the  fraction
of a  share otherwise  issuable is  greater than  one-half, the  Company
shall round  up  and issue  one  additional  share of  Common  Stock  in
addition to the largest whole number of shares of Common Stock to  which
the Holder is otherwise entitled.
<PAGE>
     4.   EXCHANGE, TRANSFER OR ASSIGNMENT OF  WARRANT.  Subject to  the
provisions of this  section and  of Section  10 below,  this Warrant  is
exchangeable, without  expense,  at  the  option  of  the  Holder,  upon
presentation and surrender hereof to the Company or the Transfer  Agent,
for other  warrants  of  different denominations  entitling  the  holder
thereof to purchase in the aggregate the same number of shares of Common
Stock purchasable hereunder. Subject to  the provisions of this  section
and of Section 10 below, upon  surrender of this Warrant to the  Company
or the Transfer Agent accompanied by:  (a) the form of assignment  which
is attached hereto as Annex B (the "Form of Assignment") duly  executed;
and (b) funds sufficient  to pay any  transfer tax,  the Company  shall,
without charge, execute  and deliver a  new warrant in  the name of  the
assignee named in the Form of Assignment and this Warrant shall promptly
be canceled.    This Warrant  may  be  divided or  combined  with  other
warrants which carry  the same rights  upon presentation  hereof at  the
office of the Company  or the Transfer Agent,  accompanied by a  written
notice  signed  by   the  Holder   hereof  specifying   the  names   and
denominations in which new warrants are to be issued.

     Notwithstanding anything herein to  the contrary, the Company  may,
without any obligation to  do so, at  its option, at  any time and  from
time to  time prior  to  the Expiration  Date  require that  the  Holder
surrender this Warrant to the Company or the Transfer Agent in  exchange
for a warrant certificate in engraved  or other form as may be  approved
by the board  of directors  of the  Company (the  "Board of  Directors")
representing this Warrant, bearing such letters, numbers or other  marks
of  identification  or  designation  and  such  legends,  summaries   or
endorsements printed, lithographed or engraved  thereon as the Board  of
Directors  may   deem   appropriate,   having   terms   and   conditions
substantially similar to those  contained in this  Warrant or which,  in
the reasonable judgment of the Board of Directors, afford the Holder  or
Holders of the outstanding Warrants issued  by the Company as a class  a
net benefit when considered under the  totality of the circumstances  or
as may be required to comply with any law or with any rule or regulation
made pursuant  thereto or  with  any rule  or  regulation of  any  stock
exchange on which the Warrants may be listed, or to conform to usage; it
being understood and agreed, however, that  the terms and conditions  of
this Warrant may be  modified, amended or superseded  by the Company  at
any time  hereafter as  set  forth herein.    The term  "Warrant"  shall
hereinafter be  interpreted  to  include any  warrant  into  which  this
Warrant may be divided,  exchanged or combined, and  any warrant as  the
same may be hereafter modified or amended from time to time.

     5.   THEFT, DESTRUCTION, LOSS OR MUTILATION OF WARRANT.  Subject to
the provisions of  Section 4, in  the event of  the theft,  destruction,
loss or  mutilation of  this Warrant,  upon receipt  by the  Company  of
evidence  satisfactory  to  it  of  such  theft,  destruction,  loss  or
mutilation and,  in the  case of  loss, theft  or destruction,  of  such
indemnification as the Company may in its discretion impose, and in  the
case of mutilation, upon surrender and cancellation of this Warrant, the
Company shall execute and deliver a new warrant of like tenor and date.

     6.   RIGHTS OF THE HOLDER.  Prior to the exercise of this  Warrant,
the Holder shall not  be entitled by  virtue hereof to  any rights of  a
stockholder in the Company, either at law or equity.  The rights of  the
Holder  are  limited  to  those  expressed  in  this  Warrant  and   are
enforceable against the Company only to the extent set forth herein.
<PAGE>
     7.   REGISTRATION RIGHTS.  The Company hereby covenants and  agrees
as follows:
          (a)  Definitions.   As used  in  this section,  the  following
terms shall have the meanings set forth below:

               (i)  The   terms   "register,"   "registered"    and
               "registration"  shall   refer  to   a   registration
               effected  by  preparing  and  fling  a  registration
               statement or  similar document  with the  Securities
               and  Exchange  Commission   (the  "Commission")   in
               compliance with  the  Securities Act  of  1933  (the
               "Securities Act"), and  the declaration or  ordering
               of the effectiveness of such registration  statement
               or document by the Commission.

               (ii) The term "Registrable  Securities" shall  mean:
               (A) this Warrant;  (B) the  Common Stock  issued  or
               issuable upon exercise of this Warrant; and  (C) any
               other  securities  of  the  Company  issued  as  (or
               issuable upon  the  conversion or  exercise  of  any
               warrant, right or other security which is issued as)
               a dividend or other distribution with respect to, in
               exchange for or  in replacement of  this Warrant  or
               the   Common   Stock   referenced   in   Subsections
               7(a)(ii)(A)  or   7(a)(ii)(B)   immediately   above,
               excluding in  all  cases, however,  any  Registrable
               Securities  sold   to   the   public   pursuant   to
               registration  under   the  Securities   Act  or   an
               applicable exemption therefrom.

          (b)  Demand Registration  Rights.   At  any time  through  the
period ending  on the  Expiration Date,  upon the  written request  (the
"Demand Request")  of  the  Holders  of  at  least  a  majority  of  the
outstanding  Registrable  Securities  (the  "Initiating  Holders"),  the
Company shall, on one occasion, afford all of the Holders of Registrable
Securities (as reflected in the records of the Company) the  opportunity
to effect the  registration of  the offer  and sale  of the  Registrable
Securities.  In the  case of there  being more than  one Holder, in  the
event that  the Holders  of a  majority of  the outstanding  Registrable
Securities deliver a Demand Request, the Company shall notify all of the
remaining Holders of  record of the  receipt of such  request and  shall
file a registration statement relating to the Registrable Securities  as
soon  as  practicable  after  receipt  of  the  Demand  Request.    Such
registration statement may, subject to  the provisions of this  section,
include other securities of the Company  whether being offered and  sold
for the account of  a securityholder or being  offered and sold for  the
account of the Company.

     If the  Initiating Holders  intend  to distribute  the  Registrable
Securities covered by the  Demand Request by  means of an  underwriting,
such Holders shall so advise the Company as a part of the Demand Request
and the Company  shall include such  information in  the written  notice
referred to in this subsection.  The right of any Holder to include  its
securities  in  a  registration  statement  pursuant  hereto  shall   be
conditioned upon such  Holder's participation in  such underwriting  and
the  inclusion   of  such   Holder's  Registrable   Securities  in   the
underwriting to the extent  requested (unless otherwise mutually  agreed
by a majority in interest of  the Initiating Holders and such party)  to
the extent provided herein.
<PAGE>
     If the underwriter (or managing underwriter on behalf of all of the
underwriters) has not limited the number of Registrable Securities to be
underwritten, the Company may include securities for its own account  or
for the account  of other securityholders  in such  registration if  the
underwriters so agree and if the number of Registrable Securities  which
would otherwise have been included in such registration and underwriting
shall not thereby be limited.

          (c)  Piggy-back Registration  Rights.   If  (but  without  any
obligation to do so) the Company, at any time through the period  ending
on the Expiration Date, proposes to register (including for this purpose
a registration effected  by the Company  for securityholders other  than
the Holder) any of its securities under the Securities Act in connection
with the public offering of such securities solely for cash (other  than
a registration on Form S-4, Form S-8 or any form which does not  include
substantially the same information as would  be required to be  included
in a  registration  statement  covering  the  sale  of  the  Registrable
Securities), the Company shall, each such time, promptly give the Holder
or Holders, as the case may be, written notice of such registration (the
"Piggy Back  Notice").   Upon  the  written  request of  the  Holder  or
Holders, as the  case may be,  given within twenty  (20) days after  any
such Holder's receipt of  such Piggy Back Notice  from the Company,  the
Company shall, subject to the provisions  of this section, include in  a
registration statement filed  with the Commission  under the  Securities
Act all of the Registrable Securities that the Holder or Holders, as the
case may be, has requested to be registered; provided, however, that the
Company shall have no such obligation if, in the good faith judgment  of
the Board of Directors, it would be seriously detrimental to the Company
and its securityholders  to include  any Registrable  Securities in  the
subject  registration  statement   or  offering  or   if  the   managing
underwriter of the subject proposed offering  objects in writing to  the
inclusion of  any Registrable  Securities  in the  subject  registration
statement; and provided, further, that the Registrable Securities  shall
be subject to restrictions  on transfer for ninety  (90) days after  the
effective date of the subject registration statement.  The inclusion  of
any of a  Holder's Registrable  Securities in  a registration  statement
filed by the Company and declared  effective by the Commission shall  be
deemed to be the exercise by such Holder of the piggy-back  registration
rights granted herein to such Holder; and, thereafter, the Company shall
have no further obligations pursuant to Subsections 7(b) or 7(c) above.

          (d)  Obligations of the Company.  Whenever required  hereunder
to effect the  registration of any  Registrable Securities, the  Company
shall, as soon as practicable:

               (i)  Prepare  and   file  with   the  Commission   a
               registration  statement   with   respect   to   such
               Registrable Securities and use  its best efforts  to
               cause  such   registration   statement   to   become
               effective and  to keep  such registration  statement
               effective for at least six (6) months;

               (ii) Prepare  and  file  with  the  Commission  such
               amendments  and  supplements  to  such  registration
               statement and the prospectus used in connection with
               such registration statement as  may be necessary  to
               comply with  the provisions  of the  Securities  Act
               with respect to  the disposition  of all  securities
               covered by such registration statement;
<PAGE>
               (iii)     Furnish to  the  Holders such  numbers  of
               copies   of   the   prospectus   included   in   the
               registration  statement,  including  a   preliminary
               prospectus, in conformity  with the requirements  of
               the Securities Act, and such other documents as they
               may reasonably request  in order  to facilitate  the
               disposition of Registrable Securities owned by them;

               (iv) Use its best  efforts to  register and  qualify
               the  securities   covered   by   such   registration
               statement  under   the  securities   laws  of   such
               jurisdictions as  shall be  reasonably requested  by
               the Holders for the  distribution of the  securities
               covered by  the  registration  statement;  provided,
               however, that the Company  shall not be required  in
               connection therewith or  as a  condition thereto  to
               qualify to do business or to file a general  consent
               to service of process in any such jurisdiction;

               (v)  In  the  event   of  any  underwritten   public
               offering, enter  into  and perform  its  obligations
               under an underwriting agreement with terms generally
               satisfactory to  the  managing underwriter  of  such
               offering;

               (vi) Notify the Holders, promptly after the  Company
               shall have received notice thereof, of the time when
               the registration statement becomes effective or  any
               supplement to any prospectus  forming a part of  the
               registration statement has been filed; and
               (vii)     Notify  the  Holders  of  any  stop  order
               suspending the  effectiveness  of  the  registration
               statement and  use its  reasonable best  efforts  to
               remove such stop order.

          (e)  Furnish Information.  It  shall be a condition  precedent
to the obligations  of the Company  to take any  action pursuant  hereto
that the  Holder,  having  chosen to  have  its  Registrable  Securities
included for registration, shall furnish to the Company such information
regarding the Holder, its Registrable Securities and the intended method
of disposition of  such securities as  shall be required  to effect  the
registration thereof.  The Holder shall be required to represent to  the
Company that  all  such  information which  is  given  is  complete  and
accurate in all  material respects.   The  Holder shall  deliver to  the
Company a  statement  in writing  from  the beneficial  owners  of  such
securities that  such  beneficial  owners  bona  fide  intend  to  sell,
transfer or otherwise dispose of such securities.
<PAGE>
          (f)  Expenses.

               (i)  Registration Expenses.   All expenses  incurred
               by the  Company  in  complying  with  this  section,
               including without limitation,  all registration  and
               filing   fees,   printing    expenses,   fees    and
               disbursements of counsel for the Company, "Blue Sky"
               fees and expenses,  and the expense  of any  special
               audits  incident  to   or  required   by  any   such
               registration  (but  excluding  the  compensation  of
               regular employees of the Company which shall be paid
               in any event by the Company)  shall be borne by  the
               Company.

               (ii) Selling Expenses.  All underwriting  discounts,
               underwriters'   expense   allowance   and    selling
               commissions applicable  to the  sale of  Registrable
               Securities  by  the   Holders  and   all  fees   and
               disbursements of any special counsel (other than the
               Company's regular  counsel) shall  be borne  by  the
               Holders of the Registrable Securities so  registered
               pro rata on the basis  of the number of  Registrable
               Securities so registered.

          (g)  Underwriting Requirements.    All  Holders  proposing  to
distribute their Registrable Securities through an underwriting in which
the Company has proposed or is proposing to participate, shall (together
with the Company  and any  other Holders  distributing their  securities
through such  underwriting)  enter  into an  underwriting  agreement  in
customary form  with  the  underwriter (or  underwriters)  selected  for
underwriting by  the Company.  Notwithstanding any  other subsection  of
this section, at  the request of  the managing  underwriter, the  Holder
shall delay the  sale of Registrable  Securities which  such Holder  has
requested be registered hereunder for up  to ninety (90) days  following
the effective  date  of  the registration  statement.    If  any  Holder
disapproves of the terms of any such underwriting, such Holder may elect
to  withdraw  therefrom  by  written  notice  to  the  Company  and  the
underwriter.  Any Registrable Securities excluded or withdrawn from such
underwriting shall not be withdrawn from such registration except at the
election of the Holder.

          (h)  Delay of Registration.  No Holder shall have any right to
obtain or seek an injunction restraining or otherwise delaying any  such
registration as  the result  of any  controversy that  might arise  with
respect to the interpretation or implementation of this section.

          (i)  Indemnification.   In  the  event  that  any  Registrable
Securities are included in a registration statement pursuant hereto:
<PAGE>
               (i)  To the  extent permitted  by law,  the  Company
               will indemnify and  hold harmless  each Holder,  the
               officers, directors and partners of each Holder, any
               underwriter (as defined in  the Securities Act)  for
               such Holder and  each person, if  any, who  controls
               such Holder or underwriter within the meaning of the
               Securities Act  or  the Exchange  Act,  against  any
               losses, claims,  damages  or liabilities  (joint  or
               several) to which they may become subject under  the
               Securities Act, the Exchange Act or other federal or
               state law, insofar as  such losses, claims,  damages
               or liabilities (or actions in respect thereof) arise
               out of  or  are  based upon  any  of  the  following
               statements, omissions or violations (collectively, a
               "Violation"):  (A) any  untrue statement or  alleged
               untrue statement  of a  material fact  contained  in
               such   registration    statement,   including    any
               preliminary prospectus or final prospectus contained
               therein or  any amendments  or supplements  thereto;
               (B) the  omission  or  alleged  omission  to   state
               therein  a  material  fact  required  to  be  stated
               therein, or necessary to make the statements therein
               not misleading;  or  (C) any  violation  or  alleged
               violation by the Company of the Securities Act,  the
               Exchange Act, any applicable state securities law or
               any  rule  or   regulation  promulgated  under   the
               Securities Act, the Exchange  Act or any  applicable
               state securities law; and the Company will reimburse
               the  Holder  for   any  legal   or  other   expenses
               reasonably  incurred  by  them  in  connection  with
               investigating or  defending  any such  loss,  claim,
               damage, liability or action; provided, however, that
               the indemnity agreement contained in this subsection
               shall not apply to amounts paid in settlement of any
               such loss,  claim, damage,  liability or  action  if
               such settlement is effected  without the consent  of
               the Company (which consent shall not be unreasonably
               withheld), nor shall  the Company be  liable in  any
               such  case  for  any   such  loss,  claim,   damage,
               liability or action to the extent that it arises out
               of or  is based  upon a  violation which  occurs  in
               reliance  upon  and   in  conformity  with   written
               information   furnished   expressly   for   use   in
               connection with such registration by the Holder; and
               further  provided,  however,   that  the   foregoing
               indemnity agreement  is  subject  to  the  condition
               that, insofar as it relates to any untrue statement,
               alleged  untrue  statement,   omission  or   alleged
               omission made  in  any  preliminary  prospectus  but
               eliminated  or  remedied  in  the  prospectus,  such
               indemnity agreement shall not  inure to the  benefit
               of any  underwriter  or broker,  if  a copy  of  the
               prospectus was not sent or given to such person with
               or prior to  the confirmation  of the  sale of  such
               securities to such person.
<PAGE>
               (ii) To the  extent permitted  by law,  each  Holder
               will indemnify and  hold harmless  the Company,  its
               directors, its officers, any person who controls the
               Company within the meaning of the Securities Act  or
               the  Exchange  Act,  any  underwriter  (within   the
               meaning of the Securities  Act) for the Company  and
               any person who controls such underwriter against any
               losses, claims,  damages  or liabilities  (joint  or
               several) to which the Company or any such  director,
               officer,  controlling  person,  or  underwriter   or
               controlling person  may  become subject,  under  the
               Securities Act, the Exchange Act or other federal or
               state law, insofar as  such losses, claims,  damages
               or liabilities (or actions in respect thereto) arise
               out of or are based upon any Violation, in each case
               to the extent  (and only  to the  extent) that  such
               Violation occurs in reliance upon and in  conformity
               with written  information  furnished by  the  Holder
               expressly  for   use   in   connection   with   such
               registration; and  the  Holder  will  reimburse  any
               legal or other expenses  reasonably incurred by  the
               Company or any  such director, officer,  controlling
               person, underwriter or  controlling person  thereof,
               in connection  with investigating  or defending  any
               such  loss,  claim,  damage,  liability  or  action;
               provided,  however,  that  the  indemnity  agreement
               contained in  this  subsection shall  not  apply  to
               amounts paid in settlement of any such loss,  claim,
               damage, liability or  action if  such settlement  is
               effected without the  consent of  the Holder,  which
               consent shall not be unreasonably withheld.

               (iii)     Promptly after receipt  by an  indemnified
               party of notice  of the commencement  of any  action
               (including   any    governmental    action),    such
               indemnified  party  will,  if  a  claim  in  respect
               thereof is to be made against any indemnifying party
               hereunder, notify the indemnifying party in  writing
               of the  commencement  thereof and  the  indemnifying
               party shall have the  right to participate in,  and,
               to the  extent the  indemnifying party  so  desires,
               jointly with any other indemnifying party  similarly
               notified, to assume the defense thereof with counsel
               mutually  satisfactory  to  the  parties;  provided,
               however, that an  indemnified party  shall have  the
               right to retain its own  counsel, with the fees  and
               expenses to be  paid by the  indemnifying party,  if
               representation of  such  indemnified  party  by  the
               counsel retained by the indemnifying party would  be
               inappropriate due to  actual or potential  differing
               interests between  such  indemnified party  and  any
               other party  represented  by such  counsel  in  such
               proceeding.  The failure  to notify an  indemnifying
               party within a reasonable  time of the  commencement
               of any such action, to the extent prejudicial to its
               ability to defend  such action,  shall relieve  such
               indemnifying  party   of   any  liability   to   the
               indemnified party hereunder, but the omission so  to
               notify the indemnifying party will not relieve it of
<PAGE>
               any liability that  it may have  to any  indemnified
               party otherwise than under this subsection.

          (j)  Reports Under Exchange  Act.   Following registration  of
the Company's  securities under  the Exchange  Act and  with a  view  of
making available  to the  Holders the  benefits  of Rule 144  under  the
Securities Act  and any  other rule  or  regulation promulgated  by  the
Commission that may at  any time permit a  Holder to sell securities  of
the Company to the public without registration, the Company agrees to:

               (i)  use its best  efforts to make  and keep  public
               information available, as those terms are understood
               and defined in Rule 144, at all times; and

               (ii) use  its  best   efforts  to   file  with   the
               Commission in a timely manner all reports and  other
               documents  required   of  the   Company  under   the
               Securities Act and the Exchange Act.

          (k)  Termination of the Company's Obligations.

               (i)  The Company shall have no obligations  pursuant
               to Subsections  7(b) or  7(c)  with respect  to  any
               request made  by  the Holder  after  the  Expiration
               Date.

               (ii) Notwithstanding any  provision  hereof  to  the
               contrary, the  Company  shall  not  be  required  to
               effect any registration under the Securities Act  or
               under any  state securities  laws on  behalf of  any
               Holder or Holders if, in the opinion of counsel  for
               the Company, the offering or transfer by such Holder
               or Holders in the manner proposed (including without
               limitation, the  number  of shares  proposed  to  be
               offered or transferred and the method of offering or
               transfer)   is   exempt   from   the    registration
               requirements  of   the   Securities  Act   and   the
               securities or "Blue Sky" laws of applicable states.

          (1)  Holder's Acceptance of Obligations.   Acceptance of  this
Warrant by  the Holder  shall be  deemed to  constitute the  unqualified
acceptance by the Holder  of all of the  terms and conditions set  forth
herein.

     8.   REDEMPTION.  This  Warrant is  redeemable by  the Company  for
$.10 per Warrant, at any time after September 30, 1997, upon thirty (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 twenty (20)  consecutive trading days ending  within
fifteen (15) days prior to the date of the notice of redemption.

     9.   ADJUSTMENTS.

     (a)  The number of shares of Common  Stock issuable on exercise  of
this Warrant and the Exercise Price shall be subject to adjustment  from
time to time in the event that the Company shall:
<PAGE>
               (i)  pay a dividend in,  or make a distribution  of,
               shares of Common Stock;

               (ii) subdivide its  outstanding  shares of  Common  Stock
               into a greater number of shares;

               (iii)     combine its outstanding  shares of  Common
               Stock into a smaller number of shares; or

               (iv) spin-off a  subsidiary  by distributing,  as  a
               dividend or otherwise, shares  of the subsidiary  to
               its stockholders. In any such case, the total number
               of shares  of  Common  Stock  issuable  on  exercise
               hereof immediately prior  thereto shall be  adjusted
               so that the Holder shall be entitled to receive,  at
               the same  aggregate Exercise  Price, the  number  of
               shares of Common  Stock that the  Holder would  have
               owned  or  would  have  been  entitled  to   receive
               immediately following the occurrence  of any of  the
               events  described  above   had  this  Warrant   been
               exercised  in   full   immediately  prior   to   the
               occurrence  (or  applicable  record  date)  of  such
               event.  An adjustment made pursuant to this  section
               shall,  in  the   case  of  a   stock  dividend   or
               distribution, be made as of the record date and,  in
               the case of a subdivision or combination, be made as
               of the effective date thereof.   If, as a result  of
               any adjustment pursuant to this section, the  Holder
               shall become entitled  to receive shares  of two  or
               more classes or series of securities of the Company,
               the Board of Directors shall equitably determine the
               allocation of the adjusted exercise price between or
               among shares  or  other  units of  such  classes  or
               series  and  shall   notify  the   Holder  of   such
               allocation.

     (b)  In the event of any reorganization or recapitalization of  the
Company or in the event the Company consolidates with or merges into  or
with another entity or transfers all or substantially all of its  assets
to another entity, then and in each such event, the Holder, on  exercise
of this Warrant as provided herein,  at any time after the  consummation
of  such  reorganization,  recapitalization,  consolidation,  merger  or
transfer, shall be  entitled, and the  documents executed to  effectuate
such event shall so provide, to receive the stock or other securities or
property to  which  the  Holder  would  have  been  entitled  upon  such
consummation if the Holder had exercised this Warrant immediately  prior
thereto.  In  such case,  the terms of  this Warrant  shall survive  the
consummation   of    any    such    reorganization,    recapitalization,
consolidation, merger or transfer and shall be applicable to the  shares
of stock or other securities or  property receivable on the exercise  of
this Warrant after such consummation.

     (c)  Whenever a reference is made in  this section to the issue  or
sale of shares of Common Stock,  the term "Common Stock" shall mean  the
Common Stock  of the  Company of  the class  authorized as  of the  date
hereof and any other class of stock ranking on a parity with such Common
Stock.
<PAGE>
     (d)  Whenever the number of shares of Common Stock purchasable upon
exercise of this  Warrant or  the Exercise  Price shall  be adjusted  as
required herein, the Company shall forthwith file such information  with
its secretary at its principal office, and with the price determined  as
herein provided and  setting forth in  detail the  facts requiring  such
adjustment. Each such officer's certificate  shall be made available  at
all reasonable times for inspection by the Holder and the Company shall,
forthwith after such adjustment, deliver a  copy of such certificate  to
the Holder.

     (e)  The Company:    (i)  will  not cause  the  par  value  of  any
securities receivable on exercise of this Warrant to be in excess of the
amount payable therefor on such exercise; and (ii) will take all  action
as may be necessary or appropriate  so that the Company may validly  and
legally issue fully paid and non-assessable shares (or other  securities
or property deliverable  hereunder) upon the  exercise of this  Warrant.
This Warrant shall bind the successors and assigns of the Company.

     10.  TRANSFER  TO  COMPLY  WITH   THE  SECURITIES  ACT  AND   OTHER
APPLICABLE SECURITIES  LAWS.   Neither this  Warrant nor  the shares  of
Common Stock (or  other securities) issuable  upon exercise hereof  have
been the subject of registration under the Securities Act or under state
securities laws.  Except  as  provided in  Section 4  above:    (a) this
Warrant may not  be transferred,  assigned, pledged,  sold or  otherwise
disposed of; and (b) the  shares of Common  Stock (or other  securities)
issuable upon exercise of this Warrant may not be transferred, assigned,
pledged, sold or otherwise  disposed of in  the absence of  registration
under or exemption from the applicable provisions of the Securities Act,
unless the Holder  provides the Company  with an opinion  of counsel  in
form and substance satisfactory to the Company (together with such other
representations and  warranties as  the Company  may request)  that  the
shares of Common Stock issued or issuable, as applicable, upon  exercise
of this  Warrant  may  be  legally  transferred  without  violating  the
Securities Act, and any  other applicable securities  law and then  only
against receipt of an agreement of the transferee (in form and substance
satisfactory to  the Company)  to comply  with  the provisions  of  this
section with  respect  to  any  resale  or  other  disposition  of  such
securities.

     11.  NOTICES.     All  notices,   requests,  consents   and   other
communications hereunder shall be in writing and shall be deemed to have
been made when delivered or mailed by first class mail, postage prepaid,
as follows:  (a) if to the Holder, at the address of the Holder as shown
on the registry books maintained by  the Company or the Transfer  Agent;
and (b) if to the Company, at 1265 Naperville Road, Romeoville, Illinois
60446, Attention:  President, with a  copy by like means to Ungaretti  &
Harris, 3500  Three  First National  Plaza,  Chicago, Illinois    60602,
Attention:  Michael J. Philippi, Esq.

     12.  SURVIVAL.   All  agreements,  covenants,  representations  and
warranties set forth herein shall survive the execution and delivery  of
this Warrant and any investigation at any  time made by or on behalf  of
any parties hereto and the exercise and purchase of this Warrant.
<PAGE>
     13.  AMENDMENTS.   The  Company may,  in  its sole  discretion,  by
supplemental agreement  or pursuant  to an  amended warrant  certificate
issued in exchange for this Warrant  make any changes or corrections  to
the terms and conditions hereof which it deems appropriate in order  to:
(a) reduce the Exercise Price;  (b) extend the  Expiration Date of  this
Warrant;  (c)  cure  any  ambiguity  or  to  correct  any  defective  or
inconsistent provision or  manifest mistake or  error herein  contained;
(d) modify such other terms and conditions hereof which modification, in
the judgment of the Board of Directors, provides, when considered  under
the totality of  the circumstances  a net benefit  to or  which, in  the
exercise of such judgment, the Board  of Directors determines would  not
be contrary to  the interests of  the Holder or  the Holders;  provided,
however, that  no  adverse  change  in  the  number  or  nature  of  the
securities purchasable  upon  the  exercise  of  this  Warrant,  or  the
Purchase Price therefor,  or the  acceleration of  the Expiration  Date,
shall be  made  without  the consent  in  writing  of the  Holder.    In
addition, the Company may at any time hereafter enter into an  agreement
with a qualified warrant agent (a  "Warrant Agent") chosen by it in  its
sole discretion to act on behalf  of the Company in connection with  the
issuance,  registration,  transfer   and  exchange,   the  issuance   of
certificates representing the Warrants, the exercise of the Warrants and
the rights  of  the  Holders  thereof  (a  "Warrant  Agreement").    The
registration rights contained in Section 7 hereof shall survive any such
modification or replacement of this Warrant.

     14.  AGREEMENT OF  HOLDERS.  Every Holder,  by  acceptance  hereof,
consents and agrees with  the Company, any  Warrant Agent, any  Transfer
Agent and every other Holder that:

          (a)  The Warrants are transferable only on the registry  books
of the Company, the  Transfer Agent or the  Warrant Agent by the  Holder
thereof in person or by his attorney duly authorized in writing and only
if the warrant certificates  representing such Warrants are  surrendered
at the office of the Company or the Warrant Agent, if any, duly endorsed
or accompanied by a  proper instrument of  transfer satisfactory to  the
Company and  the  Warrant  Agent, if  any,  in  their  sole  discretion,
together with payment of any applicable transfer taxes;

          (b)  The Company and any Warrant Agent may deem and treat  the
person in whose name the warrant certificate is registered as the Holder
and as the absolute, true and  lawful owner of the Warrants  represented
thereby for all purposes, and none of the Company, the Transfer Agent or
the Warrant Agent shall  be affected by any  notice or knowledge to  the
contrary, except as otherwise expressly provided in Section 5 hereof;

          (c)  Each Warrant  shall be  subject in  all respects  to  the
terms and conditions set forth in  any amended warrant certificate  upon
the issuance thereof  or in any  Warrant Agreement entered  into by  the
Company as permitted  pursuant to Section 13  hereof upon the  execution
thereof and, in  either such case,  upon the mailing  by the Company  of
notice of the amendment of the terms and conditions of this Warrant.  In
the event of the  execution of any such  Warrant Agreement, a true  copy
thereof shall be promptly mailed by the Company to the Holder;
<PAGE>
          (d)  Such Holder shall  execute all  such further  instruments
and documents and take such further action as the Company may reasonably
require in order to effectuate the terms and purposes of this Warrant.

     15.  SEVERABILITY.    The  provisions  of  this  Warrant  shall  be
considered severable in the event that  any of such provisions are  held
by a court of  competent jurisdiction to be  invalid, void or  otherwise
unenforceable.  Such invalid, void or otherwise unenforceable provisions
shall be automatically replaced by other provisions which are valid  and
enforceable and which are as similar  as possible in term and intent  to
those provisions deemed to be invalid, void or otherwise  unenforceable.
Notwithstanding the  foregoing, the  remaining provisions  hereof  shall
remain enforceable to the fullest extent permitted by law.

     16.  ENTIRE AGREEMENT.    This  Warrant is  intended  to  and  does
contain and embody the entire understanding and agreement of the Company
and the  Holder with  respect to  the subject  matter hereof  and  there
exists no oral agreement or  understanding, express or implied,  whereby

the absolute,  final  and unconditional  character  and nature  of  this
Warrant shall be in any way invalidated, unempowered or affected.

     17.  HEADINGS.  The headings in this Warrant are for convenience of
reference only and are not part of this Warrant.

     18.  GOVERNING  LAW.    This  Warrant  shall  be  governed  by  and
construed and interpreted in  accordance with the laws  of the State  of
Delaware without reference to principles of conflict of laws.

                               * * * * *

     IN WITNESS WHEREOF, Franklin  Ophthalmic Instruments Co., Inc.  has
caused this Warrant to be signed in its  name and on its behalf and  its
corporate seal to be affixed hereon  by its duly authorized officers  as
of the date of issuance first above written.

                              FRANKLIN OPHTHALMIC
                              INSTRUMENTS CO., INC.


[SEAL]
                              By:
                                Michael J. Carroll, President


Attest:



Linda S. Zimdars, Secretary
<PAGE>
                            Annex to Warrant

                           FORM OF ASSIGNMENT

               (To be executed upon transfer of Warrant)



     FOR VALUE  RECEIVED,  the  undersigned hereby  sells,  assigns  and
transfers to  __________________________ the  right represented  by  the
within Warrant, together  with all rights,  title and interest  therein,
and    does     hereby     irrevocably    constitute     and     appoint
__________________________ attorney  to  transfer such  Warrant  on  the
Warrant register  of  the  within named  Company,  with  full  power  of
substitution.


DATED:  ________________, 199__.

                              Signature:




                              (Signature must conform in all respects to
name of
                              holder as  specified on  the face  of  the
Warrant)


                              Signature Guaranteed:

<PAGE>
                           Annex to Warrant

                          FORM OF SUBSCRIPTION

  (To be completed and signed only upon an exercise of the Warrant in
                           whole or in part)

TO:  Franklin Ophthalmic Instruments Co., Inc.

     The  undersigned,  the  Holder  of  the  attached  Warrant,  hereby
irrevocably elects to  exercise the  purchase right  represented by  the
Warrant for, and to purchase thereunder, _______ shares of Common  Stock
(as such terms  are defined  in the  Warrant, dated  December 30,  1996,
issued   by    Franklin   Ophthalmic    Instruments   Co.,    Inc.    to
_________________) (or other securities or property), and herewith makes
payment of $_______________ therefor in cash or by certified or official
bank check.  The undersigned hereby requests that the Certificate(s) for
such  securities  be  issued  in  the  name(s)  and  delivered  to   the
address(es) as follows:

Name:
Address:
Social Security Number:
Deliver to:
Address:

     If the foregoing Subscription evidences an exercise of the  Warrant
to purchase  fewer  than all  of  the  Shares (or  other  securities  or
property) to  which  the undersigned  is  entitled under  such  Warrant,
please issue a new Warrant, of like tenor, for the remaining portion  of
the Warrant  (or  other securities  or  property) in  the  name(s),  and
deliver the same to the address(es) as follows:

Name:
Address:

DATED:  ____________, 199__.


(Name of Holder)


(Signature of Holder or Authorized Signatory)

Signature Guaranteed:


                                   (Social Security or Taxpayer
                                   Identification Number of Holder)




                             EXHIBIT 10.19

AMENDMENT TO INVESTMENT AGREEMENT DATED MAY 9, 1997 BETWEEN THE COMPANY
                       AND PRINZ-FRANKLIN L.L.C.

<PAGE>
                               AMENDMENT
                                   TO
                          INVESTMENT AGREEMENT


     This AMENDMENT TO INVESTMENT  AGREEMENT is entered  into as of  the
9th day of  May, 1997, by  and between  FRANKLIN OPHTHALMIC  INSTRUMENTS
CO., INC., a  Delaware corporation (the  "Company"), and  PRINZ-FRANKLIN
L.L.C., an Illinois limited liability company ("Investor").

                                RECITAL

     The Company and  Investor are  parties to  an Investment  Agreement
dated as of April 11, 1997 (the "Investment Agreement"), and the Company
and Investor  desire  to amend  and  modify certain  provisions  of  the
Investment Agreement, upon the terms and  subject to the provisions  set
forth herein.

     NOW, THEREFORE,  in consideration  of  the mutual  promises  herein
contained and for other good and valuable consideration, the receipt and
sufficiency of which are hereby  acknowledged, the parties hereto  agree
as follows:

     1.   Capitalized Terms.  All capitalized terms used herein and  not
otherwise defined  shall  have  the meaning  ascribed  to  them  in  the
Investment Agreement.

     2.   Modification of Section 2.1(b).  The Company and Investor have
agreed that the purchase  and sale of Common  Stock pursuant to  Section
2.1(b) of the Investment Agreement shall occur in two phases.   Investor
shall pay  a purchase  price of  $200,000  for one  million  (1,000,000)
shares of Common Stock  of the Company and  the Company shall  authorize
the issuance to  Investor of one  million (1,000,000)  shares of  Common
Stock of the Company on each  of May 9, 1997 and on  May 30, 1997.   For
purposes of the Investment Agreement, all deliveries and satisfaction of
conditions to be met on  the Second Closing Date  shall occur as of  May
30, 1997, which shall be deemed to be the Second Closing Date under  the
Investment Agreement.

     3..  Ratification  of  Investment  Agreement.    Except  as  herein
modified, the Investment Agreement is hereby reaffirmed and ratified  in
all respects.

     4.   Counterparts.  This Amendment  to Investment Agreement may  be
executed in one or more counterparts,  each of which shall be deemed  an
original, but all of which shall constitute one and the same instrument.
      
     IN WITNESS WHEREOF, the parties hereto have executed this Amendment
to Investment Agreement as of the date first above written.

                         FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.

                         By:  /s/ Michael J. Carroll

                         PRINZ-FRANKLIN  L.L.C.,  an  Illinois   limited
                         liability company

                         By:  /s/ John Prinz





                             EXHIBIT 10.20

AMENDMENT TO INVESTMENT AGREEMENT DATED MAY 11, 1997 BETWEEN THE COMPANY
                       AND PRINZ-FRANKLIN L.L.C.

<PAGE>
                               AMENDMENT
                                   TO
                          INVESTMENT AGREEMENT


     This AMENDMENT TO INVESTMENT  AGREEMENT is entered  into as of  the
11th day of May,  1997, by and  between FRANKLIN OPHTHALMIC  INSTRUMENTS
CO., INC., a  Delaware corporation (the  "Company"), and  PRINZ-FRANKLIN
L.L.C., an Illinois limited liability company ("Investor").

                                RECITALS

     A.   The  Company  and  Investor  are  parties  to  an   Investment
Agreement dated as of April 11, 1997, as amended May 8, 1997 and May  9,
1997 (as amended, the "Investment Agreement"),

     B.   Under the  Investment  Agreement,  a  final  transaction  (the
"Final Transaction")  is to  occur in  which the  Investor is  to pay  a
purchase price (the "Remaining Purchase Price") of two hundred  thousand
dollars ($200,000) for one million (1,000,000) shares of Common Stock of
the Company (the "Remaining Shares") on May 30, 1997.

     C.   In accordance with the Investment Agreement, the Company is to
issue a  warrant  (the "Warrant")  for  two hundred  thousand  (200,000)
shares of Common Stock on May 30, 1997.

     D.   The Company and  Investor desire to  amend and modify  certain
provisions of the Investment  Agreement, upon the  terms and subject  to
the provisions set forth herein.

     NOW, THEREFORE,  in consideration  of  the mutual  promises  herein
contained and for other good and valuable consideration, the receipt and
sufficiency of which are hereby  acknowledged, the parties hereto  agree
as follows:

     1.   Capitalized Terms.  All capitalized terms used herein and  not
otherwise defined  shall  have  the meaning  ascribed  to  them  in  the
Investment Agreement.

     2.   Modification of Section 2.1(b).   The Investment Agreement  is
hereby amended to provide that (i) the Final Transaction shall occur  on
or before June ____,  1997; (ii) the Remaining  Purchase Price shall  be
reduced to One Hundred Eighty Thousand Dollars ($180,000); and (iii) the
Remaining Shares  to be  issued to  Investor shall  be reduced  to  Nine
Hundred Thousand (900,000).

     3.   Issuance of  Warrant.   The Company  and Investor  acknowledge
that the Final Warrant  has been issued and  delivered at or before  the
date hereof.

     4.  Ratification  of  Investment  Agreement.    Except  as  herein
modified, the Investment Agreement is hereby reaffirmed and ratified  in
all respects.

     5.   Counterparts.  This Amendment  to Investment Agreement may  be
executed in one or more counterparts,  each of which shall be deemed  an
original, but all of which shall constitute one and the same instrument.
<PAGE>
     IN WITNESS WHEREOF, the parties hereto have executed this Amendment
to Investment Agreement as of the date first above written.
       
                         FRANKLIN OPHTHALMIC INSTRUMENTS CO., INC.

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

                         PRINZ-FRANKLIN  L.L.C.,  an  Illinois   limited
                         liability company

                         By:  /s/ John Prinz





                              EXHIBIT 23.1

          CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

<PAGE>
                         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 caption "Experts"  in
the Prospectus.


/s/ BDO Seidman, LLP

BDO Seidman, LLP

Chicago, Illinois
July 23, 1997


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1
<CURRENCY> U.S. DOLLAR
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          SEP-30-1996
<PERIOD-START>                             OCT-01-1995
<PERIOD-END>                               SEP-30-1996
<EXCHANGE-RATE>                                   1.00
<CASH>                                               0
<SECURITIES>                                         0
<RECEIVABLES>                                  760,412
<ALLOWANCES>                                    40,135
<INVENTORY>                                  1,356,057
<CURRENT-ASSETS>                             2,095,361
<PP&E>                                         834,239
<DEPRECIATION>                                 618,394
<TOTAL-ASSETS>                               4,597,412
<CURRENT-LIABILITIES>                        7,699,207
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         9,545
<OTHER-SE>                                 (3,216,667)
<TOTAL-LIABILITY-AND-EQUITY>                 4,597,412
<SALES>                                      8,469,994
<TOTAL-REVENUES>                                     0
<CGS>                                        6,367,743
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             737,942
<INCOME-PRETAX>                            (1,977,939)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (1,977,939)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (1,977,939)
<EPS-PRIMARY>                                   (0.25)
<EPS-DILUTED>                                        0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1
<CURRENCY> U.S. DOLLAR
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          SEP-30-1997
<PERIOD-START>                             OCT-01-1996
<PERIOD-END>                               MAR-31-1997
<EXCHANGE-RATE>                                   1.00
<CASH>                                               0
<SECURITIES>                                         0
<RECEIVABLES>                                1,102,379
<ALLOWANCES>                                    26,740
<INVENTORY>                                  1,418,191
<CURRENT-ASSETS>                             2,594,467
<PP&E>                                         850,295
<DEPRECIATION>                                 659,671
<TOTAL-ASSETS>                               4,953,672
<CURRENT-LIABILITIES>                        2,594,467
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        16,682
<OTHER-SE>                                   1,220,385
<TOTAL-LIABILITY-AND-EQUITY>                 4,953,672
<SALES>                                      4,533,757
<TOTAL-REVENUES>                                     0
<CGS>                                        3,321,496
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             163,399
<INCOME-PRETAX>                              2,723,114
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          2,723,114
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 2,723,114
<EPS-PRIMARY>                                     0.19
<EPS-DILUTED>                                        0
        

</TABLE>


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