EXHIBIT 11.1


                                MICROVISION, INC.
                     COMPUTATION OF PRO FORMA LOSS PER SHARE



                                       YEAR ENDED
                                       DECEMBER 31     SIX MONTHS ENDED JUNE 30,
                                           1995           1995          1996

Net loss                               $(2,943,600)   $(1,098,900)  $(1,332,300)
                                       -----------    -----------   -----------

Shares utilized in computing pro forma loss per share:

Weighted average shares outstanding      3,461,145      3,461,145     3,461,145
Common stock equivalent shares
 outstanding during the period             475,584        475,584       475,584
Pro forma effect of conversation of:
  Series A Preferred Stock                 770,170        680,935       859,776
  7% Convertible Subordinated
   Notes due 1997                           42,188         42,188        42,188
                                       -----------    -----------   -----------
                                         4,749,087      4,659,852     4,838,693
                                       -----------    -----------   -----------
                                       -----------    -----------   -----------

Pro forma net loss per share                $(0.62)        $(0.24)       $(0.28)
                                            ------         ------        ------