Exhibit 13
                                                                    ----------






                       B.B. WALKER COMPANY AND SUBSIDIARY


                     FIFTIETH ANNUAL REPORT TO SHAREHOLDERS


                               NOVEMBER 1, 1997































                             1997 ANNUAL REPORT OF
                              B.B. WALKER COMPANY

B.B. WALKER COMPANY is a publicly held manufacturer and distributor of men's 
and women's footwear, whose common stock is registered with the Securities and 
Exchange Commission and is traded in the Over The Counter Securities Market.  
A substantial portion of the Company's common stock is owned by employees 
through participation in the Employee Stock Ownership Plan and Trust and by 
many employees individually.

Founded in 1947 in Asheboro, North Carolina and incorporated in 1952 in the 
State of North Carolina, the Company currently markets high quality, medium-
priced western and work/outdoor boots and shoes under the ABILENE BOOT COMPANY 
name.  A majority of the Company's sales are under trademarked brands.  In 
addition, the Company manufactures footwear under major retailers' private 
labels and on contract for other footwear manufacturers.  The Company also 
operates two retail stores.

For western boot customers, the Company offers quality western boots through 
two proprietary brands.  Through its ABILENE[REGISTERED] brand, the Company 
manufactures and markets high quality all-leather boots for the traditional 
boot wearer that look and feel great.  Abilene Boots[REGISTERED] feature the 
AIR RIDE[REGISTERED] Comfort System which is designed to deliver comfort from 
every part of the boot by utilizing a technologically advanced 
Poron[REGISTERED] cushion insole.  Poron[REGISTERED] is a registered trademark 
of Rogers Corporation.  Abilene Boots[REGISTERED] definitely live up to their 
"AFFORDABLE QUALITY"[REGISTERED] slogan.  The SAGE COLLECTION[REGISTERED] is 
offered at a lower price point and features bright colors and accents which 
can be worn on most any occasion by the metro fashion consumer or the 
traditional boot wearer.  Sage[REGISTERED] styles offer the same craftmanship 
and superior fit that Abilene[REGISTERED] styles do.  The ABILENE[REGISTERED] 
and SAGE[REGISTERED] brands are manufactured at the Company's facility in 
Somerset, Pennsylvania.

For work/outdoor footwear customers, the Company markets quality boots through 
its GOLDEN RETRIEVER[REGISTERED] brand, including pull-on, lace-up, lined, 
insulated and waterproof, in a variety of heights, soles and constructions.  
The Golden Retriever[REGISTERED] Easy Comfort[REGISTERED] System features a 
specially contoured cushioned insole that is guaranteed to never give out.  
New in 1997, the Company introduced its new line of DURATUFF<Trademark> Work 
Boots.  Made for the working consumer, DuraTuff<Trademark> Work Boots feature 
double cushioned insoles and are built to work for a living.  The Company 
continues to manufacture boots and shoes for work and safety use under the 
WALKER FOOTWEAR THAT WORKS[REGISTERED] brand and the SAFETY FIRST[REGISTERED] 
brand.  The mainstays of this line are all-leather lace-up and pull-on utility 
boots.  B.B. Walker's work/outdoor lines are manufactured primarily at the 
Company's Asheboro facilities.

The Company has historically served the private label market, manufacturing 
footwear for large retailers and other footwear manufacturers on a contract 
basis.  Most of the Company's private label products consist of work/outdoor 
footwear.  In addition, the Company also produces several styles purchased in 
large quantities by institutional customers such as prison systems and work 
camps.

B.B. WALKER COMPANY and its subsidiary are equal opportunity employers.  All 
matters regarding recruiting, hiring, training, compensation, benefits, 
promotion, transfers and other personnel policies will continue to be free 
from all discriminatory practices.

The Company and its subsidiary employ 423 people at November 1, 1997.

     Contents                                                 Page
     --------                                                 ----
       Financial Highlights.....................................1
       Message to Shareholders..................................2
       Consolidated Financial Statements and Notes..............4
       Report of Independent Accountants.......................28
       Selected Financial Data.................................29
       Management's Discussion and Analysis of Results
         of Operations and Financial Condition.................30
       Stock Prices............................................43
       Officers and Directors..........................Back Cover

                              Inside Front Cover




























                      B.B. WALKER COMPANY AND SUBSIDIARY
                             FINANCIAL HIGHLIGHTS


                                                  Fiscal Year Ended
                                       ---------------------------------------
                                       November 1,   November 2,   October 28,
                                          1997          1996          1995
                                       (52 weeks)    (53 weeks)    (52 weeks) 
                                       -----------   -----------   -----------
(In thousands, except per share data)
                                                           
OPERATIONS
  Net sales                             $  32,648     $  37,506     $  43,453 
                                         ========      ========      ========
  Income (loss) before income taxes 
    and minority interest                     (54)       (4,659)       (1,868)

  Provision for (benefit from) 
    income taxes                              (80)         (620)         (626)
  Minority interest                            (2)           (2)           (2)
                                         --------      --------      -------- 
  Net income (loss)                     $      24     $  (4,041)    $  (1,244)
                                         ========      ========      ======== 

  EARNINGS (LOSS) PER SHARE OF COMMON 
    STOCK AND COMMON STOCK EQUIVALENTS  $     .01     $   (2.34)    $    (.72)
                                         ========      ========      ======== 
  Average number of shares outstanding      1,729         1,727         1,744 
                                         ========      ========      ======== 

  EARNINGS (LOSS) PER SHARE OF COMMON 
    STOCK AND COMMON STOCK EQUIVALENTS 
    -ASSUMING FULL DILUTION             $     .01     $   (2.34)    $    (.72)
                                         ========      ========      ======== 
  Average number of shares outstanding      1,732         1,728         1,744 
                                         ========      ========      ======== 

FINANCIAL CONDITION
  Current assets                        $  19,268     $  24,953     $  30,898 
  Current liabilities                      13,368        19,534        21,533 
  Working capital                           5,900         5,419         9,365 
  Current ratio                         1.44 to 1     1.28 to 1     1.43 to 1 
  Long-term obligations, 
    non-current portion                     3,216         3,286         4,257 
  Shareholders' equity                      4,557         4,522         8,553 
  Book value per common share                2.59          2.57          4.91 







                                       1


                        CHAIRMAN'S MESSAGE TO SHAREHOLDERS

TO OUR SHAREHOLDERS

Another year has passed and it was a very busy one for our Company and our 
employees.  Faced with a difficult retail market, we made some tough decisions 
in the fourth quarter of fiscal 1996 that were discussed in last year's annual 
report.  We devoted much of this year to implementing those decisions and 
making adjustments to our operations accordingly.  These improvements were 
major undertakings and will impact the direction of our Company for several 
years to come.  Many of the more significant changes were put in place in the 
first and second quarters of the year and took time before their impact was 
fully realized.  During the first two quarters of 1997, we basically 
redesigned the method in which our product lines would be marketed to our 
customers and began remaking our Company by focusing on our strengths.  

The first thing you will notice when you analyze the results of our year to 
determine the success of these changes is that our sales fell a little less 
than five million dollars.  Though unfavorable, this decrease was anticipated 
by management and was in line with our forecasts.  We felt that given the 
degree of changes we were making, there would be some disruption to our 
operations that would impact sales volume.  In addition, one of the more 
important changes we made involved reducing the volume of business from our 
work/outdoor branded lines.  Despite the reduction in sales volume, a more 
important financial indicator of our year was our return to profitability.  
From a loss of $4,041,000 in 1996, we are pleased to report net income of 
$24,000 for 1997.  This was a major accomplishment for the Company and did not 
come without sacrifice.  Through cost cutting and realignment of duties, we 
reduced selling and administrative expenses by $3,381,000.  More importantly, 
we repositioned our product lines, eliminating poor performing styles and 
improving our product mix.  The result was a 5.3% improvement in our gross 
margin percentage.  

Among the many changes we implemented, two stand out because of their overall 
impact on the operations of the Company.  The first involved restructuring our 
sales force.  We took two independent sales forces, one marketing western 
boots and one marketing work/outdoor boots, and consolidated them into a 
single marketing team working under the direction of a national sales manager.  
This turned out to be very efficient for our Company as we eliminated the 
overlap that existed under the old system.  Under the new structure, one 
salesman can now sell all of our product lines to a customer and represent our 
Company in an entire territory.  Our sales force is a more flexible team 
and our coverage of the territories we serve is more complete.  This change 
did not come without a cost.  The transition required significant retraining 
of our sales force and took time for them to develop skills in marketing both 
branded product lines.  Our sales were impacted well into the second quarter 
as the new sales force got comfortable carrying both western and work/outdoor 
footwear lines.






                                       2


                   CHAIRMAN'S MESSAGE TO SHAREHOLDERS, Continued


The second major change dealt more with focusing on the strengths of our 
Company.  In the past few years, we had devoted resources towards creating 
brand awareness and expanding our outdoor boot business.  However, this proved 
to be a highly competitive market with competition that was better capitalized 
than our Company.  Although we were making some inroads into this market, it 
was at a significant cost and one we could not afford.  Therefore, at the end 
of fiscal 1996, we began the process of extensively reviewing the styles 
offered in our product lines, primarily the outdoor styles, and dropped a 
significant portion of them.  The styles that were discontinued were not 
generating acceptable returns for the Company and by carrying these styles in 
our lines, we were spending valuable resources to warehouse and promote them.  
We narrowed our focus and during the first two quarters of the year, many 
styles were eliminated while some new styles were developed to provide a well-
rounded line of western and work footwear for the sales force to market to 
customers.  The resulting branded product lines are leaner and require less of 
an investment in both finished goods and raw materials.

Finally, one other change we made this year impacts our image in the 
marketplace.  We decided to market our Company as Abilene Boot Company.  To 
the consumer and the retailer, this new name will define the type of Company 
we are and where our expertise lies.  We chose the name, Abilene Boot Company, 
to capitalize on the solid foundation provided by the strength and reputation 
of the Abilene Boot brand.

Next year is shaping up to be as busy and exciting as this year was.  With the 
introduction of a new line of "affordable" work shoes called DuraTuff and 
fresh styling in our western line, we hope to maintain our momentum and make 
more operational adjustments as needed to improve our Company.  We appreciate 
the support and loyalty of our customers, shareholders and employees.

                                        Sincerely,


                                        KENT T. ANDERSON
                                        -------------------------------
                                        Kent T. Anderson
                                        Chairman of the Board, Chief
                                        Executive Officer and President















                                      3


                      B. B. WALKER COMPANY AND SUBSIDIARY
                    CONSOLIDATED STATEMENTS OF INCOME (LOSS)


                                                   Fiscal Year Ended
                                         -------------------------------------
                                         November 1,  November 2,  October 28,
                                            1997         1996          1995
                                         (52 weeks)   (53 weeks)    (52 weeks) 
                                         -----------  -----------  -----------
(In thousands, except per share data)
                                                          
Revenues:
 Net sales (Note 11)                       $ 32,648     $ 37,506     $ 43,453 
 Interest and other income                       77           43           80 
                                            -------      -------      ------- 
                                             32,725       37,549       43,533 
                                            -------      -------      ------- 
Costs and expenses:
 Cost of products sold (Note 13)             24,121       29,702       32,781 
 Selling and administrative 
  expenses (Notes 12 and 13)                  6,996       10,377       10,359 
 Depreciation and amortization                  458          637          667 
 Interest expense                             1,204        1,492        1,594 
                                            -------      -------      ------- 
                                             32,779       42,208       45,401 
                                            -------      -------      ------- 
    Income (loss) before income taxes 
      and minority interest                     (54)      (4,659)      (1,868)

 Provision for (benefit from) 
  income taxes (Note 7)                         (80)        (620)        (626)
 Minority interest                               (2)          (2)          (2)
                                            -------      -------      ------- 
    Net income (loss)                      $     24     $ (4,041)    $ (1,244)
                                            =======      =======      ======= 



Earnings (loss) per share of common stock
 and common stock equivalents (Note 1)     $    .01     $  (2.34)    $   (.72)
                                            =======      =======      ======= 








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


                                       4


                      B. B. WALKER COMPANY AND SUBSIDIARY
                          CONSOLIDATED BALANCE SHEETS

                                    ASSETS


                                                     November 1,  November 2, 
                                                        1997         1996 
                                                     -----------  ----------- 
(In thousands, except share data)
                                                            
CURRENT ASSETS:
  Cash                                                $       1    $       1 
  Accounts receivable, less allowance for doubtful
    accounts of $503 in 1997 and $742 in 1996 (Note 4)    9,084       10,808 
  Inventories (Notes 2 and 4)                             9,533       12,511 
  Prepaid expenses                                          413          441 
  Income tax recovery receivable (Note 7)                   -          1,042 
  Deferred income tax benefit, current (Note 7)             237          150 
                                                        -------      ------- 
    Total current assets                                 19,268       24,953 

PROPERTY, PLANT AND EQUIPMENT, net of accumulated 
depreciation and amortization (Notes 3, 4 and 5)          1,750        2,208 

OTHER ASSETS                                                156          214 
                                                        -------      ------- 


                                                      $  21,174    $  27,375 
                                                        =======      ======= 














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



                                       5


                      B. B. WALKER COMPANY AND SUBSIDIARY
                     CONSOLIDATED BALANCE SHEETS, Continued

                      LIABILITIES AND SHAREHOLDERS' EQUITY


                                                     November 1,  November 2, 
                                                        1997         1996 
                                                     -----------  ----------- 
(In thousands, except share data)
                                                            
CURRENT LIABILITIES:
  Borrowings under finance agreement (Note 4)         $   7,364    $  11,464 
  Accounts payable, trade                                 3,937        4,984 
  Accrued salaries, wages and bonuses                       468        1,102 
  Other accounts payable and accrued liabilities            489          680 
  Portion of long-term obligations payable
    within one year (Note 5)                              1,087        1,304 
  Income taxes payable (Note 7)                              23          -   
                                                        -------      ------- 
    Total current liabilities                            13,368       19,534 
                                                        -------      ------- 

LONG-TERM OBLIGATIONS (Note 5)                            3,216        3,286 

MINORITY INTERESTS IN CONSOLIDATED SUBSIDIARY                33           33 

SHAREHOLDERS' EQUITY (Notes 10):
  7% cumulative preferred stock, $100 par value,
    1,150 shares authorized, 828 shares issued
    and outstanding in 1997 and 1996                         83           83 
  Common stock, $1 par value, 6,000,000 shares
    authorized, 1,726,534 shares issued and
    outstanding in 1997 and 1996                          1,727        1,727 
  Capital in excess of par value                          2,724        2,724 
  Retained earnings                                         129          111 
  Equity loans collateralized by Company 
    common stock                                           (106)        (123)
                                                        -------      ------- 
    Total shareholders' equity                            4,557        4,522 
                                                        -------      ------- 

COMMITMENTS AND CONTINGENCIES (Note 9)

                                                      $  21,174    $  27,375 
                                                        =======      ======= 


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



                                       6


                      B. B. WALKER COMPANY AND SUBSIDIARY
                     CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                   Fiscal Year Ended
                                         -------------------------------------
                                         November 1,  November 2,  October 28,
                                            1997         1996          1995
                                         (52 weeks)   (53 weeks)    (52 weeks) 
                                         -----------  -----------  -----------

(In thousands, except share data)

CASH FLOWS FROM OPERATING ACTIVITIES:
                                                            
Net income (loss)                          $     24     $ (4,041)    $ (1,244)
Adjustments to reconcile net income (loss)
  to net cash provided by (used for)
  operating activities:
Depreciation and amortization                   458          637          667 
(Gain) loss on sale of fixed assets             (29)         138          -   
Deferred income taxes                           (87)         620          194 
(Increase) decrease in:
  Accounts receivable, trade (net)            1,724        2,659          269 
  Inventories                                 2,978        3,317         (425)
  Prepaid expenses                               28         (130)         (71)
  Other assets                                   58          205           (8)
Increase (decrease) in: 
  Accounts payable, trade                    (1,047)        (226)        (279)
  Accrued salaries, wages and bonuses          (634)         511          (87)
  Other accounts payable and 
    accrued liabilities                        (191)          48         (284)
  Income taxes payable                        1,065         (429)        (650)
                                            -------      -------      ------- 
Net cash provided by (used for) 
  operating activities                        4,347        3,309       (1,918)
                                            -------      -------      ------- 

CASH FLOWS FROM INVESTING ACTIVITIES:

Capital expenditures                            -            (21)         (43)
Proceeds from disposal of property, plant 
  and equipment                                  29            6            1 
                                            -------      -------      ------- 
Net cash provided by (used for) 
  investing activities                           29          (15)         (42)
                                            -------      -------      ------- 





                                                                   (Continued)

                                       7


                      B. B. WALKER COMPANY AND SUBSIDIARY
                CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued


                                                   Fiscal Year Ended
                                         -------------------------------------
                                         November 1,  November 2,  October 28,
                                            1997         1996          1995
                                         (52 weeks)   (53 weeks)    (52 weeks) 
                                         -----------  -----------  -----------
(In thousands, except share data)

CASH FLOWS FROM FINANCING ACTIVITIES:
                                                            
Net borrowing (payments) under 
  finance agreement                        $ (4,100)    $ (2,548)    $  1,122 
Proceeds from issuance of 
  long-term obligations                         241           45        4,232 
Payment on long-term obligations               (528)        (800)      (3,079)
Payment of debt issue costs                     -            -           (332)
Purchase of subsidiary common stock 
  from minority interest                        -             (1)         -   
Cash repayments from loans to shareholders       17           16           23 
Dividends paid on 7% cumulative 
  preferred stock                                (6)          (6)          (6)
                                            -------      -------      ------- 
Net cash provided by (used for) 
  financing activities                       (4,376)      (3,294)       1,960 
                                            -------      -------      ------- 

Net change in cash                              -            -            -   

Cash at beginning of year                         1            1            1 
                                            -------      -------      ------- 
Cash at end of year                        $      1     $      1     $      1 
                                            =======      =======      ======= 




SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:

During 1995, the Company accepted 16,875 shares of its common stock as 
  repayment of an advance of $135 to the Employee Stock Ownership Plan 
  Trust.




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



                                       8


                                    B.B. WALKER COMPANY AND SUBSIDIARY
                              CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY


                                                                                         Equity Loans 
(In thousands,                 7% Cumulative                     Capital in             Collateralized      Total 
except number                 Preferred Stock    Common Stock     Excess of   Retained     By Common    Shareholders'
 of shares)                   Shares   Amount  Shares    Amount   Par Value   Earnings       Stock        Equity
                              ------   ------ ---------  ------   ---------   --------  -------------  -------------
                                                                                            
Balance at October 29, 1994     828   $   83  1,743,520 $ 1,744   $   2,842   $  5,408      $   (297)     $    9,780 

Retirement of common stock	
  repurchased                    -        -        (110)    -           -          -             -               -   
Repayment of equity loans col-
  lateralized by common stock    -        -        -        -           -          -              23              23 
Repayment of equity loans by
  retirement of common stock     -        -     (16,875)    (17)       (118)       -             135             -   
Net loss                         -        -        -        -           -       (1,244)          -            (1,244)
Dividends on 7% preferred 
  stock                          -        -        -        -           -           (6)          -                (6)
                               ----     ----  ---------  ------     -------     ------        ------        -------- 
Balance at October 28, 1995     828       83  1,726,535   1,727       2,724      4,158          (139)          8,553 

Retirement of common stock
  repurchased                    -        -          (1)    -           -          -             -               -  
Repayment of equity loans col-
  lateralized by common stock    -        -        -        -           -          -              16              16 
Net loss                         -        -        -        -           -       (4,041)          -            (4,041)
Dividends on 7% preferred 
  stock                          -        -        -        -           -           (6)          -                (6)
                               ----     ----  ---------  ------     -------     ------        ------        --------
Balance at November 2, 1996     828       83  1,726,534   1,727       2,724        111          (123)          4,522 

Repayment of equity loans col-
  lateralized by common stock    -        -        -        -           -          -              17              17 
Net income                       -        -        -        -           -           24           -                24 
Dividends on 7% preferred 
  stock                          -        -        -        -           -           (6)          -                (6)
                               ----     ----  ---------  ------     -------     ------        ------        --------
Balance at November 1, 1997     828   $   83  1,726,534 $ 1,727   $   2,724   $    129      $   (106)     $    4,557
                               ====     ====  =========  ======     =======     ======        ======        ========





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



                                                           9

                      B. B. WALKER COMPANY AND SUBSIDIARY
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - ACCOUNTING POLICIES

Business
- --------
B.B. Walker Company and Subsidiary (the "Company") is engaged in the design, 
manufacture, marketing and distribution of western and work/outdoor footwear.  
The Company's sales come primarily from sales of branded footwear to small 
independent retail chains and private label products to selected large 
retailers.  The Company has manufacturing facilities in North Carolina and 
Pennsylvania.  The significant accounting policies followed by the Company in 
preparing the accompanying consolidated financial statements are as follows:


Principles of consolidation
- ---------------------------
The consolidated financial statements include the accounts of B.B. Walker 
Company and its subsidiary.  All significant intercompany balances and 
transactions are eliminated in consolidation.


Use of estimates in the preparation of financial statements
- -----------------------------------------------------------
The preparation of financial statements in conformity with generally accepted 
accounting principles requires management to make estimates and assumptions 
that affect the amounts reported in the consolidated financial statements and 
the accompanying notes.  Actual results could differ from those estimates.


Inventories
- -----------
Inventories are valued at the lower of cost or market with cost being 
determined on the first-in, first-out basis.


Property, plant and equipment
- -----------------------------
All property, plant and equipment, except assets under capital leases, are 
reported at cost.  Assets under capital leases are reported at the present 
value of the minimum lease payments.  Maintenance and repairs which do not 
improve or extend the life of an asset are charged to expense as incurred.  
Any gain or loss on the disposal of assets is recorded as other income or 
expense.

Depreciation is computed by the straight-line method over the estimated useful 
lives of the assets.  The depreciable lives for various classes of property, 
plant and equipment are as follows:

              Buildings and improvements       5 to 40 years
              Machinery and equipment          3 to 10 years



                                      10

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

NOTE 1 - ACCOUNTING POLICIES, Continued

Earnings per share
- ------------------
Earnings per common share is computed by deducting preferred dividends from 
net earnings to determine net earnings attributable to common shareholders and 
dividing this amount by the weighted average number of common shares 
outstanding during the year plus any common stock equivalents arising from 
stock options.  The weighted average number of shares, including common stock 
equivalents, used in earnings per share computations were:

                                  1997           1996           1995
                               ---------      ---------      ---------
              Primary          1,729,000      1,727,000      1,744,000
              Fully diluted    1,732,000      1,728,000      1,744,000

In February 1997, the Financial Accounting Standards Board ("FASB") issued 
Statement of Financial Accounting Standards No. 128, "EARNINGS PER SHARE" 
("FAS 128"), which replaces the presentation of primary and fully diluted 
earnings per share ("EPS") with basic and diluted EPS, respectively.  FAS 128 
simplifies the standards for computing earnings per share and makes them 
comparable to international EPS standards.  It also requires dual presentation 
of basic and diluted EPS on the face of the income statement for all entities 
with complex capital structures and requires a reconciliation of the numerator 
and denominator of the basic EPS computation to the numerator and denominator 
of the diluted EPS computation.

This Statement is effective for the Company in the first quarter of fiscal 
1998.  Pro forma basic and diluted EPS were each $.01, ($2.34) and ($.72) for 
the years ended November 1, 1997, November 2, 1996 and October 28, 1995, 
respectively.


Revenue recognition
- -------------------
The Company recognizes a sale when the goods are shipped or ownership and risk 
of loss is otherwise assumed by the customer.


Advertising costs
- -----------------
The Company expenses advertising costs, other than direct response 
advertising, as incurred.  Direct response advertising was expensed the first 
time the advertising appears.  Advertising expense for 1997, 1996 and 1995 is 
$1,011,000, $1,349,000 and $1,118,000, respectively.








                                      11


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 1 - ACCOUNTING POLICIES, Continued

Fiscal year
- -----------
The Company's operations are based on a fifty-two, fifty-three week fiscal 
year that ends on the Saturday closest to October 31. The fiscal years ended 
November 1, 1997 and October 28, 1995 consisted of fifty-two weeks each.  The  
fiscal year ended November 2, 1996 included fifty-three weeks of operations.  
The impact on operations of the extra week in 1996 was not significant.


New accounting standards
- ------------------------
In June 1997, the Financial Accounting Standards Board ("FASB") issued 
Statement of Financial Accounting Standards No. 130, "REPORTING COMPREHENSIVE 
INCOME".  This Statement requires that changes in the amounts of comprehensive 
income items, which are currently reported as separate components of equity, 
be shown in a financial statement, displayed as prominently as other financial 
statements.  The common components of other comprehensive income would include 
items such as foreign currency translation adjustments, minimum pension 
liability adjustments and/or unrealized gains or losses on available-for-sale 
securities.  The Statement does not require a specific format for the 
financial statement in which comprehensive income is reported, but does 
require that an amount representing total comprehensive income be reported in 
that statement.

In June 1997, the FASB issued FAS 131, "DISCLOSURES ABOUT SEGMENTS OF AN 
ENTERPRISE AND RELATED INFORMATION".  This Statement will change the way 
companies report information about segments of their business in their annual 
financial statements and require companies to report selected segment 
information in their quarterly reports issued to shareholders.  It also 
requires entity-wide disclosures about the products and services an entity 
provides, the material countries in which it holds assets and reports 
revenues, and its major customers.  The Statement also requires companies to 
disclose segment data based on how management makes decisions about allocating 
resources to segments and measuring their performance.

Adoption of FAS No. 130 and FAS No. 131 are required for the Company in fiscal 
1999.  Management is evaluating the potential effects on the Company's 
financial statements of adoption of these statements.  While such evaluation 
is not complete, management currently does not expect the adoption of the 
statements will have a material effect on its disclosure requirements.










                                      12

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 2 - INVENTORIES

Inventories on hand at November 1, 1997 and November 2, 1996 consisted of the 
following:

                                             (In thousands)
                                      November 1,      November 2,
                                         1997             1996
                                      -----------      -----------
         Finished goods               $    4,883       $    6,943
         Work in process                     884              692
         Raw materials and supplies        3,766            4,876
                                        --------         --------
                                      $    9,533       $   12,511
                                        ========         ========


NOTE 3 - PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment, by major class, at November 1, 1997 and 
November 2, 1996 was as follows:


                                                   (In thousands)
                                            November 1,      November 2,
                                               1997             1996
                                            -----------      -----------
             Land                           $      425       $      425
             Buildings                           2,285            2,285
             Leasehold improvements                459              459
             Machinery and equipment:
                Owned                            4,322            3,802
                Capital leases                     357              888
             Transportation equipment              158              255
                                              --------         --------
                                                 8,006            8,114
             Less accumulated depreciation
                and amortization                 6,256            5,906
                                              --------         --------
                                            $    1,750       $    2,208
                                              ========         ========

Included in accumulated depreciation at November 1, 1997 and November 2, 1996 
is $348,000 and $804,000, respectively, related to capital leases.








                                      13

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 4 - BORROWINGS UNDER FINANCE AGREEMENT

On August 15, 1995, the Company entered into a revolving finance agreement 
with a bank which permits borrowings up to certain percentages of eligible 
accounts receivable and inventories.  The agreement was subsequently amended.  
Under the terms of the amended agreement effective November 2, 1996, advances 
available to the Company can not exceed $8,000,000 in the aggregate, of which 
no more than $4,000,000 may be borrowed against inventory.  Interest at the 
bank's prime rate plus 1.75% (10.25% at November 1, 1997) is accrued on all 
outstanding amounts.  The Company pays a monthly commitment fee equal to .25% 
of the unused availability under the agreement.  The Company also incurs other 
miscellaneous fees related to the operation of the credit facility.

As discussed more fully in Note 5, the credit facility also provided a term 
loan of $3,000,000 with a variable interest rate at the bank's prime rate plus 
1.75%.  Proceeds from this loan were used to repay the existing deed of trust 
on the Asheboro facility with the remainder applied against the outstanding 
amount under the revolving finance agreement.

Borrowings under the agreement are secured by all accounts receivable, 
inventories and machinery and equipment of the Company.  In addition, the bank 
has a first lien on the Asheboro land and facilities.  The bank also has a 
subordinated security interest in the manufacturing facility in Somerset.

The agreement contains various restrictive covenants, as amended effective 
November 2, 1996, which include, among other things, maintenance of certain 
financial ratios, limits on capital expenditures, minimum net worth 
requirements and net income requirements.  The agreement also restricts 
payment of dividends on common stock to payments made with shares of common 
stock.  At November 1, 1997, the Company was in compliance with its 
restrictive covenants.

A summary of activity for borrowings under the finance agreement is as 
follows:

                                                  (In thousands)
                                                    Fiscal year
                                            ----------------------------
                                              1997      1996      1995
                                            --------  --------  --------
       Average short-term borrowings        $  7,780  $ 11,159  $ 12,633
       Maximum short-term borrowings        $ 11,526  $ 14,467  $ 14,717
       Weighted average interest rate          10.4%      9.5%      9.6%
       Interest rate at year-end               10.3%     10.0%      9.3%

The weighted average interest rate is computed by dividing interest expense 
and other borrowing costs on the short-term borrowings by the average 
borrowings during the fiscal year.




                                      14

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 5 - LONG TERM OBLIGATIONS

Long-term debt and other non-current obligations consist of the following:

                                                         (In thousands)
                                                   November 1,     November 2,
                                                      1997            1996
                                                   -----------     -----------
  Note payable to a bank, due in 64 monthly 
    installments ranging from $36,000 to 
    $56,000 through January 2003, variable 
    interest at the bank's prime rate plus 
    1.75% (10.25% at November 1, 1997), 
    secured by accounts receivable, 
    inventories and substantially all fixed 
    assets including the Company's land and 
    building in Asheboro, NC                       $    2,286     $    2,464
  Note payable to a bank, due in monthly 
    installments of $2,550 through January 2009,
    variable interest at the bank's prime rate 
    plus .75% (9.25% at November 1, 1997), 
    secured by the Company's land and building 
    in Somerset, PA                                       216             226
  Note payable to the Pennsylvania Industrial
    Development Authority, due in monthly 
    installments of $3,089 through February 
    2010, fixed interest at 2% per annum, 
    secured by the Company's land and building
    in Somerset, PA                                       402             431
  Note payable to the Pennsylvania Economic 
    Revitalization Fund, due in monthly 
    installments of principal plus accrued 
    interest of $1,544 through August 2010, 
    fixed interest at 2% per annum, secured 
    by the Company's land and buildings 
    in Somerset, PA                                       208             223
  Promissory notes payable to shareholders, 
    due in varying amounts through 2002, variable
    interest based on prime rate                        1,182           1,162
  Capital lease obligations, due in monthly 
    installments through 1998, interest ranging 
    from 12% to 12.75%                                      9              84
                                                     --------        --------
                                                        4,303           4,590
  Less amounts payable within one year                  1,087           1,304
                                                     --------        --------
                                                   $    3,216      $    3,286
                                                     ========        ========




                                      15

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 5 - LONG TERM OBLIGATIONS, Continued

The effective interest rate on the promissory notes payable to shareholders 
averaged 9.5% in 1997 and 1996.  Cash paid for interest was $1,124,000 in 
1997, $1,507,000 in 1996 and $1,574,000 in 1995.

Principal maturities on long-term obligations are as follows:

                                   Fiscal Year      (In thousands)
                                     Ending            Amounts
                                   -----------       ------------
                                      1998           $     1,087
                                      1999                   867
                                      2000                   638
                                      2001                   490
                                      2002                   547
                                   Thereafter                674
                                                       ---------
                                                     $     4,303
                                                       =========


NOTE 6 - FAIR VALUE OF FINANCIAL INSTRUMENTS

At November 1, 1997 and November 2, 1996, the carrying amounts and fair values 
of the Company's financial instruments are as follows:

                                                  (In thousands)
                                      November 1, 1997      November 2, 1996
                                      Carrying    Fair      Carrying    Fair
                                       Amount     Value      Amount     Value
                                      --------    -----     --------    -----
     Assets:
       Accounts receivable            $  8,572  $  8,572    $ 10,400  $ 10,400
       Notes receivable:
         Short-term                        442       442         292       292
         Long-term                         132       132         243       243
     Liabilities:
       Borrowings under finance
         agreement                       7,364     7,364      11,464    11,464
       Long-term debt                    4,303     4,082       4,590     4,346

Long-term notes receivable include $62,000 and $127,000 which is recorded in 
other assets at November 1, 1997 and November 2, 1996, respectively.  The 
following methods and assumptions were used to estimate the fair value of each 
class of financial instruments for which it is practicable to estimate that 
value.  The carrying amounts of accounts receivable, short-term notes 
receivable and borrowings under finance agreement approximate fair value 
because of the short maturity of those instruments.  The fair value of the 
Company's long-term notes receivable are based on the expected future cash 
flows discounted at risk adjusted rates.  Valuations for long-term debt are 
determined based on expected future payments discounted at risk adjusted 
rates.
                                      16

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 7 - INCOME TAXES

The components of the provision for (benefit from) income taxes are as 
follows:

                                                   (In thousands)
                                       November 1,   November 2,   October 28,
                                          1997          1996          1995
                                       -----------   -----------   -----------
             Current:
               Federal                  $       7     $  (1,240)    $    (820)
               State                           -            -             -   
                                          -------       -------       ------- 
                                                7        (1,240)         (820)
                                          -------       -------       ------- 
             Deferred:
               Federal                        (87)          620           194 
               State                           -            -             -   
                                          -------       -------       ------- 
                                              (87)          620           194 
                                          -------       -------       ------- 

                                        $     (80)    $    (620)    $    (626)
                                          =======       =======       ======= 

The Company has net operating loss carryforwards available to offset future 
U.S. tax liabilities of approximately $760,000 which expire in 2012.  The 
Company has state net economic loss carryforwards of $4,860,000 which expire 
from 2000 to 2002.  Cash paid for income taxes, net of refunds, was 
($1,061,000) in 1997, ($806,000) in 1996, and ($141,000) in 1995.

















                                      17


                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 7 - INCOME TAXES, Continued

The provision for (benefit from) income taxes differs from the amount computed 
by applying the U.S. federal income tax rate of 34 percent to income (loss) 
before income taxes for the three years ended November 1, 1997, November 2, 
1996 and October 28, 1995 as follows:

                                                   (In thousands)
                                       November 1,   November 2,   October 28,
                                          1997          1996          1995
                                       -----------   -----------   -----------
   Computed expected income tax
     expense (benefit)                  $     (18)    $  (1,584)    $    (636)
   State income taxes (benefit), net 
     of federal income tax benefit            (40)         (170)         (115)
   Change in the valuation allowance          (62)        1,075           115 
   Other, net                                  40            59            10 
                                          -------       -------       ------- 
                                        $     (80)    $    (620)    $    (626)
                                          =======       =======       ======= 


The significant components of deferred income tax expense for the years ended 
November 1, 1997, November 2, 1996 and October 28, 1995 are as follows:

                                                   (In thousands)
                                       November 1,   November 2,   October 28,
                                          1997          1996          1995
                                       -----------   -----------   -----------
  Deferred tax expense (exclusive of 
    the effect of other components 
    listed below)                       $     275     $    (285)    $     194 
  State deferred tax benefit                  (40)         (170)         (115)
  Federal operating loss and 
    credit carryforwards                     (260)          -             -   
  Change in the valuation allowance           (62)        1,075           115 
                                          -------       -------       ------- 
                                        $     (87)    $     620     $     194 
                                          =======       =======       ======= 








                                      18

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 7 - INCOME TAXES, Continued

The tax effects of temporary differences that give rise to significant 
portions of the deferred tax assets at November 1, 1997 and November 2, 1996 
are as follows:

                                                           (In thousands)
                                                      November 1,  November 2,
                                                         1997         1996
                                                      -----------  -----------
  Deferred tax assets:
    Current portion:
      Provision for doubtful accounts                  $     171    $     252 
      Reserve for sales discounts                             35           48 
      Self insurance accrual for claims incurred
        but not reported at year-end                          51          131 
      Inventories, principally due to additional 
        costs inventoried for tax purposes                   361          450 
      Accruals for certain personnel costs                    17          113 
      Federal net operating loss carryforward                260          -   
      State economic loss carryforward                       325          285 
      Other                                                   61          -   
                                                         -------      ------- 
        Total current                                      1,281        1,279 
                                                         -------      ------- 
    Long-term portion:
      Accruals for certain personnel costs                     6           16 
      Fixed assets                                           166          115 
                                                         -------      ------- 
        Total long-term                                      172          131 
                                                         -------      ------- 

          Total gross deferred tax assets                  1,453        1,410 
          Valuation allowance                             (1,128)      (1,190)
                                                         -------      ------- 
                                                             325          220 
                                                         -------      ------- 
  Deferred tax liabilities:
    Current portion:
      Prepaid employee benefits                              (88)         (70)
                                                         -------      ------- 
          Net deferred tax asset                       $     237    $     150 
                                                         =======      ======= 









                                      19

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 8 - EMPLOYEE BENEFIT AND STOCK OPTION PLANS

The Company and its subsidiary sponsor retirement plans which provide benefits 
to all qualified employees.  Administrative and trustee expenses associated 
with these plans are paid by the Company.  The Company also has an incentive 
bonus plan for employees which allows the Company to pay bonuses based upon 
certain percentages of operating profit.  No incentive bonuses were granted in 
1997, 1996 or 1995.

The Company provides a non-contributory, defined contribution plan that 
invests in the common stock of the Company.  The plan covers all eligible 
employees excluding employees of the Company's subsidiary who are covered by a 
defined benefit pension plan.  Contributions to the Employee Stock Ownership 
Plan of B.B. Walker Company, which are determined by the Board of Directors, 
were $65,000 in 1997, 1996 and 1995.

The Retirement Savings Plan of B.B. Walker Company, a Section 401-K plan, is 
available to all eligible employees of the Company who meet certain age and 
service requirements.  This plan was opened to employees of the Company's 
subsidiary during 1997.  Employee contributions are limited to a percentage of 
their base compensation, as defined in the plan.  The plan does provide for 
matching contributions by the Company, but such contributions are made at the 
discretion of the Company.  Contributions to the plan were $16,500 in 1997, 
$23,500 in 1996 and $28,000 in 1995.

For the benefit of the employees of its subsidiary, the Company sponsors a 
non-contributory, defined benefit pension plan.  The plan provides benefits 
based on years of service.  The Company's funding policy is to contribute 
annually the minimum required contribution.  Contributions are intended to 
provide not only for benefits attributed to service to date but also for those 
expected to be earned in the future.















                                      20

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 8 - EMPLOYEE BENEFIT AND STOCK OPTION PLANS, Continued

The following table sets forth the plan's funded status at November 1, 1997 
and November 2, 1996:

                                                           (In thousands)
                                                      November 1,  November 2,
                                                         1997         1996
                                                      -----------  -----------
    Actuarial present value of benefit obligations:
      Vested benefit obligations                       $     937    $     833 
                                                         =======      ======= 
      Accumulated benefit obligations                  $   1,027    $     898 
                                                         =======      ======= 

    Projected benefit obligation                       $  (1,027)   $    (898)
    Plan assets at fair value                              1,182        1,017 
                                                         -------      ------- 
    Plan assets in excess of projected 
      benefit obligation                                     155          119 
    Unrecognized net loss                                    162          153 
    Unrecognized net asset at transition                     (57)         (66)
                                                         -------      ------- 
        Prepaid pension cost                           $     260    $     206 
                                                         =======      ======= 
 
The weighted average discount rate used in determining the actuarial present 
value of the projected benefit obligation and the expected long-term rate of 
return on assets was 7.5% for 1997, 1996 and 1995.

Net annual pension expense for 1997, 1996 and 1995 included the following 
components:

                                                            (In thousands)
                                                         1997    1996    1995
                                                        ------  ------  ------
      Service cost - benefits earned during the period  $  91   $  78   $  69 
      Interest on projected benefit obligation             66      56      46 
      Actual return on plan assets                        (67)    (56)    (47)
      Net amortization and deferral                       (17)    (19)    (20)
                                                         ----    ----    ---- 
       Net annual pension expense                       $  73   $  59   $  48 
                                                         ====    ====    ==== 









                                      21

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 8 - EMPLOYEE BENEFIT AND STOCK OPTION PLANS, Continued

In March 1995, the Board of Directors approved, and the shareholders ratified, 
the 1995 Incentive Stock Option Plan and Automatic Stock Option Grant Program 
for Key Employees and Non-Employee Directors.  Under the Incentive Stock 
Option Plan for Key Employees, a maximum of 300,000 shares of the Company's 
authorized but unissued common stock have been reserved for issuance to key 
employees.  For employees owning less than 10% of the Company's common stock, 
the options are granted at not less than 100% of the fair market value at the 
date of grant and expire ten years from the date of grant.  For employees 
owning 10% or more of the Company's stock, options are granted at not less 
than 110% of the fair market value and expire five years from the date of 
grant.  One-half of the options granted are exercisable at the date of grant; 
one-half are exercisable after twelve months.

Under the Automatic Stock Option Grant Program of the 1995 Incentive Stock 
Option Plan, a maximum of 50,000 shares of the Company's authorized but 
unissued common stock has been reserved for issuance to non-employee directors 
of the Company.  Non-employee directors will be granted an option to purchase 
1,000 shares of common stock on the first business day after the annual 
meeting of shareholders where the director is elected or remains a member of 
the Board of Directors.  The option price for each option granted is 100% of 
the fair market value at the date of grant.  The options will expire ten years 
from the date of grant.  One-half of the options granted are exercisable at 
the date of grant; one-half are exercisable after twelve months.

The Company's 1987 Incentive Stock Option Plan, which covered 300,000 shares 
of the Company's common stock, expired during 1997 according to the terms of 
the plan.  All options under the plan that have been granted but not exercised 
will expire ten years from the date of grant and no additional options will be 
granted under this plan.  The terms governing this plan are substantially the 
same as the 1995 Incentive Stock Option Plan described above.  

Outstanding options exercisable at November 1, 1997, November 2, 1996 and 
October 28, 1995 were 185,700, 156,950, and 120,450, respectively.












                                      22

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 8 - EMPLOYEE BENEFIT AND STOCK OPTION PLANS, Continued

During 1996, the Company adopted the provisions of Statement of Financial 
Accounting Standards No. 123, "ACCOUNTING FOR STOCK-BASED COMPENSATION" (FAS 
123).  FAS 123 encourages but does not require a fair value based method of 
accounting for stock compensation plans.  Therefore, as allowed by FAS 123, 
the Company has elected to continue to follow Accounting Principles Board 
Opinion No. 25 and related Interpretations in accounting for its fixed stock 
option plans.  Accordingly, no compensation cost has been recognized for these 
plans in the Consolidated Statements of Income (Loss).  Had compensation cost 
for the Company's fixed stock option plans been determined based on the fair 
value at the grant dates for awards under those plans consistent with the 
method of FASB Statement No. 123, the Company's net income and earnings per 
share would have been reduced to the pro forma amounts in the following table:


                                                             (In thousands)
                                                             1997      1996 
                                                            ------    ------

       Net income (loss)                 As reported        $  24    $(4,041)
                                         Pro forma              7     (4,043)

       Primary earnings per share        As reported        $ .01    $ (2.34)
                                         Pro forma            .00      (2.34)

       Fully diluted earnings per share  As reported        $ .01    $ (2.34)
                                         Pro forma            .00      (2.34)


The fair value of each option grant is estimated on the date of grant using 
the Black-Scholes option-pricing model with the following weighted-average 
assumptions used for grants in 1997 and 1996, respectively:  no expected 
dividend yield for each year; expected volatility of 48.7% for each year, risk 
free interest rates of 6.76% and 6.14%; and expected lives of five years.














                                      23

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 8 - EMPLOYEE BENEFIT AND STOCK OPTION PLANS, Continued

A summary of the activity in the fixed stock option plans is as follows:

                           Year of  Number of  Options Price  Weighted-Average
                            Grant    Shares      Per Share     Exercise Price 
                           -------  ---------  -------------  ----------------
 Options outstanding at
   October 29, 1994                   89,550    $ 1.33 - 5.83        3.99
      Granted                         93,000             3.50        3.50
      Forfeited              1993    (15,600)     4.00 - 4.40        4.13
                                    --------
 Options outstanding at
   October 28, 1995                  166,950      1.33 - 5.83        3.70
      Granted                          5,000             1.75        1.75
      Forfeited              1993    (12,500)     3.50 - 5.83        4.90
                                    --------
 Options outstanding at
   November 2, 1996                  159,450      1.33 - 4.00        3.55
      Granted                         81,000             0.75        0.75
      Forfeited           1992-1995  (11,250)     2.00 - 4.00        3.47
      Expired                1987     (3,000)            1.33        1.33
                                    --------
 Options outstanding at
   November 1, 1997                  226,200         0.75 - 4.00     2.58
                                    ========

   Options available for future grant - 1995 plan     215,000
                                                      =======


















                                      24

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 9 - COMMITMENTS AND CONTINGENCIES

LEASE COMMITMENTS

The Company has entered into various capital and operating leases for certain 
buildings and machinery and equipment.  The agreements expire at various dates 
through 2002.  The future minimum lease payments under capital leases and 
noncancelable operating leases with initial terms of one year or more are as 
follows:

                                                           (In thousands)
                                                       Capital      Operating
              Fiscal year ending                        Leases        Leases 
              ------------------                       -------      ---------
                     1998                               $  10        $   545
                     1999                                  -             302
                     2000                                  -             147
                     2001                                  -              35
                     2002                                  -              18
                                                          ---          -----
           Total minimum lease payments                    10        $ 1,047
                                                                       =====
           Amounts representing interest                    1
                                                          ---
           Present value of minimum lease payments      $   9
                                                          ===

Rental expense amounted to $589,000 in 1997, $630,000 in 1996 and $578,000 in 
1995.


LITIGATION

From time to time, the Company is a defendant in legal actions involving 
claims arising in the normal course of business.  In management's opinion, 
after consultation with counsel and a review of the facts, the liabilities, if 
any, resulting from such legal proceedings will not have a material effect on 
the Company's financial position or results of operations.


NOTE 10 - SHAREHOLDERS' EQUITY

The 7% cumulative preferred stock is callable at the option of the Company at 
$103 per share plus any unpaid dividends.  Preferred shareholders are entitled 
to seventy voting rights per share if dividends on preferred stock are not 
paid within ninety days after the scheduled due date.  At November 1, 1997, 
there are no preferred dividends in arrears.

The Company is authorized to issue up to 200,000 shares of Class A preferred 
stock having no par value.  The Class A preferred stock may be issued in one 
or more series with terms, preferences, limitations and relative rights being 
established by the Board of Directors.  At November 1, 1997, no Class A 
preferred stock has been issued.
                                      25

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

NOTE 10 - SHAREHOLDERS' EQUITY, Continued

The Company has made loans to certain key employees for the purchase of the 
Company's common stock as stipulated in the 1987 Incentive Stock Option Plan.  
The loans are secured by the common stock purchased and shares are released 
from collateral as the loan principal is paid down.  The loans bear interest 
at 4% annually.


NOTE 11 - CREDIT CONCENTRATIONS AND SALES TO MAJOR CUSTOMERS

The Company's trade receivables do not represent significant concentrations of 
credit risk because a large number of geographically diverse customers 
comprise the customer base.  However, a substantial portion of the customer 
base is retailers.  In 1997, one major customer comprised 10.25% of net sales.  
In 1996 and 1995, no single customer comprised more than 10% of net sales.


NOTE 12 - RELATED PARTY TRANSACTIONS

Through July 1997, the Company employed an advertising agency and public 
relations firm that was owned by an officer and director of the Company and 
his wife, who also managed and directed the daily operations of the agency.  
The agency rendered technical and creative services to the Company in the 
areas of design, layout, photography and other services essential to its 
advertising programs.  The agency also placed Company advertisements and ad 
copy in trade publications, footwear magazines and other related media sources 
and coordinated public relations events and press releases for the Company.  

In August 1997, the Company created an in-house advertising agency to provide 
more focus to its advertising programs.  The in-house agency is staffed by 
three employees who were formerly employed by the Company's external 
advertising agency.  The manager of the external advertising agency, who is 
also the wife of an officer and director of the Company, is managing the 
operations for the in-house agency and is providing consultation regarding the 
implementation of advertising programs.  The manager, who still manages the 
external advertising agency, is on a monthly retainer to the Company and is 
supervised by management of the Company.  The in-house agency will provide 
comparable technical and creative services, as well as fulfilling other 
functions related to the Company's advertising programs, that the external 
agency provided.

In 1997, 1996, and 1995, the Company paid the external advertising agency 
$373,000, $456,000 and $495,000, respectively, for services rendered.  
Included in the above amounts were payments for placing advertisements, which 
funds were then subsequently paid to the publications, net of the agency's 
standard commission.



                                      26

                      B. B. WALKER COMPANY AND SUBSIDIARY
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued


NOTE 13 - UNUSUAL CHARGES

During the fourth quarter of fiscal 1996, in response to business conditions 
and a deteriorating financial position, the Company repositioned its product 
offerings in order to direct the Company's limited resources towards those 
styles that displayed the most potential for the Company.  Management reviewed 
the existing lines offered by the Company and eliminated styles that would not 
generate acceptable returns for the Company.  To recognize the impairment to 
inventory for the elimination of styles from certain product lines, the 
Company wrote down inventories by $511,000 to the lower of cost or market.  
Such amount is included as cost of products sold in the accompanying statement 
of income (loss) for the fiscal year ended November 2, 1996.

In addition, the Company determined that consolidation and/or reduction of 
various operations related to the manufacturing, marketing and administrative 
functions of the Company was required to support the elimination of the 
product styles.  Accruals related to personnel and benefit costs to be 
incurred as changes to these operations are implemented amounted to 
approximately $571,000 at November 2, 1996.  Of such amount, $359,000 and 
$212,000 are reported as cost of products sold and selling and administrative 
expenses, respectively, in the accompanying statement of income (loss) for the 
fiscal year ended November 2, 1996.























                                      27



                          REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors and
Shareholders of B.B. Walker Company

In our opinion, the accompanying consolidated balance sheets and the related 
consolidated statements of income (loss), of shareholders' equity and of cash 
flows present fairly, in all material respects, the financial position of B.B. 
Walker Company and its subsidiary at November 1, 1997 and November 2, 1996, 
and the results of their operations and their cash flows for each of the three 
years in the period ended November 1, 1997, in conformity with generally 
accepted accounting principles.  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 of these statements in accordance with generally accepted auditing 
standards which 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, assessing 
the accounting principles used and significant estimates made by management, 
and evaluating the overall financial statement presentation.  We believe that 
our audits provide a reasonable basis for the opinion expressed above.





PRICE WATERHOUSE LLP

Winston-Salem, North Carolina
December 1, 1997













                                      28


                                          B.B. WALKER COMPANY AND SUBSIDIARY
                                               SELECTED FINANCIAL DATA

(In thousands, except for 
 items denoted by (1) below) 


                                                  1997          1996          1995          1994          1993 
                                               (52 weeks)    (53 weeks)    (52 weeks)    (52 weeks)    (52 weeks)
                                               ----------    ----------    ----------    ----------    ----------
RESULTS OF OPERATIONS:
                                                                                                  
Net sales                                      $ 32,648      $ 37,506      $ 43,453      $ 51,148      $ 55,777
                                                =======       =======       =======       =======       =======
Income (loss) from continuing operations
 before income taxes, minority interests
 and extraordinary item                        $    (54)     $ (4,659)     $ (1,868)     $    812      $  3,055
Provision for (benefit from) income taxes           (80)         (620)         (626)          336         1,160
Minority interests in continuing operations          (2)           (2)           (2)           (2)           (2)
                                                -------       -------       -------       -------       -------
Net income (loss)                              $     24      $ (4,041)     $ (1,244)     $    474      $  1,893
                                                =======       =======       =======       =======       ======= 

FINANCIAL CONDITION:
Current assets                                 $ 19,268      $ 24,953      $ 30,898      $ 30,264      $ 27,672
Current liabilities                              13,368        19,534        21,533        20,510        17,357
Working capital                                   5,900         5,419         9,365         9,754        10,315
Current ratio (1)                             1.44 to 1     1.28 to 1     1.43 to 1     1.48 to 1     1.59 to 1
Total assets                                     21,174        27,375        34,377        34,016        30,028
Long-term obligations                             3,216         3,286         4,257         3,692         3,189
Minority interests in consolidated subsidiary        33            33            34            34            35
Total liabilities                                16,617        22,853        25,824        24,236        20,581
Shareholders' equity                              4,557         4,522         8,553         9,780         9,447

PER SHARE INFORMATION (1) (2):
Shareholders' equity (book value)              $   2.59      $   2.57     $    4.91     $    5.56     $    5.47 
                                                =======       =======       =======       =======       ======= 
Per share of common stock and common
 stock equivalent:
  Net income (loss)                            $    .01      $  (2.34)    $    (.72)    $     .26     $    1.14
                                                =======       =======       =======       =======       =======
Per share of common stock and common
 stock equivalent-assuming full dilution:
  Net income (loss)                            $    .01      $  (2.34)    $    (.72)    $     .26     $    1.12
                                                =======       =======       =======       =======       =======

Cash dividends on preferred stock              $   7.00      $   7.00     $    7.00     $    7.00     $    7.00 
Cash dividends on common stock (2)                 -             -             -             .073          .067 

OTHER INFORMATION:
Property, plant and equipment, net             $  1,750      $  2,208      $  2,968      $  3,593      $  2,148 
Depreciation and amortization                       458           637           667           610           544 
Capital additions                                   -              21            43         2,055           716 
Space occupied (square feet)                        355           358           358           363           325 
Average number of common shares outstanding (2)   1,727         1,727         1,731         1,737         1,625 
Number of shareholders (1)	                        1,177         1,169         1,229         1,142         1,185 
Number of employees (1)                             423           521           637           658           642 

(2) Information adjusted for three-for-two stock split paid on March 24, 1994.

                                                              29


                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS
- ---------------------
The following summarizes the results of operations for the Company for the 
years ended November 1, 1997, November 2, 1996 and October 28, 1995:

                                        November 1,  November 2,  October 28,
                                           1997         1996         1995    
                                        -----------  -----------  -----------
   Net sales                                100.0%       100.0%       100.0%
   Cost of products sold                     73.9%        79.2%        75.4%
                                           -------      -------      -------
     Gross margin                            26.1%        20.8%        24.6%

   Selling and administrative expenses       21.4%        27.7%        23.9%
   Depreciation and amortization              1.4%         1.7%         1.5%
   Interest expense                           3.7%         4.0%         3.7%
   Interest and other income                  (.2%)        (.1%)        (.2%)
                                           -------      -------      -------
     Income (loss) before income taxes
       and minority interest                  (.2%)      (12.5%)       (4.3%)

   Provision for (benefit from) 
     income taxes                             (.3%)       (1.7%)       (1.4%)
   Minority interest                           -            -            -   
                                           -------      -------      -------

     Net income (loss)                         .1%       (10.8%)       (2.9%)
                                           =======      =======      =======

                      FISCAL 1997 COMPARED TO FISCAL 1996


Material Changes in Operations
- ------------------------------
Prior to the end of the 1996 fiscal year, the Company began implementing a 
plan to return the Company to profitability, primarily through a repositioning 
of the Company's product lines.  The Company focused its limited resources on 
designing, manufacturing and promoting those styles in its branded lines that 
would generate acceptable returns for the Company.  This required eliminating 
a significant number of styles from the product lines, primarily the 
work/outdoor line.  

In addition, operational changes were required to match the selling and 
administrative support with the new initiatives implemented by the Company.  
The most significant of these changes was the merger and reduction of the 
separate sales forces that previously served the Work/Outdoor Division and the 
Western Division.  The Company dedicated extensive resources to retraining the 
new sales team to market both western and work/outdoor footwear.  This change 
impacted the Company's sales during the first quarter and into the second 
quarter as this transition was implemented.  Management also reviewed and 
refined how the sales team markets the product lines to customers and what 
customers the Company wants to serve in order to take full advantage of the 
new sales structure.
                                      30

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


In relation to manufacturing, management examined its operations to identify 
changes needed to maximize use of manufacturing capacity.  Limited 
modifications to the work flow at the plants in Asheboro, NC and Somerset, PA 
were made which resulted in gains in efficiency.  Also, a reorganization in 
the structure of the raw materials management was implemented with an emphasis 
on improving procedures and reducing the Company's investment in inventory.  
Efforts in these areas have identified additional areas for improvement and 
management continues to review its options for the manufacturing function.

Overall, the processes initiated during the year had a positive impact on the 
Company's financial condition and operations.  A reduction in receivables of 
approximately $1,700,000 and a reduction in inventories of approximately 
$3,000,000 generated enough cash flow to allow for a reduction in the advances 
against the revolving credit facility of approximately $4,100,000 during the 
year.  More importantly, the Company reported a net loss of $56,000 before an 
income tax benefit of $80,000 in fiscal 1997 versus a net loss of $4,661,000 
before an income tax benefit of $620,000 in the prior year.  This was 
accomplished through an improvement in gross margins from 20.8% to 26.1% and a 
reduction in selling and administrative expenses of approximately $3,400,000.


Net Sales
- ---------
Net sales for the Company were $32,648,000 in 1997 as compared to $37,506,000 
in 1996.  This was a reduction of $4,858,000 or 13.0% from the prior year.  
The decrease was anticipated because of the repositioning of the Company's 
product lines and the restructuring of the sales force.  In addition, demand 
for the Company's branded western boots continued to reflect the poor retail 
environment for western apparel.  The Company's sales include sales of 
footwear manufactured and wholesaled by the Company and sales from the 
Company's retail outlets.  Footwear manufactured and wholesaled by the 
Company, which includes branded, private label and institutional sales, 
comprised 92.0% of net sales in 1997 and 92.6% of net sales in 1996.  The 
remaining 8.0% and 7.4% of net sales in 1997 and 1996, respectively, were 
sales from the Company's retail outlets.

Sales of branded footwear were down $5,307,000, or 21.5%, in 1997 from 1996.  
Pairs shipped were off 27.8% while the price per pair shipped increased 9.5%.  
The increase in price per pair can be attributed to a more favorable mix of 
inventory shipped.  The decrease in sales of branded footwear was anticipated 
as a result of the significant changes implemented during the first half of 
the fiscal year.  First, a significant change involved the merger of the two 
separate sales forces for work/outdoor boots and western boots, respectively, 
into a single sales force.  The merged sales force is marketing both 
work/outdoor boots and western boots to customers within their territory.  
During the first quarter, territorial boundaries for the merged sales force 
were established and the salesmen received extensive training on marketing 
both lines of footwear.  As a result of this transition, salesmen had to 
develop relationships with customers that they may not have previously served 
and orders for footwear were impacted as the plan was implemented.

                                      31

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


Second, the Company has repositioned its product lines to direct its limited 
resources towards promoting styles that will generate acceptable returns for 
the Company.  Part of this process involved eliminating various styles from 
the branded line.  A significant number of the eliminated styles were 
work/outdoor styles.  Although these styles generated sales volume in the 
prior year, they did not provide adequate margins to support their inclusion 
in the product line.

Finally, branded sales have also been impacted by a weak retail sector, 
particularly in western markets, during the year.  Demand at the retail level 
for western boots remains soft and orders have been lower than the prior year.

Private label sales in 1997 were up $297,000, or 3.6%, over 1996 private label 
sales.  Private label pairs shipped rose 1.5% while the average price per pair 
was up 1.2%.  The results of private label sales are dictated by activity of 
several large accounts and the timing of shipments to those accounts.

Sales to institutional customers improved by $347,000, or 20.0%, over the 
prior year.  Much of this business is solicited through a formal bidding 
process with governmental entities and the results of this division are 
impacted by the Company's aggressiveness in bidding on new business.  During 
1997, the Company obtained more of this business to provide production volume 
for its plants.

Retail sales for the year were $195,000, or 7.0%, lower than the results for 
1996.  In January 1997, the Company closed its retail outlet in Myrtle Beach, 
SC because of declining profitability for the outlet.  Significant additions 
of newer retail space in the region surrounding the retail outlet resulted in 
fewer customers visiting the mall where the retail outlet was located.  
Management elected not to attempt to lease more favorable retail space because 
of the significant competition in the area.  This loss in volume was partially 
offset by increases in sales in the remaining two retail outlets, one in 
Asheboro, NC and one in Lancaster, PA.  Same store sales for these two outlets 
rose 6.0% from 1996 sales.













                                      32

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


Gross Margin
- ------------
The Company's gross margin was $8,527,000 in 1997 and $7,804,000 in 1996, an 
increase of $723,000.  As a percentage of sales, the gross margin for 1997 
increased to 26.1% from 1996's gross margin of 20.8%.  The increase can be 
attributed to a variety of factors related to the repositioning of the product 
lines and other operational changes implemented during 1997.  The Company 
managed a higher margin product mix by eliminating from the product lines many 
styles that were not making adequate contributions.  In addition, by focusing 
on stronger product offerings, the Company was able to lower the rate of 
returned goods in relation to gross sales.  Another positive factor was better 
productivity from manufacturing personnel and reduction in manufacturing 
variances.  However, the Company's gross margin continues to be affected by 
the necessity to use discounting programs and aggressive dating terms in order 
to induce orders and maintain market share.  In addition, the Company's gross 
margin for 1997 also reflects the impact of discontinuing a significant number 
of styles.


Selling and Administrative Expenses
- -----------------------------------
Selling and administrative expenses were $6,996,000 for 1997 as compared to 
$10,377,000 for 1996, a decrease of $3,381,000, or 32.6%.  The Company reduced 
expenses in most functional areas to more appropriately reflect the level at 
which the Company intended to operate.  Adjustments to operations, including 
the consolidation of the separate work/outdoor and western sales forces, 
generated most of the decrease.  In addition, management lowered the general 
and administrative headcount and realigned significant responsibilities in the 
administrative functions.  The largest savings came from personnel related 
expenses.  Salary and benefits were down approximately $1,620,000 from the 
prior year.  The selling and administrative headcount was lowered 
approximately 23% because of the changes implemented in operations.  In 
addition, with fewer employees, travel and showroom expenses were down 
$203,000.  Advertising and sample expenses were lowered $338,000 as the 
Company redefined its advertising strategy with the intention of maintaining 
its brand awareness using cost effective methods.  Professional fees were 
$377,000 less than 1996 because of larger expenses in the prior year related 
to the amortization of fees for the bank financing agreement.  Finally, bad 
debt expense was $589,000 less than the prior year.  Evaluation of specific 
accounts required larger accruals in 1996 than were necessary in 1997.







                                      33

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


Interest Expense
- ----------------
Interest expense incurred in 1997 was $1,204,000, or $288,000 less than 
interest expense of $1,492,000 for 1996.  Lower interest expense in 1997 is a 
result of a lower average outstanding balance on the revolving finance 
agreement as compared to 1996's average balance.  The average outstanding 
balance on the revolving finance agreement was approximately $3,380,000, or 
30.3%, less in 1997 than in 1996.  This decrease was partially offset by an 
increase in weighted average interest paid on the revolving finance agreement 
of approximately 1.0%.  Interest on other borrowings remained at similar 
levels to the prior year.


Depreciation and Amortization
- -----------------------------
Depreciation and amortization decreased $179,000 to $458,000 in 1997 from 
$637,000 in 1996.  For the previous three years, the Company has only made 
minimal fixed asset additions. With minimal amounts invested in fixed assets 
in recent years, depreciation charges on fixed assets that are becoming fully 
depreciated are not being replaced, resulting in lower depreciation expense.  
See additional discussion in the Liquidity and Capital Resources section.


Provision for Income Taxes
- --------------------------
The Company had a net loss before income taxes of $54,000 in 1997.  In 1996, 
the net loss before income taxes was $4,659,000.  Accordingly, the Company 
recorded a net benefit from income taxes of $80,000 and $620,000 in 1997 and 
1996, respectively.  The primary difference between the Company's income tax 
benefit and the federal statutory rate of 34% represents a change in 
management's estimate of the amount to be recorded in the valuation allowance 
that established a reserve against the net deferred income tax asset.  Under 
Financial Accounting Standard No. 109, whose guidelines the Company follows in 
accounting for income taxes, deferred income tax assets must be recorded at a 
value that reflects their net realizable value determined to be the amount 
that "more likely than not" will be recovered in future periods.  Based on an 
analysis at November 1, 1997, a net asset of $237,000 was recorded which was 
an increase of $87,000 over the prior year.  In 1996, the Company had an 
effective tax rate of 13.3%.  This rate was substantially lower than the 
federal statutory rate of 34% as the Company added $1,075,000 to the valuation 
allowance in response to losses incurred during 1996.


Net Income
- ----------
For the year ended November 1, 1997, the Company reported net income of 
$24,000, or .1% of net sales.  For the year ended November 2, 1996, the 
Company reported a net loss of $4,041,000, or 10.8% of net sales.  The 
improvement of $4,065,000 can be attributed to stronger gross margins, 
significant reductions in selling and administrative expenses from operational 
changes, and lower interest expense from reduced borrowings under the 
revolving finance agreement.
                                      34

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


                     Fiscal 1996 Compared to Fiscal 1995


Material Changes in Operations
- ------------------------------
For the third consecutive year, the Company reported lower sales and lower 
profits or increased losses.  Weak consumer spending at the retail level 
impacted the operations of the Company's customers and their ability to turn 
their inventories at profitable rates.  With reduced orders for new footwear 
being placed each year, the Company was not able to operate its plants at 
efficient levels and had to offer discounting and other promotional programs 
to customers to generate sales volume and maintain market share.  These 
factors adversely impacted the Company's gross margins.  The Company reduced 
operating expenses at all levels within the Company in an effort to match the 
level of expenses with the level of operations.  However, in the opinion of 
management, more significant steps were needed to return the Company to 
profitability.  

Prior to the end of the 1996 fiscal year, the Company repositioned its product 
offerings to direct the Company's limited resources towards those styles that 
were most profitable.  Management reviewed the existing product lines and 
eliminated styles that would not generate acceptable returns.  Most of the 
styles eliminated were part of the work/outdoor line.  The Company continued 
to offer styles within all existing branded lines.  With fewer styles in the 
Company's product lines, less investment was to be required in finished goods 
and raw material inventories.  In addition, the rate of turns in existing 
inventories was expected to improve.  

As part of this new direction for the Company, the separate sales forces which 
previously served the Work/Outdoor Division and the Western Division were 
merged into a single sales force under the supervision of one national sales 
manager.  Several new sales territories were established to concentrate 
efforts in larger metropolitan areas.  With additional training, the new sales 
force markets both western and work/outdoor footwear to customers in their 
established territories, thereby eliminating overlap that existed with 
separate sales forces.

The Company anticipated making other operational changes to support the new 
direction of the Company.  The efficient use of manufacturing capacity is one 
area that held strong potential for improved Company operations.  Management 
examined its options related to manufacturing operations to identify ways to 
maximize use of manufacturing capacity.  In addition, the Company conducted 
reviews of corporate and administrative operations and identified areas for 
cost reductions, primarily in personnel and benefit costs.




                                      35

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


For the fiscal year ended November 2, 1996, the Company recorded certain 
accruals to recognize the impact of these changes on the Company's operations.  
The first significant accrual related to recognizing the impairment on 
inventories for the elimination of styles from certain lines.  The Company 
wrote down inventories by $511,000 to restate inventories at lower of cost or 
market.  The other significant accrual related to personnel and benefit costs 
to be incurred as changes to certain operations are implemented to support the 
consolidation and reduction of the Company's product lines.  These personnel 
and benefit costs amounted to approximately $571,000, with $359,000 charged to 
cost of products sold and $212,000 charged to selling and administrative 
expenses.


Net Sales
- ---------
The Company recorded net sales of $37,506,000 in 1996 compared to $43,453,000 
in 1995, a reduction of 13.7%.  Branded footwear sales and private label 
footwear sales comprised 65.9% and 22.0% of net sales in 1996, respectively.  
For 1995, branded footwear accounted for 73.8% and private label footwear 
accounted for 19.1% of net sales.  The remaining 12.1% and 7.1% of net sales 
in 1996 and 1995, respectively, were primarily composed of sales from the 
Company's retail outlets and sales to institutional customers.

Net sales of branded footwear fell $7,939,000, or 24.3%, from 1995's net 
sales.  Weak consumer spending at the retail level for western style footwear 
depressed sales of this division.  Although the Company develops products that 
appeal to the traditional western boot wearer, western boot sales tend to be 
cyclical and are subject to trends in men's and women's fashions.  1996's 
sales reflect the slower turns at the retail level.  For work/outdoor 
footwear, demand for this style of footwear was stronger in 1995 than in 1996.  
To maintain market share and generate sales, competitive pricing and retail 
programs were introduced during the year.  However, orders from customers did 
not keep pace with the prior year.  For the year, pairs shipped were down 
29.2%, and the average price per pair rose 7.5%, primarily due to product mix.  

Private label sales were up $547,000, or 7.1%, for the year.  The increase is 
attributed to strong growth in its western private label business as the 
Company placed more emphasis on serving this sector of the market.  The 
Company had lower sales in its work/outdoor private label business.  As with 
customers of branded footwear, these retailers have also been impacted by the 
soft retail environment for this type of footwear.  Private label results for 
work/outdoor style of footwear primarily reflect the activity of several large 
accounts.  Private label pairs shipped in 1996 were up .8% and the average 
price per pair rose 6.5%.  The increase in the average price per pair can be 
attributed to more sales coming from private label western footwear which 
carries a higher average price per pair.

Other sales came from retail sales and sales to institutional customers.  
Sales to these customers were comparable to the prior year and do not 
constitute a significant portion of the Company's operations.

                                      36

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


Gross Margin
- ------------
The Company's gross margin was $7,804,000 in 1996 and $10,672,000 in 1995.  As 
a percentage of sales, the gross margin for 1996 fell to 20.8% from 1995's 
gross margin of 24.6%.  Several factors impacted gross margins during the 
year.  As more fully discussed in the notes to the financial statements, the 
Company made certain adjustments to its product lines which resulted in 
inventory writedowns and other expenses which lowered its gross margins.  
These adjustments accounted for approximately 2% of the decrease from the 
prior year.  Before making these adjustments, the Company's gross margins were 
down approximately 1.5% from 1995.  The majority of this decrease can be 
attributed to discounting and other promotional programs implemented during 
the year in branded footwear sales.  Significant competition has led to 
aggressive pricing and dating terms to induce orders.


Selling and Administrative Expenses
- -----------------------------------
Selling and administrative expenses were $10,377,000 for 1996 as compared to 
$10,359,000 for 1995, an increase of $18,000, or .2%.  Salary and benefits 
were down approximately $455,000 for the year as compared to 1995.  Several 
vacant personnel positions were intentionally not filled.  In addition, better 
claims experience and a new third party administrator contract have 
contributed to a decrease in health care costs.  This decrease was partially 
offset by $212,000 of accruals for personnel and benefit costs to be incurred 
as changes to certain operations are implemented.  The Company monitored 
travel and showroom expenses carefully to identify cost reductions.  For the 
year, travel and showroom expenses were down $249,000.  Finally, shipping 
costs were down $209,000 from 1995 levels.  The prior year had higher than 
normal freight expenses because of reduced freight promotions offered to 
customers.  These cost reductions were offset by increases in other items.  In 
1996, bad debt expense rose $481,000 from 1995 expense.  This increase is a 
result of the weak consumer spending at the retail level affecting the 
Company's customers, many of which are small chains and independent retailers 
who were not financially strong enough to withstand the slowdown.  
Professional fees rose $219,000 over the prior year, primarily due to higher 
bank fees from the new financing agreement signed in late 1995.  In addition, 
advertising and sample expense increased $230,000 over 1995 expenses.  The 
Company devoted more resources towards building brand awareness than it did in 
1995 as a means of countering the strong competition in the marketplace.  
Finally, the Company incurred losses from disposals of fixed assets of 
$138,000 in 1996 versus $1,000 in 1995.




                                      37

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


Interest Expense
- ----------------
Interest expense incurred in 1996 was $1,492,000, or $102,000 less than 
interest expense of $1,594,000 for 1995.  Lower interest expense in 1996 is a 
result of a lower average outstanding balance and a lower average interest 
rate on the revolving finance agreement.  The average outstanding balance on 
the revolving finance agreement was approximately $1,500,000 less in 1996 than 
in 1995.  In addition, the weighted average interest rate for 1996 was 9.5% 
compared to 9.6% for 1995.  This decrease was partially offset by an increase 
in interest paid on long-term debt.  During 1995, the Company completed 
financing of its facilities in Somerset. PA as well as refinancing its 
facilities in Asheboro, NC.  The Company incurred a full year of interest 
charges on this higher debt in 1996 versus a partial year in 1995.


Depreciation and Amortization
- -----------------------------
Depreciation and amortization decreased $30,000 to $637,000 in 1996 from 
$667,000 in 1995.  The Company has made capital expenditures of $21,000 and 
$43,000 in 1996 and 1995, respectively.  Depreciation on these minimal 
expenditures has not been large enough to offset depreciation charges for 
assets that have become fully amortized resulting in lower depreciation 
expense.


Provision for Income Taxes
- --------------------------
Net losses before income taxes were $4,659,000 in 1996 and $1,868,000 in 1995.  
Accordingly, the Company recorded a net benefit from income taxes of $620,000 
and $626,000 in 1996 and 1995, respectively.  The primary difference between 
1996's effective tax rate of 13.3% and 1995's effective tax rate of 33.5% 
derives from an increase in the valuation allowance recorded to establish a 
reserve against the net deferred income tax asset.  Under Financial Accounting 
Standard No. 109, whose guidelines the Company follows in accounting for 
income taxes, deferred income tax assets must be recorded at a value that 
reflects their net realizable value determined to be the amount that "more 
likely than not" will be recovered in future periods.  Based on an analysis at 
November 2, 1996, an increase of $1,075,000 was required in the reserve with a 
corresponding charge to income tax expense.  The increase was necessary to 
reflect the amount of the asset that could be recovered through carryback of 
deductible losses against taxable income reported during the carryback period.


Net Income
- ----------
For the year ended November 2, 1996, the Company reported a net loss of 
$4,041,000, or 10.8% of net sales.  For the year ended October 28, 1995, the 
Company reported a net loss of $1,244,000, or 2.9% of net sales.  The change 
of $2,797,000 can be attributed to lower sales volume in 1996 compared to 1995 
and adjustments made to reposition the Company's product lines.

                                      38

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued



                        Liquidity and Capital Resources


Historically, the Company has funded substantially all of its working capital 
and capital expenditure requirements through borrowings under its finance 
agreement and other indebtedness.  The revolving finance agreement provides 
flexibility to the Company as the availability of funds fluctuates with the 
seasonal needs of the Company.  Generally, the Company's working capital needs 
are highest in the fourth fiscal quarter and lowest in the first fiscal 
quarter. With its revolving finance agreement, the Company finances its 
accounts receivable and inventories, paying interest at a variable rate (prime 
plus 1.75%, or 10.25%, at November 1, 1997).  The Company had outstanding 
advances of $7,364,000 at November 1, 1997 and an additional $636,000 
available under the agreement.

During fiscal 1997, the Company generated $4,347,000 of cash from operations 
which was used to reduce the advances under the revolving finance agreement by 
$4,100,000.  Approximately $4,700,000 was generated from reductions in 
accounts receivable and inventories.  In addition, the Company returned to 
profitability by improving its gross margin percentage from 20.8% in the prior 
year to 26.1% in the current year and reducing selling and administrative 
expenses $3,381,000 from the prior year.  As of year-end, the Company 
continued to rely on the revolving finance agreement to provide working 
capital and management anticipates that the revolving finance agreement will 
continue to provide the necessary liquidity to fund its daily operations going 
forward.

Under the Company's financing agreement with the bank, the amount available to 
be drawn is determined by a formula based on certain percentages of eligible 
accounts receivable and inventories.  Because of violations of certain 
restrictive financial covenants at the end of fiscal 1996 made as part of the 
agreement, the agreement was amended twice during fiscal 1997.  The amendments 
addressed the financial results of the Company for the 1996 fiscal year and 
were effective as of November 2, 1996.  The first amendment executed in 1997, 
which represented the third amendment made to the financing agreement, lowered 
the amount of the revolving line of credit from $20,000,000 to $13,000,000.  
The second amendment executed in 1997, which was the fourth amendment to the 
financing agreement, made significant alterations to the agreement.  However, 
these changes incorporated the significant changes to operations implemented 
by management as part of the repositioning of the product lines and the 
Company's 1997 financial projections.  Although the terms of the fourth 
amendment significantly reduced the availability of funds under the finance 
agreement, the terms of the amendment reflected the changing needs of the 
Company and correlated with the Company's projections.  The credit line 
available under the agreement was reduced systematically over a six month 
period from $13,000,000 to $8,000,000 and advance rates against eligible 
accounts receivable and inventories were adjusted downward at predetermined 
rates during the same time frame.  In addition, the sublimit for inventory was 
lowered to $4,000,000.

                                      39

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


Among other changes, the fourth amendment amended certain restrictive 
financial covenants under the revolving finance agreement effective November 
2, 1996 and thereafter.  The covenants require the satisfaction of certain 
financial tests and the maintenance of certain financial ratios as defined in 
the agreement.  The Company is required to maintain a consolidated current 
ratio of not less than 1.35 to 1, a consolidated debt leverage ratio of not 
more than 3 to 1, a consolidated tangible net worth, as defined in the 
agreement, of not less than $5,600,000 and consolidated working capital of not 
less than $5,250,000.  In addition, at the end of the fiscal year, the Company 
must be at break even or report net income and can not make capital 
expenditures in excess of $150,000 during a fiscal year without permission 
from the bank.  At November 1, 1997, the Company was in compliance with its 
restrictive financial covenants.

In addition to the revolving credit facility, the financing agreement also 
provided a $3,000,000 term loan that was used to repay an existing mortgage 
note payable to a bank which carried a balance of approximately $2,060,000.  
During 1997, the bank suspended principal payments on the loan for six months.  
The Company resumed paying down the principal in September 1997.  Per the 
terms of the note, the Company has 64 monthly installments of principal and 
interest ranging from $36,000 to $56,000 remaining.  The term loan bears 
interest at the bank's prime rate plus 1.75% (10.25% at November 1, 1997).

All advances under the revolving credit facility and the term loan are secured 
by all accounts receivable, inventories, machinery and equipment of the 
Company.  In addition, the bank has a first lien on the Asheboro land and 
facilities and a subordinated lien on the Somerset facilities.

In July 1994, the Company purchased a larger manufacturing facility in 
Somerset, Pennsylvania to replace the existing facility also located in 
Somerset.  The Company paid for the acquisition with financing from three 
sources.  The Company completed two sources of long-term financing on March 7, 
1995.  The first source of financing was from the Pennsylvania Industrial 
Development Authority ("PIDA"), a program offered by the Department of 
Commerce of the Commonwealth of Pennsylvania.  The loan was for $480,000 and 
bears interest at 2% annually.  Monthly installments of $3,089, which includes 
principal and interest, will be paid over 15 years.  The second source of 
financing came from a bank note for $240,000.  This loan bears interest at 
 .75% above the bank's prime rate (9.25% at November 1, 1997) and will be 
repaid in monthly installments of principal and interest, currently $2,550, 
for 15 years.  On July 27, 1995, the Company finalized the long-term financing 
for this project with a loan from a program offered by the Department of 
Commerce of the Commonwealth of Pennsylvania.  This financing, which was 
provided under the Economic Development Partnership Program, was for $240,000.  
This note bears interest at 2% annually with monthly payments of principal and 
interest amounting to $1,544 for 15 years.  All notes are secured by the 
manufacturing facility.  Capitalized in fixed assets at November 1, 1997 are 
land and buildings with a cost of approximately $1,052,000 related to the 
facility.  The remainder of the expenditures made for the facility were paid 
with borrowings under the revolving finance agreement.

                                      40

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


The Company made no capital expenditures in 1997 and has made only minimal 
capital expenditures during the past three years.  The Company made 
significant upgrades to its equipment and facilities in 1993 and 1994.  
Because of cash flow considerations and restrictions under the finance 
agreement with a bank, the Company has only been making capital expenditures 
to maintain current levels of operations during the past three years.  The 
Company anticipates raising the level of capital expenditures in 1998, but due 
to the restrictions in the financing agreement, any increases will not be 
material.  Funding for capital expenditures other than the building 
acquisition has primarily come from the available balance on the finance 
agreement.

Net working capital, which consists primarily of accounts receivable and 
inventories less current liabilities, was $5,900,000 at November 1, 1997 and 
$5,419,000 at November 2, 1996.  The ratio of current assets to current 
liabilities increased to 1.44 to 1 at November 1, 1997 compared to 1.28 to 1 
at November 2, 1996.  Cash flows generated from operations in 1997 was a net 
inflow of $4,347,000 compared to a net cash inflow of $3,309,000 in 1996.  The 
improvement can be attributed to better management of inventories and accounts 
receivable.


Forward-Looking Statements
- --------------------------
The foregoing discussion contains some forward-looking statements about the 
Company's financial condition and results of operations, which are subject to 
certain risks and uncertainties that could cause actual results to differ 
materially from those reflected in the forward-looking statements.  Readers 
are cautioned not to place undue reliance on these forward-looking statements, 
which reflect management's judgment only as of the date hereof.  The Company 
undertakes no obligation to publicly revise these forward-looking statements 
to reflect events and circumstances that arise after the date hereof.

Factors that might cause actual results to differ materially from these 
forward-looking statements include (1) the effects of general economic 
conditions, (2) the impact of competitive products and pricing in the footwear 
industry, (3) failure to achieve anticipated sales results, (4) management's 
ability to accurately predict the effect of cost reductions, and (5) 
management's ability to accurately predict the adequacy of the Company's 
financing arrangement to meet its working capital and capital expenditure 
requirements.






                                      41

                       B.B. WALKER COMPANY AND SUBSIDIARY
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                  OPERATIONS AND FINANCIAL CONDITION, Continued


New Accounting Standards
- ------------------------
In June 1997, the Financial Accounting Standards Board ("FASB") issued 
Statement of Financial Accounting Standards No. 130, "REPORTING COMPREHENSIVE 
INCOME".  This Statement requires that changes in the amounts of comprehensive 
income items, which are currently reported as separate components of equity, 
be shown in a financial statement, displayed as prominently as other financial 
statements.  The common components of other comprehensive income would include 
foreign currency translation adjustments, minimum pension liability 
adjustments and/or unrealized gains or losses on available-for-sale 
securities.  The Statement does not require a specific format for the 
financial statement in which comprehensive income is reported, but does 
require that an amount representing total comprehensive income be reported in 
that statement.

In June 1997, the FASB issued FAS 131, "DISCLOSURES ABOUT SEGMENTS OF AN 
ENTERPRISE AND RELATED INFORMATION".  This Statement will change the way 
companies report information about segments of their business in their annual 
financial statements and require companies to report selected segment 
information in their quarterly reports issued to shareholders.  It also 
requires entity-wide disclosures about the products and services an entity 
provides, the material countries in which it holds assets and reports 
revenues, and its major customers.  The Statement also requires companies to 
disclose segment data based on how management makes decisions about allocating 
resources to segments and measuring their performance.

Adoption of FAS No. 130 and FAS No. 131 are required for the Company in fiscal 
1999.  Management is evaluating the potential effects on the Company's 
financial statements of adoption of these statements.  While such evaluation 
is not complete, management currently does not expect the adoption of the 
statements will have a material effect on its disclosure requirements.















                                     42


                       B.B. WALKER COMPANY AND SUBSIDIARY
                                 STOCK PRICES



B.B. Walker Company common stock is publicly traded.  Markets in B.B. Walker 
Company common stock are maintained by Scott & Stringfellow of Winston-Salem, 
NC and Interstate Securities of Charlotte, NC.

Approximately 1,177 shareholders own common stock in B.B. Walker Company, some 
shares of which are held by banks, brokers, investment trusts or nominees.  
The largest shareholder is the Employee Stock Ownership Plan and Trust of B.B. 
Walker Company, which holds approximately 21.27% of the total shares issued 
and outstanding.  At the last Annual Meeting of the Shareholders held on March 
17, 1997, 79.77% of the shares outstanding were represented in person or by 
proxy at the meeting.


The following are the Bid and Ask quotations for the last two fiscal years:

                                       Bid Prices          Ask Prices
                                      High      Low       High       Low
                                     --------------      ---------------
      1997:
        First Quarter               $   1    $  3/4     $ 1 1/2   $ 1 1/4
        Second Quarter                 3/4      1/4       1 1/4      3/4
        Third Quarter                  3/8      1/4        7/8       3/4
        Fourth Quarter                 1/2      3/8       1 1/4      7/8

      1996:
        First Quarter               $ 1 3/4   $ 1 1/2   $ 2 1/2     $ 2
        Second Quarter                1 1/2     1 1/2      2          2
        Third Quarter                 1 1/2       1/2      2        1 1/4
        Fourth Quarter                1 1/4       1/2      2        1 1/4


These Over-the-Counter market quotations reflect interdealer prices, without 
retail mark-up, mark-down or commissions and may not necessarily represent 
actual transactions.












                                      43

                              B.B. WALKER COMPANY

OFFICERS
- --------
KENT T. ANDERSON
Chairman and Chief Executive Officer

FRENCH P. HUMPHRIES                         WILLIAM C. MASSIE
Executive Vice President                    Executive Vice President

DOROTHY W. CRAVEN                           REBECCA S. RICH
Secretary                                   Assistant Secretary

JOHN R. WHITENER
Controller


DIRECTORS
- ---------
KENT T. ANDERSON                            EDNA A. WALKER
Chairman and Chief Executive Officer        President, B.B. Walker Foundation

ROBERT L. DONNELL, JR.                      MICHAEL C. MILLER
Retired                                     President
                                            First National Bank and Trust Co.

JAMES P. McDERMOTT                          GEORGE M. BALL
Retired                                     Chairman of the Board
                                            Philpott, Ball & Company

TRANSFER AGENT AND REGISTRAR
The Company acts as its own Transfer Agent and Registrar, handling all 
securities transfers at its Executive Offices.

INDEPENDENT ACCOUNTANTS
Price Waterhouse LLP
Suite 1800
200 West Second Street
Winston-Salem, NC 27101

FORM NO. 10-K
Each year, B.B. Walker Company files a Form No. 10-K report with the 
Securities and Exchange Commission in Washington, DC which contains more 
detailed information.  If you would like to receive a copy, please send your 
request to Corporate Secretary, B.B. Walker Company, Drawer 1167, Asheboro, 
North Carolina 27204.

NOTICE OF ANNUAL MEETING
The Annual Meeting of the Company's Shareholders will be held in the executive 
offices of B.B. Walker Company at 414 East Dixie Drive, Highway 64 East, 
Asheboro, North Carolina, at 7:00 p.m. EST on Monday night, March 16, 1998.  A 
formal notice of the meeting, together with a proxy statement and proxy, will 
be mailed prior to the meeting.  Shareholders who cannot attend are urged to 
exercise their right to vote by signing and promptly returning the proxy.


                               Inside Back Cover