SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549

                            FORM 10-K

          ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
             OF THE SECURITIES EXCHANGE ACT OF 1934



For the Fiscal Year Ended July 30, 1995      Commission File No.
                                                  34-025260


                 KASH N' KARRY FOOD STORES, INC.
       (Exact Name of Registrant as Specified in Charter)


          Delaware                        95-4161591
  (State of Incorporation)  (IRS Employer Identification Number)

             6422 Harney Road, Tampa, Florida  33610
      (Address of Registrant's Principal Executive Offices)

                         (813) 621-0200
      (Registrant's Telephone Number, Including Area Code)


Securities registered pursuant to Section 12(b) of the Act:  None

Securities registered pursuant to Section 12(g) of the Act:

             Common Stock, Par Value $0.01 Per Share
                 Preferred Share Purchase Rights
                 -------------------------------
                        (Title of Class)

    Indicate by check mark whether the registrant has (1) filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file
such reports) and (2) has been subject to such filing requirements
for the past 90 days.  [x] Yes  [ ] No

     Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of Regulation S-K is not contained herein, and
will not be contained, to the best of registrant's knowledge, in
definitive proxy or information statements incorporated by
reference in Part III of this Form 10-K or any amendment to this
Form 10-K.  [ ]


                                    (continues on following page)
(continuation of cover page)

     The aggregate market value of the voting stock held by non-
affiliates of the registrant based on the average low bid and high
ask prices of such stock as of October 13, 1995 was $27,614,149.
For purposes of this report and as used herein, the term "non-
affiliate" includes all shareholders of the registrant other than
Directors, executive officers, and persons holding more than five
percent of the outstanding voting stock of the registrant.

     Indicate by check mark whether the registrant has filed all
documents and reports required to be filed by Section 12, 13 or
15(d) of the Securities Exchange Act of 1934 subsequent to the
distribution of securities under a plan confirmed by a court.  [x]
Yes  [ ] No

     As of October 13, 1995, there were 4,649,943 shares
outstanding of the registrant's common stock, $0.01 par value.  

               DOCUMENTS INCORPORATED BY REFERENCE

     Portions of the Proxy Statement for the 1995 Annual Meeting of
Stockholders of the Company to be filed not more than 120 days
after the fiscal year ended July 30, 1995 are incorporated by
reference in Part III of this Form 10-K.

                        TABLE OF CONTENTS
                                                            Page 
                                                           Number
                             PART I
Item 1.   Business . . . . . . . . . . . . . . . . . . . . . .  1
Item 2.   Properties . . . . . . . . . . . . . . . . . . . . .  6
Item 3.   Legal Proceedings. . . . . . . . . . . . . . . . . .  7
Item 4.   Submission of Matters to a Vote
          of Security Holders. . . . . . . . . . . . . . . . .  7
          Executive Officers of the Registrant . . . . . . . .  7

                             PART II
Item 5.   Market for Registrant's Common Equity and
          Related Stockholder Matters. . . . . . . . . . . . .  9
Item 6.   Selected Financial Data. . . . . . . . . . . . . . . 10
Item 7.   Management's Discussion and Analysis
          of Financial Condition and Results of
          Operations . . . . . . . . . . . . . . . . . . . . . 15
Item 8.   Financial Statements and Supplementary Data. . . . . 24
Item 9.   Changes in and Disagreements with
          Accountants on Accounting and
          Financial Disclosure . . . . . . . . . . . . . . . . 49

                            PART III
Item 10.  Directors of the Registrant. . . . . . . . . . . . . * 
          Compliance with Section 16(a)
          of the Exchange Act. . . . . . . . . . . . . . . . . 50
Item 11.  Executive Compensation . . . . . . . . . . . . . . . **
Item 12.  Security Ownership of Certain Beneficial
          Owners and Management. . . . . . . . . . . . . . . . **
Item 13.  Certain Relationships and Related Transactions . . . **

*    Certain information required by Item 10 of Part III is hereby
     incorporated by reference to the registrant's definitive proxy
     statement to be filed not more than 120 days after the fiscal
     year ended July 30, 1995.

**   The information required by Items 11, 12 and 13 of Part III is
     hereby incorporated by reference to the registrant's
     definitive proxy statement to be filed not more than 120 days
     after the fiscal year ended July 30, 1995.

                             PART IV

Item 14.  Exhibits and Reports on Form 8-K . . . . . . . . . . 51
          Signatures . . . . . . . . . . . . . . . . . . . . . 58


                             PART I

ITEM 1.   BUSINESS.

                             General

     The Company is among the three largest food retailers in west
central Florida, operating 92 multi-department supermarkets, five
conventional supermarkets and 33 liquor stores under the "Kash n'
Karry" name and two super warehouse stores under the "Save 'n Pack"
name, all supported by a centrally-located warehouse and
distribution facility.  More than one-half of the Company's stores
are located in the Tampa-St. Petersburg area, which is Florida's
largest retail food sales market, with the balance located between
Gainesville, approximately 130 miles to the north, and Bonita
Springs, approximately 150 miles to the south.  The west central
Florida area has a diverse and growing economy, which includes high
technology and financial centers, an insurance industry presence,
retirement communities, coastal resorts and commercial agricultural
activity.  The region's population is estimated to be increasing at
an annual rate of approximately 2%.

                      Company Store Profile

     The following table presents a profile of the Company's
stores:

                                            Number of Stores    
                                           at Fiscal Year End   
                           Total Square ------------------------
     Store Type             Footage(1)  1995 1994 1993 1992 1991
- --------------------     -------------- ---- ---- ---- ---- ----

Kash n' Karry Food       40,000--57,000   50   50   48   42   42
  Stores                 25,000--39,999   42   43   55   57   57
                       less than 25,000    5    5    9   12   14

Save 'n Pack Super       76,000--88,000    2    2    3   --   --
  Warehouse Stores

Kash n' Karry Liquor       1,800--2,700   33   33   35   30   31
  Stores

- --------------------

(1)  Includes selling and backroom areas.


  Supermarket stores

     The Company currently operates 92 multi-department supermar-
kets, with an average size of approximately 40,000 total square
feet.  The Company also operates five conventional supermarkets,
which average approximately 18,000 total square feet.  All of the

Company's supermarket stores offer a wide selection of items
typically sold in grocery stores, including staple groceries, fresh
fruits and vegetables, bakery and dairy products, delicatessen
items, frozen foods and fresh meats.  Each of the Company's
supermarket stores also sells certain non-food items such as health
and beauty care items, paper and tobacco products, soaps and
detergents, drugs, sundries and housewares.  The Company's multi-
department stores offer, in addition, a wider variety of non-food
items, including cosmetics and toiletries, small hardware and a
limited selection of soft goods.  Most of the Company's multi-
department stores also feature expanded perishable goods
departments, delicatessens and in-store bakeries, and many contain
pharmacies and full-service seafood, full-service floral and video
rental departments.  All of the Company's stores feature national
brands and also carry a selection of corporate brand merchandise. 
Most of the Company's food stores are located in shopping centers. 
The Company's food stores are open seven days a week, and most
operate 24 hours a day.

  Super warehouse stores

     In October 1992, the Company acquired three super warehouse
stores (one of which was subsequently closed) operating under the
"Save 'n Pack" name.  The two existing super warehouse stores,
which are 76,000 and 88,000 square feet in size, respectively,
feature among the lowest prices on basic items carried by
supermarkets and are designed to cater to the needs of the low-
income household.  In its super warehouse store promotions, the
Company encourages consumers to verify the stores' tag line, "No
One Has Lower Prices." The assortment of packaged goods carried by
the super warehouse stores is more limited than that of a
supermarket and is frequently augmented by one-time purchases of
specially priced products that may not be available on a regular
basis.  Store decor is austere compared to that of a traditional
supermarket, and product is displayed on warehouse racking and on
floor pallets to enhance productivity and promote a low-price
impression.  The stores provide a full complement of perishable
departments, including meat, produce, bakery, deli and fresh
seafood, which also feature low prices and are frequently self-
service.  The super warehouse stores do not have certain specialty
departments such as pharmacies, video rental departments or full-
service floral departments and do not provide supermarket services
such as grocery bagging, carry-out service, check cashing services
and electronic funds transfer.  Because of reduced display, labor
and advertising costs and the more limited services, the Company is
able to operate its super warehouse stores successfully with lower
gross margins than the Kash n' Karry supermarket stores.  The super
warehouse stores operate 24 hours a day, seven days a week.









                                     2
  Liquor stores

     Each of the Company's 33 liquor stores is located on property
adjacent to one of the Company's supermarket stores and is operated
as a department of such store, although, in accordance with Florida
law, each liquor store must maintain a separate entrance.  Liquor
stores complement the Company's core business, as they can be
advertised through existing media without incremental expense, pay
supermarket (as compared to shopping center) rents and benefit from
operating and marketing synergies with the adjacent supermarkets. 
The liquor stores offer a wide variety of wines, beers and hard
liquors, as well as mixers, soft drinks, snacks, ice and other
party accessories and a limited number of traditional grocery
items.  Sales from the Company's liquor stores represent
approximately 2% of the Company's total sales.  The Company's
liquor stores range in size from 1,800 to 2,700 square feet, and
most are open seven days a week.

                       Operations Strategy

     The Company believes that up-to-date, strategically located
facilities, well-trained associates and information management
systems are key elements to the Company's future success.  The
Company operates a modern, 687,000 square foot warehouse,
distribution and office facility in Tampa with sufficient capacity
to service anticipated store expansion for the foreseeable future. 
The warehouse enables the Company to reduce costs by purchasing in
large quantities, taking advantage of special promotional prices
offered by vendors and purchasing prior to impending price
increases, and reducing delivery costs through cross docking and
backhauls.  The central location of the warehouse facility to its
stores also provides the Company with operating efficiencies.

     The Company recently announced that it will begin supplying
grocery products through its warehouse to Goodings Supermarkets of
Orlando, Florida.  Management estimates that this will increase the
volume through its warehouse by approximately $75.0 million, and as
a result expects an improvement in its procurement costs and
warehousing expenses as a percentage of sales.

     The Company relies on information technology to enhance
operating efficiency.  The Company recently entered into an
agreement to outsource its information systems development in order
to minimize costs, accelerate the implementation period for systems
improvements, facilitate future software upgrades, reduce personnel
issues and eliminate equipment lease costs.  Specifically, the
agreement provides for the acquisition of new procurement, billing,
labor scheduling and accounts payable systems and new point-of-sale
equipment in the stores within the next 12 months.








                                     3
                       Marketing Strategy

     The Company emphasizes competitive prices on everyday items,
strong weekly features, high quality perishables and a broad
assortment of both national and corporate brands.  The Company's
food stores are open seven days a week, with most operating 24
hours a day.  The Company seeks to be either first or second among
its competitors in assortment of branded merchandise, stocking over
29,000 SKU's (stock keeping units) of national brand and corporate
brand items.  In addition to a full range of grocery and general
merchandise items, most of the Company's multi-department
supermarkets also feature expanded perishable goods departments,
delicatessens and in-store bakeries, and many contain pharmacies
and full-service seafood, full-service floral and video rental
departments.  

     In 1992, the Company introduced its own corporate brand
merchandise.  The Company's corporate brand strategy is to offer a
product comparable in quality to the best-selling national brand at
a lower price.  The Kash n' Karry brand item generally sells for
approximately 10% less than the competing best-selling national
brand but generates a higher per unit gross profit contribution to
the Company.  Over 1,100 SKU's in a wide variety of product
categories carry the Kash n' Karry brand name.

     The Company recently began a new marketing program to
emphasize its perishable products.  The first wave of advertising
focuses on Kash n' Karry as "Your Destination for Fresh,"
highlighted by a "Double Your Money Back" guaranty on produce. 
Additionally, the Company is remodelling its stores to emphasize
the perishable departments, including improved lighting, additional
space and a new decor package that supports the perishable
emphasis.


                        The Restructuring

     The Company was formed in connection with a leveraged
acquisition in 1988.  Although the Company consistently generated
stable operating cash flows through its 1993 fiscal year, it
experienced net losses for each of the five fiscal years ending
July 31, 1994 and the 22-week period ended January 1, 1995 due
primarily to its highly leveraged position.  During the 1995 fiscal
year, the Company completed a comprehensive financial restructuring
(the "Restructuring") pursuant to a "prepackaged" plan of
reorganization pursuant to Chapter 11 of the U.S. Bankruptcy Code. 
As a result of the Restructuring, the Company restructured its
senior debt, converted its subordinated debt into an 85% equity
interest in the Company, and received $10.0 million in cash from
Green Equity Investors, L.P. for the remaining 15% equity interest
of the Company.  The Company emerged from bankruptcy on December
29, 1994.  The provisions of the Restructuring had an immediate





                                     4
beneficial impact on the Company's financial condition by reducing
its long-term debt in excess of $100.0 million.  See "Management's
Discussion and Analysis of Financial Condition and Results of
Operations."  


                           Competition

     The food retailing business is highly competitive.  The
Company operates in an environment where more than 90% of sales are
by chains.  The principal competitive factors include store
locations, product selection and quality, price, cleanliness of
stores, customer service and overall store image.  Based on its
marketing research, the Company believes that consumers perceive
the Company as having a favorable value image in the markets that
it serves and offering a wide variety of quality products and
services in a pleasant environment.  The Company believes that its
competitive strengths include desirable store locations combined
with a strong consumer franchise and efficient warehousing and
distribution facilities.

     The Company competes with several national, regional and local
supermarket chains, particularly Publix, Winn-Dixie, Albertson's
and Food Lion.  The Company is also in competition with convenience
stores, stores owned and operated or otherwise affiliated with
large food wholesalers, unaffiliated independent food stores,
merchandise clubs, discount drugstore chains and discount general
merchandise chains.  The Company's principal competitors have
greater financial resources than the Company and could use those
resources to take steps which could adversely affect the Company's
competitive position and financial performance.  For example,
operating results generally and sales growth in particular were
adversely affected by approximately twelve, eight and 21 store
openings by principal grocery competitors during the 1995, 1994 and
1993 fiscal years, respectively, and it is anticipated that
competitive store openings will continue.  Another example of the
highly competitive nature of the food retailing business is the
practice of competitors to re-position their pricing structure. 
Over the past several years, each of the Company's major
competitors has changed its pricing practices in a manner that has
adversely affected general retail pricing in the market.  Winn-
Dixie discontinued double coupons and introduced its everyday low-
price program in the spring of 1991.  In the spring of 1993, Publix
began a campaign focused on "surprisingly low prices," and Food
Lion began a double coupon program which has since been discon-
tinued.  The Company has had to deal with each of these changes in
a manner that has, in some instances, adversely affected its
operating results and may continue to do so in the future.  In
addition, the Company's ability to compete may be adversely
affected by its high leverage and the limitations imposed by its
credit agreement and other debt agreements.






                                     5
                           Seasonality

     The Company's sales and related inventory levels tend to
increase during the winter months due to the holidays, increased
tourism and the influx of winter residents, and to decrease during
the summer months.  Typically, approximately 60% of the Company's
operating cash flow is generated during the second and third
quarters of its fiscal year.

                            Employees

     The Company currently employs approximately 3,400 full-time
and 6,400 part-time associates, none of whom is covered by a
collective bargaining agreement.  The Company believes that it has
good relations with its associates.

                     Trademarks and Licenses

     The Company employs various trademarks, trade names and
service marks in its business, including the "Kash n' Karry" logo
and trade name, "Your Destination for Fresh," "So Much More to Pay
Less For!," "Kash $aver," "$mart Buy," "Five Star Meat," "Nature
Friendly" and "Save 'n Pack."  Except as a means of identifying the
source of the Company's products and services, the Company does not
believe that any of such trademarks or service marks are material
to the operations of the Company.

     Certain governmental licenses and permits, including alcoholic
beverage licenses, health permits and various business licenses,
are necessary in the Company's operations.  The Company believes it
has all material licenses and permits necessary to enable it to
conduct its business.


ITEM 2.   PROPERTIES.

     The Company's 92 multi-department supermarkets and five
conventional supermarkets have an aggregate selling area of
approximately 3.0 million square feet.  The Company owns nine of
the supermarkets (comprising approximately 279,000 square feet) and
leases the remaining 88 supermarkets.  Three of the leased
supermarkets are owned by affiliates of the Company.  Six of the
leased supermarkets are operated under long-term ground leases with
the Company owning the improvements at such locations.  Nineteen
leases expire during the next five years, with the Company having
options to renew all but two.  Most of the Company's supermarket
leases have minimum rentals with additional rentals based on a
percentage of sales.  

     The Company's two Save 'n Pack super warehouse stores have an
aggregate selling area of approximately 119,000 square feet.  The
Company leases both super warehouses, one pursuant to a long-term





                                     6
ground lease, and owns the improvements at the ground-leased
location.  One of those leases expires within the next five years,
with the Company having an option to renew.

     The Company's liquor stores have an aggregate selling area of
approximately 53,000 square feet.  The Company owns one of the
liquor stores and leases the remaining 32 liquor stores.  Two of
the leases expire during the next five years, with the Company
having an option to renew.

     The Company's warehouse, distribution and office facility is
located on 53.6 acres of land, which the Company owns.


ITEM 3.   LEGAL PROCEEDINGS.

     For information regarding the Company's reorganization
proceedings under Chapter 11 of the U.S. Bankruptcy Code, see
"Management's Discussion and Analysis of Financial Condition and
Results of Operations."

     The Company is engaged in various legal actions and claims
arising in the ordinary course of business.  Management believes,
after discussions with legal counsel, that the ultimate outcome of
such litigations and claims will not have a material adverse effect
on the Company's financial position.


ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

     There were no matters submitted to a vote of security holders
during the quarter ended July 30, 1995.


EXECUTIVE OFFICERS OF THE REGISTRANT.

     Set forth below is certain information regarding each of the
executive officers of the Company as of October 13, 1995.

Name                   Age   Position
- --------------------   ---   ----------------------------------

Ronald E. Johnson        45   Chairman of the Board, President,
                              Chief Executive Officer, and Chief
                              Operating Officer

Raymond P. Springer      45   Senior Vice President, Chief
                              Financial Officer, Treasurer and
                              Secretary

Gary M. Shell            48   Senior Vice President,
                              Nonperishables Marketing





                                     7
Clifford C. Smith Jr.    36   Senior Vice President, Perishables
                              Marketing

BJ Mehaffey              46   Senior Vice President, Operations

Richard D. Coleman       41   Vice President, Controller

     During the fiscal year ended July 30, 1995 the Company
restructured its executive management.  On August 1, 1994, the
Company terminated the employment of Ronald J. Floto, who had been
the Chief Executive Officer of the Company since October 1988.  The
Company hired Anthony R. Petrillo as acting Chief Executive Officer
on an interim basis pending completion of the Restructuring.  In
January 1995, the Company implemented its post-Restructuring
management succession plan by hiring Ronald E. Johnson as Chief
Executive Officer.  Other recent changes to the executive
management team include the replacement of Dennis V. Carter (a
former Executive Vice President, Operations), Thomas A. Whipple (a
former Executive Vice President, Marketing), and Edward Kolodzieski
(a former Senior Vice President, Operations) with Gary M. Shell,
Clifford C. Smith Jr., and BJ Mehaffey.

                    Biographical Information

     Ronald E. Johnson has been Chairman of the Board of the
Company since March 1995 and has been its President and Chief
Executive Officer since January 1995.  Mr. Johnson served as Chief
Operating Officer of Farm Fresh from December 1993 to January 1995
and as its Senior Vice President of Store Operations from 1990 to
1993.

     Raymond P. Springer has been Senior Vice President, Chief
Financial Officer, and Treasurer of the Company since March 1995,
and Secretary of the Company since January 1995.  Mr. Springer
served as Executive Vice President, Administration, and Chief
Financial Officer of the Company from October 1988 to March 1995. 
Mr. Springer also served as a Director of the Company from October
1988 to July 1991, and from November 1991 to December 1994. 

     Gary M. Shell has been Senior Vice President of Nonperishables
Marketing of the Company since March 1995.  Mr. Shell served as
Vice President of Marketing and Merchandising of B. Green &
Company, a food wholesaler and retailer, from May 1991 to February
1995, and as Vice President of Purchasing and Promotions of Rich
Foods, Inc. from 1987 to 1991.  

     Clifford C. Smith Jr. has been Senior Vice President of
Perishables Marketing of the Company since March 1995.  Mr. Smith
served as the Director of Deli, Bakery and Food Service for Harris-
Teeter from 1992 to March 1995, and as the Vice President of Deli,
Bakery and Food Service for Mayfair Supermarkets, Inc. from 1981 to
1992.  





                                     8
     BJ Mehaffey has been Senior Vice President, Operations, of the
Company since July 1995.  Mr. Mehaffey served as District Manager
of the Grocery Stores Division of Farm Fresh from 1992 to 1995, and
in various capacities with Bi-Lo Incorporated from 1972 to 1992.

     Richard D. Coleman has been Vice President and Controller of
the Company since October 1988, and Director of Risk Management of
the Company since January 1995.  From October 1988 to January 1995,
Mr. Coleman also served as Secretary of the Company.



                             PART II


ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
          STOCKHOLDER MATTERS.


     On March 2, 1995 the Common Stock was listed for trading on
the Nasdaq Small Cap Market under the symbol "KASH."  Prior to such
date, there was no established public trading market for the Common
Stock.  For the period of March 2, 1995 through October 13, 1995,
the range of high and low bids for a single share of Common Stock
was $29.25 - $12.17, as quoted in the Nasdaq Small Cap Market.  The
average of the low bid and high ask prices on October 13, 1995 as
quoted on the Nasdaq Small Cap Market was $23.75.  Such over-the-
market quotations reflect inter-dealer prices, without retail mark-
up, mark-down or commission, and may not necessarily represent
actual transactions.  In addition, these quotations have been
adjusted to reflect the 3-for-2 stock split effected in the form of
a stock dividend paid on July 17, 1995.

     As of October 13, 1995, there were approximately 21 holders of
record of shares of Common Stock.

     The Company has not in the past paid cash dividends to its
stockholders and does not intend to pay any cash dividends in the
foreseeable future.  The Company's ability to declare cash
dividends on its Common Stock is materially limited by restrictions
in the Company's credit agreement and debt indentures.
















                                     9
ITEM 6.   SELECTED FINANCIAL DATA.

     The following table presents selected financial information of
the Company as of and for each of the fiscal years ended on the
Sunday nearest to July 31, 1995, 1994, 1993, 1992 and 1991, and is
derived from the audited financial statements of the Company.  Such
financial statements, and the reports thereon, for the 1995, 1994
and 1993 fiscal years are included elsewhere in this document, and
should be read in conjunction with this selected financial data and
"Management's Discussion and Analysis of Financial Condition and
Results of Operations."  

     As discussed herein, the Restructuring was consummated on
December 29, 1994 (the "Effective Date").  The financial statements
as of and for the 30 weeks ended July 30, 1995 and for the 22 weeks
ended January 1, 1995, respectively, reflect the Company's
emergence from Chapter 11 and were prepared utilizing the princi-
ples of fresh-start reporting contained in the American Institute
of Certified Public Accountants' Statement of Position 90-7,
"Financial Reporting by Entities in Reorganization Under the
Bankruptcy Code."  Operations during the period from the Effective
Date through January 1, 1995 had no significant impact on the
emergence transactions and as a result have not been separately
identified.  As a result of the implementation of fresh-start
accounting, certain of the selected financial data as of and for
the 30 weeks ended July 30, 1995 and for the 22 weeks ended January
1, 1995 is not comparable to the selected financial data of prior
periods due to the change in reporting entity resulting from the
application of fresh-start accounting.  Therefore, selected
financial data for the "Reorganized Company" has been separately
identified from that of the "Predecessor Company."

     The selected store data have been derived from the Company's
management reporting records.























                                    10
                                               Reorganized   Predecessor  
                                                 Company       Company    
                                                 --------      --------   
                                                 30 Weeks      22 Weeks   
                                                  Ended          Ended    
                                                 July 30,      January 1, 
                                                   1995          1995     
                                                  -------      --------   
                                                 (In Thousands, Except
                                                   Per Share Amounts)

Statement of Operations Data:
 Sales . . . . . . . . . . . . . . . . .         $599,320      $426,681   
 Cost of sales . . . . . . . . . . . . .          471,401       340,802   
                                                  -------      --------   
 Gross profit. . . . . . . . . . . . . .          127,919        85,879   
 Selling, general and 
    administrative expenses . . . . . . .          90,482        68,819   
 Depreciation and amortization. . . . . .          14,802        10,234   
                                                  -------      --------   
 Operating income . . . . . . . . . . . .          22,635         6,826   
 Interest expense (1) . . . . . . . . . .          15,810        13,719   
                                                  -------      --------   
 Income (loss) from operations before
    reorganization items, income taxes,
    extraordinary items and change in 
    accounting principle . . . . . . . .            6,825        (6,893)  
 Reorganization items . . . . . . . . .              --          (4,869)  
 Provision for income taxes . . . . . .            (3,682)         --     
 Extraordinary item - gain on debt
    discharge . . . . . . . . . . . .                --          70,166   
 Cumulative effect of change in
    accounting principle - post-
    retirement medical benefits . . . . .            --          (2,000)  
                                                  -------      --------   
 Net income. . . . . . . . . . . . . . .          $ 3,143       $56,404   
                                                  =======      ========   
 Income per common share (2), (3) . . .             $0.67          --     
                                                  =======      ========   



















                                    11
                                              Predecessor Company
                              ---------------------------------------------
                              Fiscal Year Ended Sunday Nearest July 31, (4)
                              ---------------------------------------------
                                   1994       1993       1992       1991  
                                ---------- ---------- ---------- ----------
                                                 (In Thousands)
Statement of Operations Data:      

 Sales . . . . . . . . . . .   $1,065,165 $1,086,125 $1,071,038 $1,059,636
 Cost of sales . . . . . . .      845,597    856,156    848,441    842,687
                               ---------- ---------- ---------- ----------
 Gross profit. . . . . . .  .     219,568    229,969    222,597    216,949
 Selling, general and 
  administrative expenses . .     176,945    175,177    164,897    159,359
 Depreciation and 
   amortization . . . . . . .      24,112     23,455     20,132     54,435
 Store closing and other 
   costs . . . . . . . . . . .     11,016       --         --         -- 
                               ---------- ---------- ---------- ----------
 Operating income. . . . . . .      7,495     31,337     37,568      3,155
 Interest expense (1) . . . .      45,390     43,257     44,869     45,610
                               ---------- ---------- ---------- ----------
 Loss from operations before
   extraordinary items . .  .     (37,895)   (11,920)    (7,301)  (42,455)
 
 Extraordinary item - gain
  on debt repurchase . . . . .       --         --         --        3,427 
                               ---------- ---------- ---------- ----------
 Net loss . . . . . . . . . .    $(37,895)  $(11,920)   $(7,301)  $(39,028)
                               ========== ========== ========== ========== 


























                                    12
                             Reorganized            Predecessor  
                             Company                  Company    
                             ----------  ----------------------------------
                             Fiscal Year Ended Sunday Nearest July 31, (4)
                             ----------------------------------------------
                                1995     1994     1993     1992     1991
                             --------- -------- -------- -------- -------- 
                                        (Dollar Amounts in Thousands)
Balance Sheet Data:

Total assets . . . . . . . .  $373,572 $389,893 $423,208 $399,419 $401,860 
Inventories . . . . . . . . .   86,840   76,094   95,385   91,226   92,451 
Property and equipment, net .  139,967  160,491  164,937  145,372  146,513 
Working capital . . . . . . .   13,164  (12,747)  19,137   26,031   15,684 
Total long-term debt and 
  capital leases (including 
  current maturities) (5) . .  223,694  360,121  351,890  316,220  342,826 
Preferred stock . . . . . . .     --      4,650    4,650    4,650   45,991 
Total stockholders' equity
   (deficit) . . . . . . . . .  49,638  (61,054) (23,159) (11,239) (72,640)

Other Data:

Operating cash flow
  (adjusted EBITDA) (6) . . .  $54,497  $42,623  $54,792  $57,700  $57,590 
Capital expenditures (7). . .    6,247   15,471   37,703   15,385   15,672 

Store Data:

Food stores open at end of 
  period (8). . . . . . . . .       99      100      115      111      113 
Avg. selling sq. ft. during 
  period (in thousands) (9) .    2,913    3,084    3,100    2,970    2,949 
Avg. sales per store week (10)    $199     $196     $183     $181     $180 























                                    13
                  Notes to Selected Financial Information
                       (Dollar Amounts in Thousands)

(1)  Includes amortization of deferred financing costs of $809 and $1,152 for
     the 30 weeks ended July 30, 1995 and the 22 weeks ended January 1, 1995,
     respectively, and $2,950, $2,850, $2,932 and $3,017 for the 1994, 1993,
     1992 and 1991 fiscal years, respectively.  

(2)  Reflects the 3-for-2 stock split effected in the form of a
     stock dividend paid on July 17, 1995.  Based on 4,649,943 shares (the
     weighted average number of shares of Common Stock outstanding).

(3)  Net income per share of Common Stock is not meaningful prior to January
     1, 1995 due to the significant change in the capital structure in
     connection with the Restructuring.

(4)  The Company's fiscal year is based on a 52/53 week fiscal year ending on
     the Sunday nearest to July 31.  Therefore, the 1992 fiscal year included
     53 weeks of operations.  The 1995, 1994, 1993 and 1991 fiscal years each
     had 52 weeks of operations.

(5)  Total long-term debt includes long-term debt, current maturities of
     long-term debt, capital lease obligations and certain other debt.

(6)  Represents earnings before interest expense (which includes amortization
     of deferred financing costs), provision for income taxes, depreciation
     and amortization, store closing and other costs, reorganization items,
     extraordinary items, and cumulative effect of change in accounting
     principle.  Operating cash flow (adjusted EBITDA) is presented here as
     a measure of the Company's debt service ability, and should not be
     construed as an alternative to operating income (as determined in
     accordance with generally accepted accounting principles) or to cash
     flows from operating activities (as determined on the Statements of Cash
     Flows in the Company's financial statements).  

(7)  Capital expenditures consist of cash expenditures, additions to capital
     leases and, for the 1994, 1993 and 1992 fiscal years, amounts funded
     under the capital improvements revolving credit facility under the Old
     Credit Agreement (as defined in "Management's Discussion and Analysis of
     Financial Condition and Results of Operations").

(8)  Data relating to the number of stores is expressed in actual numbers.

(9)  Represents the average of the selling square footage of the Company's
     stores on the first and last day of the respective periods.  Selling
     square footage includes adjacent liquor stores where applicable but does
     not include backroom and receiving areas.

(10) Represents, for each of the respective periods, sales for such period
     divided by the sum of the number of weeks for which each of the
     Company's stores was open during such period.






                                    14
ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS.

     This analysis should be read in conjunction with the financial
statements and related notes thereto included elsewhere in this
document.  The Company follows a 52/53 week fiscal year ending on
the Sunday nearest to July 31.  Historical results of operations
are given for the Company's 52 week periods of operations ended
July 30, 1995, July 31, 1994 and August 1, 1993 (respectively, the
"1995, 1994 and 1993 Fiscal Years").  The financial statements as
of and for the 30 weeks ended July 30, 1995 reflect the Company's
emergence from Chapter 11 proceedings on December 29, 1994 and were
prepared utilizing the principles of fresh-start reporting
contained in the American Institute of Certified Public
Accountants' Statement of Position 90-7, "Financial Reporting by
Entities in Reorganization Under the Bankruptcy Code" (the "SOP 90-
7").  

                        The Restructuring

     During the 1995 Fiscal Year, the Company completed a
comprehensive financial restructuring pursuant to a "prepackaged"
plan of reorganization (the "Restructuring") pursuant to Chapter 11
of the U.S. Bankruptcy Code.  The Company filed its prepackaged
plan with the U.S. Bankruptcy Court for the District of Delaware
(the "Bankruptcy Court") on November 9, 1994 (the "Petition Date"). 
During the pendency of the bankruptcy case, the Company, with the
approval of the Bankruptcy Court, operated its business in the
ordinary course, and paid all pre-petition and post-petition claims
of its general unsecured creditors, trade creditors and employees
in full.  The Restructuring was confirmed by the Bankruptcy Court
on December 12, 1994, and the Company emerged from bankruptcy on
December 29, 1994 (the "Effective Date").  

     Pursuant to the provisions of the Restructuring, on the
Effective Date:

     (1)  Each $1,000 principal amount of the Company's $85.0
million Senior Floating Rate Notes due August 2, 1996 (the "Old
Senior Floating Rate Notes") was exchanged for (a) new Senior
Floating Rate Notes due February 1, 2003 (the "New Senior Floating
Rate Notes") in an original principal amount equal to $1,000 plus
100% of the accrued interest under the Old Senior Floating Rate
Notes from and including February 3, 1994, through but not
including the Petition Date, or, at such holder's election, (b) new
11.5% Senior Fixed Rate Notes due February 1, 2003 (the "New Senior
Fixed Rate Notes") in the same original principal amount, or, at
such holder's election, (c) an amount of New Senior Floating Rate
Notes and an amount of New Senior Fixed Rate Notes equal, in the
aggregate, to 100% of such claim;







                                    15
     (2)  Each $1,000 principal amount of the Company's $50.0
million 12 3/8% Senior Fixed Rate Notes due February 1, 1999 (the
"Old Senior Fixed Rate Notes") was exchanged for (a) New Senior
Floating Rate Notes in an original principal amount equal to $1,000
plus 100% of the accrued interest under the Old Senior Fixed Rate
Notes from and including February 2, 1994, through but not
including the Petition Date, or, at such holder's election, (b) New
Senior Fixed Rate Notes in the same original principal amount, or,
at such holder's election, (c) an amount of New Senior Floating
Rate Notes and an amount of New Senior Fixed Rate Notes equal, in
the aggregate, to 100% of such claim;

     (3)  the Company's $105.0 million 14% Subordinated Debentures
due February 1, 2001 (the "Old Subordinated Debentures") were
exchanged for the aggregate amount of 2,634,973 (3,952,443 after
giving effect to the 3-for-2 stock split in July 1995) shares of
newly-issued Common Stock, representing 85 percent of the Common
Stock outstanding on the Effective Date;

     (4)  Green Equity Investors, L.P. ("GEI") invested $10.0
million cash in exchange for 465,000 (697,500 after giving effect
to the 3-for-2 stock split in July 1995) shares of newly-issued
Common Stock, representing 15 percent of the Common Stock
outstanding on the Effective Date; and

     (5)  all of the existing preferred stock, common stock, and
options and warrants to purchase common stock of the Company were
extinguished.

     Also pursuant to the Restructuring, the Company refinanced its
principal bank indebtedness on the Effective Date by entering into
a new credit agreement with The CIT Group/Business Credit, Inc., as
administrative agent for itself and certain other lenders (the "New
Credit Agreement").  The New Credit Agreement provides the Company
with a 3-year $35.0 million term loan facility and a 3-year $50.0
million revolving credit facility, and is secured by liens upon
substantially all of the Company's real and personal property.  As
a result of such refinancing, the obligations of the Company under
the Credit Agreement dated October 12, 1988, as restated on
September 14, 1989, and thereafter amended, with Bank of America
National Trust and Savings Association (as successor by merger to
Security Pacific National Bank), as administrative agent, and
certain other senior lenders (the "Old Credit Agreement"), were
satisfied, and the Old Credit Agreement was terminated.  See "--
Financial Condition."












                                    16
                      Results of Operations

     The discussion below compares the results of operations for
the 1995, 1994 and 1993 Fiscal Years.  Except as specifically
acknowledged below, management believes that the impact of the
Restructuring and the implementation of fresh-start reporting did
not significantly affect the results of operations for the 1995
Fiscal Year, and that the combined operating results of the
individual 30-week period and 22-week period ended July 30, 1995
and January 1, 1995, respectively, are indicative of the results of
operations for the 52-week period ended July 30, 1995.

     The following table sets forth certain items from the
Company's Statements of Operations as a percentage of sales for the
periods indicated:

                               Reorganized    Predecessor
                                 Company        Company
                                --------  ------------------
                                  1995      1994      1993
                                 Fiscal    Fiscal    Fiscal
                                  Year      Year      Year
                                -------   -------   -------
Sales                            100.0%    100.0%    100.0%
Gross profit                      20.8%     20.6%     21.2%
Selling, general and
   administrative expenses        15.5%     16.6%     16.1%
Depreciation and amortization      2.4%      2.3%      2.2%
Operating income                   2.9%      0.7%      2.9%
Interest expense                   2.9%      4.3%      4.0%
Net income (loss)                  5.8%(1)  -3.6%(2)  -1.1%

(1) Net income for the 1995 Fiscal Year includes a non-recurring
gain on debt discharge (6.8% of sales) offset by other
reorganization items (-0.5% of sales) and cumulative effect of change in
accounting principle (-0.2% of sales) recorded for the 22-week period ended
January 1, 1995.  Net income, as a percentage of sales, for the 30 weeks
ended July 30, 1995 (post-Restructuring) was 0.5%.

(2) Net income for the 1994 Fiscal Year included expenses of
$11,016, or 1.0% of sales, applicable to store closing and other
costs.














                                    17
  Sales
                                     Reorganized    Predecessor   
                                       Company        Company     
                                      --------  ------------------
                                         1995      1994      1993
                                        Fiscal    Fiscal    Fiscal
                                         Year      Year      Year
                                      --------  --------  --------
Sales (in millions)                     $1,026    $1,065    $1,086
Number of stores:
  Food stores opened or acquired          --           2         8
  Food stores closed                         1        17         4
  Expansion remodels                       --          1         2
  Total food stores at period end           99       100       115
Average selling square feet
     during year (in thousands)          2,913     3,084     3,100
Average sales per store week
    (in thousands)                        $199      $196      $183

     Total sales have decreased slightly over the last three years
as a result of operating twelve fewer stores, low overall retail
price increases, and the impact of 41 additional competitive
supermarket openings during this period.

  Gross Profit

     The improvement in gross profit, as a percentage of sales, for
the 1995 Fiscal Year was primarily due to restoring investment in
forward buy inventory, improved perishable margins, and increased
efficiencies in store-level product preparation and handling costs. 
Partially offsetting these improvements was the receipt of
substantially less promotional funds due in part to the credit
restrictions placed on the Company by its vendors during the period
preceding the Company's emergence from bankruptcy.  

     The decrease in gross profit as a percentage of sales from the
1993 Fiscal Year to the 1994 Fiscal Year was attributable to the
impact of eliminating investment in forward buy inventory
(estimated to be approximately 57 basis points), receipt of fewer
promotional funds, and generally lower retail prices, partially
offset by improved perishable margins and efficiencies in product
preparation and handling.  

  Selling, General and Administrative Expenses

      The reductions of selling, general and administrative
expenses for the 1995 Fiscal Year compared with the 1994 Fiscal
Year were due to lower store labor costs (approximately 0.3% of
sales), reduced corporate overhead expenses (approximately 0.3% of
sales), and lower advertising expenditures (approximately 0.4% of
sales) associated with a comprehensive operational restructuring of
the Company initiated during the year; and the elimination of




                                    18
operating costs associated with stores that were closed during the
1994 Fiscal Year.  These improvements were partially offset by an
increase in workers' compensation insurance reserves.  

     The increase of $1.8 million from the 1993 Fiscal Year to the
1994 Fiscal Year was primarily the result of increased occupancy
costs and other expenses related to stores opened, acquired or
remodeled, and an increase in insurance reserves and advertising
expenses, offset by reduced operating costs due to store closings. 
The increase as a percentage of sales was attributable to operating
costs of comparable stores in the aggregate declining at a lesser
rate than the rate of sales decline in those stores.  

  Depreciation and Amortization

     The increase in depreciation and amortization expenses for the
1995 Fiscal Year was primarily attributable to increased
amortization of intangible assets.  

     The increase in depreciation and amortization expenses from
the 1993 Fiscal Year to the 1994 Fiscal Year was primarily
attributable to the new stores and major remodels.

  Store Closing and Other Costs

     During the first quarter of the 1994 Fiscal Year, the Company
recorded a non-recurring charge of $11.0 million.  This charge
included $1.9 million of costs associated with a proposed public
offering of debt securities and a proposed real estate-based
revolving credit facility, neither of which was consummated, $4.2
million of favorable lease interests written off in connection with
the closing of 12 underperforming stores, $4.0 million representing
an adjustment to the expected lease liability on closed stores, net
of sublease income, and $.9 million of other store closing and
related expenses.

  Interest Expense
                              Reorganized    Predecessor
                                Company        Company
                               -------   -------------------
                                 1995       1994       1993 
                                Fiscal     Fiscal     Fiscal
                                 Year       Year       Year 
                               --------   --------   -------
                                       (In Thousands)     
Interest expense               $27,638    $42,917    $41,211 
Amortization of
  deferred financing costs       1,961      2,950      2,850 
Capitalized interest               (70)      (477)      (804)
                               --------   --------   --------
Total interest expense         $29,529    $45,390    $43,257 
                               ========   ========   ========






                                    19
     Interest expense for the 1994 and 1993 Fiscal Years was
primarily comprised of interest under the Old Credit Agreement, the
Old Senior Floating Rate Notes, the Old Senior Fixed Rate Notes,
the Old Subordinated Debentures, and various mortgages and capital
leases.  For the 1995 Fiscal Year, interest expense was incurred on
the Old Senior Floating Rate Notes, the Old Senior Fixed Rate
Notes, and the Old Subordinated Debentures through the Petition
Date; and interest expense was incurred on the New Senior Floating
Rate Notes and the New Senior Fixed Rate Notes from the Effective
Date through July 30, 1995.  In accordance with the provisions of
the Restructuring, no interest was due to the holders of the Old
Senior Floating Rate Notes, Old Senior Fixed Rate Notes, or Old
Subordinated Debentures for the period between the Petition Date
and the Effective Date, and therefore no interest expense was
recorded for this period.  As provided in the Restructuring,
interest accrued from and including February 2, 1994, in the case
of the Old Senior Fixed Rate Notes, and from and including February
3, 1994, in the case of the Old Senior Floating Rate Notes, through
the Petition Date, was paid by issuing additional New Senior
Floating Rate Notes and New Senior Fixed Rate Notes.  Interest on
the Old Subordinated Debentures accrued from and including February
2, 1994 through the Petition Date was converted into newly issued
Common Stock.

  Reorganization Costs

     In accordance with SOP 90-7, income and costs directly related
to the reorganization have been segregated and are separately
disclosed.  The major components consist of adjustments to fair
value, provision for store closing costs, provision for severance benefits,
provision for other restructuring activities, and professional fees.

  Gain on Debt Discharge

     The gain on debt discharge reflects the conversion of $105.0
million of Old Subordinated Debentures, plus accrued interest from
and including February 2, 1994 through the Petition Date, into
$39.5 million of stockholders' equity, resulting in a $70.2 million
gain.  The gain is presented net of write-offs and costs associated
with the debt discharged.

Financial Condition

     Prior to the Petition Date, the Company's Old Credit Agreement
provided for a revolving credit facility with individual sublimits
of $30.0 million for working capital loans and $25.0 million for
letters of credit, with a maximum of $50.0 million outstanding
under the total facility at any one time.  During the weeks
immediately preceding the bankruptcy filing, the Company, with the
approval of its bank lenders, increased its cash position by fully






                                    20
drawing the remaining availability under its working capital line.
On the Petition Date, the Bankruptcy Court approved the use of cash
collateral and a letter of credit facility of $17.7 million under
the Old Credit Agreement, and additional debtor-in-possession
financing provided by BankAmerica Business Credit, Inc. of $11.2
million, subject to certain terms and conditions.  The outstanding
borrowings under those facilities were refinanced on the Effective
Date, when the Company entered into the New Credit Agreement with
The CIT Group/Business Credit Inc. ("CIT") and certain bank lenders
to provide a 3-year $35.0 million term loan facility and a 3-year
$50.0 million revolving credit facility.

     Beginning August 1, 1994, the Company implemented a new short-
term business strategy to improve the Company's financial
performance.  The focus of this strategy was to conserve capital,
reduce administrative and operating expenses, and direct management
attention toward the operation of existing stores.  During the 1995
Fiscal Year the Company significantly improved its liquidity as a
result of the payment moratorium on interest due on the Old Senior
Fixed Rate Notes, Old Senior Floating Rate Notes, and Old
Subordinated Debentures; managing working capital; reducing
operating expenses by approximately $12.0 million on an annualized
basis; and limiting capital expenditures.  During the pendency of
its bankruptcy case, the Company operated its business in the
ordinary course, and paid all pre-petition and post-petition claims
of the Company's general unsecured creditors, trade creditors, and
employees in full.  The provisions of the Restructuring, which are
discussed in footnote 1 to the accompanying financial statements,
had an immediate beneficial impact on the Company's financial
condition, primarily as a result of significantly deleveraging the
Company's balance sheet, as indicated below:

                               Reorganized   Predecessor
                                 Company       Company
                                ---------     ---------
                                 July 30,      July 31,
                                   1995          1994  
                                ---------     ---------
                            (Dollar Amounts in Thousands)  
Current portion of
   long-term debt                $  5,563      $ 42,740
Total long-term debt              223,694       360,121
Operating cash flow
   (adjusted EBITDA)(1)            54,497        42,623
Total interest expense             26,814(2)     45,390
Cash interest expense              11,340(2)     42,440
Capital expenditures                6,247        15,471
Long-term debt/operating
   cash flow                         4.25(3)       8.45
Operating cash flow/
   total interest expense            2.03          0.94
Operating cash flow/
   cash interest expense             4.81          1.00





                                    21
(1)  Represents twelve month trailing earnings before interest
     expense (which includes amortization of deferred financing
     costs), provision for income taxes, depreciation and
     amortization, store closing and other costs, reorganization
     items, extraordinary items, and cumulative effect of change in
     accounting principle.  Operating cash flow (adjusted EBITDA)
     is presented here as a measure of the Company's debt service
     ability and should not be construed as an alternative to
     operating income (as determined in accordance with generally
     accepted accounting principles) or to cash flows from
     operating activities (as determined on the Statements of Cash
     Flows in the Company's financial statements).

(2)  Interest expense for the trailing twelve-month period is not
     meaningful due to the payment moratorium on the Old Senior
     Notes and Old Subordinated Debentures.  Therefore, total
     interest expense and cash interest expense as shown here
     represent annualized proforma amounts based on reported
     interest expense for the third and fourth quarters of the 1995
     Fiscal Year.

(3)  Assumes long-term debt is increased by the non-cash interest
     accrued as of July 30, 1995.

     The Company recently completed a financing of three of its
fee-owned store properties and applied the net proceeds of $9.1
million to the outstanding balance of the term loan under the New
Credit Agreement.  The Company is still actively pursuing an
additional refinancing transaction on eight other mortgaged store
properties, the sale-leaseback of an additional store facility that
is operating as a ground lease, the sale of an unencumbered real
estate site, and the sale of its beneficial interest in three real
estate trusts, the total of which could provide up to an additional
$10.0 million of net cash proceeds.  In addition, in August the
Company exercised its option of paying interest in kind on the New
Senior Floating Rate Notes and the New Senior Fixed Rate Notes, and
has the option of paying in kind the next subsequent semi-annual
interest payment on the New Senior Fixed Rate Notes.

     As a result of its increased liquidity and the application of
the proceeds of the financing discussed above, the Company has
prepaid a total of $24.9 million on its term loan.  As of October
13, 1995, the outstanding principal balance under the term loan
facility was $4.8 million, and the Company had $21.9 million in
borrowings and $12.5 million in letters of credit outstanding under
the revolving loan facility under the New Credit Agreement.  The
Company intends to repay the remaining balance of its term loan
facility with the net cash proceeds from the transactions described
above.  Additionally, the Company has received a commitment from
CIT to amend the New Credit Agreement by extending the term through
December 1998 and providing more favorable terms.






                                    22
     Consistent with its short-term business strategy for the 1995
fiscal year, the Company did not open or acquire any new stores
during the year, but spent $6.2 million to upgrade its existing
stores.  For the 1996 fiscal year, the Company expects that capital
expenditures of approximately $28.0 million will be used to open
two new stores and complete major and minor remodels of
approximately ten stores and 24 stores.

     In March 1995, the Company entered into a ten year agreement
to outsource its information systems.  As a result of the
outsourcing agreement, the Company anticipates that its total
annual information systems expenditures through 2000 will range
from approximately $8.6 million to $9.9 million, as compared with
total information systems expenditures of $9.5 million and $9.1
million, respectively, for the 1993 and 1994 Fiscal Years, and
approximately $8.9 million for the 1995 Fiscal Year.  The
outsourcing agreement provides for new application software in the
areas of merchandise procurement, store billings, warehouse
control, accounts payable, and labor tracking/scheduling, as well
as new point-of-sale equipment for each store.  Absent the
outsourcing agreement, the Company estimates that these system
enhancements would have required approximately $10.0 million in
additional capital outlays during the 1995 and 1996 Fiscal Years.

     Based upon the Company's ability to generate working capital
through its operations and its $50.0 million revolving credit
facility, the Company believes that it has the financial resources
necessary to pay its capital obligations and implement its business
plan.

                      Effects of Inflation

     The Company's primary costs, inventory and labor, are affected
by a number of factors that are beyond its control, including
availability and price of merchandise, the competitive climate and
general and regional economic conditions.  As is typical of the
supermarket industry, the Company has generally been able to
maintain margins by adjusting its retail prices, but competitive
conditions may from time to time render it unable to do so while
maintaining its market share.


ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

     The financial statements and supplementary data for the
Company begin on page 24.












                                    23


                    [COOPERS & LYBRAND LETTERHEAD]

REPORT OF INDEPENDENT ACCOUNTANTS



The Board of Directors
Kash n' Karry Food Stores, Inc.:


We have audited the accompanying balance sheet of Kash n' Karry Food Stores,
Inc. (the Company) as of July 30, 1995 and the related statements of
operations, stockholders' equity and cash flows for the thirty weeks ended
July 30, 1995 and the twenty-two weeks ended January 1, 1995.  These
financial statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements based
on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Kash n' Karry Food Stores,
Inc. as of July 30, 1995, and the results of its operations and its cash
flows for the thirty weeks ended July 30, 1995 and the twenty-two weeks ended
January 1, 1995, in conformity with generally accepted accounting principles.

As discussed in Note 1 to the financial statements, the Bankruptcy Court
confirmed the Company's prepackaged Plan of Reorganization dated December 12,
1994, and the Company emerged from bankruptcy on December 29, 1994.  On
January 1, 1995 the Company accounted for the reorganization and adopted
"fresh start accounting."  As a result, the Company's July 30, 1995 balance
sheet is not comparable to the July 31, 1994 balance sheet, since it presents
the financial position of the reorganized entity. 

As discussed in Note 12 to the financial statements, the Company adopted the
Financial Accounting Standards Board's Statement of Financial Accounting
Standards No. 106, "Employers' Accounting for Postretirement Benefits other
than Pensions," as of January 1, 1995.



/s/ Coopers & Lybrand, L.L.P.
- -----------------------------------
Tampa, Florida
September 15, 1995


                                    24
                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------


The Board of Directors
Kash n' Karry Food Stores, Inc.:



We have audited the accompanying balance sheet of Kash n' Karry Food Stores,
Inc. as of July 31, 1994 and the related statements of operations,
stockholders' deficit, and cash flows for the fifty-two weeks ended July 31,
1994 and August 1, 1993.  These financial statements are the responsibility
of the Company's management.  Our responsibility is to express an opinion on
these financial statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Kash n' Karry Food Stores,
Inc. at July 31, 1994, and the results of its operations and its cash flows
for the fifty-two weeks ended July 31, 1994 and August 1, 1993, in conformity
with generally accepted accounting principles.  

The accompanying financial statements have been prepared assuming that Kash
n' Karry Food Stores, Inc. will continue as a going concern.  However, Kash
n' Karry Food Stores, Inc. has suffered recurring losses from operations and
has a net capital deficiency.  As discussed in Note 1 to the financial
statements, Kash n' Karry Food Stores, Inc. filed a pre-packaged petition
under Chapter 11 of the United States Bankruptcy Code on November 9, 1994 and
these matters raise substantial doubt about its ability to continue as a
going concern.  The financial statements do not include any adjustments that
might result from the outcome of this uncertainty.



/s/ KPMG Peat Marwick LLP
- -----------------------------------
Tampa, Florida
September 16, 1994, except with respect to
   Note 1, which is as of November 9, 1994








                                    25
                         KASH N' KARRY FOOD STORES, INC.
                                 BALANCE SHEETS
            (Dollar Amounts in Thousands, Except Per Share Amounts)




                                      ASSETS


                                                  Reorganized  Predecessor
                                                    Company      Company
                                                  ------------ -----------
                                                    July 30,     July 31,
                                                      1995         1994
                                                  ------------ -----------
                                                           (Note 1)
Current assets:
   Cash and cash equivalents                         $  4,803    $  6,852
   Accounts receivable                                  6,504       8,084
   Inventories                                         86,840      76,094
   Prepaid expenses and other current assets            4,310      12,805
                                                     ---------   ---------
      Total current assets                            102,457     103,835
Property and equipment, at cost, less
  accumulated depreciation                            139,967     160,491
Favorable lease interests, less accumulated
   amortization of $1,152 and $13,543                  28,802      12,312
Deferred financing costs, less accumulated
   amortization of $809 and $22,572                     3,684      12,630
Reorganization value in excess of amount allocable
   to identifiable assets, less accumulated
   amortization of $6,627                              94,692         --
Excess of cost over net assets acquired, less
   accumulated amortization of $16,288                    --       96,758
Deferred tax asset                                      1,200         --
Other assets                                            2,770       3,867
                                                     ---------   ---------
      Total assets                                   $373,572    $389,893
                                                     =========   =========















                 See accompanying notes to financial statements.

                                    26
                         KASH N' KARRY FOOD STORES, INC.
                                 BALANCE SHEETS
          (Dollar Amounts in Thousands, Except Per Share Amounts)



               LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

                                                  Reorganized  Predecessor
                                                    Company      Company
                                                  ------------ -----------
                                                     July 30,    July 31,
                                                       1995        1994
                                                  ------------ -----------
                                                           (Note 1)
Current liabilities:
   Current portion of long-term debt                 $  5,563    $ 42,740
   Accounts payable                                    39,231      34,908
   Accrued expenses                                    44,499      38,934
                                                     ---------   ---------
      Total current liabilities                        89,293     116,582

Long-term debt, less current obligations              218,131     317,381
Other long-term liabilities                            16,510      12,334
Old Series B Cumulative Preferred Stock of $.01 par
   value and a stated value of $100 a share.
   Authorized 50,000 shares; 38,750 shares
   outstanding.                                           --        3,875
Old Series C Convertible Preferred Stock of
   $.01 par value. Authorized 100,000 shares;
   77,500 shares outstanding.                             --          775

Stockholders' equity (deficit):
   New Common Stock of $.01 par value.
      Authorized 5,500,000 shares; 4,649,943
      shares outstanding.                                  46         --
   Old Common Stock of $.01 par value.
      Authorized 4,000,000 shares; 2,819,589
      shares outstanding.                                  --           28
   New Preferred Stock of $0.01 par
      value.  Authorized 1,000,000 shares;
      no shares outstanding.                               --           --
   Capital in excess of par value                       46,449      77,695
   Retained earnings (deficit)                           3,143    (138,740)
   Less cost of treasury stock - 2,437 shares
      at July 31, 1994                                     --          (37)
                                                      ---------   ---------
       Total stockholders' equity (deficit)             49,638     (61,054)
                                                      ---------   ---------
       Total liabilities & stockholders' equity       $373,572    $389,893
                                                      =========   =========




                  See accompanying notes to financial statements.


                                    27
                      KASH N' KARRY FOOD STORES, INC.
                         STATEMENTS OF OPERATIONS
          (Dollar Amounts in Thousands, Except Per Share Amounts)

                            Reorganized
                              Company           Predecessor  Company
                            ----------  ----------------------------------
                              30 Weeks    22 Weeks   52 Weeks  52 Weeks
                                Ended      Ended       Ended     Ended
                               July 30,   January 1,  July 31,  August 1,
                                1995        1995       1994       1993
                             ----------  ---------- ---------- ------------
Sales                        $599,320    $426,681   $1,065,165 $1,086,125
Cost of sales                 471,401     340,802      845,597    856,156
                           ----------  ----------   ---------- ----------
    Gross profit              127,919      85,879      219,568    229,969
Selling, general and
  administrative expenses      90,482      68,819      176,945    175,177
Depreciation and amortization  14,802      10,234       24,112     23,455
Store closing and other costs    --         --          11,016       --  
                           ----------  ----------   ---------- ----------
    Operating income           22,635       6,826        7,495     31,337
Interest expense               15,810      13,719       45,390     43,257
Income (loss) before       ----------  ----------   ---------- ----------
  reorganization items,
  income taxes, extra-
  ordinary item, and change
  in accounting principle       6,825      (6,893)     (37,895)   (11,920)
Reorganization items             --        (4,869)        --         --
Income (loss) before       ----------  ----------   ---------- ----------
  income taxes, extraordinary
  item and change in
  accounting principle          6,825     (11,762)     (37,895)   (11,920)
Provision for income taxes     (3,682)       --           --         --
Income (loss) before       ----------  ----------   ---------- ----------
  extraordinary item and change
  in accounting principle       3,143     (11,762)     (37,895)   (11,920)
Extraordinary item- gain
  on debt discharge              --        70,166         --         --
Cumulative effect of change in
  accounting principle - post-
  retirement medical benefits    --        (2,000)        --         --
                           ----------  ----------   ---------- ----------
Net income (loss)          $    3,143  $   56,404   $  (37,895)$  (11,920)
                           ==========  ==========   ========== ==========
Net income per common
  share (A)(B)             $    0.67
                           ==========

(A)  Based on a weighted average number of shares of common stock of
     4,649,943 outstanding.

(B)  Net income per common share is not meaningful prior to January 1,
     1995 due to the significant change in the capital structure in
     connection with the Restructuring.

                  See accompanying notes to financial statements.

                                    28
                         KASH N' KARRY FOOD STORES, INC.
                       STATEMENT OF STOCKHOLDERS' EQUITY
                        Fiscal Years Ended July 30, 1995,
                        July 31, 1994, and August 1, 1993
                          (Dollar Amounts In Thousands)

                                   Capital
                                  in Excess   Retained
                           Common   of Par    Earnings  Treasury
                           Stock    Value    (Deficit)    Stock    Total
                           ------ --------- ----------- --------  ---------
PREDECESSOR COMPANY:

Balance at August 2, 1992   $ 28  $  77,691  $ (88,925)  $(33)   $(11,239)
  (2,819,866 shares
   outstanding)
Purchase of 2,713 shares
   for Treasury               --       --         --      (40)        (40)
Sale of 2,436 shares
   of Treasury Stock          --          4       --       36          40
Loss for period               --       --      (11,920)    --     (11,920)
                            ----- ---------- ----------  -----   ---------
Balance at August 1, 1993     28     77,695   (100,845)   (37)    (23,159)
  (2,819,589 shares
   outstanding)
Loss for period               --       --      (37,895)    --     (37,895)
                            ----- ---------- ----------  -----   ---------
Balance at July 31, 1994      28     77,695   (138,740)   (37)    (61,054)
  (2,819,589 shares
   outstanding)
Income for period             --       --       56,404     --      56,404
Extinguishment of
  preferred stock in
  connection with
  bankruptcy                  --      4,650       --       --       4,650
Extinguishment of 
  stockholders' equity
  in connection with
  bankruptcy                 (28)   (82,345)    82,336     37        --
                            ----- ---------- ----------  -----   ---------
Balance at January 1, 1995  $ --  $   --     $    --     $ --    $   --
                            ===== ========== ==========  =====   =========

REORGANIZED COMPANY:

Issuance of 4,649,943
  shares of common stock    $ 46  $  46,449  $    --     $ --    $ 46,495
  at reorganization value
Income for period             --       --        3,143     --       3,143
                            ----- ---------- ----------  -----   ---------
Balance at July 30, 1995    $ 46  $  46,449  $   3,143   $ --    $ 49,638
  (4,649,943 shares         ===== ========== ==========  =====   =========
   outstanding)

                  See accompanying notes to financial statements.

                                    29
                          KASH N' KARRY FOOD STORES, INC.
                             STATEMENTS OF CASH FLOWS
                                  (In Thousands)

                            Reorganized               Predecessor
                              Company                   Company
                            ----------  ----------------------------------
                              30 Weeks   22 Weeks     52 Weeks   52 Weeks
                               Ended      Ended        Ended      Ended
                              July 30,  January 1,    July 31,   August 1,
                                1995       1995         1994       1993
                             ---------  ---------   ---------    ---------
Net cash flows from
  operating activities:
  Net income (loss)         $   3,143   $  56,404   $ (37,895)   $ (11,920)
  Adjustments to reconcile
    net income (loss) to net
    cash provided by
    operating activities:
    Depreciation and
      amortization, excluding
      deferred financing costs 14,802      10,234      24,112       23,455
    Store closing and other
      costs                      --          --        11,016         --
    Amortization of deferred
      financing costs             809       1,152       2,950        2,850
    Provision for income taxes  3,682        --          --           --
    Reorganization items         --         4,869        --           --
    Change in accounting
      principle                  --         2,000        --           --
    Gain on debt discharge       --       (70,166)       --           --
    (Increase) decrease in assets:
        Accounts receivable      (743)      2,322       2,804       (3,778)
        Inventories               273      (5,917)     19,291       (4,159)
        Prepaid expenses and
          other assets         (1,241)       (194)       (278)      (5,426)
    Increase (decrease) in
      liabilities:
        Accounts payable        2,522       1,800      (7,653)       3,722
        Accrued expenses and
          other liabilities     5,359       9,083      (1,565)      (3,684)
                             ---------   ---------   ---------    ---------
      Net cash provided by
         operating activities  28,606      11,587      12,782        1,060
                             ---------   ---------   ---------    ---------

Cash provided (used) by investing
  activities:
  Additions to property and
    equipment                  (5,582)       (665)    (10,942)     (13,103)
  Leased asset additions         --          --        (4,529)     (24,600)
  Sale of property and equipment --          --           504           91
                             ---------   ---------   ---------    ---------
      Net cash used by
         investing activities  (5,582)       (665)    (14,967)     (37,612)
                             ---------   ---------   ---------    ---------
                  See accompanying notes to financial statements.

                                    30
                         KASH N' KARRY FOOD STORES, INC.
                             STATEMENTS OF CASH FLOWS
                                 (CONTINUED)
                                (In Thousands)


                             Reorganized               Predecessor
                               Company                   Company
                             ----------  ----------------------------------
                               30 Weeks   22 Weeks     52 Weeks   52 Weeks
                                Ended      Ended        Ended      Ended
                               July 30,  January 1,    July 31,   August 1,
                                 1995       1995         1994       1993
                              ---------  ---------   ---------    ---------
Cash provided (used) by financing
   activities:
   Borrowings under term and
      revolving loan facilities   9,992      50,800      17,700     38,100
   Additions to obligations
      under capital leases and
      notes payable                --          --         5,230     14,867
   Sale of Common Stock            --        10,000        --         --
   Repayments of term and
      revolving loan facilities (26,349)    (60,928)     (5,488)   (12,881)
   Repayments of other long-term
      liabilities                (2,588)     (7,363)     (9,212)    (4,415)
   Financing costs                 (265)     (9,294)     (1,338)    (1,453)
                               ---------   ---------   ---------  ---------
      Net cash provided (used)
        by financing activities (19,210)    (16,785)      6,892     34,218
                               ---------   ---------   ---------  ---------

Net increase (decrease) in cash
   and cash equivalents           3,814      (5,863)      4,707     (2,334)
Cash and cash equivalents at
   beginning of period              989       6,852       2,145      4,479
                               ---------   ---------   ---------  ---------

Cash and cash equivalents at
   the end of period           $  4,803    $    989    $  6,852   $  2,145
                               =========   =========   =========  =========













                  See accompanying notes to financial statements.


                                    31
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)


(1)  Reorganization and Basis of Reporting.

   During the 1995 fiscal year, the Company completed a comprehensive
financial restructuring pursuant to a "prepackaged" plan of reorganization
(the "Restructuring") pursuant to Chapter 11 of the U.S. Bankruptcy Code. 
The Company filed its prepackaged plan with the U.S. Bankruptcy Court for
the District of Delaware (the "Bankruptcy Court") on November 9, 1994 (the
"Petition Date").  During the pendency of the bankruptcy case, the Company,
with the approval of the Bankruptcy Court, operated its business in the
ordinary course, and paid all pre-petition and post-petition claims of its
general unsecured creditors, trade creditors and employees in full.  The
Restructuring was confirmed by the Bankruptcy Court on December 12, 1994,
and the Company emerged from bankruptcy on December 29, 1994 (the
"Effective Date").  Pursuant to the provisions of the Restructuring, on the
Effective Date:

     (i)  Each $1 principal amount of the Company's Old Senior Floating
Rate Notes was exchanged for (a) new Senior Floating Rate Notes due
February 1, 2003 (the "New Senior Floating Rate Notes") in an original
principal amount equal to $1 plus 100% of the accrued interest under the
Old Senior Floating Rate Notes from and including February 3, 1994, through
but not including the Petition Date, or, at such holder's election, (b) new
11.5% Senior Fixed Rate Notes due February 1, 2003 (the "New Senior Fixed
Rate Notes") in the same original principal amount, or, at such holder's
election, (c) an amount of New Senior Floating Rate Notes and an amount of
New Senior Fixed Rate Notes equal, in the aggregate, to 100% of such claim;

     (ii)  Each $1 principal amount of the Company's Old Senior Fixed Rate
Notes was exchanged for (a) New Senior Floating Rate Notes in an original
principal amount equal to $1 plus 100% of the accrued interest under the
Old Senior Fixed Rate Notes from and including February 2, 1994, through
but not including the Petition Date, or, at such holder's election, (b) New
Senior Fixed Rate Notes in the same original principal amount, or, at such
holder's election, (c) an amount of New Senior Floating Rate Notes and an
amount of New Senior Fixed Rate Notes equal, in the aggregate, to 100% of
such claim;

     (iii)  the Old Subordinated Debentures were exchanged for newly-issued
common stock of the Company representing 85 percent of the common stock
outstanding on the Effective Date;

     (iv)  Green Equity Investors, L.P. invested $10,000 cash in exchange
for newly-issued common stock of the Company representing 15 percent of the
common stock outstanding on the Effective Date;

     (v)  the Company entered into a new credit agreement with The CIT
Group/Business Credit, Inc. as Administrative Agent, and the lenders under
its old bank credit agreement; and

     (vi)  all of the existing preferred stock, common stock, and options
and warrants to purchase common stock of the Company was extinguished.


                                    32
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)


     Given the automatic stay provisions of the bankruptcy filing, certain
portions of these debt obligations were classified as long-term on the July
31, 1994 balance sheet.

   The financial statements as of and for the period ended July 30, 1995
reflect the Company's emergence from Chapter 11 and were prepared according
to the principles of fresh start reporting contained in American Institute
of Certified Public Accountants' Statement of Position 90-7 "Financial
Reporting by Entities in Reorganization Under the Bankruptcy Code" (the
"SOP 90-7").  Operations during the period from the Effective Date through
January 1, 1995 had no significant impact on the emergence transactions and
as a result have not been separately identified.  As a result of the
implementation of fresh start reporting, the Company's financial statements
as of and for the period ended July 30, 1995 are not comparable to the
Company's financial statements of prior periods.  Therefore, financial
statements for the "Reorganized Company" have been separately identified
from those of the "Predecessor Company."

     The total reorganization value assigned to the Company's assets was
estimated based on a ten-year projection of cash flow before debt service
requirements discounted back to present value using a discount rate of
13.3% (representing the estimated weighted cost of capital), as well as by
analyzing market cash flow multiples and applying a cash flow multiple of
six to the Company's adjusted 12-month trailing cash flows.  After
extensive negotiations between independent investment banking firms
representing the Company and an ad hoc committee of bondholders, the
reorganization value was agreed to by the parties and confirmed by the
Bankruptcy Court.  The excess of the reorganization value over the value of
the identifiable assets is reported as "Reorganization Value in Excess of
Amount Allocable to Identifiable Assets" and is being amortized over
twenty years.  Under the principles of fresh start accounting, the
Company's total assets were recorded at this assumed reorganization value,
with the reorganization value allocated to identifiable tangible and
intangible assets on the basis of their estimated fair value.  In addition,
the Company's accumulated deficit was eliminated.

     The effect of the Restructuring and the implementation of fresh start
accounting on the Company's balance sheet as of January 1, 1995 was as
follows:













                                    33
                         KASH N' KARRY FOOD STORES, INC.
                         NOTES TO FINANCIAL STATEMENTS
                               (In Thousands)

                                                                   Fresh
                                                                   Start
                           Pre-Fresh                              Balance
                         Start Balance  Adjustments                Sheet
                         Sheet January       of       Fair Value  January
                           1, 1995      Restructuring Adjustment  1, 1995
                                             (A)          (B)
                         -------------  ------------- ----------  --------
Cash and cash equivalents   $  9,166      $  (8,177)  $    --     $    989
Accounts receivable            5,762            --         --        5,762
Inventories                   82,011            --       5,104      87,115
Prepaid expenses and other
   current assets              3,088            --         --        3,088
                            ---------     ----------  ---------   --------
   Total current assets      100,027         (8,177)     5,104      96,954

Property and equipment, net  162,754            --     (17,775)    144,979
Favorable lease interests, 
  net                         11,673            --      18,280      29,953
Deferred financing costs      17,769         (7,456)    (6,088)      4,225
Reorganization value in
   excess of amount alloc-
   able to identifiable
   assets                       --              --     102,519     102,519
Excess of cost over net
   assets acquired            95,560            --     (95,560)        --
Other assets                   4,360            --      (1,498)      2,862
                            ---------     ----------  ---------   --------
      Total assets          $392,143      $ (15,633)  $  4,982    $381,492
                            =========     ==========  =========   ========
Current liabilities, excluding
    current portion of long-
    term debt               $ 82,983      $ (12,617)  $  6,779    $ 77,145
Long-term debt, including
    current obligations      366,231       (119,486)    (3,959)    242,786
Other long-term liabilities    6,226            --       8,840      15,066
Redeemable preferred stock     4,650         (4,650)       --          --
Common stock                      28             18        --           46
Treasury stock                   (37)            37        --          --
Capital in excess of par
   value                      77,695        (31,246)       --       46,449
Accumulated deficit         (145,633)       152,311     (6,678)        --
                            ---------     ----------  ---------   --------
      Total liabilities
         and stockholders'
         equity             $392,143      $ (15,633)  $  4,982    $381,492
                            =========     ==========  =========   ========
(A)  To record the transactions applicable to the Restructuring as outlined
in footnote 1 and eliminate the deficit in accumulated deficit.

(B)  To record the adjustments to state assets and liabilities at fair
value, and to record the cumulative effect of $2,000 of adopting SFAS No.
106 as of the Effective Date in accordance with SOP 90-7.

                                    34
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)

(2)  Summary of Significant Accounting Policies.

     Fiscal Year End.  The Company follows a 52/53 week fiscal year ending
on the Sunday nearest July 31.

     Inventories.  Inventories consist of merchandise held for resale and
are stated at the lower of cost or market; cost is determined using average
cost, which approximates the first-in, first-out (FIFO) method.

     Prepaid Expenses and Other Current Assets.  Prior to 1995, the Company
classified capital expenditures to be refinanced within one year as prepaid
expenses and other current assets.  These amounts are classified as
property and equipment at July 30, 1995.  At July 31, 1994, prepaid
expenses and other current assets included $9,987 of expenditures for
construction in progress expected to be financed within one year.

     Depreciation, Amortization, and Maintenance and Repairs.  Depreciation
is provided principally using the composite method based on the estimated
useful lives of the respective asset groups.  Amortization of leasehold
improvements is based on the estimated useful lives or the remaining lease
terms, whichever is shorter.  Property under capital leases consists of
buildings and fixtures and equipment.  Interest costs of property under
development are capitalized during the development period.  Capitalized
amounts were $70, $477 and $804 for the fiscal years ended July 30, 1995,
July 31, 1994 and August 1, 1993, respectively.  The approximate annual
rates used to compute depreciation and amortization are:

                                      Reorganized    Predecessor
                                        Company        Company
                                      -----------    -----------
       Buildings and improvements         3%             5%
       Fixtures and equipment            10%            10%
       Transportation equipment          12%            25%
       Leasehold improvements            --              8%

     Maintenance and repairs are charged to expense as incurred.  The
Company capitalizes expenditures for renewals and betterments.

     Favorable Lease Interests.  Prior to January 1, 1995, favorable lease
interests represented the present value of the excess of current market
rental rates over rents that existed under the Company's operating leases
of store locations as of October 12, 1988.  Such costs were being amortized
on the straight-line method over the average life of the favorable leases. 
On January 1, 1995, the Company's favorable lease interests were adjusted
to reflect the present value of the excess of current market rental rates
over rents that existed under the operating leases of store properties at
that date.  Favorable lease interests are amortized on the straight-line
method over the average life of the favorable leases, which is
approximately twenty years.

     Deferred Financing Costs.  Deferred financing costs represent fees and
expenses related to various financing activities and are amortized on a
straight-line basis over the life of the related debt and classified as
interest expense.
                                    35
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)


   Reorganization Value in Excess of Amount Allocable to Identifiable
Assets.  As discussed in footnote 1, under the principles of fresh-start
reporting, the Company allocated total reorganization value to identifiable
tangible and intangible assets on the basis of their estimated fair values. 
The remaining amount is classified as reorganization value in excess of
amount allocable to identifiable assets and is being amortized over twenty
years.

     Excess of Cost Over Net Assets Acquired.  Prior to January 1, 1995,
excess of cost over net assets acquired represented the excess of amounts
paid over the fair value of net assets acquired, and was being amortized
over forty years.  The unamortized balance of $95,560 was written off in
connection with the Restructuring.

       Advertising Costs.  Advertising costs are expensed as incurred.

     Costs of Opening and Closing Stores.  Preopening costs of new stores
are charged to expense in the year the store opens.  These costs are
primarily labor to stock the store, preopening advertising, store supplies
and other expendable items.  When operations are discontinued and a store
is closed, the remaining investment, net of realizable value, is charged
against earnings, and, for leased stores, a provision is made for the
remaining lease liability, net of expected sublease income.

     Store Closing and Other Costs.  During the first quarter of fiscal
1994 the Company recorded a non-recurring charge of $11,016.  This charge
included $1,900 of costs associated with unsuccessful financing activities,
$4,159 of favorable lease interests written off in connection with the
closing of twelve underperforming stores, $4,000 representing an adjustment
to the expected lease liability on closed stores, net of sublease income,
and $957 of other store closing and related expenses.

     Income Taxes. Prior to January 1, 1995, the Company was in a loss
position for income tax purposes, and, consequently, no income taxes were
provided.  The Company adopted Statement of Financial Accounting Standards
No. 109 as of August 2, 1993.  Under SFAS 109, the liability method is used
in accounting for income taxes.  Under this method, deferred tax assets and
liabilities are determined based upon differences between the financial
statement and income tax bases of assets and liabilities, and are measured
using the enacted tax rates and laws that will be in effect when the
differences are expected to reverse.

     Interest Rate Hedge Agreements.  The Company enters into interest rate
hedging agreements which involve the exchange of fixed and floating rate
interest payments periodically over the life of such agreements without the
exchange of the underlying principal amounts.  The differential to be paid
or received is accrued as interest rates change and is recognized over the
life of the agreements as an adjustment to interest expense.





                                   36
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)


     Cash and Cash Equivalents.  The Company considers all highly liquid
investment instruments with a maturity of three months or less when
purchased to be cash equivalents.  There were no cash equivalents at July
30, 1995 or July 31, 1994.

     Cash interest paid (excluding financing costs) was $12,198, $41,545
and $41,675 for the fiscal years ended July 30, 1995, July 31, 1994 and
August 1, 1993, respectively.

(3)  Property and Equipment.

     Property and equipment is summarized as follows:
                                                 Reorganized    Predecessor
                                                   Company        Company
                                                   ---------    ---------
                                                   July 30,      July 31,
                                                     1995          1994
                                                   ---------    ---------
          Land                                     $ 13,504     $ 19,543
          Buildings and improvements                 55,896       63,517
          Fixtures and equipment                     66,631      100,717
          Transportation equipment                      902        2,593
          Leasehold improvements                       --         28,402
          Construction in progress                    6,193        4,115
                                                   ---------    ---------
                                                    143,126      218,887
             Less accumulated depreciation           (8,869)     (70,196)
                                                   ---------    ---------
                                                    134,257      148,691 
          Property under capital leases
             (less accumulated amortization
             of $1,723 and $11,154)                   5,710       11,800 
                                                   ---------    ---------
                                                   $139,967     $160,491 
                                                   =========    =========
(4)  Accrued Expenses.

     Accrued expenses consist of the following:
                                                Reorganized    Predecessor
                                                  Company        Company
                                                  ---------    ---------
                                                   July 30,     July 31,
                                                     1995         1994
                                                  ---------    ---------
          Accrued payroll and benefits            $  9,217     $  5,579
          Accrued interest                          10,673       15,849
          Taxes, other than income                   5,789        6,056
          Accrued insurance reserves                 6,064        4,886
          Other accrued expenses                    12,756        6,564
                                                  ---------    ---------
                                                  $ 44,499     $ 38,934
                                                  =========    =========

                                    37
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)

(5)  Long-Term Debt.

     Long-term debt consists of the following:
                                                Reorganized    Predecessor
                                                  Company        Company
                                                  ---------    ---------
                                                   July 30,     July 31,
                                                     1995         1994
                                                  ---------    ---------
          New term loan and revolving
             credit facilities (A)                $ 33,143     $   --
          Old bank term and revolving
             credit facilities (A)                    --         59,629
          New Senior Floating
             Rate Notes (B)                         22,953         --
          New Senior Fixed Rate
             Notes (C)                             121,162         --
          Old Senior Floating
             Rate Notes (B)                           --         85,000
          Old Senior Fixed
             Rate Notes (C)                           --         50,000
          Subordinated Debentures                     --        105,000
          Mortgages payable, bearing interest at
             rates from 7.5% to 10.35%, in equal
             monthly installments of $355, with
             maturities from 1999 through 2003 (D)  33,108       34,368
          Capital lease obligations and other       13,328       26,124
                                                  ---------    ---------
          Long-term debt including
              current portion                      223,694      360,121
          Less current portion (E)                  (5,563)     (42,740)
                                                  ---------    ---------
          Long-term debt                          $218,131     $317,381
                                                  =========    =========

     Carrying value is considered a reasonable estimate of the fair value of
the Company's financial instruments.

   (A)   In connection with the Restructuring, the Company entered into a
         new term loan and revolving credit agreement (the "New Credit
         Agreement") on December 29, 1994.  At July 30, 1995, the
         Company's New Credit Agreement provides for borrowings of up to
         $15,750 under a term loan facility (with quarterly principal
         repayments of $1,750 and a $14,000 repayment due when the
         facility terminates on December 29, 1997) and a $50,000 revolving
         credit facility with a $25,000 sublimit for letters of credit. 
         At July 30, 1995, the Company had $17,393 in borrowings under the
         working capital line, and had $12,770 of letters of credit issued
         against the revolving credit facility.  Amounts outstanding under
         the term facility bear interest (11.5% at July 30, 1995) equal to
         the prime rate (as defined) plus 250 basis points.  Amounts
         outstanding under the revolving credit facility bear interest
         (10.0% at July 30, 1995) equal to the prime rate plus 100 basis
         points.
                                      38
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)

   (B)   The New Senior Floating Rate Notes mature on February 1, 2003,
         and bear interest (7.31% at July 30, 1995) payable August 1,
         1995, and semiannually thereafter, at a rate equal to six-month
         LIBOR (as defined in the New Senior Floating Rate Note Indenture)
         plus 200 basis points.  The New Senior Floating Rate Notes are
         redeemable in whole or in part, at the option of the Company, on
         not less than 30 nor more than 60 days' prior notice in amounts
         of $1,000 or an integral multiple thereof, at 100% of the
         principal amount and unpaid interest, if any, to the redemption
         date.  Through August 1, 1995, all interest on the New Senior
         Floating Rate Notes may, at the option of the Company, be paid by
         issuing in lieu of cash additional New Senior Floating Rate Notes
         in an aggregate principal amount equal to the amount of interest
         due.  The Old Senior Floating Rate Notes bore interest (5.88% at
         July 31, 1994) payable semiannually, at a rate equal to six-month
         LIBOR plus 250 basis points.

   (C)   The New Senior Fixed Rate Notes mature on February 1, 2003, and
         bear interest at 11.5% per annum, payable semiannually.  The New
         Senior Fixed Rate Notes are redeemable in whole or in part, at
         the option of the Company, on not less than 30 nor more than 60
         days' prior notice in amounts of $1,000 or an integral multiple
         thereof, at 100% of the principal amount and unpaid interest, if
         any, to the redemption date.  Through February 1, 1996, all
         interest on the New Senior Fixed Rate Notes may, at the option of
         the Company, be paid by issuing in lieu of cash additional New
         Senior Fixed Rate Notes in an aggregate principal amount equal to
         the amount of interest due.  The Old Senior Fixed Rate Notes bore
         interest, payable semiannually, at an annual rate of 12.375%.

   (D)   In September 1989, the Company completed a $17,000 mortgage
         financing of its warehouse, distribution and office facility; in
         November 1989, seven fee-owned store properties were mortgaged
         for $13,200; and in January 1990, an additional fee-owned store
         property was mortgaged for $2,000.  The net proceeds of these
         transactions were used to reduce bank debt.  Final payments of
         $12,529 and $13,895 are due October 1999 and November 1999,
         respectively, on these mortgages.

   (E)   The Company has prepaid the term loan through July 28, 1997. 
         Therefore, there is no current portion of the term loan.

   (F)   Approximate principal payments for the next five fiscal years
         are:

    Year      Term     Senior                Capital
    Ending    Loans    Notes     Mortgages   Leases    Other     Total
    ------   -------   ------    ---------   -------   -----    -------
    1996     $  --     $  --      $   960     $3,654   $ 949    $ 5,563
    1997        --        --        1,057      2,100     752      3,909
    1998      15,750      --        1,163        645     640     18,198
    1999        --        --        1,282        203     540      2,025
    2000        --        --       27,058        140     521     27,719

                                    39
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)


   The New Credit Agreement, which is secured by a pledge of substantially
all assets of the Company, requires the Company to maintain a minimum net
worth and to satisfy certain other financial ratios, and provides for
certain restrictions on nonstock distributions and certain other
restrictions.  The New Senior Floating Rate Notes, the New Senior Fixed
Rate Notes, and certain other of the Company's indebtedness also contain
incurrence covenants that are less restrictive than the covenants under the
New Credit Agreement.  At July 30, 1995, the Company was in compliance with
all covenants.

(6)  Capital Stock.

   The authorized capital stock of the Company consists of 5,500,000
shares of Common Stock, par value $.01 per share, and 1,000,000 shares of
Preferred Stock, par value $.01 per share.  The authorized Preferred Stock
includes 35,000 shares of Series A Junior Participating Preferred Stock
(the "Series A Preferred").

   In April 1995, the Company declared, pursuant to its rights plan, a
dividend of one preferred share purchase right ("Right") for each
outstanding share of Common Stock.  Each Right initially entitled the
holder thereof to purchase from the Company one one-hundredth of a share of
Series A Preferred for a purchase price of $76 per one one-hundredth of a
preferred share, subject to certain adjustments.  As a result of the 3-for-
2 stock split discussed below, the number of one one-hundredths of a
preferred share issuable upon exercise of each Right was adjusted from one
to 0.6667.

   The Rights are not currently exercisable, and would become exercisable
only if a person or group of persons (an "Acquiring Person") acquires 25%
or more of the Common Stock (29% or more in the case of Leonard Green &
Associates, L.P., formerly known as Leonard Green & Partners, L.P. ("LGA")
or any other person or entity which at any time purchases all of the shares
owned by LGA), or certain actions are taken in respect of any such
acquisition.  In the event any person or group becomes an Acquiring Person,
each holder of a Right would thereafter have the right to receive upon
exercise thereof that number of shares of Common Stock having a market
value of two times the exercise price of the Right.  In addition, if there
is a merger or other business combination between the Company and an
Acquiring Person, each Right would entitle the holder to purchase that
number of shares of common stock of the Acquiring Person which at the time
of such transaction will have a market value of two times the exercise
price of the Right.  The Rights, which expire on April 13, 2000, are
redeemable by the Company for a price of $.01 per Right.

   The payment of cash dividends and the repurchase or redemption of
capital stock by the Company is restricted by the terms of the New Credit
Agreement and the indentures relating to the Company's New Senior Fixed
Rate Notes and New Senior Floating Rate Notes.




                                    40
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)



   On June 14, 1995 the Company declared a 3-for-2 stock split effected in
the form of a stock dividend on its Common Stock, paid on July 17, 1995 to
stockholders of record on June 26, 1995.  All of the share and per share
data in the accompanying financial statements have been adjusted to reflect
the stock split.

(7)  Reorganization Items.

   Reorganization items included in the accompanying statements of
operations consist of the following items:

          Adjustments to fair value                   $ 5,551
          Provision for store closing costs            (2,500)
          Provision for severance benefits             (3,220)
          Provision for other restructuring
             activities                                (3,180)
          Professional fees                            (1,520)
                                                      --------
                                                      $(4,869)
                                                      ========

     In the Company's previous interim reporting, reorganization items
included a gain on extinguishment of preferred stock of $4,650.  This amount
has been reclassified as of January 1, 1995 as a direct credit to capital in
excess of par value and resulted in a reduction of $4,650 in net income for
the 22 weeks ended January 1, 1995.

(8)  Stock Option Plans.

     Certain key employees, including all executive officers, were eligible
to receive nonqualified stock options to purchase Common Stock under the
Restated 1988 Management Stock Option Plan (the "1988 Option Plan") and/or
the 1991 Management Stock Option Plan (the "1991 Option Plan" and, together
with the 1988 Option Plan, the "Old Option Plans").  Options granted under
the 1988 Option Plan had an exercise price of the greater of 85% of fair
market value at the date of grant or $10 per share and options granted
under the 1991 Option Plan had an exercise price of (a) $16.13 per share
for options granted within 30 days of the approval of the 1991 Option Plan
by the stockholders of the Company and (b) thereafter at 100% of the fair
market value at the date of grant.  As discussed in footnote 1, in
connection with the Restructuring, all of the outstanding options under the
Old Option Plans were extinguished on December 29, 1994, and the Old Option
Plans were effectively terminated as of that date.

   In March 1995, the Company adopted the 1995 Key Employee Stock Option
Plan (the "New Option Plan"), which authorizes the issuance to eligible
participants of options to purchase up to 355,419 shares of Common Stock of
the Company.  Options vest in serial increments in the amount of 20% per
year, on the last day of each of the 1995, 1996, 1997, 1998 and 1999 fiscal
years of the Company.  However, upon the occurrence of a Merger Event or a
Change of Control (as defined in the New Option Plan), the options become

                                    41
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)



100% vested.  The options expire, to the extent not exercised, on the tenth
anniversary of the date of grant.  However, upon termination of an
optionee's employment with the Company, all unvested options lapse, and all
vested options expire 180 days after the termination of employment, if such
termination is due to the death, disability or retirement of the optionee,
or 45 days after the termination of employment, if such termination is due
to any other reason, other than a termination for cause.  If a termination
for cause occurs, all vested and unvested options expire immediately.

     Also in March 1995, the Company adopted the 1995 Non-Employee Director
Stock Option Plan (the "Director Plan").  Options to purchase 27,000 shares
at $10.00 per share, vesting on July 30, 1995 and options to purchase 27,000
shares at $13.33 per share, vesting on July 28, 1996, were granted under the
Director Plan.  At the same time, the Company granted to Green Equity
Investors, L.P. ("GEI") (in lieu of granting options under the Director Plan
to the representatives of GEI serving as Directors) options to purchase 9,000
shares at $10.00 per share, vesting on July 30, 1995 and options to purchase
9,000 shares at $13.33 per share, vesting on July 28, 1996 (such grants to
GEI, together with the Director Plan and the New Option Plan, the "1995
Option Plans").  All options granted to GEI and to the non-employee Directors
expire on March 8, 2005 or earlier upon the occurrence of certain events.  

   A summary of changes in the 1995 Option Plans for the fiscal year ended
July 30, 1995 is presented below:

          Stock options outstanding at
            beginning of year                        --

          Granted                                 351,250
          Exercised                                  --
          Forfeited                                30,464

          Outstanding at end of year              320,786

          Exercisable at end of year               64,157

          Average option price per share          $ 11.70

          Reserved for future grant                34,633


(9)  Leases.

     The Company leases certain stores, other facilities and equipment
under leases that are not cancelable.  Such leases generally contain
renewal options exercisable at the Company's option.  In addition to
minimum rental payments, certain leases provide for payments of taxes,
maintenance and percentage rentals based upon sales in excess of stipulated
amounts.  The future minimum payments under leases that are not cancelable,
as of July 30, 1995, are:


                                    42
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)


                                                    Operating      Capital
    Year Ending in                                    leases       leases
    --------------                                  ---------     --------
         1996                                       $ 23,179      $ 4,114
         1997                                         22,150        2,429
         1998                                         21,369          706
         1999                                         21,597          223
         2000                                         21,472          140
       Thereafter                                    229,418           --
                                                    --------      --------
    Total minimum lease payments                    $339,185      $ 7,612
                                                    ========
  Less portion representing interest                               (  870)
  Present value of net minimum lease payments at                  --------
      July 30, 1995                                               $ 6,742
                                                                  ========

      Total rent expense was $25,738, $26,883, and $25,921 for the fiscal
years ended July 30, 1995, July 31, 1994 and August 1, 1993, respectively. 
Included in total rent expense are percentage rents totaling $295, $241 and
$446 for 1995, 1994 and 1993, respectively.

(10) Income Taxes.

     Income taxes are provided based on the liability method of accounting
pursuant to Statement of Financial Accounting Standards No. 109,
"Accounting for Income Taxes."

   The components of the provision for income taxes for the 30 weeks ended
July 30, 1995 are as follows:

           Current
                Federal               $     0
                State                       0
                                      -------
                Total current               0
                                      -------
           Deferred
                Federal               $ 3,142
                State                     540
                                      -------
                Total deferred          3,682
                                      -------
                Total tax provision   $ 3,682
                                      =======







                                    43
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)


   Deferred tax assets are comprised of the following:

                                Reorganized 
                                  Company        Predecessor Company
                                -----------     ---------------------
                                  July 30,      January 1,   July 31,
                                    1995          1995         1994
                                -----------     ---------    --------
  Deferred tax assets:
       Net operating loss          $18,600      $18,700      $35,000
       Charitable contribution
          carryforward               3,200        3,100        3,200
       Insurance and other reserves  9,000        8,800        8,100
       General business carryforward 1,400        1,400        1,600
       Other, net                    1,200        1,500        2,700
                                   -------      -------      -------
  Total gross deferred tax assets   33,400       33,500       50,600

  Less valuation allowance          32,200       33,500       50,600
                                   -------      -------      -------
       Net deferred tax assets     $ 1,200      $  --        $  --
                                   =======      =======      =======

   The valuation allowance as of July 30, 1995 has been determined to be
$32,200, resulting in a change in the valuation allowance in the amount of
$18,400 from July 31, 1994.  Such change resulted in an increase in net
deferred tax assets (and a corresponding decrease in "Reorganization Value
in Excess of Amount Allocable to Identifiable Assets") of $1,200, with the
balance of the change attributable to the elimination of certain tax
assets and corresponding allowance amounts due to change in ownership
requirements of Section 382 of the Internal Revenue Code (the "IRC").

   The provision for income taxes differs from the amount computed by
applying the U.S. federal income tax rate (34%) because of the effects of
the following items:

           Tax at U.S. federal income
             tax rate                        $2,320    34.0%

           State income taxes, net
           of federal tax benefit               248     3.6%

           Amortization of goodwill           1,114    16.3%
                                             ------    -----
                Provision for income taxes   $3,682    53.9%
                                             ======    =====

   The Company reported pretax losses for the 22 weeks ended January 1, 1995
and for its 1994 and 1993 fiscal years and, consequently, no income tax
expense was reported.  There was no income tax expense attributable to the
extraordinary gain on debt discharge recognized during the 22-week period
ended January 1, 1995 due to certain provisions of the IRC involving exchange
of stock for debt.
                                    44
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)



   As of July 30, 1995, the Company had net operating loss carryforwards
for tax purposes of approximately $50,000.  Due to certain change of
ownership requirements of Section 382 of the IRC, utilization of the
Company's operating losses is expected to be limited to approximately
$3,300 per year.  If the full amount of that limitation in not used in any
year, the amount not used increases the allowable limit in the subsequent
year.  Loss carryforwards will expire during the years 2004 through 2010.

  If the Company's net operating loss carryforwards and other fresh start
deferred tax asset balances are realized, the tax benefits will reduce
"Reorganization Value in Excess of Amount Allocable to Identifiable
Assets."  The existing valuation allowance, if realized, would reduce this
reorganization value.  The recognized deferred tax assets are attributable
to temporary differences originating in the short period ending July 30,
1995.

   The Company also has general business credit carryforwards of
approximately $1,400, which expire between the years 2004 and 2010.  These
credits are also subject to the Section 382 annual limitation.  Due to the
ordering rules of IRC Section 382 with respect to net operating losses and
business credits, a valuation allowance has been recognized against the
entire amount of the general business credit carryover.

(11)  Supplementary Statements of Operations Information.

     Supplementary Statements of Operations information is as follows:

                            Reorganized             Predecessor
                              Company                  Company
                            ----------  -----------------------------------
                             30 Weeks    22 Weeks     52 Weeks     52 Weeks
                               Ended       Ended        Ended        Ended
                              July 30,   January 1,    July 31,   August 1,
                               1995        1995         1994         1993
                            ----------  ----------   ----------  ----------
     Amortization of:
         Lease interests    $  1,152    $    639     $  6,037     $  2,576 
         Deferred financing
            costs                809       1,152        2,950        2,850 
         Goodwill              6,627       1,198        2,831        2,832 
                            ---------   ---------    ---------    ---------
         Total amortization
             of intangible
             assets         $  8,588    $  2,989     $ 11,818     $  8,258 
                            =========   =========    =========    =========
     Advertising costs      $  4,896    $  4,970     $ 14,099     $ 13,530 
                            =========   =========    =========    =========




                                    45
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)



(12)  Employee Benefit Plans.

     Kash n' Karry Retirement Estates ("KKRE"), a trusteed defined
contribution retirement plan, was authorized by the Company's Board of
Directors in 1988.  KKRE is a tax savings/profit sharing plan maintained
primarily for the purpose of providing retirement income for eligible
employees of the Company.  KKRE is qualified under Section 401(a) and
Section 401(k) of the Internal Revenue Code of 1986.  Generally, all
employees who have attained the age of 21 years and complete one year of
participation service (as defined under KKRE) are eligible to participate
in KKRE.  Participants may, subject to certain federal limitations, elect
to defer an amount not to exceed 15% of their base compensation and have
such amount contributed to KKRE.  The Company may match all or a portion of
the participant's deferred compensation, but the amount of the matching
contribution may not exceed 3% of such participant's compensation. 
Additional non-matching contributions may be made to KKRE by the Company in
such amount as determined by the Company's Board of Directors based on the
Company's operating performance.  Funds that participants elect to defer
are invested, at the participant's option, into various investment
accounts.  The vested percentage of the amounts allocated to a
participant's account will be payable to the participant upon such
participant's death, disability, retirement, or other separation of service
from the Company.  The Company's contributions to KKRE were $505, $573 and
$573 for the fiscal years ended July 30, 1995, July 31, 1994 and August 1,
1993, respectively.

     Kash n' Karry Executive Supplemental Retirement Plan ("KESP"), a non-
qualified, unfunded salary deferral plan, was authorized by the Company's
Board of Directors in November 1989.  Certain Key Employees (as defined
under KESP) of the Company as selected by its Board of Directors
participate in KESP.  Currently, seventeen Key Employees participate in
KESP.  Prior to the beginning of each plan year, a participant may elect to
defer an amount not to exceed 15% of such participant's annual base
compensation (as defined under KESP).  The Company will match a certain
portion of the amount deferred by the participant, but the amount of the
match may not exceed 6% of such participant's annual base compensation. 
The Company will record income to the participant's account at an annual
rate (11% for the 1995, 1994 and 1993 plan years) as determined by the
Company's Board of Directors, but the rate of such income shall not be less
than 8% per annum.

     The vested percentage of the amounts recorded in the participant's
account will be paid to the participant upon the earlier of:  (i) such
participant's death, disability, retirement, or other separation of service
from the Company; (ii) the date the plan is terminated; or (iii) the date
that a change in control occurs (as defined under KESP).  Expense for this
plan was $84, $135 and $149 for the fiscal years ended July 30, 1995, July
31, 1994 and August 1, 1993, respectively.



                                    46
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)



     The Company has a retiree medical plan under which medical coverage is
available to current retirees and those active employees who, on August 1,
1993, had attained age 65 with at least 15 years of service.  In accordance
with SOP 90-7, which the Company adopted on the Effective Date of the
Restructuring, the provisions of Financial Accounting Standards Board
Statement 106 "Employers' Accounting for Postretirement Benefits Other Than
Pensions" were also adopted as of that date.  The following table sets
forth the projected actuarial present value of unfunded postretirement
benefit obligations for the plan at July 30, 1995:

                  Accumulated postretirement
                     Benefit obligation:
                       Retirees                        $1,908
                       Fully eligible active
                         plan participants                 85
                                                       ------
                       Accrued postretirement
                         benefit obligation            $1,993
                                                       ======

   The weighted average discount rate used in determining the accumulated
postretirement benefit obligation was 8.0%.


(13)  Commitments and Contingencies.

     The Company had letters of credit outstanding totaling $12,770 and
$16,358 at July 30, 1995 and July 31, 1994, respectively, which amounts
have been reflected as reductions of the available revolving loan facility
as of those dates.  These letters of credit primarily guarantee various
insurance and financing activities.


(14)  Related Party Transactions.

   During the 1994 and 1993 fiscal years, as consideration for the
provision of financial advisory services, the Company agreed to pay an
annual fee of $554, plus related out-of-pocket expenses, to Leonard Green &
Associates, L.P. ("LGA"), and an annual fee of $232, plus related out-of-
pocket expenses, to Gibbons, Goodwin, van Amerongen, L.P. ("GGvA").  From
September 1993 through December 1994, the Company did not pay the annual
fees to LGA or GGvA, but reimbursed them for out-of-pocket expenses billed
to the Company.  Pursuant to the provisions of the Restructuring, on
December 29, 1994 the Company entered into a Management Services Agreement
with LGA, pursuant to which LGA agreed to provide management, consulting,
financial planning and financial advisory services for a two year term, in
consideration for an annual fee of $200.  LGA is not required to spend a
fixed number of hours of service to the Company pursuant to the Management
Services Agreement.  The amount of the annual fee payable to LGA was
determined in the course of negotiations among LGA, the Company and an
unofficial bondholders committee during the Restructuring.  The Company

                                    47
                         KASH N' KARRY FOOD STORES, INC.
                          NOTES TO FINANCIAL STATEMENTS
             (Dollar Amounts In Thousands, Except Per Share Amounts)


believes that the fee is not in excess of the fee that would be charged by
an unrelated third party in an arms-length transaction for similar
services.  Total amounts paid to LGA and GGvA were $117, $143, and $598 for
the fiscal years ended July 30, 1995, July 31, 1994 and August 1, 1993,
respectively.

   LGA is the sole general partner of Green Equity Investors, L.P., which
owned approximately 60.9% of the Company's outstanding common stock
immediately prior to the consummation of the Restructuring, and which owned
approximately 27.7% of the Company's outstanding New Common Stock as of
July 30, 1995.  GGvA is the general partner of The Fulcrum III Limited
Partnership and The Second Fulcrum III Limited Partnership, which
collectively owned 33.8% of the Company's outstanding common stock
immediately prior to the consummation of the Restructuring.  One director
of the Company is the controlling shareholder of a general partner of LGA,
and another director of the Company is a general partner of LGA.



































                                    48
ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
          ACCOUNTING AND FINANCIAL DISCLOSURE.

     On February 17, 1995, KPMG Peat Marwick LLP ("KPMG"), the
Company's independent accountants who were previously engaged as
the principal accountants to audit the Company's financial
statements, were dismissed.  KPMG's report on the financial
statements of the Company for the past two years contained no
adverse opinion or disclaimer of opinion, and was not qualified or
modified as to uncertainty, audit scope, or accounting principles,
except that KPMG's report on the 1994 financial statements of the
Company contained a separate paragraph stating that "Kash n' Karry
Food Stores, Inc. has suffered recurring losses from operations and
has a net capital deficiency.  As discussed in note 1 to the
financial statements, Kash n' Karry Food Stores, Inc. filed a pre-
packaged petition under Chapter 11 of the United States Bankruptcy
Code on November 9, 1994 and these matters raise substantial doubt
about its ability to continue as a going concern.  The financial
statements do not include any adjustments that might result from
the outcome of this uncertainty."  The Company's plan of
reorganization was approved by the bankruptcy court on December 12,
1994 and became effective on December 29, 1994.  

     The decision to change accountants was approved by the Board
of Directors of the Company.  During the Company's two most recent
fiscal years and any subsequent interim period preceding the
dismissal, there were no disagreements between the Company and KPMG
on any matter of accounting principles or practices, financial
statement disclosure or auditing scope or procedure which, if not
resolved to the satisfaction of KPMG, would have caused KPMG to
make reference to the subject matter of the disagreement in
connection with its report.  Also, during the aforementioned
period, there occurred no "reportable event" within the meaning of
Item 304(a)(1)(v) of Regulation S-K of the Commission.  

     On February 17, 1995, the Company engaged Coopers & Lybrand,
L.L.P. as the principal accountants to audit the Company's
financial statements for the fiscal year ended July 30, 1995.  The
Company did not consult with Coopers & Lybrand, L.L.P. regarding
accounting advice prior to its engagement.
















                                    49
                            PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

     Except for the following discussion of compliance with Section
16(a) of the Exchange Act, and the discussion of Executive Officers
set forth in Part I hereof, the disclosures required by Item 10 are
incorporated herein by reference to the Company's definitive proxy
statement to be filed not more than 120 days after the fiscal year
ended July 30, 1995.

COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT.

     The Company's common stock first became registered under
Section 12(g) of the Securities Exchange Act of 1934 in December
1994, and its confirmed Plan of Reorganization was consummated on
December 29, 1994.  Pursuant to the confirmed Plan of
Reorganization, on December 29, 1994, the Board of Directors of the
Company was reconstituted, the then outstanding common stock was
cancelled, and new common stock was issued to the former holders of
the Company's $105.0 million 14% Subordinated Debentures due 2001
and to Green Equity Investors, L.P.  The then officers and 
directors of the Company, Green Equity Investors, L.P. and 
PaineWebber Incorporated each filed a Form 3 during the fiscal year 
ended July 30, 1995, but after the due date thereof.  To the
knowledge of the Company, The Prudential Insurance Company of
America and IDS Extra Income Fund, Inc. each beneficially own 10%
or more of the Company's common stock, but did not file a Form 3
during the fiscal year ended July 30, 1995.

     Except as set forth above, the Company is not aware of any
failure by any person who, at any time during the fiscal year ended
July 30, 1995, was a director or officer of the Company, or the
beneficial owner of 10% or more of its common stock, to file on a
timely basis reports required by Section 16(a) of the Exchange Act
during such fiscal year.

ITEM 11.  EXECUTIVE COMPENSATION.

     The disclosures required by Item 11 are incorporated herein by
reference to the Company's definitive proxy statement to be filed
not more than 120 days after the fiscal year ended July 30, 1995.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT.

     The disclosures required by Item 12 are incorporated herein by
reference to the Company's definitive proxy statement to be filed
not more than 120 days after the fiscal year ended July 30, 1995.







                                    50
ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     The disclosures required by Item 13 are incorporated herein by
reference to the Company's definitive proxy statement to be filed
not more than 120 days after the fiscal year ended July 30, 1995.


                             PART IV

ITEM 14.  EXHIBITS AND REPORTS ON FORM 8-K.

(a)  The following documents are filed as part of this report:
                                                                    Page No.
                                                                    --------
(1)  Financial Statements:

     Independent Auditors' Reports. . . . . . . . . . . . . . . . . . . 24 

     Balance Sheets as of July 30, 1995 and July 31, 1994 . . . . . . . 26 

     Statements of Operations for the 30 weeks ended July 30,
          1995, the 22 weeks ended January 1, 1995, and the 
          fiscal years ended July 31, 1994 and
          August 1, 1993. . . . . . . . . . . . . . . . . . . . . . . . 28 

     Statement of Stockholders' Equity for the fiscal
          years ended July 30, 1995, July 31, 1994, 
          and August 1, 1993. . . . . . . . . . . . . . . . . . . . . . 29 

     Statements of Cash Flows for the 30 weeks ended July 30,
          1995, the 22 weeks ended January 1, 1995, and the 
          fiscal years ended July 31, 1994 and
          August 1, 1993. . . . . . . . . . . . . . . . . . . . . . . . 30 

     Notes to Financial Statements. . . . . . . . . . . . . . . . . . . 32 

(2)  Financial Statement Schedules:

     None

(3)  Exhibits:

    The following exhibits are filed as part of this report. 
Certain of such exhibits, which have heretofore been filed with the
Securities and Exchange Commission under the Securities Act of 1933
or the Securities Exchange Act of 1934 and which are designated in
prior filings as noted below, are hereby incorporated by reference
and made a part hereof:









                                    51
Exhibit
  No.                         Description
- -------   ------------------------------------------------------

2         First Amended Plan of Reorganization filed by the Company
          with the United States Bankruptcy Court of the District
          of Delaware on November 9, 1994, as amended by notices of
          technical modifications thereto filed on November 9,
          1994, and December 12, 1994 (previously filed as Exhibit
          2 to the Company's Quarterly Report on Form 10-Q for the
          period ended October 30, 1994, which exhibit is hereby
          incorporated by reference).

3(i)(a)   Restated Certificate of Incorporation filed with the
          Delaware Secretary of State on December 29, 1994
          (previously filed as Exhibit 3(i) to the Company's
          Quarterly Report on Form 10-Q for the period ended
          January 29, 1995, which exhibit is hereby incorporated by
          reference).

3(i)(b)   Certificate of Designations of Series A Junior
          Participating Preferred Stock filed with the Secretary of
          State of the State of Delaware on April 26, 1995
          (previously filed as Exhibit 3(i)(b) to the Company's
          Registration Statement on Form S-1, Registration No. 33-
          58999, which exhibit is hereby incorporated by
          reference).

3(ii)(a)  Bylaws adopted October 12, 1988 (previously filed as
          Exhibit 3(ii)(a) to the Company's Quarterly Report on
          Form 10-Q for the period ended January 29, 1995, which
          exhibit is hereby incorporated by reference).

3(ii)(b)  First Amendment to Bylaws adopted July 30, 1991
          (previously filed as Exhibit 3(ii)(b) to the Company's
          Quarterly Report on Form 10-Q for the period ended
          January 29, 1995, which exhibit is hereby incorporated by
          reference).

3(ii)(c)  Second Amendment to Bylaws adopted December 29, 1994
          (previously filed as Exhibit 3(ii)(c) to the Company's
          Quarterly Report on Form 10-Q for the period ended
          January 29, 1995, which exhibit is hereby incorporated by
          reference).

3(ii)(d)  Third Amendment to Bylaws adopted April 13, 1995
          (previously filed as Exhibit 3(ii)(d) to the Company's
          Quarterly Report on Form 10-Q for the period ended April
          30, 1995, which exhibit is hereby incorporated by
          reference).







                                    52
4.1       Indenture dated as of December 29, 1994, between the
          Company and Shawmut Bank Connecticut, N.A., as Trustee,
          relating to 11.5% Senior Fixed Rate Notes due 2003
          (previously filed as Exhibit 4.1 to the Company's
          Quarterly Report on Form 10-Q for the period ended
          January 29, 1995, which exhibit is hereby incorporated by
          reference).

4.2       Indenture dated as of December 29, 1994, between the
          Company and IBJ Schroder Bank & Trust Company, as
          Trustee, relating to Senior Floating Rate Notes due 2003
          (previously filed as Exhibit 4.2 to the Company's
          Quarterly Report on Form 10-Q for the period ended
          January 29, 1995, which exhibit is hereby incorporated by
          reference).

4.3(a)    Rights Agreement dated as of April 13, 1995 between the
          Company and Shawmut Bank Connecticut, N.A., as Rights
          Agent (previously filed as Exhibit 1 to the Company's
          Current Report on Form 8-K dated April 13, 1995, which
          exhibit is hereby incorporated by reference).

4.3(b)    First Amendment to Rights Agreement dated as of June 13,
          1995 (previously filed as Exhibit 4.3(b) to the Company's
          Quarterly Report on Form 10-Q for the period ended April
          30, 1995, which exhibit is hereby incorporated by
          reference).

4.4       Specimen form of Common Stock certificate (previously
          filed as Exhibit 4.4 to the Company's Registration
          Statement on Form S-1, Registration No. 33-58999, which
          exhibit is hereby incorporated by reference).

10.1      Credit Agreement dated as of December 29, 1994, among the
          Company, certain lenders, The CIT Group/Business Credit,
          Inc., as administrative agent, and Bank of America
          National Trust and Savings Association, as co-agent
          (previously filed as Exhibit 10.1 to the Company's
          Quarterly Report on Form 10-Q for the period ended
          January 29, 1995, which exhibit is hereby incorporated by
          reference). 

10.2      Mortgage, Fixture Filing, Security Agreement and
          Assignment of Rents between the Company, as mortgagor,
          and Sun Life Insurance Co. of America, as mortgagee,
          dated as of September 7, 1989 (previously filed as
          Exhibit 28.1(a) to the Company's Quarterly Report on Form
          10-Q for the period ended October 29, 1989, which exhibit
          is hereby incorporated by reference).

10.3      Mortgage between the Company, as mortgagor, and Ausa Life
          Insurance Company, as mortgagee, dated as of November 21,
          1989 (previously filed as Exhibit 28.2(a) to the
          Company's Quarterly Report on Form 10-Q for the



                                    53
          period ended October 29, 1989, which exhibit is hereby
          incorporated by reference).

10.4      Trademark License Agreement dated as of October 12, 1988
          between the Company and Lucky Stores, Inc. (previously
          filed as Exhibit 10.11 to the Company's Registration
          Statement on Form S-1, Registration No. 33-25621, which
          exhibit is hereby incorporated by reference).

10.5(a)   Services Agreement dated as of March 1, 1995 between the
          Company and GSI Outsourcing Corporation (previously filed
          as Exhibit 10.5(a) to the Company's Registration
          Statement on Form S-1, Registration No. 33-58999, which
          exhibit is hereby incorporated by reference).

10.5(b)   First Amendment to Services Agreement between the Company
          and GSI Outsourcing Corporation (previously filed as
          Exhibit 10.5(b) to the Company's Registration Statement
          on Form S-1, Registration No. 33-58999, which exhibit is
          hereby incorporated by reference).

10.5(c)   Guaranty of Payment, Nondisturbance and Attornment
          Agreement dated as of June 1995 among the Company, GSI
          Outsourcing Corporation and IBM Credit Corporation (filed
          herewith).

10.5(d)   Addendum to Services Agreement between the Company and
          GSI Outsourcing Corporation dated as of July 1995 (filed
          herewith).

10.6      Form of Indemnity Agreement between the Company and its
          directors and certain of its officers (previously filed
          as Exhibit 10.3 to the Company's Registration Statement
          on Form S-1, Registration No. 33-25621, which exhibit is
          hereby incorporated by reference).

10.7(a)   1995 Non-Employee Director Stock Option Plan adopted on
          March 9, 1995 (previously filed as Exhibit 10.7(a) to the
          Company's Registration Statement on Form S-1,
          Registration No. 33-58999, which exhibit is hereby
          incorporated by reference).

10.7(b)   Form of Non-Qualified Stock Option Agreement entered into
          between the Company and certain directors, as optionees,
          pursuant to the 1995 Non-Employee Director Stock Option
          Plan (previously filed as Exhibit 10.7(b) to the
          Company's Registration Statement on Form S-1,
          Registration No. 33-58999, which exhibit is hereby
          incorporated by reference).

10.8      Non-Qualified Stock Option Agreement dated as of January
          17, 1995, between the Company and Green Equity Investors,
          L.P. (previously filed as Exhibit 10.8 to the Company's
          Registration Statement on Form S-1, Registration No. 33-



                                    54
          58999, which exhibit is hereby incorporated by
          reference).

10.9      Management Services Agreement dated as of December 29,
          1994, by and between the Company and Leonard Green &
          Partners (previously filed as Exhibit 10.3 to the
          Company's Quarterly Report on Form 10-Q for the period
          ended January 29, 1995, which exhibit is hereby
          incorporated by reference).

10.10     Employment Agreement dated as of January 24, 1995,
          between the Company and Ronald Johnson (previously filed
          as Exhibit 10.10 to the Company's Registration Statement
          on Form S-1, Registration No. 33-58999, which exhibit is
          hereby incorporated by reference).

10.11     Employment Agreement dated as of March 6, 1995, between
          the Company and Gary M. Shell (previously filed as
          Exhibit 10.11 to the Company's Registration Statement on
          Form S-1, Registration No. 33-58999, which exhibit is
          hereby incorporated by reference).

10.12     Employment Agreement dated as of March 16, 1995, between
          the Company and Clifford C. Smith, Jr. (previously filed
          as Exhibit 10.12 to the Company's Registration Statement
          on Form S-1, Registration No. 33-58999, which exhibit is
          hereby incorporated by reference).

10.13     Employment Agreement dated as of July 8, 1995, between
          the Company and BJ Mehaffey (filed herewith).

10.14     Incentive Compensation Plan adopted on October 26, 1994
          (previously filed as Exhibit 10.13 to the Company's
          Registration Statement on Form S-1, Registration No. 33-
          58999, which exhibit is hereby incorporated by
          reference).

10.15     Amended and Restated Kash n' Karry Retirement Estates and
          Trust (401(k) Plan) dated October 14, 1993, effective as
          of January 1, 1992 (previously filed as Exhibit 10.5 to
          the Company's Annual Report on Form 10-K for the period
          ended August 1, 1993, which exhibit is hereby
          incorporated by reference).

10.16(a)  Form of Deferred Compensation Agreement dated as of
          December 21, 1989 between the Company and key employees
          and a select group of management (KESP) (previously filed
          as Exhibit 28.3(a) to the Company's Quarterly Report on
          Form 10-Q for the period ended January 28, 1990, which
          exhibit is hereby incorporated by reference).







                                    55
10.16(b)  Master First Amendment to Deferred Compensation
          Agreements, dated as of November 11, 1991 between the
          Company and the key employees party thereto (previously
          filed as Exhibit 28.3 to the Company's Quarterly Report
          on Form 10-Q for the period ended November 3, 1991, which
          exhibit is hereby incorporated by reference).

10.16(c)  Master Second Amendment to Deferred Compensation
          Agreements, dated as of December 30, 1993 between the
          Company and the key employees party thereto (previously
          filed as Exhibit 10.13(d) to the Company's Quarterly
          Report on Form 10-Q for the period ended January 30,
          1994, which exhibit is hereby incorporated by reference).

10.16(d)  Master Third Amendment to Deferred Compensation
          Agreements, dated as of September 2, 1994, between the
          Company and the key employees party thereto (previously
          filed as Exhibit 10.2 to the Company's Quarterly Report
          on Form 10-Q for the period ended January 29, 1995, which
          exhibit is hereby incorporated by reference).

10.17(a)  1995 Key Employee Stock Option Plan (previously filed as
          Exhibit 10.16(a) to the Company's Registration Statement
          on Form S-1, Registration No. 33-58999, which exhibit is
          hereby incorporated by reference).

10.17(b)  Non-Qualified Stock Option Agreement dated March 9, 1995
          between the Company and Ronald E. Johnson (previously
          filed as Exhibit 10.16(b) to the Company's Registration
          Statement on Form S-1, Registration No. 33-58999, which
          exhibit is hereby incorporated by reference).

10.17(c)  Form of Non-Qualified Stock Option Agreement entered into
          between the Company and certain key employees, as
          optionees, pursuant to the 1995 Key Employee Stock Option
          Plan (previously filed as Exhibit 10.16(b) to the
          Company's Registration Statement on Form S-1,
          Registration No. 33-58999, which exhibit is hereby
          incorporated by reference).

10.18     Employment and Consulting Agreement dated July 1, 1994
          between the Company and Anthony R. Petrillo (filed
          herewith).

10.19     Form of Bonus Deferred Compensation Agreement dated as of
          July 28, 1995 between the Company and certain key
          employees (filed herewith).

11        Statement re computation of per share earnings (filed
          herewith).







                                    56
16        Letter re change in certifying accountant (previously
          filed as Exhibit 16 to the Company's Current Report on
          Form 8-K dated February 17, 1995, which exhibit is hereby
          incorporated by reference).

21        Subsidiaries of the Company (filed herewith).

27        Financial Data Schedule (filed herewith).

(b)  Reports on Form 8-K:

          None













































                                    57
                           SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933,
the registrant has duly caused this Annual Report on Form 10-K to
be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Tampa, State of Florida, on October
27, 1995.

                         KASH N' KARRY FOOD STORES, INC.



                         By: /s/ Ronald E. Johnson
                            ------------------------------
                            Ronald E. Johnson
                            Chairman of the Board,
                            President and Chief Executive Officer


     Pursuant to the requirements of the Securities Act of 1933,
this Annual Report on Form 10-K has been signed by the following
persons in the capacities and on the dates indicated.




Signature/Capacity                                     Date
- -----------------------------------             -----------------


/s/ Ronald E. Johnson
- ------------------------------                  October 20, 1995
RONALD E. JOHNSON
Chairman of the Board,
President and Chief
Executive Officer
(principal executive officer)


/s/ Raymond P. Springer
- ------------------------------                  October 20, 1995
RAYMOND P. SPRINGER
Senior Vice President,
Chief Financial Officer
(principal financial officer)


/s/ Richard D. Coleman
- ------------------------------                  October 20, 1995
RICHARD D. COLEMAN
Vice President, Controller
(principal accounting officer)


/s/ Everett L. Buckardt
- ------------------------------                  October 20, 1995
EVERETT L. BUCKARDT
Director


/s/ John G. Danhakl
- ------------------------------                  October 22, 1995
JOHN G. DANHAKL
Director


/s/ John J. Delucca
- ------------------------------                  October 20, 1995
JOHN J. DELUCCA
Director


/s/ Jennifer Holden Dunbar
- ------------------------------                  October 25, 1995
JENNIFER HOLDEN DUNBAR 
Director


/s/ Ben Evans
- ------------------------------                  October 20, 1995
BEN EVANS
Director


/s/ Thomas W. Harberts
- ------------------------------                  October 25, 1995
THOMAS W. HARBERTS
Director

/s/ Robert Spiegel
- ------------------------------                  October 24, 1995
ROBERT SPIEGEL
Director


/s/ Peter Zurkow
- ------------------------------                  October 23, 1995
PETER ZURKOW
Director


     Supplemental information to be furnished with reports filed
pursuant to Section 15(d) of the Act by registrants which have not
registered securities pursuant to Section 12 of the Act:

                         Not applicable