FORM 10-Q
                                
               SECURITIES AND EXCHANGE COMMISSION
                                
                     Washington, D.C. 20549
                                
           QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                                
             OF THE SECURITIES EXCHANGE ACT OF 1934

               For quarter ended January 28, 1996


                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)




     The registrant has 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 and has been subject  to  such  filing
requirements for the past 90 days. The registrant has  filed  all
documents and reports required to be filed by Sections 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.

     As   of   March  12,  1996,  there  were  4,649,943   shares
outstanding of the registrant's common stock, $0.01 par value.


                      KASH N' KARRY FOOD STORES, INC.
                              BALANCE SHEETS
          (Dollar Amounts in Thousands, Except Per Share Amounts)
                                     
                                     
                                  ASSETS
                                              January 28,    July 30,
                                                   1996         1995
                                                ---------     --------
                                               (Unaudited)
                                                               
Current assets:
  Cash and cash equivalents                      $  8,748     $  4,803
  Accounts receivable                              11,903        6,504
  Inventories                                      99,964       86,840
  Prepaid expenses and other current assets         4,879        4,310
                                                 ---------    ---------
     Total current assets                         125,494      102,457
Property and equipment, at cost, less
  accumulated depreciation                        128,786      139,967
Favorable lease interests, less accumulated
  amortization of $2,151 and $1,152                27,803       28,802
Deferred financing costs, less accumulated
  amortization of $1,436 and $809                   4,282        3,684
Excess reorganization value, less accumulated
  amortization of $9,907 and $6,627                91,412       94,692
Deferred tax asset                                  1,200        1,200
Other assets                                        2,586        2,770
                                                 ---------    ---------
     Total assets                                $381,563     $373,572
                                                 =========    =========
                                     
                   LIABILITIES AND STOCKHOLDERS' EQUITY
                                                        
Current liabilities:
  Current portion of long-term debt              $  4,808     $  5,563
  Accounts payable                                 51,416       39,231
  Accrued expenses                                 41,080       44,499
                                                 ---------    ---------
     Total current liabilities                     97,304       89,293
Long-term debt, less current obligations          219,599      218,131
Other long-term liabilities                        15,677       16,510
Stockholders' equity:
  Common Stock of $.01 par value.
     Authorized 5,500,000 shares; 4,649,943
     shares outstanding.                               46           46
  Capital in excess of par value                   46,449       46,449
  Retained earnings                                 2,488        3,143
                                                 ---------    ---------
     Total stockholders' equity                    48,983       49,638
                                                 ---------    ---------
     Total liabilities & stockholders' equity    $381,563     $373,572
                                                 =========    =========


              See accompanying notes to financial statements.
                                    -2-
                      KASH N' KARRY FOOD STORES, INC.
                    CONDENSED STATEMENTS OF OPERATIONS
                              (In Thousands)
                                (Unaudited)


                                            Reorganized       Predecessor
                                              Company           Company
                                      -----------------------   --------
                                       Thirteen       Four        Nine
                                     Weeks Ended  Weeks Ended Weeks Ended
                                     January 28,  January 29,  January 1,
                                         1996         1995        1995
                                       --------     --------    --------
                                                       
Sales                                  $281,354     $ 86,354    $186,535
Cost of sales                           226,349       68,940     149,070
                                       --------     --------    --------
Gross profit                             55,005       17,414      37,465
Selling, general and
   administrative expenses               39,647       12,226      28,319
Depreciation and amortization             6,161        1,979       4,161
                                       --------     --------    --------
Operating income                          9,197        3,209       4,985
Interest expense                          6,567        2,402       3,159
                                       --------     --------    --------
Income before reorganization items,
   income taxes, extraordinary item
   and change in accounting principle     2,630          807       1,826
Reorganization items                       --           --        (4,869)
                                       --------     --------    --------
Income before income taxes,
    extraordinary item and change
    in accounting principle               2,630          807      (3,043)
Provision for income taxes               (1,454)        --          --
Income before extraordinary item and    --------     --------    --------
    change in accounting principle        1,176          807      (3,043)
Extraordinary item - gain on
    debt discharge                         --           --        70,166
Cumulative effect of change in
    accounting principle -
    postretirement medical benefits        --           --        (2,000)
                                       --------     --------    --------
Net income                               $1,176     $    807     $65,123
                                       ========     ========    ========
Net income per common share <F1><F2>     $0.25        $0.17
                                       ========     ========
<FN>
<F1>
Based on a weighted average number of shares of common stock of
4,649,943 outstanding.
<F2>
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.
</FN>

              See accompanying notes to financial statements.
                                    -3-
                      KASH N' KARRY FOOD STORES, INC.
                    CONDENSED STATEMENTS OF OPERATIONS
                              (In Thousands)
                                (Unaudited)


                                            Reorganized       Predecessor
                                              Company           Company
                                      -----------------------   --------
                                      Twenty-Six      Four     Twenty-Two
                                     Weeks Ended  Weeks Ended Weeks Ended
                                     January 28,  January 29,  January 1,
                                         1996         1995        1995
                                       --------     --------    --------
                                                       
Sales                                  $531,722     $ 86,354    $426,681
Cost of sales                           426,299       68,940     340,802
                                       --------     --------    --------
Gross profit                            105,423       17,414      85,879
Selling, general and
   administrative expenses               79,669       12,226      68,819
Depreciation and amortization            12,328        1,979      10,234
                                       --------     --------    --------
Operating income                         13,426        3,209       6,826
Interest expense                         12,989        2,402      13,719
                                       --------     --------    --------
Income (loss) before reorganization
   items, income taxes, extraordinary
   item and change in accounting
   principle                                437          807      (6,893)
Reorganization items                       --           --        (4,869)
Income (loss) before income taxes,     --------     --------    --------
    extraordinary item and change
    in accounting principle                 437          807     (11,762)
Provision for income taxes               (1,092)        --          --
Income (loss) before extraordinary     --------     --------    --------
    item and change in accounting
    principle                              (655)         807     (11,762)
Extraordinary item - gain on
    debt discharge                         --           --        70,166
Cumulative effect of change in
    accounting principle -
    postretirement medical benefits        --           --        (2,000)
                                       --------     --------    --------
Net income (loss)                      $   (655)    $    807    $ 56,404
                                       ========     ========    ========
Net income (loss) per common
    share<F1><F2>                       $(0.14)      $ 0.17
                                       ========     ========
<FN>
<F1>
Based on a weighted average number of shares of common stock of 4,649,943
outstanding.
<F2>
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.
</FN>

        See accompanying notes to financial statements. -4-

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


                                            Reorganized       Predecessor
                                              Company           Company
                                      -----------------------   --------
                                      Twenty-Six      Four     Twenty-Two
                                     Weeks Ended  Weeks Ended Weeks Ended
                                     January 28,  January 29,  January 1,
                                         1996         1995        1995
                                       --------     --------    --------
                                                                                              

Net cash flow from operating activities:
  Net income (loss)                      $  (655)    $    807    $ 56,404
  Adjustments to reconcile net income
   (loss) to net cash provided
   by operating activities:
     Depreciation and amortization,
      excluding deferred financing costs  12,328        1,979      10,234
     Amortization of deferred
       financing costs                       632          182       1,152
     Provision for income taxes            1,092         --          --
     Issuance of additional senior
       notes in lieu of cash interest      9,192         --          --
     Reorganization items                   --           --         4,869
     Change in accounting principle         --           --         2,000
     Gain on discharge of debt              --           --       (70,166)
     (Increase) decrease in assets:
        Accounts receivable               (5,399)        (939)      2,322
        Inventories                      (13,124)       8,358      (5,917)
       Prepaid expenses and other assets    (558)        (149)       (194)
     Increase (decrease) in liabilities:
        Accounts payable                  12,185        3,175       1,800
        Accrued expenses and other
           liabilities                    (4,808)      (1,072)      9,083
                                         --------     --------    --------
           Net cash provided by
              operating activities        10,885       12,341      11,587
                                         --------     --------    --------
Cash used by investing activities:
  Additions to property and equipment    (17,606)        (162)       (665)
                                         --------     --------    --------
           Net cash used by investing
              activities                 (17,606)        (162)       (665)
                                         --------     --------    --------






              See accompanying notes to financial statements.
                                    -5-
                      KASH N' KARRY FOOD STORES, INC.
                         STATEMENTS OF CASH FLOWS
                                (Continued)
                              (In Thousands)
                                (Unaudited)


                                            Reorganized       Predecessor
                                              Company           Company
                                      -----------------------   --------
                                      Twenty-Six      Four     Twenty-Two
                                     Weeks Ended  Weeks Ended Weeks Ended
                                     January 28,  January 29,  January 1,
                                         1996         1995        1995
                                       --------     --------    --------
                                                        
Cash provided (used) by financing
activities:
  Borrowings under credit loan
    facility                            $26,562     $  4,200     $50,800
  Sale of common stock                     --           --        10,000
  Proceeds from sale/leaseback           22,698         --          --
  Repayments of credit loan
     facility                           (19,027)      (6,700)    (60,928)
  Repayments of other long-term
    liabilities                         (18,342)        (151)     (7,363)
  Other financing activities             (1,225)        --        (9,294)
                                        --------     --------    --------

           Net cash provided (used) by
              financing activities       10,666       (2,651)    (16,785)
                                        --------     --------    --------

Net increase (decrease) in cash
  and cash equivalents                    3,945        9,528      (5,863)
Cash and cash equivalents at beginning
  of period                               4,803          989       6,852
                                        --------     --------    --------

Cash and cash equivalents at end
    of period                           $ 8,748      $10,517     $   989
                                        ========     ========    ========















              See accompanying notes to financial statements.
                                    -6-
                        KASH N' KARRY FOOD STORES, INC.
                  NOTES TO CONDENSED FINANCIAL STATEMENTS
                               (In Thousands)
                                (Unaudited)

     1.    The   condensed  financial  statements  presented  herein   have
been   prepared  in  accordance  with  the  instructions   to   Form   10-Q
and   do   not   include  all  of  the  information  and  note  disclosures
required    by    generally   accepted   accounting    principles.    These
statements   should   be  read  in  conjunction  with   the   fiscal   1995
Form    10-K   filed   by   the   Company.   The   accompanying   condensed
financial    statements    have   not   been   audited    by    independent
accountants    in    accordance    with   generally    accepted    auditing
standards,   but   in   the   opinion   of   management   such    condensed
financial   statements  include  all  adjustments,   consisting   only   of
normal   recurring   adjustments,  necessary  to   summarize   fairly   the
Company's financial position and results of operations.

     The   condensed  financial  statements  as  of  and  for  the  periods
subsequent   to   January   1,  1995  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."    As   a  result  of  the  implementation   of   fresh
start   accounting,  the  Company's  condensed  financial   statements   as
of  July  30,  1995  and  as  of  and for  the  period  ended  January  28,
1996   are   not   comparable   to   the  Company's   condensed   financial
statements   of   prior   periods.   Therefore,   where   applicable,   the
condensed   financial  statements  for  the  "Reorganized   Company"   have
been    separately    identified   from   those   of    the    "Predecessor
Company."   Results  for  the  period  ended  January  28,  1996  are   not
necessarily  indicative  of  the  results  to  be  attained  for  the  full
year.

     2.    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.

     3. Long-term debt consists of the following:


                                      January 28,   July 30,
                                          1996        1995
                                       --------     --------
                                               
Term loan and revolving              
    credit facilities                   $ 40,678     $ 33,143
Senior Floating Rate Notes                23,941       22,953
Senior Fixed Rate Notes                  129,366      121,162
Mortgages payable                         18,073       33,108
Capital lease obligations and other       12,349       13,328
Long-term debt including                --------     --------
    current portion                      224,407      223,694
Less current portion                      (4,808)      (5,563)
                                        --------     --------
Long-term debt                          $219,599     $218,131
                                        ========     ========

                                     -7-
                        KASH N' KARRY FOOD STORES, INC.
                  NOTES TO CONDENSED FINANCIAL STATEMENTS
                               (In Thousands)
                                (Unaudited)

     
     4.  SFAS  No.  121, "Accounting for the Impairment  of  Long
Lived  Assets  and for Long Lived Assets to be Disposed  Of,"  is
effective  for  years  beginning after December  15,  1995.  This
statement requires that long-lived assets and certain intangibles
to  be  held  and used by the Company be reviewed for impairment.
This  pronouncement is not expected to have a material impact  on
the financial statements of the Company.
     
     5. In October 1995, the Financial Accounting Standards Board
issued  SFAS  No. 123, "Accounting for Stock Based Compensation."
With respect to stock options granted to employees, SFAS No.  123
permits  companies  to  continue  using  the  accounting   method
promulgated  by  the Accounting Principles Board Opinion  No.  25
("APB  No.  25"), "Accounting for Stock Issued to Employees,"  to
measure  compensation  or to adopt the fair  value  based  method
prescribed  by SFAS No. 123. If APB No. 25's method is continued,
pro  forma disclosures are required as if SFAS No. 123 accounting
provisions were followed. Management has determined not to  adopt
SFAS  No. 123's accounting recognition provisions. In the opinion
of  management, SFAS No. 123 is not expected to have  a  material
impact on the Company's financial statements.


                               -8-
                  KASH N' KARRY FOOD STORES, INC.
             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          RESULTS OF OPERATIONS AND FINANCIAL CONDITION


     This  analysis  should  be  read  in  conjunction  with  the
condensed financial statements.
                                
                      Results of Operations
     
     The following table compares certain income and expense line
items as a percentage of sales:


                               Reorganized         Predecessor
                                 Company             Company
                          ------------------- -------------------
                            13 Weeks  26 Weeks  13 Weeks  26 Weeks
                             Ended     Ended     Ended     Ended
                            January   January   January   January
                              28,       28,       29,       29,
                             1996      1996      1995      1995
                          --------- --------- --------- ---------
                                             
Sales                      100.00%   100.00%   100.00%   100.00%
Gross    profit             19.55%    19.83%    20.11%    20.13%
Selling, general and
    administrative
    expenses                14.09%    14.98%    14.86%    15.80%
Depreciation and
    amortization             2.19%     2.32%     2.25%     2.38%
Operating   income           3.27%     2.53%     3.00%     1.95%
Interest   expense           2.33%     2.44%     2.04%     3.14%
Income (loss) before income
    taxes and "fresh start"
    adjustments              0.94%     0.09%     0.96%    (1.19)%
"Fresh start" accounting
    adjustments, net          --        --      23.20%    12.34%
Provision for income taxes  (0.52)%   (0.21)%     --        --
Net income (loss)            0.42%    (0.12)%   24.16%    11.15%


     Sales.  Sales for the thirteen weeks ended January 28,  1996
were  $281.4 million, or $8.5 million more than for the  thirteen
weeks ended January 29, 1995. Sales for the twenty-six week period
ended January 28, 1996 were $531.7 million, or $18.7 million more
than for the twenty-six week period  ended January 29, 1995. Same
store sales  increased 2.2% for the thirteen week period and 3.2%
for  the  twenty-six  week  period  as a  result  of   aggressive
promotional  activities  and the  continuation of a new marketing
campaign focused on perishables.

     Gross  Profit. Gross profit, as a percentage of  sales,  was
19.6%  for  the thirteen weeks ended January 28, 1996, and  19.8%
for the twenty-six weeks ended January 28, 1996. This represents a
decrease from 20.1% for the thirteen week period ended January 29,

                               -9-
                  KASH N' KARRY FOOD STORES, INC.
             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          RESULTS OF OPERATIONS AND FINANCIAL CONDITION


1995,  and  a  decrease from 20.1% for the  twenty-six  week
period ended January 29, 1995, and is primarily attributable to an
increased investment in promotional activities.
     
     Selling,   General  and  Administrative  Expenses.  Selling,
general and administrative expenses decreased due to reductions in
group insurance, workers' compensation/general liability expenses,
utilities and maintenance expenses.
     
     Depreciation  and Amortization. A decrease  in  depreciation
attributable to the sale of three store properties was offset  by
higher  amortization costs associated with Excess  Reorganization
Value.
     
     Interest  Expense.  Interest expense for the  thirteen  week
period  ended  January  28, 1996  was $6.6 million, which was  an
increase of $1.0 million over the thirteen weeks ended January 29,
1995,  and  was  primarily due  to the interest moratorium on the
Subordinated Debentures and the old  Fixed  Rate and old Floating
Rate Notes in the prior year. The decrease in interest expense for
the  twenty-six  week  period  ended  January 28, 1996  from  the
corresponding  period  last  year  was  primarily  the  result of
converting $105 million of 14% Subordinated Debentures into equity
in  connection  with  the financial  restructuring  completed  in
December 1994.
                                
                       Financial Condition
     
     The  Company's  sales tend to be higher in  the  six  months
between  November and April than for the period from May  through
October; therefore, during the first two quarters of  the  fiscal
year,  inventory  levels must be increased  to  prepare  for  the
seasonal  demand.  Consequently,  the  Company's  investment   in
inventory  increased by $13.1 million from July 31, 1995  through
January  28,  1996. However, inventory levels have  decreased  in
excess of $10.0 million since the end of the second quarter.

     The Company's existing credit agreement provides for a  term
loan facility of $9.9 million and a revolving  credit facility of
$50.0 million  for  working  capital  requirements and letters of
credit. As of March 8, 1996 the Company had borrowed $9.9 million
under the  term  loan and $22.8 million under the working capital
line and had $10.6 million of letters of credit issued against the
revolving credit facility.






                               -10-
                  KASH N' KARRY FOOD STORES, INC.
             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          RESULTS OF OPERATIONS AND FINANCIAL CONDITION


     
     Certain comparative financial information for the Company is
provided below:


                                         Reorganized Predecessor
                                            Company    Company
                                           ---------  ---------
                                          January 28, January 29,
                                              1996       1995
                                           ---------  ---------
                                       (Dollar Amounts in Thousands)
                                                
Current portion of long-term debt          $  4,808   $  12,764
Total long-term debt                        224,407     240,286
Operating cash flow (adjusted EBITDA) <F1>   25,754      22,248
Total interest expense                       12,989      16,121
Cash interest expense                         4,951      13,782
Capital expenditures                         17,606         827
Long-term debt/LTM operating
   cash flow <F2>                             3.87         5.21
LTM operating cash flow/ total
   interest expense <F2>                      2.20         <F3>
LTM operating cash flow/ cash
   interest expense <F2>                      5.92         <F3>
<FN>
<F1>
Represents  twenty-six  weeks of  earnings  before  interest
expense  (which includes amortization of deferred  financing
costs),   provision  for  income  taxes,  depreciation   and
amortization, 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).
<F2>
"LTM  operating cash flow" is operating cash  flow  for  the
trailing twelve-month period.
<F3>
Interest expense for this trailing twelve-month period is not
meaningful  due to the payment moratorium on the old  Senior
Notes and Subordinated Debentures.
</FN>


     For  the  1996  fiscal year, the Company  expects  to  spend
approximately  $28.0  million on  capital expenditures.  One  new
store

                               -11-
                  KASH N' KARRY FOOD STORES, INC.
             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          RESULTS OF OPERATIONS AND FINANCIAL CONDITION


was  opened in November, and one additional new store is expected
to  be  completed during the current  fiscal  year.  In addition,
approximately forty  stores are  expected to be remodeled  during
the year.
     
     In  August, the Company completed a sale-leaseback 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.  In
December, the Company amended its existing credit agreement  with
The  CIT Group/Business Credit, Inc., to effectively increase the
credit facility by $5.0 million, to provide more favorable  terms
and  to  extend the term of the agreement through December  1998.
As  amended, the credit facility consists of a $9.9 million  term
loan  due  in December 1998 and a $50.0 million revolving  credit
facility  for working capital and letters of credit.  In January,
the  Company  completed a sale-leaseback of four fee-owned  store
properties,  sold  its beneficial interest in three  real  estate
trusts to a third party and applied the aggregate net proceeds of
$12.7  million  to  repay  a  mortgage  encumbering  eight  store
properties.  The  Company is still actively pursuing  refinancing
transactions  on  its five remaining fee-owned store  properties,
the  sale-leaseback of a store facility that is  operating  as  a
ground  lease, and the sale of two unimproved real estate  sites,
the  total  of  which  could provide up to  an  additional  $12.0
million  of net cash proceeds. In addition, the Company exercised
its option of paying interest in kind on its Senior Floating Rate
Notes in August and on its Senior Fixed Rate Notes in August  and
February.
     
     In  November, the Company signed a five year agreement  with
Gooding's Supermarkets, Inc. to supply groceries to the  17-store
chain, and estimates that shipments to Gooding's could approximate
$75.0 million a year.
     
     Based upon the Company's ability to generate working capital
through  its  operations  and its existing  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.


                               -12-
                   PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.
     
     The  Company is engaged in various legal actions and  claims
arising  in the ordinary course of business, including products
liability actions and suits charging violations of certain civil
rights laws and Florida's RICO Act. Management believes, after
discussions with legal counsel, that the ultimate outcome of such
litigation and claims will not have a material  adverse effect on
the Company's financial position.

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K.

(a)  Exhibits:

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



                               -13-
Exhibit
  No.                        Description
- ------- ---------------------------------------------------------

          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).

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




                               -14-
Exhibit
  No.                        Description
- ------- ---------------------------------------------------------

          Statement on Form S-1, Registration No. 33-58999, which
          exhibit is hereby incorporated by reference).

10.1(a)   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).

10.1(b)   Amended  and  Restated  Credit Agreement  dated  as  of
          December  19, 1995, among the Company, certain lenders,
          and   The   CIT   Group/Business   Credit,   Inc.,   as
          administrative agent (filed herewith).

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  (mortgage  satisfied  in   January
          1996)(previously  filed  as  Exhibit  28.2(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).

10.4      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).





                               -15-
Exhibit
  No.                        Description
- ------- ---------------------------------------------------------

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
          (previously  filed as Exhibit 10.5(c) to the  Company's
          Annual  Report on Form 10-K for the fiscal  year  ended
          July 30, 1995, which exhibit is hereby incorporated  by
          reference).

10.5(d)   Addendum to Services Agreement between the Company  and
          GSI  Outsourcing  Corporation dated  as  of  July  1995
          (previously  filed as Exhibit 10.5(d) to the  Company's
          Annual  Report on Form 10-K for the fiscal  year  ended
          July 30, 1995, which exhibit is hereby incorporated  by
          reference).

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.  33-58999, which  exhibit  is  hereby
          incorporated by reference).




                               -16-
Exhibit
  No.                        Description
- ------- ---------------------------------------------------------

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  (previously  filed  as
          Exhibit 10.13 to the Company's Annual Report on Form 10-
          K  for  the  fiscal  year ended July  30,  1995,  which
          exhibit is hereby incorporated by reference).

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




                               -17-
Exhibit
  No.                        Description
- ------- ---------------------------------------------------------

          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).

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).





                               -18-

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

10.18     Employment and Consulting Agreement dated July 1,  1994
          between the Company and Anthony R. Petrillo (previously
          filed  as Exhibit 10.18 to the Company's Annual  Report
          on  Form 10-K for the fiscal year ended July 30,  1995,
          which exhibit is hereby incorporated by reference).

10.19     Form of Bonus Deferred Compensation Agreement dated  as
          of  July  28, 1995 between the Company and certain  key
          employees  (previously filed as Exhibit  10.19  to  the
          Company's  Annual Report on Form 10-K  for  the  fiscal
          year  ended  July  30, 1995, which  exhibit  is  hereby
          incorporated by reference).

10.20     Supply  Agreement dated as of November 29, 1995 between
          the    Company   and   Gooding's   Supermarkets,   Inc.
          (previously  filed as Exhibit 10.20  to  the  Company's
          Quarterly  Report  on Form 10-Q for  the  period  ended
          October  29, 1995, which exhibit is hereby incorporated
          by reference).

10.21     Separation,  Waiver and Release Agreement dated  as  of
          January  31,  1996 between the Company and  Raymond  P.
          Springer (filed herewith).

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

21        Subsidiaries  of  the  Company  (previously  filed   as
          Exhibit 21 to the Company's Annual Report on Form  10-K
          for  the fiscal year ended July 30, 1995, which exhibit
          is hereby incorporated by reference).

27        Financial Data Schedule (filed herewith).

(b)  Reports on Form 8-K:

          None















                               -19-

                           SIGNATURES
     
     
     Pursuant to the requirements of the Securities Exchange  Act
of  1934, the registrant has duly caused this report to be signed
on its behalf by the undersigned thereunto duly authorized.


                              KASH N' KARRY FOOD STORES, INC.



Date:   March 13, 1996       By: /s/ Richard D. Coleman
                                --------------------------------
                                Richard D. Coleman
                                Senior Vice President,
                                Administration



Date:   March 13, 1996       By: /s/ Marvin H. Snow, Jr.
                                --------------------------------
                                Marvin H. Snow, Jr.
                                Vice President, Controller