1
                       SECURITIES AND EXCHANGE COMMISSION


                             WASHINGTON, D.C. 20549



                                 FORM 10-Q/A-1



                    QUARTERLY REPORT PURSUANT TO SECTION 13
                OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934


FOR THE QUARTERLY PERIOD ENDED NOVEMBER 18, 1995


                         COMMISSION FILE NUMBER 1-5025


                                REVCO D.S., INC.
- - --------------------------------------------------------------------------------
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


     DELAWARE                                         34-1527876 
- - -------------------------------                   ------------------
(STATE OR OTHER JURISDICTION OF                     I.R.S. EMPLOYER 
INCORPORATION OR ORGANIZATION)                    IDENTIFICATION NO.)


1925 ENTERPRISE PARKWAY, TWINSBURG, OHIO                                44087 
- - --------------------------------------------------------------------------------
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                            (ZIP CODE)

                                 (216) 425-9811                   
              ---------------------------------------------------
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)



INDICATE BY CHECK MARK WHETHER THE  REGISTRANT  (1) 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 (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.  
YES     X       NO
     ----------   ---------

INDICATE  BY CHECK MARK  WHETHER  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.  
YES     X       NO
     ----------   ---------

AS OF  DECEMBER 7, 1995 THERE WERE 67,287,593 SHARES OF COMMON STOCK
OUTSTANDING.



   2


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (A)      EXHIBITS

                  27  -  Financial Data Schedule

                  The Registrant hereby amends its Quarterly Report on Form
         10-Q for the quarterly period ended November 18, 1995, as filed with
         the Commission on December 21, 1995, for the sole purpose of replacing
         the previously filed financial data schedule.


   3


                                   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.

                                        REVCO D.S., INC.  (Registrant)



Dated:  May 1, 1996                     By: /s/ Brian P. Carney
                                           ---------------------------------
                                            Brian P. Carney
                                            Vice President and Controller