JITNEY JUNGLE STORES OF AMERICA INC /MI/
10-Q, 1998-10-27
GROCERY STORES
Previous: AMERICAN WAGERING INC, 4, 1998-10-27
Next: LYCOS INC, 8-K/A, 1998-10-27




				   FORM 10-Q
																
				 UNITED STATES          
		       SECURITIES AND EXCHANGE COMMISSION                            
			    WASHINGTON, D.C. 20549                              
																       
	    Quarterly Report Pursuant To Section 13 or 15 (d) of               
		    The Securities and Exchange Act of 1934                            


QUARTER ENDED  September 12, 1998             COMMISSION FILE NO. 33-80833    

		     JITNEY-JUNGLE STORES OF AMERICA, INC.
	    (Exact name of registrant as specified in its charter)


STATE OF INCORPORATION                     I.R.S. EMPLOYER I.D. NO.
Mississippi                                64-0280539


ADDRESS OF PRINCIPAL EXECUTIVE OFFICE                                      
1770 Ellis Avenue, Suite 200, Jackson, MS   39204                        

REGISTRANT'S TELEPHONE NUMBER INCLUDING AREA CODE                       
601-965-8600

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, and (2) has been subject to 
such filing requirements for the past 90 days.    YES   (X)         NO     

The number of shares of Registrant's Common Stock, par value one cent 
($.01) per share, outstanding at October 15, 1998, was 425,000 shares.    

<PAGE>
<TABLE>                        
<CAPTION>
			
			
			JITNEY-JUNGLE STORES OF AMERICA, INC.

			     TABLE OF CONTENTS

<S>                                                                          <C>
PART I. FINANCIAL INFORMATION                                                 Page

	Item 1.Financial Statements:

	       Condensed Consolidated Balance Sheets
		 September 12, 1998 (Unaudited) and January 3,1998            2

	       Condensed Consolidated Statements of Operations
		 Thirty-six (36) and Twelve (12) Week Periods Ended
		 September 12, 1998 (Unaudited) and
		 Thirty-seven (37) and Twelve (12) Week Periods Ended
		 September 20, 1997 (Unaudited)                               3

	       Condensed Consolidated Statements of Changes in
		 Stockholders' Deficit for the Thirty-six (36) Week Period
		 Ended September 12, 1998 (Unaudited) and
		 Thirty-seven (37) Week Period Ended
		 September 20, 1997 (Unaudited)                               4

	       Condensed Consolidated Statements of Cash Flows
		 Thirty-six (36) Week Period Ended
		 September 12, 1998 (Unaudited) and
		 Thirty-seven (37) Week Period Ended
		 September 20, 1997 (Unaudited)                               5

	       Notes to Condensed Consolidated Financial Statements
		 September 12, 1998 (Unaudited) and
		 September 20, 1997 (Unaudited)                               6-8

	Item 2.Management's Discussion and Analysis of Financial
		 Condition and Results of Operations                          9-16

PART II.OTHER INFORMATION

	Item 1.Legal Proceedings                                              17
	Item 2.Change in Securities                                           17
	Item 3.Defaults Upon Senior Securities                                17
	Item 4.Submission of Matters to a Vote of Security Holders            17
	Item 5.Other Information                                              17-18
	Item 6.Exhibits and Reports on Form 8-K                               18


</TABLE>



<PAGE>                                 2
<TABLE>
<CAPTION>



PART I.   ITEM 1.  FINANCIAL STATEMENTS
JITNEY-JUNGLE STORES OF AMERICA, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)                                  

							September 12,    January 3,
							    1998            1998
							(Unaudited)
ASSETS                                                  -----------     -----------

<S>                                                   <C>            <C>
Current assets:
	Cash and cash equivalents                     $   8,494       $  11,984
	Receivables                                      19,652          13,833
	Merchandise inventories                         159,849         162,786
	Prepaid expenses and other                       24,688          11,570
	Deferred income taxes                            13,701          15,681
							----------      ----------
		Total current assets                    226,384         215,854
							----------      ----------
PROPERTY AND EQUIPMENT - net                            286,578         303,774
							----------      ----------
Other assets
	Goodwill, net of amortization of 
	  $3,895 at September 12, 1998
	  and $1,105 at January 3, 1998                 152,077         142,415
	Other assets - net                               27,209          32,237
	Deferred income taxes                             6,279
							----------      ----------
		Total other assets                      185,565         174,652
							----------      ----------
	TOTAL ASSETS                                 $  698,527      $  694,280
							=========       =========
LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities:
	Accounts payable                             $  112,273      $  112,641
	Accrued expenses                                 70,010          75,558
	Current portion of capitalized leases             6,772           6,760
	Payable to former shareholders of Delchamps, Inc  7,702          26,637
	Restructuring obligations                         9,238          14,927
							----------      ----------
		Total current liabilities               205,995         236,523
Noncurrent liabilities:
	Long-term debt                                  503,317         449,831
	Obligations under capitalized leases, 
	  excluding current installments                 64,717          68,321
	Restructuring obligations, excluding 
	  current installments                           37,240          40,588
	Deferred income taxes                                             3,875
							----------      ----------
		Total liabilities                       811,269         799,138
Commitments and contingencies
Redeemable Preferred stock (aggregate liquidation
	preference value of $70,756 at 
	September 12, 1998 and $65,077 at 
	January 3, 1998)                                 68,865          63,042
Stockholders' deficit:
	Class C Preferred stock - Series 1
	(at liquidation value)                            9,695           9,071
	Common stock ($.01 par value, authorized 
	5,000,000 shares, issued 425,000 shares               4               4
	Additional paid-in capital                     (302,326)       (302,326)
	Retained earnings                               111,020         125,351
							----------      ----------
		Total stockholders' deficit            (181,607)       (167,900)
							----------      ----------
	TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT   $ 698,527      $  694,280
							=========       =========

See notes to condensed consolidated financial statements.

</TABLE>

<PAGE>                              3
<TABLE>
<CAPTION>


JITNEY-JUNGLE STORES OF AMERICA, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in Thousands Except Per Share Amounts)

				   36 Weeks         37 Weeks                12 Weeks        12 Weeks
				    Ended            Ended                    Ended           Ended
				   Sept 12,         Sept 20,                 Sept 12,        Sept 20,
				     1998             1997                     1998            1997
				  (Unaudited)       (Unaudited)             (Unaudited)     (Unaudited)
				----------------  ----------------        -------------    ---------------
<S>                             <C>               <C>                     <C>              <C>
NET SALES                        $     1,432,963   $      873,590            $  474,371      $  286,651
				----------------  ----------------        -------------    ---------------
COSTS AND EXPENSES:
	Cost of goods sold             1,058,083          652,927               343,789         214,343
	Direct store expenses            284,952          147,766                94,920          50,358
	Warehouse, administrative
	  and general expenses             52,87           39,597                17,967          10,926
	Nonrecurring charges                                5,479                                 2,742
	Interest expense - net             48,27           26,066                16,625           9,414
				----------------  ----------------        -------------    ---------------
		Total costs and 
		  expenses             1,444,727          871,835               473,301         287,783
				----------------  ----------------        -------------    ---------------
Earnings (loss) before taxes
	  on income                      (11,764)           1,755                 1,070          (1,132)
Income tax expense (benefit)              (3,880)             589                   403            (460)
				----------------  ----------------        -------------    ---------------
Earnings (loss) before 
  extraordinary item                      (7,884)           1,166                   667            (672)
EXTRAORDINARY ITEM, net of
	income tax benefit 
	of $518                                              (870)                                 (870)
				----------------  ----------------        -------------    ---------------
NET EARNINGS (LOSS)              $        (7,884) $           296         $         667    $     (1,542)
				================  ================        =============    ===============
EARNINGS (LOSS) PER COMMON AND
	COMMON EQUIVALENT SHARE  $        (33.43) $         (12.63)       $       (3.37)   $      (8.34)
				================  ================        =============    ===============
EARNINGS (LOSS) PER COMMON AND
	COMMON EQUIVALENT SHARE
	ASSUMING DILUTION        $        (33.43) $         (12.63)       $       (3.37)   $      (8.34)
				================  ================        =============    ===============

See notes to condensed consolidated financial statements.


</TABLE>
				    
<PAGE>                               4
<TABLE>
<CAPTION>

JITNEY-JUNGLE STORES OF AMERICA, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT
FOR THE THIRTY-SIX (36) WEEK PERIOD ENDED SEPTEMBER 12, 1998 (Unaudited)
AND THE THIRTY-SEVEN  (37) WEEK PERIOD ENDED SEPTEMBER 20, 1997 (Unaudited)
(Dollars in thousands)
				      Class C
				    Preferred Stock,
				      Series 1                       Common Stock              Additional               Treasury
				No. of                          No. of                          Paid-In      Retained   Stock at
				 Shares          Amount          Shares          Amount         Capital      Earnings     Cost
				 ------          ------          ------          ------         ----------   ---------  --------
Balance
<S>                              <C>           <C>              <C>              <C>           <C>           <C>        <C>
   January 4, 1997               76,042        $  8,240         425,000          $    4        $ (302,326)   $ 144,027
Net earnings                                                                                                       296
Accretion of discount on Class A
  Preferred stock                                                                                                 (144)
Cumulation of dividends on
  Preferred stock                                   583                                                         (5,662)
Balance                         -------         -------         -------          ------         ----------     -------  --------
   September 20, 1997            76,042        $  8,823         425,000          $    4        $ (302,326)   $ 138,517  $
				=======         =======         =======          ======         =========      =======  ========

Balance
   January 3, 1998               76,042        $  9,071         425,000          $    4        $ (302,326)   $ 125,351
Net loss                                                                                                        (7,884)
Purchase of 1700 shares of
  treasury stock                                                                                                        $    (20)
Sale of 1700 shares of
  treasury stock                                                                                                        $     20
Accretion of discount on Class A
   Preferred stock                                                                                                (144)
Cumulation of dividends on
   Preferred stock                                  624                                                         (6,303)
Balance                          ------          ------         -------          ------         ----------    --------  --------
   September 12, 1998            76,042        $  9,695         425,000          $    4        $ (302,326)   $ 111,020  $
				 ======          ======         =======          ======         =========     ========  ========

See notes to condensed consolidated financial statements.



</TABLE>

<PAGE>                               5
<TABLE>
<CAPTION>

JITNEY-JUNGLE STORES OF AMERICA, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)                                          36 Weeks        37 Weeks
(Unaudited)                                                      Ended           Ended
							       September 12,   September 20,
								  1998             1997
OPERATING ACTIVITIES:                                           -----------     -----------
<S>                                                            <C>             <C>
	Net earnings (loss)                                    $ (7,884)       $    296
	Adjustment to reconcile net earnings (loss) to net
	  cash provided by (used in) operating activities:
		Depreciation                                     40,046          20,575
		Amortization of deferred loan costs               2,358             838 
		Loss (gain) on disposition of property and 
		  other assets                                      (39)          1,918
		Deferred income tax benefit                      (8,174)        (17,707)
		Increase (decrease) in restructuring obligation (15,768)         50,748
		Changes in assets and liabilities:
			Notes and accounts receivable            (5,481)         (8,718)
			Store and warehouse inventories             427           6,633
			Prepaid expenses                        (13,118)         (5,879)
			Accounts payable                           (368)         12,277
			Accrued expenses                         (4,561)         13,585
								----------      ----------
				Net cash provided by (used in) 
				  operating activities          (12,562)         74,566
								----------      ----------
INVESTING ACTIVITIES:
	Capital expenditures                                    (30,012)        (17,881)
	Proceeds from sale of property and other assets          11,054           7,186
	Direct acquistion costs                                  (4,465)
	Payment to former  shareholders of Delchamps, Inc.      (18,935)
	Decrease (increase) in other assets                       2,523        (250,576)
								----------      ----------
				Net cash used in investing 
				  activities                    (39,835)       (261,271)
								----------      ----------
FINANCING ACTIVITIES:
	Proceeds (payments) on long-term debt - net              53,498         192,314
	Payments on capitalized lease obligations                (3,604)         (3,356)
	Other liabilities                                          (987)
	Merger cost                                                                 (14)
	Purchase of treasury stock                                  (20)
	Sale of treasury stock                                       20
								----------      ----------
				Net cash provided by 
				  financing activities           48,907         188,944
								----------      ----------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                 (3,490)          2,239

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD                  11,984           7,642
								----------      ----------
CASH AND CASH EQUIVALENTS - END OF PERIOD                       $ 8,494        $  9,881
								==========      ==========
SUPPLEMENTAL DISCLOSURES:

  Cash paid for interest                                        $47,735        $ 25,306
								==========      ==========

  Cash paid for income taxes, net of refunds                    $    38        $  5,750
								==========      ==========
See notes to condensed consolidated financial statements.


</TABLE>

<PAGE>                               6

JITNEY-JUNGLE STORES OF AMERICA, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 12, 1998 (Unaudited) AND SEPTEMBER 20, 1997 (Unaudited)
(Dollars in thousands)

1.  BASIS OF PRESENTATION

The unaudited condensed consolidated financial statements include those of 
Jitney-Jungle Stores of America, Inc. and its wholly-owned subsidiaries, 
Southern Jitney Jungle Company, Interstate Jitney-Jungle Stores, Inc., 
McCarty-Holman Co., Inc. and subsidiary, Jitney-Jungle Bakery, Inc., 
Delchamps Inc. and subsidiary and JJ Construction Corp.  All material 
intercompany profits, transactions and balances have been eliminated.

These interim financial statements have been prepared on the basis of 
accounting principles used in the annual financial statements for the 
35 weeks ended January 3, 1998.  In the opinion of management, the 
accompanying unaudited condensed consolidated financial statements 
contain all adjustments (all of which were of a normal recurring nature) 
necessary for a fair statement of consolidated financial position and 
results of operations of the Company for the interim periods.  The 
results of operations of the Company for the thirty-six weeks ended 
September 12, 1998, are not necessarily indicative of the results which 
may be expected for the entire year.

The Company changed its fiscal year end on January 3, 1998 to the closest 
Saturday to December 31.  Previously, the Company reported its fiscal year 
end results as of the Saturday nearest to April 30.  Data included herein 
for the third quarter of fiscal 1997 reflect the unaudited results of 
operations for the thirty-seven weeks ended September 20, 1997.

2.   ACQUISITION

In September 1997, the Company acquired the majority of the common stock 
of Delchamps, Inc.  Certain shareholders dissented from the merger and 
are pursuing their appraisal remedy under Alabama law.  Management does 
not expect this matter to have a material affect on operations or the 
price of the acquisition.  The acquisition was accounted for as a 
purchase and, accordingly, Delchamps' results of operations were 
included in the Company's consolidated financial statements subsequent 
to the acquisition date.

The purchase price, net of cash acquired of $84, has been allocated to 
the assets acquired and liabilities assumed based upon the estimated 
fair values at the date of acquisition, as set forth below.  The only
variation between such amounts and the final allocation will be
a final determination of amounts to be paid to former 
shareholders of Delchamps who dissented from the merger (and related 
professional fees).  Management believes, however that when the final 
valuation of the net assets acquired is complete, the allocation of the 
purchase price will not differ materially from the amounts shown herein.
 
	
<PAGE>                                 7
<TABLE>
<CAPTION>

	<S>                                             <C>
	Receivables and other current assets            $      12,569
	Inventory                                              94,347
	Property, equipment and leasehold improvements        121,822
	Deferred income tax asset                              22,739
	Other assets                                            2,106
	Goodwill                                              155,972
	Accounts payable and accrued expenses                 (80,764)
	Notes payable and long-term debt , immediately        (14,463)
	Capital lease obligations                             (15,760)
	Restructuring obligations                             (62,426)
							_____________
	   Net purchase price                           $     236,142
							=============

</TABLE>


3.  RESTRUCTURING OBLIGATIONS

In connection with the Delchamps acquisition, the Company 
recorded a restructuring obligation of $63,319 relating to (i) stores 
closed by Delchamps prior to the acquisition; (ii) Delchamps stores to 
be closed after the acquisition because of unprofitability; (iii) Company 
and Delchamps stores required to be divested under a consent decree with 
the Federal Trade Commission; (iv) closure of the Delchamps headquarters 
in Mobile, Alabama; and (v) closure of the Delchamps warehouse facility 
in Hammond, Louisiana.  The $63,319 consists of $45,292 of future rental 
payments, $2,007 of severance costs, $362 of loss on divestiture of fixed 
assets, $1,432 for locations previously closed by Delchamps 
and $14,226 of miscellaneous expenses related mainly to the shutdown of 
the Mobile and Hammond facilities.

Of the total restructuring costs, $62,426 was recorded as goodwill as 
part of the purchase price allocation in the Delchamps acquisition and 
$893 was included as a nonrecurring charge in the statement of operations 
($599 in the 35 weeks ended January 3, 1998 and $294 in the first quarter 
of fiscal 1998).  


4.  NONRECURRING CHARGES

Nonrecurring charges recorded during the thirty-six week period ended 
September 12, 1998 consisted of severance benefits of $250 and loss on 
stores sold under the consent decree with the Federal Trade Commission 
in the Delchamps acquisition of $294.  No nonrecurring charges were 
recorded during the third quarter of fiscal 1998.  Nonrecurring charges 
recorded during the thirty-seven week period ended September 20, 1997 
were $5,479 including $958 of severance benefits, $1,779 due to an 
employment agreement relating to the Company's former chief executive 
officer, $2,008 for bridge loan fees and $734 for stores that have been 
or will be closed or sold.       


5.   EXTRAORDINARY ITEM
	
In connection with the Delchamps acquisition and the recapitalization 
in March 1996 ("Recapitalization"), the Company retired certain long-term 
debt prior to its scheduled maturity.  Early retirement of such debt 
resulted in extraordinary losses of $870 (net of income tax benefit of 
$518) during the twelve week and thirty-seven week periods ended 
September 20, 1997.



<PAGE>                                8



6.     LONG-TERM DEBT
       
	Long-term debt consisted of the following:      
	
<TABLE> 
<CAPTION>

					September 12,   January 3,
					    1998            1998
					------------    -----------
	<S>                             <C>             <C>
	Senior notes at 12%, 
	  maturing in 2006              $  200,000      $  200,000
	Senior subordinated notes 
	  at 10.375%                       200,000         200,000
	  maturing in 2007
	Senior Credit Facility             103,317          49,831
					------------    -----------
	Long-term debt                  $  503,317      $  449,831
					============    ===========

</TABLE>
	

The Company has available a Senior Credit Facility of $150 million 
under which letters of credit aggregating $11,661 were outstanding 
at September 12, 1998.  In addition, due to the interruption of business 
and the recent damage caused to the assets of the Company related to 
Hurricane Georges, the availability under the Senior Credit Facility 
has been increased by $25 million until January 15, 1999. 


7.  EARNINGS (LOSS) PER COMMON AND COMMON EQUIVALENT SHARE

Earnings (loss) per common and common equivalent share is based on net 
income (loss) after preferred stock dividend requirements and the 
weighted average number of shares outstanding during each interim 
period.  Cumulative dividends not declared or paid on preferred shares 
amounted to $2,101 and $6,303 for the twelve weeks and thirty-six weeks 
ended September 12, 1998, respectively.  Cumulative dividends not 
declared or paid on preferred shares amounted to $2,001 and $5,662 for 
the twelve weeks and thirty-seven weeks ended September 20, 1997. The 
number of shares used in computing the earnings (loss) per share was 
425,000 for the twelve weeks and 424,400 for the thirty-six weeks ended 
September 12, 1998 and 425,000 for the twelve weeks and thirty-
seven weeks ended September 20, 1997.  Incremental shares attributed to 
outstanding warrants were not included in the computation as their 
effect on earnings (loss) per share would be antidilutive.



8.  COMMITMENTS AND CONTINGENCIES

The Company is a party to certain litigation incurred in the normal 
course of business.  In the opinion of management, the ultimate 
liability, if any, which may result from this litigation will not 
have a material adverse effect on the Company's financial position 
or results of operations.




<PAGE>                                9

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION 
	 AND RESULTS OF OPERATIONS (Dollars in thousands)
	
The following is management's discussion and analysis of significant 
factors affecting the Company's financial condition and results of 
operations during the periods included in the accompanying condensed 
consolidated statements of operations.

A table showing the percentage of net sales represented by certain 
items in the Company's condensed consolidated statements of operations 
is as follows:
 
<TABLE>
<CAPTION>

			    36 Weeks  37 Weeks  12 Weeks  12 Weeks
			     Ended      Ended     Ended     Ended
			    Sept 12,  Sept 20,   Sept 12,  Sept 20,
			      1998      1997      1998      1997
			    --------  --------  --------- ---------
<S>                          <C>       <C>        <C>       <C>
Net sales                    100.0%    100.0%     100.0%    100.0%
Gross profit                  26.2      25.3       27.5      25.2
Direct store expenses         19.9      16.9       20.0      17.6
Warehouse, administrative
  and general expenses         3.7       4.6        3.8       3.8
Nonrecurring charges           0.0       0.6        0.0       1.0
Operating income               2.6       3.2        3.7       2.9
Interest expense, net          3.4       3.0        3.5       3.4
Earnings (loss)  before                                    
  income taxes                (0.8)      0.2        0.2      (0.5)
Provision for income taxes    (0.3)      0.1        0.1      (0.2)
Extraordinary item             0.0       0.1        0.0       0.1
Net earnings (loss)           (0.5)      0.0        0.1      (0.6)
EBITDA                         5.3       5.1        6.5       6.0

</TABLE>


A summary of the period to period changes in certain items included 
in the condensed consolidated statements of operations for the 
thirty-six and thirty-seven week periods and twelve week periods ended 
September 12, 1998 and September 20, 1997, respectively  is as follows:
 
<TABLE>                                
<CAPTION>


			Thirty-six Weeks Ended          Twelve Weeks Ended
			  September 12,1998               September 12,1998
			      $               %               $               %
			--------        --------        --------        --------
<S>                   <C>                <C>           <C>               <C>
Net sales             $ 559,373            64.0 %      $187,720            65.5 %
Gross profit            154,217             n/m          58,274             n/m
Direct store expenses   137,186             n/m          44,562             n/m
Warehouse, 
  administrative
  and general expenses   13,278             n/m           7,041             n/m
Nonrecurring charges     (4,935)            n/m          (2,742)            n/m
Operating income          8,688            31.2           9,413             n/m
Interest expense, net    22,207            85.2           7,211            76.6
Earnings (loss) before 
  income taxes          (13,519)            n/m           2,202             n/m
Provision for income 
  taxes                  (4,469)            n/m             863             n/m
Extraordinary item          870             n/m             870             n/m
Net earnings (loss)      (8,180)            n/m           2,209             n/m
EBITDA                   23,304            44.0          13,689            79.3
(n/m - not meaningful 
  comparison)

</TABLE>

<PAGE>                               10

RESULTS OF OPERATIONS

GENERAL

The results of operations of Delchamps have been included in the 
Company's consolidated financial statements since September 12, 1997.  
Accordingly, the thirty-seven  weeks ended September 20, 1997 only 
includes the effects of the Delchamps acquisition from September 12, 
1997 through September  20, 1997 whereas the thirty-six weeks ended 
September 12, 1998 reflects the acquisition for the entire period.  The 
percentage change in same store sales has been calculated by comparing 
supermarkets open throughout both periods, including, for the thirty-seven 
weeks ended September 20, 1997, supermarkets acquired in the Delchamps 
acquisition.

During the thirty-six weeks ended September 12, 1998, the Company focused, 
among other things, on integrating the operations of Delchamps.  
Specifically, the Company replaced Delchamps' shelf tags with the Company's 
shelf tags and changed the mix of products offered at Delchamps' stores to 
conform to the Company's mix and, in certain cases, local preferences.  The 
integration of Delchamps into the Company's information systems and 
retraining of Delchamps' store employees was also completed.  In addition, 
the Company closed Delchamps' Hammond warehouse in February 1998, closed 
Delchamps' Mobile headquarters in April 1998, and began to use the Company's 
in-house printing facilities to print a majority of the print advertising 
for Delchamps' stores, which was previously outsourced by Delchamps.

<PAGE>                               11
				    

PROPERTIES

The following table recaps store data for fiscal year 1998:

<TABLE> 
<CAPTION>


		       Q1 FY98     Q2 FY98     Q3 FY98
			Ended       Ended       Ended
		      Mar 28, 98  Jun 20, 98  Sep 12, 98
		      __________  __________  __________
<S>                    <C>        <C>         <C>
Stores     Beginning       217         200          198
	   Acquired
	   Opened                                     2
	   Closed/sold     (17)         (2)          (1)
		       ________________________________   
	   Ending          200         198          199
		       ================================

Format     Conventiona     172         168          167
	   Combination      11          14           16
	   Discount         17          16           16
		       ________________________________   
	   Total           200         198          199
		       ================================

Locations  Mississippi      81          81           82
	   Alabama          49          48           49
	   Arkansas          5           5            5
	   Florida          15          15           15
	   Tennessee         7           6            6
	   Lousiana         43          43           42
		       ________________________________
	   Total           200         198          199
		       ================================

Gasoline   Beginning        54          53           53
	   Acquired
	   Opened                        1            1
	   Closed/sold      (1)         (1)
		       ________________________________
	   Ending           53          53           54
		       ================================

Locations  Mississippi      45          44           45
	   Alabama           2           2            2
	   Arkansas          2           2            2
	   Florida
	   Tennessee         4           5            5
	   Lousiana
		       ________________________________
	   Total            53          53           54
		       ================================

</TABLE>

NET SALES

Net sales increased $187,720 or 65.5% in the twelve week period and 
$559,373 or 64.0% in the thirty-six week period ended September 12, 1998 
as compared to the twelve and thirty-seven week periods ended 
September 20, 1997.  The net sales increase was primarily attributable 
to the Delchamps acquisition.  Same store sales decreased approximately 
6.2% for the twelve week period and 4.4% for the thirty-six week period 
ended September 12, 1998.  Sales throughout the thirty-seven weeks 
ended September 20, 1997 were positively impacted by the introduction 
of the Company's Gold Card, its customer loyalty program, in approximately 
79 Jitney-Jungle and Jitney Premier supermarkets in January 1997.  Sales 
for the thirty-six weeks ended September 12, 1998 were positively impacted 
by the introduction of the Gold Card in 52 Delchamps supermarkets in March 
1998 and in the remaining Delchamps supermarkets during the second quarter 
ended June 20, 1998.  The decline in same store sales is attributable 
primarily to competion presures [23 competitive openings (of which 6 were 
replacement stores) during the thirty-six week period ended September 12, 
1998], distribution problems which are being corrected,  
a decline in sales at Delchamps supermarkets due to disruptions 
caused by the transition process which has been completed, and the fact that 
the Gold Card introduction positively impacted sales for most of the 
thirty-seven weeks ended September 20, 1997 but only the latter part of 
the thirty-six weeks ended September 12, 1998.  During the third quarter ended 

<PAGE>                               12

September 12, 1998, the Company opened 2 new stores (in Hattiesburg, MS and 
in Jackson, AL) in its newest prototype combination store format and 
opened 1 gasoline station.  In addition, 1 store was closed.  During the 
thirty-six weeks ended September 12, 1998 the Company opened 2 new stores 
in its combination store format and opened 2 gasoline stations.  In addition, 
2 gasoline stations and 20 stores were sold or closed including 10 stores that 
were required to be sold by the Federal Trade Commission in connection with 
the Delchamps acquisition.  The Company's store count at the 
end of the quarter was 199 supermarkets (16 discount stores, 167 conventional 
stores and 16 combination stores) and 54 gasoline stations as compared to 221 
supermarkets (18 discount stores, 192 conventional stores and 11 combination 
stores) and 53 gasoline stations at September  20, 1997. 

GROSS PROFIT

Gross profit for the third quarter of fiscal 1998 increased $58,274 to 
$130,582 or 27.5% of net sales, compared to $72,308, or 25.2% of net sales, 
for the third quarter of fiscal 1997.  Gross profit as a percentage of sales 
was 26.2% for the thirty-six week period ended September 12, 1998 as compared 
to 25.3% for the thirty-seven week period ended September 20, 1997. Gross 
profit increased primarily due to the increase in net sales due to the 
Delchamps acquisition.  During the second quarter of fiscal 1998 the Company 
began to benefit from increased purchasing leverage resulting from the 
Delchamps acquisition and this trend continued during the third 
quarter ended September 12, 1998.  The realized and expected benefits of such 
increased purchasing leverage are difficult to quantify precisely.  Other 
benefits of increased purchasing leverage include reduced costs from volume 
incentives.  The Company expects to continue to benefit from such purchasing 
leverage.  The increase in gross profit as a percentage of net sales is
principally due to such increased purchasing leverage and the improvement in 
product mix in the combination stores.   In addition during the second and 
third quarters of fiscal 1998 the Company made significant progress to reduce 
store shrink.

DIRECT STORE EXPENSES

Direct store expenses were $94,920 or 20.0% of net sales and $50,358 or 17.6% 
of net sales for the twelve week periods and $284,952 or 19.9% of net sales 
and $147,766 or 16.9% of net sales for the thirty-six week and thirty-seven 
week periods ended September 12, 1998 and September  20, 1997, respectively.  
Direct store expenses increased primarily due to an increase in net sales 
(due to the Delchamps acquisition).  The increase in direct store expenses 
as a percentage of net sales was primarily in the areas of rent, labor and 
utilities. Rent expense as a percentage of net sales in the Delchamps stores 
is more than twice that of the other Company stores.  The increase in store 
labor as a percentage of net sales was principally due to a temporary 
increase in the number of employees, which was necessary in order to 
complete retraining required at the Delchamps supermarkets.  The increase 
in utility costs was principally due to the heat wave across the Southeast.   

WAREHOUSE, ADMINISTRATIVE AND GENERAL EXPENSES

Warehouse, administrative and general expenses were $17,967 or 3.8% of net 
sales and $10,926 or 3.8% of net sales for the twelve week periods and 
$52,875 or 3.7% of net sales and $39,597 or 4.6% of net sales for the 
thirty-six week and thirty-seven week periods ended September 12, 1998 
and September 20, 1997 respectively.  Warehouse, administrative and 
general expenses increased primarily due to an increase in net sales 
and increased warehousing expenses resulting from the Delchamps 
transaction.  The decrease in warehouse, administrative and general 
expenses as a percent of sales for the thirty-six weeks ended 
September 12, 1998 was primarily due to additional sales and a decrease 
in administrative expenses as a result of the closing of the Delchamps' 
Mobile headquarters in April 1998.  The Company has closed Delchamps' 
Hammond warehouse, which the Company expects will lead to substantial 
cost savings.  The resulting increase in volume at the Company's Jackson 
warehouse facilities has created operating inefficiencies that are 
currently being addressed by the Company's management and are expected to 
be resolved by the end of fiscal 1998.  As a result of these inefficiencies, 
the Company experienced higher warehouse expenses during the thirty-six 
weeks ended September 12, 1998 than it expects to experience in the 
remainder of fiscal 1998.  

NONRECURRING CHARGES

Nonrecurring charges were $544 for the thirty-six week period ended 
September 12, 1998 consisting of severance benefits of $250 and loss 
on stores sold under the consent decree with the Federal Trade Commission 
in the Delchamps acquisition of $294.  No nonrecurring charges were recorded 

<PAGE>                               13

during the twelve week period ended September 12, 1998.  Nonrecurring 
charges consisting of $958 of severance benefits, $1,779 relating to future 
payments to be made under an agreement with the Company's former chief 
executive officer, $2,008 for bridge loan fees and $734 for stores that 
have been or will be closed or sold were recorded during the thirty-seven 
week period ended September  20, 1997.

EXTRAORDINARY ITEM

In connection with the Delchamps acquisition and the Recapitalization, the 
Company retired certain long-term debt prior to its scheduled maturity.  
Early retirement of such debt resulted in extraordinary losses of $870 
(net of income tax benefit of $518) during the twelve week and thirty-seven 
week periods ended September 20, 1997.  There were no extraordinary items 
during the thirty-six week period ended September 12, 1998.


OPERATING INCOME 

Operating income was $17,695 or 3.7% of net sales and $8,282 or 2.9% of 
net sales for the twelve week periods and was $36,509 or 2.6% of net 
sales and $27,821 or 3.2% of net sales for the thirty-six week and 
thirty-seven week periods ended September 12, 1998 and September 20, 
1997, respectively.  The increase in operating income was due to the 
factors discussed above. 

EBITDA

EBITDA represents net income before interest income, interest expense, 
income taxes, depreciation and amortization and LIFO charges/credits 
and is calculated before any deduction for nonrecurring charges.  
EBITDA increased $13,689 or 79.3% to $30,960 or 6.5% of net sales in 
the third quarter of fiscal 1998 as compared to $17,271 or 6.0% of net 
sales in the third quarter of fiscal 1997.  EBITDA increased $23,304 or
44.0% to $76,316 or 5.3% of net sales for the thirty-six week 
period ended September 12, 1998 as compared to $53,012 or 6.1% of net 
sales for the thirty-seven week period ended September 20, 1997.  EBITDA 
increased primarily due to an increase in sales due to the Delchamps 
acquisition.  The decrease in EBITDA as a percentage of net sales for 
the thrity-six week period ended September 12, 1998 was 
due primarily to the increase in direct store expenses and warehouse 
expenses discussed above.  EBITDA as presented is consistent with the 
definition used for covenant purposes contained in the Indenture 
governing the Company's Senior Notes and Senior Subordinated Notes.  
EBITDA is a widely accepted financial indicator of a company's ability 
to service debt.  However, EBITDA should not be construed as an 
alternative to operating income, net income or cash flows from operating 
activities (as determined in accordance with generally accepted accounting 
principles) and should not be construed as an indication of the Company's 
operating performance or as a measure of liquidity.  EBITDA as defined 
by the Company may not be comparable to similarly titled measures 
reported by other companies.

NET INTEREST EXPENSE

Net interest expense was $16,625 in the third quarter of fiscal 1998 
as compared to $9,414 in the third quarter of fiscal 1997 and was $48,273 
and $26,066 for the thirty-six week and thirty-seven week periods ended 
September 12, 1998 and September 20, 1997, respectively.   The increase 
in interest expense was primarily due to interest expense on the $200 
million Senior subordinated notes issued in September 1997 in connection
with the Delchamps acquisition.

INCOME TAX EXPENSE (BENEFIT)

Income tax expense for the twelve weeks and thirty-seven weeks ended 
September 20, 1997 was 40.6% and 33.6%, respectively, of pre-tax income
compared to the federal and state statutory rate of 37.3%.  The income 
tax benefit for the twelve weeks and thirty-six weeks ended September 
12, 1998 was 37.7% and 33.0%, respectively, of pre-tax loss compared 
to the federal and state statutory rate of 37.3%; the difference in 
rates for the twelve weeks and thirty-six weeks ended September 12, 1998 
occurred primarily because goodwill relating to the Delchamps 
acquisition is deductible for financial reporting purposes but not 
for income tax purposes. 

<PAGE>                               14


NET INCOME (LOSS)

Net income (loss) for the twelve weeks ended September 12, 1998 was 
$667 compared to ($1,542) for the twelve weeks ended September 20, 1997.  
Net income (loss) for the thirty-six weeks ended September 12, 1998 was 
($7,884) compared to $296 for the thirty-seven weeks ended September 20, 
1997.  The decrease in net income resulted primarily from the increase in 
interest expense discussed above.  Net income (loss) attributable to common 
shareholders decreased to ($14,187) for the thirty-six weeks ended 
September 12, 1998 compared to ($5,366) for the thirty-seven weeks ended 
September 20, 1997 and reflects the cumulation of dividends on preferred 
stock issued in the Recapitalization.

LIQUIDITY AND CAPITAL RESOURCES

Due to the Recapitalization and acquisition of Delchamps in September 
1997 the Company has become highly leveraged and has certain restrictions 
on its operations.  At September 12, 1998, Jitney-Jungle had $574,806 of 
total long-term debt (including capitalized leases and current installments) 
and a shareholders deficit of $181,607.

The Company's principal uses of liquidity have been to fund working capital, 
meet debt service requirements and finance Jitney-Jungle's strategic plans.  
The Company's principal sources of liquidity have been cash flow from 
operations and borrowings under the Senior Credit Facility.  Outstanding 
borrowings at September 12, 1998 were $103,317 under the Senior Credit 
Facility.

Cash used in operating activities during the thirty-six week period ended 
September 12, 1998 was $12,562. Cash provided by operating activities 
during the thirty-seven week period ended September 20, 1997 was $74,566. 
Restructuring obligations decreased due to the payment of restructuring 
obligations.  Notes and accounts receivable increased primarily due to an 
increase in receivables from vendors.  Accrued expenses decreased 
primarily due to the payment of interest on Senior Notes, Senior 
Subordinated Notes and the Senior Credit Facility.

Net cash used in investing activities was $39,835 and $261,271 for the 
thirty-six week and thirty-seven week periods ended September 12, 1998 
and September 20, 1997, respectively.  The Company paid approximately 
$5,137 in cash to former Delchamps shareholders and deposited $13,798 
in cash with the clerk of court of Mobile County Alabama as required by 
law in connection with the appraisal proceeding described below.  The 
Company realized proceeds from the sale of 10 stores which were required 
to be sold by the Federal Trade Commission due to the Delchamps 
acquisition and also sold land for $4,483.

Net cash provided by financing activities was $48,907 and $188,944 for 
the thirty-six week and thirty-seven week periods ended September 12, 
1998 and  September 20, 1997, respectively.  The principal sources of 
funds in financing activities for the thirty-six week period ended 
September 12, 1998 were the borrowings under the Senior Credit Facility.  
The principal uses of funds in financing activities for the 
thirty-six week period ended September 12, 1998 were the payment of 
capital lease obligations.

Management believes that the Company will be able to finance capital 
expenditures and other cash requirements for the remainder of fiscal 
1998 through cash flows from operations and borrowings under its 
Senior Credit Facility.  Capital expenditure plans are continuously 
evaluated and modified from time to time depending on cash availability 
and other economic factors.  The Company considers acquisition 
opportunities from time to time.  Any such future acquisitions may 
require the Company to seek additional debt or equity financing.

ENVIRONMENTAL MATTERS

The Company's expenditures to comply with environmental laws and 
regulations at its gas stations and supermarkets primarily consist 
of those related to closing or upgrading underground storage tanks 
and retrofitting chloroflurocarbon ("CFC") chiller units.  The Company's 
unreimbursed costs for remediation at the 16 locations which have 
had leaks or spills have not been material.  The Company is in the 
process of complying with the requirements of the Resource 
Conservation and Recovery Act of 1980, as amended (the "RCRA") 
regarding underground storage tanks which must be met by the end 
of calendar 1998.  In order to comply with the RCRA, the Company 
spent $30,000 to close non-compliant tanks during the thirty-six 
weeks ended September 12, 1998 and $500,000 to upgrade non-compliant 
tanks during fiscal 1997 and the 35 weeks ended January 3, 1998. The 
Company estimates that it will cost between $120,000 to $210,000 to 
upgrade the remaining non-compliant tanks during the remainder of 
fiscal 1998.  The Company is in the process of retrofitting all of 
its chillers to use non-chloroflurocarbon based refrigerants in 
anticipation of the phase out of the manufacture of chloroflurocarbon 

<PAGE>                               15


pursuant to the Clean Air Act.  The Company has budgeted $145,000 for 
the fourth quarter of fiscal 1998 and $183,000 for fiscal 1999 to 
retrofit all of its remaining CFC chiller units.

YEAR 2000

During calendar years 1996 and 1997, the Company's Information Systems 
Department conducted an extensive information systems review of all 
primary systems, such as financial, payroll, human resources, employee 
benefits, purchasing, merchandising, retail/pricing, warehousing and 
store management as well as secondary systems such as catering, damage 
reclamation and loss prevention.  This review evaluated these systems 
in terms of their Year 2000 compliance, flexibility to absorb Delchamps' 
operations, capacity, general efficiency, compatibility and 
competitive advantage.  The department recommended, and the Company is 
implementing, the replacement or upgrading all of the Company's primary 
and secondary systems, most of which were 10 to 15 years old.  From 
March 1997 to September 12, 1998, the Company spent approximately 
$3.3 million to replace its financial, payroll, human resources and 
employee benefits systems.  The Company's other primary systems 
(purchasing, merchandising, retail/pricing, warehousing and 
store management, and various operating systems) are either 
being upgraded for Year 2000 compliance through regular maintenance 
updates or are scheduled to be replaced by May 31, 1999, at an 
estimated cost of $3.0 million, at which time all potential Year 
2000 problems in the Company's primary systems should be resolved.  
Although the Company's operations are not dependent on its secondary 
systems, the Company has spent $250,000 as of September 12, 1998 
upgrading these systems and anticipates spending approximately an
additional $1 million in order to complete that project by the end 
of June 1999, at which time all potential Year 2000 problems 
in the Company's secondary systems should be resolved.  All of the 
funds reported or estimated in this report have been or will be 
reported as capital expenditures.  The normal annual software support 
which includes Year 2000 upgrades are included in the normal 
Information Systems Department operating expense budget.  All funds 
for Year 2000 projects are derived from operating proceeds.  No primary 
information systems projects have been deferred as a result of the Year 
2000 efforts.  The Company has engaged an independent contractor to 
verify compliance on the primary systems modules.  No assurances can 
be given, however, that all Year 2000 problems will be effectively 
resolved on schedule or before the Year 2000.  Any such problems, if 
not resolved, could have a material adverse effect on the Company's 
business, financial condition and results of operations.

The Company has sent a survey to its significant third party suppliers, 
financial institutions and insurance companies (i) inquiring into their 
Year 2000 compliance status, (ii) seeking commitments of their intention 
to become Year 2000 compliant and (iii) gathering information to assess 
the effect of any non-compliance on the Company's operations.  No 
assurances can be given that these third parties will become Year 2000 
compliant.  Any such non-compliance could have a material adverse effect 
on the Company's business, financial condition and results of 
operations.

The most reasonably likely worst case Year 2000 scenario would result 
in the failure to order or acquire new products for warehouse or store 
replenishment.  The Company has established a disaster recovery plan that 
is available as a reasonable contingency plan.  Through this disaster 
recovery plan, manual processes are outlined that will enable the Company 
to order and obtain available products for delivery to the stores without 
reliance on existing primary technology normally used by the Company.

SEASONALITY

No material portion of the Company's business is affected by seasonal
fluctuations, except that sales are generally stronger in the fourth 
quarter as a result of Thanksgiving, Christmas and New Year's Day.

CAUTIONARY STATEMENTS

This quarterly report on Form 10-Q may contain forward-looking statements 
regarding future expectations about the Company's business, management's 
plans for future operations or similar matters.  The Company's actual 
results could differ materially from those anticipated in such forward-
looking statements due to several important factors including the following: 

<PAGE>                               16

deterioration in economic conditions generally or in the Company's markets, 
unusual or unanticipated costs or consequences relating to, or changes in, 
the Company's acquisition plans, demands placed on management by the 
substantial increase in the Company's size due to the acquisition of 
Delchamps, unanticipated or unusual distribution problems, breakdown 
of quality control, competitive pressures, labor disturbances and 
customer dissatisfaction.  Forward-looking statements speak only as of 
the date made, and the Company undertakes no obligation to update or 
revise such statements to reflect new circumstances or unanticipated 
events as they may occur. 








PART II.  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

In May 1998, the Company's wholly-owned subsidiary Delchamps, Inc. 
instituted a proceeding in the Circuit Court of Mobile County, Alabama 
petitioning the court to determine the fair value (as defined in the 
Alabama Business Corporation Act) of 689,884 shares of former 
Delchamps, Inc. common stock held by persons purporting to exercise 
dissenters' rights in connection with the Delchamps acquisition.  
Delchamps, Inc. estimates such fair value to be $20 per share; the 
dissenting shareholders have demanded payment of $68 per share.  The 
Company has deposited $20 per share in cash with the clerk of the court, 
as required by law.  In its financial statements, the Company has 
accounted for the acquisition of these shares at a price of $30 per 
share, which was the price paid by the Company to other former 
Delchamps, Inc. shareholders.  Any final determination that the 
shares formerly held by dissenting shareholders have a fair value 
of less or more than $30 per share would be reflected as a decrease
or increase in the Company's goodwill, which is being amortized over
a 40 year period.  The Company does not expect the outcome of this 
matter to have a material effect on the Company's results of operations 
or the price of the acquisition, although no assurances can be given.

The Company is a party to certain litigation incurred in the normal 
course of business.  In the opinion of management, the ultimate liability, 
if any, which may result from this litigation will not have a material 
adverse effect on the Company's financial position or results of 
operations.

ITEM 2.  CHANGE IN SECURITIES

None.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES
None.


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

None.

ITEM 5.  OTHER INFORMATION

In late September of 1998, the Company's operations were temporarily 
affected by Hurricane Georges.  As a result of the storm approximately 
85 stores were temporarily closed primarily along the Gulf Coast in 
the states of Florida, Alabama, Mississippi and Louisiana.  Most 
stores were closed for only a few hours with the worst affected store 
being closed for less than five days.  The Company experienced 
lost product, limited physical damage to certain of its stores and 
equipment, interruptions to its normal business operations and extra
expenses incurred as a result of the storm.  The Company is fully 
insured for all of the aforementioned adverse consequences resulting 
from the storm and is working with its insurance carrier's 

<PAGE>                               17


representatives to document its losses and recover the insurance 
proceeds.  The amount of such loss is still being assessed by 
the Company.  On October 5, 1998, the Company secured an amendment 
to its Revolving Credit Agreement to add an additional $25 million 
of supplemental availability to its existing line of credit to 
provide for additional cash flow needs, if necessary, as a result 
of the interruption of business caused by the storm.  The additional 
$25 million of supplemental availability to the Revolving Credit 
Agreement expires on January 15, 1999.  No funds under the 
additional $25 million of supplemental availability have been drawn 
to date.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits
			       
       Exhibit No.
       --------------

       * 4.1    Amendment and Waiver Agreement No.1 dated April 10, 
		1998 to Amended and Restated Revolving Credit Agreement 
		dated September 15, 1997 by and among Fleet Capital 
		Corporation and the Company.

       * 4.2    Amendment and Waiver Agreement No.2 dated June 19, 1998 
		to Amended and Restated Revolving Credit Agreement dated 
		September 15, 1997 by and among Fleet Capital Corporation
		and the Company.

       * 4.3    Amendment and Waiver Agreement No.3 dated October 5, 1998 
		to the Amended and Restated Revolving Credit Agreement 
		dated September 15, 1997 by and among Fleet Capital 
		Corporation and the Company.   

       * 27.1   Financial Data Schedule

       * Filed herewith.

(b)  Reports on Form 8-K

	None   
 

<PAGE>                              18



				  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.



				    JITNEY-JUNGLE STORES OF AMERICA, INC.
				    (Registrant)

				    
				    
				    /s/ David R. Black
				    -----------------------
				    David R. Black
				    Senior Vice President - Finance
				    Chief Financial Officer
							


Dated: October 27, 1998                





	     AMENDMENT AND WAIVER AGREEMENT No.1
			   TO
       AMENDED AND RESTATED REVOLVING CREDIT AGREEMENT


	AMENDMENT AGREEMENT NO. I dated 
April 10, 1998, to the Amended and Restated Revolving 
Credit Agreement dated as of September 15, 1997 (as 
heretofore amended, and as may be further amended, 
restated, modified or supplemented from time to time, 
the "Credit Agreement")  among Jitney-Jungle Stores of 
America, Inc. ("Jitney Jungle"), Southern Jitney Jungle 
Company, McCarty-Holman Co., Inc., Jitney-Jungle 
Bakery, Inc., Pump and Save, Inc., Interstate Jitney 
Jungle Stores, Inc., Delta Acquisition Corporation and 
Delchamps, Inc. ("Delchamps") (each a "Borrowers"),  
the Guarantors named therein, the Lenders named 
therein and Fleet Capital Corporation, as Agent.

	WHEREAS the Borrowers requested that the 
Agent and the Lenders agree to amend certain 
provisions contained in the Credit Agreement;

	WHEREAS the Lenders are willing to amend 
such provisions on the terms and conditions hereof;

	WHEREAS Delchamps and Jitney Jungle have 
entered into an Agreement for
Purchase and Sale of Retail Grocery Stores dated as of 
January 26, 1998 attached hereto as Exhibit A (as 
amended from time to time, the "Bruno's Sale 
Agreement"), with Bruno's, Inc., an Alabama 
corporation ("Bruno's"), whereby Jitney Jungle and 
Delchamps have agreed to sell four Delchamps stores 
(Delchamps store numbers 10, 11, 18 and 35) to 
Bruno's (the "Bruno's Sale") for the purchase price 
described in the Bruno's Sale Agreement (the "Bruno's 
Purchase Price");

	WHEREAS Delchamps desires to sell a certain 
parcel of land located in Gulfport, Mississippi (the 
"Gulfport Sale") as more fully described in the Contract 
of Purchase and Sale dated March 27, 1997, attached 
hereto as Exhibit B, among Delchamps, and John M. 
Mladinich.

	WHEREAS Jitney Jungle intends to form a 
wholly-owned subsidiary named JJ Construction Corp., 
a Mississippi corporation ("JJ Construction") and 
requests that the Agent and the Lenders consent to the 
formation of JJ Construction;

	WHEREAS the Borrowers have requested that 
the Lenders waive certain provisions of the Credit 
Agreement as to the Bruno's Sale, the Gulfport Sale 
and the formation of JJ Construction;


	WHEREAS the Lenders are willing to waive 
certain provisions of the Credit Agreement on the terms 
and conditions hereof;


	NOW, THEREFORE, the Borrowers, the 
Guarantors, the Lenders and the Agent hereby agree as 
follows:

	SECTION 1       CAPITALIZED TERMS.  
Capitalized terms used herein and not defined shall have 
the respective meanings assigned to such terms in the 
Credit Agreement.

	SECTION 2       AMENDMENTS TO THE 
CREDIT AGREEMENT. The Credit Agreement shall 
be, and upon the fulfillment of  the conditions set forth 
in Section 6 hereof is, amended as follows:

	SECTION 2.1 SCHEDULE II is deleted in its 
entirety and SCHEDULE II attached hereto shall be 
substituted therefor.

	SECTION 2.2 The phrase "fiscal quarter ending 
January 10,1998" contained in the definition of Initial 
Adjustment Date is deleted and the phrase "fiscal 
quarter ending March 28, 1998" shall be substituted 
therefor.

	SECTION 2.3 The phrase "Fiscal Year ending 
on or about May 2, 1998" contained in Section 2.07 
(b)(ii)(B) is deleted and the phrase "Fiscal Year ending 
on or about January 3, 1998" shall be substituted 
therefor.

	SECTION 2.4     The phrase "Saturday nearest to 
April 30 of each year" in Section 6.09 is deleted and the 
phrase "Saturday nearest to December 31 of each year" 
shall be substituted therefor.

	SECTION 2.5 The phrase "Indebtedness to A.I. 
Credit Corp. incurred in connection with a Premium 
Finance Agreement, Disclosure Statement and Security 
Agreement dated as of May 29, 1997 in a maximum 
amount of $16,000,000" in Section 7.03 (xii) is deleted 
and the phrase 'Indebtedness to A.I. Credit Corp. 
incurred in connection with a Premium Finance 
Agreement, Disclosure Statement and Security 
Agreement dated as of May 29, 1997, as amended, in a 
maximum amount of $28,000,000" shall be substituted 
therefor.


	SECTION 2.6 Section 7.09 is hereby amended 
in its entirety to read as follows:

Leverage Ratio Permit the Leverage Ratio at the end of 
each fiscal quarter set forth below to be greater than:

Date of Determination                           Ratio

The Fiscal Quarters ending                      5.50:1.00
January 3, 1998, March 28, 1998,
June 20, 1998 and September 12, 1998

The Fiscal Quarter ending                       5.00:1.00
January 2, 1999

Each Fiscal Quarter ending                      4.40:1.00
in Fiscal Year 1999

Each Fiscal Quarter ending                      4.30:1.00
in Fiscal Year 2000

Each Fiscal Quarter ending                      3.90:1.00
in Fiscal Year 2001

Each Fiscal Quarter ending                      3.60:1.00
in Fiscal Year 2002

Each Fiscal Quarter ending                      3.40:1.00
in Fiscal Year 2003

	SECTION 2.7 Section 7.10 shall be amended by 
adding the phrases "The Fiscal Quarter ending January 
3, 1998" and "1.65:1.00" immediately below the Date of 
Determination and the Ratio column headings, 
respectively.

	SECTION 2.8 Section 7.11 hereby amended in 
its entirety to read as follows:

EBITDA  Permit EBITDA at the end of each fiscal 
quarter for the four most recent consecutive fiscal 
quarters ending on or prior to the date of determination 
to be less than the following amounts; provided, that for 
the fiscal quarters ending January 3, 1998, March 28, 
1998 and June 20, 1998, EBITDA shall be calculated, 
with respect to Jitney Jungle and its subsidiaries (other 
than Delchamps and its subsidiaries), for the number of 
fiscal quarters that shall have elapsed since May 3,1997 
and with respect to Delchamps and its subsidiaries, for 
the period commencing June 29, 1997 though the date 
of determination:



	Date of Determination                   Amount

	Fiscal Quarter ending                  $54,000,000
	  January 3, 1998

	Fiscal Quarter ending                   $70,000,000
	  March 28, 1998

	Fiscal Quarter ending                   $76,800,000
	  June 20, 1998

	Fiscal Quarter ending                   $77,600,000
	  September 12, 1998

	Fiscal Quarter ending                   $96,800,000
	  January 2, 1999

	Each Fiscal Quarter ending              $112,000,000
	  in Fiscal Year 1999

	Each Fiscal Quarter ending              $114,000,000
	  in Fiscal Year 2000

	Each Fiscal Quarter ending              $124,000,000
	  in Fiscal Year 2001

	Each Fiscal Quarter ending              $135,000,000
	  in Fiscal Year 2002

	Each Fiscal Quarter ending              $148,000,000
	  in Fiscal Year 2003

	SECTION 3. WAIVER AND CONSENT (BRUNO'S SALE)

	SECTION 3.1. The Agent and the Lenders 
hereby consent to the Bruno's Sale as described above 
and pursuant to the Bruno's Sale Agreement; provided, 
however, that all Net Cash Proceeds from the Bruno's 
Sale shall be applied to the prepayment of the Loans 
pursuant to Section 2.09(d)(i) of the Credit Agreement.

	SECTION 3.2. The Agent and the Lenders 
hereby agree that the provision of Section 2.07(b)(ii) of 
the Credit Agreement with respect to the mandatory 
permanent reduction of the Total Commitment and 
Supplemental Availability shall not be applicable to the 
Net Cash Proceeds of the Bruno's Purchase Price used 
for the prepayment of the Loans pursuant to Section 3.1 
above.

	SECTION 3.3. The Agent and the Lenders 
acknowledge that Delchamps and Jitney Jungle have 
made a Reinvestment Election pursuant to Section 
2.o9(d)(i) of the Credit Agreement with regard to the 
Net Cash Proceeds from the Bruno's Sale.

	SECTION 3.4. The Agent and the Lenders 
agree that any Net Cash Proceeds
from the Bruno's Sale reinvested in Reinvestment 
Assets shall not be applied toward (x) the $1,000,000 
per fiscal year limit or (y) the $5,000,000 limit from the 
Initial Closing Date until the Final Maturity Date on 
such reinvestment as provided in Section 2.09(d)(i) of 
the Credit Agreement.


	SECTION 4. WAIVER AND CONSENT (GULFPORT SALE)

	SECTION 4.1. The Agent and the Lenders 
hereby consent to the Gulfport Sale as described above 
and pursuant to the Gulfport Sale Agreement; provided,
however, that all Net Cash Proceeds from the Gulfport 
Sale shall be applied to the prepayment of the Loans 
pursuant to Section 2.09(d}(i) of the Credit Agreement.

	SECTION 4.2. The Agent and the Lenders 
hereby agree that the provision of Section 2.07(b)(ii) of 
the Credit Agreement with respect to the mandatory 
permanent reduction of the Total Commitment and 
Supplemental Availability shall not be applicable to the 
Net Cash Proceeds of the Gulfport Sale used for the 
prepayment of the Loans pursuant to Section 4.1 above.

	SECTION 4.3. The Agent and the Lenders 
acknowledge that Delchamps and Jitney Jungle have 
made a Reinvestment Election pursuant to Section 
2.09(d)(i) of the Credit Agreement with regard to the 
Net Cash Proceeds from the Gulfport Sale.

	SECTION 4.4. The Agent and the Lenders 
agree that any Net Cash Proceeds
from the Gulfport Sale reinvested in Reinvestment 
Assets shall not be applied toward (x) the $1,000,000 
per fiscal year limit or (y) the $5,000,000 limit from the 
Initial Closing Date until the Final Maturity Date on 
such reinvestment as provided in Section 2.09(d)(i) of 
the Credit Agreement.


	SECTION 5. FORMATION OF JJ CONSTRUCTION.

	SECTION 5.1. The Agent and the Lenders 
hereby consent to the formation of JJ Construction in 
accordance with Section 7.22 of the Credit Agreement 
JJ Construction shall exist solely for the purpose of 
constructing new supermarkets and related facilities to 
be owned and operated by the Borrowers. JJ
Construction shall engage in no other activity including, 
but not limited to, the operation of any supermarket or 
the acquisition of any inventory.

	SECTION 5.2. By executing and delivering this 
Amendment Agreement No.1, JJ Construction hereby 
becomes a Guarantor under the Credit Agreement and a 
Grantor under the Security Agreement and agrees to be 
bound by, and to comply with the provisions of each of 
the Credit Agreement and the Security Agreement in the 
same manner as if JJ Construction were an original 
signatory thereto as a Guarantor and a Grantor, 
respectively.

	SECTION 5.3. Jitney Jungle hereby agrees to 
pledge its stock in JJ Construction to the Agent 
pursuant to the terms and conditions of the Pledge 
Agreement and promptly to deliver or cause to be 
delivered to the Agent the stock certificates evidencing 
its ownership of JJ Construction, together with stock 
powers, undated and executed in blank, in form and 
substance satisfactory to the Agent  The parties hereto 
hereby further agree to amend Schedule I to the Pledge 
Agreement by deleting it in its entirety and substituting 
Schedule I attached hereto therefor.

	SECTION 6. CONDITIONS PRECEDENT

	This Amendment Agreement shall become 
effective on such date as the following conditions have 
been satisfied in full or waived by the Agent in writing:

	SECTION 6.1 The Agent shall have received in 
form and substance satisfactory to the Agent and its 
counsel Agreement.

	6.1.1   Copies of the Bruno's Sale Agreement 
and the Gulfport Sale Agreement.

	6.1.2 A certificate signed by the Secretary of 
each Borrower, Grantor and Guarantor, dated the date 
hereof, Certifying that attached thereto is a true and 
complete copy of resolutions adopted by such person's 
Board of Directors authorizing the execution, delivery 
and performance of this Amendment Agreement, and 
that such resolutions have not been modified, rescinded 
or amended and are in full force and effect.

	6.1.3 Each of  (a) a copy of the certificate or 
articles of incorporation, as amended to date, of JJ 
Construction, certified as of  a recent date by the 
Secretary of State of the State of Mississippi, and a 
certificate as to the good standing of JJ Construction 
from such Secretary of the State, dated as of a recent date; 
(b) a certificate of the Secretary of JJ Construction, 
dated the date hereof and certifying (I) that attached 
thereto is a true and complete copy of the By-laws of JJ 
Construction as in effect on the date of such certificate 
and at all times since a date prior to the date of the 
resolution described in item (ii) below, (ii) that attached 
thereto is a true and complete copy of a resolution 
adopted by the Board of Directors of JJ Construction 
authorizing the execution, delivery and performance of 
this Amendment Agreement, the Credit Agreement, the 
Security Documents the Notes, the other Loan 
Documents and the Credit Events thereunder, as 
applicable, and that such resolution has not been 
modified rescinded or amended and is in full force and 
effect, (iii) that JJ Construction's certificate or articles of 
incorporation has not been amended since the date of 
the last amendment thereto shown on the certificate of 
good standing furnished pursuant to (a) above, and (iv) 
as to the incumbency and specimen signature of each of 
JJ Construction's officers executing this Amendment 
Agreement or any other Loan Documents delivered in 
connection herewith or therewith, as applicable and (c) a 
certificate of another of JJ Construction's officers as to 
incumbency and signature of its Secretary.

	6.1.4 Each document (including, without 
limitation, each Uniform Commercial Code financing 
statement) required by law or required by the Agent to 
be filed, registered or recorded in order to create in 
favor of the Agent for the benefit of the Secured Parties 
a first priority perfected security interest in the 
Collateral shall have been properly filed, registered or 
recorded in each jurisdiction in which the filing, 
registration or recordation thereof is so required or 
requested. The Agent shall have received evidence 
satisfactory to it, of each such filing, registration or 
recordation.

	6.1.5 A certificate signed by a Financial Officer 
of each Borrower and Guarantor, that (i) the representations 
and warranties made in this Amendment
Agreement are true and correct, both immediately prior 
to and after giving effect to the transactions 
contemplated herein, and (ii) there exists no unwaived 
Default or Event of Default.

	6.1.6 Counterparts of this Amendment executed 
by each Borrower, each Guarantor, each Grantor and 
the Required Lenders shall have been delivered to the 
Agent.

	6.1.7 Such other approvals, opinions or 
documents as the Agent may reasonably request.

	SECTION 6.2 All representations and 
warranties contained in this Amendment Agreement or 
otherwise made in writing to the Agent in connection 
herewith shall be true and correct in all mated respects.

	SECTION 6.3 No unwaived Default or Event of 
Default has occurred and is continuing.

	SECTION 6.4 Messrs. Kaye, Scholer, Fierman, 
Hays & Handler, LLP, counsel to the Agent, shall have 
received payment in full for all legal fees charged, and 
all costs and expenses incurred, by such counsel in 
connection with the transactions contemplated under 
this Amendment Agreement and the other Loan 
Documents and instruments in connection herewith and 
therewith.

	SECTION 7.  MISCELLANEOUS

	SECTION 7.1 Each of the Borrowers and each 
Guarantor reaffirms and restates the representations and 
warranties set forth in Article IV of the Credit 
Agreement, as amended by this Amendment Agreement 
and all such representations and warranties shall be true 
and correct on the date hereof with the same force and 
effect as it made on such date (except insofar as such 
representation and warranties relate to expressly to an 
earlier date). Each of the Borrowers and each Guarantor 
represents and warrants (which representations and 
warranties shall survive the execution and delivery 
hereof) to the Agent that:

	(a)     It has the corporate power and authority 
to execute, deliver and carry out the terms and 
provisions of this Amendment Agreement and has taken 
or caused to be taken all necessary corporate action to 
authorize the execution, delivery and performance of 
this Amendment Agreement;

	(b)     No consent of any other person 
(including, without limitation, shareholders or creditors 
of any Borrower or a Guarantor), and no action of, or 
filing with any governmental or public body or authority 
is required to authorize, or is otherwise required in 
connection with the execution, delivery and performance 
of this Amendment Agreement;

	(c)     This Amendment Agreement and the 
other instruments and documents contemplated hereby 
have been duly executed and delivered by a duly 
authorized officer on behalf of such party, and 
constitutes a legal, valid and binding obligation of such 
party enforceable against such party in accordance with its 
terms, subject to bankruptcy, reorganization, insolvency, 
moratorium and other similar laws affecting the 
enforcement of creditors' rights generally and the 
exercise of judicial discretion in accordance with general
principles of equity; and

	(d)     The execution, delivery and performance 
of this Amendment Agreement and the other 
instruments and documents contemplated hereby will 
not violate any law, statute or regulation, or any order 
or decree of any court or governmental instrumentality, 
or conflict with, or result in the breach of, or constitute 
a default under any contractual obligation of such party.

	SECTION 7.2  Except as herein expressly 
amended nothing herein shall be deemed to be a waiver 
of any covenant or agreement contained in the Credit 
Agreement, and each Borrower and each Guarantor 
hereby agrees that air of the covenants and agreements 
contained in the Credit Agreement and the other Loan 
Documents are hereby ratified and confirmed in all 
respects and shall remain in full force and effect in 
accordance with their respective terms.

	SECTION 7.3 All references to the Credit 
Agreement in the Credit Agreement or any other Loan 
Document and the other documents and instruments 
delivered pursuant to or in connection therewith shall 
mean such Agreement as amended hereby and as each 
may in the future be amended, restated, supplemented or 
modified from time to time.

	SECTION 7.4 This Amendment Agreement may 
be executed by the parties hereto individually or in 
combination, in one or more counterparts, each of which 
shall be an original and all of which shall constitute one 
and the same agreement.

	SECTION 7.5 De1ivery of an executed 
counterpart of a signature page by telecopier shall be 
effective as delivery of a manually executed counterpart.

	SECTION 7.6 This Amendment Agreement shall 
be governed by, and construed and interpreted in 
accordance with, the laws of the State of New York.

	SECTION 7.7 The parties hereto shall, at any 
time and from time to time following the execution of 
this Amendment Agreement, execute and deliver all 
such further instruments and take all such further action 
as may be reasonably necessary or appropriate in order 
to carry out the provisions of this Amendment 
Agreement.

	[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]


	IN WITNESS WHEREOF, the parties 
have caused this Amendment Agreement to be 
executed by their respective officers thereunto duly 
authorized, as to the dare first above written.


				JITNEY-JUNGLE STORES OF AMERICA, INC.,
				     as Borrower and as Guarantor



				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel




				SOUTHERN JITNEY JUNGLE COMPANY,
				     as Borrower and Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



				McCARTY-HOLMAN CO., INC.,
				     as Borrower and Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



			       JITNEY-JUNGLE BAKERY, INC.,
				     as Borrower and Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



<PAGE>


				PUMP AND SAVE, INC.,
				     as Borrower and as Guarantor



				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel




				INTERSTATE JITNEY JUNGLE STORES, INC.,
				     as Borrower and Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



				DELCHAMPS, INC.,
				     as Borrower and Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



			       JJ CONSTRUCTION CORP.



				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



			       SUPERMARKET CIGARETTE SALES, INC.,
				     as Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel

<PAGE>


				FLEET CAPITAL CORPORATION, as Agent



				By:   /s/ Thomas Maiale   
				Name:   Thomas Maiale   
				Title:  Vice President


				
				FLEET CAPITAL CORPORATION, as Lender



				By:   /s/ Thomas Maiale   
				Name:   Thomas Maiale   
				Title:  Vice President

				
				
				BTM CAPITAL CORPORATION, as Lender



				By:   /s/ William R. Zork, Jr.
				Name:   William R. Zork, Jr.
				Title:  Executive Vice President



				HELLER FINANCIAL INC., as Lender



				By:   /s/ Stephen M. Metivier
				Name:   Stephen M. Metivier
				Title:  Assistant Vice President



			       IBJ SCHRODER BUSINESS CREDIT CORP.,
				      as Lender


				By:   /s/ James M. Steffy
				Name:   James M. Steffy
				Title:  Vice President


<PAGE>

				NATIONAL BANK OF CANADA, a Canadian
				      Chartered Bank, as Lender



				By:   /s/ J. Michael Smith
				Name:   J. Michael Smith
				Title:  Vice President

				By:   /s/ Grothan R. Frosh
				Name:   Grothan R. Frosh
				Title:  Vice President

				
				NATIONAL CITYBANK, as Lender



				By:   /s/ Joseph D. Robinson
				Name:   Joseph D. Robinson
				Title:  Vice President

				
				
				DEUTSCHE FINANCIAL SERVICES HOLDING
					 CORPORATION, as Lender



				By:   /s/ Mark Tauber
				Name:   Mark Tauber
				Title:  Executive Vice President


				
				FLEET BANK, N.A., as a Letter of
					Credit Issuer



				By:   /s/ Thomas Maiale   
				Name:   Thomas Maiale   
				Title:  Vice President






							
					  EXECUTION COPY 

		AMENDMENT AND WAIVER AGREEMENT NO.2
			       TO
	  AMENDED AND RESTATED REVOLVING CREDIT AGREEMENT


	Amendment and Waiver Agreement No.2, 
(this "Agreement") dated as of June 19, 1998 to the 
Amended and Restated Revolving Credit Agreement 
dated as of September 15, 1997 (as heretofore amended, 
and as may be further amended, restated, modified or 
supplemented from time to time, the "Credit 
Agreement") among Jitney-Jungle Stores of America, 
Inc. ("Jitney Jungle"), Southern Jitney Jungle Company, 
McCarty.Holman Co., Inc., Jitney-Jungle Bakery, Inc., 
Pump and Save, Inc., Interstate Jitney Jungle Stores, 
Inc., Delchamps, Inc. ("Delchamps") (each a 
"Borrower" and collectively, the "Borrower"), the 
Guarantors named therein, the Lenders named therein 
and Fleet Capital Corporation, as Agent.

	WHEREAS Delchamps desires to sell (the 
"Mandeville_Sale") a certain parcel of land located in 
Mandeville, Louisiana (the "Mandeville Parcel") as 
more fully described in the Purchase Agreement dated 
January 29, 1998,  attached hereto as Exhibit A (the 
"Mandeville Sale Agreement"), among Delchamps, and 
Premier Centre, L.L C

	WHEREAS Delchamps has entered into a site-
development agreement dated April 24, 1998, attached 
hereto as Exhibit B (the "Mandeville Site Development 
Agreement"), between Delchamps and Premier Centre, 
L.L.C., pursuant to which Delchamps will construct a 
supermarket (the "Mandeville Supermarket") on the 
Mandeville Parcel.

	WHEREAS the Borrowers have requested that 
the Agent and the Lenders agree to waive certain 
provisions in the Credit Agreement and to consent to 
the Borrowers entering into site development 
arrangements for the construction of new supermarkets;

	WHEREAS the Borrowers have requested that 
the Agent and the Lenders agree to amend certain 
provisions contained in the Credit Agreement;

	WHEREAS the Agent and the Lenders are 
willing to consent to the Mandeville Sale, the site 
development arrangements and to amend and waive 
such provisions of the Credit Agreement on the terms 
and conditions contained herein;

	Now, THEREFORE, the Borrowers, the 
Guarantors, the Lenders and the Agent hereby agree as 
follows:

	SECTION 1. CAPTTALIZED TERMS.  
Capitalized terms used herein and not defined shall have 
the respective meanings assigned to such terms in the 
Credit Agreement.

	SECTION 2. AMENDMENTS TO THE CREDIT AGREEMENT. 
The Credit Agreement shall be, and upon the fulfillment 
of the conditions set forth in Section 6 hereof is, 
amended as follows:

	SECTION 2.1 Section 7.09 of the Credit 
Agreement is hereby amended in its entirety to read as 
follows:

Leverage Ratio.   Permit the Leverage Ratio at the end 
of each fiscal quarter set forth below to be greater than:


Date of Determination                            Ratio

The Fiscal Quarters ending
  January 3, 1998 and March 28, 1998             5.50:1.00

The Fiscal Quarter ending
  June 20, 1998                                  6.00:1.00

The Fiscal Quarter ending
  September 12, 1998                             6.00:1.00

The Fiscal Quarter ending
  January 2,1999                                 5.25:1.00

Each Fiscal Quarter ending
  in Fiscal Year 1999                            4.40:1.00

Each Fiscal Quarter ending
  in Fiscal Year 2000                            4.30:1.00

Each Fiscal Quarter ending
  in Fiscal Year 2001                            3.90:1.00

Each Fiscal Quarter ending
  in Fiscal Year 2002                            3.60:1.00

Each Fiscal Quarter ending
  in Fiscal Year 2003                            3.40:1.00


	SECTION 2.2 Section 7-10 of the Credit 
Agreement is hereby amended in its entirety to read as 
follows:

Interest Coverage Ratio. Permit the Interest Coverage 
Ratio at the end of each fiscal quarter set forth below to 
be less than:

Date of Determination                              Ratio

The Fiscal Quarters ending
 June 2O, 1998 and                                      
 September 12, 1998                              1.50:1.00

The Fiscal Quarter ending
 January 2, 1999                                 1.65:1.00

Each Fiscal Quarter ending
 in Fiscal Year 1999                             1.80:1.00

Each Fiscal Quarter ending
 in Fiscal Year 2000                             1.85:1.00

Each Fiscal Quarter ending
 in Fiscal Year 2001 and                         
 thereafter                                      2.00:1.00


	SECTION 3. WAIVER AND CONSENT (MANDEVILLE SALE)

	SECTION 3.1. The Agent and the Lenders 
hereby consent to the Mandeville Sale as described 
above and pursuant to the Mandeville Sale Agreement.

	SECTION 3.2. The Agent and the Lenders 
hereby waive the requirement of Section 2.09(d}(i) that 
the Borrowers make a mandatory prepayment of the 
Loans in an amount equal to 100% of the Net Cash 
Proceeds from the Mandeville Sale.

	SECTION 3.3. The Agent and the Lenders 
hereby agree That the provision of Section 2.O7(b)(ii) 
of the Credit Agreement with respect to the mandatory 
permanent reduction of the Total Commitment and 
Supplemental Availability shall not be applicable to the 
Net Cash Proceeds of the Mandeville Sale.

	SECTION 3.4. The Agent and the Lenders 
waive Section 7.01 of the Credit
Agreement to permit the Borrowers to grant Premier 
Centre, L.L.C. a security interest in
Delchamp's benefits to the Mandeville Site-Development 
Agreement, any plans and/or specifications required for 
the construction of the Mandeville Supermarket, and all 
permits and approvals with regard to the construction of 
the Mandeville Supermarket.

	SECTION 3.5. The Agent and the Lenders 
hereby waive Section 7.02 to the
Credit Agreement as it applies to the Mandeville Site-
Development Agreement.

	SECTION 3.6. The Agent and the Lenders 
hereby waive Section 7.05 to the Credit Agreement as it 
applies to the Mandeville Site-Development Agreement

	SECTION 4. CONSENT TO SITE-DEVELOPMENT AGREEMENTS.

	The Agent and the Lenders hereby consent to 
the execution by the Borrowers of site-development 
agreements for the construction of supermarkets (in 
each case a "Store"), in each case substantially in the 
form of either Exhibit C or Exhibit D attached hereto 
(each a "Site-Development Agreement") with one or 
more developers (each such developer with respect to a 
Store is is herein called a "Developer"); provided, 
however that the aggregate construction costs 
(including, but not limited to, supplies, labor, change 
orders, administrative costs, architectural costs, 
financing costs. Insurance costs and any other direct or 
indirect costs) incurred in the construction of a Store 
pursuant to a Site-Development Agreement shall not 
exceed $3,500,000.  Upon the execution of a Site-
Development Agreement the Borrowers shall promptly 
deliver, or cause to be promptly delivered to the Agent a 
copy of such Site-Development Agreement and any 
other agreement executed in connection therewith.

	SECTION 5. WAIVERS REGARDING SITE DEVELOPMENT AGREEMENT

	SECTION 5.1. The Agent and the Lenders 
hereby waive Section 7.01 of the
Credit Agreement to permit the Borrowers to grant a 
Developer, pursuant to a Site-Development Agreement, 
a security interest in the Borrower's benefits to such 
Site-Development Agreement, any plans and/or 
specifications required for the construction of the Store 
covered by the Site Development Agreement, and all 
permits and approvals with regard to the construction of 
such Store.

	SECTION 5.2. The Agent and the Lenders 
hereby waive Section 7.02 to the Credit Agreement as it 
applies to any Site-Development Agreement.

	SECTION 5.3. The Agent and the Lenders 
hereby waive Section 7.05 to the Credit Agreement as it 
applies to any Site-Development Agreement.

	SECTION 5.4. The Agent and the Lenders 
hereby agree that any proceeds received from the sale of 
either real Property or a Store to a Developer pursuant 
to a Site-Development Agreement shall not be subject to 
the provisions of Section 2.09(d)(i) of the Credit 
Agreement with respect to the application of proceeds 
of an Asset Sale.

	SECTION 5.3. The Agent and the Lenders 
hereby agree that the provision of Section 2.O7(b)('ii) of 
the Credit Agreement with respect to the mandatory 
permanent reduction of the Total Commitment and 
Supplemental Availability shall not be applicable to the 
Net Cash Proceeds received by the Borrowers from the 
sale of real property or a Store pursuant to a Site-
Development Agreement.


	SECTION 6. CONDITIONS PRECEDENT

	This Agreement shall become effective on such date as 
the following conditions have been satisfied in full or 
waived by the Agent in writing:

	SECTION 6.1 The Agent shall have received in 
form and substance satisfactory to the Agent and its 
counsel;

	SECTION 6.1.1 Copies of the Mandeville Sale 
Agreement and the form of Site-Development 
Agreements.

	SECTION 6.1.2 A certificate signed by the 
Secretary of each Borrower, Grantor and Guarantor, 
dated the date hereof, certifying that attached thereto is 
a true and complete copy of resolutions adopted by such 
person's Board of Directors authorizing the execution, 
delivery and performance of this Agreement, and that 
such resolutions have not been modified, rescinded or 
amended and are in full force and effect.

	SECTION 6.1.3 A certificate signed by a 
Financial Officer of each
Borrower and Guarantor, that (i) the representations 
and warranties made in this
Agreement  are true and correct, both immediately prior 
to and after giving effect to the
transactions contemplated herein, and (ii) there exists no 
unwaived Default or Event of
Default.

	SECTION 6.1.4 Counterparts of this 
Amendment executed by each Borrower, each 
Guarantor and the Required Lenders shall have been 
delivered to the Agent.

	SECTION 6.1.5 Such other approvals, opinions 
or documents as the Agent may reasonably request.

	SECTION 6.2 All representations and 
warranties contained in this Agreement or otherwise 
made in writing to the Agent in connection herewith 
shall be true and correct in all material respects.

	SECTION 6.3 No unwaived Default or Event of 
Default has occurred and is continuing.

	SECTION 6.4 Messrs. Kaye, Scholer, Fiermnan, 
Hays & Handler, LLP, counsel to the Agent, shall have 
received payment in full for all legal fees charged, and 
all costs and
expenses incurred, by such counsel in connection with 
the transactions contemplated under this Agreement and 
the other Loan Documents and instruments in 
connection herewith and therewith..

	SECTION 7. TERMINATION. The waiver and 
consent contained herein as it relates to the Site-
Development Agreements shall be Immediately 
revocable by the Agent upon notice to the Borrowers; 
provided, however any such termination shall not apply 
to any Site-Development Agreement that has been 
previously executed and delivered to the Agent.

	SECTION 3. MISCELLANEOUS

	SECTION 8.1 Each of the Borrowers and each 
Guarantor reaffirms and restates the representations and 
warranties set forth in Article IV of the Credit 
Agreement, as amended by this Agreement, and all such 
representations and warranties shall be true and correct 
on the date hereof with the same force and effect as if 
made on such date (except insofar as such 
representation and warranties relate expressly to an 
earlier date). Each of the Borrowers and each Guarantor 
represents and warrants (which representations and 
warranties shall survive the execution and delivery 
hereof) to the Agent that:

	(a)     It has the corporate power and authority 
to execute, deliver and carry out the terms and 
provisions of this Agreement and has taken or caused to 
be taken all necessary corporate action to authorize the 
execution, delivery and performance of this Agreement;

	(b)     No consent of any other person 
(including, without limitation, shareholders or creditors 
of any Borrower or a Guarantor), and no action of, or 
filing with any governmental or public body or authority 
is required to authorize, or is otherwise required in 
connection with the execution, delivery and performance 
of this Agreement;

	(c)     This Agreement and the other 
instruments and documents contemplated hereby have 
been duly executed and delivered by a duly authorized 
officer on behalf of such party, and constitutes a legal, 
valid and binding obligation of such party enforceable 
against such party in accordance with its terms, subject 
to bankruptcy, reorganization, insolvency. moratorium 
and other similar laws affecting the enforcement of 
creditors' rights generally and the exercise of judicial 
discretion in accordance with general  principles of 
equity; and

	(d)     The execution or, delivery and 
performance of this Agreement and the other 
instruments and documents contemplated hereby will 
not violate any law, statute or regulation, or any order 
or decree of any court or governmental instrumentality, 
or conflict with, or result in the breach of, or constitute 
a default under any contractual obligation of such party.

	SECTION 8.2 Except as herein expressly 
amended nothing herein shall be deemed to be a waiver 
of any covenant or agreement contained in the Credit 
Agreement, and each Borrower and each Guarantor 
hereby agrees that all of the covenants and agreements 
contained in the Credit Agreement and the other Loan 
Documents are hereby ratified and
confirmed in all respects and shall remain in full force 
and effect in accordance with their
respective terms.

	SECTION 8.3 All references to the Credit 
Agreement in the Credit Agreement or any other Loan 
Document and the other documents and instruments 
delivered pursuant to or in connection therewith shall 
mean such Agreement as amended hereby and as each 
may in the future be amended, restated, supplemented or 
modified from time to time.

	SECTION 8.4 This Agreement may be executed 
by the parties hereto individually or in combination, in 
one or more counterparts, each of which shall be an 
original and all of which shall constitute one and the 
same agreement.

	SECTION 8.5 Delivery of an executed 
counterpart of a signature page by telecopier shall be 
effective as delivery of a manually executed counterpart.

	SECTION 8.6 This Agreement shall be 
governed by, and construed and interpreted in 
accordance with, the laws of the State of New York.

	SECTION 8.7 The parties hereto shall, at any 
time and from time to time following the execution of 
this Agreement, execute and deliver all such further 
instruments and take all such further action as may be 
reasonably necessary or appropriate in order to carry 
out the provisions of this Agreement.

	[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK)


<PAGE>


	IN WITNESS WHEREOF, the parties 
have caused this Amendment Agreement to be 
executed by their respective officers thereunto duly 
authorized, as to the date first above written.


				JITNEY-JUNGLE STORES OF AMERICA, INC.,
				     as Borrower and as Guarantor



				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel




				SOUTHERN JITNEY JUNGLE COMPANY,
				     as Borrower and Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



				McCARTY-HOLMAN CO., INC.,
				     as Borrower and Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



			       JITNEY-JUNGLE BAKERY, INC.,
				     as Borrower and Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



<PAGE>


				PUMP AND SAVE, INC.,
				     as Borrower and as Guarantor



				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel




				INTERSTATE JITNEY JUNGLE STORES, INC.,
				     as Borrower and Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



				DELCHAMPS, INC.,
				     as Borrower and Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



			       JJ CONSTRUCTION CORP.



				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



			       SUPERMARKET CIGARETTE SALES, INC.,
				     as Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel


<PAGE>


				FLEET CAPITAL CORPORATION, as Agent



				By:   /s/ Thomas Maiale   
				Name:   Thomas Maiale   
				Title:  Vice President


				
				FLEET CAPITAL CORPORATION, as Lender



				By:   /s/ Thomas Maiale   
				Name:   Thomas Maiale   
				Title:  Vice President

				
				
				PNC BANK, NATIONAL ASSOCIATES, as Lender



				By:   /s/ Richard F. Muse, Jr.
				Name:   Richard F. Muse, Jr.
				Title:  Vice President



				HELLER FINANCIAL INC., as Lender



				By:   /s/ Stephen M. Metivier
				Name:   Stephen M. Metivier
				Title:  Assistant Vice President



			       IBJ SCHRODER BUSINESS CREDIT CORP.,
				      as Lender


				By:   /s/ James M. Steffy
				Name:   James M. Steffy
				Title:  Vice President


<PAGE>

				NATIONAL BANK OF CANADA, a Canadian
				      Chartered Bank, as Lender



				By:   /s/ J. Michael Smith
				Name:   J. Michael Smith
				Title:  Vice President
				


				NATIONAL CITYBANK, as Lender



				By:   /s/ Joseph D. Robinson
				Name:   Joseph D. Robinson
				Title:  Vice President

				
				
				DEUTSCHE FINANCIAL SERVICES HOLDING
					 CORPORATION, as Lender



				By:   /s/ Pamela D. Petrick
				Name:   Pamela D. Petrick
				Title:  Vice President


				
				FLEET BANK, N.A., as a Letter of
					Credit Issuer



				By:   /s/ Thomas Maiale   
				Name:   Thomas Maiale   
				Title:  Vice President







			AMENDMENT NO.3
			     TO
	 AMENDED AND RESTATED REVOLVING CREDIT AGREEMENT


	AMENDMENT NO.3 dated October 5,1998 to 
the Amended and Restated Revolving Credit Agreement 
dated as of September 15,1997 (as heretofore amended, 
and as may be further amended. restated, modified or 
supplemented from time to time, the "Credit 
Agreement") among Jitney-Jungle Stores of America, 
Inc., Southern Jitney Jungle Company, MaCarty-
Holman Co., Inc., Jitney-Jungle Bakery, Inc., Pump and 
Save, Inc., Interstate Jitney Jungle Stores Inc., and 
Delchamps. Inc. (each a "Borrower" and collectively, 
the "Borrowers"), the Guarantors named therein, the 
Lenders named therein and Fleet Capital Corporation, as 
Agent.

	WHEREAS, as a result of the interruption of 
business and the recent damage caused to the assets of 
certain Borrowers and Guarantors related to Hurricane 
Georges, the Borrowers have requested that the Agent 
and the Lenders agree to increase the Total 
Commitment and the Supplemental Availability under 
the Credit Agreement and amend certain other 
provisions contained in the Credit Agreement;

	WHEREAS the Lenders are willing to amend 
such provisions on the terms and conditions hereof;

	NOW, THEREFORE, the Borrowers, the 
Guarantors, the Lenders and the Agent hereby agree as 
follows:

	SECTION 1 CAPITALIZED TERMS. 
Capitalized terms used herein and not defined shall have 
the respective meanings assigned to such terms in the 
Credit Agreement.

	SECTION 2 AMENDMENTS TO THE CREDIT AGREEMENT. 
The Credit Agreement shall be, and upon the fulfillment 
of the conditions set forth in 
Section 5 hereof is, amended as follows:

	SECTION 2.1 Schedule 2.01(a) attached hereto 
is hereby made a part of the Credit Agreement.

	SECTION 2.2 The definition of Commitment is 
hereby deleted in its entirely and the following is hereby 
substituted therefore:

	"Commitment" shall mean, with respect to each 
Lender, the sum of the
Commitment of such Lender as set forth on Schedules 
2.01 and 2.01(a), annexed hereto,
as it maybe adjusted from time to time pursuant to 
Section 2.07.

	SECTION 2.3 The Percentage of Commitment 
column on Schedule 2.01 is hereby deleted in its 
entirety.

	SECTION 2.4 The definition of Supplemental 
Availability is hereby amended by adding the phrase 
"plus the aggregate amount of the Commitments set 
forth on Schedule 2.01(a), if any" at the end of the 
definition.

	SECTION 2.5  Section 2.l7(b) is hereby 
amended by deleting the parenthetical phrase "(as 
determined in accordance with the percentage amounts 
set forth in Schedule 2.01 hereto)" and substituting 
therefore the phrase "(as determined by dividing the sum 
of such Lender's Commitment by the Total 
Commitment)".

	SECTION 2.6 Section 2.17(c)(i) is hereby 
amended by deleting the phrase "as determined in 
accordance with the percentage amounts set forth in 
Schedule 2.01 hereto" and substituting therefore the 
phrase "as determined by dividing the sum of such 
Lender's Commitment by the Total Commitment".

	SECTION 3 ADDITIONAL COMMITMENTS: REDUCTION OF 
COMMITMENTS 

	SECTION 3.1 The parties hereto agree that any 
Lender may, upon written notice to the Agent 
substantially in the form of Exhibit A hereto, increase 
the portion of its Commitment set forth on Schedule 
2.01(a); provided, however, that in no event shall the 
aggregate of the Commitments set forth on Schedule 
2.01(a) exceed US $25,000,000. Upon receipt of such 
notice, the Agent shall notify the Borrowers and the 
Lenders of such increase.

	SECTION 3.2 The parties hereto agree that the 
Commitment of each Lender set forth on Schedule 
2.01(a) shall be reduced to US$0 on  January 15,1999.

	SECTION 3.3 The parties hereto agree that all 
Loans, whether made under the Commitments set forth 
on Schedule 2.01 or 2.01(a), shall be treated pari passu 
and shall be secured by the Collateral pro rata taking all 
Loans into account.

	SECTION 3.4 Upon the request of any Lender, 
the Borrowers hereby agree to execute and deliver a 
Note, substantially in the form of Exhibit A to the Credit 
Agreement, payable to such Lender in the principal 
amount of the Commitment of such Lender set forth on 
Schedule 2.01(a) and with a maturity date of January 
15, 1999.

	SECTION 4 ADDITIONAL AGREEMENTS

	SECTION 4.1 Notwithstanding any provision of 
Section 2.09(e)(ii) of the Credit Agreement, upon the 
receipt by the Agent or any Borrower, any Guarantor or 
any of their respective subsidiaries (x) of any net 
proceeds of any insurance required to be maintained 
pursuant to Section 6.03 of the Credit Agreement (or 
otherwise maintained by such Borrower, Guarantor or 
subsidiary) on account of any loss, damage or injury to 
any asset of any such Borrower, Guarantor or subsidiary 
(including, without limitation, any Collateral) caused 
directly or indirectly by Hurricane Georges, or (y) or 
any net proceeds of any business interruption insurance 
required to be maintained pursuant to Section 6.03 of 
the Credit Agreement (or otherwise maintained by such 
Borrower, Guarantor or subsidiary) related directly or 
indirectly to Hurricane Georges. such Borrower, such 
Guarantor or such subsidiary shall promptly notify the 
Agent of such receipt in writing (or by telephone 
promptly confirmed in writing), and not later than the 
fifth Business Day following receipt by the Agent or 
such Borrower, such Guarantor or such subsidiary of 
any such proceeds, there shall become due and payable a 
prepayment of the Loans in an amount equal to 100% of 
such proceeds. The proceeds of any prepayment made 
pursuant to this Section 4.1 shall be applied to the 
outstanding Loans in accordance with Section 2.09(f) of 
the Credit Agreement: provided, however, if at the time 
of such prepayment the outstanding Loans exceed the 
aggregate of the Lenders' Commitments on Schedule 
2.01, the proceeds of such prepayment shall first be 
applied to Loans made under the Lenders' 
Commitments on Schedule 2.0l(a), pro rata in 
accordance with each Lenders Commitment on 
Schedule 2,01(a) until all such Loans have been repaid 
in full and any remaining proceeds shall be applied to the 
outstanding Loans in accordance with Section 2.09(f) of 
the Credit Agreement.

	SECTION 4.2 On each date that a prepayment 
of principal of the Loans is required pursuant to Section 
4.1 hereof, the Commitment of the Lenders set forth on 
Schedule 2.01(a) shall be reduced in an amount equal to 
such prepayment and each Lender's Commitment on 
Schedule 2.0l(a) shall be reduced pro rata based on each 
Lenders share of the aggregate of the Commitments set 
forth on such schedule.

	SECTION 5 CONDITIONS PRECEDENT

	This Amendment shall become effective on such date as 
the following conditions have been satisfied in full or 
waived by the Agent in writing:

	SECTION 5.1 The Agent shall have received in 
form and substance satisfactory to the Agent and its 
counsel:

	(a)     A certificate signed by the Secretary of 
each Borrower, Grantor and Guarantor, dated the date 
hereof, certifying that attached thereto is a true and 
complete copy of resolutions adopted by such person's 
Board of Directors authorizing the execution, delivery 
and performance of this Amendment, and that such 
resolutions have not been modified, rescinded or 
amended and are in full force and effect.

	(b)     A certificate signed by a Financial Officer 
of each Borrower and Guarantor, that (i) the 
representations and warranties made in this Amendment 
are true and correct, both immediately prior to and after 
giving effect to the transactions contemplated herein, 
and (ii) there exists no unwaived Default or Event of 
Default both immediately prior to and after giving effect 
to the transaction contemplated herein.

	(c)     Counterparts of this Amendment 
executed by each Borrower, each Guarantor, each 
Grantor and each Lender shall have been delivered to 
the Agent.

	(d)     Evidence that this Amendment and the 
transactions contemplated herein shall not violate or 
contravene any credit agreement, indenture or other 
agreement to which any Borrower, Guarantor or 
Grantor is a party.

	(e)     An Opinion of Butler, Snow, O'Mara. 
Stevens & Cannada, PLLC, addressed to the Agent and 
the Lender, as to the authorization, execution and 
delivery of this Amendment and the Notes delivered 
herewith and the non-contravention of this Amendment 
with credit agreement, indenture or other agreement to 
which any Borrower, Guarantor or Grantor is a party.

	(f)     If so requested, each Lender that has 
increased its Commitment shall have received Notes 
reflecting such increase in Commitment duly executed 
by the Borrowers.

	(g)     Such other approvals, opinions or 
documents as the Agent may reasonably request.

	SECTION 5.2 All representations and 
warranties contained in this Amendment or otherwise 
made in writing to the Agent in connection herewith 
shall be true and correct in all material respects.

	SECTION 5.3 No unwaived Default or Event of 
Default has occurred and is continuing.

	SECTION 5.4 Kaye, Scholer, Fierrnan, Hays & 
Handler, LLP, counsel to the Agent, shall have received 
payment in full for all legal fees charged, and all costs 
and expenses incurred, by such counsel in connection 
with the transactions contemplated under this 
Amendment and the other Loan Documents and 
instruments in connection herewith and therewith.

	SECTION 6  MISCELLANEOUS

	SECTION 6.1 Each of the Borrowers and each 
Guarantor reaffirms and restates the representations and 
warranties set forth in Article IV of the Credit 
Agreement, as amended by this Amendment, and all 
such representations and warranties shall be true and 
correct on the date hereof with the same force and effect 
as if made on such date (except insofar such 
representation and warranties relate expressly to an
earlier date). Each of the Borrowers and each Guarantor 
represents and warrants (which representations and 
warranties shall survive the execution and delivery 
hereof) to the Agent that:

	(a)     It has caused the corporate power and 
authority to execute, deliver and carry out the terms and 
provisions of this Amendment and the Notes and has 
taken or caused to take all necessary corporate action 
to authorize the execution, delivery and
performance of  this Amendment;

	(b)     No consent of any other person 
(including, without limitation, shareholders or creditors 
of any Borrower or a Guarantor), and no action of, or 
filing with any governmental or public body or authority 
is required to authorize, or is otherwise required in 
connection with the execution, delivery and performance 
of this Amendment;

	(c)     This Amendment, the Notes and the 
other instruments and documents contemplated hereby 
have been duly executed and delivered by a duly 
authorized officer on behalf of such party, and 
constitutes a legal, valid and binding obligation of such 
party enforceable against such party in accordance with 
its terms, subject to bankruptcy, reorganization, 
insolvency, moratorium and other similar laws affecting 
the enforcement of creditors' rights generally and the 
exercise of judicial discretion in accordance with general 
principles of equity; and

	(d)     The execution, delivery and performance 
of this Amendment, the Notes and the other instruments 
and documents contemplated hereby will not violate any 
law, statute or regulation, or any order or decree of any 
court or governmental instrumentality, or conflict with, 
or result in the breach of, or constitute a default under 
any contractual obligation of such party.

	SECTION 6.2  Nothing herein shall be deemed 
to be a waiver of any covenant or agreement contained 
in the Credit Agreement, and each Borrower and each 
Guarantor hereby agrees that all of the covenants and 
agreements contained in the Credit Agreement and the 
other Loan Documents are hereby ratified and 
confirmed in all respects and shall remain in full force 
and effect in accordance with their respective terms,

	SECTION 6.3 All references to the Credit 
Agreement in the Credit Agreement or any other Loan 
Document and the other documents and instruments 
delivered pursuant to or in connection therewith shall 
mean such Agreement as amended hereby and as each 
may in the future be amended, restated, supplemented or 
modified from time to time.

	SECTION 6.4 This Amendment may be 
executed by the parties hereto individually or in 
combination, in one or more counterparts, each of which 
shall be an original and all of which shall constitute one 
and the same agreement.

	SECTION 6.5 Delivery of an executed 
counterpart of a signature page by telecopier shall be 
effective as delivery of a manually executed counterpart.

	SECTION 6.6  This Amendment shall be 
governed by, and construed and interpreted in 
accordance with, the laws of the State of New York.

	SECTION 6.7 The parties hereto shall, at any 
time and from time to time following the execution of 
this Amendment, execute and deliver all such further 
instruments and take all such further action as may be 
reasonably necessary or appropriate in order to carry 
out the provisions of this Amendment.

	[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]





						SCHEDULE 2.01(a)


				Commitments

	Lender                                         Commitment
					     
	Fleet Capital Corporation                       $8,333,333
	60 East 42nd Street
	New York, New York  10017
	Attention. Mr. Thomas Maiale
	Tel #:  (212) 885-8826
	Fax #:  (212) 885-8829

	Heller Financial, Inc.                          $5,833,333
	101 Park Avenue
	New York, New York  10178
	Attention: Mr. Tom Bukowski
	Tel #:   (212) 880-7169
	Fax #:  (212) 880-7002

	PNC Bank, National Association                  $2,666,667
	2 PNC Plaza 18th Floor
	620 Liberty Avenue
	Pittsburgh, PA 15222
	Attention:  Mr. Richard Muse
	Tel #:  (412) 762-4471
	Fax #:  (412)762-4069

	IBJ Schroder Business Credit Corp.              $2,333,333
	One State Street
	New York, New York 10004
	Attention:  Mr. Jim Steffy
	Tel #:  (212) 858-2094
	Fax#:   (212)858-2151

	National Bank of Canada,                        $2,166,667
	a Canadian Chartered Bank
	125 West 55th Street
	New York, New York 10019
	Attention:  Mr. Torn Doss
		    Senior Vice President
	Tel #:  (212) 632-8560
	Fax#:   (212) 632-8564


	Lender                                        Commitment

	Deutsche Financial Services                    $2,000,000
	Corporation
	2331 Waukegan Road
	Bannuck Bunn. Illinois 60016
	Attention:  Mr. Charles Arkin
	Fax #: (847) 948-1872

	National City Dank                             $1,666,667
	1900 East Ninth Street
	Cleveland, Ohio 44114
	Attention: Mr. Joseph D. Robison
	Tel #:  (216) 575-9254
	Fax #:  (216) 575-9396

	Total Commitment                              $25,000,000


<PAGE>


				EXHIBIT A


							[DATE]

Fleet Capital Corporation
60 East 42nd Street
New York, NY 10017
Attn: Thomas Maiale

Gentlemen:

	Reference is made to that certain Amendment 
No.3 dated October ____, 1998 to the Amended and 
Restated Revolving Credit Agreement dated as of 
September 15, 1997 (as heretofore amended, and as 
may be further amended, restated, modified or 
supplemented from time to time, the "Credit 
Agreement") among Jitney-Jungle Stores of America, 
Inc., Southern Jitney Jungle Company, McCarty-
Holman Co., Inc., Jitney-Jungle Bakery. Inc., Pump and 
Save, Inc.. Interstate Jitney Jungle Stores, Inc., and 
Delchamps, Inc. (each a "Borrower" and collectively, 
the "Borrowers"), the Guarantors named therein, the 
Lenders named therein and Fleet Capital Corporation, as 
Agent.

	Capitalized terms used herein and not defined 
shall have the respective meanings assigned to such 
terms in the Credit Agreement.

	[BANK] hereby agrees to increase its 
Commitment as set forth on Schedule 2.01(a) to the 
Credit Agreement by [___________________]  making 
its Commitment [________________].



					[BANK]



					By ____________________         
					   Name:
					   Title:


Accepted and agreed this     day of    


FLEET CAPITAL CORPORATION, as Agent

By _________________________
   Name:
   Title:

<PAGE>


			WAIVER AND CONSENT AGREEMENT


	WAIVER AND CONSENT AGREEMENT 
dated May 8, 1998 to the Amended and Restated 
Revolving Credit Agreement dated as of September 
15,1997 (as heretofore amended, and as may be further 
amended, restated, modified or supplemented from time 
to time, the "Credit Agreement") among Jitney-Jungle 
Stores of America, Inc, ("Jutney Jungle"), Southern 
Jitney Jungle Company, McCarty-Holman Co., Inc., 
Jitney-Jungle Bakery, Inc., Pump and Save, Inc., 
Interstate Jitney Jungle Stores. Inc., and Delchamps, 
Inc., ("Delchamps") (each a "Borrower" and 
collectively, the "Borrowers"), the guarantors named 
therein, the lenders named therein (the "Lenders") and 
Fleet Capital Corporation, as agent for the Lenders (the 
"Agent"). Capitalized terms used herein and not defined 
shall have the respective meanings assigned to such 
terms in the Credit Agreement.

	WHEREAS the Jitney-Jungle desires to execute 
and deliver to A.I. Credit Corp.
("Credit Corp.") a Premium Finance Agreement and a 
Disclosure Statement and Security Agreement, each 
dated April 30,1998 (together, the "Agreements");

	WHEREAS the Agent and the Lenders are 
willing to consent to the execution and delivery of the 
Agreements and to waive such provisions of the Credit 
Agreement on the terms and conditions contained 
herein;

	NOW, THEREFORE, the Borrowers, the 
Guarantors, the Lenders and the Agent hereby agree as 
follows:

1.      Consent.  The Agent and the Lenders 
hereby consent to the execution by Jitney-Jungle of the 
Agreements.

2.      Waiver.   Pursuant to the terms, and 
conditions contained herein, the Agent and the Lenders 
hereby agree to the following:

	2.1     to waive Section 7.01 of the Credit 
Agreement only to the extent necessary to permit Jitney-
Jungle to grant liens in favor or Credit Corp. to secure 
payment of amounts due under the Agreements;

	2.2     to waive Section 7.03 to the Credit 
Agreement only to the extent necessary to permit Jitney-
Jungle to incur, create, assume and permit to exist 
Indebtedness to Credit Corp. incurred in connection 
with the Agreements up to a maximum amount of 
$16,500,000;

	2.3     to waive Section 7.18(a) to the Credit 
Agreement only to the extent necessary to allow Jitney-
Jungle, directly or indirectly, to prepay, redeem, 
purchase, defease or retire in advance of its scheduled 
maturity any Indebtedness under certain insurance 
policies maintained with Aon Risk Services with respect 
to the premiums payable under such policies, as 
contemplated by the financing arrangements with Credit 
Corp. pursuant to the Agreements.

3.      Effective Date. This Agreement shall 
become effective upon compliance with the conditions 
set fort immediately below:

	(a)     The Agent shall have received an original 
counterpart of this Waiver and Consent, duly executed 
and delivered by the Borrowers, the Guarantors and the 
Lenders.

	(b)     No Event or Event of Default shall have 
occurred and there shall have been no material adverse 
change in the business or financial condition of any of 
the Borrowers.

5.      Ratification. Except as expressly waived 
herein, all terms and conditions of the Loan Agreement 
and all other Loan Documents remain in full force and 
effect.   All collateral security and guarantees in 
connection with the Loan Agreement and/or the Loan 
Documents are hereby confirmed and ratified in all 
respects.

6.      Counterparts. This Waiver and Consent 
may be executed in counterparts, each of which shall 
constitute an original but all of which when taken 
together shall constitute one contract, and shall become 
effective when copies hereof which, when taken 
together, bear the signatures of each of the parties 
hereto shall be delivered to the Agent, Delivery of an 
executed counterpart of a signature page to this Waiver 
and Consent by telecopier shall be effective as delivery 
of a manually executed signature page hereto.

7.      Governing Law. THIS WAIVER AND CONSENT SHALL BE 
GOVERNED BY, AND CONSTRUED AND INTERPRETED IN 
ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK 
(OTHER THAN THE CONFLICTS OF LAWS PRINCIPLES THEREOF).



<PAGE>



	IN WITNESS WHEREOF, the parties 
have caused this Amendment Agreement to be 
executed by their respective officers thereunto duly 
authorized, as to the date first above written.


				FLEET CAPITAL CORPORATION, as Agent



				By:   /s/ Thomas Maiale   
				Name:   Thomas Maiale   
				Title:  Vice President


				
				FLEET CAPITAL CORPORATION, as Lender



				By:   /s/ Thomas Maiale   
				Name:   Thomas Maiale   
				Title:  Vice President

				
				
				PNC BANK, NATIONAL ASSOCIATES, as Lender



				By:   /s/ Richard F. Muse, Jr.
				Name:   Richard F. Muse, Jr.
				Title:  Vice President



				HELLER FINANCIAL INC., as Lender



				By:   /s/ Stephen M. Metivier
				Name:   Stephen M. Metivier
				Title:  Assistant Vice President



			       IBJ SCHRODER BUSINESS CREDIT CORP.,
				      as Lender


				By:   /s/ James M. Steffy
				Name:   James M. Steffy
				Title:  Vice President


<PAGE>

				NATIONAL BANK OF CANADA, a Canadian
				      Chartered Bank, as Lender



				By:   /s/ J. Michael Smith
				Name:   J. Michael Smith
				Title:  Vice President
				


				NATIONAL CITYBANK, as Lender



				By:   /s/ Joseph D. Robinson
				Name:   Joseph D. Robinson
				Title:  Vice President

				
				
				DEUTSCHE FINANCIAL SERVICES HOLDING
					 CORPORATION, as Lender



				By:   /s/ Pamela D. Petrick
				Name:   Pamela D. Petrick
				Title:  Vice President


				
				FLEET BANK, N.A., as a Letter of
					Credit Issuer



				By:   /s/ Thomas Maiale   
				Name:   Thomas Maiale   
				Title:  Vice President


ACCEPTED AND AGREED
JITNEY-JUNGLE STORES OF AMERICA, INC.
SOUTHERN JITNEY JUNGLE COMPANY
McCARTY-HOLMAN CO., INC.
JITNEY-JUNGLE BAKERY, INC.,
PUMP AND SAVE, INC.,
INTERSTATE JITNEY JUNGLE STORES, INC.,
DELCHAMPS, INC.,
SUPERMARKET CIGARETTE SALES, INC.,




By:      /s/R. Barry Cannada
   Name:   R. Barry Cannada
   Title:  Executive Vice President
	   and General Counsel





<PAGE>

		WAIVER AND CONSENT AGREEMENT
			   To
	AMENDED AND RESTATED REVOLVING CREDIT AGREEMENT


	WAIVER AND CONSENT AGREEMENT, 
dated September 2,1998, to the Amended and Restated 
Revolving Credit Agreement dated as of September 
15,1997 (as heretofore amended, and as may be further 
amended, restated, modified or supplemented from time 
to time, the "Credit Agreement") among Jitney-Jungle 
Stores of Americia, Inc. ("Jitney Jungle").  Southern 
Jitney Jungle Company, McCarty -Holman Co., Inc., 
Jitney-Jungle Bakery, Inc., Pump and Save. Inc., 
Interstate Jitney Jungle Stores. Inc., Delta Acquisition 
Corporation and Delchamps, Inc. ("Delchamps") (each a 
"Borrower" and collectively, the "Borrowers"), the 
guarantors named therein, the lenders named therein 
(the "Lenders") and Fleet Capital Corporation, as agent 
for the Lenders (the "Agent"). Capitalized terms used 
herein and not defined shall have the respective 
meanings assigned to such terms in the Credit 
Agreement.

	WHEREAS, Jitney Jungle intends to trade in its 
Cessna model 550 aircraft with manufacturer's serial 
number 550-0567 and United States nationality and 
registration marks N4IBH (the "Airframe") and the 
Pratt & Whitney aircraft engines with manufacturer's 
serial numbers PCE 711463 and PCE 71462 (together 
with the Airframe, the "Existing Plane") and to apply 
the proceeds received from such trade-in to the cost of 
its acquisition of the Cessna Citation Ultra model 560 
aircraft with manufacturer's serial number 560-0430 
specified by United States nationality and registration 
Number N71JJ (the "New Airframe") and Pratt & 
Whitney aircraft engines with manufacturer's serial 
numbers PCE -JC0450 (together with the New 
Airframe, the ("New Plane");

	WHEREAS, Jitney Jungle desires to sell (the 
"East Fortification Street Sale") certain subdivision lots 
located in Jackson, Mississippi (the "Parcel") as more 
fully described in the Agreement of Sale and Purchase, 
dated on or about August 31, 1998, attached hereto as 
Exhibit A (the "East Fortification Street Agreement"), 
among Jitney Jungle and McCarty Holman Company, a 
Mississippi limited partnership.

	WHEREAS, the Borrowers have requested that 
the Agent and the Lenders agree to waive certain 
provisions in the Credit Agreement arising from the 
trade-in of the Existing Plane, the purchase of the New 
Plane and the East Fortification Street Sale;

	WHEREAS, the Agent and the Lenders are 
willing to consent to such waivers on the terms and 
conditions contained herein;

	NOW, THEREFORE, the Borrowers, the 
Guarantors, the Lenders and the Agent hereby agree as 
follows:

	SECTION 1. WAIVER AND CONSENT 
(AIRCRAFT), Pursuant to the terms and conditions 
contained herein, the Agent and the Lenders hereby 
agree to the following:

	SECTION 1.1.   The Agent and the Lenders 
agree to release their lien on the Existing Plane and that 
the US$2,400,000 credit to be received by Jitney Jungle 
for the trade-in of the Exiting Plane (the "Trade-In 
Proceeds") to be applied towards the purchase of the 
New Plane pursuant to the Trade-In Quotation 
Agreement, dated October 22, 1997 between Citation 
Marketing and Jitney Jungle, shall not be subject to the 
provisions of Section 2.09(d)(i) of the Credit Agreement 
with respect to the application of proceeds of an Asset 
Sale,

	SECTION 1.2.    The Agent and the Lenders 
agree that the provision of Section
2.07(b)(ii) of the Credit Agreement with respect to the 
mandatory permanent reduction of
the Total Commitment and Supplemental Availability 
shall not be applicable to the Trade-In Proceeds.

	SECTION 1.3.    The Agent and the Lenders 
agree to waive Section 7.01 of the Credit Agreement as 
it applies to the lien on the New Plane created under 
each of the Loan and Aircraft Security Agreement 
between Jitney Jungle and Fleet Capital Corporation 
(the "Aircraft Loan Agreement") and the promissory 
note, executed by Jitney Jungle and payable to Fleet 
Capital Corporation (in such capacity, the "Aircraft 
Lender"), in connection therewith (the "Aircraft Note"); 
provided, however that if the Agent has not received the 
proceeds from the Aircraft Loan by September 30, 
1998, the waiver contained in this Section 1,3 shall, 
cease to be effective until such time that the Agent has 
received such proceeds.

	SECTION 1.4.    The Agent and the Lenders 
agree to waive Section 7.03 of the
Credit Agreement as it applies to each of the Aircraft 
Loan Agreement and the Aircraft
Note; provided, however, that Jitney Jungle hereby 
agrees to deliver all proceeds from
the Aircraft Loan to the Agent.

	SECTION 2. WAIVER AND CONSENT 
(EAST FORTIFICATION STREET SALE)

	SECTION 2.1.    The Agent and the Lenders 
hereby agree to release their lien on the Parcel and 
consent to the East Fortification Street Sales described 
above and pursuant to the East Fortification Street Sale 
Agreement; provided, however, that the Net Cash 
Proceeds received by Jitney Jungle in connection with 
the East Fortification Street Sale shall be used to prepay 
the Loans pursuant to Section 2.09(d)(i) of the Credit 
Agreement.

	SECTION 2.2.    The Agent and the Lenders 
hereby agree that the provision of
Section 2.07(b)(ii) of the Credit Agreement with respect 
to the mandatory permanent
reduction of the Total Commitment and Supplemental 
Availability shall not be applicable
to the Net Cash Proceeds received by Jitney Jungle in 
connection with the East
Fortification Street Sale.

	SECTION 3 EFFECTIVE DATE.  This 
Agreement shall become effective upon compliance with 
the conditions set forth immediately below:

	SECTION 3.1.    The Agent shall have received 
an original counterpart of this Waiver and Consent, duly 
executed and delivered by the Borrowers, the 
Guarantors and the Lenders.

	SECTION 3.2.    The Agent shall have received 
a copy of the executed East Fortification Street Sale 
Agreement.

	SECTION 3.3.    No Default or Event of Default 
shall have occurred and be continuing and there shall 
have been no material adverse change in the business or 
financial condition of any of the Borrowers.

	SECTION 3.4.    All representations and 
warranties contained in this Waiver and Consent or 
otherwise made in writing to the Agent in connection 
herewith shall be true and correct in all material 
respects.

	SECTION 3.5.    Messrs. Kaye, Scholer, 
Fierman, Hays & Handler, LLP, counsel to the Agent, 
shall have received payment in full for all legal fees 
charged, and all costs and expenses incurred, by such 
counsel in connection with the transaction contemplated 
under this Waiver and Consent and the other Loan 
Documents and instruments in connection herewith and 
therewith.

	SECTION 4. MISCELLANEOUS

	SECTION 4.1.    Each of the Borrowers and 
each Guarantor reaffirms and restates the 
representations and warranties set forth in Article IV of 
the Credit Agreement, and all such representations and 
warranties shall be true and correct on the date hereof 
with the same force and effect as if made on such date 
(except insofar as such representation and warranties 
relate expressly to an earlier date). Each of the 
Borrowers and each Guarantor represents and warrants 
(which representations and warranties shall survive the 
execution and delivery hereof) to the Agent that:

	SECTION 4.2.   No consent of any other person 
(including, without limitation, shareholders or creditors 
of any Borrower or a Guarantor), and no action of, or 
filing with any governmental or public body or authority 
is required to authorize, or is otherwise required in 
connection with the execution, delivery and performance 
of this Waiver and Consent;

	SECTION 4.3.    This Waiver and Consent and 
the other instruments and documents contemplated 
hereby have been duly executed and delivered by a duly 
authorized officer on behalf of such party, and 
constitutes a legal, valid and binding obligation of such 
party Enforceable against such party in accordance with its 
terms, subject to bankruptcy, reorganization, insolvency, 
moratorium and other similar laws affecting the 
enforcement of creditors' rights generally and the 
exercise of judicial discretion in accordance with general 
principles of equity; and

	SECTION 4.4.    The execution, delivery and 
performance of this Waiver and Consent and the other 
instruments and documents contemplated hereby will 
not violate any law, statute or regulation, or any order 
or decree of any court or governmental instrumentality, 
or conflict with, or result in the breach of; or constitute 
the default under any contractual obligation of such party.

	SECTION 5.  RATIFICATION.  Except as 
expressly waived herein, all terms and conditions of the 
Credit Agreement and all other Loan Documents remain 
in full force and effect.  All collateral security and 
guarantees in connection with the Credit Agreement 
and/or the Loan Documents are hereby confirmed and 
ratified in all respects.

	SECTION 6. COUNTERPARTS.  This Waiver 
and Consent may be executed in counterparts, each of 
which shall constitute an original but all of which when 
taken together shall constitute one contract, and shall 
become effective when copies hereof which, when taken 
together, bear the signatures of each of the parties 
hereto shall be delivered to the Agent. Delivery of an 
executed counterpart of a signature page to this Waiver 
and Consent by telecopier shall be effective as delivery 
of a manually executed signature page hereto.

	SECTION 7. GOVERNING LAW. THIS WAIVER AND CONSENT 
SHALL BE GOVERNED BY, AND CONSTRUED AND INTERRPRETED IN 
ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK (OTHER 
THAN THE CONFLICTS OF LAWS PRINCIPLES THEREOF).

	[REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]




<PAGE>


	IN WITNESS WHEREOF, the parties 
have caused this Amendment Agreement to be 
executed by their respective officers thereunto duly 
authorized, as to the date first above written.


				JITNEY-JUNGLE STORES OF AMERICA, INC.,
				     as Borrower and as Guarantor



				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel




				SOUTHERN JITNEY JUNGLE COMPANY,
				     as Borrower and Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



				McCARTY-HOLMAN CO., INC.,
				     as Borrower and Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



			       JITNEY-JUNGLE BAKERY, INC.,
				     as Borrower and Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



<PAGE>


				PUMP AND SAVE, INC.,
				     as Borrower and as Guarantor



				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel




				INTERSTATE JITNEY JUNGLE STORES, INC.,
				     as Borrower and Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



				DELCHAMPS, INC.,
				     as Borrower and Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



			       JJ CONSTRUCTION CORP.



				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel



			       SUPERMARKET CIGARETTE SALES, INC.,
				     as Guarantor


				By:   /s/ R. Barry Cannada
				Name:   R. Barry Cannada
				Title:  Executive Vice President
					General Counsel


<PAGE>


				FLEET CAPITAL CORPORATION, as Agent



				By:   /s/ Thomas E. Joyce   
				Name:   Thomas E. Joyce   
				Title:  Vice President


				
				FLEET CAPITAL CORPORATION, as Lender



				By:   /s/ Thomas E. Joyce   
				Name:   Thomas E. Joyce   
				Title:  Vice President

				
				
				PNC BANK, NATIONAL ASSOCIATES, as Lender



				By:   /s/ Richard F. Muse, Jr.
				Name:   Richard F. Muse, Jr.
				Title:  Vice President



				HELLER FINANCIAL INC., as Lender



				By:   /s/ Thomas W. Bukowski
				Name:   Thomas W. Bukowski
				Title:  Senior Vice President



			       IBJ SCHRODER BUSINESS CREDIT CORP.,
				      as Lender


				By:   /s/ James M. Steffy
				Name:   James M. Steffy
				Title:  Vice President


<PAGE>

				NATIONAL BANK OF CANADA, a Canadian
				      Chartered Bank, as Lender



				By:   /s/ Ed Simpson
				Name:   Ed Simpson
				Title:  Vice President
				
				By:   /s/ Bill Fay
				Name:   Bill Fay
				Title:  Vice President



				NATIONAL CITYBANK, as Lender



				By:   /s/ Joseph D. Robinson
				Name:   Joseph D. Robinson
				Title:  Vice President

				
				
				DEUTSCHE FINANCIAL SERVICES HOLDING
					 CORPORATION, as Lender



				By:   /s/ Pamela D. Petrick
				Name:   Pamela D. Petrick
				Title:  Vice President


				
				FLEET BANK, N.A., as a Letter of
					Credit Issuer



				By:   /s/ Thomas E. Joyce   
				Name:   Thomas E. Joyce   
				Title:  Senior Vice President








<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   OTHER
<FISCAL-YEAR-END>                          JAN-02-1999
<PERIOD-END>                               JAN-04-1998
<CASH>                                           8,494
<SECURITIES>                                         0
<RECEIVABLES>                                   19,652
<ALLOWANCES>                                         0
<INVENTORY>                                    159,849
<CURRENT-ASSETS>                               226,384
<PP&E>                                         647,558
<DEPRECIATION>                                 360,980
<TOTAL-ASSETS>                                 698,707
<CURRENT-LIABILITIES>                          205,995
<BONDS>                                              0
                           68,865
                                      9,695
<COMMON>                                             4
<OTHER-SE>                                   (191,306)
<TOTAL-LIABILITY-AND-EQUITY>                   698,527
<SALES>                                      1,432,963
<TOTAL-REVENUES>                             1,432,963
<CGS>                                        1,058,083
<TOTAL-COSTS>                                1,395,910
<OTHER-EXPENSES>                                   544
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              48,273
<INCOME-PRETAX>                               (11,764)
<INCOME-TAX>                                   (3,880)
<INCOME-CONTINUING>                            (7,884)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (7,884)
<EPS-PRIMARY>                                  (33.43)
<EPS-DILUTED>                                  (33.43)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission