MERRY GO ROUND ENTERPRISES INC
10-K, 1994-04-29
FAMILY CLOTHING STORES
Previous: CBT CORP /KY/, 8-K, 1994-04-29
Next: SMITH BARNEY SHEARSON AGGRESSIVE GROWTH FUND INC, N-30B-2, 1994-04-29



<PAGE>
                     SECURITIES AND EXCHANGE COMMISSION
                           Washington D.C. 20549

                                   FORM 10-K

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

                 For the fiscal year ended January 29, 1994.

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

For the transition period from                       to                        

Commission file number  1-10491
                        -------

                        MERRY-GO-ROUND ENTERPRISES, INC.
                        --------------------------------
             (Exact name of registrant as specified in its charter)

           Maryland                                              52-0913402
- - -------------------------------                          --------------------
(State or other jurisdiction of                          (I.R.S. Employer
 incorporation or organization)                           Identification No.)


   3300 Fashion Way, Joppa, Maryland                                21085
- - ----------------------------------------                         ----------
(Address of principal executive offices)                         (Zip Code)

Registrant's telephone number, including area code:   (410)  538-1000
                                                      ---------------

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

Title of Each Class                   Name of Each Exchange on Which Registered
- - -------------------                   -----------------------------------------
Common Stock, par value                       New York Stock Exchange, Inc.
- - -----------------------                       -----------------------------
  $ .0l per share
- - -------------------

Securities registered pursuant to Section 12(g) of the Act:  NONE
                                                             ----
Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports), and (2) has been subject to 
such Filing requirements for the past 90 days.   Yes   X   No
                                                     -----     -----
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 
of Regulation S-K is not contained herein, and will not be contained, to the 
best of registrant's knowledge, in definitive proxy or information statements 
incorporated by reference in Part III of this Form 10-K or any amendment to 
this Form 10-K.  [X]

Aggregate market value of the voting stock held by non-affiliates of the 
registrant: $121,347,754 based on the closing price of the stock on the New 
York Stock Exchange on April 20, 1994.

The number of outstanding shares of the registrant's common stock as of April 
20,1994:  53,932,335

Documents Incorporated By Reference:
         1.      Portions of the registrant's 1994 Annual Report to 
                 Stockholders (Annual Report) are incorporated in Parts II and 
                 IV.
         2.      Portions of the registrant's proxy statement which will be 
                 filed with the Commission within 120 days of the end of the 
                 fiscal year ended January 29, 1994 are incorporated in Part 
                 III.
<PAGE>
<PAGE>
               SECURITIES AND EXCHANGE COMMISSION

                           FORM 10-K

                MERRY-GO-ROUND ENTERPRISES, INC.

                 INDEX TO INFORMATION IN REPORT


<TABLE>
<CAPTION>
                                                                      Page
                                                                     Number
                                                                     ------

PART I
    <S>       <C>                                                    <C>
    Item 1.   Business                                                1
    Item 2.   Properties                                             17
    Item 3.   Legal Proceedings                                      18
    Item 4.   Submission of Matters to a Vote of Security Holders    20
</TABLE>

<TABLE>
<CAPTION>
PART II

    <S>       <C>                                                    <C>
    Item 5.   Market for the Registrant's Common Equity and Related  21 
              Stockholder Matters
    Item 6.   Selected Financial Data                                21
    Item 7.   Management's Discussion and Analysis of Financial      22
               Condition and Results of Operations
    Item 8.   Financial Statements and Supplementary Data            22
    Item 9.   Changes in and Disagreements with Accountants          22
              on Accounting and Financial Disclosure
</TABLE>

<TABLE>
<CAPTION>
PART III

    <S>       <C>                                                    <C>
    Item 10.  Directors and Executive Officers of the Registrant     22
    Item 11.  Executive Compensation                                 23
    Item 12.  Security Ownership of Certain Beneficial Owners        23
              and Management
    Item 13.  Certain Relationships and Related Transactions         23
</TABLE>

<TABLE>
<CAPTION>
PART IV

    <S>       <C>                                                    <C>
    Item 14.  Exhibits, Financial Statement Schedules and            24
              Reports on Form 8-K
</TABLE>

SIGNATURES                                                           30
<PAGE>
<PAGE>
                             Part I
                             ------

Item 1.  Business
- - -----------------

                          INTRODUCTION
                          ------------

         Merry-Go-Round Enterprises, Inc. (the "Company") was 
incorporated in Maryland in 1971.  The Company is a national 
specialty retailer of contemporary fashions for young men and 
women.  The majority of stores operate under the trade names 
Merry-Go-Round, N.E.T Works, DJ's Fashion Center for Men, 
Dejaiz, Attivo, Chess King, Cignal, Boogies Diner and Club 
International.  At January 29, 1994, the Company operated 1,434 
stores in 44 states and Washington, D.C., almost all of which 
were located in enclosed regional shopping malls.
         As a result of certain events in the third and fourth 
quarters of fiscal 1994, including those described below, on 
January 11, 1994, (the "petition date"), the Company and two of 
its subsidiaries, MGR Distribution Corporation and MGRR, Inc. 
(collectively the "MGRE debtors"), filed voluntary petitions 
for relief (the "filing") under Chapter 11 ("Chapter 11") of 
Title 11 of the United States Code (the "Bankruptcy Code") in 
the United States Bankruptcy Court for the District of 
Maryland, Baltimore Division (the "Bankruptcy Court").  The 
MGRE debtors are presently operating their businesses as 
debtors-in-possession under the jurisdiction of the Bankruptcy 
Court and intend to propose a plan of reorganization pursuant <PAGE>
<PAGE>
to Chapter 11.  As debtors in possession, the MGRE debtors may 
not engage in transactions outside of the ordinary course of 
business without approval of the Bankruptcy Court, after notice 
and hearing.
         The Company incurred a significant net loss in the 
third quarter of fiscal 1994.  This net loss caused the Company 
to be in violation of certain financial covenants in its 
borrowing arrangements and the Company was unable to reach an 
agreement with its lenders to amend or restructure these 
arrangements on satisfactory terms.  The extended negotiations 
with the Company's lenders created substantial uncertainty 
among the Company's vendors and factors, resulting in their 
failure to accept certain of the Company's spring merchandise 
orders and causing uncertainty as to future deliveries of 
merchandise.  These events led to the Company's decision to 
file for protection under Chapter 11 to enable the Company to 
restructure its financial arrangements under the jurisdiction 
of the Bankruptcy Court.
         The following discussion sets forth certain aspects of 
the Chapter 11 filing, but is not intended to be an exhaustive 
summary.  For additional information regarding the effect of 
the filing on the Company, reference should be made to the 
Bankruptcy Code.

<PAGE>
<PAGE>
         Chapter 11 Reorganization Under the Bankruptcy Code
         ---------------------------------------------------

         Pursuant to Section 362 of the Bankruptcy Code, the 
commencement of the Chapter 11 proceedings created an automatic 
stay, applicable generally to creditors and other parties in 
interest, of:  (i) the commencement or continuation of any 
judicial, administrative or other legal proceedings against the 
MGRE debtors that was or could have commenced prior to the 
filing; (ii) the enforcement against the MGRE debtors or their 
property of any judgments obtained prior to the filing; (iii) 
the taking of any action to obtain possession of or to exercise 
control over any property of the MGRE debtors, or otherwise 
create, perfect or enforce any lien against their property; 
(iv) the collection or assessment of any claims against or 
other liabilities of the MGRE debtors that arose prior to the 
filing.
         Any entity may apply to the Bankruptcy Court, upon an 
appropriate showing of cause for relief from the automatic 
stay, to exercise the foregoing and other remedies.
         The Company is in possession of its properties and is 
maintaining and operating its business as a debtor-in-possession
pursuant to Sections 1107 and 1108 of the Bankruptcy Code.  As 
a debtor-in-possession, the Company after notice and a hearing, 
may use, sell or lease its property in the ordinary course of 
business.  The Bankruptcy Code provides that all liabilities as <PAGE>
<PAGE>
of the petition date are subject to restructure under the terms 
of a plan of reorganization.

         Resolution of Claims
         --------------------

         Schedules were filed with the Bankruptcy Court setting 
forth the assets and liabilities of the Company and its 
subsidiaries as of the petition date as shown in the Company's 
accounting records.  The Bankruptcy Code provides for the 
establishment of a Bar Date, by which date proofs of claim are 
required to be filed for all amounts in dispute with or omitted 
from the schedules of liabilities filed by the Company.  The 
Bar Date has not been set by the Bankruptcy Court.  Differences 
between amounts shown by the Company and claims filed by 
creditors, if any, will be investigated and resolved.  The 
ultimate amount and settlement terms for any such liabilities 
will be subject to a plan of reorganization (see "plan of 
reorganization" below), and accordingly, are not presently 
determinable.

         Acceptance or Rejection of Executory Contracts
         ----------------------------------------------

         Subject to Bankruptcy Court approval and certain other 
limitations, the Company has the right to assume or reject real 
estate leases, personal property leases, service contracts and 
other unexpired executory prepetition contracts.  In this 
context, "assumption" means that the Company agrees to perform <PAGE>
<PAGE>
its obligations and cure existing defaults under the executory 
contract.  "Rejection" means that the Company is relieved of 
its obligations to perform further under the executory contract 
and is subject only to a prepetition unsecured claim for 
damages for the breach thereof.
         Unless the Bankruptcy Court, upon request of a party 
in interest and after notice and hearing, fixes a date by which 
the Company must elect to assume or reject an executory 
contract, other than a nonresidential real property lease, the 
Company may assume or reject such contracts in a plan or plans 
of reorganization (see "Plan of Reorganization" below).  The 
Bankruptcy Court has fixed July 31, 1994, as the date by which 
the Company must elect to assume or reject nonresidential real 
property leases.  Such date could be extended by the Court.  As 
of April 7, 1994, with Bankruptcy Court approval, three retail 
property leases had been rejected by the Company, leaving the 
landlords with the right to file prepetition unsecured claims.
         The Company cannot presently determine with certainty 
the number of store leases or other executory contracts it will 
seek to reject.  Likewise, the ultimate aggregate liability 
which will result from the filing of claims relating to such 
rejection cannot presently be determined.

<PAGE>
<PAGE>
         Plan of Reorganization
         ----------------------

         The Bankruptcy Code provides that, for 120 days after 
the date of the filing, the Company has the exclusive right to 
file a plan or plans of reorganization (a "plan") with the 
Bankruptcy Court (the "exclusivity period").  If the Company 
files a plan during the exclusivity period, no other party may 
file a plan of reorganization until 180 days after the filing 
have elapsed (the "acceptance period").  Until the end of the 
acceptance period, the Company has the exclusive right to 
solicit acceptances of a plan.  The Bankruptcy Court may extend 
the exclusivity period and/or the acceptance period.  If the 
Company fails to file a plan during the exclusivity period or, 
after such plan has been filed, the Company fails to obtain 
acceptances of such a plan as required by the Bankruptcy Code, 
then any party in interest may file a plan of reorganization.  
Additionally, if the Bankruptcy Court were to appoint a 
trustee, the exclusivity period, if not previously terminated, 
would terminate.  Currently the exclusivity period will expire 
on May 11, 1994, and the acceptance period will expire on July 
11, 1994.  As of the date hereof, the Company has sought an 
extension of its exclusivity period until January 10, 1995.
         After a plan has been filed with the Bankruptcy Court, 
it will be sent, together with a disclosure statement approved 
by the Bankruptcy Court, to all impaired prepetition creditors 
and stockholders for acceptance or rejection.  Following <PAGE>
<PAGE>
acceptance or rejection of any plan by impaired prepetition 
creditors and stockholders, the Bankruptcy Court after notice 
and a hearing would consider whether to confirm the plan.  The 
standards for confirmation of a plan of reorganization are 
complex and depend on, to some extent, the plan's treatment of 
prepetition creditors and stockholders.
         It is not clear when a plan will be filed with the 
Bankruptcy Court, nor can any assurances be given that any such 
plan will be confirmed by the Bankruptcy Court.
         Inherent in a successful plan is a capital structure 
which permits a debtor to generate sufficient cash flow after 
reorganization to meet its restructured obligations and fund 
its current obligations.  Under the Bankruptcy Code, the rights 
of and ultimate payments to prepetition creditors and 
stockholders may be substantially altered or, as to some 
classes, even eliminated.

         Post Petition Matters
         ---------------------

         An official committee of unsecured creditors (the 
"creditors' committee") has been appointed to represent the 
interests of prepetition unsecured creditors.  The creditors' 
committee has retained counsel and accountants to assist in 
performing its statutory functions.  The Company has learned 
that a number of its prepetition creditors have sold and 
assigned their prepetition debt to other parties.  Such <PAGE>
<PAGE>
transfers of claims have resulted in resignations from and a 
change in membership of the committee.
         On April 14, 1994, an official committee of equity 
security holders (the "equity committee") was appointed to 
represent the interests of the stockholders.  The equity 
committee has retained counsel.
         In connection with the filing, the Company entered 
into and the Bankruptcy Court approved an agreement with 
certain lenders and The CIT Group/Business Credit, Inc., as 
agent, to provide debtor-in-possession financing in the form of 
a $125 million line of credit (see note 5 to the consolidated 
financial statements included in the 1994 Annual Report 
incorporated herein by reference).  The Company believes that 
the Bankruptcy Court protection provided by the filing, its 
line of credit agreement and the approximately $97 million in 
cash and cash equivalents it had as of the petition date has 
enabled it to progress toward the resumption of normal business 
operations and provide trade creditors with the assurances they 
need to supply merchandise to the Company.
         At this time it is not possible to predict the outcome 
of the filing in general, or the effect of the filing on the 
business of the Company or on the interests of prepetition 
creditors and stockholders.  Because of this and other 
possibilities, the value of the Company's common stock is 
highly speculative.  The uncertainty regarding the eventual 
outcome of the filing and the effects of other unknown adverse <PAGE>
<PAGE>
factors could threaten the Company's existence as a going 
concern.

                            General
                            -------

         The Company is a national specialty retailer of 
moderate to higher priced contemporary fashions primarily for 
young men and women.  Approximately 75% of the Company's sales 
are of men's apparel.  In addition to its fashion selection, 
the Company emphasizes merchandise display, store location and 
design and personalized service to the customer.  At January 
29, 1994, the geographic distribution of the Company's 1,434 
retail stores by regions of the United States was as follows: 
East North Central, 315; East South Central, 72; Middle 
Atlantic, 246; Mountain, 5O; New England, 93; Pacific, 139; 
South Atlantic, 290; West North Central, 60; and West South 
Central, 169.  Following the fiscal year-end, and as previously 
announced, the Company closed approximately 5O stores as their 
leases expired.
         In May 1993, the Company purchased 450 young men's 
store locations, comprising the Chess King division of Melville 
Corporation, and related merchandise inventory.  The purchase 
price, including the merchandise inventory together with 
certain post closing adjustments and other estimated direct 
acquisition costs was approximately $40.2 million.  The stores 
are operating under the "Chess King" concept.

<PAGE>
<PAGE>
                  Merchandising and Marketing
                  ---------------------------

         The Company's merchandising divisions, led by Lenny 
Weinglass, Chief Executive Officer of the Company, have been 
reorganized into four major operating concepts, each of which 
is headed by a concept merchandising manager and has separate 
buying personnel.  The Company is currently searching for two 
top merchandising executives, one to head the Merry-Go-Round 
concept and one to head the young men's concepts of 
Dejaiz/Attivo and Chess King.  Concept merchandising management 
is responsible for purchasing, pricing, markdowns, inventory 
planning and allocating merchandise to the concept stores.  A 
computerized point-of-sale merchandise system aids in 
accomplishing these tasks.  The Company emphasizes frequent 
shipments to its stores to maintain a continuous flow of 
current merchandise.  The Company is currently revising certain 
of its merchandising and marketing strategies, including 
further distinguishing the merchandise content among its 
concepts.  The Company recently identified approximately 80 of 
the stores referred to below (22 in the Merry-Go-Round concept, 
48 in the Chess King concept and 8 in the Dejaiz/Attivo 
concept) which had lower sales, and operates them as clearance 
stores for slow moving and end-of-season merchandise.

         The four major operating concepts are as follows:

<PAGE>
<PAGE>
         Merry-Go-Round Concept - Young Men's and Women's 
         Apparel Stores
         ------------------------------------------------

         As of January 29, 1994, the Company operated 517 
Merry-Go-Round concept stores primarily under the names 
"Merry-Go-Round" and "N.E.T Works".  These stores average 
approximately 3,100 square feet of selling space and offer an 
assortment of moderate to higher priced fashion apparel for 
young men and women between the ages of 15 and 25.  The fashion 
merchandise includes dress and casual pants, jeans, shirts, 
blouses, dresses, outerwear and related men's and women's 
accessories.

         DeJaiz/Attivo Concept - Young Men's Apparel Stores
         --------------------------------------------------

         As of January 29, 1994, the Company operated 395 
DeJaiz/Attivo concept stores primarily under the names "DJ's - 
Fashion Center For Men," "Dejaiz" and "Attivo."  These stores 
average approximately 2,700 square feet of selling space and 
feature a complete collection of fashion apparel for young men 
between the ages of 18 and 35.  These stores carry a wider and 
broader selection of young men's fashion merchandise than the 
young men's and women's apparel stores.  These stores offer a 
complete fashion wardrobe including dress and casual pants, 
jeans, shirts, suits, sportcoats, outerwear and related 
accessories.

<PAGE>
<PAGE>
         Chess King Concept - Casual Men's Apparel Stores
         ------------------------------------------------

         As of January 29, 1994, the Company operated 417 Chess 
King concept stores primarily under the name "Chess King." 
These stores average approximately 1,900 square feet of selling 
space and offer a selection of moderately priced casual pants, 
jeans, shirts, outerwear and accessories, the majority of which 
consists of private label merchandise.  Chess King's customers 
are price conscious men between the ages of 18 and 30.

         Cignal Concept - Contemporary Upscale Men's and 
         Women's Apparel Stores
         -----------------------------------------------

         As of January 29, 1994, the Company operated 80 Cignal 
concept stores under the name "Cignal."  These stores average 
approximately 2,100 square feet of selling space and offer high 
quality contemporary designer sportswear for men and women 
between the ages of 20 and 40.

         Other Concepts
         --------------

         As of January 29, 1994, the Company operated 20 stores 
under the name "Club International".  These stores offer a 
complete selection of tailored men's clothing and related 
accessories appealing to the 25-50 year-old traditional men's 
clothing customer.
         As of January 29, 1994, the Company operated five 
Boogies Diner locations.  These stores combine a contemporary <PAGE>
<PAGE>
fashion boutique (with logo merchandising) with 1950's style 
All-American diner.
         The Company has no manufacturing facilities.  It 
purchases its merchandise from over 1,000 vendors and is not 
dependent upon any single source of supply.  It maintains no 
long-term or exclusive purchase commitments or arrangements 
with any manufacturer.
         All merchandise is shipped directly from vendors to 
the Company's central distribution facility near Baltimore, 
where it is received, inspected and priced before being shipped 
to the stores by common carrier.  The Company has begun a 
program of automatic replenishment of merchandise providing 
with certain of its vendors with the objectives of providing 
broader merchandise selection and reducing inventory carrying 
costs.
         Approximately 30% of the Company's sales is 
represented by private label merchandise which focuses on 
quality, fashion and value.  The Company designs, but does not 
manufacture this merchandise, which includes for each concept, 
moderately priced collections of casual apparel for men and 
women intended to appeal to a wide variety of customers.
         The Company experiences the normal seasonal pattern of 
the retail apparel industry with its peak sales and inventory 
levels occurring during the Holiday and Back-to-School seasons.
         The Company's advertising efforts are primarily 
directed to cable music television (MTV and VH-1) which <PAGE>
<PAGE>
captures a large portion of the Company's targeted customers.  
The Company also advertises in national fashion magazines
and local shopping mall publications.

                        Store Operations
                        ----------------

         At January 29, 1994, the Company operated 1,434 retail 
stores in 44 states and Washington, D.C.  Almost all of the 
stores are located in enclosed regional shopping malls and are 
leased.
         During fiscal 1994, the numbers of stores opened, 
acquired and closed, by concept, were as follows:
<TABLE>
<CAPTION>
                 Open at                                 Open at
                 Jan. 30   Stores    Stores    Stores    Jan. 29
                    1993   Opened    Acquired  Closed       1994
                 -------   ------    --------  ------    -------
<S>              <C>       <C>       <C>       <C>       <C>
Concept
- - -------
Merry-Go-Round     496       35         -         (14)      517
DeJaiz/Attivo      396       15         -         (16)      395
Chess King           -        -       450         (33)      417
Cignal              74        8         -          (2)       80
Club Intl.          17        3         -           -        20
Boogies Diner        6        -         -          (1)        5

    Total          989       61       450         (66)    1,434
</TABLE>
         In May 1993, the Company acquired 450 Chess King store 
locations and certain other assets for approximately $40.2 
million (see note 3 to the consolidated financial statements 
included in the Annual Report for fiscal 1994 incorporated 
herein by reference).
<PAGE>
<PAGE>
         The Company's store operations are led by four vice 
presidents, assisted by several regional vice presidents and 
district managers.  Each of the Company's stores is staffed by 
a manager, assistant manager and full and part-time sales 
personnel.  Supervisory personnel regularly visit the stores to 
review merchandise inventory levels, content and presentations, 
staff training, personnel issues, inventory shrinkage and to 
monitor overall operations.
         The Company has a program of in-store video training 
of personnel to assist them in the identification of customer 
needs.  Productivity reports and regular reviews are also used 
to develop store personnel.  Performance, compensation and 
incentive programs for rewarding sales personnel are in place.
         Stores are designed with special emphasis on the 
display of merchandise.  The stores are well maintained and the 
Company has in place a remodeling program.  The Company expects 
to remodel approximately 39 stores during fiscal 1995.
         The Company's stores conduct primarily a cash business 
including sales on a layaway plan.  All stores offer credit 
through various national credit cards.  During the last fiscal 
year, credit card sales were approximately 25% of total sales.  
Where sales are made on credit cards, the credit agency assumes 
the full credit risk and pays the Company directly, after 
deducting a service fee.  The Company maintains a policy of 
offering cash refunds, issuing charge card credits or giving 
in-store credits if merchandise is returned within 30 days.
<PAGE>
<PAGE>
         The stores conform to the operating hours of the malls 
in which they are located and generally are open from 10:00 
a.m. to 9:30 p.m., Monday through Saturday, and from 12:00 p.m. 
to 5:00 p.m. on Sunday.

                          Competition
                          -----------

         The retail apparel business is highly competitive.  
The Company's stores compete with national chains, local 
independent retail stores and with regional and national 
department store chains.  Many of its competitors are 
considerably larger than the Company and have substantially 
greater financial and other resources.  The Company competes 
primarily on the basis of fashion selection, price, merchandise 
display, store location and design and personalized service to 
the customer.

                           Employees
                           ---------

         At January 29, 1994, the Company had 14,970 employees, 
approximately two-thirds of whom were employed part-time on a 
regular basis.  In addition, a number of temporary employees 
are hired during the peak Back-to-School and Holiday seasons.  
The Company has never had a work stoppage and considers its 
employee relations to be good.

<PAGE>
<PAGE>
                  Trademarks and Service Marks
                  ----------------------------

         "Merry-Go-Round," "DJ's - Fashion Center For Men," 
"Dejaiz," "Attivo," "Chess King," "Cignal," "Club 
International", and several other trademarks of lesser 
importance have been registered with the United States Patent 
and Trademark Office.

Item 2. Properties
- - -------------------

         The Company's business is conducted from its 
headquarters and distribution center located on a 44 acre site 
near Baltimore, Maryland in Harford County, Maryland.  This 
facility is comprised of 240,000 square feet for headquarters 
operations and 770,000 square feet for warehousing and 
distribution.  It is estimated that this facility has the 
capacity for receiving, processing and shipping merchandise for 
approximately 2,000 stores.  The Company owns the land, land 
improvements and building comprising the site.
         The Company purchased land and a 12,000 square foot 
two-story street-front building in Georgetown, Washington, D.C. 
The site is currently used as a Boogies Diner.  This is the 
only retail location the Company owns.
         The Company leases substantially all of its stores, 
generally for a term of ten years.  Under most leases, the 
Company is required to pay, in addition to fixed minimum rental 
payments, additional rent based on a percentage of gross sales <PAGE>
<PAGE>
in excess of specified amounts, charges for real estate taxes, 
common area maintenance fees, utility charges, insurance 
premiums and mall association charges.
         In connection with the Chapter 11 filing, the Company 
commenced negotiations with its landlords to determine the 
extent to which the Company may assume or reject store leases 
as provided under the Bankruptcy Code.  The Company is in the 
early stages of these negotiations and cannot presently 
determine the number of such leases that it will assume or 
reject.  Likewise, the ultimate aggregate liabilities which 
will result from the filing of claims relating to the rejection 
of such leases cannot presently be determined.  As leases 
expire, the Company has historically been successful in 
negotiating renewals when desired.  However, as a result of the 
Chapter 11 filing, the Company may encounter difficulties in 
negotiating future renewals with certain of its landlords.

Item 3. Legal Proceedings
- - --------------------------

         Except as described below and other than ordinary 
routine litigation incidental to the business, neither 
Merry-Go-Round Enterprises, Inc. nor any of its wholly-owned 
subsidiaries is a party to any material pending legal 
proceedings.
         On January 11, 1994 (the "petition date"), the Company 
and two of its subsidiaries filed voluntary petitions for <PAGE>
<PAGE>
relief under Chapter 11 of the Federal Bankruptcy Code in the 
United States Bankruptcy Court for the District of Maryland 
(Chapter 11 Case Nos. 94-5-0161, 0162 and 0163 (SD)).  The 
Company and such subsidiaries are in possession of their 
respective properties and are maintaining and operating their 
respective businesses as debtors-in-possession pursuant to the 
provisions of Sections 1107 and 1108 of Chapter 11.  The 
Company intends and desires to continue the operation of its 
businesses and the management of its properties and intends to 
propose a plan or plans of reorganization pursuant to Chapter 
11 of the Bankruptcy Code (see "Business" for further 
information regarding Chapter 11 filing).
         Under Chapter 11, actions to pursue litigation against 
the Company are automatically stayed if the claim arose or is 
based on events that occurred on or before the petition date.
         Between December 15, 1993 and January 11, 1994, nine 
purported class actions were filed against the Company and 
three of its officers, Michael D. Sullivan, Isaac Kaufman and 
Leonard Weinglass, in the United States District Court, 
District of Maryland, seeking unspecified damages, attorneys' 
fees and other relief.  The complaints alleged that during 
certain periods in 1993, in violation of certain provisions of 
the Securities Exchange Act of 1934, defendants misrepresented 
and failed to disclose material facts about the business, 
financial condition and income of the Company.
<PAGE>
<PAGE>
         Of these nine cases, one case has been dismissed and 
eight have been consolidated.  An amended complaint has been 
filed as to the consolidated case.  The plaintiffs in this 
consolidated case are a purported class of persons who acquired 
Common Stock, or options to purchase Common Stock, of the 
Company during the period from November 24, 1993 through 
December 17, 1993.  In view of the automatic stay, the Company 
has not been named as a defendant in this amended complaint.  
The individual named defendants have informed the Company that 
they are reviewing the complaint and intend to defend the 
action vigorously.

Item 4. Submission of Matters to a Vote of Security Holders
- - ------------------------------------------------------------


         The Company did not submit any matter to a vote of its 
security holders during the fourth quarter of fiscal 1994.

Additional Item.  Executive Officers of the Registrant
- - ------------------------------------------------------

         The executive officers of the Company who are not also 
directors of the Company are set forth below.  All officers 
serve at the pleasure of the Board of Directors.
<TABLE>
<CAPTION>
Name and Age                 Office Held
- - ------------                 -----------
<S>                          <C>
Ken Rodriguez (44)           President - Cignal Division

Frank C. Peters (46)         Vice President and Controller
</TABLE>
<PAGE>
<PAGE>
         Mr. Rodriguez has been employed by the Company since 
1971.  He has been President - Cignal Concept since February 
1988.  He was Vice President - Merchandising from 1983 - 1988.  
Prior to 1983 he served as Men's Merchandise Manager, as a 
Buyer, as a District Manager and in store management.
         Mr. Peters has been employed by the Company since 
1974.  He has been Vice President and Controller since 1983.  
Prior to 1983 he served as Controller and Assistant Controller.

                            PART II
                            -------

Item 5. Market For the Registrant's Common Equity and Related 
Stockholder Matters
- - -------------------------------------------------------------

         The information regarding market prices of the 
Company's common stock, approximate number of stockholders, and 
dividends set forth on page 28 of the 1994 Annual Report to 
Stockholders is incorporated herein by reference.

Item 6. Selected Financial Data
- - -------------------------------

The selected financial data set forth on page 30 of the 1994 
Annual Report to Stockholders are incorporated herein by 
reference.

<PAGE>
<PAGE>
Item 7. Management's Discussion and Analysis of Financial
- - ---------------------------------------------------------
Condition and Results of Operations
- - -----------------------------------

         Management's discussion and analysis of financial 
condition and results of operations set forth on page 32 of the 
1994 Annual Report to Stockholders is incorporated herein by 
reference.

Item 8. Financial Statements and Supplementary Data
- - ---------------------------------------------------

         The consolidated financial statements of 
Merry-Go-Round Enterprises, Inc. and subsidiaries and the 
related notes, together with the report of KPMG Peat Marwick, 
dated April 5, 1994, and the Summary of Quarterly Results 
(unaudited) set forth on pages 7 through 31 of the Company's 
1994 Annual Report to Stockholders are incorporated herein by 
reference.

Item 9. Changes in and Disagreements with Accountants on
- - --------------------------------------------------------
Accounting and Financial Disclosure
- - -----------------------------------

None.

                            PART III

Item 10.  Directors and Executive officers of the Registrant
- - ------------------------------------------------------------

         Information regarding Directors of the Company 
(including those also serving as executive officers) is 
incorporated herein by reference to the Company's definitive <PAGE>
<PAGE>
proxy statement which will be filed with the Commission within 
120 days of the end of the fiscal year ended January 29, 1994.

Item 11.  Executive Compensation
- - --------------------------------

         Information regarding executive compensation is 
incorporated herein by reference to the Company's definitive 
proxy statement which will be filed with the Commission within 
120 days of the end of the fiscal year ended January 29, 1994.

Item 12.  Security Ownership of Certain Beneficial Owners and
- - -------------------------------------------------------------
Management
- - ----------

         Information regarding security ownership of certain 
beneficial owners and management is incorporated herein by 
reference to the Company's definitive proxy statement which 
will be filed with the Commission within 120 days of the end of 
the fiscal year ended January 29, 1994.

Item 13.  Certain Relationships and Related Transactions
- - --------------------------------------------------------

         Information regarding certain relationships and 
related transactions is incorporated herein by reference to the 
Company's definitive proxy statement which will be filed with 
the Commission within 120 days of the end of the fiscal year 
ended January 29, 1994.

<PAGE>
<PAGE>
                            PART  IV

Item 14.  Exhibits, Financial Statement Schedules and Reports
- - -------------------------------------------------------------
on Form 8-K
- - -----------

         (a)   1. Financial Statements
         -------------------------------

         The Consolidated Financial Statements of 
Merry-Go-Round Enterprises, Inc. and subsidiaries 
(debtors-in-possession) incorporated herein by reference to the 
Company's 1994 Annual Report to Stockholders are as follows:
         Consolidated Balance Sheets as of January 29, 1994 and 
January 30, 1993
         Consolidated Statements of Operations for the 
three-year period ended January 29, 1994
         Consolidated Statements of Stockholders' Equity for 
the three-year period ended January 29, 1994
         Consolidated Statements of Cash Flows for the 
three-year period ended January 29, 1994
         Notes to Consolidated Financial Statements
         Independent Auditors' Report

         (a)   2. Financial Statement Schedules
         ----------------------------------------
         The following financial statement schedules and report 
of independent auditors thereon are filed herewith:
<TABLE>
<CAPTION>
                                                      Page No.
                                                      --------
         <S>                                             <C>
         Independent Auditors' Report                    31
            (on Financial Statement Schedules)

<PAGE>
<PAGE>
         Schedule V - Property, Plant and Equipment      33

         Schedule VI - Accumulated Depreciation,         34
            Depletion and Amortization of Property,
            Plant and Equipment

         Schedule X - Supplementary Income               35
            Statement Information
</TABLE>
         All other schedules are omitted because they are not 
applicable, not required, or because the required information 
is included in the consolidated financial statements or notes 
thereto.

Item 14. (a) 3. Exhibits
- - ------------------------

         The following exhibits are filed as part of this 
Report and are all incorporated by reference to the identically 
numbered exhibit (except as otherwise indicated) in the 
Company's Registration Statements on Form S-1, Registration 
Nos. 2-83907 and 2-92347, or its annual reports on Form 10-K 
for the fiscal years ended January 28, 1984, February 2, 1985, 
February 1, 1986, January 31, 1987, January 30, 1988, January 
28, 1989, February 3, 1990, February 2, 1991, February 1, 1992 
and January 30, 1993 (the "1984 Form 10-K" through "1993 Form 
l0-K"), its Form 10-Q for the period ended August 4, 1990 (the 
"1990 Form 10-Q") and Form 10-Q for the period ended July 31, 
1993 ("the "1993 Form 10-Q"), and its Forms 8-K, dated 
September 20, 1991, June 15, 1992, May 16, 1993 and January 11, 
1994 (the "1991 Form 8-K" through "1994 Form 8-K"), each filed 
with the Commission.
<PAGE>
<PAGE>
<TABLE>
<CAPTION>
    Number                   Description
    ------                   -----------
    <S>            <C>
    3(a)      -    Articles of Restatement of the
                     Registrant, dated September 5, 1991
                     (1992 Form 10-K, Exhibit 3(a))

    3(a-l)    -    Articles Supplementary, dated
                     September 23, 1991
                     (1991 Form 8-K, Exhibit B to Exhibit
                     4(a))

    3(b)      -    By-laws of the Registrant, as amended,
                     including amended Sections 12 and 13
                     (filed herewith)

    4(a)      -    Rights Agreement dated as of September
                     20, 1991, between the Registrant and the
                     Rights Agent, including Form of Rights
                     Certificate (1991 Form 8-K, Exhibit 4(a))

    10(a)     -    Loan Agreement and Related Notes dated
                     June 28, 1993 between Signet
                     Bank/Maryland National Westminster Bank
                     USA, Boatmen's National Bank of St.
                     Louis, Credit Suisse and the Registrant
                     (1993 Form 10-Q)

    10(b)     -    Lease, dated June 30, 1975, between The
                     Arcade Partnership and the Registrant,
                     with amendments dated March 30, 1978 and
                     May 20, 1983; Lease dated March 17,
                     1982, between The Arcade Partnership
                     and the Registrant, with amendment dated
                     May 20, 1983 (Form S-1, No. 2-83907,
                     Exhibit 10(f))

    10(c)     -    Lease, dated October 24, 1983, and lease
                     dated February 27, 1984, between The
                     Arcade Partnership and the Registrant
                     (1984 Form 10-K, Exhibit 10(g))

    10(d)     -    Sublease and Assignment Option Agreement,
                     dated February 28, 1984, and lease dated
                     October 5, 1984, between The Arcade
                     Partnership and the Registrant (1985
                     Form 10-K, Exhibit 10(e))

    10(e)     -    Lease, dated March 5, 1986, between The
                     Arcade Partnership and the Registrant
                     (1986 Form 10-K, Exhibit 10(f))
<PAGE>
<PAGE>
    10(i)     -    Form of Deferred Compensation Agreement,
                     dated January 2, 1985, of the Registrant
                     with certain officers of the Registrant
                     (1985 Form 10-K, Exhibit 10(q))

    10(j)     -    1985 Employee Stock Option Plan of the
                     Registrant and forms of option
                     agreements (1986 Form 10-K, Exhibit
                     10(s))

    10(i)     -    Note Agreement, dated January 27, 1989,
                     of MGRR, Inc., as maker, in the original
                     principal amount of $25,000,000.00 and
                     Form of Senior Secured Note (1989 Form
                     10-K, Exhibit 10(q))

    10(m)     -    1989 Long-Term Incentive Plan of the
                     Registrant, as amended (1993 Form 10-K,
                     Exhibit 10(m))

    10(n)     -    Form of Restricted Share Award Agreement,
                     as amended (1990 Form 10-K, Exhibit
                     10(s))

    10(o)     -    Deferred Compensation Plan, dated April
                     1989 and Form of Deferred Compensation
                     Agreement, dated April 1989 (1989 Form
                     10-K, Exhibit 10(t))

    10(p)     -    Form of Incentive Stock Option Agreement,
                     dated September 26, 1990 (1991 Form 10-K,
                     Exhibit 10(p))

    l0(q)     -    Form of 1992 Director Stock Option
                     Agreement and Form of Stock Option
                     Agreement (1993 Form 10-K, Exhibit l0(q))

    10(r)     -    Stock Purchase Agreement dated March 17,
                     1993, between Melville Corporation and
                     the Registrant (1993 Form 10-K Exhibit
                     (10(r))

    10(s)     -    Note Purchase Agreements and Related
                     Notes, dated as of August 1, 1993,
                     between Principal Mutual Life Insurance
                     Company, Aid Association for Lutherans,
                     TMG Life Insurance Company and the
                     Registrant (1993 Form 10-Q, Exhibit
                     10(b))

<PAGE>
<PAGE>
    10(t)     -    Stock Purchase Agreement dated March 17,
                     1993, between the Registrant and
                     Melville Corporation (1993 Form
                     10-K, Exhibit 10(r))

    10(u)     -    First Supplemental Agreement dated as of
                     May 14, 1993, between the Registrant and
                     Melville Corporation (1993 Form 8-K,
                     Exhibit 2(ii))

    l0(v)     -    Convertible Fixed Rate Note dated as of
                     May 16, 1993, issued by the Registrant
                     to Melville Corporation (1993 Form 8-K,
                     Exhibit 2(iii))

    10(w)     -    Revolving Credit Agreement, dated as of
                     January 14, 1994, among the Registrant
                     and MGR Distribution Corporation as
                     Borrowers, MGRR, Inc. as Guarantor,
                     the financial institutions party
                     thereto, as Lenders, and The CIT
                     Group/Business Credit, Inc., as Agent
                     (1994 Form 8-K, Exhibit 99.3)

    l0(x)     -    First Amendment, dated as of January 21,
                     1994, among the Borrowers, the
                     Guarantor, the Lenders and the
                     Agent (1994 Form 8-K, Exhibit 99.4)

    10(y)     -    Second Amendment, dated as of February 28,
                     1994, among the Borrowers, the
                     Guarantor, the Lenders and the Agent
                     (filed herewith)

    11        -    Computation of earnings per share (filed
                     herewith)

    13        -    1994 Annual Report to Stockholders (filed
                     herewith)

    21        -    Subsidiaries of the Registrant (filed
                     herewith)

    23        -    Consent of Independent Auditors (filed
                     herewith)

    28        -    Text of Resolution adopted by the Board of
                     Directors on September 20, 1991,
                     regarding Subtitle 6 of Title 3 of the
                     Maryland General Corporation Law (1991
                     Form 8-K, Exhibit 28)
</TABLE>
<PAGE>
<PAGE>

Item 14. (b) Reports on Form 8-K
- - --------------------------------

         On January 26, 1994, the Company filed a Form 8-K 
reporting that the Company and two of its subsidiaries had 
filed voluntary petitions seeking protection under Chapter 11 
of the United States Bankruptcy Code in the United States 
Bankruptcy Court for the District of Maryland and describing 
the Revolving Credit Agreement with The CIT Group/Business 
Credit, Inc, as agent.

<PAGE>
<PAGE>
                           SIGNATURES
                           ----------

         Pursuant to the requirements of Section 13 or 15(d) 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.

                                         MERRY-GO-ROUND ENTERPRISES, INC.
                                                         (Registrant)


Date:    April 29, 1994                  By/s/ Michael D. Sullivan
         --------------                  -------------------------
                                         Michael D. Sullivan,
                                                 President

                 Pursuant to the requirements of the Securities Exchange Act 
of 1934, this report has been signed below by the following persons on behalf 
of the registrant and in the capacities and on the date indicated.
<TABLE>
<CAPTION>
Signature                    Title                                       Date
- - ---------                    -----                                       ----
<S>                          <C>                                 <C>
/s/ Leonard Weinglass        Chairman of the Board, Chief        April 29, 1994
- - ---------------------        Executive Officer and Director
    Leonard Weinglass        (Principal Executive Officer)

/s/ Michael D. Sullivan      President and Director              April 29, 1994
- - -----------------------  
    Michael D. Sullivan

/s/ Isaac Kaufman            Executive Vice President,           April 29, 1994
- - -----------------------      Secretary, Treasurer and Director
    Isaac Kaufman            (Principal Financial Officer)

/s/ Frank C. Peters          Vice President and Controller       April 29, 1994
- - -----------------------      (Principal Accounting Officer)
    Frank C. Peters

/s/ Thomas J. Byrne, Jr.     Director                            April 29, 1994
- - ------------------------
    Thomas J. Byrne, Jr.

/s/ Robert B. Bank           Director                            April 29, 1994
- - ------------------------
    Robert B. Bank

/s/ Alan E. Berkowitz        Director                            April 29, 1994
- - ------------------------
    Alan E. Berkowitz

/s/ Raymond F. Altman        Director                            April 29, 1994
- - ------------------------
    Raymond F. Altman
/TABLE
<PAGE>
<PAGE>

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

To the Stockholders and Board of Directors
Merry-Go-Round Enterprises, Inc. (Debtor-in-Possession):

         Under date of April 5, 1994, we reported on the 
consolidated balance sheets of Merry-Go-Round Enterprises, Inc. 
and subsidiaries (Debtor-in-Possession) as of January 29, 1994 
and January 30, 1993, and the related consolidated statements 
of operations, stockholders' equity and cash flows for each of 
the years in the three-year period ended January 29, 1994, as 
contained in the 1994 annual report to stockholders.  These 
consolidated financial statements and our report thereon are 
incorporated by reference in the annual report on Form 10-K for 
the fiscal year 1994.  In connection with our audits of the 
aforementioned consolidated financial statements, we also have 
audited the related consolidated financial statement schedules 
as listed in the accompanying Item 14.  These financial 
statement schedules are the responsibility of the Company's 
management.  Our responsibility is to express an opinion on 
these financial statement schedules based on our audits.

<PAGE>
<PAGE>
         In our opinion, such financial statement schedules, 
when considered in relation to the basic consolidated financial 
statements taken as a whole, present fairly, in all material 
respects, the information set forth therein.

         The audit report on the consolidated financial 
statements of Merry-Go-Round Enterprises, Inc. and subsidiaries 
(Debtor-in-Possession) referred to above contains an 
explanatory paragraph that states that the uncertainties 
inherent in the bankruptcy process raise substantial doubt 
about the Company's ability to continue as a going concern.  
The financial statement schedules do not include any 
adjustments that might result from the outcome of these 
uncertainties.

                             KPMG PEAT MARWICK


Baltimore, Maryland
April 5, 1994
<PAGE>
<PAGE>
<TABLE>
                                             MERRY-GO-ROUND ENTERPRISES, INC.
                                                  (DEBTOR-IN-POSSESSION)
                                        SCHEDULE V - PROPERTY, PLANT AND EQUIPMENT
<CAPTION>
                                    Balance at                                                   Balance
                                     Beginning     Additions                                    at End of
Classification                       of Period      at Cost      Retirements       Other         Period
- - --------------                      ------------   ----------    -----------    -----------     ---------
<S>                                 <C>            <C>           <C>            <C>             <C>
Year Ended January 29, 1994:
  Leasehold Improvements            $131,330,000   $24,699,000   $ (6,631,000)  $ (9,097,000)   $140,301,000
  Furniture, Fixtures & Equipment    148,921,000    42,596,000     (4,215,000)    (3,621,000)    183,681,000
  Land and Land Improvements           5,363,000        58,000              -              -       5,421,000
  Buildings                           34,783,000     2,645,000              -              -      37,428,000
                                    ------------   -----------   ------------   ------------    ------------
                                    $320,397,000   $69,998,000   $(10,846,000)  $(12,718,000)   $366,831,000

Year Ended January 30, 1993:
  Leasehold Improvements            $107,l67,000   $30,295,000   $ (6,132,000)  $          -    $131,330,000
  Furniture, Fixtures & Equipment    113,244,000    42,729,000     (7,052,000)             -     148,921,000
  Land and Land Improvements           4,372,000       991,000              -              -       5,363,000
  Buildings                           19,181,000    15,6O2,000              -              -      34,783,000
  Construction in Progress            17,595,000   (17,595,000)           -                -               -
                                    ------------   -----------   ------------   ------------    ------------
                                    $26l,559,000   $72,022,000   $(13,184,000)  $          -    $320,397,000

Year Ended February 1, 1992:
  Leasehold Improvements            $ 75,108,000   $34,005,000   $ (1,946,000)  $          -    $107,167,000
  Furniture, Fixtures & Equipment     83,117,000    32,606,000     (2,479,000)             -     113,244,000
  Land and Land Improvements           4,343,000        39,000        (10,000)             -       4,372,000
  Buildings                           18,558,000       623,000              -              -      19,181,000
  Construction in Progress                     -    17,595,000              -              -      17,595,000
                                    ------------   -----------   ------------   ------------    ------------
                                    $181,126,000   $84,868,000   $ (4,435,000)  $          -    $261,559,000

</TABLE>
<PAGE>
<PAGE>
<TABLE>
                                         MERRY-GO-ROUND ENTERPRISES, INC.
                                              (DEBTOR-IN-POSSESSION)
                          SCHEDULE  VI  -  ACCUMULATED  DEPRECIATION,   DEPLETION   AND
                                  AMORTIZATION OF PROPERTY, PLANT AND EQUIPMENT


<CAPTION>
                                    Balance at                                                   Balance
                                     Beginning     Additions                                    at End of
Classification                       of Period      at Cost      Retirements       Other         Period
- - --------------                      ------------   ----------    -----------    -----------     ---------
<S>                                 <C>            <C>           <C>            <C>             <C>
Year Ended January 29, 1994:
  Leasehold Improvements            $44,412,000    $17,263,000   $ (4,760,000)  $ (1,047,000)   $ 55,868,000
  Furniture, Fixtures & Equipment    46,922,000     16,725,000     (3,030,000)      (254,000)     60,363,000
  Land Improvements                     563,000         64,000              -              -         627,000
  Buildings                           2,085,000        748,000              -              -       2,833,000
                                    -----------    -----------   ------------   ------------    ------------
                                    $93,982,000    $34,800,000   $ (7,790,000)  $ (1,301,000)   $119,691,000


Year Ended January 30, 1993:
  Leasehold Improvements            $35,593,000    $13,611,000   $ (4,792,000)  $          -    $ 44,412,000
  Furniture, Fixtures & Equipment    38,478,000     14,619,000     (6,175,000)             -      46,922,000
  Land Improvements                     408,000        155,000              -              -        563,000
  Buildings                           1,428,000        657,000              -              -      2,085,000
                                    -----------    -----------   ------------   ------------    -----------
                                    $75,907,000    $29,042,000   $(10,967,000)  $          -    $93,982,000


Year Ended February 1, 1992:
  Leasehold Improvements            $26,160,000    $10,479,000   $ (1,046,000)  $          -    $35,593,000
  Furniture, Fixtures & Equipment    29,109,000     11,301,000     (1,932,000)             -     38,478,000
  Land Improvements                     260,000        148,000              -              -        408,000
  Buildings                             805,000        623,000              -              -      1,428,000
                                    -----------    -----------   ------------   ------------    -----------
                                    $56,334,000    $22,551,000   $ (2,978,000)  $          -    $75,907,000
</TABLE>
<PAGE>
<PAGE>
<TABLE>
                        MERRY-GO-ROUND ENTERPRISES, INC.
                             (DEBTOR-IN-POSSESSION)
            SCHEDULE X - SUPPLEMENTARY INCOME STATEMENT INFORMATION


<CAPTION>
                                                   Years Ended
                                    -------------------------------------------
                                    February 1,     January 30,    January 29,
                                       1992             1993           1994
                                    -----------    ------------  --------------

<S>                                 <C>            <C>           <C>
Maintenance and repairs                  *                *              *
Depreciation and amortization
    of intangible assets                 *                *              *
Taxes, other than payroll
    and income taxes                $8,219,000      $11,398,000    $15,636,000
Royalties                                *                *              *
Advertising costs                        *                *              *
                                 
<FN>
* less than 1% of total revenues
</TABLE>
<PAGE>
<PAGE>

                                        EXHIBIT INDEX


The following exhibits referenced in Form 10-K are filed herewith.

<TABLE>
<CAPTION>
                                                                          Page of Sequential
Exhibit                                                                   Numbering System
- - -------                                                                   ------------------

         <S>       <C>                                                    <C>
         3(b)   -  By-laws of the Registrant, as amended,
                   including amended Sections 12 and 13

         10(y)  -  Second Amendment, dated as of February 28,
                   1994 among the borrowers, the Guarantor,
                   the Lenders and the Agent

         11     -  Computation of Earnings Per Share

         13     -  1994 Annual Report to Stockholders

         21     -  Subsidiaries of the Registrant

         23     -  Consent of Independent Auditors
</TABLE>



EXHIBIT 3(b)
- - ------------
                                       Amended as of April 1994


                             BYLAWS

                MERRY-GO-ROUND ENTERPRISES, INC.

                         ARTICLE I.

                        Stockholders

Section 1.  Annual Meetings.

    The annual meeting of the stockholders of the Corporation 
shall be held on such date within the month of June as may be 
fixed from time to time by the Board of Directors.  Not less 
than ten nor more than 90 days written or printed notice 
stating the place, day and hour of each annual meeting shall be 
given in the manner provided in Section 1 of Article IX 
hereof.  The business to be transacted at the annual meetings 
shall include the election of directors and may include 
consideration and action upon the reports of officers and 
directors and any other business within the power of the 
Corporation.  All annual meetings shall be general meetings at 
which any business may be considered without being specified as 
a purpose in the notice unless otherwise required by law.

Section 2.  Special Meetings Called by Chairman of the Board, 
President or Board of Directors.

    At any time in the interval between annual meetings, 
special meetings of stockholders may be called by the Chairman 
of the Board, or by the President, or by the Board of 
Directors.  Not less than ten days nor more than 90 days' 
written notice stating the place, day and hour of such meeting 
and the matters proposed to be acted on thereat shall be given 
in the manner provided in Section 1 of Article IX.  No business 
shall be transacted at any special meeting except that 
specified in the notice.

Section 3.  Special Meeting Called by Stockholders.

    Upon the request in writing delivered to the Secretary by 
stockholders entitled to cast at least 25% of all the votes 
entitled to be cast at the meeting, it shall be the duty of the 
Secretary to call forthwith a special meeting of the 
stockholders. Such request shall state the purpose of such 
meeting and the matters proposed to be acted on thereat, and no 
other business shall be transacted at any such special 
meeting.  The Secretary shall inform such stockholders of the 
reasonably estimated costs of preparing and mailing the notice 
of the meeting, and upon payment to the Corporation of such
PAGE
<PAGE>
costs, the Secretary shall give not less than ten nor more than 
90 days' notice of the time, place and purpose of the meeting 
in the manner provided in Section I of Article IX.  If, upon 
payment of such costs the Secretary shall fail to issue a call 
for such meeting within thirty days after the receipt of such 
payment (unless such failure is excused by law), then the 
stockholders entitled to cast 25% or more of the outstanding 
shares entitled to vote may do so upon giving not less than ten 
days' nor more than 90 days' notice of the time, place and 
purpose of the meeting in the manner provided in Section I of 
Article IX. Unless requested by stockholders entitled to cast a 
majority of all the votes entitled to be cast at the meeting, a 
special meeting need not be called to consider any matter which 
is substantially the same as a matter voted on at any special 
meeting of the stockholders held during the preceding l2 months.

Section 4.  Place of Meetings.

    All meetings of stockholders shall be held at the principal 
office of the Corporation in the State of Maryland or at such 
other place within the United States as may be fixed from time 
to time by the Board of Directors and designated in the notice.

Section 5.  Quorum.

    At any meeting of stockholders the presence in person or by 
proxy of stockholders entitled to cast a majority of the votes 
thereat shall constitute a quorum.

Section 6.  Adjourned Meetings.

    A meeting of stockholders convened on the date for which it 
was called may be adjourned from time to time without further 
notice to a date not more than 120 days after the record date, 
and any business may be transacted at any adjourned meeting 
which could have been transacted at the meeting as originally 
called.  If notice of the adjourned meeting is given in the 
manner required for a special meeting, any business specified 
in the notice may be transacted.

Section 7.  Voting.

    A majority of the votes cast at a meeting of stockholders, 
duly called and at which a quorum is present, shall be 
sufficient to take or authorize action upon any matter which 
may properly come before the meeting, unless more than a 
majority of votes cast is required by statute or by the 
Charter.  A plurality of all the votes cast at a meeting at 
which a quorum is present is sufficient to elect a director. 
The Board of Directors may fix the record date for the 
determination of stockholders entitled to vote in the manner 
provided in Article VIII, Section 3 of these Bylaws.

PAGE
<PAGE>
Section 8.  Proxies.

    A stockholder may vote the shares owned of record by him 
either in person or by proxy executed in writing and signed by 
the stockholder or by his duly authorized attorney-in-fact. 
Every proxy shall be dated, but need not be sealed, witnessed 
or acknowledged.  No proxy shall be valid after 11 months from 
its date, unless otherwise provided in the proxy.  In the case 
of stock held of record by more than one person, any co-owner 
or co-fiduciary may execute the proxy without the joinder of 
his co-owner(s) or co-fiduciary(ies), unless the Secretary of 
the Corporation is notified in writing by any co-owner or 
co-fiduciary that the joinder of more than one is to be 
required.  At all meetings of stockholders, the proxies shall 
be filed with and verified by the Secretary of the Corporation, 
or, if the meeting shall so decide, by the Secretary of the 
meeting.

Section 9.  Order of Business.

    At all meetings of stockholders, unless otherwise 
determined by the Chairman of the meeting, the order of 
business shall be as follows:

         (1)  Organization

         (2)  Proof of notice of meeting or of waivers 
    thereof.  (The certificate of the Secretary of the 
    Corporation, or the affidavit of any other person who 
    mailed or published the notice or caused the same to be 
    mailed or published, shall be proof of service of notice.)

         (3)  If an annual meeting, or a special meeting called 
    for that purpose, the election of directors.

         (4)  Other business.

         (5)  Adjournment.

Section 10.  Removal of Directors.

    At any special meeting of the stockholders called in the 
manner provided for by this Article, the stockholders, by the 
affirmative vote of a majority of all the votes entitled to be 
cast for the election of directors, may remove any director or 
directors from office, with or without cause, and may elect a 
successor or successors to fill any resulting vacancies for the 
remainder of his or their terms.

Section 11.  Informal Action by Stockholders.

    Any action required or permitted to be taken at any meeting 
of stockholders may be taken without a meeting if a consent in 
writing setting forth such action is signed by all the
PAGE
<PAGE>
stockholders entitled to vote thereon and such consent is filed 
with the records of stockholders' meetings.

Section 12.  Advance Notice of Matters to be Presented at an 
Annual Meeting of Stockholders.

    At an annual meeting of the stockholders, only such 
business shall be conducted as shall have been properly brought 
before the meeting.  To be properly brought before an annual 
meeting, business must be specified in the notice of the 
meeting (or any supplement thereto) given by or at the 
direction of the Board of Directors, otherwise be properly 
brought before the meeting by or at the direction of the Board 
of Directors or otherwise be properly brought before the 
meeting by a stockholder.  In addition to any other applicable 
requirements, for business to be properly brought before an 
annual meeting by a stockholder, the stockholder must have 
given timely notice thereof in writing to the Secretary.  To be 
timely, a stockholder's notice must be delivered to or mailed 
and received at the principal executive offices of the 
Corporation, not less than 15 days nor more than 30 days prior 
to the meeting (or, with respect to a proposal required to be 
included in the Company's proxy statement pursuant to Rule 
14a-8 of the Securities Exchange Act of 1934, or its successor 
provision, the earlier date such proposal was received); 
provided, however, that in the event that less than 30 days' 
notice or prior public disclosure of the date of the date of 
the meeting is given or made to stockholders, notice by the 
stockholder to be timely must be so received not later than the 
close of business on the 10th day following the day on which 
such notice of the date of the annual meeting was mailed or 
such public disclosure was made.  A stockholder's notice to the 
Secretary shall set forth as to each matter the stockholder 
proposes to bring before the annual meeting (i) a brief 
description of the business desired to be brought before the 
annual meeting and the reasons for conducting such business at 
the annual meeting, (ii) the name and record address of the 
stockholder proposing such business, (iii) the class and number 
of shares of the Corporation which are beneficially owned by 
the stockholder, and (iv) any material interest of the 
stockholder in such business.

    Notwithstanding anything in the By-Laws to the contrary, no 
business shall be conducted at the annual meeting except in 
accordance with the procedures set forth in this Section 12; 
provided, however, that nothing in this Section 12 shall be 
deemed to preclude discussion by any stockholder of any 
business properly brought before the annual meeting in 
accordance with said procedure.

    No matter shall be considered at any meeting of the 
stockholders except upon a motion duly made and seconded.  Any 
motion or second of a motion shall be made only by a natural 
person present at the meeting who either is a stockholder of
PAGE
<PAGE>
the Company or is acting on behalf of a stockholder of the 
Company; provided, that if the person is acting on behalf of a 
stockholder, he or she must present a written statement 
executed by the stockholder or the duly authorized attorney of 
the stockholder on whose behalf he or she purports to act.

    The presiding officer at the meeting shall, if the facts 
warrant, determine and declare to the meeting that business was 
not properly brought before the meeting in accordance with the 
provisions of this Section 12, and if he should so determine, 
he shall so declare to the meeting and any such business not 
properly brought before the meeting shall not be transacted.

Section 13.  Advance Notice of Nominees for Directors.

    Only persons who are nominated in accordance with the 
following procedures shall be eligible for election as 
Directors.  Nominations of persons for election to the Board of 
Directors of the Corporation may be made at a meeting of 
stockholders by or at the direction of the Board of Directors, 
or by any nominating committee or person appointed by the Board 
of Directors, or by any stockholder of the Corporation entitled 
to vote for the election of Directors at the meeting who 
complies with the notice procedures set forth in this Section 
13.  Such nominations, other than those made by or at the 
direction of the Board of Directors, shall be made pursuant to 
timely notice in writing to he Secretary.  To be timely, a 
stockholder's notice shall be delivered to or mailed and 
received at the principal executive offices of the Corporation 
not less than 15 days nor more than 30 days prior to the 
meeting; provided, however, that in the event that less than 30 
days' notice or prior public disclosure of the date of the 
meeting is given or made to stockholders, notice by the 
stockholder to be timely must be so received no later than the 
close of business on the 10th day following the day on which 
such notice of the date of the meeting was mailed or such 
public notice of the date of the meeting was mailed or such 
public disclosure was made.  Such stockholder's notice shall 
set forth:  (a) as to each person who the stockholder proposes 
to nominate for election or re-election as a Director, (i) the 
name, age, business address and residence address of the 
person, (ii) the principal occupation or employment of the 
person, (iii) the class and number of shares of stock of the 
Corporation which are beneficially owned by the person and (iv) 
any other information relating to the person that is required 
to be disclosed in solicitations for proxies for election of 
Directors pursuant to Rule 14a under the Securities Exchange 
Act of 1934 or any successor rule thereto; and (b) as to the 
stockholder giving the notice, (i) the name and record address 
of the stockholder and (ii) the class and number of shares of 
the Corporation which are beneficially owned by the 
stockholder.  The Corporation may require any proposed nominee 
to furnish such other information as may reasonably be required 
by the Corporation to determine the eligibility of such
PAGE
<PAGE>
proposed nominee to serve as a Director of the Corporation.  No 
person shall be eligible for election as a Director of the 
Corporation unless nominated in accordance with the procedures 
set forth herein.

    The presiding officer at the meeting shall, if the facts 
warrant, determine and declare to the meeting that a nomination 
was not made in accordance with the foregoing procedure, and if 
he should so determine, he shall so declare to the meeting and 
the defective nomination shall be disregarded.


                         ARTICLE II.

                          Directors

Section 1.  Powers.

    The business and affairs of the Corporation shall be 
managed under the direction of its Board of Directors.  All 
powers of the Corporation may be exercised by or under the 
authority of the Board of Directors except as conferred on or 
reserved to the stockholders by law, by the Charter or by these 
Bylaws.  A director need not be a stockholder.  The Board of 
Directors shall keep minutes of its meetings and full and fair 
accounts of its transactions.

Section 2.  Number; Term of Office; Removal.

    The number of directors of the Corporation shall be not 
less than three or the same number as the number of 
stockholders, whichever is less; provided, however, that such 
number may be increased and/or decreased from time to time by 
vote of a majority of the entire Board of Directors to a number 
not exceeding 15.  Directors shall hold office for the term of 
one year, or until their successors are elected and qualify.  A 
director may be removed from office as provided in Article I, 
Section 10 of these Bylaws.

Section 3.  Annual Meeting; Regular Meetings.

    As soon as practicable after each annual meeting of 
stockholders, the Board of Directors shall meet for the purpose 
of organization and the transaction of other business.  No 
notice of the annual meeting of the Board of Directors need be 
given if it is held immediately following the annual meeting of 
stockholders and at the same place.  Other regular meetings of 
the Board of Directors may be held at such times and at such 
places, within or without the State of Maryland, as shall be 
designated in the notice for such meeting by the party making 
the call.  All annual and regular meetings shall be general 
meetings, and any business may be transacted thereat.

PAGE
<PAGE>
Section 4.  Special Meetings.

    Special meetings of the Board of Directors may be called by 
the Chairman of the Board, or the President, or by a majority 
of the directors.

Section 5.  Quorum; Voting.

    A majority of the Board of Directors shall constitute a 
quorum for the transaction of business at every meeting of the 
Board of Directors; but, if at any meeting there be less than a 
quorum present, a majority of those present may adjourn the 
meeting from time to time, but not for a period exceeding ten 
days at any one time or 60 days in all, without notice other 
than by announcement at the meeting, until a quorum shall 
attend.  At any such adjourned meeting at which a quorum shall 
be present, any business may be transacted which might have 
been transacted at the meeting as originally called.  Except as 
hereinafter provided or as otherwise provided by the Charter or 
by law, directors shall act by a vote of a majority of those 
members in attendance at a meeting at which a quorum is present.

Section 6.  Notice of Meetings.

    Notice of the time and place of every regular and special 
meeting of the Board of Directors shall be given to each 
director in the manner provided in Section 2 of Article IX 
hereof.  Subsequent to each Board meeting, each director shall 
be furnished with a copy of the minutes of said meeting.  The 
purpose of any meeting of the Board of Directors need not be 
stated in the notice.

Section 7.  Vacancies.

    (a)  If the office of a director becomes vacant for any 
reason other than removal or increase in the size of the Board, 
such vacancy may be filled by the Board by a vote of a majority 
of directors then in office, although such majority is less 
than a quorum.

    (b)  If the vacancy occurs as a result of the removal of a 
director, the stockholders may elect a successor or may 
delegate that authority to the Board of Directors.

    (c)  If the vacancy occurs as a result of an increase in 
the number of directors, it may be filled by vote of a majority 
of the entire Board of Directors.

    (d)  If the entire Board of Directors shall become vacant, 
any stockholder may call a special meeting in the same manner 
that the Chairman of the Board, the Vice Chairman of the Board 
or the President may call such meeting, and directors for the 
unexpired term may be elected at such special meeting in the 
manner provided for their election at annual meetings.

PAGE
<PAGE>
    (e)  A director elected by the Board of Directors to fill a 
vacancy shall serve until the next annual meeting of 
stockholders and until his successor is elected and qualifies. 
A director elected by the stockholders to fill a vacancy shall 
serve for the unexpired term and until his successor is elected 
and qualifies.

Section 8.  Rules and Regulations.

    The Board of Directors may adopt such rules and regulations 
for the conduct of its meetings and the management of the 
affairs of the Corporation as it may deem proper and not 
inconsistent with the laws of the State of Maryland or these 
Bylaws or the Charter.

Section 9.  Committees.

    The Board of Directors may appoint from among its members 
an executive committee and other committees of the Board of 
Directors, each committee to be composed of two or more of the 
directors of the Corporation.  The Board of Directors may, to 
the extent provided in the resolution and except those powers 
specifically denied by law, delegate to any committee, in the 
intervals between meetings of the Board of Directors, any or 
all of the powers of the Board of Directors in the management 
of the business and affairs of the Corporation.  A committee or 
committees shall have the name or names as may be determined 
from time to time by the Board of Directors.  Unless the Board 
of Directors designates one or more directors as alternate 
members of any committee, who may replace an absent or 
disqualified member at any meeting of the committee, the 
members of the committee present at any meeting and not 
disqualified from voting may, whether or not they constitute a 
quorum, unanimously appoint another member of the Board of 
Directors to act at the meeting in the place of any absent or 
disqualified member of the committee.  Two members of a 
committee shall constitute a quorum for the transaction of 
business and the act of a majority of the members and alternate 
members present at any meeting at which a quorum is present 
shall be the act of the committee.  Action may be taken without 
a meeting if unanimous written consent is signed by all of the 
members of the Committee, and if such consent is filed with the 
records of the Committee.  A committee shall have the power to 
elect one of its members to serve as its Chairman unless the 
Board of Directors shall have designated such Chairman.  Any 
action taken by a committee within the limits permitted by law 
shall have the force and effect of Board action unless and 
until revised or altered by the Board.

Section 10.  Compensation.

    The directors may receive reasonable compensation for their 
services, including an annual retainer and a fixed sum and 
expenses of attendance at each regular or special meeting, as
PAGE
<PAGE>
determined by resolution of the Board; provided, however, that 
nothing herein contained shall be construed as precluding a 
director from serving the Corporation in any other capacity and 
receiving compensation therefor.

Section 11.  Place of Meetings.

    Regular or special meetings of the Board may be held within 
or without the State of Maryland, as the Board may from time to 
time determine.  The time and place of meeting may be fixed by 
the party making the call.

Section 12.  Informal Action by the Directors.

    Any action required or permitted to be taken at any meeting 
of the Board may be taken without a meeting, if a written 
consent to such action is signed by all members of the Board 
and such consent is filed with the minutes of the Board.

Section 13.  Telephone Conference.

    Members of the Board of Directors or any committee thereof 
may participate in a meeting of the Board or such committee by 
means of a conference telephone or similar communications 
equipment by means of which all persons participating in the 
meeting can hear each other at the same time and participation 
by such means shall constitute presence in person at the 
meeting.


                         ARTICLE III.

                          Officers

Section 1.  In General.

    The Board of Directors may choose a Chairman of the Board 
and a Vice Chairman of the Board from among the directors.  The 
Board of Directors shall elect a President, one or more Vice 
Presidents, a Treasurer, a Secretary, and such Assistant 
Secretaries and Assistant Treasurers as may be chosen by the 
Board of Directors.  All officers shall hold office for a term 
of one year and until their successors are chosen and qualify.  
Any two of the above offices, except those of President and 
Vice President, may be held by the same person, but no officer 
shall execute, acknowledge or verify any instrument in more 
than one capacity when such instrument is required to be 
executed, acknowledged or verified by any two or more 
officers.  The Board of Directors may from time to time appoint 
such other agents and employees with such powers and duties as 
they may deem proper.  In its discretion, the Board of 
Directors may leave unfilled any offices except those of 
President, Treasurer and Secretary.

PAGE
<PAGE>
Section 2.  Chairman of the Board.

    The Chairman of the Board, if one is elected, shall preside 
over the meetings of the Board at which he is present and shall 
have such other duties as may be determined by the Board of 
Directors.

Section 3.  Vice Chairman of the Board.

    The Vice Chairman, if one is elected, shall have such 
duties as may be determined by the Board of Directors and, in 
the absence of the Chairman of the Board, shall preside over 
the meetings of the Board at which he is present.

Section 4.  President.

    The President shall be the Chief Executive Officer of the 
Corporation and shall have the responsibility for the active 
management of the business and general supervision and 
direction of all of the affairs of the Corporation.  In the 
absence of the Chairman of the Board and Vice Chairman of the 
Board, he shall preside over the meetings of the Board at which 
he is present.  He shall preside over meetings of the 
stockholders at which he is present and shall perform such 
other duties as may be assigned to him by the Board of 
Directors.  The President shall have the authority on the 
Corporation's behalf to endorse securities owned by the 
Corporation and to execute any documents requiring the 
signature of an executive officer.

Section 5.  Vice Presidents.

    The Board of Directors may elect one or more Executive, 
Senior or other Vice Presidents.  The Vice Presidents, in the 
order of priority designated by the Board of Directors, shall 
be vested with all the power and may perform all the duties of 
the President in his absence.  They may perform such other 
duties as may be prescribed by the Board of Directors or the 
President.

Section 6.  Treasurer.

    The Treasurer shall be the chief financial officer of the 
Corporation and shall have general supervision over its 
finances.  He shall perform such other duties as may be 
assigned to him by the Board of Directors or the President.  If 
required by resolution of the Board, he shall furnish bond 
(which may be a blanket bond) with such surety and in such 
penalty for the faithful performance of his duties as the Board 
of Directors may from time to time require, the cost of such 
bond to be defrayed by the Corporation.

PAGE
<PAGE>
Section 7.  Secretary.

    The Secretary shall keep the minutes of the meetings of the 
stockholders and of the Board of Directors and shall attend to 
the giving and serving of all notices of the Corporation 
required by law or these Bylaws.  He shall maintain at all 
times in the principal office of the Corporation at least one 
copy of the Bylaws with all amendments to date, and shall make 
the same, together with the minutes of the meeting of the 
stockholders, the annual statement of affairs of the 
Corporation and any voting trust or other stockholders 
agreement on file at the office of the Corporation, available 
for inspection by any officer, director or stockholder during 
reasonable business hours.  He shall perform such other duties 
as may be assigned to him by the Board of Directors.

Section 8.  Assistant Treasurer and Secretary.

    The Board of Directors may designate from time to time 
Assistant Treasurers and Secretaries, who shall perform such 
duties as may from time to time be assigned to them by the 
Board of Directors or the President.

Section 9.  Compensation; Removal; Vacancies.

    The Board of Directors shall have power to fix the 
compensation of all officers of the Corporation.  It may 
authorize any committee or officer, upon whom the power of 
appointing subordinate officers may have been conferred, to fix 
the compensation of such subordinate officers.  The Board of 
Directors shall have the power at any regular or special 
meeting to remove any officer, if in the judgment of the Board 
the best interest of the Corporation will be served by such 
removal.  The Board of Directors may authorize any officer to 
remove subordinate officers.  The Board of Directors may 
authorize the Corporation's employment of an officer for a 
period in excess of the term of the Board.  The Board of 
Directors at any regular or special meeting shall have power to 
fill a vacancy occurring in any office for the unexpired 
portion of the term.

Section 10.  Substitutes.

    The Board of Directors may from time to time in the absence 
of any one of its officers or at any other time, designate any 
other person or persons, on behalf of the Corporation to sign 
any contracts, deeds, notes or other instruments in the place 
or stead of any of such officers, and may designate any person 
to fill any one of said offices, temporarily or for any 
particular purpose; and any instruments so signed in accordance 
with a resolution of the Board shall be the valid act of the 
Corporation as fully as if executed by any regular officer.


PAGE
<PAGE>
                        ARTICLE IV.

                        Resignation

    Any director or officer may resign his office at any time.  
Such resignation shall be made in writing and shall take effect 
from the time of its receipt by the Corporation, unless some 
time be fixed in the resignation, and then from that date.  The 
acceptance of a resignation shall not be required to make it 
effective.


                         ARTICLE V.

                   Commercial Paper, Etc.

    All bills, notes, checks, drafts and commercial paper of 
all kinds to be executed by the Corporation as maker, acceptor, 
endorser or otherwise, and all assignments and transfers of 
stock, contracts, or written obligations of the Corporation, 
and all negotiable instruments, shall be made in the name of 
the Corporation and shall be signed by any one or more of the 
following officers, i.e., the Chairman of the Board, the 
President, any Vice President, or the Treasurer, or by such 
other person or persons as the Board of Directors may from time 
to time designate.


                        ARTICLE VI.


                            Seal

    The seal of the Corporation shall be in the form of two 
concentric circles inscribed with the name of the Corporation 
and the year and State in which it is incorporated.  The 
Secretary or Treasurer, or any Assistant Secretary or Assistant 
Treasurer, or any other person authorized to do so the Board of 
Directors, is authorized to attest and to affix to the 
corporate seal to any document of the Corporation.  In lieu of 
affixing the corporate seal to any document, it shall be 
sufficient to meet the requirements of any law, rule or 
regulation relating to a corporate seal to affix the word 
"(SEAL)" adjacent to the signature of the authorized officer or 
other person.


                         ARTICLE VII.

                           Stock

Section 1.  Issue.

    Each stockholder shall be entitled to a certificate or 
certificates which shall represent and certify the number and
PAGE
<PAGE>
class of shares of stock owned by him in the Corporation.  Each 
certificate shall be signed by the Chairman of the Board, the 
President or any Vice President, and countersigned by the 
Secretary or any Assistant Secretary or the Treasurer or any 
Assistant Treasurer, and may be sealed with the seal of the 
Corporation.  The signatures of the Corporation's officers and 
its corporate seal appearing on stock certificates may be 
facsimiles if each such certificate is authenticated by the 
manual signature of an officer of a duly authorized transfer 
agent.  Stock certificates shall be in such form not 
inconsistent with law or with the Charter, as shall be approved 
by the Board of Directors.  In case any officer of the 
Corporation who has signed any certificate ceases to be an 
officer of the Corporation, whether by reason of death, 
resignation or otherwise, before such certificate is issued, 
then the certificate may nevertheless be issued by the 
Corporation with the same effect as if the officer had not 
ceased to be such officer as of the date of such issuance.

Section 2.  Transfers.

    The Board of Directors shall have power and authority to 
make all such rules and regulations as they may deem expedient 
concerning the issue, transfer and registration of stock 
certificates.  The Board of Directors may appoint one or more 
transfer agents and/or registrars for its outstanding stock, 
and their duties may be combined.  No transfer of stock shall 
be recognized or binding upon the Corporation until recorded on 
the books of the Corporation, or, as the case may be, of its 
transfer agent and/or of its registrar, upon surrender and 
cancellation of a certificate or certificates for a like number 
of shares.

Section 3.  Record Dates for Dividends and Stockholders' Meeting.

    The Board of Directors may fix a date not exceeding 90 days 
preceding the date of any meeting of stockholders, any dividend 
payment date or any date for the allotment of rights, as a 
record date for the determination of the stockholders entitled 
to notice of and to vote at such meeting, or entitled to 
receive such dividends or rights, as the case may be, and only 
stockholders of record on such date shall be entitled to notice 
of and to vote at such meeting or to receive such dividends or 
rights, as the case may be.  In the case of a meeting of 
stockholders, the record date shall be fixed not less than ten 
days prior to the date of the meeting.

Section 4.  New Certificates.

    In case any certificate of stock is lost, stolen, mutilated 
or destroyed, the Board of Directors may authorize the issue of 
a new certificate in place thereof upon indemnity to the 
Corporation against loss and upon such other terms and 
conditions as it may deem advisable.  The Board of Directors
PAGE
<PAGE>
may delegate such power to any officer or officers of the 
Corporation or to any transfer agent or registrar of the 
Corporation; but the Board of Directors, such officer or 
officers or such transfer agent or registrar may, in their 
discretion, refuse to issue such new certificate save upon the 
order of some court having jurisdiction in the premises.


                         ARTICLE VIII

                            Notice

Section 1.  Notice to Stockholders.

    Whenever by law or these Bylaws notice is required to be 
given to any stockholder, such notice shall be in writing and 
may be given to each stockholder by leaving the same with him 
or at his residence or usual place of business, or by mailing 
it, postage prepaid, and addressed to him at his address as it 
appears on the books of the Corporation or its transfer agent.  
Such leaving or mailing of notice shall be deemed the time of 
giving such notice.

Section 2.  Notice to Directors and Officers.

    Whenever by law or these Bylaws notice is required to be 
given to any director or officer, such notice may be given in 
any one of the following ways: by personal notice to such 
director or officer, by telephone communication with such 
director or officer personally, by telecopy, telegram, 
cablegram or radiogram, addressed to such director or officer 
at his then address or at his address as it appears on the 
books of the Corporation, or by depositing the same in writing 
in the post office or in a letter box in a postage paid, sealed 
wrapper addressed to such director or officer at his address as 
it appears on the books of the Corporation.  The time when such 
notice shall be consigned to a communication company for 
delivery shall be deemed to be the time of the giving of such 
notice, and 48 hours after the time when such notice shall be 
mailed shall be deemed to be the time of the giving of such 
notice by mail.

Section 3.  Waiver of Notice.

    Notice to any stockholder or director of the time, place 
and/or purpose of any meeting of stockholders or directors 
required by these Bylaws may be dispensed with if such 
stockholder shall either attend in person or by proxy, or if 
such director shall attend in person, or if such absent 
stockholder or director shall, in writing filed with the 
records of the meeting either before or after the holding 
thereof, waive such notice.


PAGE
<PAGE>
                        ARTICLE IX.

            Voting of Stock in Other Corporations

    Any stock in other corporations, which may from time to 
time be held by the Corporation, may be represented and voted 
at any meeting of stockholders of such other corporations by 
the President or a Vice-President or by proxy or proxies 
appointed by the President or a Vice-President, or otherwise 
pursuant to authorization of the Board of Directors.


                         ARTICLE X.

                      Indemnification

    The Corporation shall indemnify its directors to the 
fullest extent that indemnification of directors is permitted 
by the Maryland General Corporation Law.  The Corporation shall 
indemnify its officers to the same extent as its directors and 
to such further extent as is consistent with law.  The 
Corporation shall indemnify its directors and officers who, 
while serving as directors or officers of the Corporation, also 
serve at the request of the Corporation as a director, officer, 
partner, trustee, employee, agent or fiduciary of another 
corporation, partnership, joint venture, trust, other 
enterprise or employee benefit plan to the fullest extent 
consistent with law.  The indemnification and other rights 
provided by this Section shall continue as to a person who has 
ceased to be a director or officer and shall inure to the 
benefit of the heirs, executors and administrators of such a 
person.

    Any director or officer seeking indemnification within the 
scope of this Section shall be entitled to advances from the 
Corporation for payment of the reasonable expenses incurred by 
him in connection with the matter as to which he is seeking 
indemnification in the manner and to the fullest extent 
permissible under the Maryland General Corporation Law without 
a preliminary determination of ultimate entitlement to 
indemnification.

    The Board of Directors may make further provision 
consistent with law for indemnification and advance of expenses 
to directors, officers, employees and agents by resolution, 
agreement or otherwise.  The indemnification provided by this 
Section shall not be deemed exclusive of any other right, with 
respect to indemnification or otherwise, to which those seeking 
indemnification may be entitled under any insurance or other 
agreement or resolution of stockholders or disinterested 
directors or otherwise.

    References in this Section are to the Maryland General 
Corporation Law as from time to time amended.  No amendment of
PAGE
<PAGE>
these By-Laws shall affect any right of any person under this 
Section based on any event, omission or proceeding prior to the 
amendment.


                        ARTICLE XI.

                          Amendments

    These Bylaws may be added to, altered, amended, repealed or 
suspended by the Board of Directors.

<PAGE>


EXHIBIT 10(y)
- - -------------



                        SECOND AMENDMENT

                               TO

                   REVOLVING CREDIT AGREEMENT


         Second Amendment, dated as of February 28, 1994, to 
the Revolving Credit Agreement, dated as of January 14, 1994, 
as amended (as so amended, the "Credit Agreement"), among 
MERRY-GO-ROUND ENTERPRISES, INC., a Maryland corporation 
("MGRE"), MGR DISTRIBUTION CORPORATION, a Maryland corporation 
("MGRD", and together with MGRE, collectively, the "Borrowers" 
and individually, a "Borrower"), MGRR, INC., a Delaware 
corporation (the "Guarantor"), the financial institutions from 
time to time party thereto (collectively, the "Lenders" and 
individually, a "Lender"), and THE CIT GROUP/BUSINESS CREDIT, 
INC. ("CIT"), as agent for the Lenders (in such capacity, the 
"Agent").

         The Borrowers, the Guarantor and the Lenders desire to 
(i) amend the definition of the term "Agreed Administrative 
Expense Priorities" contained in the Credit Agreement, 
(ii) establish new financial covenants in the Credit Agreement 
with respect to Cumulative FIFO EBITDA and minimum and maximum 
amounts of Inventory, and (iii) amend certain other provisions 
of the Credit Agreement, all on the terms and conditions 
hereinafter set forth.  Accordingly, the Borrowers, the 
Guarantor and the Lenders hereby agree as follows:

          1.  Definitions.  All capitalized terms used herein 
and not otherwise defined herein are used herein as defined in 
the Credit Agreement.

          2.  Agreed Administrative Expense Priorities.  
Paragraph first of the definition of the term "Agreed 
Administrative Expense Priorities" in Section 1.01 of the 
Credit Agreement is hereby amended by (i) deleting the words 
"attorneys and accountants retained" in clause (ii) thereof and 
substituting in lieu thereof the words "professionals 
employed", (ii) adding the words "and allowed administrative 
expenses of members of any official committee of creditors" 
after the words "Bankruptcy Code" and before the comma on the 
fourth line thereof, and (iii) adding the following 
parenthetical at the end of clause (A) of the proviso:

         "(unless the amount to be paid has been reserved 
         and placed in a segregated account prior to the 
         occurrence of an Event of Default, in which case
PAGE
<PAGE>
         payments made from such segregated account shall 
         not reduce the Professional Expense Cap)"

          3.  Borrowing Base.  The definition of the term 
"Borrowing Base" contained in Section 1.01 of the Credit 
Agreement is hereby amended by deleting the words "based upon 
information previously unknown to the Lenders" in the second 
sentence of such definition.

          4.  Reports to Committees.  Section 8.01(g) of the 
Credit Agreement is hereby amended by adding the following at 
the end thereof:

         ", provided, however, that the Borrowers and the 
         Guarantor shall not be required to provide the 
         Agent with any written reports relating to claims 
         which the Borrowers or the Guarantor may have 
         against the Agent or the Lenders arising under or 
         related to the Loan Documents."

          5.  Cash Management System.  The first sentence of 
Section 8.08 of the Credit Agreement is hereby amended by 
deleting the words ", within 15 days of the Entry Date" at the 
end thereof and substituting in lieu thereof ", on or before 
April 1, 1994."

          6.  Cumulative FIFO EBITDA.  Section 9.02 of the 
Credit Agreement is hereby amended in its entirety to read as 
follows:

              "9.02  Cumulative FIFO EBITDA.  The 
         Borrowers shall not permit Cumulative FIFO EBITDA 
         for the fiscal months listed below to be less 
         than the amount specified opposite each such 
         fiscal month:

              Month Ending         FIFO EBITDA

              February 1994       ($ 6,619,000)
              March 1994          ($ 8,421,000)
              April 1994          ($11,771,000)
              May 1994            ($11,618,000)
              June 1994           ($ 8,757,000)
              July 1994           ($ 9,623,000)
              August 1994         ($ 2,051,000)
              September 1994       $ 4,096,000
              October 1994         $ 4,228,000
              November 1994        $ 6,664,000
              December 1994        $27,095,000
              January 1995         $20,450,000
              February 1995        $21,189,000
              March 1995           $22,145,000
              April 1995           $23,014,000
              May 1995             $23,965,000
PAGE
<PAGE>
              June 1995            $25,151,000
              July 1995            $26,009,000
              August 1995          $27,351,000
              September 1995       $28,713,000
              October 1995         $29,611,000
              November 1995        $27,971,000
              December 1995        $25,075,000
              January 1996         $24,463,000"
              (and thereafter)

          7.  Loans, Advances and Investments.  Clause (d) of 
Section 9.06 of the Credit Agreement is hereby amended in its 
entirety to read as follows:

         "(d)  loans and advances between either Borrower 
         and the Guarantor or among the Borrowers; and"

          8.  Dividends and Related Distributions.  Section 
9.07 of the Credit Agreement is hereby amended by adding the 
following before the period at the end thereof:

         ", except that MGRD and MGRR may make, pay or 
         agree to pay dividends or other distributions to 
         MGRE"

          9.  Affiliates.  Clause (c) of Section 9.10 of the 
Credit Agreement is hereby amended in its entirety to read as 
follows:

         "(c)  as permitted by Section 9.06(d) or (e)."

         10.  Capital Expenditures.  Section 9.12 of the Credit 
Agreement is hereby amended by deleting the date "February 1, 
1997" in clause (ii) thereof and substituting in lieu thereof 
the date "February 1, 1996."

         11.  Maintenance of Inventory.  Section 9.16 of the 
Credit Agreement is hereby amended in its entirety to read as 
follows:

              "9.16  Maintenance of Inventory.  The 
         Borrowers shall not permit the aggregate amount 
         of their Inventory (valued at Book Value) at the 
         end of each fiscal month set forth below to be 
         less than or more than the amounts specified 
         opposite each such month set forth below:

         Fiscal Month     Minimum Amount    Maximum Amount

         February 1994    $ 56,116,000      $ 84,174,000
         March 1994       $ 72,810,000      $109,214,000
         April 1994       $ 95,787,000      $143,681,000
         May 1994         $105,222,000      $157,834,000
         June 1994        $111,282,000      $166,922,000
PAGE
<PAGE>
         July 1994        $121,824,000      $182,736,000
         August 1994      $120,461,000      $180,691,000
         September 1994   $120,230,000      $180,346,000
         October 1994     $123,935,000      $185,903,000
         November 1994    $132,748,000      $199,176,000
         December 1994    $ 89,112,000      $133,668,000
         January 1995     $ 91,598,000      $137,398,000
         February 1995    $ 83,449,000      $125,173,000
         March 1995       $ 99,472,000      $149,208,000
         April 1995       $100,813,000      $151,219,000
         May 1995         $104,256,000      $156,384,000
         June 1995        $110,538,000      $165,806,000
         July 1995        $121,123,000      $181,685,000
         August 1995      $119,942,000      $179,914,000
         September 1995   $119,942,000      $179,914,000
         October 1995     $123,785,000      $185,677,000
         November 1995    $132,637,000      $198,955,000
         December 1995    $ 89,366,000      $134,050,000
         January 1996     $ 92,318,000      $138,478,000
         February 1996    $ 83,449,000      $125,173,000
         March 1996       $ 99,472,000      $149,208,000
         April 1996       $100,813,000      $151,219,000

         , provided that the Borrowers and the Agent shall 
         negotiate in good faith to determine an 
         adjustment to the minimum amount and maximum 
         amount of Inventory set forth above in connection 
         with the store closings permitted by Section 
         9.09(b)(i) and (iii) hereof".

         12.  Payments.  Clause (i) of Section 9.17 of the 
Credit Agreement is hereby amended in its entirety to read as 
follows:

         "(i) (a) to the holders of, or in respect of, 
         wage, salary, commissions and employee benefit 
         obligations (including expense reimbursements) 
         which arose prior to the Filing Date and 
         (b) store credits and merchant card and bank card 
         credits for goods purchased prior to the Filing 
         Date;"

         13.  Exhibits.  Exhibit D to the Credit Agreement is 
hereby amended in its entirety as set forth in Annex I to this 
Amendment.

         14.  Conditions to Effectiveness.  This Amendment 
shall become effective only upon satisfaction in full of the 
following conditions precedent (the first date upon which all 
such conditions have been satisfied being herein called the 
"Effective Date");

                (i)  The Agent shall have received counterparts 
of this Amendment which bear the signatures of the Borrowers, 
the Guarantor and the Lenders.

PAGE
<PAGE>
               (ii)  All legal matters incident to this 
Amendment shall be satisfactory to the Agent and its counsel.

         15.  Representations and Warranties.  Each of the 
Borrowers and the Guarantor represents and warrants to the 
Lenders as follows:

              (a)  The execution, delivery and performance by 
the Borrowers and the Guarantor of this Amendment and the 
performance by the Borrowers and the Guarantor of the Credit 
Agreement as amended hereby (i) have been duly authorized by 
all necessary corporate action and (ii) do not and will not 
contravene their organizational documents or any applicable law.

              (b)  This Amendment and the Credit Agreement, as 
amended hereby, constitute the legal, valid and binding 
obligations of the Borrowers and the Guarantor, enforceable 
against the Borrowers and the Guarantor in accordance with 
their terms.

              (c)  The representations and warranties contained 
in Article VI of the Credit Agreement are correct on and as of 
the Effective Date as though made on and as of the Effective 
Date (except to the extent such representations and warranties 
expressly relate to an earlier date), and no Event of Default 
or Potential Default, has occurred and is continuing on and as 
of the Effective Date.

         16.  Continued Effectiveness of Credit Agreement.  
Each of the Borrowers and the Guarantor hereby (i) confirms and 
agrees that each Related Document to which it is a party is, 
and shall continue to be, in full force and effect and is 
hereby ratified and confirmed in all respects except that on 
and after the Effective Date of this Amendment all references 
in any such Related Document to "the Credit Agreement", 
"thereto", "thereof", "thereunder" or words or like import 
referring to the Credit Agreement shall mean the Credit 
Agreement as amended by this Amendment, and (ii) confirms and 
agrees that to the extent that any such Related Document 
purports to assign or pledge to the Agent, or to grant to the 
Agent a security interest in or lien on, any collateral as 
security for the Obligations of the Borrowers or the Guarantor 
from time to time existing in respect of the Credit Agreement 
and the Related Documents, such pledge, assignment and/or grant 
of the Credit Agreement and security interest or lien is hereby 
ratified and confirmed in all respects.

         17.  Miscellaneous.

              a.   This Amendment may be executed in any number 
of counterparts and by different parties hereto in separate 
counterparts, each of which shall be deemed to be an original, 
but all of which taken together shall constitute one and the 
same agreement.

PAGE
<PAGE>
              b.   Section and paragraph headings herein are 
included for convenience of reference only and shall not 
constitute a part of this Amendment for any other purpose.

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

              d.   The Borrowers will pay on demand all fees, 
costs and expenses of the Agent in connection with the 
preparation, execution and delivery of this Amendment, 
including, without limitation, the reasonable fees, 
disbursements and other charges of Schulte Roth & Zabel, 
counsel to the Agent.

         IN WITNESS WHEREOF, the parties hereto have caused 
this Amendment to be executed by their respective officers 
thereunto duly authorized as of the day and year first above 
written.


                             BORROWERS:

                             MERRY-GO-ROUND ENTERPRISES, INC., 
                             as debtor and as debtor-in-
                             possession



                             By: /s/ Isaac Kaufman             
                                Name: Isaac Kaufman
                                Title:


                             MGR DISTRIBUTION CORPORATION, as 
                             debtor and as debtor-in-possession



                             By: /s/ Isaac Kaufman              
                                Name: Isaac Kaufman
                                Title:


                             Guarantor:

                             MGRR, INC., as debtor and as 
                             debtor-in-possession



                             By: /s/ Isaac Kaufman              
                                Name: Isaac Kaufman
                                Title:


PAGE
<PAGE>
                             AGENT AND LENDER:

                             THE CIT GROUP/BUSINESS CREDIT, INC.



                             By: /s/ Eric Miller                
                                Name: Eric Miller
                                Title: Vice President
PAGE
<PAGE>
                                     Annex I to Second Amendment
                                     to Revolving Credit Agreement


                            EXHIBIT D

                      BORROWING BASE CERTIFICATE


Dated as of            
Certificate No.        


     1.  Inventory of the Borrowers at Book Value
         in any of the locations listed in
         Schedule 1.01(A) to the Revolving Credit
         Agreement before deduction in Line 2 below*       $         

     2.  Sum of A-J below:
         (Based on definition of Eligible Inventory)       $         

         (A)  Inventory subject to any Lien,
              security interest or prior assignment
         (B)  Inventory held on consignment
         (C)  Inventory in-transit
         (D)  Reserves for markdowns
         (E)  Reserves for shrinkage
         (F)  Reserves for lay-a-ways
         (G)  Reserves for displays and open stock
         (H)  Reserves for rejected, damaged, aged
              or other unsalable inventory
         (I)  Packaging
         (J)  Other reserves required by the Agent

     3.  Book Value of Eligible Inventory (Line 1
         less Line 2 to the extent included
         in line 1)                                        $         

     4.  60% of Line 3                                     $         


                        

*   Prior to the entry of the Final Bankruptcy Court Order such 
    Inventory must be located in (i) one of the jurisdictions listed 
    on Schedule 1.01(B) to the Revolving Credit Agreement or (ii) any 
    other jurisdiction for which the Agent has received UCC searches 
    or other evidence reasonably satisfactory to the Agent 
    establishing the absence of any Liens on the Inventory of the 
    Borrowers in such jurisdictions.

     5.  L/C Inventory (excluding Inventory supported
         by Letters of Credit issued for domestic
         trade creditors)                             $         

PAGE
<PAGE>
     6.  60% of line 5                                $         

     7.  Amount of the Tax Refund allowed by
         the Agent, if any, in accordance with
         the definition of "Borrowing Base" set
         forth in Section 1.01 of the Revolving
         Credit Agreement**                           $         

     8.     % of Line 7                               $         

     9.  Borrowing Base Reduction ($2,500,000)        $         

    10.  Borrowing Base (Line 4 plus Line 6 plus
         Line 8 less Line 9)                          $         

    11.  Maximum amount of Revolving Credit
         Commitment permitted under
         Final Bankruptcy Court Order               $125,000,000

    12.  Amount of Loans Outstanding plus Letter
         of Credit Exposure (sum of sublines A
         through C below)                             $         

         (A) Standby letters of credit           
         (B) Documentary letter of credit        
         (c) Direct borrowings                   

    13.  Amount of Cash collateralized documentary
         letters of credit                            $         

    14.  Net Exposure (Line 12 less Line 13)          $         

    15.  Availability:  Lower of (i) Line 10 less
         Line 14 and (ii) Line 11 less Line 12        $         

    16.  Borrower's estimate of cash on hand          $         


                        

**  Enter zero (0) in Line 7 (i) unless and until the "Borrowing 
    Base" is increased during the "Tax Refund Period" in accordance 
    with the definition of "Borrowing Base" set forth in Section 
    1.01 of the Revolving Credit Agreement and (ii) at all times 
    after the Tax Refund Period.
PAGE
<PAGE>
         I, the undersigned Designated Borrowing Officer of 
each of Merry-Go-Round Enterprises, Inc., a Maryland 
corporation, and MGR Distribution Corporation, a Maryland 
corporation, as debtors and as debtors-in-possession 
(collectively, the "Borrowers"), DO HEREBY CERTIFY, 
individually and on behalf of the Borrowers, as follows:

         (1)  This certificate is furnished to The CIT 
              Group/Business Credit, Inc., as agent (the 
              "Agent") pursuant to Section 4.04 of that 
              certain Revolving Credit Agreement, dated as 
              of January   , 1994 (the "Revolving Credit 
              Agreement"), among the Borrowers, MGRR, 
              Inc., the Lender's party thereto and the 
              Agent.  Unless otherwise defined herein, 
              capitalized terms used in this Certificate 
              have the meanings assigned to such terms in 
              the Revolving Credit Agreement.

         (2)  This Borrowing Base Certificate has been 
              prepared in accordance with the provisions 
              of the Revolving Credit Agreement.

         (3)  This Borrowing Base Certificate and the 
              information attached hereto and the 
              schedules, if any, delivered herewith 
              represent an accurate statement of the 
              matters purported to be set forth herein or 
              therein as of the date set forth above.

         (4)  Pursuant to Section 4.04(d) of the Revolving 
              Credit Agreement, you are entitled to 
              request backup schedules showing the 
              derivation of this Borrowing Base 
              Certificate.



                               Name:

                               Title:                           

Date:                   
<PAGE>

##




##
##                              -#-
4640/BLUSEC
##

<PAGE>
EXHIBIT 11
- - ----------



<TABLE>
                        MERRY-GO-ROUND ENTERPRISES, INC.
                             "DEBTOR-IN-POSSESSION"
                   Computation of Earnings (Loss)  Per  Share


<CAPTION>
                                    Fiscal Year     Fiscal Year     Fiscal Year
                                       1994            1993            1992
                                    -----------     -----------     -----------

<S>                                 <C>             <C>             <C>
Net Earnings (loss)                 $(45,624,000)   $37,981,000     $22,704,000

Number of shares of common
    stock outstanding at
    beginning of year                 53,862,886     53,341,251      51,932,959

Shares of restricted common
    stock as of the dates
    awarded                                    -        356,786               -

Exercise of common stock
     options                              48,490         21,924          31,729

Issuance of shares in public
    offering                                   -              -       1,175,687

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


     Weighted average number
      of shares outstanding           53,911,376      53,719,960    53,140,375
                                    ============    ============    ==========

Earnings (loss) per share                $  (.85)           $.71          $.43
                                    =============   ============    ==========
</TABLE>

Note -  All share data have been restated to retroactively reflect the 3-for-2
common stock split of July, 1991.




4640/BLUSEC


##




##
##                              -#-
4637/BLUSEC##

EXHIBIT 13
- - ----------


























                   MERRY-GO-ROUND ENTERPRISES

                              1994

                         ANNUAL REPORT
<PAGE>
<PAGE>



                              FINANCIAL HIGHLIGHTS



Dollars in thousands, except per share data.
<TABLE>
<CAPTION>
                                               1994           1993        1992 
<S>                                         <C>            <C>         <C>
OPERATING RESULTS

Net sales                                   $959,878       $877,499    $761,163

Earnings (loss) before income taxes (1)      (63,811)        59,812      36,038

Net earnings (loss)                          (45,624)        37,981      22,704

Earnings (loss) per share of common stock      ( .85)           .71         .43

EBITDA (2)                                    36,059         89,690      59,060

YEAR END POSITION

Working capital (3)                         $174,465        $50,921     $51,721

Current ratio (3)                                5.8            1.6         1.8

Total assets                                $461,879       $364,705    $300,549

Stockholders' equity                         191,221        235,616     197,342

Number of stores                               1,434            989         825

Number of employees                           14,970         13,911      11,688
                                                                               

<FN>
(1) Fiscal 1994 includes a third quarter charge of $55.3 million 
    (see Management's Discussion and Analysis).

(2) Represents earnings before interest, income taxes, 
    depreciation and amortization.  EBITDA for fiscal 1994 is 
    calculated excluding the effects of the $55.3 million charge 
    in the third quarter and the reversal of $3.1 million 
    incentive compensation accrual in the first quarter.

(3) 1994 excludes liabilities subject to compromise under the 
    reorganization proceedings.
</TABLE>
<PAGE>
<PAGE>
To Our Shareholders:
         Merry-Go-Round Enterprises, Inc. was severely tested 
by the events of fiscal year 1994.  Seldom in our 22-year 
history have we faced so many complex business issues and 
challenging economic factors.
         The fourth quarter of fiscal 1994, in particular, was 
one of crisis.  As a result of the continuing absence of a 
clear fashion trend with our customers, a highly promotional 
retail environment and certain unsuccessful merchandising 
decisions, we determined that it was necessary to write down 
the value of certain of our inventory and leasehold 
improvements associated with some underperforming stores as of 
the end of the third quarter.  This write-down resulted in a 
series of events culminating in our decision to voluntarily 
file a petition for protection under Chapter 11 of the U.S. 
Bankruptcy Code on January 11, 1994.  We thought long and hard 
about filing, but following the third quarter charge we were 
faced with a variety of factors over which we had little 
control, including our inability to successfully conclude 
negotiations with our lenders, which led to the deterioration 
of vendor and factor confidence and support.
         The filing under Chapter 11 gave us the ability to 
obtain new financing, regain vendor and factor support and 
return our attention to running the business.  At present, our 
primary goals are to re-focus our merchandising efforts and 
regain the enthusiasm of our traditional customers and to 
enable the Company to emerge from bankruptcy.
<PAGE>
<PAGE>
         Improving Performance and Potential.
         With the decision to file behind us, we have turned 
our energies and resources to the future.  Beginning in 
December 1993, and continuing into the new fiscal year, 
significant operational changes have been made to strengthen 
Merry-Go-Round Enterprises.
         We are addressing our methods for selecting 
merchandise for our customers and rebuilding customer traffic 
and loyalty.  Lenny Weinglass, founder of Merry-Go-Round 
Enterprises, assumed the position of Chief Executive Officer in 
January and has focused his considerable experience in the 
retail industry on our merchandising organization.  He will be 
working with a strong team of buyers bringing his expertise 
closer to the decision-making process and helping develop our 
next generation of merchants.  Like Lenny, they are energetic, 
and in sync with the young adult customer we serve.
         At the same time, the Company is sharpening the 
operational and merchandising focus of each concept.  We are 
actively searching for two top merchandising executives, one to 
head the Merry-Go-Round concept and one to lead the young men's 
concepts of Dejaiz/Attivo and Chess King.  Since many of our 
stores share the same mall location, we are seeking to maximize 
the distinctive brand identity of each store and to select a 
merchandise mix designed to assure minimal overlap among 
concepts.
         Merry-Go-Round stores remain a one-stop unisex 
boutique where young men and women can shop for complementary 
fashions.  Dejaiz/Attivo features a complete collection of
<PAGE>
<PAGE>
slightly higher priced fashion selections for young men.  
Cignal continues to be successful in offering European-style 
clothing for career-oriented men and women.  Chess King is a 
value-oriented young men's store featuring private label 
merchandise.  The May 1993 Chess King acquisition, which 
included over 400 stores in 44 states, improves the leverage of 
our merchandising, distribution and administrative functions.
         Taking a pro-active stance in working with new and 
emerging designers who can help the Company succeed, we have 
opened a New York City showroom, bringing our buyers closer to 
a wider range of merchandise vendors in the hub of the U.S. 
fashion marketplace.
         Along with a renewed focus on merchandising we are 
continuing to focus on returning to profitability.  We are 
seeking to lower occupancy costs by conducting a thorough 
review of the Company's real estate positions.  We are also 
making a complete analysis of the profitability and market 
position of each store.  We are committed to eliminating stores 
which cannot meet our profitability goals.  In addition, staff 
downsizing and cost-reductions at the Company's headquarters 
have resulted in significant annual savings.
         Our plans to rebuild customer loyalty include the 
merchandising and operational steps noted above, as well as a 
renewed emphasis on targeted marketing communications.  The 
Company is mounting an intensive marketing campaign, including 
national print and MTV advertising, with particular emphasis on 
the upcoming 1994 critical selling seasons--Back-to-School and
<PAGE>
<PAGE>
Holiday.  At the same time, we are introducing additional 
product lines for the Company with new private label 
merchandise that will remain unique to the stores for which it 
was created, thus strengthening the individual concepts and 
increasing brand loyalty.
         With its substantial liquidity, we believe 
Merry-Go-Round Enterprises possesses the financial strength to 
meet its needs.  The Company maintains a strong cash position, 
in excess of $110 million in cash on hand at fiscal year-end, 
and has an agreement approved by the Bankruptcy Court, with The 
CIT Group, as agent, for debtor-in-possession financing in the 
form of a $125 million line of credit.
         Commitment to the Future.
         The strengths of Merry-Go-Round Enterprises remain 
significant:  highly experienced management team; outstanding 
employees who really care about the Company; state-of-the-art 
management information and distribution systems; and commitment 
to the satisfaction of our customers.
         In the next year, in addition to working on improving 
our core business, we will be spending a significant amount of 
time developing a plan of reorganization, designed to 
restructure the Company's liabilities and to permit it to 
emerge from bankruptcy.  The plan, when filed, will require the 
approval of impaired prepetition creditors and stockholders and 
confirmation by the Bankruptcy Court.
         While the short term outlook remains dampened due to 
some reduction in customer traffic in our stores, lower
<PAGE>
<PAGE>
inventories for the first half of the year, and the 
uncertainties of operating under Chapter 11, we believe we are 
taking the necessary steps to restore profitability.  We are 
working diligently to rebuild and enhance the reputation of the 
Company among its customers, to enable the Company to emerge 
from Chapter 11 and to restore shareholder value.
         We appreciate the patience of our shareholders as we 
go forward.  We recognize the tireless efforts of our employees 
and the confidence of our loyal vendors and creditors, whose 
continued support is vital to rebuilding the Company and 
meeting the challenges of the future.

Lenny Weinglass                        Michael D. Sullivan
Chairman and Chief Executive Officer   President

<PAGE>
<PAGE>


                     CONSOLIDATED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
Three year period ended January 29, 1994    1994           1993          1992
<S>                                   <C>            <C>           <C>
Net sales                              $959,878,000  $877,499,000  $761,163,000

Costs and expenses;
 Cost of sales, buying and occupancy    780,279,000   621,591,000   551,817,000

 Selling and administrative             230,616,000   195,224,000   172,837,000

 Interest expense, net (note 11)          5,859,000       872,000       471,000

   Total costs and expenses           1,016,754,000   817,687,000   725,125,000

Earnings (loss) before income taxes
(benefit) and reorganization costs      (56,876,000)   59,812,000    36,038,000

Reorganization costs (note 12)            6,935,000            --           --

Earnings (loss) before income taxes
(benefit)                               (63,811,000)   59,812,000    36,038,000

Income taxes (benefit) (note 13)        (18,187,000)   21,831,000    13,334,000

Net earnings (loss)                    $(45,624,000)  $37,981,000   $22,704,000

Earnings (loss) per share of
common stock (note 10)                        $(.85)         $.71          $.43

                                                                               
</TABLE>
See accompanying notes to consolidated financial statements



Consolidated Financial Statements   pages   8-14

Notes to Consolidated Financial Statements   pages   15-28

Independent Auditors' Report   page   28

Market and Dividend Information   page   28

Five year Financial Summary   page   30

Summary of Quarterly Results   pages   30-31

Management's Discussion and Analysis   pages   32-37

<PAGE>
<PAGE>
Balance Sheets
January 29, 1994 and January 30, 1993
<TABLE>
<CAPTION>
                                                       1994              1993 
<S>                                                <C>            <C>
Assets

Current assets:

  Cash and cash equivalents                        $113,119,000   $ 40,115,000

  Receivables                                         3,916,000      6,466,000

  Merchandise inventories                            71,528,000     82,197,000

  Prepaid expenses and other, included deferred
    income taxes of $2,323,000 and $4,921,000
    (note 13)                                         4,279,000      7,904,000

  Refundable income taxes (note 13)                  18,026,000            --

     Total current assets                           210,868,000    136,682,000

Property and equipment, at cost (notes 6 and 9):
  Land and land improvements                          5,421,000      5,363,000

  Buildings                                          37,428,000     34,783,000

  Leasehold improvements                            140,301,000    131,330,000

  Furniture, fixtures and equipment                 183,681,000    148,921,000

                                                    366,831,000    320,397,000

  Less accumulated depreciation and amortization    119,691,000     93,982,000

     Net property and equipment                     247,140,000    226,415,000

Other assets                                          3,871,000      1,608,000

                                                   $461,879,000   $364,705,000

Liabilities and Stockholders' Equity

Current liabilities:

  Accounts payable, trade                             5,406,000     33,426,000

  Other payables and accrued expenses (note 4)       30,997,000     42,325,000

  Federal and state income taxes payable                     --      9,578,000

<PAGE>
<PAGE>
  Current portion of long-term debt                          --        432,000

     Total current liabilities                       36,403,000     85,761,000

Noncurrent liabilities:

  Long-term debt (note 6)                            10,000,000     29,997,000

  Other, including deferred income taxes of
    $648,000 and $4,231,000 (note 13)                11,113,000     13,331,000

    Total noncurrent liabilities                     21,113,000     43,328,000

Liabilities subject to compromise under
  reorganization proceedings (note 9)               213,142,000            --

Stockholders' equity (note 10):                                   

  Common stock of $.01 par value per share:
     Authorized 100,000,000 shares; issued
     and outstanding 53,932,335 shares at
     January 29, 1994 and 53,862,886 shares
     at January 30, 1993                                539,000        539,000

  Additional paid-in capital                         70,644,000     67,264,000

  Retained earnings                                 120,038,000    167,813,000

     Total stockholders' equity                     191,221,000    235,616,000

                                                   $461,879,000   $364,705,000
                                                                               
</TABLE>
See accompanying notes to consolidated financial statements
<PAGE>
<PAGE>

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
<TABLE>
<CAPTION>
                                        Additional  
Three year period ended       Common     Paid-in       Retained
January 29, 1994              Stock      Capital       Earnings       Total    
<S>                          <C>       <C>          <C>           <C>
Balance at February 2, 1991  $519,000  $42,502,000  $112,826,000  $155,847,000

Net earnings-fiscal 1992           --           --    22,704,000    22,704,000

Cash dividends-$.053 per share     --           --    (2,839,000)   (2,839,000)

Cash paid in lieu of
  fractional shares
  in connection with 3-for-2
  stock split in July 1991
  (note 10)                        --           --        (3,000)       (3,000)

Issuance of 1,350,000 shares
of common stock in public
offering                       13,000   18,492,000            --    18,505,000

Issuance of common stock in
connection with the exercise
of stock options (note 15)      1,000      219,000            --       220,000

Amortization of and tax
benefits related to
restricted common stock            --    2,908,000            --     2,908,000

Balance at February 1, 1992   533,000   64,121,000   132,688,000   197,342,000

Net earnings-fiscal 1993           --           --    37,981,000    37,981,000

Cash dividends-$.053 per share     --           --    (2,856,000)   (2,856,000)

Issuance of common stock in
  connection with the exercise
  of stock options (note 15)    2,000      654,000            --       656,000

Grant and amortization of
  and tax benefits related
  to restricted common stock    4,000    2,489,000            --     2,493,000

Balance at January 30, 1993   539,000   67,264,000   167,813,000   235,616,000

Net loss-fiscal 1994               --           --   (45,624,000)  (45,624,000)

<PAGE>
<PAGE>
Cash dividends-$.04 per share      --           --    (2,151,000)   (2,151,000)

Issuance of common stock in
  connection with the exercise
  of stock options (note 15)       --      624,000            --       624,000

Amortization of and tax
  benefits related to
  restricted common stock          --    2,756,000            --     2,756,000

Balance at January 29, 1994  $539,000  $70,644,000  $120,038,000  $191,221,000
                                                                              
</TABLE>
See accompanying notes to consolidated financial statements
<PAGE>
<PAGE>

CONSOLIDATED STATEMENT OF CASH FLOWS
<TABLE>
<CAPTION>
Three year period ended January 29, 1994      1994           1993         1992
                                                                                
<S>                                     <C>            <C>          <C>
Operating activities:
  Net earnings (loss)                   $(45,624,000)  $37,981,000  $22,704,000

  Adjustments to reconcile net earnings
  (loss) to net cash provided by
  operating activities:

    Noncash reorganization costs           4,734,000            --           --

    Depreciation and amortization         34,800,000    29,042,000   22,551,000

    Provision (credit) for deferred
     income taxes                           (985,000)      117,000     (201,000)

    Losses on and provisions related
     to property and equipment            11,467,000     1,303,000    1,219,000

    Amortization of restricted
     common stock                          1,740,000     1,309,000    1,309,000

    Changes in operating assets and
    liabilities, net of effects of
    store acquisitions:
      (increase) decrease in:

      Receivables                            574,000      (369,000)    (362,000)

      Merchandise inventories             27,146,000   (19,089,000)    (678,000)

      Prepaid expenses and other           1,027,000     2,569,000   (3,398,000)

      Refundable income taxes            (17,010,000)           --           --

      Other assets                        (1,008,000)     (530,000)    (134,000)

    Increase (decrease) in:
      Accounts payable, trade            (28,020,000)    8,458,000  (15,583,000)

      Other payables and accrued
       expenses                          (10,812,000)      466,000      208,000

      Federal and state income
       taxes payable                      (9,578,000)   10,790,000     (391,000)

<PAGE>
<PAGE>
      Other noncurrent liabilities         1,365,000       391,000    3,164,000

      Operating payables subject to
      compromise under reorganization
      proceedings                         69,212,000            --           --

Net cash provided
by operating activities                   39,028,000    72,438,000   30,408,000

Investing activities:

   Property and equipment expenditures  (46,301,000)   (63,830,000) (78,842,000)

   Proceeds from sales of property
   and equipment                            456,000        914,000      238,000

   Acquisitions of store locations      (10,769,000)    (6,418,000)  (9,969,000)

   Proceeds from redemption of
   marketable securities                         --      9,703,000      670,000

       Net cash used in investing
       activities                       (56,614,000)   (59,631,000) (87,903,000)

Financing activities:
       Prepetition debt activity:
       Net borrowing under revolving
        credit debt                      44,520,000             --           --

       Proceeds from issuance of
        institutional investor notes     65,000,000             --           --

       Repayment of long-term debt      (15,000,000)            --           --

       Principal payments on secured
        notes payable                      (432,000)      (284,000)    (239,000)

   Procurement costs related to debtor-
   in-possession financing               (1,255,000)            --           --

   Proceeds from issuance of common
   stock                                    624,000        656,000   18,725,000

   Dividends paid                        (2,867,000)    (2,848,000)  (2,822,000)

   Other                                         --          3,000       (3,000)

       Net cash provided by (used in)
       financing activities              90,590,000     (2,473,000)  15,661,000

       Net change in cash and cash
       equivalents                       73,004,000     10,334,000  (41,834,000)

<PAGE>
<PAGE>
Cash and cash equivalents at
beginning of year                        40,115,000     29,781,000   71,615,000

Cash and cash equivalents at end
of year                                $113,119,000    $40,115,000  $29,781,000
                                                                               
</TABLE>
See accompanying notes to consolidated financial statements
<PAGE>
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Three-year period ended January 29, 1994

1.  REORGANIZATION AND BASIS OF REPORTING

Merry-Go-Round Enterprises, Inc. (Debtor-in-Possession) (the 
"Company"), a national specialty retailer of contemporary 
fashions for young men and women, operated 1,434 stores in 44 
states and Washington, D.C. at January 29, 1994.  The majority 
of stores operate under the trade names Merry Go Round, N.E.T 
Works, DJ's Fashion Center for Men, Dejaiz, Attivo, Chess King, 
Cignal, Boogies Diner and Club International, and almost all 
are located in enclosed regional shopping malls.  At 
January 29, 1994, the geographical distribution of these stores 
was: East North Central, 315; East South Central, 72; Middle 
Atlantic, 246; Mountain, 50; New England, 93; Pacific, 139; 
South Atlantic, 290; West North Central, 60; and West South 
Central, 169.

         As a result of certain events in the third and fourth 
quarters of fiscal 1994, on January 11, 1994, the Company and 
two of its subsidiaries, filed voluntary petitions for relief 
under Chapter 11 ("Chapter 11") of Title 11 of the United 
States Code in the United States Bankruptcy Court for the 
District of Maryland, Baltimore Division (the "Bankruptcy 
Court").  The Company and its subsidiaries are presently 
operating their businesses as debtors-in-possession under the 
jurisdiction of the Bankruptcy Court and intend to propose a 
plan of reorganization pursuant to Chapter 11.  As 
debtors-in-possession, the Company and its subsidiaries may  
not engage in transactions outside of the ordinary course of 
business without approval of the Bankruptcy Court, after notice 
and hearing.

         The Company incurred a significant net loss in the 
third quarter of fiscal 1994.  This net loss caused the Company 
to be in violation of certain financial covenants in its 
borrowing arrangements and the Company was unable to reach 
agreement with its lenders to amend or restructure these 
arrangements on satisfactory terms.  The extended negotiations 
with the Company's lenders created substantial uncertainty 
among the Company's vendors and factors resulting in their 
failure to accept certain of the company's spring merchandise 
orders and causing uncertainty as to future deliveries of 
merchandise.  These events led to the Company's decision to 
file for protection under Chapter 11 to enable the Company to 
restructure its financial arrangements under the jurisdiction 
of the Bankruptcy Court.

<PAGE>
<PAGE>
         Liabilities subject to compromise (see note 9) in the 
accompanying consolidated balance sheets represent the 
Company's estimate of liabilities as of January 29, 1994, 
subject to adjustment in the reorganization process.  Under 
Chapter 11, actions to enforce certain claims against the 
Company are stayed if the claims arose, or are based on events 
that occurred, on or before the petition date of January 11, 
1994.  The ultimate terms of settlement of these liabilities 
and claims will be determined in accordance with a plan of 
reorganization which requires the approval of impaired 
prepetition creditors and stockholders and confirmation by the 
Bankruptcy Court.  Other liabilities may arise or be subject to 
compromise as a result of rejection of executory contracts, 
including leases, or the Bankruptcy Court's resolution of 
claims for contingencies and other disputed amounts.  The 
ultimate resolution of such liabilities will be part of a plan 
of reorganization.

         The accompanying consolidated financial statements 
have been presented on the basis that the Company is a going 
concern, which contemplates the realization of assets and the 
satisfaction of liabilities in the normal course of business.  
As a result of the Chapter 11 filing and circumstances relating 
to this event, realization of assets and satisfaction of 
liabilities is subject to uncertainty.  A plan of 
reorganization could materially change the amounts reported in 
the accompanying consolidated financial statements, which do 
not give effect to adjustments to the carrying values of assets 
and liabilities which may be necessary as a consequence of a 
plan of reorganization.  The ability of the Company to continue 
as a going concern is dependent on, among other things, 
confirmation of an acceptable plan of reorganization, future 
profitable operations, compliance with the debtor-in-possession 
financing agreement (see note 5), and the ability to generate 
sufficient cash from operations and to obtain financing sources 
to meet future obligations.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

FISCAL YEAR - The Company reports on a 52-53 week year ending 
the Saturday nearest January 31.  Fiscal years 1994, 1993 and 
1992 each consisted of 52 weeks.

CONSOLIDATED FINANCIAL STATEMENTS - The consolidated financial 
statements include the accounts of the Company and its 
wholly-owned subsidiaries.  All material intercompany 
transactions and balances have been eliminated.

CASH AND CASH EQUIVALENTS - Cash equivalents include all highly 
liquid investments with maturities, at dates of purchase, of 
three months or less.

MERCHANDISE INVENTORIES - Merchandise inventories are stated at 
the lower of first-in, first-out cost or market.  The cost of 
merchandise is determined by the retail method.

<PAGE>
<PAGE>
PROPERTY AND EQUIPMENT - For financial reporting purposes, 
buildings and furniture, fixtures and equipment are depreciated 
using the straight-line method over the estimated lives of the 
assets.  Leasehold improvements are amortized by use of the 
straight-line method over the lesser of the terms of the 
respective lease or the lives of the improvements.

         Effective January 31, 1993, the Company extended the 
useful lives of certain property and equipment in its 
headquarters and distribution centers and stores, and 
established a salvage value of the headquarters and 
distribution center.  These changes were made to more closely 
reflect the estimated physical and economic lives and salvage 
value of the property and equipment.  The effect of these 
changes decreased the loss before income tax benefit and net 
loss for fiscal 1994 by approximately $3,600,000 and 
$2,574,000, respectively, or $.05 per share.

INCOME TAXES - Effective January 31, 1993, the Company adopted 
Statement of Financial Accounting Standards No. 109, 
"Accounting for Income Taxes" ("SFAS 109").  SFAS 109 requires 
the use of the asset and liability method to account for income 
taxes.  Under the asset and liability method, deferred tax 
assets and liabilities are recognized for the estimated future 
tax consequences attributable to differences between the 
financial statement carrying amounts of existing assets and 
liabilities and their respective tax bases.  Deferred tax 
assets and liabilities are measured using enacted tax rates in 
effect for the years in which the temporary differences are 
expected to be recovered or settled.  However, deferred tax 
assets are recognized only to the extent that it is more likely 
than not that they will be realized based on the consideration 
of available evidence and other factors.  The effects of 
changes in tax rates on deferred tax assets and liabilities are 
recognized in the period that includes the enactment date.  The 
effects of adopting SFAS 109 as of January 31, 1993 were not 
material.

         Prior to adoption of SFAS 109, the Company accounted 
for income taxes using the deferred method under APB Opinion 
No. 11, which required that deferred income taxes be recognized 
for income and expense items that were reported in different 
years for financial reporting and income tax purposes.  Under 
the deferred method, deferred income tax balances were not 
adjusted for subsequent changes in tax rates.

PREOPENING COSTS - Expenses associated with the opening of new 
stores are charged to expense as incurred.

REORGANIZATION COSTS - Professional fees, the write-off of 
assets and other costs and expenditures directly related to the 
Chapter 11 filing are classified as reorganization costs.

<PAGE>
<PAGE>
3.  ACQUISITIONS OF STORE LOCATIONS

On May 16, 1993, the Company acquired from Melville Corporation 
("Melville") 450 store locations and related assets operated as 
men's retail clothing stores under the names "Chess King," 
"Garage," "Metro Garage" and "Freefall" (collectively "Chess 
King").  The assets acquired included merchandise inventory, 
furniture, fixtures, equipment, leasehold improvements, and 
leases of the acquired locations operated by Melville under 
these names.

         The aggregate cost of acquiring the assets from 
Melville, including certain post closing adjustments and other 
estimated direct acquisition costs, was approximately $40.2 
million, of which $10.8 million was paid in cash and $29.4 
million was paid by issuing a convertible note to Melville.

         The following unaudited pro forma information has been 
prepared assuming the acquisition of the 450 locations occurred 
as of the beginning of the Company's 1994 and 1993 fiscal 
years.  Chess King's fiscal years ended on December 31 and, 
accordingly, it is not practicable to develop meaningful 
operating statements for the retail locations conforming to the 
Company's fiscal year for pro forma purposes.  Accordingly, the 
following unaudited pro forma financial information for fiscal 
1993 includes the historical results of operations for the 
acquired retail locations for the year ended December 31, 1992, 
and the unaudited pro forma financial information for fiscal 
1994 includes the historical results of operations for the 
acquired retail locations for the three months ended March 27, 
1993 and the period from May 2, 1993 to May 15, 1993.
<TABLE>
<CAPTION>
                                  1994                1993
         <S>                 <C>            <C>
         Net Sales           $996,624,000   $1,062,227,000
         Net earnings (loss)  (53,246,000)      22,702,000
         Earnings (loss)
           per share                $(.99)            $.42
</TABLE>

The Company did not acquire any warehousing and distribution 
facilities or retain corporate personnel.  The Company has 
substituted its corporate personnel, including senior 
management, for that of Chess King.  The Company expects 
revenues and direct expenses of the stores to differ from those 
generated and incurred by Melville.  The unaudited pro forma 
information may not be indicative of the actual results of 
operations that would have occurred had the acquisition of 
these retail locations actually been made at the beginning of 
the respective periods or of future results of operations of 
the Company with the retail locations under the Company's 
management and control.

         During fiscal 1993, the Company acquired 88 store
<PAGE>
<PAGE>
locations and certain other assets for approximately $8.9 
million, including liabilities assumed.  During fiscal 1992, 
the Company acquired 69 store locations and certain other 
assets in three separate transactions aggregating approximately 
$10.0 million.  These acquisitions did not have a material 
effect on results of operations in fiscal 1993 and fiscal 1992, 
respectively.

4.  OTHER PAYABLES AND ACCRUED EXPENSES

Other payables and accrued expenses consist of the following:
<TABLE>
<CAPTION>
                                1994            1993    
<S>                          <C>            <C>
Operating expenses
    and other payables       $10,589,000    $15,061,000
Accrued wages
    and benefits               9,444,000     13,543,000
Accrued rent and
    occupancy costs            1,255,000      2,872,000
Accrued taxes - other
    than income                2,964,000      5,450,000
Other                          6,745,000      5,399,000
                             $30,997,000    $42,325,000
                                                        
</TABLE>

5.  DEBTOR-IN-POSSESSION FINANCING

On January 14, 1994, the Company entered into, and subsequently 
the Bankruptcy Court approved, a $125 million unsecured 
revolving credit agreement with certain lenders.  The agreement 
provides for cash borrowings and the issuance of up to $90 
million in letters of credit which in the aggregate cannot 
exceed the lower of a "borrowing base" or $125 million.  The 
"borrowing base" is equal to the sum of 60% of eligible  
inventory, as defined in the agreement, plus 60% of inventory 
on order under international letters of credit, less $2.5 
million.

         Cash borrowings bear interest at either the prime rate 
established by a bank plus 1% or LIBOR plus 2-1/2%, at the 
option of the Company.  The agreement also requires a monthly 
unused line fee of 3/8% per annum and an annual agent fee of 
$100,000.  Letter of credit fees are 1-1/2% per annum for 
standby letters of credit and 1-3/8% per annum for documentary 
letter of credit.  Fees for documentary letters of credit which 
the Company chooses to collateralize with cash, carry a fee of 
1-1/4% per annum.  At January 29, 1994, approximately $5.5 
million of documentary letters of credit were collateralized by 
approximately $5.8 million of cash.  Interest and fees are 
payable monthly except for the agent fee which is payable in 
advance for the first year of the agreement and monthly 
thereafter.

<PAGE>
<PAGE>
         Cash borrowings and letters of credit issued under the 
agreement have been granted super priority status by the 
Bankruptcy Court over all obligations except certain 
administrative expenses, as defined in the agreement.

         During the term of the agreement, the Company cannot 
pay dividends and is required to meet minimum levels of 
earnings before interest, income taxes, depreciation and 
amortization, maintain inventory levels between specified 
minimum and maximum levels, and limit capital expenditures to 
$18 million per year through January 31, 1996, and $4.5 million 
from February 1, 1996, through the expiration date on the 
earlier of April 21, 1996, or the date of consummation of a 
plan of reorganization.

6.  LONG-TERM DEBT

In January 1989, the Company issued notes aggregating $25 
million, of which $15 million was repaid in full in October 
1993.  The remaining $10 million note is secured by property, 
fixtures and certain equipment comprising the Company's 
headquarters and distribution center.  The note bears interest 
at 10.36% per annum, payable semi-annually and was due 
February 15, 1994.

         The Company has continued to accrue interest at the 
contractual rate on this note and has not classified the note 
as subject to compromise in the accompanying consolidated 
balance sheets.  However, payments of principal and interest 
have been suspended until a Bankruptcy Court order is entered 
authorizing payment or until confirmation of a plan of 
reorganization.  See also note 9.

7.  LEASE COMMITMENTS

At January 29, 1994, the Company was committed under 
non-cancelable operating leases for retail stores expiring at 
various dates through 2008.  Generally, retail store leases 
provide for additional rentals based on a percentage of sales 
and increases in real estate taxes and various mall operating 
expenses.

         Rent and other expenses under such leases charged to 
operations were as follows:
<TABLE>
<CAPTION>
                            1994            1993           1992
<S>                 <C>              <C>            <C>
Minimum rentals      $82,550,000     $60,956,000    $46,429,000
Contingent
  rentals and
  other expenses   47,481,000  36,291,000  30,971,000
                    $130,031,000     $97,247,000    $77,400,000
</TABLE>
Subject to the approval of the Bankruptcy Court, the Company 
can reject executory contracts, including leases, under the
<PAGE>
<PAGE>
relevant provisions of the Bankruptcy Code.  Rejection of a 
lease gives the lessor the right to assert a prepetition claim 
against the Company as though the lease had been terminated as 
of the date of the Chapter 11 filing.  However, the amount of 
the claim may be limited by the Bankruptcy Code.  Estimated 
claims for rejected leases will be included in reorganization 
costs.  The analysis of lease commitments below has not been 
adjusted to reflect possible future lease rejections.

         Certain of the Chess King leases acquired in fiscal 
1994 are guaranteed by Melville (see note 3).  Therefore, the 
lessors of rejected leases may have a claim against Melville 
for unpaid lease obligations and breach of contract claims 
beyond the amounts permitted to be asserted against the Company 
under the Bankruptcy Code.  As part of the purchase agreement, 
the Company has agreed to indemnify Melville against any loss 
under its lease guarantee.  As a result, Melville may assert a 
prepetition claim against the Company for the amounts, if any, 
it is required to pay under the guarantees.

         At January 29, 1994, future minimum rental payments 
under noncancelable operating leases are as follows:

<TABLE>
<CAPTION>
                                                                
<S>                                                <C>
1995                                               $ 88,111,000
1996                                                 84,425,000
1997                                                 78,587,000
1998                                                 72,457,000
1999                                                 64,854,000
Subsequent to 1999                                  218,854,000
</TABLE>

8.  CONTINGENCIES

The Company is a party to various lawsuits and other actions 
arising in the course of its business.  In the opinion of 
management, based upon a number of factors, including the 
advice of outside counsel in certain instances, the ultimate 
resolution of these legal matters will not have a material 
adverse effect on the consolidated financial position or 
results of operations of the Company.  Under Chapter 11, 
actions to pursue litigation against the Company are stayed if 
the claim arose, or is based on events that occurred on or 
before the petition date of January 11, 1994.

9.  LIABILITIES SUBJECT TO COMPROMISE

Certain prepetition liabilities have been approved by the 
Bankruptcy Court for payment.  At January 29, 1994, such 
amounts were included in accrued expenses and other payables.  
Liabilities subject to compromise as of January 29, 1994 
consisted of:

<PAGE>
<PAGE>
<TABLE>
<CAPTION>

<S>                                              <C>
Secured note payable                             $  4,997,000
Unsecured liabilities:
    Accounts payable, trade                        40,881,000
    Other payables and accrued expenses            28,331,000
    Revolving credit debt                          44,520,000
    Chess King acquisition debt                    29,413,000
    Institutional investor notes                   65,000,000
                                                 $213,142,000
</TABLE>
         The note payable, which is secured by a retail 
location, bears interest based on LIBOR and was due November 
1995.  The revolving credit debt bears interest at the lower of 
the bank's prime rate less 1/2% or the Federal funds rate plus 
1% and was due June 1995.  The Chess King acquisition debt 
bears interest at 6% and was due in equal installments in May 
1996 and 1997, if not previously converted at the holders' 
option to common stock of the Company.  The institutional 
investor notes were due in various amounts through September 1, 
2003, with $50,000,000 bearing interest at 7.09% and 
$15,000,000 bearing interest at 6.44%.  The interest rates 
described above do not consider interest rates which may be 
applicable in the event of default.

         A plan of reorganization ultimately approved by the 
Company's impaired prepetition creditors and stockholders and 
confirmed by the Bankruptcy Court may materially change the 
amounts and terms of these prepetition liabilities.

         The Company anticipates that it will negotiate with 
creditors to reconcile claims filed with the Bankruptcy Court 
to the Company's financial records.  The additional liability 
arising from this reconciliation process, if any, is not 
subject to reasonable estimation.  As a result, no provision 
has been recorded for these possible claims.  The Company will 
recognize the additional liability, if any, as the amounts 
become subject to reasonable estimation.

         Additional bankruptcy claims and prepetition 
liabilities may arise from the termination of other contractual 
obligations and the settlement of disputed claims.  
Consequently, the amounts included in the consolidated balance 
sheet as liabilities subject to compromise may be subject to 
further adjustment.

         Based on current facts and circumstances, the Company 
has determined that, except for the $10,000,000 note payable 
described in note 6, it is not probable that it will ultimately
<PAGE>
<PAGE>
pay interest on its prepetition obligations and, accordingly, 
the Company has stopped accruing interest on these prepetition 
obligations.  However, the Bankruptcy Court could determine 
that postpetition interest should be paid on these 
obligations.  Contractual interest exceeds interest expense 
recorded in the accompanying consolidated statement of 
operations by approximately $400,000.

10. STOCKHOLDERS' EQUITY

EARNINGS (LOSS) PER SHARE - Earnings (loss) per share are based 
on the weighted average number of shares outstanding each year, 
53,911,376 for fiscal year 1994, 53,719,960 for fiscal 1993 and 
53,140,375 for fiscal 1992.

STOCK SPLIT - On July 5, 1991, the Company effected a 3-for-2 
common stock split in the form of a 50% stock dividend.

CASH DIVIDENDS - In December 1993, the Company discontinued 
paying a dividend on its common stock.  Prior to that date, it 
had followed a policy of paying a quarterly dividend of $.0133 
per share.

PREFERRED STOCK - The Company has authorized the issuance of 
1,000,000 shares of Class A Preferred Stock.  As of January 29, 
1994, no shares were issued or outstanding.

SHAREHOLDER RIGHTS PLAN - The Company has a Shareholder Rights 
Plan (the "Plan") pursuant to which one Right was distributed 
to stockholders for each share of common stock outstanding on 
September 30, 1991, and one Right attaches to each common share 
issued thereafter.  Each Right initially entitles the holder to 
purchase one-one thousandth share of Class A Preferred Stock 
("Preferred Stock") for the exercise price of $56.  Each 
one-one thousandth share of Preferred Stock has voting rights 
and dividend and distribution privileges (after giving effect 
to a $1.00 liquidation preference) equivalent to one share of 
the Company's common stock.  The Plan, among other things, 
provides that each Right may be exercisable if 15% or more of 
the Company's stock is beneficially acquired by a third party 
or group (Acquiring Person).  Under such circumstances, Rights 
(other than those held by the Acquiring Person) may be 
exercised for common stock of the Company having a market value 
of twice the exercise price (or, in the Company's discretion, 
for one-one thousandth share of Preferred Stock for each common 
share so issuable).  Alternatively, the Company may exchange 
one share of common stock (or one-one thousandth share of 
Preferred Stock) for each Right (other than Rights of the 
Acquiring Person).  In addition, the Plan provides that if, 
after a person becomes an Acquiring Person, the Company is 
acquired in a merger or other similar business combination, or 
certain other transactions occur, rights will be exercisable to 
purchase common stock of the acquiring entity having a market 
value of twice the exercise price.  The Rights are not
<PAGE>
<PAGE>
currently exercisable, do not trade separately from the common 
stock, are redeemable at $.01 for each Right at the discretion 
of the Board of Directors and expire on September 30, 2001.  
Until exercised, Rights carry no dividend or voting rights.

11. INTEREST EXPENSE, NET

Interest expense, net consists of:
<TABLE>
<CAPTION>
                              1994         1993            1992 
<S>                     <C>          <C>            <C>
Interest income        $ (500,000)  $ (831,000)    $(2,087,000)
Interest expense     6,359,000 1,703,000 2,558,000 
                        $5,859,000   $  872,000     $   471,000 
</TABLE>
         The Company paid interest of approximately $5,616,000, 
$1,504,000 and $2,454,000 in fiscal 1994, 1993 and 1992, 
respectively.  Interest costs capitalized were $548,000 in 
fiscal 1994, $2,194,000 in fiscal 1993 and $1,058,000 in fiscal 
1992.

12. REORGANIZATION COSTS

Reorganization costs recorded in fiscal 1994 consisted of:
<TABLE>
<CAPTION>
                                                                
<S>                                                  <C>
Write-off of leasehold
  improvements and fixtures
  associated with closed stores                      $2,550,000
Professional fees                                     1,785,000
Estimated store lease rejection claims                1,716,000
Write-off of unamortized deferred
  financing costs associated with
  prepetition debt                                      571,000
Other                                               313,000
                                                     $6,935,000
</TABLE>

13. INCOME TAXES

The components of income tax expense (benefit) are as follows:
<TABLE>
<CAPTION>
                         1994             1993             1992 
<S>              <C>               <C>              <C>
Current:

  Federal       $(16,627,000)      $18,989,000      $11,320,000
  State         (575,000)  2,725,000  2,215,000 
                 (17,202,000)       21,714,000       13,535,000

Deferred
  Federal and
  state         (985,000)    117,000   (201,000)
                 $(18,187,000)     $21,831,000      $13,334,000 
</TABLE>
<PAGE>
<PAGE>
         A reconciliation of the Federal statutory rate to the 
effective income tax (benefit) rate applicable to earnings 
(loss) before income taxes is as follows:

<TABLE>
<CAPTION>
                           1994             1993           1992
<S>                       <C>               <C>           <C>
Statutory rate on
  earnings (loss)
  before income
  taxes                   (34.0)%           34.0%         34.0%
State and local
  income taxes, net
  of Federal income
  tax effect               (2.9)             3.7           4.2
Provision to reduce
  deferred tax assets
  to estimated
  realizable value          8.1                -             -
Other, net                 .3             (1.2)         (1.2)
Effective income tax
  (benefit) rate          (28.5)%           36.5%         37.0%
</TABLE>

         The tax effects of temporary differences between the 
financial reporting and tax basis of assets and liabilities 
included in the net deferred tax asset at January 29, 1994 are 
summarized as follows:

<TABLE>
<CAPTION>
                                                                
<S>                                                  <C>
Deferred tax assets:
  Accrued compensation and benefit costs             $3,807,000
  Accrued rentals                                     4,427,000
  Inventory capitalization                            1,898,000
  Other accrued expenses                                639,000
  Alternative minimum tax credit
    carryforward                                  2,283,000
                                                     13,054,000
  Valuation allowance                           (5,139,000)
                                                  7,915,000
Deferred tax liabilities:
  Accelerated depreciation and loss on
    property and equipment                            5,884,000
  Prepaid benefit costs                             356,000
                                                      6,240,000
Net deferred tax assets                              $1,675,000
</TABLE>

         The net realizable balance of deferred tax assets at 
January 29, 1994 was determined based on the extent to which 
the related deductible amounts could be applied to either prior 
years' pre-tax income or future years' taxable amounts related 
to deferred tax liabilities based on their estimated scheduled 
reversals.  The Company established the valuation allowance in 
the fourth quarter of fiscal 1994.

<PAGE>
<PAGE>
         The provision (credit) for deferred income taxes for 
fiscal 1993 and 1992 represent the tax effects of timing 
differences as follows:

<TABLE>
<CAPTION>
                                     1993                  1992
<S>                               <C>                 <C>
Depreciation                      $2,602,000          $2,124,000
Compensation and
    employee benefit costs        (1,798,000)           (693,000)
Inventory capitalization            (412,000)           (210,000)
Other, net                          (275,000)         (1,422,000)
                                  $  117,000          $ (201,000)
</TABLE>

         The Company paid income taxes of approximately 
$10,457,000, $13,892,000, and $17,545,000 in fiscal 1994, 1993 
and 1992, respectively.  The Company's Federal income tax 
returns have been examined by the Internal Revenue Service 
through fiscal 1993.

14. THRIFT PLAN

The Company has a thrift and savings plan which meets the 
qualifications of Section 401(k) of the Internal Revenue Code.  
Employees are eligible to participate in the plan after 
reaching age twenty-one and completing one year of service, as 
defined.  Under the plan, employee contributions are matched by 
the Company at a rate determined by the Board of Directors 
annually.  Generally, the Company's contributions are vested 
over a five-year period.  Thrift and savings plan expense was 
approximately $986,000, $780,000 and $1,027,000 for fiscal 
1994, 1993 and 1992, respectively.

15. LONG-TERM INCENTIVE PLANS

The Company has incentive plans (the "Plans") pursuant to which 
the Company has granted stock options, performance units and 
restricted common stock to officers and other key employees.

         As of January 29, 1994, options to purchase 3,187,194 
shares of common stock were outstanding.  The options are 
exercisable over a ten-year period from dates of grants.

<PAGE>
<PAGE>
         A summary of the changes in the outstanding stock 
options is as follows:

<TABLE>
<CAPTION>
                             1994           1993           1992 
<S>                     <C>            <C>            <C>
Balance at beginning
  of year               3,443,876      1,868,399      1,940,232
Options granted                 -      1,715,750              -
Options exercised       (102,924)      (131,635)       (58,458)
Options cancelled
  or expired        (153,758) (8,638) (13,375)
Balance at end
  of year               3,187,194      3,443,876      1,868,399 
</TABLE>

         The prices at which options were exercised in fiscal 
1994 ranged from $1.51 to $10.13 per share.  The options 
outstanding as of January 29, 1994, are as follows:  1,597,106 
shares at $10.13; 1,152,774 shares at $6.56; 184,616 shares at 
$5.29; 129,113 shares at $3.10; 2,835 shares at $2.43; and 
120,750 shares at $1.51.  As of January 29, 1994 and January 
30, 1993, 1,360,442 and 833,095 options were exercisable, 
respectively.

         During the quarter ended May 1, 1993, based on the 
cumulative performance criteria of the Plan, the Company 
determined that no amounts were payable under the Plan.  
Accordingly, the Company reversed an accrual for expenses 
recorded in prior years for amounts previously estimated to be 
payable under the Plan, of approximately $3.1 million.

         The Company has awarded 2,350,876 shares of restricted 
common stock under the Plans.  The shares vest in equal annual 
installments over five years and non-vested shares are subject 
to forfeiture if the holder terminates employment with the 
Company.  The market value of the shares as of the dates 
awarded is being charged to compensation expense over the 
period that the holders provide the related service 
($1,739,000, $1,309,000, and $1,309,000 in fiscal 1994, 1993 
and 1992, respectively).  The number of shares of restricted 
common stock subject to forfeiture is 252,000 at January 29, 
1994.  During fiscal 1994, 25,000 shares were forfeited.

16. DISCLOSURE OF FAIR VALUE OF FINANCIAL INSTRUMENTS

CASH AND CASH EQUIVALENTS - The carrying amount of cash and 
cash equivalents approximates their fair value because of the 
short-term nature of these instruments.

RECEIVABLES - Receivables consist principally of amounts due 
from credit card companies pursuant to merchandise sales and 
are normally collected within five days.  The carrying amount 
of receivables approximates their fair value.

LONG-TERM DEBT AND LIABILITIES SUBJECT TO COMPROMISE - 
Subsequent to the filing under Chapter 11, a limited market has 
developed for the trading of prepetition claims against the 
Company.  However, since the market for claims against 
companies under Chapter 11 is not well developed, no reliable 
source of market prices is available.

<PAGE>
<PAGE>
17. NEW ACCOUNTING STANDARD

Statement of Financial Accounting Standards No. 112, 
"Employers' Accounting for Postemployment Benefits," is 
effective for years beginning after December 15, 1993.  The 
Company does not expect that adoption in fiscal 1995 will have 
a material effect on its consolidated financial position or 
results of operations.

MARKET AND DIVIDEND INFORMATION

The Company's common stock is currently traded on the New York 
Stock Exchange (NYSE) under the trading symbol "MGR."  The 
table below shows the high and low closing prices on the NYSE 
for the last two fiscal years.

<TABLE>
<CAPTION>
                       1994                   1993          
<S>               <C>         <C>       <C>         <C>
Period            High        Low       High        Low
First Quarter     17 1/2      12 1/4    12          10 1/8
Second Quarter    15           9 1/8    15 1/2      11
Third Quarter      9 5/8       7 1/4    15 3/8      10 1/2
Fourth Quarter     9 3/8       1 5/8    17 7/8      11 7/8
</TABLE>

         As of April 20, 1994, there were 2,614 stockholders of 
record.  This number does not reflect the number of beneficial 
owners of the Company's common stock for whom shares are held 
by Cede & Co., certain brokerage firms and others.

         For each quarter in fiscal 1993 and each of the first 
three quarters of fiscal 1994, the Company paid a quarterly 
dividend of $.0133 per share.  In the fourth quarter of fiscal 
1994, the Company suspended the dividend indefinitely.  Under 
the current terms of its debtor-in-possession financing 
agreement, the Company may not pay dividends.  The Company 
cannot pay a dividend without the prior approval of the U.S. 
Bankruptcy Court while operating under its jurisdiction.

INDEPENDENT AUDITORS' REPORT


To the Stockholders and Board of Directors
Merry-Go-Round Enterprises, Inc.
(Debtor-In-Possession):

         We have audited the accompanying consolidated balance 
sheets of Merry-Go-Round Enterprises, Inc. and subsidiaries 
(Debtor-In-Possession) as of January 29, 1994 and January 30, 
1993 and the related consolidated statements of operations, 
stockholders' equity and cash flows for each of the years in 
the three-year period ended January 29, 1994.  These 
consolidated financial statements are the responsibility of the 
Company's management.  Our responsibility is to express an 
opinion on these consolidated financial statements based on our 
audits.

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

         In our opinion, the consolidated financial statements 
referred to above present fairly, in all material respects, the 
financial position of Merry-Go-Round Enterprises, Inc. and 
subsidiaries (Debtor-In-Possession) as of January 29, 1994 and 
January 30, 1993 and the results of their operations and their 
cash flows for each of the years in the three-year period ended 
January 29, 1994 in conformity with generally accepted 
accounting principles.

         The accompanying consolidated financial statements 
have been prepared assuming that the Company will continue as a 
going concern.  As discussed in note 1, the Company filed a 
voluntary petition for reorganization under Chapter 11 of the 
United States Bankruptcy Code in the United States Bankruptcy 
Court (the "Bankruptcy Court") on January 11, 1994.  The 
uncertainties inherent in the bankruptcy process raise 
substantial doubt about the Company's ability to continue as a 
going concern.  The Company is currently operating its business 
as a debtor-in-possession under the jurisdiction of the 
Bankruptcy Court and continuation of the Company as going 
concern is contingent upon, its ability to (1) formulate a plan 
of reorganization that will be confirmed by the Bankruptcy 
Court, (2) achieve satisfactory levels of profitable operations 
and (3) maintain compliance with its debtor-in-possession 
financing, among other things.  The consolidated financial 
statements do not include any adjustments that might result 
from the outcome of these uncertainties.

         As discussed in note 2, the Company changed its method 
of accounting for income taxes for the year ended January 29, 
1994 to adopt the provisions of Statement of Financial 
Accounting Standards No. 109, "Accounting for Income Taxes".


KPMG PEAT MARWICK


Baltimore, Maryland
April 5, 1994
<PAGE>
<PAGE>
                          Five Year Financial Summary
(In thousands, except per share and store data, ratios and percentages)
<TABLE>
<CAPTION>
SUMMARY OF OPERATIONS            1994 (1)   1993      1992      1991      1990 
<S>                          <C>        <C>       <C>       <C>       <C>
Net sales                    $959,878   $877,499  $761,163  $628,127  $478,923
Earnings (loss) before
reorganization costs
and income taxes (benefit)    (56,876)    59,812    36,038    59,993    35,879
Reorganization costs            6,935          -         -         -         -
Earnings (loss) before
income taxes (benefit)(2)     (63,811)    59,812    36,038    59,993    35,879
Income taxes (benefit)        (18,187)    21,831    13,334    22,497    13,634
Net earnings (loss)           (45,624)    37,981    22,704    37,496    22,245
PER SHARE DATA
Net earnings (loss)              (.85)       .71       .43       .73       .46
Cash dividends declared           .04       .053      .053      .047         -
Book value                       3.55       4.37      3.70      3.00      2.06
Weighted average
shares outstanding             53,911     53,720    53,140    51,164    48,169
OTHER FINANCIAL INFORMATION
Net earnings (loss)
as a percent of net sales        (4.8)%      4.3%      3.0%      6.0%      4.6%
Working capital(3)           $174,465    $50,921   $51,721   $67,840   $40,854
Ratio of current assets
to current liabilities(3)         5.8        1.6       1.8       1.9       1.9
Total assets                 $461,879   $364,705  $300,549  $272,954  $182,236
Long-term debt(4)              10,000     29,997    30,368    30,813    25,000
Liabilities subject to
compromise under reorgan-
ization proceedings(4)        213,142          -         -         -         -
Stockholders' equity          191,221    235,616   197,342   155,847   103,271
Number of stores
at end of year                  1,434        989       825       675       613

<FN>
(1) On January 11, 1994, the Company filed voluntary petitions under chapter 11 of the 
Bankruptcy Code.  See Management's Discussion and Analysis ("MD&A") and Note 1 to the 
Consolidated Financial Statements.

(2) Fiscal 1994 includes a third quarter charge of $55.3 million (see MD&A).

(3) 1994 excludes liabilities subject to compromise under reorganization proceedings.

(4) See Notes 6 and 9 to the Consolidated Financial Statements.
</TABLE>

<TABLE>
<CAPTION>
                          Summary of Quarterly Results

1994              Net Sales    Net Earnings (Loss)    Earnings (Loss) Per Share
<S>                <C>              <C>                        <C>
First Quarter      $185,927           $1,975                    $.04
Second Quarter      214,412           (2,519)                   (.05)
Third Quarter       255,473          (38,522)                   (.71)
Fourth Quarter (1)  304,066           (6,558)                   (.12)
For the Year       $959,878         $(45,624)                  $(.85)
<FN>
(1)  See Notes 12 and 13 to the Consolidated Financial Statements.
</TABLE>
<PAGE>
<PAGE>
<TABLE>
<CAPTION>

1993              Net Sales    Net Earnings (Loss)    Earnings (Loss) Per Share
<S>                <C>              <C>                        <C>
First Quarter      $171,393           $7,087                    $.13
Second Quarter      181,630            6,380                     .12
Third Quarter       229,792           10,518                     .20
Fourth Quarter      294,684           13,996                     .26
For the Year       $877,499          $37,981                    $.71

</TABLE>
<PAGE>
<PAGE>
              MANAGEMENT'S DISCUSSION AND ANALYSIS

         The Company is a national specialty retailer of 
contemporary fashions for young men and women.  At January 29, 
1994, the Company operated 1,434 stores in 44 states and 
Washington, D.C.  The following discussion explains material 
changes in the results of operations for fiscal years 1994 and 
1993 and significant developments affecting financial condition 
since the end of fiscal 1993.

CHAPTER 11 REORGANIZATION

         During fiscal 1994, the Company's sales performance 
was disappointing, with comparable store sales decreasing 
12.6%.  This performance resulted from a variety of factors, 
including the continuing absence of a clear fashion trend with 
the Company's customers, a highly promotional retail 
environment, a shift by its customers away from higher-priced 
branded merchandise to lower-priced private label merchandise 
and certain unsuccessful merchandise decisions.  In the third 
quarter of fiscal 1994, the Company determined that it was 
necessary to write down the value of certain inventory and 
leasehold improvements associated with certain under performing 
stores and provide for certain other lease obligations.  This 
write-down resulted in a pre-tax charge of $55.3 million (the 
"special charge") and caused a significant net loss for the 
third quarter and nine-month periods.  The net loss caused the 
Company to be in violation of various financial covenants in 
its borrowing arrangements and the Company was unable to reach 
agreement with its lenders to amend or restructure these 
arrangements on satisfactory terms.  The extended negotiations 
with the Company's lenders created substantial uncertainty 
among the Company's vendors and factors, resulting in their 
failure to accept certain of the Company's spring merchandise 
orders and causing uncertainty as to future deliveries of 
merchandise.  These events led to the Company's decision to 
seek the protection of the Bankruptcy Court to restructure its 
financial arrangements.

         On January 11, 1994, the Company and two of its 
subsidiaries, MGR Distribution Corp. and MGRR, Inc., filed 
voluntary petitions for relief under Chapter 11 of Title 11 of 
the United States Code in the United States Bankruptcy Court 
for the District of Maryland, Baltimore Division.

RESULTS OF OPERATIONS

         The consolidated financial statements have been 
presented on the basis that the Company is a going concern, 
which contemplates the realization of assets and the 
satisfaction of liabilities in the normal course of business.  
As a result of the Chapter 11 filing and circumstances relating 
to this event, realization of assets and satisfaction of 
liabilities is subject to uncertainty.  A plan of
<PAGE>
<PAGE>
reorganization could materially change the amounts reported in 
the accompanying consolidated financial statements, which do 
not give effect to all adjustments to the carrying values of 
assets and liabilities which may be necessary as a consequence 
of a plan of reorganization.  The ability of the Company to 
continue as a going concern is dependent on, among other 
things, confirmation of an acceptable plan of reorganization, 
future profitable operations, compliance with the 
debtor-in-possession financing agreement and the ability to 
generate sufficient cash from operations and obtain financing 
sources to meet future obligations.

         The following table sets forth, as a percentage of net 
sales, certain items appearing in the consolidated statement of 
operations:
<TABLE>
<CAPTION>
                                  1994           1993       1992
<S>                             <C>             <C>        <C>
Net sales                         100%           100%       100%
Costs and expenses:
  Costs of sales, buying
  and occupancy                  81.3           70.8       72.5
  Selling and administrative     24.0           22.2       22.7
  Interest expense, net          .6             .1         .1
      Total                   105.9           93.1       95.3
Earnings (loss) before
  reorganization costs and
  income taxes (benefit)         (5.9)           6.9        4.7
Reorganization costs            (.7)             -          -
Earnings (loss) before
  income taxes (benefit)         (6.6)           6.9        4.7
Income taxes (benefit)         (1.8)           2.6        1.7
Net earnings (loss)              (4.8)%          4.3%       3.0%
</TABLE>
Net Sales - Net sales increased $82,379,000 or 9.4% in fiscal 
1994 compared to fiscal 1993, and $116,336,000 or 15.3% in 
fiscal 1993 compared to fiscal 1992.  The increases in fiscal 
1994 and 1993 were primarily due to the acquisition of 450 and 
88 store locations, respectively, and, in fiscal 1993, the 
opening of 76 additional stores.  Comparable store sales 
decreased 12.6% and 2.0% in fiscal 1994 and fiscal 1993, 
respectively.  The decreases in comparable store sales in 
fiscal 1994 is the result of factors described above in 
"Chapter 11 Reorganization".  The decrease in fiscal 1993 was 
due primarily to continued weakness in consumer confidence and 
spending patterns, the absence of a clear fashion trend and a 
shift by the Company's traditional customer base toward 
lower-priced basic fashion merchandise.  The decrease in 1993 
was also attributed to managements decision to maintain lower 
store inventory levels and, in the latter half of 1993, to 
reduce the extent of merchandise promotions.

         Comparable store sales have decreased 22% in the first 
two months of fiscal 1995 compared to the same period in fiscal 
1994.  The Company believes that this decrease is due primarily
<PAGE>
<PAGE>
to a continuation of the factors which affected fiscal 1994 
sales, a decline in customer traffic and lower inventory levels 
per store resulting from the events of fiscal 1994 relating to 
the Chapter 11 filing.  Since the filing, the Company has 
experienced improved relationships with its vendors and factors 
and most orders are being shipped on regular trade terms.  
However, the Company believes that its inventory levels per 
store will not return to levels it considers adequate until the 
fall Back-to-School selling season and the Company believes 
that it will be necessary to rebuild customer loyalty.  The 
Company expects to continue to experience decreases in 
comparable store sales at least through the end of the second 
quarter and that it will report losses for this period.

Cost of Sales, Buying and Occupancy - These costs increased 
$158,688,000 or 25.5% in fiscal 1994 compared to fiscal 1993 
and $69,774,000 or 12.6% in fiscal 1993 compared to fiscal 
1992.  As a percentage of net sales, these costs were 81.3% in 
fiscal 1994, 70.8% in fiscal 1993 and 72.5% in fiscal 1992.  
The increased cost as a percentage of net sales in fiscal 1994 
is primarily due to the special charge recorded in the third 
quarter of fiscal 1994 which included a write-down of certain 
merchandise inventory of approximately $43.3 million and of 
certain leasehold improvements of approximately $9.2 million.  
Also, sales per square foot of selling space decreased to $274 
in fiscal 1994 from $356 in fiscal 1993 resulting in an 
increase in occupancy costs as a percentage of sales.  The 
decreased cost as a percentage of sales in fiscal 1993 is 
primarily due to a decrease in markdowns compared to the prior 
year, partially offset by the effects of a decrease in sales 
per square foot of selling space.

Selling and Administrative Expenses - Selling and 
administrative expenses increased $35,392,00, or 18.1% in 
fiscal 1994 compared to fiscal 1993, and $22,387,000, or 13.0% 
in fiscal 1993 compared to fiscal 1992.  Selling and 
administrative expenses as a percentage of net sales were 24.0% 
in fiscal 1994, 22.2% in fiscal 1993 and 22.7% in fiscal 1992.  
The increases in these expenses in fiscal 1994 and fiscal 1993 
are attributed principally to the increases in the number of 
stores.  The increase in these expenses as a percentage of 
sales in fiscal 1994 is due to the decrease in average store 
sales.  The decrease in these expenses as a percentage of sales 
in fiscal 1993 is due to implementation of certain cost 
controls.

Interest Expense, Net - Interest expense was $6,359,000, 
$1,703,000 and $2,558,000 and interest income was $500,000, 
$831,000 and $2,087,000 for fiscal years 1994, 1993 and 1992, 
respectively.  The increase in interest expense in fiscal 1994 
is due principally to an increase in borrowings.  Interest 
expense decreased in fiscal 1993 due principally to increases 
in interest capitalized on construction projects.  Interest 
income decreased in fiscal 1994 and fiscal 1993 due to 
decreased levels of and lower yields on investments.

<PAGE>
<PAGE>
Reorganization Costs - The Company recorded $6,935,000 for 
costs associated with the Chapter 11 filing.  Included are 
approximately $4.3 million for costs and expenses associated 
with closing certain unprofitable stores (including estimated 
lease rejection claims), and approximately $1.8 million for 
legal, accounting and other professional fees.  The Company 
anticipates that it will incur additional reorganization costs 
throughout its Chapter 11 reorganization.

Income tax benefit - The effective income tax benefit rate 
(28.5%) for fiscal 1994 reflects the effect of establishing a 
valuation allowance for a portion of net deferred tax assets at 
January 29, 1994.

Net earnings (loss) - The Company incurred a net loss of 
$45,624,000 for fiscal 1994.  In fiscal 1993 net earnings 
increased $15,277,000 compared to fiscal 1992 or 67.3%.  As a 
percentage of net sales, net earnings were 4.3% in fiscal 1993 
and 3.0% in fiscal 1992.  The net loss for fiscal 1994 was due 
principally to lower average store sales and the special charge 
recorded in the third quarter of fiscal 1994.  The increase in 
net earnings in fiscal 1993 was due principally to decreased 
markdowns and selling and administrative costs as a percentage 
of sales.

LIQUIDITY AND CAPITAL RESOURCES

Chapter 11 Filing

On January 11, 1994 ("Filing date") the Company and two of its 
subsidiaries filed voluntary petitions for relief under Chapter 
11 of Title 11 of the United States Code.  (For a more detailed 
discussion of the events leading to the Company's filing, see 
"Chapter 11 Reorganization").

         Under Chapter 11, actions to enforce certain claims 
against the Company are stayed if the claims arose, or are 
based on, events that occurred on or before the petition date 
of January 11, 1994.  The ultimate terms of settlement of these 
claims will be determined in accordance with a plan of 
reorganization which requires the approval of the impaired 
prepetition creditors and stockholders and confirmation by the 
Bankruptcy Court.  Other liabilities may arise or be subject to 
compromise as a result of rejection of executory contracts, 
including leases, or the Bankruptcy Court's resolution of 
claims for contingencies and other disputed amounts.  The 
ultimate resolution of such liabilities, all of which are 
subject to compromise, will be part of a plan of reorganization.

         Until a plan of reorganization is confirmed by the 
Bankruptcy Court, only such payments on prepetition obligations 
that are approved or required by the Bankruptcy Court will be 
made.  Principal and interest payments on prepetition debt have 
not been made since the Filing date and will not be made
<PAGE>
<PAGE>
without the Bankruptcy Court's approval or until a plan of 
reorganization, defining the repayment terms, has been 
confirmed by the Bankruptcy Court.  There is no assurance at 
this time that a plan of reorganization will be proposed, 
approved or confirmed by the Bankruptcy Court.

         Beginning in December 1993 and continuing through the 
Filing date, the Company stopped paying amounts owed to certain 
factors, vendors and suppliers in order to conserve cash.  The 
result of this decision together with the "stay" of payments 
for other prepetition liabilities provided under the Chapter 11 
filing, enabled the Company to report $113.1 million in cash 
and cash equivalents at January 29, 1994.

         Inherent in a successful plan of reorganization is a 
capital structure which permits the Company to generate 
sufficient cash flow after reorganization to meet its 
restructured obligations and fund the current obligations of 
the reorganized Company.  Under the Bankruptcy Code, the rights 
of and ultimate payment to prepetition creditors may be 
substantially altered and, as to some classes, eliminated.  At 
this time, it is not possible to predict the outcome of the 
Chapter 11 filing, in general, or its effects on the business 
of the Company or on the interests of creditors or 
stockholders.

General

Net cash provided by operating activities for fiscal 1994, 1993 
and 1992 was $39.0 million, $72.4 million and $30.4 million, 
respectively.  The decrease in cash provided by operating 
activities for fiscal 1994 is due principally to the factors 
contributing to the net loss.  The increase in cash provided by 
operating activities in fiscal 1993 is due principally to 
increases in net earnings, depreciation and amortization, and 
operating accounts payable, partially offset by an increase in 
merchandise inventories.

         Property and equipment expenditures were $46.3 
million, $63.8 million and $78.8 million for fiscal 1994, 1993 
and 1992, respectively.  Property and equipment expenditures 
include approximately $16.5 million, $11.3 million and $17.1 
million in fiscal 1994, 1993 and 1992, respectively, expended 
in connection with the expansion of the Company's headquarters 
and distribution center.  Other capital expenditures for fiscal 
1994, 1993 and 1992 were principally for store openings and 
remodelings.

         In May, 1993 the Company purchased 450 store 
locations, comprising the Chess King Division of Melville 
Corporation, and related merchandise inventory.  The purchase 
price, including certain post closing adjustments and other 
estimated direct acquisition costs, was approximately $40.2 
million.  The Company paid approximately $10.8 million in cash
<PAGE>
<PAGE>
and issued a convertible fixed rate note for the balance of the 
purchase price.  Store location acquisition expenditures for 
fiscal 1993 and 1992 were $6.4 million and $10.0 million, 
respectively.

         The Company's pre-tax operating loss was carried back 
to prior fiscal years, resulting in refundable Federal and 
state income taxes paid in such years of approximately $18.0 
million.  The Company anticipates that this refund will be 
realized during fiscal 1995.

         In connection with the Chapter 11 filing, the Company 
entered into and the Bankruptcy Court approved an agreement 
with certain lenders and The CIT Group/Business Credit, Inc., 
as agent, to provide unsecured debtor-in-possession financing 
in the form of a $125 million line-of-credit.  The agreement 
provides for cash borrowings and the issuance of up to $90 
million in letters-of-credit which, in the aggregate, cannot 
exceed the lower of a "borrowing base", as defined, or $125 
million.  Cash borrowings bear interest at either a banks prime 
rate plus 1% or LIBOR plus 2 1/2%, at the option of the 
Company.  The Company is required to meet minimum levels of 
earnings before interest, income taxes, depreciation and 
amortization, maintain specified inventory levels, and limit 
its capital expenditures and may not pay dividends on its 
common stock over the term of the agreement.  The agreement 
will terminate on the earlier of April 21, 1996 or the date of 
consummation of a plan of reorganization.

         The Company anticipates that its total capital 
expenditures for fiscal 1995 will be approximately $17.3 
million which includes the opening of 6 stores and remodeling 
of 39 stores.  See note 7 to the consolidated financial 
statements for information on current and future lease 
payments.

         The Company believes that its cash and cash 
equivalents balance at January 29, 1994, net cash provided by 
operating activities, the refund of income taxes and the 
Company's debtor-in-possession financing agreement, should 
enable the Company to meet its liquidity requirements during 
fiscal 1995.  However, in view of all the events referenced 
above, there is uncertainty with respect to the Company's 
liquidity.

NEW ACCOUNTING STANDARD

         The Financial Accounting Standards Board issued 
Statement of Financial Accounting Standards No. 112, 
"Employers' Accounting for Postemployment Benefits" which is 
effective for years beginning after December 15, 1993.  The 
Company does not expect that adoption in fiscal 1995 will have 
a material effect on its consolidated financial position or 
results of operation.
<PAGE>
<PAGE>

BOARD OF DIRECTORS AND OFFICERS

BOARD OF DIRECTORS

Leonard Weinglass
Chairman of the Board
  and Chief Executive Officer

Michael D. Sullivan
President

Isaac Kaufman
Executive Vice President
Chief Financial Officer
Secretary and Treasurer

Raymond F. Altman
Attorney with the Law
Firm of Freishtat & Sandler

Robert B. Bank
President, Robert B. Bank
Management Services

Alan E. Berkowitz
Certified Public Accountant
Alan E. Berkowitz & Associates,
CPAs Chartered

Thomas J. Byrne, Jr.
Corporate Finance Advisor
Ladenburg, Thalmann & Co. Inc.

CORPORATE OFFICERS AND EXECUTIVE STAFF

Leonard Weinglass
Chairman of the Board
and Chief Executive Officer

Michael D. Sullivan
President

Isaac Kaufman
Executive Vice President
Chief Financial Officer
Secretary and Treasurer

Jeffrey A. Austin
Vice President
Human Resources

<PAGE>
<PAGE>
Robert L. Heyman
Vice President
Warehousing

William T. Kolber
Vice President
Merchandising and Sourcing

Jeffrey C. Mason
Vice President
Real Estate

Jack W. McNabney
Vice President
Store Design and Construction

Frank C. Peters
Vice President and Controller

Wayne J. Schuchart
Vice President
Management Information Systems

Myrna Villanueva
Vice President
Special Projects


MERRY-GO-ROUND CONCEPT

George E. Kucin
Vice President Merchandising

Joseph R. Vander Pluym
Vice President
Store Operations

YOUNG MENS CONCEPTS

Gary W. Gillan
Vice President
Store Operations

Eric Kyser
Vice President
Merchandising
Chess King

Ron Rossi
Vice President
Merchandising
Dejaiz/Attivo

<PAGE>
<PAGE>
Robert B. Simon
Vice President
Store Operations
Club International

CIGNAL CONCEPT

Ken Rodriguez
President

Gilbert Perrone
Vice President
Store Operations

Harriet Sheinberg
Vice President
Merchandising

<PAGE>
<PAGE>
Corporate Offices

3300 Fashion Way
Joppa, Maryland 21085
(410) 538-1000

New York Buying Office

485 Seventh Avenue, Suite 900
New York, New York 10001
(212) 967-4740

Transfer Agent and Registrar

Chemical Bank
New York, New York

Legal Counsel

Venable, Baetjer and Howard
Baltimore, Maryland

Independent Auditors

KPMG Peat Marwick
Baltimore, Maryland

Form 10-K

FORM 10-K IS AVAILABLE TO STOCKHOLDERS WITHOUT CHARGE UPON 
WRITTEN REQUEST.

Exhibits to Form 10-K will be furnished upon payment of $.50 
per page, with a minimum charge of $5.00.  Send requests to:

    Isaac Kaufman, Executive Vice President
    Merry-Go-Round Enterprises, Inc.
    3300 Fashion Way
    Joppa, Maryland 21085
<PAGE>


##




##
##                              -#-
4642/BLUSEC
##
<PAGE>

EXHIBIT 21
- - ----------




                MERRY-GO-ROUND ENTERPRISES, INC.
                 SUBSIDIARIES OF THE REGISTRANT


<TABLE>
<CAPTION>
Name of Subsidiary                State of Incorporation
- - ------------------                ----------------------

<S>                                    <C>
MGRR, Inc.                             Delaware

MGR Distribution, Inc.                 Maryland

Worth Stores Corp.                     Delaware
</TABLE>





4642/BLUSEC

##




##
##                              -#-
4643/BLUSEC
##

<PAGE>
Exhibit 23
- - ----------

                CONSENT OF INDEPENDENT AUDITORS

The Board of Directors
Merry-Go-Round Enterprises, Inc.
(Debtor-in-Possession)


We consent to incorporation by reference in the Registration 
Statements (No. 33-15207, No. 33-35947 and No. 33-68048) on 
Form S-8 of Merry-Go-Round Enterprises, Inc. 
(Debtor-in-Possession) of our reports dated April 5, 1994, 
relating to the consolidated balance sheets of Merry-Go-Round 
Enterprises, Inc. (Debtor-in-Possession) as of January 29, 1994 
and January 30, 1993, and the related consolidated statements 
of operations, stockholders' equity and cash flows for each of 
the years in the three-year period ended January 29, 1994 and 
related financial statement schedules, which reports are 
included in or incorporated by reference in the January 29, 
1994 annual report on Form 10-K of Merry-Go-Round Enterprises, 
Inc. (Debtor-in-Possession).

Our report on the consolidated financial statements of the 
Company, dated April 5, 1994, contains an explanatory paragraph 
that states that the uncertainties inherent in the bankruptcy 
process raise substantial doubt about the Company's ability to 
continue as a going concern.  The consolidated financial 
statements and financial statement schedules do not include any 
adjustments that might result from the outcome of these 
uncertainties.
                             KPMG PEAT MARWICK

Baltimore, Maryland
April 28, 1994
4643/BLUSEC


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