FREDS INC
10-Q, 1999-06-15
VARIETY STORES
Previous: DAIRY MART CONVENIENCE STORES INC, 10-Q, 1999-06-15
Next: CONSOLIDATED CAPITAL PROPERTIES V, SC 14D9/A, 1999-06-15



                                    FORM 10-Q


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


[ X ]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934.

For the quarterly period ended May 1, 1999.

                                       OR

[    ]   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 000-19288


                                  FRED'S, INC.
             (Exact name of registrant as specified in its charter)


              Tennessee                            62-0634010
    (State or other jurisdiction of             (I.R.S. Employer
    incorporation or organization)              Identification No.)

4300 New Getwell Rd., Memphis, Tennessee              38118
(Address of principal executive offices)            (zip code)

                                 (901) 365-8880
              (Registrant's telephone number, including area code)

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

The  registrant  had  11,964,027  shares of Class A voting,  no par value common
stock outstanding as of June 15, 1999.



<PAGE>



                                  FRED'S, INC.

                                      INDEX

                                                                        Page No.

Part I - Financial Information

  Item 1 - Financial Statements (unaudited):

    Consolidated Balance Sheets as of
     May 1, 1999 and January 30, 1999                                          3

    Consolidated Statements of Income
     for the Thirteen Weeks Ended May 1, 1999
     and May 2, 1998                                                           4

    Consolidated Statements of Cash Flows
     for the Thirteen Weeks Ended May 1, 1999
     and May 2, 1998                                                           5

    Notes to Consolidated Financial Statements                             6 - 7

  Item 2 - Management's Discussion and
                Analysis of Financial Condition and
                Results of Operations                                     8 - 12

Part II - Other Information                                                   13


Signatures                                                                    14







<PAGE>

                         PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

                                  FRED'S, INC.

                           CONSOLIDATED BALANCE SHEETS

                                   (unaudited)

                   (in thousands, except for number of shares)

<TABLE>
<CAPTION>
                                                                                                   May 1,                January 30,
                                                                                                   1999                     1999
<S>                                                                                               <C>                    <C>
ASSETS
Current assets:
  Cash and cash equivalents                                                                      $     184                $   2,406
  Receivables, less allowance for doubtful
   accounts                                                                                          9,610                    8,931
  Inventories                                                                                      132,061                  126,577
  Deferred income taxes                                                                              3,412                    3,783
  Other current assets                                                                               1,455                    1,367
                                                                                                 ---------                ---------
    Total current assets                                                                           146,722                  143,064

Property and equipment, at depreciated cost                                                         70,560                   68,923
Equipment under capital leases, less
 accumulated amortization                                                                            1,492                    1,578
Deferred income taxes                                                                                2,345                    2,598
Other noncurrent assets                                                                              4,437                    4,594
                                                                                                 ---------                ---------
         Total assets                                                                            $ 225,556                $ 220,757
                                                                                                 =========                =========


LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable                                                                               $  40,256                $  46,767
  Current portion of indebtedness                                                                   18,490                   11,606
  Current portion of capital lease obligations                                                         320                      308
  Accrued liabilities                                                                               10,513                   10,776
  Income taxes payable                                                                               1,766                      826
                                                                                                 ---------                ---------
    Total current liabilities                                                                       71,345                   70,283

Long term portion of indebtedness                                                                   11,583                   10,264
Capital lease obligations                                                                            1,472                    1,557
Other noncurrent liabilities                                                                         1,710                    1,670
                                                                                                 ---------                ---------
    Total liabilities                                                                               86,110                   83,774
                                                                                                 ---------                ---------

Shareholders' equity:
   Common stock, Class A voting, no par value,
    11,957,403 shares issued and outstanding
    (11,946,772 shares at January 30, 1999)                                                         67,058                   66,951
   Retained earnings                                                                                72,883                   70,596
   Deferred compensation on restricted
    stock incentive plan                                                                              (495)                    (564)
                                                                                                 ---------                ---------
      Total shareholders' equity                                                                   139,446                  136,983
                                                                                                 ---------                ---------
         Total liabilities and shareholders' equity                                              $ 225,556                $ 220,757
                                                                                                 =========                =========
</TABLE>


           See accompanying notes to consolidated financial statements


<PAGE>



                                  FRED'S, INC.

                        CONSOLIDATED STATEMENTS OF INCOME

                                   (unaudited)

                    (in thousands, except per share amounts)




                                                            Thirteen Weeks Ended
                                                           May 1,         May 2,
                                                           1999           1998
                                                         ---------       -------

Net sales                                                $154,934       $144,156

Cost of goods sold                                        110,615        106,287
                                                         --------       --------

  Gross profit                                             44,319         37,869

Selling, general and administrative
 expenses                                                  39,421         34,165
                                                         --------       --------

  Operating income                                          4,898          3,704

Interest expense                                              452             46
                                                         --------       --------

  Income before income taxes                                4,446          3,658

Provision for income taxes                                  1,560          1,372
                                                         --------       --------

Net income                                               $  2,886       $  2,286
                                                         ========       ========



Net income per share:

  Basic                                                  $    .24       $    .19
                                                         ========       ========

  Diluted                                                $    .24       $    .19
                                                         ========       ========


Weighted average shares outstanding:

  Basic                                                    11,813         11,778
                                                         ========       ========

  Diluted                                                  12,036         12,104
                                                         ========       ========



           See accompanying notes to consolidated financial statements




<PAGE>



                                  FRED'S, INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (unaudited)

                                 (in thousands)
<TABLE>
<CAPTION>

                                                                                                          Thirteen Weeks Ended
                                                                                                    May 1,                  May 2,
                                                                                                     1999                    1998

<S>                                                                                                <C>                     <C>
Cash flows from operating activities:
  Net income                                                                                        $ 2,886                 $ 2,286
  Adjustments to reconcile net income
   to net cash flows from operating
   activities:
    Depreciation and amortization                                                                     2,776                   2,318
    Deferred income taxes                                                                               624                     413
    Amortization of deferred compensation on
     restricted stock incentive plan                                                                     69                      60
    (Increase) decrease in assets:
      Receivables                                                                                      (679)                    314
      Inventories                                                                                    (5,484)                    185
      Other assets                                                                                     (273)                   (453)
    Increase (decrease) in liabilities:
      Accounts payable and accrued liabilities                                                       (6,774)                 (5,620)
      Income taxes payable                                                                              940                     893
      Other noncurrent liabilities                                                                       40                      58
                                                                                                    -------                 -------
       Net cash provided (used) by operating
          activities                                                                                 (5,875)                    454

Cash flows from investing activities:
  Capital expenditures                                                                               (3,985)                 (5,178)
                                                                                                    -------                 -------
       Net cash used in investing activities                                                         (3,985)                 (5,178)
                                                                                                    -------                 -------

Cash flows from financing activities:
  Reduction of indebtedness and capital lease
   obligations                                                                                         (420)                    (51)
  Proceeds from revolving line of credit,
   net of payments                                                                                    6,300                    --
  Proceeds from term loan                                                                             2,250                    --
  Proceeds from exercise of options                                                                     107                     224
  Cash dividends paid                                                                                  (599)                   (593)
       Net cash provided (used) in                                                                     ----                    ----
          financing activities                                                                        7,638                    (420)
                                                                                                    -------                 -------
Increase (decrease) in cash and cash equivalents                                                     (2,222)                 (5,144)
  Beginning of period cash and cash equivalents                                                       2,406                   5,303
                                                                                                    -------                 -------
  End of period cash and cash equivalents                                                           $   184                 $   159
                                                                                                    =======                 =======

Supplemental disclosures of cash flow information:
  Interest paid                                                                                     $   453                 $    61
                                                                                                    =======                 =======
  Income taxes paid                                                                                 $  --                   $   315
                                                                                                    =======                 =======
</TABLE>


           See accompanying notes to consolidated financial statements




<PAGE>

                                  FRED'S, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

GENERAL

Fred's operates 315 discount general merchandise stores, including 29 franchised
Fred's stores, in ten states in the southeastern  United States. One hundred and
eighty-one of the stores have full service pharmacies.

Fred's business is subject to seasonal influences, but the Company has tended to
experience  less  seasonal  fluctuation  than many  other  retailers  due to the
Company's mix of everyday basic  merchandise and pharmacy  business.  The fourth
quarter  is  typically  the most  profitable  quarter  because it  includes  the
Christmas  selling  season.  The  overall  strength  of the  fourth  quarter  is
partially mitigated, however, by the inclusion of the month of January, which is
generally the least profitable month of the year.

The impact of inflation on labor and occupancy  costs can  significantly  affect
Fred's operations. Many of Fred's employees are paid hourly rates related to the
federal minimum wage and, accordingly, any increase affects Fred's. In addition,
payroll taxes,  employee benefits and other  employee-related  costs continue to
increase.  Occupancy costs,  including rent,  maintenance,  taxes and insurance,
also continue to rise.  Fred's  believes  that  maintaining  adequate  operating
margins through a combination of price  adjustments  and cost controls,  careful
evaluation of occupancy  needs, and efficient  purchasing  practices is the most
effective tool for coping with increasing costs and expenses.


NOTE 1:  BASIS OF PRESENTATION

The accompanying  unaudited  consolidated  financial  statements of Fred's, Inc.
("Fred's"  or  the  "Company")   have  been  prepared  in  accordance  with  the
instructions to Form 10-Q and therefore do not include all information and notes
necessary for a fair presentation of financial  position,  results of operations
and cash flows in conformity with generally accepted accounting principles.  The
statements  do reflect all  adjustments  (consisting  of only  normal  recurring
accruals)  which  are,  in  the  opinion  of  management,  necessary  for a fair
presentation  of  financial  position  in  conformity  with  generally  accepted
accounting  principles.  The statements  should be read in conjunction  with the
Notes to the Consolidated Financial Statements for the fiscal year ended January
30, 1999 incorporated into the Company's Annual Report on Form 10-K.






<PAGE>



The results of operations for the thirteen week period ended May 1, 1999 are not
necessarily indicative of the results to be expected for the full fiscal year.

The results of  operations  for the thirteen  week period ended May 2, 1998 have
been  restated  to reflect the  Company's  adoption  of the  last-in,  first-out
("LIFO")  method of accounting  for its pharmacy  inventories  during the fourth
quarter of 1998.


NOTE 2:  NET INCOME PER SHARE

Basic income per share is based on the weighted  average number of common shares
outstanding,  and diluted net income per share is based on the weighted  average
number of common shares and common  equivalent shares  outstanding.  See Exhibit
11.


NOTE 3:  INVENTORIES

Wholesale  inventories  are stated at the lower of cost or market using the FIFO
(first-in, first-out) method. Retail inventories are stated at the lower of cost
or  market  as  determined  by  the  retail  inventory   method.   For  pharmacy
inventories,  which comprise  approximately 17% of the retail inventories at May
1, 1999, cost was determined using the LIFO (last-in, first-out) method. For the
remainder of the retail  inventories,  the FIFO method was applied.  The current
cost of  inventories  exceeded  the LIFO cost by  approximately  $3,308,000  and
$3,108,000 at May 1, 1999 and January 30, 1999, respectively.

LIFO inventory  costs can only be determined  annually when inflation  rates and
inventory  levels are finalized;  therefore,  LIFO  inventory  costs for interim
financial statements are estimated.









<PAGE>

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




RESULTS OF OPERATIONS


Thirteen Weeks Ended May 1, 1999 and May 2, 1998: Net sales  increased to $154.9
million in 1999 from $144.2  million in 1998,  an  increase of $10.7  million or
7.5%. The increase was  attributable to comparable  store sales increases of .8%
($1.1 million) and sales by stores not yet included as comparable  stores ($10.6
million).  Sales to franchisees  decreased $1 million in 1999. The sales mix for
the  period was 47.9%  Hardlines,  32.7%  Pharmacy,  13.7%  Softlines,  and 5.7%
Franchise. This compares with 52.8% Hardlines,  25.6% Pharmacy, 14.8% Softlines,
and 6.8% Franchise for the same period last year.

Gross profit increased to 28.6% of sales in 1999 compared with 26.3% of sales in
the  prior-year  period.  Gross  profit  margins  improved as a result of higher
initial  purchase  margins,  strong  quarterly  sales in pharmacy,  seasonal and
various  softline  categories,  all of which carry higher margins than the basic
hardlines  categories,  and a reduction  in franchise  sales as a percentage  of
total  sales,  which carry  substantially  lower gross  margins  than the retail
business.  Gross  profit  margins also  benefitted  from a reduction in the LIFO
inventory provision, as a percentage of sales, in comparison to 1998.

Selling,  general and administrative expenses increased to $39.4 million in 1999
from $34.2  million in 1998.  As a percentage  of sales,  expenses  increased to
25.4% of sales  compared  with 23.7% of sales last year.  Selling,  general  and
administrative  expenses  were  impacted by a greater  sales  contribution  from
pharmacy,  which carries a higher expense ratio than  front-end  sales, a lesser
sales contribution from Franchises,  which carries a significantly lower expense
ratio than front-end sales, and higher transportation and labor costs associated
with completion of the Company's  distribution center project and the rebuilding
of store in-stock inventory levels.

Interest  expense  increased  to $.5 million in 1999 from $.1  million in 1998,
reflecting  higher  average  revolver  borrowings  than  last  year,  as well as
interest costs on term loan borrowings to finance  modernization  and automation
of the Company's distribution center and acquisition of a new mainframe computer
system.


LIQUIDITY AND CAPITAL RESOURCES


Due to the  seasonality  of Fred's  business and the  continued  increase in the
number of stores and  pharmacies,  inventories  are generally  lower at year-end
than at each quarter-end of the following year.







<PAGE>



Cash flow  used by  operating  activities  totaled  ($5.9)  million  during  the
thirteen  week period  ended May 1, 1999.  Cash was  primarily  used to increase
inventories   and  reduce  accounts   payable.   Total   inventories   increased
approximately  $5.5  million in the first  quarter of 1999.  This  increase  was
primarily  attributable to new stores and pharmacies  added in the first quarter
of 1999, coupled with a normal seasonal build in the first quarter,  as year-end
inventories  are  generally  lower than at each  quarter-end.  Accounts  payable
decreased approximately $6.5 million in the first quarter of 1999. Delays in the
processing  of  merchandise  receipts  earlier  in  the  quarter  resulted  in a
reduction of days payable.  It is anticipated  that the Company will rebuild its
days payable position over the balance of the year.

Cash flows used by investing  activities  totaled ($4.0) million,  and consisted
primarily  of $1.8  million  of  progress  payments  on the  replacement  of the
Company's mainframe computer system and capital expenditures associated with the
Company's store and pharmacy  expansion program.  During the first quarter,  the
Company opened 6 stores and closed 2 stores. The Company expects to open 8 to 10
stores in the second quarter, and approximately 18 to 20 stores for the year.

Cash flows  provided by financing  activities  totaled $7.6 million and included
$2.3 million of borrowings  under a term loan  agreement for the  replacement of
the Company's  mainframe  computer system,  and $6.3 million of borrowings under
the Company's  revolver for inventory and accounts payable needs.  Delays in the
processing  of  merchandise  receipts  earlier  in  the  quarter  resulted  in a
reduction of days payable, and resultant increase in short-term  borrowings.

On May 15, 1992, the Company and a bank entered into a Revolving Loan and Credit
Agreement (the  "Agreement").  The Agreement,  as amended,  provides the Company
with an unsecured  revolving line of credit  commitment of up to $15 million and
bears interest at the lesser of 1.5% below prime rate or a LIBOR-based rate. The
term of the Agreement extends to June 2003, and the borrowings outstanding under
the Agreement at May 1, 1999 were $15 million.  No borrowings  were  outstanding
under the Agreement at May 2, 1998.

On May 5, 1998,  the Company and a bank entered into a Loan Agreement (the "Loan
Agreement"). The Loan Agreement provided the Company with an unsecured term loan
of $12 million to finance the  modernization  and  automation  of the  Company's
distribution center and corporate facilities.  The Loan Agreement bears interest
of 6.82% per annum and matures on November 1, 2005. Borrowings outstanding under
this Loan Agreement totaled $11,322,000 at May 1, 1999.









<PAGE>



During the first  quarter of 1999,  the Company and a bank entered into Seasonal
Overline Revolving Credit Agreements (the "Agreements").  The Agreements provide
the Company with  unsecured  revolving  line of credit  commitments of up to $15
million  and  bear  interest  at the  lesser  of  1.5%  below  prime  rate  or a
LIBOR-based  rate. The term of the Agreements extend to December 31, 1999. There
were $1,500,000 of borrowings outstanding under the Agreement at May 1, 1999.

On April 23, 1999,  the Company and a bank entered  into a Loan  Agreement  (the
"Loan  Agreement").  The Loan  Agreement  provided  the Company with a four-year
unsecured  term loan of $2,250,000 to finance the  replacement  of the Company's
mainframe  computer system. The Loan Agreement bears interest of 6.15% per annum
and matures on April 15, 2003.

The Company believes that sufficient capital resources are available in both the
short-term  and long-term  through  currently  available cash and cash generated
from future  operations  and,  if  necessary,  the ability to obtain  additional
financing.


YEAR 2000


The "Year 2000 Issue" relates to the inability of certain computer  hardware and
software to properly  recognize and process date sensitive  information  for the
Year 2000 and  beyond.  Without  corrective  measures,  the  Company's  computer
applications  could fail  and/or  produce  erroneous  results.  To address  this
concern, the Company has a Year 2000 compliance project in place to identify the
potential issues that could affect its business.  The following discussion is an
update on where the Company stands on this important matter.

The  Year  2000  Compliance  Project  is  monitored  by a  Year  2000  oversight
committee,  consisting  of senior  level  management,  that  meets  and  reviews
progress towards the Company's  targeted  completion dates on a bi-weekly basis.
The Year 2000 compliance project at Fred's includes:

          Upgrading  store  point of sale and  pharmacy  hardware  and  software
          systems to be Year 2000  compliant.  The  Company  has  evaluated  and
          determined  its hardware  and software  needs and is in the process of
          procuring the necessary  products to become Year 2000  compliant.  All
          necessary  equipment will be upgraded,  tested and  implemented in the
          stores by a targeted completion date of October 1999.

          Verifying  Year 2000  compliance  of computer  hardware  and  software
          providers  and  obtaining  Year 2000 product  warranties as necessary.
          Targeted  completion date for the verification  certificates is August
          1999.







<PAGE>



         Having key suppliers and service providers demonstrate or certify their
         Year 2000 compliance,  ensuring their ability to continue to supply and
         provide  service to the Company up to and beyond  January 1, 2000.  The
         Company is also  evaluating,  correcting  and testing  electronic  data
         interchange systems between Fred's, and its key suppliers. The targeted
         completion date for these processes is August 1999.  Although there can
         be no assurance that the Company will not be adversely  affected by the
         Year 2000 issues of its key suppliers and service providers, management
         believes  that  ongoing  communications  will  continue to minimize its
         risk.

         Evaluate, test and correct the Company's personal computer hardware and
         software,   voice  and  data  communication  systems,  and  other  date
         sensitive operating devices, to ensure Year 2000 compliance exists by a
         targeted completion date of August 1999.

         The Company's  distribution  center hardware and software were replaced
         during 1997 and 1998,  and are  completely  Year 2000  compatible.  The
         Company      operates     its      merchandising      and     inventory
         replenishment/distribution systems with software that is being modified
         for Year 2000  compatibility.  All mission  critical  systems have been
         rewritten and implemented,  and the remaining non-critical systems will
         be rewritten and corrected by a targeted  completion  date of September
         1999.

         The Company's  financial  information  systems are heavily dependent on
         date  fields and are in the  process of being  rewritten.  All  mission
         critical  systems are expected to be corrected and  implemented by July
         1999,  and the  remaining  noncritical  systems will be  rewritten  and
         corrected by a targeted completion date of September 1999.

         The  Company's  payroll  and  human  resource  systems  are  moderately
         dependent on date fields. The Company currently  anticipates  replacing
         these systems with newly acquired  software during the third quarter of
         1999.  Should the  Company  decide not to replace  these  systems,  the
         rewrite  and  correction  process can also be  accomplished  during the
         third quarter of 1999.

The  potential  risks  associated  with  failing to  remediate  Year 2000 issues
include: temporary disruptions in store operations; temporary disruptions in the
ordering,  receiving  and  shipping  of  merchandise  and  in the  ordering  and
receiving of other goods and services;  temporary disruptions in the billing and
collecting of accounts receivable; temporary disruptions in services provided by
banks and other financial  institutions;  temporary disruptions in communication
services; and temporary disruptions in utility services.









<PAGE>



The Company  currently  estimates  that the  incremental  cost  associated  with
completing its Year 2000 compliance  project will be approximately  $.5 million,
about half of which had been incurred  through May 1, 1999.  This estimate could
change as additional information becomes available. The cost to resolve the Year
2000 issues are being funded through  operating  cash flows.  These costs are in
addition  to the costs  incurred to replace the  Company's  distribution  center
hardware and software,  since these systems were to be replaced  irrespective of
Year 2000 issues.

The Company is currently in the process of  completing  a  contingency  plan for
each area in the organization  that could be affected by the Year 2000 issue, in
the  event  that any of the above  remediation  activities  prove  unsuccessful.
Although the Company  currently  anticipates  minimal business  disruption,  the
failure of either the Company or one or more of its major  business  partners to
remediate  critical Year 2000 issues could have a materially  adverse  impact on
the Company's  business,  operations  and financial  condition.  Please read the
"Cautionary Statement Regarding Forward Looking Statements" section below.


CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION


Statements, other than those based on historical facts, including the discussion
of management's expectations for Year 2000 compliance, which address activities,
events, or developments that the Company expects or anticipates may occur in the
future  are  forward-looking  statements  which  are  based  upon  a  number  of
assumptions  concerning  future  conditions  that  may  ultimately  prove  to be
inaccurate.  Actual events and results may  materially  differ from  anticipated
results  described in such  statements.  The  Company's  ability to achieve such
results  is  subject  to certain  risks and  uncertainties,  including,  but not
limited to, economic and weather  conditions which affect buying patterns of the
Company's  customers,  changes in consumer spending and the Company's ability to
anticipate  buying  patterns and  implement  appropriate  inventory  strategies,
continued availability of capital and financing,  competitive factors, and other
factors affecting  business beyond the Company's control.  Consequently,  all of
the forward-looking  statements are qualified by these cautionary statements and
there can be no assurance  that the results or  developments  anticipated by the
Company  will be  realized  or that they will have the  expected  effects on the
Company or its business or operations.





<PAGE>




                           PART II. OTHER INFORMATION

Item 1.           Legal Proceedings

                    Not Applicable.

Item 2.           Changes in Securities

                    Not Applicable.

Item 3.           Defaults Upon Senior Securities

                    Not Applicable.

Item 4.           Submission of Matters to a Vote of Securities Holders

                    Not Applicable.

Item 5.           Other Information

           Not Applicable.

Item 6.           Exhibits and Reports on Form 8-K

                      Exhibits:

                        Exhibit 10.19 - Seasonal Overline Agreement between
                           Fred's, Inc. and Union Planters National Bank dated
                           as of February 3, 1999.

                        Exhibit 10.20 - Seasonal Overline Agreement between
                           Fred's, Inc. and Union Planters National Bank dated
                           as of May 12, 1999.

                        Exhibit 10.21 - Term Loan Agreement between Fred's,
                           Fred's, Inc. and First American National Bank dated
                           as of April 23, 1999.

                        Exhibit 11 - Computation of Net Income Per Share

                        Exhibit 27 - Financial Data Schedule (Edgar Filing
                           only)

                      Reports on Form 8-K:

                         Not Applicable.











<PAGE>



                                   SIGNATURES

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

                                            FRED'S, INC.

                                            /s/Michael J. Hayes
                                            ----------------------------------

                                             Michael J. Hayes
Date:  June 15, 1999                         Chief Executive Officer
- --------------------
                                             /s/Richard B. Witaszak
                                            ----------------------------------
                                             Richard B. Witaszak
Date:  June 15, 1999                         Chief Financial Officer
- --------------------



<PAGE>
                                                                   EXHIBIT 10.19


                     Seasonal Overline Revolving Credit Note

$5,000,000.00                                                 Memphis, Tennessee
                                                                February 3, 1999

         FOR  VALUE  RECEIVED,  FRED'S,  INC.  (hereinafter,   the  "Borrower"')
promises  to pay to the order of Union  Planters  Bank,  N.A.,  (formerly  Union
Planters  National  Bank)  with its  principal  office  at 6200  Poplar  Avenue,
Memphis, Tennessee (hereinafter,  with any subsequent holder, the "Bank") at the
Bank's principal office on demand or, if no demand,  on July 1, 1999, the sum of
Five  Million  Dollars  ($5,000,000.00)  or such  lesser sum as shall  equal the
aggregate  unpaid  principal  amount  of all  advances  made  from  time to time
hereunder  by the Bank to the  Borrower.  Advances  made  hereunder  are made in
addition to credit facilities made available pursuant to that Revolving Loan and
Credit  Agreement dated May 15, 1992, as subsequently  amended by a Modification
Agreement  dated May 31, 1995, a Second  Modification  Agreement  dated July 31,
1995, a Third  Modification  Agreement  dated  February  28, 1997,  and a Fourth
Modification  Agreement  dated September 1, 1998 (said Revolving Loan and Credit
Agreement and Modification Agreements being collectively referred to hereinafter
as the "Agreement").  Advances made hereunder are made pursuant to the terms and
conditions (not inconsistent herewith) of the Agreement.

         The Borrower agrees to pay interest at the Base Rate Option (as defined
in the Agreement) on any and all amounts of principal  advanced and unpaid under
this Note from time to time, and on all other fees, expenses,  charges and other
amounts accrued and  outstanding  hereunder from time to time in the full amount
thereof,  monthly in arrears on the first day of each month,  commencing  on the
first day of the month next following the month first above written.

         Any  payments  received  by the Bank on  account  of this Note prior to
acceleration shall be applied first to any costs, expenses, or charges then owed
the Bank by the Borrower,  second to accrued and unpaid  interest,  and third to
the unpaid principal balance hereof.  The Borrower hereby authorizes the Bank to
charge any deposit account which the Borrower may maintain with the Bank for any
payment required hereunder.

         The Bank,  at its  option,  may  declare  the entire  unpaid  principal
balance of this Note and accrued unpaid  interest  thereon to be immediately due
and payable without demand, notice of protest (which are hereby waived) upon the
occurrence of an Event of Default (as defined in the Agreement).

         No delay or omission by the Bank in  exercising or enforcing any of the
Bank's powers,  rights,  privileges,  remedies,  or discretion  hereunder  shall
operate  as a waiver  thereof on that  occasion  nor on any other  occasion.  No
waiver of any default  hereunder  shall operate as a waiver of any other default
hereunder, nor as a continuing waiver.


                                                         1

<PAGE>


         The  Borrower  will pay on demand all  reasonable  attorneys'  fees and
out-of-pocket  expenses  incurred by the Bank in the collection of this Note and
the collection and  administration  of all  liabilities  and  obligations of the
Borrower to the Bank upon Default, as provided in the Agreement.

         The   Borrower,   and  each   endorser  and  guarantor  of  this  Note,
respectively, waive presentment, demand, notice, and protest, and also waive any
delay on the part of the holder hereof, and each of the foregoing assents to any
extension or other indulgence  (including,  without  limitation,  the release of
substitution  of  collateral)  permitted  the  Borrower or any such  endorser or
guarantor by the Bank with respect to this Note and/or any  collateral  given to
secure this Note and/or any other  liability of the Borrower or such endorser or
guarantor to the Bank.

         This Note shall be  binding  upon the  Borrower  and any  endorser  and
guarantor   hereof   and   upon   their   respective   heirs,   successors   and
representatives,  and shall inure to the benefit of the Bank and its successors,
endorsees, and assigns.

         This Note is delivered to the Bank at its principal  office in Memphis,
Tennessee, shall be governed by the laws of the State of Tennessee,  except with
respect to the rate of interest which shall be governed by applicable provisions
of federal  law. The  Borrower,  and each  endorser and  guarantor of this Note,
submit to the  jurisdiction  of the  courts of the  State of  Tennessee  for all
purposes  with  respect  to this  Note,  any  collateral  given to secure  their
respective liabilities to the Bank, and their respective  relationships with the
Bank.

         The Borrower has read all of the terms and  conditions of this Note and
acknowledges receipt of an exact copy of it.

                                                   Borrower:

                                                   FRED'S, INC.

                                                   By:/s/Richard B. Witaszak
                                                   Its:Chief Financial Officer



                                                         2


<PAGE>
                                                                   EXHIBIT 10.20

                  SEASONAL OVERLINE REVOLVING CREDIT AGREEMENT


     THIS SEASONAL OVERLINE REVOLVING CREDIT AGREEMENT ("Agreement") is made and
entered into this 12th day of May, 1999, by and between

                   UNION PLANTERS BANK, NATIONAL ASSOCIATION

a national  banking  association  which has an address  at 6200  Poplar  Avenue,
Memphis, Tennessee, 38119, (the "Lender"),

                     FRED'S, INC., a Tennessee corporation

having its  corporate  offices at 43OO New  Getwell  Road,  Memphis,  Tennessee,
38118, (the "Borrower").

1     RECITALS

     1.1  Borrower's  0perations.  The Borrower is engaged in the general retail
merchandising of goods through  company-owned  and franchised  stores located in
the south and southeast United States. Included in the Borrower's operations are
the import of inventory from manufacturers  outside of the United States against
import letters of credit issued for the Borrower's account.

     1.2 Application for Credit. The Borrower has requested that the Lender make
available to it certain credit  facilities  described  below in order to finance
its acquisition of inventory,  for the acquisition of imported inventory, and to
generally  finance the business  operations of the Borrower  which request is in
addition to credit facilities made available to Borrower by Lender pursuant to a
$15,000,000.00 Commitment made pursuant to a Revolving Loan and Credit Agreement
dated May 15, 1992, as amended and modified by a  Modification  Agreement  dated
May 31, 1995,  and as further  amended as Modified by a  Modification  Agreement
dated  July 1,  1995 and as  further  amended  and  modified  by a  Modification
Agreement  dated August 1998 (said  Revolving Loan and Credit  Agreement and all
Modification  Agreements  being  referred  to  herein  collectively  as  "Credit
Facility No. 1"); and

     1.3  Agreement  of  Lender.  The  Lender is  willing  to extend  the credit
facilities  described  below and to issue its  Credits  for the  account  of the
Borrower from time to time on the terms and conditions hereinafter set forth;

     1.4 Agreement.  Now,  therefore,  in  consideration  of the premises and of
other good and  valuable  consideration,  the  adequacy and receipt of which are
hereby acknowledged, the parties hereto hereby agree as follows:

2       DEFINITIONS

     2.1 Definitions.  In addition to terms defined elsewhere in this Agreement,
the following terms shall have the meanings  indicated,  which meanings shall be
equally applicable to both the singular and plural forms of such terms:

<PAGE>


"Advance"  shall mean the drawing  down by the Borrower of funds from the Lender
on any given Advance Date.

"Advance Date" shall mean the date as of which the Bank advances funds to or for
the account of the Borrower.

"Affiliate"  of any  Person  shall  mean any other  Person  which,  directly  or
indirectly, controls, or is controlled by, or is under common control with, such
Person. For purposes of this definition,  "control" of any Person shall mean the
power, directly or indirectly,  either to (i) vote 50% or more of the securities
having  ordinary  voting  power for the  election of directors of such Person or
(ii) direct the management  and policies of such Person,  whether by contract or
otherwise.  The  term  "Affiliate"  shall  include,   without  limitation,   any
partnership of which the Borrower or any Affiliate of the Borrower are a general
partner or is a limited partner with more than a fifty percent (50%) interest.

"Agreement" shall mean this Seasonal Overline Revolving Credit Agreement.

"Business Day" shall mean a day on which federally  chartered  commercial  banks
are required to be open for business in Memphis, Tennessee.

"Closing Date" shall mean the date upon which this Agreement is executed.

"Commitment" shall mean Ten Million Dollars  ($10.000.000.00),  which Commitment
shall be made available to Borrower until December 31, 1999.

"Costs" shall mean all expenses required to be paid by Borrower hereunder.

"Default"  shall  mean any event  which,  with the lapse of time,  the giving of
notice, or both, would become an Event of Default hereunder.

"Event of Default" shall have the meaning defined in Section 9.1.

"Indebtedness"  shall  mean,  for any  Person,  (a) all  indebtedness  or  other
obligations of such Person for borrowed money or for the deferred purchase price
of property or services,  (b) all indebtedness or other obligations of any other
Person the payment or collection of which such Person has guaranteed  (except by
reason of endorsement  for collection in the ordinary  course of business) or in
respect of which such Person is liable,  contingently  or otherwise,  including,
without limitation liable by way of agreement to purchase,  to provide funds for
payment,  to supply  funds to or otherwise  to invest in such other  Person,  or
otherwise  to assure a creditor  against  loss,  (c) all  indebtedness  or other
obligations of any other Person for borrowed money or for the deferred  purchase
price of  property  or  services  secured  by (or for which  the  holder of such
indebtedness has an existing right,  contingent or otherwise,  to be secured by)
any mortgage,  deed of trust, pledge, lien, security interest or other charge or
encumbrance  upon or in property  (including  without  limitation  accounts  and
contract  rights) owned by such Person whether or not such Person has assumed or
become  liable for the  payment of such  indebtedness  or  obligations,  and (d)
capitalized lease obligations of such Person.

<PAGE>


"Interest  Rate" shall mean,  with  respect to any Advance,  the  interest  rate
applicable thereto as set forth in Section 4.3.


"Inventory" shall mean finished work,  replacement parts, and any other tangible
personal property held for lease or sale.

"LIBOR"  shall mean the London  Inter-Bank  Offering  Rate as  published  in the
southwest edition of the Wall Street Journal on the date of any determination of
Interest  Rates for a 30 day period.  Effective on any  applicable  LIBOR change
date,  the LIBOR based  Interest  Rates  charged the Borrower  shall be adjusted
upwards or  downwards by a number of  percentage  points (and  fractional  parts
thereof) equal to the adjustment upward or downward in the LIBOR, and calculated
on the basis of a 360 day year;  provided  however,  that the rate,  as adjusted
shall not exceed the maximum rate of interest  from time to time during the term
hereof which Lender is permitted by law to contract for and charge.

"Loan" shall mean the loan facility governed by this Agreement.

"Loan  Account"  shall mean an account on the books of the Lender in the name of
the Borrower in which shall be recorded loans and Advances made by the Lender to
and for the  account  of the  Borrower  pursuant  to this  Agreement;  all other
charges,  expenses and other items  properly  chargeable  to the  Borrower;  all
Costs, all fees charged the Borrower  herein,  all payments made by the Borrower
on account of  indebtedness  evidenced  by the Loan  Account,  all  proceeds  of
Collateral which are finally paid to the Lender;  and other  appropriate  debits
and credits.

"Loan  Documents"  shall mean each of this  Agreement,  the Note, and each other
document  or  instrument  executed  by the  Borrower  in favor of the  Lender in
connection  with the  transaction  contemplated  hereby,  and shall  include the
Application and any other supporting documentation for the Note.

"Maturity" shall mean December 31, 1999.

"Note" shall mean the promissory note of the Borrower, in substantially the form
of the Promissory  Note attached  hereto as an exhibit,  and any promissory note
delivered in substitution or replacement thereof under this Agreement.

"Obligations" include, without limitation,  any and all liabilities,  debts, and
obligations  of the Borrower to the Lender,  of each and every kind,  nature and
description.  under this Agreement, Lender, any other Loan Document or under any
other  agreement  between  the  Borrower  and  the  Lender.  "Obligations"  also
includes,  without limitation, any and all obligations of the Borrower to act or
to refrain from acting in accordance with the terms,  provisions,  and covenants
of this Agreement or of any other agreement  between the Borrower and the Lender
or any other  instrument  furnished by the Borrower to the Lender.  The Lender's
books and records shall be prima facie  evidence of the amount of the Borrower's
Indebtedness to the Lender hereunder.

<PAGE>



"Person"   shall   mean  any   natural   person,   corporation,   unincorporated
organization.  trust, joint-stock company, joint venture, association,  company,
partnership  or  government,  or any  agency  or  political  subdivision  of any
government.

"Prime  Rate"  shall  mean  the  Union  Planters  Bank,  National  Association's
published  reference  rate in  effect  from time to time for  commercial  loans.
Effective on the first day of each calendar  month the Prime Rate based Interest
Rates charged the Borrower  shall be adjusted  upward or downward by a number of
percentage  points (and fractional parts thereof) equal to the adjustment upward
or downward in Union Planters  National Bank's Prime Rate, and calculated on the
basis of a 360-day year; provided,  however,  that the rate, as adjusted,  shall
not  exceed  the  maximum  rate of  interest  from time to time  during the term
hereof, which Lender is permitted by law to contract for and charge.

2.2  Accounting  Terms.  Accounting  terms  not  specifically  defined  in  this
Agreement shall have the meanings given to them under accounting  principles and
practices generally accepted in the United States, applied on a basis consistent
with prior periods.

2.3 Other Definitional Provisions. The words "hereof', "herein" and "hereunder".
and words of similar  import  when used in this  Agreement  shall  refer to this
Agreement as a whole and not any  particular  provision of this  Agreement.  Any
Section,  Exhibit or Schedule  references are to this Agreement unless otherwise
specified.

3       REPRESENTATIONS AND WARRANTIES OF THE BORROWER

     In order to induce the Lender to enter into this  Agreement and to make the
loans provided for herein, the Borrower makes the following  representations and
warranties to the Lender,  all of which shall survive the execution and delivery
of this Agreement and the Note.

3.1  Corporate   Existence  and  Power.  The  Borrower  is  a  corporation  duly
incorporated,  validly existing and in good standing under the laws of the State
of  Tennessee  and is duly  qualified  or licensed  to transact  business in all
places where the nature of the properties owned by it or the business  conducted
by it makes such qualification necessary or where the failure to be so qualified
or licensed might have a material  adverse effect upon the financial  condition,
business or properties of the Borrower.

1.2 Corporate Authority.  Neither the authorization,  execution,  delivery,  nor
performance  by the Borrower of this  Agreement or of the other Loan  Documents,
nor the  performance  of the  transactions  contemplated  hereby or thereby will
violate any provision of the corporate  charter or by-laws of the Borrower,  and
none of the  foregoing  do or will  with the  passage  of time or the  giving of
notice,  result in a breach of, or result in a default or  require  any  consent
under or result in the  creation  of any lien,  charge or  encumbrance  upon any
property or assets of the Borrower  pursuant to, any  instrument or agreement to
which the Borrower is a party or by which Borrower or its respective  properties
may be bound or affected.


<PAGE>



3.1 Financial Condition.  The consolidated  financial statements of Borrower for
the fiscal year ending  January 31, 1998, as audited by  Borrower's  independent
auditors,  including  any related  information  heretofore  furnished  to Lender
(collectively  hereinafter the "Financial  Statements"),  are true,  correct and
complete and fairly  present the  financial  condition of the Borrower as of the
date of such statements.  Other than as reflected in such Financial  Statements,
Borrower has no direct or  contingent  obligation  or  liabilities  which are or
would be material to the  financial  condition  of  Borrower,  nor any  material
unrealized or unanticipated losses from any commitment made by the Borrower. All
such Financial  Statements  furnished to Lender have been prepared in accordance
with generally accepted accounting  principles  consistently  applied throughout
the periods involved.  Since January 1, 1998, there has been no material adverse
change in the liabilities or assets, or in the condition or prospects, financial
or otherwise, of the Borrower from those set forth in the Financial Statements.

3.4 Pending  Litigation.  Except as  heretofore  disclosed in the  Prospectus to
Lender,  there are no suits or proceedings  pending,  or to the knowledge of the
Borrower,  threatened,  before  any court or by or before  any  governmental  or
regulatory  authority,  commission,  bureau or agency or public  regulatory body
against or affecting  the Borrower  which if adversely  determined  might have a
material adverse effect on the financial condition or business of the Borrower.

3.5 Payment of Taxes. The Borrower has properly  prepared and filed or caused to
be properly  prepared and filed all federal,  state and local tax returns  which
are  required  to be filed and has paid all taxes  shown  thereon to be due.  No
extensions of any statute of  limitations  are in effect with respect to any tax
liability of the Borrower.

3.6 Certain  Agreements.  Borrower is not a party to any agreement or instrument
or subject to any court order or  governmental  decree  materially and adversely
affecting its business properties or assets,  operations or condition (financial
or otherwise) in any material respect.

3.7 Authorization.  Etc. All  authorizations,  consents,  approvals and licenses
required  under the  corporate  charter  or  by-laws  of the  Borrower  or under
applicable  law or  regulation  for the  ownership  or operation of the property
owned or  operated by the  Borrower  or the conduct of any  business or activity
conducted  by the  Borrower  have been  duly  issued  and are in full  force and
effect,  and the Borrower is not in default,  nor has any event  occurred  which
with the passage of time or the giving of notice,  or both,  would  constitute a
default  under  any of the terms or  provisions  thereof,  or under  any  order,
decree,  ruling,  regulation or other decision or instrument of any governmental
commission,  bureau or other  administrative  agency or public  regulatory  body
having  jurisdiction  over the  Borrower,  which  default  might have a material
adverse  effect on the  financial  condition  or  business of the  Borrower.  No
approval,  consent  or  authorization  of or  filing  or  registration  with any
governmental  commission,  bureau  or other  regulatory  authority  or agency is
required with respect to the  execution,  delivery or  performance of any of the
Loan Documents.

3.8 Use of Loans. The proceeds of the Advances shall be used exclusively for the
purpose of  funding  the day to day  operations  of the  Borrower  in the normal
course of Borrower's business and for the import of Inventory.




<PAGE>

3.9 No Violation. The execution, delivery and performance by the Borrower of the
Loan  Documents  do not and will not  result in the  breach of or  constitute  a
default,  which  default  materially  affects  the  financial  condition  of the
Borrower, under any indenture or loan or credit agreement or any other agreement
in effect as of the date hereof or any lease or instrument to which the Borrower
is a party or by which it or its properties may be bound or affected, and do not
and will not  violate  any  provision  of law or  regulation  applicable  to the
Borrower,  or any  writ,  order  or  decree  of any  court  or  governmental  or
regulatory  authority or agency applicable to the Borrower.  The Borrower is not
in default,  which default  materially  affects the  financial  condition of the
Borrower,  in  the  performance,   observance  or  fulfillment  of  any  of  the
obligations, covenants or conditions contained in any agreement or instrument to
which the Borrower is a party, or any law, regulation, decree or order.

3.10 Binding Effect. Each of the Loan Documents constitutes the legal, valid and
binding  obligation  of the  Borrower,  enforceable  against  the  Borrower,  in
accordance with its respective terms.

3.11 Transactions with Affiliates, Officers, Directors and Shareholders.  Except
as  heretofore  disclosed  to Lender.  the Borrower  has no  indebtedness  to or
contractual arrangement or understanding,  with any of its Affiliates, officers,
directors or shareholders.

3.12 Ownership of Properties,  Liens. The Borrower has good and marketable title
to all its  properties and assets,  real and personal,  which are now carried on
its books and reflected on the  financial  statements,  and has valid  leasehold
interests in its properties and assets, real and personal,  which it purports to
lease,  subject  to  no  mortgage,  security  interest,  pledge,  lien,  charge,
encumbrance  or title  retention or other  security  agreement or arrangement of
excluding  those liens and  encumbrances  held by the Shelby  County,  Tennessee
Industrial  Development Board and others  previously  disclosed to the Lender in
the financial statements and otherwise.

3.13 Indebtedness. Except as previously disclosed to Lender, the Borrower has no
outstanding Indebtedness.

3.14 Capitalization.  Except as disclosed in the financial statements to Lender,
(i) all of the issued  shares of the common stock of the Borrower have been duly
authorized and validly issued,  are fully paid and non-assessable and (ii) there
are no outstanding preemptive,  conversion or other rights, options, warrants or
agreements granted or issued by or binding upon the Borrower for the purchase or
acquisition  of  any  shares  of its  capital  stock  except  any  existing,  or
contemplated Employee Stock Ownership Plans ("ESOP").

3.15 Accuracy of  Information.  All  information  furnished to the Lender by the
Borrower for purposes of this Agreement or any Loan document or any  transaction
contemplated  hereby  or  thereby  is,  and  all  such  information  hereinafter
furnished will be, true and accurate on the date furnished and will not omit any
material fact necessary to make such information not misleading at such time. No
financial statement or other written document furnished to Lender by Borrower in
connection  with the Loan  contains any untrue  statement of a material  fact or
omits a material fact necessary to make the  information  contained  therein not
misleading.  There is no fact that the Borrower  has not  disclosed to Lender in
writing that  materially  adversely  affects or, so far as Borrower knows or can
foresee, will materially adversely affect the properties,  business,  prospects,
profits, or condition (financial or otherwise) of Borrower or the ability of the
Borrower to perform the Agreement or to pay the Note.

<PAGE>

4      AMOUNTS AND TERMS OF LOANS

4.1 The Revolving  Credit Loan. The Lender agrees,  upon terms and conditions of
this  Agreement,  to make  Advances  from  time to  time to the  Borrower  in an
aggregate outstanding amount not to exceed at any time the Commitment.

4.2  Requesting the Revolving  Credit Loans.  Each Advance shall be made either:
(1) on  written  notice  given  by the  Borrower  to the  Lender;  or  (ii) in a
telephonic  request from  Borrower,  which  request shall be followed by written
notice from Borrower to Lender within five days from the  telephonic  request
or; (iii) by delivery of a signed check or draft against Borrower's account with
Lender (all of which  written  documents  are referred to herein as a "Notice of
Advance");  and in any event not later than 11:00 a.m. on the day upon which the
Advance is to be made.  A Notice of Advance  received by Lender after 11:00 a.m.
shall be deemed received on the next succeeding Business Day.

4.3 Interest  Rate.  Each Advance shall bear interest at the rate of the greater
of (i) one and one-half percent (1.5%) less than Lender's Prime Rate (which rate
of interest is referred to herein as the "Adjusted  Prime Rate");  or (ii) three
quarters of one percent (.75%) in excess of LIBOR.

The  Borrower  agrees to pay  interest at the rate of the greater of (i) One and
one-half  percent (1.5%) less than the Prime Rate; or (ii) three quarters of one
percent (.75%) in excess of LIBOR (the  "Interest  Rate") on any and all amounts
of principal  advanced and unpaid under this Note from time to time,  and on all
other  fees,  expenses,  charges  and  other  amounts  accrued  and  outstanding
hereunder  from time to time in the full amount  thereof,  monthly in arrears on
the  first day of each  month,  commencing  on the  first day of the month  next
following the month first above written.

4.4 Payment of Interest  and Charges.  The Borrower  promises to pay interest on
the  outstanding  principal  balance  of all  Advances  from the  dates of their
respective  fundings  until the same are repaid at a per annum rate equal to the
applicable Interest Rate. In addition,  the Borrower promises to pay interest on
the  entire  outstanding  principal  balance  of all  Advances  from the date of
maturity or  extension  hereof,  whether such  maturity  occurs as a result of a
default or for any cause  other than or in  addition  to demand,  at the maximum
rate which the Lender may contract for or charge on the date hereof,  or on such
date, whichever is greater.

4.5 Repayment of Principal and Interest.  The aggregate  principal amount of all
Advances  and  interest  accrued  thereon  shall be due and  payable  in full on
demand, or if no demand is made, then as follows:



<PAGE>



     4.5.1 Interest.  Interest, in the full amount thereof accruing shall be due
and payable in arrears monthly,  on the first day of each calendar month,  (with
notice to  Borrower  by  Lender of the  amount  due and  method of  computation)
commencing on May 1, 1999.

     4.5.2 Principal.  Principal shall be payable in full at the end of the term
of this Agreement, whether by maturity, demand, or otherwise.

4.6 Funding of Revolving  Credit Loans.  Upon  fulfillment of the conditions set
forth in Section 5 hereof,  the Lender shall on each Advance Date make available
to the  Borrower  the  amount  of  the  requested  Advance,  provided  that  the
aggregate amount of all Advances outstanding at any one time shall not exceed
the  Commitment,  by  transfer  of  immediately  available  funds to an  account
maintained by the Borrower with the Lender.  The revolving loan Advances made by
the Lender from time to time to the Borrower under this Agreement  shall be made
against,  evidenced by and repaid with interest  thereon in accordance  with the
Note of the Borrower,  a copy of which is attached as an exhibit  hereto,  in an
aggregate principal amount equal to the outstanding- loan balance.

4.7 Loan  Account.  Advances  and  payments  on a Note shall be  recorded by the
Lender in the Loan Account of the Borrower.  A statement of interest due and the
debit  balance  of  the  Loan  Account,  disclosing  the  amount  of  Borrower's
indebtedness  to the Lender from time to time by reason of  Advances,  loans and
other appropriate  charges hereunder and showing the applicable  Interest Rates,
shall be delivered to the Borrower by the Lender monthly. The Borrower agrees to
review each such  statement  promptly  after  receipt and to bring any errors or
discrepancies to the Lender's attention promptly.

4.8 Fees. In addition to the Interest  Rate charged the  Borrower,  the Borrower
shall pay to the Lender the following fees:

     4.8.1 Eighteen  hundredths of one percent  (0.18%) on an annualized  basis,
applied to the average daily difference between the Commitment and the aggregate
of all Advances outstanding on each day, payable monthly.

4.9 Term. The term of this  Agreement and Lender's  Commitment  hereunder  shall
continue  until  demand,  or if no  demand,  until  Maturity  at which time this
Agreement shall be terminated, and the entire principal balance of the Revolving
Loan, together with interest,  fees and charges thereon shall be due and payable
in full.

4.10 Notes. The Borrower's  obligations to pay the principal of, and interest on
the Loans made by the Lender shall in each case be  evidenced by the  Promissory
Note attached hereto as an exhibit,  in an aggregate  principal  amount equal to
the outstanding loan balance.

5        CONDITIONS TO ADVANCE

     The  Lender  shall  not be  obligated  to make any Loan or  Advance  to the
Borrower hereunder unless the following  conditions have been satisfied,  in the
reasonable opinion of Lender and its counsel:



<PAGE>



5.1 Each Advance. The obligation of the Lender to make each Advance hereunder is
subject to the following conditions precedent, each of which shall have been met
or performed on or before the Advance Date:

     5.1.1  Borrower's  Use of 0ther Credit  Facility.  The Borrower  shall have
received loans from Lender pursuant to Credit Facility No. 1 and, in consequence
thereof, no further Advances pursuant thereto are available to Borrower; and, no
Event of Default shall have occurred and be continuing under Credit Facility No.
1. In this Section 5. 1.1 all defined terms shall have the meanings set forth in
Credit Facility No. 1.

     5.1.2 No Default. No Default or Event of Default shall have occurred and be
continuing or will occur upon the making of the Advance.

     5.1.3 Correctness of  Representations.  The  representations and warranties
made by the Borrower in this  Agreement  (with the exception of Section 3.12 and
3.13)  shall be with the same force and effect as though  such  representations
and warranties had been made on and as of the Advance Date.

     5.1.4 Notice of Advance.  The Borrower  shall have  delivered to the Lender
the Notice of Advance provided for in Section 4.2 hereof.

     5.1.5 No Litigation;  Certain Other  Conditions.  There shall be no suit or
proceeding,  pending,  or  threatened  before  any  court  or by or  before  any
governmental  or regulatory  authority,  commission,  bureau or agency or public
regulatory  body which suit or proceeding  which if determined  adversely to the
Borrower,  could reasonably be expected to have a material adverse effect on the
financial condition or business of the Borrower.

     5.1.6 No Material Adverse Change. There shall have been no material adverse
change in the financial  condition,  business or prospects of the Borrower since
the date of the initial  Balance  Sheet,  other than disclosed in the Prospectus
and which  change has not or cannot be remedied by Borrower  within  ninety (90)
days.

6        AFFIRMATIVE COVENANTS OF THE BORROWER

     Borrower  covenants  and  agrees that  from the date of  execution  of this
Agreement  and until the payment in full of the  principal of and interest  upon
the Note and all other Obligations of Borrower to Lender hereunder:

6.1 Reporting Requirement. Unless the Lender shall otherwise consent in writing,
Borrower shall prepare and deliver to the Lender:

     6.1.1 A company  prepared  quarterly  income  statement  and balance  sheet
together with year to date  summaries  and with a copy of  Borrower's  Form 10-Q
filed with the  Securities  Exchange  Commission  for the same quarter within 45
days of the end of each  quarter,  or as soon as the  information  is reasonably
available.



<PAGE>



     6.1.2 Audited  annual  financial  statements  including  balance sheets and
income  statements  prepared by a certified  public  accounting firm of national
recognition within ninety (90) days of the end of each fiscal year.

     6.1.3 Promptly after the commencement thereof, notice of all actions, suits
and  proceedings  of the type  described  in Section  5.1.5  before any court or
governmental department,  commission,  board, bureau, agency or instrumentality,
domestic or foreign, affecting the Borrower;

     6.1.4 As soon as  possible  and in any  event  within  ten days  after  the
occurrence  of each  Default or Event of  Default,  the  statement  of the chief
financial  officer or Treasurer of the Borrower  setting  forth  details of such
Default or Event of Default and action which the Borrower  proposes to take with
respect thereto; and

     6.1.5 As soon as  possible  and in any  event  within  ten days  after  the
occurrence thereof, notice as to any other event which with the passage of time,
the giving, of notice or otherwise,  could reasonably be expected to result in a
material adverse change in the financial condition, business or prospects of the
Borrower;

     6.1.6 Promptly after the sending or filing  thereof copies of all financial
statements and reports which the Borrower sends to its stockholders,  and copies
of all regular  periodic  and special  reports and all  registration  statements
which the Borrower  files with the  Securities  and Exchange  Commission  or any
governmental  authority which may be substituted  therefor, or with any national
securities exchange.

     6.2 Loan Proceeds. The Borrower will use the proceeds of the Loans only for
the purposes set forth in this  Agreement,  and will furnish the Lender with all
evidence that it may reasonably require with respect to such use.

6.3  Maintenance  of Business  and  Properties;  Insurance.  The  Borrower  will
continue to engage in  businesses  of the same  general  nature as the  business
engaged in by the Borrower during the present and preceding  fiscal year; at all
times maintain, preserve and protect all material franchises and trade names and
preserve all the Borrower's  tangible property used or useful in the conduct of
its  business  and keep the same in good repair,  working  order and  condition,
ordinary  wear and tear  excepted,  and from time to time make all  needful  and
proper repairs, renewals, replacements, betterments, and improvements thereto so
that the business carried on in connection  therewith may be conducted  properly
and  advantageously at all times. The Borrower shall continue all of its current
operations  in its name,  and the Borrower  shall not commence any  operation or
business  in  competition  with the current  operations  and  businesses  of the
Borrower.

6.4 Financial  Covenants.  The Borrower  agrees to observe and fully comply with
the financial covenants specified in Paragraph G of that Modification  Agreement
dated August 1998 regarding Credit Facility No. 1.

6.5  Payment  of  Taxes.   The  Borrower  will  pay  and  discharge  all  taxes,
assessments,  and  governmental  charges or levies  imposed upon the Borrower or
upon its  income or  profits,  or upon any  other  properties  belonging  to the
Borrower,  prior to the date on which penalties  attach thereto,  and all lawful
claims which,  if unpaid,  might become a lien or charge upon any  properties of
the Borrower.

<PAGE>


6.6 Compliance with Laws, etc. The Borrower will comply with the requirements of
all  applicable  laws,  rules,   regulations  and  orders  of  any  governmental
authority,  noncompliance with which might have a material adverse effect on the
business,  operation or credit of the Borrower,  including,  without limitation,
all labor laws, environmental laws, and equal access and disability laws.

6.7 Books and  Records.  The  Borrower  shall keep true and correct  records and
books of account,  in which  entries will be made in accordance  with  generally
accepted accounting principles  consistently  applied,  reflecting all financial
transactions.  Lender or its representatives (including officers or employees of
Union Planters Bank,  National  Association) shall be afforded reasonable access
to and the right to examine and copy at  Lender's  expense any such books and or
records at any time  during  normal  business  hours upon 3 Business  Days prior
notice.

     6.8 Payment of Expenses.  The Borrower shall pay any and all legal fees and
stamp and other taxes payable or determined to be payable in connection with the
execution and delivery of any Loan Documents.  All  obligations  provided for in
this Section shall survive any termination of this Agreement.  In the event of a
Default hereunder,  Borrower shall indemnify Lender against all reasonable costs
and expenses  (including,  without limitation,  reasonable legal fees, costs and
expenses and including  costs of attending and  preparing  for  depositions  and
other court proceedings) of whatsoever kind and nature incurred by Lender in the
collection,  enforcement or administration of the Loan and this Agreement or the
protection of Lender's rights.

6.8  Payment  of  Expenses.  The  Borrower  shall pay any and all legal fees and
expenses determined to be payable in connection with the Commitment and with the
documentation  of the Loan. All  obligations  provided for in this Section shall
survive any termination of this Agreement.

6.9 Maintenance of Account.  The Borrower shall maintain its primary  depository
relationship with the Lender throughout the term of this Agreement.

7        NEGATIVE COVENANTS OF THE BORROWER AND GUARANTORS

     The Borrower  covenants  and agrees that from the date of execution of this
Agreement  and until the payment in full of the  principal of and interest  upon
the Note,  the  Borrower  will not,  without  the prior  written  consent of the
Lender:

7.1 Other  Contractual  or Contingent  Obligations  or  Indebtedness.  Incur any
material  indebtedness  to any other party except for: (i) borrowings  which are
made for fixed asset  purchases  and (ii)  borrowings  which are  unsecured  and
either  subordinated  or otherwise made subject to or equal with the facilities
granted hereunder upon terms acceptable to the Lender.

8        SECURITY INTERESTS

8.1 Grant of Security  Interest.  It is agreed by Lender and  Borrower  that the
loan and credit facility provided hereunder shall be unsecured.


<PAGE>


8.2 No Additional Security  Interests.  Borrower shall not borrow any additional
funds or purchase  any  inventory  on credit  terms under any program  whereby a
substantial  portion of its  inventory  should  become  subject to the  security
interest  of any third  party,  except for goods held on  consignment.  Borrower
agrees not to sign a security  agreement  granting  or  constituting  a security
interest in any of its inventory or sign any financing  statement  giving notice
of any of the foregoing, nor to grant, convey or permit any lien, encumbrance on
or pledge of its inventory.

9        EVENTS OF DEFAULT

9.1  Events  of  Default.  The  occurrence  of any one of the  following  events
("Events of Default") shall be an event of default hereunder:

     9.1.1 Any  representation  or warranty  made by the Borrower  herein in any
other Loan Document,  or in any certificate or report  furnished by the Borrower
hereunder  or  thereunder.  shall prove to have been  incorrect  in any material
respect when or as of when made; or

     9.1.2 Default  shall be made by the Borrower in the payment  within 10 days
of the due date of any principal or interest installment on the Notes, or in the
payment,  when due, of any other instrument relating to borrowed funds, or there
shall be any material  default under any other  material  agreement from time to
time in effect between the Borrower and the Lender; or

     9.1.3 Default shall be made by the Borrower in any of its obligations under
Section 6.1  (relating to reporting  requirements)  or Section 6.4  (relating to
financial  covenants)  and shall not be cured within ten (10) days after written
notice thereof by the Lender to the Borrower; or

     9.1.4  Default  shall  be made by the  Borrower  in the due  observance  or
performance of any other material  covenant,  condition or agreement on the part
of Borrower to be observed or performed  under the terms of this  Agreement  and
shall not be cured within thirty (30) days after written  notice  thereof by the
Lender to the Borrower; or

     9.1.5 The Borrower shall (1) voluntarily  terminate operations or apply for
or consent to the  appointment  of, or the taking  of possession by, a receiver,
custodian,  trustee or liquidator of the Borrower, or of all or of a substantial
part of the assets of the Borrower,  (2) admit in writing its  inability,  or be
generally  unable,  to pay its debts as the debts become due, (3) make a general
assignment for the benefit of its creditors, (4) commence a voluntary case under
the Federal Bankruptcy Code (as now or hereafter in effect), (5) file a petition
seeking to take advantage of any other law relating to  bankruptcy,  insolvency,
reorganization,  winding-up,  or composition or adjustment of debts, (6) fail to
controvert in a timely and appropriate  manner,  or acquiesce in writing to, any
petition  filed against it in an involuntary  case under the Federal  Bankruptcy
Code or applicable  state  bankruptcy laws or (7) take any corporate  action for
the purpose of effecting any of the foregoing; or



<PAGE>


9.1.6  Without  its  application,  approval or consent,  a  proceeding  shall be
commenced,  in any court of  competent  jurisdiction,  seeking in respect of the
Borrower:  the  liquidation,   reorganization,   dissolution,   winding-up,   or
composition or  readjustment  of debt, the  appointment of a trustee,  receiver,
liquidator or the like of the Borrower or of all or any substantial  part of the
assets of the Borrower,  or any Affiliate or other like relief in respect of the
Borrower  under any law  relating  to  bankruptcy,  insolvency,  reorganization,
winding-up,  or  composition  or adjustment of debts;  and, if the proceeding is
being  contested  in good  faith by the  Borrower,  as the case may be, the same
shall continue  undismissed,  or unstayed and in effect for any period of thirty
(30)  consecutive  days,  or an order for relief  against the Borrower  shall be
entered in any involuntary case under the Federal  Bankruptcy Code or applicable
state bankruptcy laws; or

     9.1.7 Any foreclosure or other  proceedings  shall be commenced to enforce,
execute or realize  upon any lien,  encumbrance,  attachment,  trustee  process,
mortgage  or  security  interest  which is (or  purports to be) prior to or on a
parity with the liens,   mortgages,  security  interests  or other rights in the
Borrower's property created under any Loan Document.

     9.1.8 The occurrence of a Default or Event of Default under Credit Facility
No. 1.

THEREUPON,  in the case of any such event,  the Lender  may, at its option:  (A)
immediately  reduce to zero the  Commitment  hereunder,  and/or (B)  immediately
declare  any  Obligations  not  otherwise  due and  payable  at such  time to be
forthwith  due and payable,  whereupon  the same shall become  forthwith due and
payable;  and, in the case of any event  described in Sections  9.1.5,  9.1.6 or
9.1.7, the Commitment  hereunder shall automatically be reduced to zero, without
any action on the part of the Lender.  Upon the  declaration  by the Lender that
the entire  Indebtedness  of the Borrower to the Lender is  immediately  due and
payable,  any Obligation not otherwise due and payable at such time shall become
immediately  due and payable  without  presentment,  demand,  protest,  or other
notice  of any  kind,  all of  which  are  hereby  expressly  waived,  anything,
contained herein or in the Note to the contrary  notwithstanding;  and, further,
in each and every such  occurrence the Lender may proceed to protect and enforce
its rights by suit in equity, action or law and/or other appropriate proceedings
either for specific  performance of any covenant or condition  contained in this
Agreement or in any instrument or assignment delivered to the Lender pursuant to
this Agreement, or in aid of the exercise of any power granted in this Agreement
or any instrument or assignment.

10       MISCELLANEOUS

10.1 No  Waiver,  Remedies  Cumulative.  No failure on the part of the Lender to
exercise  and no delay in  exercising  any right  hereunder  shall  operate as a
waiver thereof,  nor shall any single or partial exercise of any right hereunder
preclude  any other or further  exercise  thereof or the  exercise  of any other
right.  The remedies herein provided are cumulative and are not exclusive of any
remedies provided by law.

10.2 Survival of Representations. All representations and warranties made herein
shall survive the making of the Loans hereunder and the delivery of the Note.

     10.3 Notices.  Unless telephonic notice is specifically  permitted pursuant
to the terms of this Agreement,  any notice or other communication  hereunder to
any party hereto shall be by facsimile,  telex or  registered or certified  mail
(return receipt  requested) and shall be effective upon actual  receipt.  Notice
shall be in the mails,  postage  prepaid,  addressed to the party at its address
specified  in the preamble  hereto (or at any other  address that such party may
here after specify to the other parties in writing).


<PAGE>




10.4  Tennessee  Law.  This  Agreement and each of the Loan  Documents  shall be
deemed a  contract  made  under the law of the State of  Tennessee  and shall be
governed by and  construed in  accordance  with the internal  laws of said state
(without regard to its conflict of laws rules).

10.5  Successors  and Assigns.  This  Agreement  shall be binding upon and shall
inure to the  benefit  of the  Borrower  and the  Lender,  and their  respective
successors  and assigns;  provided that the Borrower may not assign any of their
rights hereunder.

10.6 Counterparts.  This Agreement may be executed in any number of counterparts
and by different parties hereto in separate counterparts,  each of which when so
executed and  delivered  shall be deemed an original and all of which when taken
together shall constitute one and the same instrument.

10.7     Jurisdiction,  Service of Process.

     10.7.1 Any suit, action or proceeding  against the Borrower with respect to
any of the Loan Documents or any judgment entered by any court in respect of any
thereof may be brought in a court of  competent  jurisdiction  as the Lender (in
its sole  discretion) may elect,  and Borrower  hereby accepts the  nonexclusive
jurisdiction of such courts for the purpose of any suit, action or proceeding.

10.7.2 In addition,  Borrower hereby  irrevocably  waives, to the fullest extent
permitted by law, any  objection  which it or they may now or hereafter  have to
the  laying  of venue of any  suit,  action  or  proceeding,  arising  out of or
relating to any of the Loan  Documents or any  judgment  entered by any court in
respect  thereof  brought  in any court of  competent  jurisdiction  and  hereby
further  irrevocably  waives  any  claim  that any suit,  action or  proceeding,
brought  in any such  court of  competent  jurisdiction  has been  brought in an
inconvenient forum.

     10.8 Limit on  Interest.  Anything  herein or in the Notes to the  contrary
notwithstanding  the  obligations  of the Borrower  under this Agreement and the
Notes to the Lender shall be subject to the limitation that payments of interest
to the  Lender  shall not be  required  to the extent  that  receipt of any such
payment by the Lender would be contrary to provisions  of law  applicable to the
Lender (if any) or the Borrower  which limit the maximum rate of interest  which
may be charged or  collected  by the Lender;  provided,  however,  that  nothing
herein  shall be construed  to limit the Lender to  presently  existing  maximum
legal rates of interest, if an increased interest rate is hereafter permitted by
reason of applicable federal or state legislation.

10.9  Amendments,  Modifications,  Waivers.  This  Agreement  and the other Loan
Documents may be amended,  modified or waived only by a writing  executed by the
Lender and the Borrower.

10.10 Headings.  The headings of this Agreement are for convenience only and are
not to affect the  construction  of or to be taken into account in  interpreting
the substance of this Agreement.



<PAGE>


10.11  Waiver of  Notice,  Etc.  Except to the  extent  that  written  notice is
required under the express provisions of this Agreement, Borrower waives demand,
notice, protest,  notice of loans made, credit extended,  collateral received or
delivered  or other action  taken in reliance  hereon and all other  demands and
notice of any description. With respect to the Obligations, the Borrower assents
to any extension or postponement of the time of payment or any other indulgence,
to the  addition  or release of any party or persons  primarily  or  secondarily
liable,  to the  acceptance  of  partial  payment  thereon  and the  settlement,
compromising or adjusting of any thereof, all in such manner and at such time or
times as the Lender may deem advisable.

10.12  Severability.  In the  event  that  any  one or  more  of the  provisions
contained in this Agreement shall for any reason be held to be invalid,  illegal
or unenforceable in any respect, such invalidity, illegality or unenforceability
shall not affect any other provision of this Agreement, but this Agreement shall
be construed as if such invalid,  illegal or  unenforceable  provision had never
been contained herein.

     10.13 Loan  Administration,  Borrower  acknowledges  that as of the date of
this Agreement the Lender has properly and  satisfactorily  administered  Credit
Facility No. 1 and the Loan Documents as defined in this  Agreement  between the
parties dated August 1998 (the " 1998 Credit Agreement").  The execution of this
Agreement  does not discharge  Borrower of the  Indebtedness  to Lender  arising
pursuant  to the 1998 Credit  Agreement  or  otherwise  and all rights of Lender
against Borrower with respect to the  Indebtedness  arising pursuant to the 1998
Credit Agreement are expressly reserved by Bank.

10.14  Limitation  on  Obligation  to Make  Advances.  Other  provisions in this
Agreement to the contrary  notwithstanding,  Lender shall have no  obligation to
make an Advance hereunder at a rate of interest  determined under Section 4 that
is less than three quarters of one percent (.75%) over LIBOR.

10. 1 5 Entire Agreement. This Agreement and the other Loan Documents constitute
the full and entire  understanding and agreement between the parties with regard
to the subjects hereof and thereof.


     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
executed as of the date first above written.

Lender:                                             Borrower:
UNION PLANTERS BANK,                                FRED'S, INC.
NATIONAL ASSOCIATION                                a Tennessee corporation
a national banking association

By:                                        By:
Name:    Elizabeth Rouse                   Name:    Richard B. Witaszak
Title:   Vice President                    Title:   Chief Financial Officer


<PAGE>


                                                                   EXHIBIT 10.21


                               TERM LOAN AGREEMENT



         THIS TERM LOAN AGREEMENT  ("Agreement")  is made and entered into as of
the  23rd  day of  April,  1999,  by  and  between  FRED'S,  INC.,  a  Tennessee
corporation,  with  its  principal  office  located  at 4300 New  Getwell  Road,
     Memphis, Tennessee 38118 ("Borrower"), and FIRST AMERICAN NATIONAL BANK, a
national banking  association with offices located at 6000 Poplar Avenue,  Suite
300, Memphis, Tennessee 38119 ("Lender"),

                              W I T N E S S E T H:

     WHEREAS, Borrower has requested and Lender has agreed to extend a term loan
to Borrower in the principal  amount of Two Million Two Hundred  Fifty  Thousand
and no/100  Dollars  ($2,250,000.00)  (the "Loan"),  on the terms and conditions
hereinafter set forth, and for the purposes hereinafter set forth; and

     WHEREAS,  in order to induce Lender to make the Loan to Borrower,  Borrower
has made certain representations to Lender; and

     WHEREAS, Lender, in reliance upon the representations and inducements
of  Borrower,  has  agreed  to extend  the Loan  upon the  terms and  conditions
hereinafter set forth;

     NOW,  THEREFORE,  in consideration of the agreement of Lender to enter into
this  Agreement  and to extend the Loan,  the mutual  covenants  and  agreements
hereinafter set forth,  and other good and valuable  consideration,  the receipt
and  sufficiency  of which are hereby  acknowledged,  Borrower and Lender hereby
agree as follows:

                                    ARTICLE I

                                   DEFINITIONS

     1.01  Defined  Terms.  As used  herein the  following  terms shall have the
following meanings:

     "Affiliate"  of  any  Person  shall  mean  any  other  Person  directly  or
indirectly  controlling,  controlled  by, or under  common  control  with,  such
Person,  whether  through  ownership  of  voting  securities,   by  contract  or
otherwise.

     "Agreement" shall mean this Term Loan Agreement,  as the same may from time
to time be amended, supplemented or otherwise modified from time to time.

     "Closing Date" shall mean April 23, 1999.





<PAGE>



         "EBITDA" at the end of any fiscal quarter of the Borrower means the sum
of (i) the  consolidated net income of the Borrower and its Subsidiaries for the
previous four fiscal  quarter  period of the Borrower  (excluding  extraordinary
gains and losses  and, to the extent not  extraordinary,  gains from the sale or
other  disposition of capital ssets of the Borrower) plus (ii) interest and tax
expense of the  Borrower  and its  Subsidiaries  for such  previous  four fiscal
quarter period plus (iii) depreciation and amortization  expense of the Borrower
and its Subsidiaries for such four fiscal quarter period plus (iv) capital lease
expense of Borrower and its Subsidiaries for such four fiscal quarter period.

         "Equipment"  shall meanthe computer and other  equipment  described on
Exhibit "A" hereto.

     "Indebtedness"  of a Person,  at a  particular  date,  shall mean,  without
duplication,  (a) all  indebtedness of such Person for borrowed money or for the
deferred  purchase  price of  property,  (b) the face  amount of all  letters of
credit  issued for the  account of such  Person and,  without  duplication,  all
outstanding drafts drawn thereunder and any unpaid  reimbursement  obligation or
indemnity with respect thereto,  (c) all liabilities  secured by any lien on any
property  owned by such  Person,  to the extent  attributable  to such  Person's
interest  in such  property,  even  though such Person has not assumed or become
liable for the payment thereof, (d) all liabilities of such Person under capital
leases  and (e)  all  indebtedness  of  such  Person  arising  under  acceptance
facilities;  but excluding trade and other accounts and accrued expenses payable
in the ordinary course of business and accrued reserves with respect to expenses
arising in the ordinary course of business.

     "Loan Documents" shall mean this Agreement, the Note, and any and all other
documents, instruments,  certificates or other agreements executed in connection
with the Loan which  evidences  or  secures  the  Indebtedness  under any of the
foregoing, individually, a "Loan Document".

     "Maturity Date" shall mean April 15, 2003.

     "Net Worth" of the Borrower shall mean all tangible  assets of the Borrower
and its Subsidiaries on a consolidated  basis. There shall be excluded therefrom
all  intangible  assets,  including,  but  without  limitation,   organizational
expenses, patents, trademarks,  copyrights,  goodwill, covenants not to compete,
research  and  development  costs,   training  costs,  treasury  stock  and  all
unamortized debt discounts,  all deferred income taxes and all deferred charges.
"Tangible Net Worth," "assets" and "liabilities" shall be computed in accordance
with generally accepted accounting principles  consistently applied, except that
shareholder notes receivable shall be excluded.

     "Obligations"  shall mean the unpaid  principal  amount of, and interest on
(including, without limitation, interest accruing after the maturity of the Loan
and  interest  accruing  after the filing of any petition in  bankruptcy  or the
commencement of any insolvency,  reorganization or like proceeding,  relating to
the Borrower,  whether or not a claim for post-filing or post-petition  interest
is  allowed  in  such  proceeding)  the  Note  and  all  other  obligations  and
liabilities of the Borrower to Lender,  whether direct or indirect,  absolute or
contingent,  due or to become due, now existing or hereafter incurred, which may
arise under,  out of, or in connection  with, this  Agreement,  the Note, or any
other document or Loan Document  executed and delivered in connection  therewith
or  herewith,   whether  on  account  of  principal,   interest,   reimbursement
obligations, fees, indemnities,  costs, expenses (including, without limitation,
all fees and  disbursements of counsel to Lender that are required to be paid by
the Borrower pursuant to the terms of this Agreement) or otherwise.



<PAGE>



     "Person"  shall  mean  any  individual,   partnership,  firm,  corporation,
association, joint venture, trust, limited liability company or other entity, or
any government or political subdivision or agency, department or instrumentality
thereof.

     "Subsidiary"  means (i) any  corporation  of which more than fifty  percent
(50%) of the issued and  outstanding  Voting Stock is owned or controlled at the
time as of which any  determination  is being made directly or indirectly by any
Person;  or  (ii)  any  limited  liability   company,   partnership  or  limited
partnership  of which more than fifty percent (50%) of the interests  therein is
owned  or  controlled  at the  time as of which  determination  is  being  made,
directly or indirectly by any Person.

     "Total  Capitalization"  shall  mean,  with any date,  the sum of (i) Total
Liabilities plus (b) Net Worth of the Borrower and its Subsidiaries.

     "Total  Liabilities"  shall mean, at any date, all  liabilities,  including
without  limitation all contingent  liabilities and all obligations  relative to
the face  amount of  letters  of credit,  whether  or not  drawn,  any  banker's
acceptance and reimbursement obligations,  of the Borrower and its Subsidiaries,
calculated on a  consolidated  basis  without  duplication  in  accordance  with
generally accepted accounting principles consistently applied.

     "Voting Stock" means securities of any class of a corporation,  the holders
of which are ordinarily,  in the absence of  contingencies,  entitled to elect a
majority of the corporate directors (or those performing a similar function).

     1.02  Accounting  Terms.  As used  in  this  Agreement,  the  Note,  or any
certificate,  report or other Loan Document  made or delivered  pursuant to this
Agreement,  accounting  terms not  defined  herein,  shall  have the  respective
meanings given to them under generally accepted accounting principles.

     1.03 Other Definitional Provisions.

     (a) Unless  otherwise  defined herein,  all terms defined in this Agreement
shall have the same defined  meanings when used in the Note, or any certificate,
report or other Loan Document made or delivered pursuant to this Agreement.

     (b) The words  "hereof",  "herein"  and  "hereunder"  and words of  similar
import when used in this Agreement  shall refer to this Agreement as a whole and
not to any  particular  provision of this  Agreement  and  Section,  Subsection,
Schedule  and  Exhibit  references  are  to  this  Agreement,  unless  otherwise
specified.  Defined  terms used in the  singular may also refer to the plural of
such term  when  used in this  Agreement,  and the use of  defined  terms in the
plural form may also refer to the singular use of such term.




<PAGE>



                                   ARTICLE II

                                    TERM LOAN

     2.01 Note. The Borrower's  obligation to pay the principal of, and interest
on, the Loan made by Lender shall be evidenced by a promissory note (the "Note")
in an amount equal to  $2,250,000.00  in  substantially  in the form attached as
Exhibit "B" hereto.

     2.02 Interest Rates and Payment Dates.  The Loan shall bear interest on the
outstanding  principal  amount  thereof  at a rate equal to 6.150%  percent  per
annum.  Monthly  installments  of  principal  in the amount of  $46,875.00  plus
accrued  interest on the entire  unpaid  principal  balance of the Note shall be
payable on the 15th day of each month during the term of the Loan commencing May
15, 1999, until April 15, 2003, on which date the entire  outstanding  principal
and all accrued interest shall be due and payable.

     2.03 Computation of Interest.  Interest shall be calculated on the basis of
a 360 day year, as applicable for the actual days elapsed.

     2.04 Purpose of Loan and Use of Proceeds.  The purpose of the Loan shall be
to purchase  the  Equipment.  The proceeds of the Loan shall not be used for any
other purpose(s).

     2.05 Prepayment. If, prior to the Maturity Date, Borrower prepays the Loan,
in part or in full,  Borrower  shall be obligated to pay, in addition to amounts
due under the Loan Documents, a "Premium" determined in accordance with Schedule
2.05.

     2.06 Right of Set-Off.  Upon the occurrence  and during the  continuance of
any Event of Default,  Lender is hereby  authorized at any time and from time to
time, to the fullest  extent  permitted by law, to set-off and apply any and all
monies,  securities and other property of Borrower and the proceeds thereof, now
or  hereafter  held or  received  by, or in  transit  to Lender  from or for the
Borrower, whether for safekeeping,  custody, pledge,  transition,  collection or
otherwise and all deposits (general or special,  time or demand,  provisional or
final) at any time held and other  Indebtedness  any time  owing by Lender to or
for the credit or the account of Borrower against any and all of the Obligations
of  Borrower  now or  hereafter  existing  under  this  Agreement  and the Note,
irrespective  of  whether or not  Lender  shall have made any demand  under this
Agreement or the Note and although such  Obligations  may be  unmatured.  Lender
agrees promptly to notify  Borrower after any such set-off and application  made
by Lender,  provided  that the failure to give such notice  shall not affect the
validity  of such  set-off  and  application.  The  rights of Lender  under this
Section are in addition to other rights and remedies which Lender may have.



<PAGE>



                                   ARTICLE III

                              CONDITIONS PRECEDENT

     3.01  Conditions to the Loan.  The  obligation of Lender to enter into this
Agreement to make the Loan hereunder shall be subject to the  fulfillment  prior
to or  contemporaneously  with the execution of this  Agreement of the following
conditions to the satisfaction of Lender:

     (a)  Agreement  and Note.  Lender  shall have  received an original of this
Agreement  duly  executed  by a duly  authorized  officer  of  Borrower  and the
original of the Note,  duly executed by a duly  authorized  officer of Borrower,
each conforming to the requirements hereof.

     (b) Legal  Opinion of Counsel to Borrower . Lender  shall have  received an
original of an opinion,  dated the Closing Date, of Waring Cox, PLC,  counsel to
Borrower, in such form, scope and substance satisfactory to Lender.

     (c)  Authorizing  Resolutions.  Lender  shall  have  received a copy of the
resolutions  of the Board of Directors of Borrower  authorizing  the  execution,
delivery  and  performance  of each of the Loan  Documents,  as certified by the
Secretary or Assistant  Secretary of the Borrower as of the Closing Date,  which
certificate  shall state that the  resolutions  thereby  certified have not been
amended, modified, revoked or rescinded as of the Closing Date.

     (d)  Corporate  Documents.  Lender  shall have  received  (i) a copy of the
Articles of Incorporation of the Borrower certified by the Secretary of State of
Tennessee  and (ii) a copy of the By-Laws (as amended  through the Closing Date)
of the Borrower certified by the Secretary of the Borrower.

     (e)  Consents,  Licenses,  Approvals,  etc.  Lender  shall  have  received,
together with executed  certificates,  true copies (in each case certified as to
authenticity  on such date by a duly  authorized  officer  of  Borrower)  of all
documents  and  instruments,  including,  in  the  reasonable  judgment  of  the
Borrower,  all  material  consents,   authorizations,   filings,   licenses  and
approvals,  if any,  required in  connection  with the  execution,  delivery and
performance  by the  Borrower  and the  validity  and  enforceability  of,  this
Agreement,  the  Note and the  other  Loan  Documents,  and  such  licenses  and
approvals shall be in full force and effect.

     (f) No Legal Restraints. There shall be no litigation, inquiry, injunction,
restraining  order,  investigation  or proceeding of or before any  governmental
authority  (including any proposed statute,  rule or regulation)  pending or, to
the best  knowledge  of Borrower  threatened  against the Borrower or any of its
respective  properties or revenues with respect to the Loan  Documents or any of
the transactions  contemplated hereby or thereby.  There shall be no injunction,
writ,  preliminary  restraining  order or any order of any nature  issued by any
governmental  authority  directing  that any of the  transactions  provided  for
herein,  in the Note or in any of the other Loan Documents not be consummated as
herein or therein provided which, if adversely determined, would have a material
adverse  effect on the  business,  operations,  property,  assets  or  financial
condition of Borrower as a whole.


<PAGE>




     (g) Fees.  All fees  required  to be paid on or prior to the  Closing  Date
shall have been paid.

     (h) Representations  and Warranties.  The  representations,  warranties and
disclosures  made by  Borrower in this  Agreement  or in any  certificate,  Loan
Document or financial or other  statement  furnished in  connection  herewith or
therewith,  shall be true and correct in all material  respects on and as of the
Closing Date with the same effect as if made on such date.

     (i)  Certificate  of  Existence.  Lender  shall  have  received a copy of a
certificate  dated as of a recent date from the  Secretary of State of the State
of Tennessee or other appropriate authority of such jurisdiction, evidencing the
existence of the Borrower in Tennessee.

     (j) No Default or Event of  Default.  No Default or Event of Default  shall
have  occurred and be  continuing  on the Closing Date or after giving effect to
the Loan. No event of default (or condition  which would  constitute an event of
default with the giving of notice,  the lapse of time,  or both) under  material
(in the  reasonable  opinion of the  Borrower  and the Lender)  contracts of the
Borrower such as, but not limited to,  agreements with respect to capital stock,
financing  documents and lease  agreements shall have occurred and be continuing
on the Closing Date.

     (k) Material  Adverse Change.  For the period from October 31, 1998, to the
Closing  Date,  there  shall  have been (i) no  material  adverse  change in the
business, operations,  properties, assets or financial condition of Borrower and
(ii) no  occurrence or event which shall have a material  adverse  effect on the
rights and  remedies of the Lender or on the ability of the  Borrower to perform
its  obligations  to the Lender.  The Lender  shall not have become aware of any
undisclosed  materially  adverse  information  with respect to (i) the business,
operations,  properties,  assets or financial  condition  of Borrower,  (ii) the
ability of the Borrower to perform its  obligations  under the Loan Documents or
(iii) the rights and remedies of the Lender under the Loan Documents.

     (l) Closing  Certificate.  Lender shall have  received a  certificate  (the
"Closing Certificate")  substantially in the form of Exhibit "C" dated as of the
Closing Date,  signed by an officer of the  Borrower,  to the effect that (i) no
default  has  occurred  and is  continuing  on the  Closing  Date  and  (ii) the
representations  and warranties of the Borrower contained in Article IV are true
on and as of the Closing Date.

     (m) Additional  Matters.  All proceedings and all other documents and legal
matters in connection with the transactions  contemplated by this Agreement, the
Note and the other Loan Documents  shall be reasonably  satisfactory in form and
substance to Lender and its counsel.



<PAGE>

     (n) UCC Releases.  Lender shall have received  executed  UCC-3  Releases of
financing statement nos. 234069 and 471648 filed with the Tennessee Secretary of
State in favor of Unisys  Corporation  evidencing  the release of the  Equipment
from the liens thereon.


                                   ARTICLE IV

                         REPRESENTATIONS AND WARRANTIES

     In order to induce  Lender to enter  into  this  Agreement  and to make the
Loan, Borrower hereby represents and warrants to Lender as follows:

     4.01  Existence of Borrower.  Borrower is a  corporation,  duly  organized,
validly  existing and in good standing under the laws of the State of Tennessee;
and has the power to own and operate its  properties,  to carry on its  business
and to enter  into and to  perform  its  obligations  under the Loan  Documents.
Borrower is duly qualified as a foreign  corporation and in good standing in all
states where the nature and extent of the business transacted by Borrower or the
ownership of Borrower's assets makes such qualification  necessary and where the
failure  to be so  qualified  would  have a  material  adverse  effect  upon the
financial condition or properties of the Borrower,  considered on a consolidated
basis.

     4.02  Authorization.  Borrower has full legal right, power and authority to
conduct  its  business  and  affairs  in the  manner  contemplated  by the  Loan
Documents, and to enter into and perform its obligations thereunder, without the
consent or approval of any other  Person.  The  execution  and  delivery of this
Agreement,  the  borrowing  hereunder,  the  execution and delivery of each Loan
Document  and the  performance  by Borrower of its  obligations  thereunder  are
within the powers of Borrower  and have been duly  authorized  by all  necessary
action properly taken, have received all necessary  governmental  approvals,  if
any were  required,  and do not and will not  contravene  or  conflict  with any
provision of law, any applicable judgment, ordinance, regulation or order of any
court or  governmental  agency  binding  upon  Borrower or its  properties,  the
Certificate of  Incorporation or By-Laws of Borrower,  or any agreement  binding
upon Borrower or its properties.  The Person(s)  executing this  Agreement,  the
Note and all of the other Loan Documents are duly authorized to act on behalf of
Borrower.

     4.03  Validity  and  Binding  Effect.  This  Agreement  and the other  Loan
Documents are the legal, valid and binding  obligations of Borrower  enforceable
in accordance with their respective terms.

     4.04 Good  Title to  Properties.  Borrower  has or shall  acquire  good and
marketable  title  to  all  its  properties  and  assets,   including,   without
limitation, the Equipment, subject to no prior loans, liens, security interests,
agreements or other financings except as disclosed to Lender hereunder  pursuant
to Schedule 5.02(e).  Consummation of the transactions  hereby  contemplated and
the  performance of the  obligations of Borrower under and by virtue of the Loan
Documents will not result in any breach of, or constitute a default  under,  any
mortgage,  security deed or agreement, deed of trust, lease, bank loan or credit
agreement,  corporate  charter or by-laws,  agreement or  certificate of limited
partnership,  partnership agreement,  operating agreement, license, franchise or
any other  instrument  or  agreement  to which  Borrower  is a party or by which
Borrower or its properties may be bound or affected.

<PAGE>


     4.05 Place of Business.  The records  with respect to all of the  Equipment
are maintained at Borrower's chief place of business and chief executive office,
which has the address of 4300 New Getwell Road,  Memphis,  Tennessee  38118. The
Equipment is or will be located at the following location:

                           4300 New Getwell Road
                           Memphis, Tennessee 38118


     4.06 Litigation. There are no actions, suits or proceedings pending, or, to
the knowledge of Borrower,  threatened,  against or affecting Borrower or any of
its Subsidiaries or involving the validity or  enforceability of any of the Loan
Documents,  at law or in equity,  or before any  governmental or  administrative
agency, except actions, suits and proceedings described on Schedule 4.06 that if
adversely  determined  would  impair the ability of Borrower to perform each and
every one of its obligations  under and by virtue of the Loan Documents;  and to
Borrower's  knowledge,  Borrower  is not in default  with  respect to any order,
writ,  injunction,  decree or demand of any court or any governmental  authority
binding upon Borrower or its properties.

     4.07 Financial  Statements.  The consolidated balance sheet of the Borrower
and the financial statement of Borrower  heretofore  delivered to Lender is true
and correct in all  respects,  has been prepared in  accordance  with  generally
accepted accounting  principles  consistently  applied,  and fairly presents the
financial  condition  of Borrower as of the date  thereof.  No material  adverse
change has occurred in the  financial  condition of  Borrower,  considered  on a
consolidated  basis, since the date thereof,  and no additional  borrowings have
been made by Borrower since the date thereof  (other than pursuant  hereto or as
disclosed herein).

     4.08 No Defaults.  No Default or Event of Default by Borrower  exists under
this  Agreement  or any of the other Loan  Documents,  and no  material  default
exists under any other  instrument or agreement to which  Borrower is a party or
by which Borrower or its  properties may be bound or affected,  and no event has
occurred and is continuing that with notice or the passage of time or both would
constitute a material default or event of default thereunder.

     4.09 Compliance With Law.  Borrower and its Subsidiaries  each has obtained
all necessary  licenses,  permits and governmental  approvals and authorizations
necessary or proper in order to conduct their respective  businesses and affairs
as heretofore conducted and as hereafter intended to be conducted.  Borrower and
its Subsidiaries each is in compliance with all laws,  regulations,  decrees and
orders  applicable  to it  (including,  but not  limited  to laws,  regulations,
decrees and orders relating to environmental,  occupational and health standards
and controls,  antitrust,  monopoly,  restraint of trade or unfair competition),
except to the extent that noncompliance,  in the aggregate, cannot reasonably be
expected to have a material adverse effect on its business, operations, property
or  financial  condition  considered  on  a  consolidated  basis  and  will  not




<PAGE>

materially  adversely  affect its ability to perform its  obligations  under the
Loan  Documents.  Borrower has not received,  and does not reasonably  expect to
receive,  any order or notice of any violation or claim of violation of any law,
regulation,  decree,  rule,  judgment or order of any governmental  authority or
agency relating to the ownership and/or operation of its properties, as to which
the cost of compliance  would be material and the  consequences of noncompliance
would be materially adverse to its business,  operations,  property or financial
condition  considered on a consolidated basis, or which would impair its ability
to perform its obligations under the Loan Documents.

     4.10 No Burdensome  Restrictions.  No instrument,  document or agreement to
which  Borrower  is a party  or by which  it or its  properties  may be bound or
affected  materially  adversely  affects,  or may  reasonably  be expected to so
affect,  the  business,  operations,  property or financial  condition  thereof,
considered on a consolidated basis.

     4.11 Taxes.  Borrower and its  Subsidiaries  each has filed or caused to be
filed all tax returns  that to  Borrower's  knowledge  are  required to be filed
(except for returns  that have been  appropriately  extended),  and has paid all
taxes  shown  to be due  and  payable  on said  returns  and  all  other  taxes,
impositions,   assessments,   fees  or  other  charges  imposed  on  it  by  any
governmental authority, agency or instrumentality, prior to any delinquency with
respect thereto (other than taxes,  impositions,  assessments,  fees and charges
currently  being contested in good faith by appropriate  proceedings,  for which
appropriate  amounts have been  reserved).  No tax liens have been filed against
Borrower or any of the property thereof.

     4.12 Year 2000 Representations and Warranties.

     (a) Borrower has (i) begun  analyzing  the  operations  of Borrower and its
Subsidiaries  and  Affiliates  that could be  adversely  affected  by failure to
become  Year 2000  compliant  (that is,  that  computer  applications,  imbedded
microchips and other systems will be able to perform  accurately  date-sensitive
functions  prior to and after  December 31, 1999) and; (ii) developed a plan for
becoming Year 2000 compliant in a timely manner,  the implementation of which is
on schedule in all material respects.  Borrower reasonably believes that it will
become Year 2000 compliant for its operations and those of its  Subsidiaries and
Affiliates  on a timely basis except to the extent that a failure to do so could
not reasonably be expected to have a material  adverse effect upon the financial
condition of Borrower, considered on a consolidated basis.

     (b)  Borrower  reasonably  believes  any  suppliers  and  vendors  that are
material to the operations of Borrower or its  Subsidiaries  and Affiliates will
be Year 2000 compliant for their own computer  applications except to the extent
that a failure  to do so could not  reasonably  be  expected  to have a material
adverse  effect  upon  the  financial   condition  or  operations  of  Borrower,
considered on a consolidated basis.

     (c) Borrower will promptly  notify Lender in the event Borrower  determines
that any computer  application  which is material to the operations of Borrower,
its  Subsidiaries or any of its material  vendors or suppliers will not be fully
Year 2000  compliant on a timely  basis,  except to the extent that such failure
could not  reasonably  be  expected to have a material  adverse  effect upon the
financial condition of Borrower, considered on a consolidated basis.



<PAGE>


     4.13 Subsidiaries.  Fred's Stores of Tennessee, Inc. and Fred's Real Estate
and Equipment Management Corporation are wholly-owned Subsidiaries of Borrower.

     4.14  Capitalization.  Except as disclosed in its prospectus to Lender, all
of the  issued  shares  of the  common  stock of the  Borrower  have  been  duly
authorized  and validly  issued,  are fully paid and  non-assessable.  Except as
disclosed in the  prospectus  to Lender,  there are no  outstanding  preemptive,
conversion or other rights, options, warrants or agreements granted or issued by
or binding upon the Borrower  for the purchase or  acquisition  of any shares of
its capital stock except any existing or  contemplated  Employee Stock Ownership
Plans, including, but not limited to, Fred's, Inc. Employee Stock Ownership Plan
and Fred's 1993 Long Term Incentive Plan.



                                    ARTICLE V

                                    COVENANTS

     5.01  Certain  Affirmative  Covenants.  So long as any sums  under the Note
shall remain unpaid the Borrower will:

     (a) Payment of  Obligations.  Pay the  indebtedness  evidenced  by the Note
according to the terms thereof, and shall timely pay or perform, as the case may
be, all of the other Obligations of Borrower under the Loan Documents.

     (b)  Maintenance  of Books and  Records;  Inspection.  Maintain  its books,
accounts and records in accordance with generally accepted accounting principles
consistently  applied, and permit any person designated by Lender in writing, at
Lender's expense, to visit and inspect any of its properties  (including but not
limited to the  Equipment),  books and  financial  records,  and to discuss  its
accounts,  affairs  and  finances  with  Borrower  and its  Subsidiaries  or the
principals of Borrower and its Subsidiaries  during  reasonable  business hours,
all at such times as Lender may reasonably request.

     (c) Insurance. Without limiting any of the requirements of any of the other
Loan Documents, maintain, in form, substance and amounts reasonably satisfactory
to Lender  issued by  insurers  reasonably  satisfactory  to Lender  (i)  public
liability  insurance,  (ii)  worker's  compensation  insurance,  (iii)  fire and
extended coverage insurance on its properties  (including but not limited to the
Equipment)  against such hazards and in at least such amounts as is customary in
Borrower's business,  and (iv) rent or business  interruption  insurance against
loss of income arising out of damage or destruction by such hazards as presently
are included in so-called "extended  coverage".  Borrower will deliver to Lender
at the closing an insurance certificate evidencing that the Equipment is covered
by property  insurance  in an amount not less than the  principal  amount of the
Note.



<PAGE>



     (d) Taxes and  Assessments;  Tax  Indemnity.  (i) File all tax  returns and
appropriate  schedules  thereto that are  required to be filed under  applicable
law,  prior  to the  date of  delinquency,  (ii) pay and  discharge  all  taxes,
assessments  and  governmental  charges or levies  imposed upon  Borrower or its
Subsidiaries,  upon its income and profits or upon any  properties  belonging to
it,  prior to the date on which  penalties  attach  thereto,  and  (iii) pay all
taxes,  assessments and  governmental  charges or levies that, if unpaid,  might
become a lien or charge  upon any of its  properties;  provided,  however,  that
Borrower in good faith may contest any such tax, assessment, governmental charge
or levy so long as appropriate reserves are maintained with respect thereto.

     (e) Existence.  Borrower  shall  maintain its corporate  existence and good
standing in the State of Tennessee, and its qualification and good standing as a
foreign  corporation  in  each  jurisdiction  in  which  such  qualification  is
necessary  pursuant to applicable law and where failure to be so qualified would
have a material  adverse  effect upon  Borrower's  business or assets taken as a
whole.

     (f) Compliance with Law and Other  Agreements.  Borrower shall maintain its
business  operations  and  property  owned or used in  connection  therewith  in
compliance with (i) all applicable  federal,  state and local laws,  regulations
and ordinances  governing such business  operations and the use and ownership of
such property,  and (ii) all agreements,  licenses,  franchises,  indentures and
mortgages  to  which  Borrower  is a party or by  which  Borrower  or any of its
properties is bound.  Without limiting the foregoing,  Borrower shall pay all of
its Indebtedness promptly in accordance with the terms thereof.

     (g) Notice of Default.  Give written  notice to Lender of the occurrence of
any default,  event of default or Event of Default  under this  Agreement or any
other Loan Document promptly upon the occurrence thereof.

     (h) Notice of  Litigation.  Give notice,  in writing,  to Lender of (i) any
actions,  suits or  proceedings  wherein  the  amount  at issue is in  excess of
$250,000,  instituted by any persons whomsoever against Borrower,  or materially
affecting any of Borrower's  assets in connection  with any applicable  federal,
state or local laws or  regulations,  and (ii) any dispute,  not resolved within
thirty (30) days of the commencement  thereof,  between Borrower on the one hand
and any  governmental  regulatory  body on the other hand,  which  dispute would
interfere with the normal operations of Borrower.

     (i) ERISA  Plan.  If  Borrower  shall  have in effect,  participate  in, or
hereafter  institute with Lender's consent, as hereinafter  provided,  a pension
plan that is subject to the requirements of Title IV of the Employee  Retirement
Income  Security Act of 1974,  Pub. L. No.  93-406,  September 2, 1974, 88 Stat.
829,  29  U.S.C.A.  ss.  1001 et  seq.  (1975),  as  amended  from  time to time
("ERISA"),  then the following warranty and covenants shall be applicable during
such  period as any such plan (the  "Plan")  shall be in  effect:  (i)  Borrower
hereby warrants that no fact that might  constitute  grounds for the involuntary
termination of the Plan, or for the appointment by the appropriate United States
District  Court of a  trustee  to  administer  the  Plan,  exists at the time of




<PAGE>


execution of this Agreement,  (ii) Borrower hereby covenants that throughout the
existence  of the Plan,  Borrower's  contributions  under the Plan will meet the
minimum  funding  standards  required by ERISA and Borrower will not institute a
distress  termination  of the Plan,  (iii)  Borrower  hereby  covenants that the
Plan's annual financial and actuarial statements and the Plan's annual Form 5500
information  return will be timely filed with the Internal Revenue Service and a
copy delivered to Lender within thirty (30) days of the preparation thereof, and
(iv)  Borrower  covenants  that it will send to Lender a copy of any notice of a
reportable  event (as  defined in ERISA)  required by ERISA to be filed with the
Labor Department or the Pension Benefit Guaranty  Corporation,  at the time that
such notice is so filed.

     No new Plan shall be instituted by Borrower  unless Lender shall have given
its written consent thereto.

     (j)  Maintenance  of  Equipment.  Maintain all tangible  personal  property
constituting  any part of the Equipment in good condition and repair and pay all
costs and expenses  incurred in the maintenance of same, and will not permit any
act or occurrence that may impair the value thereof.

     (k) SEC and  Shareholder  Reports.  Promptly  after the  sending  or filing
thereof,  Borrower shall provide Lender with copies of all financial  statements
and reports which Borrower sends to its shareholders, and copies of all regular,
periodic, and special reports and all registration statements which the Borrower
files with the Securities and Exchange Commission or any governmental  authority
which may be substituted therefor, or with any national securities exchange.

     (l)  Change  in  Management.  Promptly  notify  Lender  in  writing  of any
significant change in the executive staff or management of Borrower.

     5.02 Certain Negative  Covenants.  So long as the Note shall remain unpaid,
Borrower will not:

     (a) Sales of and  Encumbrances on Assets.  Except for purchase money liens,
sales of inventory and sales or leases of stores or of equipment in the ordinary
course of business,  sell, exchange,  lease, negotiate,  pledge, assign or grant
any security  interest in or otherwise dispose of any of the assets of Borrower,
nor permit any other lien of any kind to attach  thereto,  nor permit same to be
attached to or  commingled  with other goods,  without  Lender's  prior  written
consent.  As used  herein,  "purchase  money  liens" shall mean liens upon fixed
assets which secure (i)  Indebtedness  for the payment of all or any part of the
purchase price of such fixed assets,  (ii) Indebtedness  incurred at the time of
or within ten (10) days prior to or after the  acquisition  of such fixed assets
for the purpose of financing all or any part of the purchase price thereof,  and
(iii) any renewals, extensions or refinancings thereof, but not any increases in
the principal amounts thereof outstanding at the time.

     (b)  Mergers;  Consolidations;  Acquisitions  and Sales.  Without the prior
express written consent of Lender,  (a) be a party to any merger,  consolidation




<PAGE>

or  corporate   reorganization,   (b)  purchase  or  otherwise  acquire  all  or
substantially  all of the assets or stock of, or any partnership,  joint venture
or membership interest in, any other Person, (c) sell, transfer, convey, grant a
security  interest in or lease all or any substantial part of its assets, or (d)
create any subsidiaries  nor convey any of its assets to any Subsidiary,  to the
extent that any such  action  materially  and  adversely  affects the  financial
condition  of the  Borrower  or  adversely  affects  its  ability to perform its
obligations  under the Loan  Documents.  In no event shall  Borrower  convey the
Equipment to any Subsidiary.

     (c) Guaranties.  Guarantee nor be liable in any manner, whether directly or
indirectly,  or become  contingently  liable after the date of this Agreement in
connection  with the  obligations  or  Indebtedness  of any  Person  or  Persons
whomsoever  (excluding  Subsidiaries),  except for the indorsement of negotiable
instruments payable to Borrower for deposit or collection in the ordinary course
of business.

     (d) Indebtedness.  Incur, assume or suffer to exist any Indebtedness except
(i) the Loan and Indebtedness  incurred or to be incurred  pursuant to the terms
of this Agreement;  (ii) Indebtedness  existing as of the Closing Date as listed
on Schedule 5.02(e) hereto; (iii) Indebtedness made for fixed asset or inventory
purchases or capital leases; and (iv) Indebtedness which is unsecured and either
subordinated or otherwise made subject to or equal with the loan hereof.

     (e)  Transactions  with  Affiliates.  The  Borrower  will not,  directly or
indirectly enter into any transaction,  whether or not in the ordinary course of
business, with any Affiliate otherwise than on terms and credentials at least as
favorable to the Borrower as those that would be obtained through an arms-length
negotiation with an unaffiliated third party.

     (f) Investments,  Loan, etc. The Borrower shall not make or permit to exist
deposits, investments, advances or loans in or to Affiliates or any other Person
except:  (i)  advances  or loans  made by  Borrower  in the  ordinary  course of
Borrower's or its Affiliates'  business;  (ii) investments in short-term  direct
obligations of the United States  government;  (iii) investments in certificates
of deposit issued by FDIC insured national banks; (iv) investments in commercial
paper rated "A-1" (or higher) by Standard & Poor's  Rating  Service or "P-1" (or
higher) by Moody's Investor's  Services,  Inc.,  provided that such bonds either
mature  within  ninety (90) days from the date of issuance  thereof or contain a
"put" option  exercisable  by the holder thereof within ninety (90) days of such
time; and (v) loans to employees of Borrower not to exceed  $1,000,000.00 in the
aggregate per fiscal year without the express written consent of Lender.

     (g) Purchase or Acquisition of Stock.  Without the prior written consent of
Lender,  purchase  or retire any of  Borrower's  outstanding  shares or alter or
change  Borrower's  capital structure to the extent such action would materially
and adversely  impact the financial  condition of Borrower or to the extent such
action would impair Borrower's ability to perform its obligations under the Loan
Documents.




<PAGE>



     5.03 Financial Covenants. So long as the Note shall remain unpaid:

     (a) Debt  Coverage.  Borrower  shall at all times  maintain a debt coverage
ratio of not less  than  2.00 to 1.00.  For  purposes  of this  covenant,  "debt
coverage" shall be defined as EBITDA divided by the sum of interest  expense and
current  maturities  of long  term  debt,  all  determined  in  accordance  with
generally accepted accounting principles consistently applied. The debt coverage
ratio shall be measured on a trailing four quarter basis.

     (b) Total Liabilities to Total Capitalization  Ratio. Borrower shall at all
times maintain a ratio of Total Liabilities to Total  Capitalization of not more
than .5 to 1.0. The Total  Liabilities  to Total  Capitalization  ratio shall be
measured on a quarterly basis. Total Liabilities includes any and all contingent
liabilities.

     (c) Net Worth.  Borrower shall at all times maintain a minimum Net Worth of
$100,000,000.00.

     5.04 Reporting Covenants. So long as the Note shall remain unpaid, Borrower
will furnish to Lender:

     (a) Financial  Statements.  Borrower shall furnish to Lender (i) as soon as
practicable  and in any event  within  ninety  (90)  days  after the end of each
fiscal year of  Borrower,  a  consolidated  balance  sheet of Borrower as of the
close of such fiscal year,  the related  statements of income,  cash flows,  and
shareholder's  equity  for  such  fiscal  year and all  notes to such  financial
statements,  all in reasonable  detail,  prepared in accordance  with  generally
accepted accounting principles consistently applied,  audited in accordance with
generally   accepted   auditing   standards  by  independent   certified  public
accountants reasonably  satisfactory to Lender, and accompanied by a certificate
of the chief executive or chief financial  officer of Borrower,  stating that to
the  best of the  knowledge  of  such  officer,  Borrower  has  kept,  observed,
performed and fulfilled each covenant,  term and condition of this Agreement and
the other Loan Documents  during the preceding  fiscal year and that no Event of
Default  hereunder has occurred and is continuing (or if an Event of Default has
occurred  and is  continuing,  specifying  the  nature  of same,  the  period of
existence  of same  and  the  action  Borrower  proposes  to take in  connection
therewith),  (ii) as soon as practicable and in any event within forty-five (45)
days after the end of each  quarter-annual  period of Borrower's  fiscal year, a
consolidated balance sheet of Borrower as of the close of such quarterly period,
and  the  related  income  statement,  cash  flow  statement  and  statement  of
shareholders'  equity for such quarterly period,  all in reasonable  detail, and
prepared  in  accordance   with   generally   accepted   accounting   principles
consistently   applied  (except   footnotes  and  year-end   adjustments),   and
accompanied by a certificate in substantially  the form of Exhibit D hereto (the
"Compliance  Certificate") of the chief financial  officer of Borrower,  stating
that to the best of the knowledge of such officer,  Borrower has kept, observed,
performed and fulfilled each covenant,  term and condition of this Agreement and
the other Loan  Documents  during  the  preceding  quarter  and that no Event of
Default  hereunder has occurred and is continuing (or if an Event of Default has
occurred  and is  continuing,  specifying  the  nature  of same,  the  period of




<PAGE>

existence  of same  and  the  action  Borrower  proposes  to take in  connection
therewith),  (iii)  promptly upon receipt  thereof,  copies of all  accountants'
reports and accompanying  financial reports submitted to Borrower by independent
accountants in connection  with each annual  examination  of Borrower,  and (iv)
with reasonable  promptness,  such other financial data as Lender may reasonably
request.

     5.05 Negative  Pledge.  Except upon the prior written  consent of Lender or
except as disclosed on Schedule  5.02(e) or as may arise in the ordinary  course
of Borrower's  business or as specifically  permitted herein,  Borrower will not
create,  assume or suffer to exist any lien on any of Borrower's  real property,
fixtures, furnishings, equipment, additions or assessions now owned or hereafter
acquired by Borrower.  Notwithstanding the foregoing, Borrower shall not create,
assume or suffer to exist any lien whatsoever on the Equipment.


                                   ARTICLE VI

                              DEFAULT AND REMEDIES

     6.01  Events of  Default.  The  occurrence  of any of the  following  shall
constitute an Event of Default hereunder:

     (a)  Default  in  the  payment  of  any  principal  of or  interest  on the
indebtedness evidenced by the Note in accordance with the terms of the Note;

     (b) Any  misrepresentation  by Borrower as to any material matter hereunder
or under any of the  other  Loan  Documents,  or  delivery  by  Borrower  of any
schedule,  statement,  resolution,  report,  certificate,  notice or  writing to
Lender that is untrue in any material  respect on the date as of which the facts
set forth therein are stated or certified;

     (c)  Failure of  Borrower  to  perform  any of its  Obligations  under this
Agreement,  the Note, or any of the other Loan  Documents and, other than as set
forth in Section 6.01(a) hereof,  such Event of Default is not cured within five
(5) days of written notice thereof from Lender to Borrower;

     (d)  Borrower or any of its  Subsidiaries  (i) shall  generally  not pay or
shall be unable to pay its debts as such debts become due; or (ii) shall make an
assignment for the benefit of creditors or petition or apply to any tribunal for
the appointment of a custodian, receiver or trustee for it or a substantial part
of its assets;  or (iii) shall  commence any  proceeding  under any  bankruptcy,
reorganization,  arrangement,  readjustment of debt,  dissolution or liquidation
law or statute of any jurisdiction,  whether now or hereafter in effect; or (iv)
shall have had any such  petition or  application  filed or any such  proceeding
commenced  against it in which an order for relief is entered or an adjudication
or  appointment  is made;  or (v) shall  indicate,  by any act or omission,  its
consent  to,  approval of or  acquiescence  in any such  petition,  application,
proceeding or order for relief or the  appointment  of a custodian,  receiver or
trustee for it or a  substantial  part of its assets;  or (vi) shall  suffer any
such custodianship,  receivership or trusteeship to continue  undischarged for a
period of thirty (30) days or more;




<PAGE>




     (e) Borrower  shall be  liquidated  or  dissolved,  or its  Certificate  of
Incorporation shall expire or be revoked;

     (f) A default or Event of Default  shall  occur under any of the other Loan
Documents;

     (g) Borrower  shall  default in the timely  payment or  performance  of any
obligation  now or  hereafter  owed to  Lender  in  connection  with  any  other
indebtedness of Borrower now or hereafter owed to Lender;

     (h) Borrower  shall  default in the timely  payment or  performance  of any
material  obligation now or hereafter owed to any third party creditor including
but not  limited to  Indebtedness  owed to Union  Planters  National  Bank,  its
successors  and/or  assigns  ("UP")  under (i) that certain  Revolving  Loan and
Credit  Agreement  dated May 15,  1992,  and any  amendments,  modifications  or
extensions thereof or (ii) that certain Term Loan Agreement dated May 5, 1998;

     (i) Borrower  shall fail to discharge any  financing  statement in favor of
any third party  covering the Equipment  within five (5) business days following
written notice from Lender to Borrower; or

     (j)  Lender  shall  have  acquired   information  which  causes  Lender  to
reasonably  infer  the  occurrence  of one or more of the  aforesaid  Events  of
Default or to reasonably  determine  that Borrower will not or shall not be able
to perform its  obligations  under the Loan  Documents  and  Borrower,  upon the
written  request  of  Lender,   shall  fail  to  provide   evidence   reasonably
satisfactory  to Lender  that such Event or Events of  Default  have not in fact
occurred or that Borrower will perform its obligations under the Loan Documents.

     6.02 Acceleration of Maturity;  Remedies.  Upon the occurrence of any Event
of Default described in subsection 6.01(d) hereof, the Indebtedness evidenced by
the Note as well as any and all other  Indebtedness  of Borrower to Lender shall
be  immediately  due and payable in full;  and upon the  occurrence of any other
Event of  Default  described  above,  Lender at any time  thereafter  may at its
option accelerate the maturity of the Indebtedness evidenced by the Note as well
as any and all other  Indebtedness of Borrower to Lender;  all without notice of
any kind. Upon the occurrence of any such Event of Default and the  acceleration
of the maturity of the Indebtedness evidenced by the Note:

     (a) Lender shall be immediately entitled to exercise any and all rights and
remedies possessed by Lender pursuant to the terms of the Loan Documents;

     (b) Lender shall have any and all other rights and remedies that Lender may
now or hereafter possess at law, in equity or by statute.




<PAGE>



     6.03 Remedies  Cumulative;  No Waiver. No right,  power or remedy conferred
upon or reserved to Lender by this  Agreement or any of the other Loan Documents
is intended to be exclusive of any other  right,  power or remedy,  but each and
every such right,  power and remedy shall be cumulative and concurrent and shall
be in addition to any other right,  power and remedy given hereunder,  under any
of the other Loan Documents or now or hereafter existing at law, in equity or by
statute.  No delay or omission by Lender to exercise any right,  power or remedy
accruing upon the occurrence of any Event of Default shall exhaust or impair any
such  right,  power or remedy or shall be  construed  to be a waiver of any such
Event of Default or an acquiescence  therein,  and every right, power and remedy
given by this  Agreement and the other Loan Documents to Lender may be exercised
from time to time and as often as may be deemed expedient by Lender.

     6.04 Proceeds of Remedies.  Any or all proceeds resulting from the exercise
of any or all of the  foregoing  remedies  shall be  applied as set forth in the
Loan  Document(s)  providing  the  remedy  or  remedies  exercised;  if  none is
specified, or if the remedy is provided by this Agreement, then as follows:

     First, to the costs and expenses,  including  reasonable  attorney's  fees,
incurred by Lender in connection with the exercise of its remedies;

     Second,  to the  expenses of curing the default that has  occurred,  in the
event that Lender elects,  in its sole discretion,  to cure the default that has
occurred;

     Third, to the payment of the Obligations,  including but not limited to the
payment of the  principal of and interest on the  Indebtedness  evidenced by the
Note,  in  such  order  of  priority  as  Lender  shall  determine  in its  sole
discretion; and

     Fourth, the remainder,  if any, to Borrower or to any other person lawfully
thereunto entitled.

                                   ARTICLE VII

                                 MISCELLANEOUS

     7.01  Performance By Lender.  (a) If Borrower shall default in the payment,
performance or observance of any covenant,  term or condition of this Agreement,
Lender may, at its option,  pay, perform or observe the same, and all reasonable
payments made or costs or expenses  incurred by Lender in  connection  therewith
(including  but not limited  to,  reasonable  attorney's  fees),  with  interest
thereon at the default rate  provided in the Note (if none,  then at the maximum
rate from time to time allowed by applicable law),  shall be immediately  repaid
to Lender by Borrower and shall constitute a part of the Obligations until fully
repaid. Lender shall be the sole judge of the necessity for any such actions.

     7.02 Successors and Assigns Included in Parties. Whenever in this Agreement
one  of  the  parties  hereto  is  named  or  referred  to,  the  heirs,   legal
representatives,  successors,  successors-in-title  and assigns of such  parties
shall be included, and all covenants and agreements contained in this




<PAGE>



Agreement  by or on behalf of Borrower  or by or on behalf of Lender  shall bind
and inure to the  benefit  of their  respective  heirs,  legal  representatives,
successors-in-title and assigns, whether so expressed or not.

     7.03  Costs and  Expenses.  Lender  shall  not  incur  any cost or  expense
whatsoever  in  connection  with  the  making,   administration,   servicing  or
collection  of the  Loan.  Borrower  agrees  to pay any and all such  costs  and
expenses,  including but not limited to filing fees, recording taxes,  insurance
premiums and reasonable attorney's fees, promptly upon demand of Lender.

     7.04 Assignment.  The Note, this Agreement and the other Loan Documents may
be endorsed,  assigned and/or transferred in whole or in part by Lender, and any
such holder and/or assignee of the same shall succeed to and be possessed of the
rights and powers of Lender under all of the same to the extent  transferred and
assigned.  Lender may grant  participation in all or any portion of its interest
in the Indebtedness  evidenced by the Note. Borrower shall not assign any of its
rights nor delegate  any of its duties  hereunder or under any of the other Loan
Documents without the prior express written consent of Lender.

     7.05 Time of the  Essence.  Time is of the essence with respect to each and
every covenant,  agreement and obligation of Borrower hereunder and under all of
the other Loan Documents.

     7.06 Severability. If any provision(s) of this Agreement or the application
thereof to any person or circumstance  shall be invalid or  unenforceable to any
extent,  the remainder of this Agreement and the  application of such provisions
to other  persons or  circumstances  shall not be affected  thereby and shall be
enforced to the greatest extent permitted by law.

     7.07  Article and Section  Headings;  Defined  Terms.  Numbered  and titled
article and section  headings  and defined  terms are for  convenience  only and
shall not be construed as amplifying  or limiting any of the  provisions of this
Agreement.

     7.08  Notices.  Any and all  notices,  elections  or demands  permitted  or
required  to be made under this  Agreement  shall be in  writing,  signed by the
party giving such notice,  election or demand and shall be delivered personally,
telecopied,  or sent by certified mail or nationally  recognized courier service
(such as Federal Express), to the other party at the address set forth below, or
at such other  address as may be supplied  in writing  and of which  receipt has
been acknowledged in writing. The date of personal delivery or telecopy or three
days after deposit if by certified mail or one day after deposit if by overnight
courier,  as the case may be,  shall be the  date of such  notice,  election  or
demand. For the purposes of this Agreement:

                  The Address of Lender is:

                           First American National Bank
                           6000 Poplar Avenue, Suite 300
                           Memphis, Tennessee 38119
                           Attention: Elizabeth H. Vaughn
                           Telecopy Number: (901) 762-5665




<PAGE>



                                    With a copy to:

                                    Glankler Brown, PLLC
                                    6000 Poplar Avenue, Suite 200
                                    Memphis, TN  38119
                                    Attention:  Lynn A. Gardner
                                    Telecopy Number: (901) 761-2454

                  The Address of Borrower is:

                                    Fred's, Inc.
                                    4300 New Getwell Road
                                    Memphis, Tennessee 38118
                                    Attention: Richard B. Witaszak
                                    Telecopy Number: (901) 365-6815

                                    With a copy to:

                                    Waring Cox, PLC
                                    50 N. Front Street, Suite 1300
                                    Memphis, TN 38103
                                    Attention: Samuel D. Chafetz
                                    Telecopy Number: (901) 543-8030

     7.09  Interest and Loan Charges Not to Exceed  Maximum  Amounts  Allowed by
Law. Anything in this Agreement, the Note, or any of the other Loan Documents to
the  contrary  notwithstanding,  in no event  whatsoever,  whether  by reason of
advancement of proceeds of the Loan,  acceleration of the maturity of the unpaid
balance of the Loan or otherwise,  shall the interest and loan charges agreed to
be paid to Lender for the use of the money advanced or to be advanced  hereunder
exceed the maximum amounts collectible under applicable laws in effect from time
to time.  It is  understood  and agreed by the parties  that,  if for any reason
whatsoever  the  interest  or  loan  charges  paid or  contracted  to be paid by
Borrower  in respect of the Loan shall  exceed the maximum  amounts  collectible
under  applicable  laws in  effect  from  time to time,  then  ipso  facto,  the
obligation  to pay such  interest  and/or loan  charges  shall be reduced to the
maximum amounts  collectible  under applicable laws in effect from time to time,
and any amounts  collected by Lender that exceed such maximum  amounts  shall be
applied to the reduction of the principal balance of the Loan and/or refunded to
Borrower so that at no time shall the  interest or loan  charges paid or payable
in respect of the Loan exceed the maximum amounts permitted from time to time by
applicable law.

     7.10 No Waivers.  No course of dealing  between the Lender and the Borrower
or any failure or delay by Lender in  exercising  any right,  power or privilege
hereunder or under the Note or any other Loan Document shall operate as a waiver
or any  right,  power or  privilege  hereunder  or under the Note or other  Loan
Document.





<PAGE>



     7.11  Expenses.  Whether or not any Loan is made  hereunder,  the  Borrower
shall pay (i) all out-of-pocket expenses of the Lender including reasonable fees
and  disbursements  to legal  counsel  for the  Lender  in  connection  with the
preparation  of this  Agreement  and the other  Loan  Documents,  any  waiver or
consent hereunder or thereunder, any Amendment hereof or thereof, any Default or
alleged Default  hereunder and the protection,  maintenance and  preservation of
the Equipment and (ii) if an Event of Default occurs, all out-of-pocket expenses
incurred by Lender,  including  the  reasonable  fees and  disbursements  of its
counsel  in  connection  with such  Event of Default  and  collection  and other
enforcement proceedings resulting therefrom.

     7.12  Miscellaneous.  This Agreement  shall be construed and enforced under
the laws of the State of Tennessee. No amendment or modification hereof shall be
effective except in a writing executed by each of the parties hereto.

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

BORROWER:                                            LENDER:

FRED'S, INC.                                       FIRST AMERICAN NATIONAL BANK



By:/s/ Richard Witaszak                            By:/s/Elizabeth H. Vaughn
  -------------------------                           -------------------------
Name: Richard Witaszak                                Elizabeth H. Vaughn
     ----------------------                           Senior Vice-President
Title:Chief Financial Officer
      -----------------------



<PAGE>



                                  Schedule 2.05


Prepayment Premium Formula

The current treasury yield reference rate ("CRR") on this Loan is 4.90%.

The future  treasury yield reference rate ("FRR") shall be the yield of treasury
securities of remaining  maturity equal to the remaining maturity of the Loan at
the time of prepayment. The FRR shall be computed by straight line interpolation
between  yields for  "Treasury  constant  maturities"  as  published  in Federal
Reserve  statistical  release H.15 "Selected  Interest  Rates." If the remaining
maturity  of the Loan is less  than one year  the  yield  quoted  for a one year
constant maturity treasury security will be cited.

The present value discount  factor shall be calculated  according to the formula
e-rt  where  e is  the  base  of  the  natural  logarithm  scale  (approximately
2.71828183),  r is the FRR expressed as a decimal  (e.g.  5.50% shall be .0550),
and t shall be the  number of years and  decimal  portions  of a year  remaining
until maturity (e.g. 18 months remaining until maturity shall be 1.5).

If, and only if, the FRR is lower than the CRR, a  prepayment  premium  shall be
assessed,  the amount of which  premium  shall be  calculated  according  to the
formula:

                  Principal amount to be prepaid,  times the difference  between
                  the CRR and the FRR,  times the number of years and fractional
                  parts of a year  remaining  to scheduled  maturity,  times the
                  present value discount factor, divided by 100.

Prepayment Premium Illustration

A term Loan with a  remaining  balance  of  $1,000,000.00  and a CRR of 9.50% is
prepaid in whole one and a half years prior to scheduled final maturity.  On the
prepayment  date H.15 lists  8.25% as the yield for one year  constant  maturity
treasury securities and 8.65% for two year maturities.

The FRR is then 8.45% (by straight line  interpolation  between 8.65% and 8.25%)
and the prepayment premium is calculated as follows:

                  $1,000,000.00 x (9.50 - 8.45)/100 x 1.5 x .88095 = $13,874.96

Notes:

       1.5 is the decimal equivalent of 18 months .88095 = e-(.0845 x 1.5)




<PAGE>



                                   EXHIBIT "D"

                             COMPLIANCE CERTIFICATE

     The undersigned,  the  ______________________  officer of Fred's, Inc. (the
"Borrower"), does hereby certify on behalf of the Borrower pursuant to that Term
Loan Agreement dated April 23, 1999 (hereinafter the "Agreement") by and between
the  Borrower  and First  American  National  Bank (the  "Lender")  as  follows.
Capitalized  terms used and not  otherwise  defined  herein  shall have the same
meanings as in the Agreement.

     1. No Event of Default as  defined in Article VI of the  Agreement,  and no
event with which  notice  and/or lapse of time could become an Event of Default,
has occurred and is continuing;

     2. The  representations and warranties of the Borrower contained in Article
IV of the Agreement  are true on and as of the date hereof,  with the same force
and effect as if such  representations and warranties had been made on and as of
the date hereof;

     3. There has been no material  adverse changes in the financial  condition,
business or prospects of the Borrower, considered on a consolidated basis, since
the date of the most recently submitted financial statements;

     4.  Borrower  is in  compliance  with the  covenants  of  Article  V of the
Agreement.

     5. EBITDA  measured  quarterly on a trailing  four fiscal  quarter basis is
$_______________.  Debt  Service is  $_________________.  The ratio of EBITDA to
Debt Service is _____________________, which is equal to or greater than 2.00 to
1.00; and

     6. As of fiscal  quarter end, Total  Liabilities,  including any contingent
liabilities   are    _____________________    and   Total    Capitalization   is
________________________. The ratio of Total Liabilities to Total Capitalization
is ________________________, which is less than .5 to 1.00.

     7. Borrower's consolidated Net Worth is $________________.

     WITNESS my hand this _____ day of ____________________, 1999.


                                                     BORROWER:
                                                     FRED'S, INC.


                                                 By:__________________________
                                                 Printed Name: _________________
                                                 Title: ________________________
























<PAGE>
                                                                      EXHIBIT 11

                                  FRED'S, INC.

                       COMPUTATION OF NET INCOME PER SHARE

                                   (unaudited)

                    (in thousands, except per share amounts)



                                                        Thirteen Weeks Ended
                                                     May 1,             May 2,
                                                      1999               1998
                                                   -----------       ----------


Basic net income per share

  Net income                                               $ 2,886       $ 2,286
                                                           =======       =======


  Weighted average number of common shares
   outstanding during the period                            11,813        11,778


  Net income per share                                     $   .24       $   .19
                                                           =======       =======


Diluted net income per share

  Net income                                               $ 2,886       $ 2,286
                                                           =======       =======


  Weighted average number of common shares
   outstanding during the period                            11,813        11,778

  Additional shares attributable to common
   stock equivalents                                           223           326
                                                           -------       -------

                                                            12,036        12,104
                                                           =======       =======


  Net income per share                                     $   .24       $   .19
                                                           =======       =======









<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000724571
<NAME> FRED'S, INC.
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          JAN-30-1999
<PERIOD-END>                               MAY-01-1999
<CASH>                                             184
<SECURITIES>                                         0
<RECEIVABLES>                                   10,254
<ALLOWANCES>                                       644
<INVENTORY>                                    132,061
<CURRENT-ASSETS>                               146,722
<PP&E>                                         145,983
<DEPRECIATION>                                  73,931
<TOTAL-ASSETS>                                 225,556
<CURRENT-LIABILITIES>                           71,345
<BONDS>                                         14,765
                                0
                                          0
<COMMON>                                        67,058
<OTHER-SE>                                      72,388
<TOTAL-LIABILITY-AND-EQUITY>                   225,556
<SALES>                                        154,934
<TOTAL-REVENUES>                               154,934
<CGS>                                          110,615
<TOTAL-COSTS>                                  110,615
<OTHER-EXPENSES>                                39,421
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 452
<INCOME-PRETAX>                                  4,446
<INCOME-TAX>                                     1,560
<INCOME-CONTINUING>                              2,886
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,886
<EPS-BASIC>                                    $0.24
<EPS-DILUTED>                                    $0.24


</TABLE>


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