PHAR MOR INC
10-K405, 1999-09-30
DRUG STORES AND PROPRIETARY STORES
Previous: SEDONA CORP, SC 13E4/A, 1999-09-30
Next: BERGER OMNI INVESTMENT TRUST, 497, 1999-09-30




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

   X     Annual  report  pursuant  to  Section  13 or  15(d)  of the  Securities
- -------- Exchange Act of 1934 For the fiscal year ended July 3, 1999  Commission
         File Number 0-27050
                     -------

         Transition  report  pursuant  to Section 13 or 15(d) of the  Securities
- ---------Exchange Act of 1934 For the transition period from ________ to _______

                                 PHAR-MOR, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

          PENNSYLVANIA                                         25-1466309
- -------------------------------------------------           --------------------
          (State or other jurisdiction of                   (I.R.S. Employer
          incorporation or organization)                     Identification No.)


          20 Federal Plaza West, Youngstown, Ohio            44501-0400
- -------------------------------------------------           --------------------
          (Address of principal executive offices)           (Zip code)


Registrant's telephone number, including area code:          (330) 746-6641
                                                             --------------

        Securities registered pursuant to Section 12(b) of the Act: None

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

         Title of each class           Name of each exchange on which registered
        ---------------------          -----------------------------------------
Common Stock, Par Value $0.01 per share                  NASDAQ
Warrants to purchase Common Stock                        NASDAQ

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                                            YES     X         No
                                                  ------           ------


         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of the  Registrant's  knowledge,  in definitive proxy or information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K.

                                            YES               No      X
                                                  ------           ------

              APPLICABLE ONLY TO REGISTRANTS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

         Indicate by check mark whether the  Registrant  has filed all documents
and reports  required  to be filed by Section 12, 13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.
                                            YES     X         No
                                                  ------           ------

The  aggregate  market  value of  voting  stock  held by  non-affiliates  of the
registrant as of September 20, 1999 was $64,264,541  (based on the last reported
sale price of the Registrant's Common Stock on the NASDAQ National Market System
on such date).

As of  close of  business  on  September  20,  1999,  12,240,865  shares  of the
Registrant's Common Stock were outstanding.


<PAGE>


PART I

Item 1.  Business

Introduction

         Phar-Mor,   Inc.,  a  Pennsylvania   corporation   ("Phar-Mor"  or  the
"Company"),  operates a chain of discount retail drugstores  devoted to the sale
of prescription  and  over-the-counter  drugs,  health and beauty care products,
baby products, pet supplies,  cosmetics,  greeting cards, groceries, beer, wine,
tobacco,  soft drinks,  video rental and seasonal and other general merchandise.
As of July 3, 1999, the Company operated 139 stores in 24 states under the names
of Phar-Mor, Rx Place and Pharmhouse.  Approximately 55% of the Company's stores
are located in New York, New Jersey,  Pennsylvania  and Ohio, and  approximately
22% are located in Virginia,  West Virginia,  North Carolina and South Carolina.
The Company's  principal executive offices are located at 20 Federal Plaza West,
Youngstown,  Ohio 44501-0400.  Unless otherwise  stated,  all statistics in this
Item were compiled as of July 3, 1999.

         Except  for  historical   information  contained  herein,  the  matters
discussed in this Annual Report on Form 10-K are  forward-looking  statements as
defined by the Private Securities  Litigation Reform Act of 1995. Actual results
may differ  materially  from those  projected  as a result of certain  risks and
uncertainties including, but not limited to, economic, competitive, governmental
and technological factors affecting the Company's operations, markets, products,
services and prices and other factors  discussed in the  Company's  filings with
the Securities and Exchange Commission ("SEC").

History

         Phar-Mor was founded in 1982 as a division of a subsidiary of the Giant
Eagle,  Inc.  supermarket  chain.  The initial Phar-Mor concept was built on the
premise  that  a  drugstore  offering  additional,   and  at  times  unexpected,
categories of merchandise  could attract  customers by featuring low prices made
possible by acquiring inventory at relatively low cost through deal purchases of
overstock,  odd lot,  discontinued,  large unit size or slow-moving  merchandise
from manufacturers and distributors. The Company grew, rapidly expanding from 12
stores  in  August  1985 to 311  stores in  August  1992.  Store  size also grew
dramatically,  increasing from an average of approximately 31,000 square feet in
1986 to  approximately  58,500 square feet in 1992.  Phar-Mor's rapid growth was
mirrored by apparent extraordinary financial success.

         However,  in early August 1992, Phar-Mor publicly disclosed that it had
discovered a scheme by certain senior  executives to falsify  certain  financial
results and divert funds to unrelated enterprises and for personal expenses. The
officers  involved,  including  Phar-Mor's  former President and Chief Operating
Officer,  former Chief Financial  Officer,  former Vice President of Finance and
former Controller were promptly dismissed.  In an effort to restore support from
its vendors and lenders and to implement a business  turnaround  plan,  Phar-Mor
and its fifteen  wholly-owned  subsidiaries filed petitions for protection under
Chapter  11 of the  United  States  Bankruptcy  Code on  August  17,  1992  (the
"Petition Date").

         The  Company  emerged  from  bankruptcy  on  September  11,  1995,  the
effective  date  (the  "Effective  Date")  of  Phar-Mor's  Chapter  11  plan  of
reorganization  (the "Plan of  Reorganization")  with a new  President and Chief
Operating  Officer,  Chief  Financial  Officer and Vice  President and Corporate
Controller  hired after the Petition Date to replace those  responsible  for the
fraud.

         During  the   pendency   of  the   Chapter  11   bankruptcy   cases  of
pre-reorganized  Phar-Mor and its  subsidiaries  (the  "Chapter 11 Cases"),  new
management  analyzed the  performance  and prospects of each store to identify a
core group of high volume,  profitable and  geographically  concentrated  stores
that would serve as the basis of reorganized  Phar-Mor.  Based on this analysis,
Phar-Mor  closed 209 stores in five stages:  54 stores between  October 1992 and
December  1992,  34 stores  between  March 1993 and June 1993, 55 stores in July
1993, 25 stores in October 1994 and 41 stores in July 1995, thereby reducing the
number of stores from 311 in September 1992 to 102 stores as of September 1995.

         The Company also  implemented a series of fundamental  changes designed
to achieve  operating  profitability and to position Phar-Mor for future growth.
Following  the  Petition  Date,  Phar-Mor  reduced  the  number  of  warehouses;
introduced POS scanning in all stores; installed a new pharmacy software system;
installed a warehouse  logistics system;  installed a state of the art mainframe
computer;   developed  an  EDI  ordering  and  invoicing  system;  developed  an
electronic  store  merchandise  receiving  system;  and  reduced  the  number of
corporate personnel by 75%.

         In  connection  with  the  Company's  Plan  of  Reorganization  and its
emergence from  bankruptcy,  the Company  restructured  its debt obligations and
converted  approximately  $855  million of debt into  equity.  The Company  also
entered  into  a  three-year,   $100  million  revolving  credit  facility  (the
"Revolving Credit Facility").

         On March 15, 1999, the Company completed the merger of its wholly owned
subsidiary  Pharmacy  Acquisition  Corp.  ("PAC") with and into Pharmhouse Corp.
("Pharmhouse"),  pursuant  to the  Agreement  and  Plan of  Merger  dated  as of
December 17, 1998 among Phar-Mor,  PAC and Pharmhouse (the "Merger  Agreement").
As a  result  of the  merger  Pharmhouse  became a wholly  owned  subsidiary  of
Phar-Mor. In addition,  subject to the terms of the Merger Agreement, each share
of the common stock of Pharmhouse  was converted into the right to receive $2.88
per share in cash (the "Merger"). The total purchase price payable in connection
with the Merger was approximately  $34.2 million,  consisting of $7.5 million in
cash and the assumption of $26.7 million in debt.

         The Company used its excess cash position and excess availability under
its Revolving  Credit Facility to pay off $26.7 million in debt that was assumed
as part of the merger with Pharmhouse.

         Pharmhouse  operated 32 discount drug stores in eight  mid-Atlantic and
New England  states under the names  "Pharmhouse"  and "Rx Place" and had annual
revenues of approximately $200 million.

Operations

         Typically,  stores are open 95 hours per week; pharmacies are typically
open 77 hours per  week.  The  average  store has  approximately  50  employees,
including  a store  manager  and  department  managers,  a pharmacy  manager and
pharmacists, and office and cashier supervision.  Overall, the Company had 6,643
employees at July 3, 1999.  Approximately 302 warehouse and distribution  center
employees  in  Youngstown  are members of the  Teamsters  Union under a contract
which expires March 4, 2000. Seventy-five employees at the Company's Niles, Ohio
store are  members of the  United  Food and  Commercial  Workers  Union  under a
contract which expires October 12, 2000.

         The Company is committed to customer  service and encourages  employees
to be  responsive  to  customer  needs and  concerns.  The  remerchandising  and
remodeling  of stores  (discussed  below)  is  designed  to make the  customer's
shopping experience easier and more enjoyable. The number of open checkout lanes
is closely  monitored to facilitate  the efficient and  comfortable  checkout of
customers.  These philosophies are regularly  communicated and reinforced by the
Company to its employees.

         Thorough  education  and  training in store  operations  is provided to
employees at every level.  Computer-based  training,  on and off-site  training,
video training,  and teleconferences are a few of the training methods used. The
Company  believes  that such  training  enables  efficiency,  understanding  and
responsiveness within store operations.

         The  typical  trade  area for a Company  store  includes  approximately
105,000  people in 41,000  households  within a radius of between five and seven
miles.  On  average  during the fiscal  year  ended July 3, 1999  ("Fiscal  Year
1999"), each store served approximately 10,600 customers per week. The Company's
customers are approximately  52% female,  with a median age of 35.5 years, and a
median household income of approximately $33,000.  Approximately 24% of customer
households have children 17 years old and under.

         Company stores accept payment in cash, check, credit cards, debit cards
and payment from third-party providers of prescription services.

         The  Company's   purchasing,   pricing,   advertising,   merchandising,
accounting and  supervisory  activities are centrally  directed from  Phar-Mor's
corporate   headquarters.   The  Company  purchases  substantially  all  of  its
merchandise either directly from manufacturers or from wholesalers under various
types  of  purchase   arrangements.   McKesson  HBOC,   Inc.   ("McKesson"),   a
pharmaceutical  distributor,  accounted for  approximately  26% of the Company's
purchases  during  Fiscal Year 1999.  During  Fiscal Year 1999,  no other single
vendor accounted for more than 10% of the Company's purchases. Substantially all
of the products the Company sells are purchased from approximately 1,200 outside
vendors.  Alternative sources of supply are generally available for all products
sold by the Company.

Marketing and Merchandising

         Phar-Mor's  overall  merchandising  strategy  is to offer  (i) value to
consumers  by pricing  its  products  below the prices  charged by  conventional
drugstores and  supermarkets and (ii) a broader array of products in each of its
major  product  categories  than  is  offered  by  mass  merchant   discounters.
Phar-Mor's  product  strategy is focused on the  traditional  drugstore lines of
prescription  and  over-the-counter  drugs,  health and beauty care products and
cosmetics.  Phar-Mor's stores also typically  feature other product  categories,
including groceries, snacks and beverages, pet food and supplies, beer, wine and
liquor (where permitted by law), tobacco,  baby products,  general  merchandise,
video  and  music  sales  and  video  rentals.  Phar-Mor  is one of the  leading
retailers of film, vitamins, soft drinks and batteries in the United States.

         Ninety-five percent of the Company's  advertising is print advertising,
through  circulars,   newspapers,   and  point  of  sale  materials.   Newspaper
advertisements  and circulars  appear in major  newspapers in most market areas.
The Company presently advertises through 75 newspapers and mailers.

         Phar-Mor  introduced  the "Super  Phar-Mor"  concept during Fiscal Year
1997.  In  approximately  10,000 to 15,000  square feet,  each "Super  Phar-Mor"
offers a variety of grocery items,  including  fresh,  frozen,  and refrigerated
foods.  The Company  incorporated  this concept into 8 stores during Fiscal Year
1999 bringing the total number of "Super Phar-Mor" stores to 31. The concept has
been well  received by  customers  and has improved  overall  sales in each such
store.  The Company plans to incorporate  the "Super  Phar-Mor"  concept into 11
stores  scheduled  to be  remodeled  during the fiscal  year ending July 1, 2000
("Fiscal Year 2000").  During Fiscal Years 1997, 1998 and 1999, the Company also
undertook a plan to remodel  certain  stores  unable to  accommodate  the fresh,
frozen and refrigerated  foods included in the "Super  Phar-Mor"  concept due to
their small size. This "four-wall"  remodeling program includes  remerchandising
the stores to provide a more convenient  shopping experience by creating product
adjacencies;  adding new and color coded decor and enhancing signage  throughout
the  store;  and  further  enhancing  the "store  within a store"  idea with its
signature  departments.  The Company  has  completed  eleven of the  "four-wall"
remodel  projects.  The Company  plans to complete  12  "four-wall"  remodels in
Fiscal Year 2000.

Sales

         The retail sale of traditional  drugstore lines is a highly  fragmented
business, consisting of thousands of chain drugstores and independent drugstores
that sell such products as well as mass  merchandisers who sell such products as
part of their overall product lines. In Fiscal Year 1999, revenues from sales of
the  Company's  traditional   drugstore  products  (i.e.,   prescription  drugs,
over-the-counter drugs, health and beauty care products,  cosmetics and greeting
cards) averaged  approximately  $6.1 million per store and all other merchandise
averaged  $4.7  million  per  store  in its 107  Phar-Mor  stores.  The  Company
generated approximately $688.8 million in traditional drugstore product revenues
and  approximately  $517.7  million in revenues  from the sale of groceries  and
general merchandise in all its stores in Fiscal Year 1999.



<PAGE>


         Set forth below is the  percentage  of sales by  principal  category of
products for the continuing stores for the last three fiscal years.

<TABLE>
<CAPTION>

                                                                   Fiscal Year Ended
                                                                   -----------------

                                                     July 3, 1999    June 27, 1998    June 28, 1997
                                                     ------------    -------------    -------------
<S>                                                         <C>              <C>              <C>
Category

Prescription, Health and
  Beauty Care Products,
  Cosmetics and Greeting Cards                              57.1%            56.7%            57.0%
All Other Merchandise                                       42.9%            43.3%            43.0%

</TABLE>

         The  Company's  business is seasonal to a certain  extent.  The highest
volume  of sales and net  income  usually  occur in the  second  fiscal  quarter
(generally October,  November and December).  The following table summarizes the
Company's sales by quarter during Fiscal Year 1999.


                    Sales by Quarter During Fiscal Year 1999
                              (107 Phar-Mor stores)
                                                                   Percentage of
                                                                    Total Sales
                                                                    -----------

                                  First Quarter (13 weeks)               23.3%
                                  Second Quarter (13 weeks)              25.7%
                                  Third Quarter (13 weeks)               24.6%
                                  Fourth Quarter (14 weeks)              26.4%
                                                                      --------
                                                                        100.0%
                                                                      ========


Competition

         Phar-Mor's  stores  compete  primarily  with  conventional  drugstores,
supermarkets and mass merchant discounters. Many of these companies have greater
financial   resources  than  Phar-Mor.   Phar-Mor   competes  with  conventional
drugstores by offering a broader  product  selection and generally  lower prices
than  traditional   drugstore  lines.   Phar-Mor  believes  it  has  these  same
competitive advantages against most supermarkets for non-grocery items. Phar-Mor
competes with supermarkets in grocery product lines where Phar-Mor does not have
a broader  selection,  by carrying an often  changing  mix of items priced lower
than most supermarkets.

         Phar-Mor does not attempt to compete against mass merchant  discounters
solely on the basis of  price.  In  traditional  drugstore  lines,  particularly
health and beauty care  products and greeting  cards,  Phar-Mor  offers  broader
product  selection  than mass merchant  discounters.  Mass merchant  discounters
generally are unwilling to allocate as much display space as Phar-Mor devotes to
these categories. The merchandising changes Phar-Mor has implemented,  including
the  creation  of  "signature"   departments  in  dedicated   aisle  space  with
distinguishing  signage,  such as health and beauty  care  products,  cosmetics,
video  rentals,  groceries,  perishable  foods in  certain  stores and "The Card
Shop," "Pet Place,"  "One Stop Baby Shop," and "Vitamin  World," are designed in
part to distinguish  Phar-Mor from mass merchant discounters and to increase its
strength in areas in which Phar-Mor's  management believes such merchants do not
excel.

Capital Expenditures

         The Company's most significant capital needs are for seasonal purchases
of inventories, technological improvements and remerchandising and remodeling of
existing stores.

         The Company's capital expenditures totaled $24.0 million in Fiscal Year
1999,  including $3.4 million for the  construction of new stores,  $8.4 million
for  remodeling  existing  stores,  and $8.5  million  for  corporate  and store
information  systems.  The  Company  anticipates  spending  approximately  $16.9
million  for  capital  expenditures  in Fiscal  Year  2000,  including  costs of
remodeling 23 additional stores and opening two new stores.

Real Estate and Growth

         The  Company  opened two new stores in Fiscal  Year 1999,  and plans to
open two new stores in Fiscal  Year 2000.  Expansion  in the near  future by the
construction  of new  stores  is  expected  to be  minimal  and in  existing  or
contiguous  markets  in the  Company's  core  areas  of New  York,  New  Jersey,
Pennsylvania  and Ohio.  Expansion in existing  markets  improves the  Company's
operating  margins  by  decreasing  advertising  costs  on a  per  store  basis,
permitting  more  efficient  distribution  of products to stores and  increasing
utilization of existing supervisory and managerial staff.

         The aggregate cost of any future expansion is dependent upon the method
utilized  to finance  new stores.  Build to suit  (i.e.,  landlord  constructed)
leases  cost  approximately  $750,000  per store for  furniture,  fixtures,  and
equipment and each new store requires  approximately  $1.3 million in inventory.
Company-funded  conversion of existing  buildings is another  possible method of
expansion;  however the cost of such  expansion  per store varies  significantly
depending upon the age, condition and configuration of such buildings.


Trademarks and Service Marks

         The Company believes that its registered  "Phar-Mor"  trademark is well
recognized  by its customer base and the public at large in the markets where it
has been advertised.  The Company believes that the existing customer and public
recognition  of  its  trademark  and  related  operational  philosophy  will  be
beneficial to its strategic plans to expand  merchandise  categories and add new
stores.  The Company has also  introduced  a number of private  label  brands of
products   under  various   registered   trademarks   and   trademarks   pending
registration.

Regulation

         The Company is subject to the Fair Labor  Standards  Act, which governs
such matters as minimum wages,  overtime,  and other working conditions.  To the
extent that pay scales for a portion of the  Company's  personnel  relate to the
federal  minimum wage,  increases in the minimum wage may increase the Company's
labor costs.

         The prescription drug business is subject to the federal Food, Drug and
Cosmetic  Act,  Drug Abuse  Prevention  and Control Act and Fair  Packaging  and
Labeling Act relating to the content and labeling of drug  products,  comparable
state  statutes  and state  regulation  regarding  recordkeeping  and  licensing
matters with civil and criminal penalties for violations.


<PAGE>



Item 2.  Properties.

         As of July 3,  1999,  the  Company  operated  139  stores in 24 states.
Approximately  55% of  Phar-Mor's  stores are  located in New York,  New Jersey,
Pennsylvania  and Ohio and  approximately  22% are  located  in  Virginia,  West
Virginia,  North  Carolina and South  Carolina.  The following is a breakdown by
state of the locations of the Company's stores.

                     Alabama          1             Missouri          1
                     Colorado         2             New Jersey       12
                     Connecticut      1             New York          8
                     Florida          5             North Carolina    9
                     Georgia          3             Ohio             17
                     Illinois         4             Oklahoma          1
                     Indiana          3             Pennsylvania     40
                     Iowa             2             Rhode Island      2
                     Kansas           1             South Carolina    4
                     Kentucky         1             Virginia         14
                     Maryland         1             West Virginia     4
                     Massachusetts    2             Wisconsin         1


         As of July 3,  1999,  138 of the  Company's  stores  were  leased.  The
Company owns the land and building of its retail store in Winchester,  Virginia.
All store  leases  are  long-term;  the  original  terms of 106  leases  and the
original terms plus options of thirteen  leases expire on or before December 31,
2009.  The  remaining  stores have longer lease  terms.  Most stores are located
adjacent to or near shopping  centers or are part of strip centers.  Some stores
are free  standing.  Depending on the  location of a store,  the sites may vary,
with averages by type of location as follows:  free-standing  stores are located
on sites  averaging  2.84 acres;  stores  located in strip  centers are found on
sites  averaging  23.7 acres;  and stores in malls are on sites  averaging  46.8
acres. A proto-typical  store now includes  approximately  40,000 square feet of
sales space and 10,000 square feet of storage area and ample off-street parking.
The stores are designed in a  "supermarket"  format  familiar to  customers  and
shopping  is done with carts in wide aisles with  attractive  displays.  Traffic
design is intended to enhance the opportunity for impulse purchases.

         The Company operates a distribution center in Youngstown, Ohio which it
leases. This center delivered approximately 47% of all merchandise to the stores
in Fiscal  Year 1999,  primarily  using  contract  carriers.  The balance of the
products were delivered directly to the Company's stores by vendors.

         The Company and a  wholly-owned  subsidiary of the Company are partners
in an Ohio  limited  partnership,  which owns the office  building  in which the
Company  occupies  approximately  141,000 square feet of space for its corporate
offices in Youngstown, Ohio.

Item 3.  Legal Proceedings

         In the normal  course of  business,  the  Company is subject to various
claims.  In the opinion of management,  any ultimate  liability  arising from or
related to these  claims  should not have a  material  adverse  effect on future
results of operations,  cash flows or the consolidated financial position of the
Company.

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

         There were no matters  submitted to a vote of security  holders  during
the fourth quarter of Fiscal Year 1999,  through the  solicitation of proxies or
otherwise.





                                     Part II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.

         The  Company's  common  stock,  par value $.01 per share  (the  "Common
Stock"),  is included  for  quotation  on the NASDAQ  National  Market under the
symbol  "PMOR."  High and low prices of the Common  Stock are shown in the table
below:

                                         Fiscal Year 1999    Fiscal Year 1998
                                         ----------------    ----------------
                                           High      Low       High       Low
                                           ----      ---       ----       ---
         1st Quarter.....................$11 1/4    $6 1/8    $7 3/4     $6 1/8
         2nd Quarter.....................  8 15/16   5 1/4     9 5/8      6 3/8
         3rd Quarter.....................  8 3/4     5 1/2    11 3/4      8
         4th Quarter.....................  6 7/8     4 1/16   11 11/16    8 3/8

         As of  September  20, 1999,  there were 2,904  holders of record of the
Common  Stock.  The Company has not  declared or paid any cash  dividends on the
Common Stock and does not anticipate  paying cash  dividends in the  foreseeable
future.  The Company  currently intends to retain earnings for future operations
and expansion of its business. In addition,  the indenture pursuant to which the
Company's  senior notes were issued and the Company's  amended  revolving credit
facility(the  "Amended Revolving Credit Facility")  restrict the payment of cash
dividends on the Company's  capital stock. See "Notes to Consolidated  Financial
Statements."

Item 6.  Selected Financial Data.

         The following selected consolidated  financial data of Phar-Mor and its
subsidiaries  should  be read in  conjunction  with the  consolidated  financial
statements and related footnotes appearing elsewhere in this Form 10-K.

<TABLE>
<CAPTION>

                                                        (In thousands except per share data)
                              --------------------------------------------------------------------------------------
<S>                        <C>            <C>            <C>            <C>            <C>               <C>
                              53 Weeks       52 Weeks      52 Weeks       43 Weeks        9 Weeks         52 Weeks
                                Ended          Ended         Ended          Ended          Ended            Ended
                               July 3,        June 27,      June 28,       June 29,      September 2,       July 1,
                                1999           1998          1997           1996            1995            1995(b)
                                ----           ----          ----           ----            ----            -------

Net sales                  $ 1,206,539    $ 1,100,851    $ 1,074,828    $   874,284  | $   181,968       $ 1,412,661
                                                                                     |
(Loss) income from                                                                   |
 continuing operations          (1,592)        (8,830)        (2,281)         2,526  |     (10,389)(a)       (53,144)(c)
                                                                                     |
Diluted (loss) income                                                                |
 per share from                                                                      |
 continuing operations            (.13)          (.72)          (.19)           .21  |        (.19)             (.98)
                                                                                     |
                                As of          As of          As of          As of           As of             As of
                               July 3,        June 27,       June 28,       June 29,       September 2,       July 1,
                                 1999           1998          1997            1996            1995             1995
                                 ----           ----          ----            ----            ----             ----
                                                                                                         |
Total assets                   410,537        349,455        362,605        363,463        390,207       |   531,332
                                                                                                         |
Long-term debt & capital                                                                                 |
 leases                        142,947        130,993        140,213        149,163        151,047       |      --
                                                                                                         |
Liabilities subject to                                                                                   |
 settlement                         -              -              -              -              -        | 1,154,959
                                                                                                         |
</TABLE>

Note: In accordance with fresh-start reporting, reorganization value was used to
record  the  assets  and  liabilities  of the  Company  at  September  2,  1995.
Accordingly, the selected consolidated financial data as of July 1, 1995 and for
the nine weeks ended  September  2, 1995 and the 52 weeks ended July 1, 1995 are
not comparable in material respects to such data for subsequent periods.

         (a)  Excludes  extraordinary  gain of $775  million on debt  discharged
         pursuant  to the  Plan of  Reorganization;  and  includes  the gain for
         revaluation of assets and liabilities under fresh-start reporting of $8
         million and reorganization costs of $16.8 million.

         (b)  Excludes  the  results  of 25  stores  after  July 2, 1994 and the
         results of 41 stores after May 6, 1995, closed as part of the Company's
         restructuring prior to emergence from the Chapter 11 Cases.

         (c)  Includes  reorganization  costs of $51.2 million, including  $53.7
         million  for costs of  downsizing,  less $7.6  million  gain on sale of
         assets held for sale.


Item 7.  Management's Discussion and Analysis of Financial Condition and Results
         of  Operations.
         (All dollar amounts in thousands, unless otherwise stated)

Introduction

         The discussion of results of operations  that follows is based upon the
Company's  consolidated financial statements set forth on pages F-1 to F-25. The
discussion  of  liquidity  and  capital  resources  is based upon the  Company's
current financial position.

Recent Developments

         On March 15, 1999, the Company completed the merger of its wholly owned
subsidiary  Pharmacy  Acquisition  Corp.  ("PAC") with and into Pharmhouse Corp.
("Pharmhouse"),  pursuant  to the  Agreement  and  Plan of  Merger  dated  as of
December 17, 1998 among Phar-Mor,  PAC and Pharmhouse (the "Merger  Agreement").
As a  result  of the  merger  Pharmhouse  became a wholly  owned  subsidiary  of
Phar-Mor. In addition,  subject to the terms of the Merger Agreement, each share
of the common stock of Pharmhouse  was converted into the right to receive $2.88
per share in cash (the "Merger"). The total purchase price payable in connection
with the Merger was approximately $34,200,  consisting of $7,500 in cash and the
assumption of $26,700 in debt.

         The Company used its excess cash position and excess availability under
its  Amended  Revolving  Credit  Facility  to pay off  $26,700  in debt that was
assumed as part of the Merger with Pharmhouse.

         Pharmhouse  operated 32 discount drug stores in eight  mid-Atlantic and
New England  states under the names  "Pharmhouse"  and "Rx Place" and had annual
revenues of approximately $200,000.

         The Company's consolidated results of operations include the results of
the acquired Pharmhouse stores from March 16, 1999 to July 3, 1999.

         The Company has set an  aggressive  schedule for the  conversion of the
acquired Pharmhouse stores to the Company's store systems and merchandising mix.
As of July 3,  1999,  all 32 of the  Pharmhouse  stores  were  converted  to and
trained on the Company's  store  systems.  This allowed the Company to integrate
the Pharmhouse stores into the Company's purchasing,  warehousing, financial and
management  reporting  systems  which  allowed the Company to eliminate  all the
Pharmhouse  corporate  office personnel and systems by July 3, 1999. The Company
expects to complete the conversion to the Company's merchandising mix by October
31, 1999.




<PAGE>


Results of Operations

The following  table sets forth the number of retail stores operated each fiscal
year:

<TABLE>
<CAPTION>

                                                           Fiscal Year Ended
                                               ---------------------------------------------
                                               July 3, 1999   June 27, 1998    June 28, 1997
                                               ------------   -------------    -------------
<S>                                                  <C>             <C>            <C>
         Stores, beginning of period                 106             103            102
         Stores acquired                              32             --             --
         Stores opened                                 2               3              1
         Stores closed                                (1)            --             --
                                               ------------    ------------   ------------
         Stores, end of period                       139             106            103
                                               ============    ============   ============
</TABLE>


53 weeks ended July 3, 1999  (Fiscal  Year 1999)  compared to the 52 weeks ended
June 27, 1998 (Fiscal Year 1998) (all dollar amounts in thousands)

<TABLE>
<CAPTION>

                                                        Fiscal Year 1999                  Fiscal Year 1998
                                                    -------------------------        --------------------------

<S>                                                 <C>               <C>            <C>                 <C>
     Sales                                          $ 1,206,539       100.00%        $ 1,100,851         100.00%

     Less:
     Cost of goods sold, including occupancy
       and distribution costs                           977,878        81.05%            887,657          80.63%
                                                    -----------                       -----------


     Gross Profit                                       228,661        18.95%            213,194          19.37%
     Selling, general and administrative expenses       188,641        15.63%            173,982          15.80%
     Terminated business combination expenses              --           --                  --             --
     Executive severance                                   --           --                 6,787           0.62%
     Loss on disposal of equipment                         --           --                 4,615           0.42%
     Depreciation and amortization                       25,009         2.07%             22,047           2.00%
                                                    -----------                      -----------
     Income from operations before interest and
      income taxes                                       15,011         1.24%              5,763           0.52%
     Interest expense                                   (16,338)        1.35%            (16,639)          1.51%
     Avatex impairment write-down                        (2,393)        0.20%               --             --
     Interest and investment income                       2,128         0.18%              2,046           0.19%
                                                    -----------                      -----------

     Income (loss) before taxes                          (1,592)       (0.13)%            (8,830)         (0.80)%
     Income tax provision                                  --           --                  --             --
                                                    -----------                      -----------

     Net income (loss)                              $    (1,592)       (0.13)%       $    (8,830)         (0.80)%
                                                    ===========                      ===========
</TABLE>

         Fiscal  Year 1999 sales  increased  $105,688  or 9.6% over  Fiscal Year
1998.  Fiscal Year 1999 sales were  favorably  impacted by the  inclusion of one
more week, $26,832,  three and a half months of Pharmhouse sales, $46,280, and a
comparable store sales increase of $25,426,  or 2.4%. The comparable store sales
increase was primarily due to the success of the store remodel and  reformatting
program and a 9.7% comparable store pharmacy sales increase.

         The Company incorporated the "Super Phar-Mor" food and drug format into
8 stores during  Fiscal Year 1999 bringing the total number of "Super  Phar-Mor"
stores to 31. The Company's "Super Phar-Mor" format expands the existing grocery
offering and adds fresh, frozen and refrigerated food.

         Gross  profit  for Fiscal  Year 1999 was 0.42% of sales  lower than for
Fiscal Year 1998.  A 0.16% of sales  increase in  promotional  costs and a 0.33%
reduction in product gross margins more than offset $2,505 in additional  vendor
income from a partial  settlement  received from a class action lawsuit  against
pharmaceutical   manufacturers,   related  to  certain  product  overcharges  to
retailers.  A 38%  reduction in video rental sales was the primary  cause of the
decline in product gross margins.

         Selling,  general and administrative  expenses decreased 0.17% of sales
in Fiscal Year 1999 over Fiscal Year 1998. The decrease in selling,  general and
administrative  expenses was  primarily  due to lower  advertising  expenditures
partially  offset  by higher  store  wages.  The  increase  in store  wages as a
percentage of sales is due to the addition of the Pharmhouse stores which have a
higher store wage as a  percentage  of sales due to lower per store sales volume
and an increase in the minimum wage.

         Investment income increased by $82 in Fiscal Year 1999 from Fiscal Year
1998.  The  increase  in  investment  income  was  due to a $543  return  on the
Company's equity investments, a $1,648 increase over Fiscal Year 1998, offset by
a decline in interest income due to lower cash balances.

         At the end of Fiscal Year 1999 the Company  determined  that the Avatex
investment had  experienced  an other than temporary  decline in value and wrote
down the value of the Avatex investment by $2,393 to $1.25 per share.


52 weeks ended June 27, 1998 (Fiscal  Year 1998)  compared to the 52 weeks ended
June 28, 1997 (Fiscal Year 1997) (all dollar amounts in thousands)

<TABLE>
<CAPTION>

                                                   Fiscal Year 1998          Fiscal Year 1997
                                               ----------------------    ---------------------

<S>                                            <C>            <C>        <C>            <C>
Sales                                          $ 1,100,851    100.00%    $ 1,074,828    100.00%

Less:
 Cost of goods sold, including occupancy
  and distribution costs                           887,657     80.63%        873,095     81.23%
                                               -----------               -----------

Gross Profit                                       213,194     19.37%        201,733     18.77%

 Selling, general and administrative expenses      173,982     15.80%        168,218     15.65%

 Terminated business combination expenses             --        --             3,076      0.29%

 Executive severance                                 6,787      0.62%           --        --

 Loss on disposal of equipment                       4,615      0.42%           --        --

 Depreciation and amortization                      22,047      2.00%         20,982      1.95%
                                               -----------               -----------

Income from operations before interest and
 income taxes                                        5,763      0.52%          9,457      0.88%
Interest expense                                   (16,639)     1.51%        (17,175)     1.60%
Interest and investment income                       2,046      0.19%          5,437      0.51%
                                               -----------               -----------

Loss before taxes                                   (8,830)    (0.80)%        (2,281)    (0.21)%

Income tax provision                                  --        --              --        --
                                               -----------               -----------

Net loss                                       $    (8,830)    (0.80)%   $    (2,281)    (0.21)%
                                               ===========               ===========

</TABLE>

         Comparable store sales for Fiscal Year 1998 increased  $4,919,  or 0.5%
from Fiscal Year 1997.  This  increase was  primarily  due to the success of the
store  remodel  and  reformatting  program  partially  offset  by the  impact of
discontinuing  certain  promotional  discount  programs  since the  beginning of
Fiscal Year 1997.

         The Company incorporated the "Super Phar-Mor" food and drug format into
18 stores during Fiscal Year 1998 bringing the total number of "Super  Phar-Mor"
stores to 23. The Company's "Super Phar-Mor" format expands the existing grocery
offering and adds fresh,  frozen and refrigerated food. Sales in the stores that
were remodeled to include the "Super  Phar-Mor"  format in the first nine months
of Fiscal Year 1998  increased  23% for the thirteen  weeks ended June 27, 1998,
over the comparable period of the prior year.

         Gross  profit for Fiscal  Year 1998 was 0.60% of sales  higher than for
Fiscal Year 1997. A 0.65% of sales  reduction in inventory  shrink expense and a
0.55% of sales increase in vendor income were partially  offset by lower product
gross margins.

         Selling,  general and administrative  expenses increased 0.15% of sales
in Fiscal Year 1998 over Fiscal Year 1997. The increase in selling,  general and
administrative expenses was primarily due to increases in store wage expense due
to increases in the minimum wage.

         During Fiscal Year 1998 the Company  incurred $6,787 in severance costs
associated  with the  departure  of the  Company's  former  Chairman  and  Chief
Executive Officer.

         The Company  recorded a charge of $4,615  associated with the write off
of the Company's old mainframe  computer and other  equipment which was replaced
with the latest technology IBM mainframe computer  equipment.  The new mainframe
computer  has lower  operating  and  maintenance  costs and provides the Company
greater capacity for growth and expansion over the next three to five years.

         Investment  income  declined  by $3,391 in Fiscal Year 1998 from Fiscal
Year 1997.  The  decrease in  investment  income was due to a $2,286  decline in
interest  income due to lower cash  balances  and  $1,105 in  investment  losses
incurred on the Company's equity investments.


Financial Condition and Liquidity  (all dollar amounts in thousands)

         The Company's cash position as of July 3, 1999 was $17,346.

         On September 11, 1995, the Company entered into a three-year  Revolving
Credit  Facility  (the  "Facility")  with  BankAmerica   Business  Credit,  Inc.
("BABC"),  as  agent,  and  other  financial  institutions  (collectively,   the
"Lenders"),  that  established  a  credit  facility  in the  maximum  amount  of
$100,000.

         Borrowings under the Revolving Credit Facility could have been used for
working  capital  needs and  general  corporate  purposes.  Up to $50,000 of the
Facility at any time could have been used for standby and documentary letters of
credit.  The Facility included  restrictions on, among other things,  additional
debt,  capital  expenditures,  investments,  dividends and other  distributions,
mergers and acquisitions,  and contained covenants requiring the Company to meet
a specified  quarterly minimum EBITDA Coverage Ratio (the sum of earnings before
interest, taxes, depreciation and amortization,  as defined, divided by interest
expense),  calculated on a rolling four quarter basis, and a monthly minimum net
worth test.

         Credit availability under the Revolving Credit Facility at any time was
the  lesser of the  Aggregate  Availability  (as  defined  in the  Facility)  or
$100,000.  The Revolving  Credit Facility  established a first priority lien and
security interest in the current assets of the Company,  including,  among other
items, cash, accounts receivable and inventory.

         Advances  made under the  Revolving  Credit  Facility  would have borne
interest at the BankAmerica reference rate plus 1/2% or London Interbank Offered
Rate ("LIBOR") plus the  applicable  margin (as defined in the Facility),  which
ranged  between  1.50%  and  2.00%.  Under  the  terms of the  Revolving  Credit
Facility, the Company was required to pay a commitment fee of 0.28125% per annum
on the unused  portion of the facility,  letter of credit fees and certain other
fees.

         The Company  entered  into an Amended  and  Restated  Revolving  Credit
Facility (the "Amended Revolving Credit Facility")  effective September 10, 1998
with BABC, as agent, and other financial  institutions that established a credit
facility in the maximum amount of $100,000.

         Borrowings under the Amended  Revolving Credit Facility may be used for
working  capital  needs and  general  corporate  purposes.  Up to $50,000 of the
facility at any time may be used for standby and documentary  letters of credit.
The facility  includes  restrictions  on, among other things,  additional  debt,
investments,  dividends and other distributions,  mergers and acquisitions.  The
facility contains no financial covenants.

         Credit  availability under the Amended Revolving Credit Facility at any
time is the lesser of the Aggregate Availability (as defined in the Facility) or
$100,000.  The Amended  Revolving  Credit Facility  establishes a first priority
lien and  security  interest in the current  assets of the  Company,  including,
among other items, cash, accounts receivable and inventory.

         Advances made under the Amended Revolving Credit Facility bear interest
at the BankAmerica reference rate plus 1/2% or LIBOR plus 2.00%. Under the terms
of the  Amended  Revolving  Credit  Facility,  the  Company is required to pay a
commitment fee of between 0.25% and 0.35% per annum on the unused portion of the
facility, letter of credit fees and certain other fees.

         As of July 3, 1999,  there were  $20,066 in  outstanding  advances  and
letters of credit in the amount of $4,709  were  outstanding  under the  Amended
Revolving Credit Facility.

         The Amended Revolving Credit Facility expires on March 14, 2002.

         The Company's cash position  decreased  $27,309 during Fiscal Year 1999
as cash  provided  by  operating  activities  of  $7,294  and cash  provided  by
financing  activities of $4,940 was offset by $39,543 in cash used for investing
activities.

         Accounts  receivable  increased  $5,750  and  merchandise   inventories
increased $8,539 during Fiscal Year 1999 primarily due to the acquisition of the
32 Pharmhouse stores and the opening of two new stores.

         The Company invested $1,000 during Fiscal Year 1999 in the common stock
of Avatex  Corporation,  the  Company's  largest  shareholder.  The Company also
invested $2,291 in equity securities of other privately held companies.

         The Company's cash position  decreased  $35,192 during Fiscal Year 1998
as cash  provided by  operating  activities  of $10,054 was offset by $35,655 in
cash  used for  investing  activities  and  $9,591  in cash  used for  financing
activities.

         The Company  invested  $9,065 in  marketable  securities in Fiscal Year
1998  in an  effort  to  increase  its  return  on  its  excess  cash  position.
Merchandise  inventories  increased $6,769 during Fiscal Year 1998 primarily due
to the opening of three new stores.

         The Company  invested $4,000 in the common stock of Avatex  Corporation
in Fiscal Year 1998.  The Company also invested  $4,275 in equity  securities of
other privately held companies.

         The Company's cash position  decreased  $24,418 during Fiscal Year 1997
as cash  provided by  operating  activities  of $11,443 was offset by $27,161 in
cash  used for  investing  activities  and  $8,700  in cash  used for  financing
activities.

         Merchandise  inventories  increased $16,258 during Fiscal Year 1997 due
to the opening of one new store, the stocking of an additional store that opened
in early July 1997 and  increases in warehouse  inventory  levels as a result of
deal purchases that were made in June 1997.



Trends, Demands, Commitments, Events or Uncertainties
(all dollar amounts in thousands)

         Management  believes the  availability of the Amended  Revolving Credit
Facility,  together with the  Company's  current cash position and expected cash
flows from  operations  for Fiscal Year 1999 will enable the Company to fund its
working  capital needs and capital  expenditures.  Achievement  of expected cash
flows from  operations  is dependent  upon,  among other  things,  the Company's
attainment of sales,  gross profit and expense levels that are  consistent  with
its financial  projections,  and there can be no assurance that the Company will
achieve its expected cash flows.

         Investment  activities  for  Fiscal  Year  2000 are  expected  to total
$26,600.  The major  expenditures  are  expected  to be (i) video  rental  tapes
($1,500),  (ii)  remodeling  of  existing  stores  ($8,850),  (iii)  systems and
technology ($3,400),  (iv) new stores ($2,000),  (v) an additional investment in
the common stock of Avatex ($5,725), and (vi) an investment in Vitamins.com,  an
internet startup company  ($2,600).  The Company expects to finance and meet its
obligations for these capital  expenditures  through internally  generated funds
and the use of the Company's Amended Revolving Credit Facility.

         Certain Company information systems have potential operational problems
in  connection  with  applications  that  contain a date  and/or use a date in a
comparative  manner as the date  transitions into the Year 2000. The Company has
implemented a comprehensive program to identify and remediate potential problems
related to the Year 2000 in its information systems,  infrastructure,  logistics
and  retail   facilities.   In  addition,   the  Company  has  initiated  formal
communication with all of its significant  vendors and other external interfaces
to determine the extent to which the Company is  vulnerable  to a  third-party's
failure to remediate their own potential  problems related to the Year 2000. The
inability of the Company or significant  vendors and/or  external  interfaces of
the Company to adequately address Year 2000 issues could cause disruption of the
Company's systems.

         Management  believes,  based on its  assessment  of all of its systems,
that it has  completed all of the software  modifications  necessary to make its
systems year 2000 compliant.  The Company will replace certain personal computer
related  hardware  before December 31, 1999 to ensure that those systems will be
Year  2000  compliant.  The  Company  has  developed  or is in  the  process  of
developing  contingency plans that include manually  performing work in place of
affected systems and the renting of back-up systems and generators.

         As of July 3, 1999,  the  Company  has  incurred  approximately  $1,100
related to the  assessment  of, and efforts in  connection  with,  its Year 2000
program and  remediation  plan.  The Company has  completed  all of the software
modifications  necessary to make its systems Year 2000 compliant and anticipates
no future  expenditures  for software  modifications  will be necessary.  Future
spending for hardware purchases  required for Year 2000 are currently  estimated
to be  approximately  $400. The Company has accelerated by one year the purchase
of  approximately  $5,000  in  replacement  hardware  in  order  to  ensure  the
associated system is Year 2000 compliant. These expenditures are not expected to
have a material impact on the Company's operating results, liquidity and capital
resources.

         The Company is exposed to certain market risks from  transactions  that
are entered into during the normal course of business. The Company's policies do
not  permit  active  trading  of,  or  speculation  in,   derivative   financial
instruments. The Company's primary market risk exposure relates to interest rate
risk.  The  Company  manages  its  interest  rate risk in order to  balance  its
exposure  between  fixed and  variable  rates while  attempting  to minimize its
interest costs.

         In June 1998, the FASB issued SFAS No. 133,  "Accounting for Derivative
Instruments and Hedging Activities," which establishes  accounting and reporting
standards for derivative  instruments  and for hedging  activities.  It requires
that an entity  recognize all derivatives as either assets or liabilities in the
statement of financial  position and measure  those  instruments  at fair value,
with the potential effect on operations  dependent upon certain conditions being
met.  SFAS No. 133 (as  amended  by SFAS No.  137) is  effective  for all fiscal
quarters of fiscal  years  beginning  after June 15, 2000.  Management  does not
believe  that the  adoption  of SFAS No. 133 will have a material  impact on its
financial position or results of operations.


Item 8.  Financial Statements and Supplementary Data.

         See Index to Consolidated Financial Statements.


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

         None.






<PAGE>


                                    PART III

Item 10.  Directors and Executive Officers of the Registrant.


         The  executive  officers  and  directors  of the Company as of the date
hereof are listed below:

Name                      Age         Position(s)
- ----                      ---         -----------
Abbey J. Butler           62         Co-Chairman and Co-Chief Executive Officer

Melvyn J. Estrin          57         Co-Chairman and Co-Chief Executive Officer

M. David Schwartz         54         President and Chief Operating Officer

Warren E. Jeffery         50         Executive Vice President - Merchandising,
                                     Marketing and Logistics

Sankar Krishnan           52         Senior Vice President and Chief Financial
                                     Officer

John R. Ficarro           47         Senior Vice President, Chief Administrative
                                     Officer, General Counsel and Secretary

Monroe Osterman           72         Director

Arthur G. Rosenberg       61         Director

John D. Shulman           36         Director

         Abbey J . Butler has been a director  of the  Company  since  September
1995 and Co-Chairman of the Board and Co-Chief  Executive Officer of the Company
since  October 1, 1997.  Mr.  Butler is  Co-Chairman  of the Board and  Co-Chief
Executive Officer of Avatex Corporation  ("Avatex"),  formerly known as FoxMeyer
Health  Corporation.  Mr.  Butler  also  serves as  managing  partner of Centaur
Partners,  L.P., an investment  partnership with ownership  interests in Avatex,
and as President and a director of C.B.  Equities  Corp.,  a private  investment
company. Mr. Butler presently serves as a director and a member of the Executive
Committee  of  GrandBanc,  Inc.;  and as a director  of Carson,  Inc.,  a global
manufacturer of ethnic hair care products for  African-Americans  and persons of
African  descent;  Cyclone,  Incorporated,  a distributor and installer of chain
link fence systems,  highway guard rails and industrial  gates and posts;  iLife
Systems, Inc., a manufacturer of miniature  continuous-wear vital signs monitors
and in conjunction with investments by the Company, as a director of RAS Holding
Corp.  and HPD  Holdings  Corp.  and as a member  of the  Board of  Managers  of
Chemlink  Laboratories.  LLC.  Mr.  Butler  is a  trustee  and a  member  of the
Executive Committee of the Board of Trustees of the American  University,  and a
director  of  the  Starlight  Foundation,  a  charitable  organization.  He  was
appointed  by  President  George  Bush  to  serve  on the  President's  Advisory
Committee on the Arts,  and he now serves as the president  and chief  executive
officer of the  National  Committee  for the  Performing  Arts,  John F. Kennedy
Center,  Washington,  D.C. On August 27, 1996, FoxMeyer Corporation and FoxMeyer
Drug Company,  subsidiaries of Avatex, each filed a petition under Chapter 11 of
the United States  Bankruptcy  Code. At the time of the filing Mr. Butler was an
executive  officer and  director  of  FoxMeyer  Corporation  and  FoxMeyer  Drug
Company. On July 26, 1996, Ben Franklin Retail Stores, Inc. filed a petition for
protection  under Chapter 11 of the United State Bankruptcy Code. At the time of
the filing, Mr. Butler was a director of Ben Franklin Retail Stores, Inc.

         Melvyn J.  Estrin has been a director of the  Company  since  September
1995 and Co-Chairman of the Board and Co-Chief  Executive Officer of the Company
since October 1, 1997. Melvyn J. Estrin is Co-Chairman of the Board and Co-Chief
Executive Officer of Avatex. Mr. Estrin also serves as Chairman of the Board and
Chief Executive Officer of Human Service Group,  Inc., a private  management and
investment firm, and of University Research Corporation,  a consulting firm. Mr.
Estrin presently serves as a director and a member of the Executive Committee of
GrandBanc,  Inc.; as a director of Washington Gas Light Company, Carson, Inc., a
global  manufacturer  of ethnic hair care  products  for  African-Americans  and
persons of African  descent;  i Life  Systems,Inc.,  a manufacturer of miniature
continuous-wear  vital signs monitors and in conjunction with investments by the
Company,  as a director of RAS Holding  Corp.  and HPD Holdings  Corp.  and as a
member of the Board of Managers of Chemlink  Laboratories.  LLC. Mr.  Estrin has
served as a Trustee of the  University  of  Pennsylvania  and was  appointed  by
President  George Bush to serve as Commissioner of the National Capital Planning
Commission.  On August 27, 1996, FoxMeyer Corporation and FoxMeyer Drug Company,
subsidiaries  of Avatex  Corporation,  each filed a petition under Chapter 11 of
the United States  Bankruptcy  Code. At the time of the filing Mr. Estrin was an
executive  officer and  director  of  FoxMeyer  Corporation  and  FoxMeyer  Drug
Company. On July 26, 1996, Ben Franklin Retail Stores, Inc. filed a petition for
protection under Chapter 11 of the United States Bankruptcy Code. At the time of
the filing, Mr. Estrin was a director of Ben Franklin Retail Stores, Inc.

         M. David Schwartz has served as President and Chief  Operating  Officer
of the Company since February 1993. From 1991 to 1993, he was a Director and the
President and Chief Executive  Officer of Smitty's Super Valu,  Inc., a food and
general merchandising retailer, and between 1987 and 1991 Mr. Schwartz served as
a Director and the  President and Chief  Operating  Officer of Perry Drug Stores
Inc., a regional  chain of 200 drug stores.  Mr.  Schwartz was Vice President of
Drug/General  Manager for the Kroger Company between 1985 and 1987 and,  between
1971 and 1985,  held  positions  with  Albertson's  Inc.  including  Senior Vice
President  of  Marketing,  Senior Vice  President  of  Non-Foods  Merchandising,
Distribution and  Procurement,  Vice President of  Merchandising,  and Non-Foods
Merchandise Manager. Mr. Schwartz attended Arizona State University.

         Warren  E.   Jeffery  has  served  as  Executive   Vice   President  of
Merchandising, Marketing and Logistics of the Company since February 1999. Prior
to that, Mr.  Jeffery  served as Senior Vice President of Operations  from April
1996 to February 1999 and Vice President of Operations, beginning February 1993.
From 1992 to 1993,  he served as Regional  Director-Store  Operations  for Revco
D.S., Inc.,  operator of one of the country's  largest retail drug store chains.
Mr.  Jeffery was  employed  by Perry Drug  Stores from 1976 until 1992,  holding
various management positions,  including Vice President of Store Operations from
1988 to 1992. Mr. Jeffery  received a B.S.  degree in pharmacy from Ferris State
University.

         Sankar Krishnan has served as Senior Vice President and Chief Financial
Officer of the  Company  since June 1997.  From  August  1993 to June 1997,  Mr.
Krishnan  served as Vice President - Corporate  Controller of the Company.  From
February  until  August  1993,  Mr.   Krishnan   served  as  Pharmacy   Business
Administrator of the Company.  From 1991 until the time he joined Phar-Mor,  Mr.
Krishnan served as Senior Vice President and Chief Financial  Officer of Thrifty
Drug Stores.  From 1988 to 1991,  he served as Senior Vice  President  and Chief
Financial Officer of Lord & Taylor, a division of May Department  Stores. He was
employed  with Macy's from 1970 to 1988,  serving as Senior Vice  President  and
Chief  Financial  Officer of Macy's New Jersey  division  from 1983 to 1988.  In
September  1994,  Mr.  Krishnan  filed a petition  under Chapter 7 of the United
States Bankruptcy Code which was discharged in March 1995. Mr. Krishnan received
a Masters degree in Applied  Science from the University of Waterloo in Ontario,
Canada,  and a Bachelor  of  Technology  degree from the  University  of Madras,
India.

         John  R.  Ficarro  has  served  as  Senior  Vice  President  and  Chief
Administrative  Officer (in addition to his existing  duties as General  Counsel
and Secretary of the Company) since June 1997. Prior to that, Mr. Ficarro served
as Vice  President,  General  Counsel and Secretary of the Company  beginning in
February  1995.  From 1981 to 1995,  Mr.  Ficarro was  employed by General  Host
Corporation  where he served as Vice  President,  General  Counsel and Secretary
since  1989 and prior to that time  served as  Counsel  to several of its retail
businesses.  Prior to 1981, Mr. Ficarro  practiced law at Titone & Roarke in Ft.
Lauderdale,  Florida.  Mr.  Ficarro  received a B.A. from the Maxwell  School at
Syracuse University and a J.D. from its College of Law.

         Monroe  Osterman has been a director of the Company since September 25,
1997.  Mr.  Osterman has served as President  of Gala  Trading  Corporation,  an
investment  company  specializing  in large  purchases of diamonds  from Europe,
since 1982.  Prior to serving as  President  of Gala  Trading  Corporation,  Mr.
Osterman served as President of Paras USA and Bermont Corporation and was also a
partner at J. Winston & Company, an importing and merchandising company.

         Arthur G.  Rosenberg has been a director of the Company since  November
23, 1997.  Mr.  Rosenberg was a principal of The  Associated  Companies,  a real
estate  development  firm,  from 1987 to 1998 and in 1999 became a principal  of
Millennium  Development Group LLC. Prior thereto, Mr. Rosenberg was a practicing
lawyer in  Huntington,  New York and served as General  Counsel for ITT Levitt &
Sons, Inc., an  international  builder.  Mr.  Rosenberg  currently serves on the
Board of  Directors  of New  Yorker  Marketing  Corp.,  Inc.  and Antra  Holding
Company.

         John D. Shulman has been a director of the Company  since  November 23,
1997.  Mr. Shulman has served as President and Chief  Executive  Officer of ONYX
International, L.L.C., a merchant banking and venture firm focusing primarily on
private equity placements in high growth companies, since 1994. Prior to serving
as President and Chief  Executive  Officer of ONYX  International,  L.L.C.,  Mr.
Shulman served as the Director of Development for Tower Companies, a diversified
group of  companies  including  real  estate  development,  banking  and related
activities since 1986. Mr. Shulman currently serves on the Board of Directors of
U.S. Interactive, Inc., Performance Distribution, Inc., Taiwan Mezzanine Fund I,
L.P.,  Interactive  Video  Technologies,  Inc.,  and on the Board of Managers of
ChemLink Laboratories,  LLC and is the Chairman of Juggernaut Partners, LLC. Mr.
Shulman is the husband of Mr. Estrin's niece.




Item 11.  Executive Compensation.

         The information required by Item 11 is incorporated herein by reference
from  the   information   set  forth  under  the  sections   titled   "Executive
Compensation,"  "Committees  of the Board;  Meetings,"  "Executive  Compensation
Plans,"  "Compensation of Directors,"  "Employment  Contracts and Termination of
Employment and Change -In-Control Arrangements,"  "Compensation Committee Report
on Executive  Compensation,"  "Executive  Summary  Compensation  Table," "Option
Grants in Fiscal Year 1999," "Option Exercises and Values for Fiscal Year 1999,"
and "Performance Graph" of the Company's  definitive proxy statement to be filed
pursuant to Regulation 14A within 120 days after the close of its fiscal year.


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

         The information required by Item 12 is incorporated herein by reference
from the  information  set forth under sections  titled  "Voting  Securities and
Principal  Holders  Thereof" of the Company's  definitive  proxy statement to be
filed  pursuant to Regulation  14A within 120 days after the close of its fiscal
year.



Item 13.  Certain Relationships and Related Transactions.

         The information required by Item 13 is incorporated herein by reference
from the information  set forth under the section titled "Certain  Relationships
and Related  Transactions"  of the Company's  definitive  proxy  statement to be
filed  pursuant to Regulation  14A within 120 days after the close of its fiscal
year.







<PAGE>


                                     PART IV

ITEM 14. Financial Statements, Financial Statement Schedule, Exhibits and
         Reports on Form 8-K.

         (a)  Documents filed as part of this Form 10-K

         1.  Financial Statements

                  The Financial  Statements listed in the accompanying  Index to
                  Consolidated  Financial  Statements  are filed as part of this
                  Form 10-K.

         2.  Financial Statement Schedule

                  The Financial  Statement  Schedule listed in the  accompanying
                  Index to Consolidated Financial Statements is filed as part of
                  this Form 10-K

         3.  Exhibits

                  The Exhibits filed as part of this Form 10-K are listed on the
                  Exhibit   Index    immediately    preceding   such   exhibits,
                  incorporated herein by reference.

         (b)  Reports on Form 8-K


                 Date of Report      Date of Filing      Description
                 --------------      --------------      -----------

                 December 17, 1998   December 22, 1998   Agreement and plan
                                                         of Merger between the
                                                         Company and Pharmhouse
                                                         Corp.

                 March 15, 1999      March 15, 1999      Completion of acquisi-
                                                         tion of Pharmhouse
                                                         Corp.

                 May 10, 1999        May 10, 1999        Financial statements
                                                         relating to the acqui-
                                                         sition of Pharmhouse
                                                         Corp.







<PAGE>



                                   SIGNATURES



Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.


                                 PHAR-MOR, INC.


Date:  September 29, 1999               By:  /s/  John R. Ficarro
                                             -----------------------------------
                                             John R. Ficarro
                                             Senior Vice President and Chief
                                             Administrative Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the dates listed below.


Date:  September 29, 1999                    /s/  M. David Schwartz
                                             -----------------------------------
                                             M. David Schwartz, President


Date:  September 29, 1999                    /s/  Abbey J. Butler
                                             -----------------------------------
                                             Abbey J. Butler, Co-Chairman and
                                             Co-Chief Executive Officer
                                             (Co-Principal executive officer)

Date:  September 29, 1999                    /s/  Melvyn J. Estrin
                                             -----------------------------------
                                             Melvyn J. Estrin,  Co-Chairman and
                                             Co-Chief Executive Officer
                                             (Co-Principal executive officer)

Date:  September 29, 1999                    /s/ Monroe Osterman
                                             -----------------------------------
                                             Monroe Osterman, Director

Date:  September 29, 1999                    /s/  Arthur G. Rosenberg
                                             -----------------------------------
                                             Arthur G. Rosenberg, Director

Date:  September 29, 1999                    /s/ John D. Shulman
                                             -----------------------------------
                                             John D. Shulman, Director

Date:  September 29, 1999                    /s/  Sankar Krishnan
                                             -----------------------------------
                                             Sankar Krishnan
                                             Senior Vice President and Chief
                                             Financial Officer
                                             (principal financial and accounting
                                             officer)


<PAGE>










                                 PHAR-MOR, INC.

                                INDEX TO EXHIBITS


Exhibit No.

*2.1         Third Amended Joint Plan of  Reorganization  of Phar-Mor,  Inc. and
             certain affiliated entities dated May 25, 1995, as modified

**2.2        Disclosure Statement in Support of Plan of Reorganization

**2.3        Exhibits to Third Amended Plan of Reorganization

*3.1         Amended and Restated Articles of Incorporation

*****3.2     Amended and Restated By-laws

*4.1         Indenture dated September 11, 1995 between  Phar-Mor,  Inc. and IBJ
             Schroder Bank & Trust Company

*4.2         Warrant Agreement dated September 11, 1995 between  Phar-Mor,  Inc.
             and Society National Bank

*10.1        New Security  Agreements  and New Equipment  Notes entered into and
             issued by Phar-Mor,  Inc. with the CIT  Group/Equipment  Financing,
             Inc.,  Ford  Equipment  Leasing  Corp./General  Electrical  Capital
             Corporation, NBD Bank Evanston, N.A., Heleasco Twenty-Three,  Inc.,
             HCFS Business  Equipment Corp.,  Romulus Holdings,  Inc. and FINOVA
             Capital/Corporation

***10.2      Loan Security Agreement, dated September 10, 1998, by and among the
             financial  institutions  listed  on the  signature  pages  therein,
             BankAmerica  Business Credit,  Inc., as agent, and Phar-Mor,  Inc.,
             Phar-Mor,  Inc.  LLC,  Phar-Mor  of  Delaware,  Inc.,  Phar-Mor  of
             Florida,  Inc., Phar-Mor of Ohio, Inc., Phar-Mor of Virginia,  Inc.
             and Phar-Mor of Wisconsin, Inc.

**10.2.1     Exhibits to Loan and Security Agreement

10.2.2       Amendment No. 1 to Loan Security Agreement, dated March 3, 1999, by
             and among the financial  institutions listed on the signature pages
             therein, BankAmerica Business Credit, Inc., as agent, and Phar-Mor,
             Inc., Phar-Mor,  Inc. LLC, Phar-Mor of Delaware,  Inc., Phar-Mor of
             Florida,  Inc., Phar-Mor of Ohio, Inc., Phar-Mor of Virginia,  Inc.
             and Phar-Mor of Wisconsin, Inc.

10.2.3       Amendment No. 2 to Loan Security  Agreement,  dated March 15, 1999,
             by and among the  financial  institutions  listed on the  signature
             pages therein,  BankAmerica  Business  Credit,  Inc., as agent, and
             Phar-Mor,  Inc.,  Phar-Mor,  Inc. LLC, Phar-Mor of Delaware,  Inc.,
             Phar-Mor of Florida,  Inc.,  Phar-Mor  of Ohio,  Inc.,  Phar-Mor of
             Virginia, Inc. and Phar-Mor of Wisconsin, Inc.

****10.3     Employment Agreement between Phar-Mor,  Inc. and M. David Schwartz,
             dated June 5, 1997

****10.4     Employment  Agreement between  Phar-Mor,  Inc. and John R. Ficarro,
             dated June 5, 1997

******10.5   Employment  Agreement between  Phar-Mor,  Inc. and Sankar Krishnan,
             dated June 13, 1997

******10.6   Employment  Agreement between  Phar-Mor,  Inc. and Abbey J. Butler,
             dated October 1, 1997

******10.7   Employment  Agreement between Phar-Mor,  Inc. and Melvyn J. Estrin,
             dated October 1, 1997

******10.8   Employment Agreement between Phar-Mor,  Inc. and Warren E. Jeffery,
             dated June 23, 1998

******10.9   Amendment to Employment  Agreement  between  Phar-Mor,  Inc. and M.
             David Schwartz, dated June 23, 1998

******10.10  Amendment to Employment Agreement between Phar-Mor, Inc. and Sankar
             Krishnan, dated June 23, 1998

******10.11  Amendment to Employment  Agreement between Phar-Mor,  Inc. and John
             R. Ficarro, dated June 23, 1998

******10.12  Amendment to Employment Agreement between Phar-Mor, Inc. and Warren
             E. Jeffery, dated August 27, 1998

******10.13  Second Amendment to Employment Agreement between Phar-Mor, Inc. and
             M. David Schwartz, dated August 27, 1998

******10.14  Second Amendment to Employment Agreement between Phar-Mor, Inc. and
             Sankar Krishnan, dated August 27, 1998

******10.15  Second Amendment to Employment Agreement between Phar-Mor, Inc. and
             John R. Ficarro, dated August 27, 1998

10.16        Second Amendment to Employment Agreement between Phar-Mor, Inc. and
             Warren E. Jeffery, dated February 10, 1999

10.17        Third Amendment to Employment Agreement between Phar-Mor,  Inc. and
             M. David Schwartz, dated February 10, 1999

10.18        Third Amendment to Employment Agreement between Phar-Mor,  Inc. and
             Sankar Krishnan, dated February 10, 1999

10.19        Third Amendment to Employment Agreement between Phar-Mor,  Inc. and
             John R. Ficarro, dated February 10, 1999

*10.20       Form of Indemnification Agreement dated as of September 11, 1995

*****10.21   Phar-Mor, Inc. 1995 Amended and Restated Stock Incentive Plan

*****10.22   Phar-Mor, Inc. 1995 Director Stock Plan, as Amended

*****10.23   Phar-Mor, Inc. 1996 Director Retirement Plan

*****10.24   Employee Stock Purchase Plan

****10.25    Supply Agreement dated  as of  June 19, 1997  between Phar-Mor  and
             McKesson Drug Company

****10.26    Severance Agreement between Phar-Mor, Inc. and Robert M. Haft dated
             September 19, 1997

***21.1      List of Subsidiaries

23           Independent Auditors' Consent

27           Financial Data Schedule
- -----------------------------------------------------------------
*        Previously  filed in connection  with the filing of Phar-Mor's Form 10,
         on October 23, 1995

**       Previously  filed in  connection  with the filing of Amendment No. 1 to
         Phar-Mor's Form 10, on December 15, 1995

***      Previously filed in connection with the filing of Phar-Mor's  quarterly
         report on Form 10-Q, on November 2, 1998

****     Previously  filed in connection  with the filing of  Phar-Mor's  annual
         report on Form 10-K 405, on September 25, 1997

*****    Previously filed in connection with the filing of Phar-Mor's  quarterly
         report on Form 10-Q, on May 1, 1998

******   Previously  filed in connection  with the filing of  Phar-Mor's  annual
         report on Form 10-K 405, on September 25, 1998



<PAGE>





PHAR-MOR, INC. AND SUBSIDIARIES

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

                                                                          Page

INDEPENDENT AUDITORS' REPORT                                              F - 2

CONSOLIDATED BALANCE SHEETS AS OF JULY 3, 1999 AND JUNE 27, 1998          F - 3

CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE FIFTY-THREE WEEKS
ENDED JULY 3, 1999, THE FIFTY-TWO WEEKS ENDED JUNE 27, 1998 AND THE
FIFTY-TWO WEEKS ENDED JUNE 28, 1997                                       F - 4

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
FOR THE FIFTY-THREE WEEKS ENDED JULY 3, 1999, THE FIFTY- TWO WEEKS
ENDED JUNE 27, 1998 AND THE FIFTY-TWO WEEKS ENDED JUNE 28, 1997           F - 5

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE FIFTY-THREE WEEKS
ENDED JULY 3, 1999, THE FIFTY-TWO WEEKS ENDED JUNE 27, 1998 AND
THE FIFTY-TWO WEEKS ENDED JUNE 28, 1997                                   F - 6

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                F - 7

SCHEDULE II                                                               F - 25
























                                            F-1

<PAGE>


                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders
of Phar-Mor, Inc. :

We have audited the accompanying  consolidated balance sheets of Phar-Mor,  Inc.
and  subsidiaries  (the "Company") as of July 3, 1999 and June 27, 1998, and the
related consolidated  statements of operations,  changes in stockholders' equity
and cash flows for the fifty-three weeks ended July 3, 1999, the fifty-two weeks
ended June 27, 1998 and the fifty-two weeks ended June 28, 1997. Our audits also
included consolidated  financial statement Schedule II, Valuation and Qualifying
Accounts.  These financial  statements and financial  statement schedule are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial  statements and financial statement schedule based on
our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of Phar-Mor,  Inc. and
subsidiaries  as of July 3,  1999  and June 27,  1998 and the  results  of their
operations  and their cash flows for the  fifty-three  weeks ended July 3, 1999,
the fifty-two  weeks ended June 27, 1998 and the fifty-two  weeks ended June 28,
1997, in conformity with generally accepted accounting principles.

In our opinion, the financial statement schedule, when considered in relation to
the basic consolidated financial statements taken as a whole, presents fairly in
all material respects the information set forth therein.


Deloitte & Touche LLP

Pittsburgh, Pennsylvania
September 17, 1999





                                            F-2
<PAGE>


PHAR-MOR, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except par value)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                           July 3,     June 27,
                                                             1999         1998
                                                           -------      -------
<S>                                                       <C>          <C>
ASSETS

Current assets:
 Cash and cash equivalents                                $ 17,346     $ 44,655
 Marketable securities                                       3,254        9,065
 Accounts receivable - net                                  28,293       20,927
 Merchandise inventories                                   218,945      176,069
 Prepaid expenses                                            6,902        2,214
 Deferred tax asset                                            516          489
                                                           -------      -------
     Total current assets                                  275,256      253,419

Property and equipment - net                                93,738       75,512
Goodwill                                                    16,234        1,667
Deferred tax asset                                           9,254        9,281
Investments                                                  8,314        4,275
Investment in Avatex                                         2,608        3,525
Other assets                                                 5,133        1,776
                                                           -------      -------

     Total assets                                         $410,537     $349,455
                                                          ========     ========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
 Accounts payable                                         $119,843     $ 67,091
 Accrued expenses                                           34,926       37,036
 Current portion of self insurance reserves                  2,178        2,280
 Current portion of long-term debt                           1,751        3,276
 Current portion of capital lease obligation                 7,195        7,051
                                                           -------      -------
     Total current liabilities                             165,893      116,734

Long-term debt                                             122,804      103,859
Capital lease obligations                                   20,143       27,134
Long-term self insurance reserves                            8,032        7,680
Unfavorable lease liability - net                           11,073       11,074
                                                           -------      -------
     Total liabilities                                     327,945      266,481
                                                           -------      -------

Commitments and contingencies

Minority interests                                             535          535
                                                           -------      -------

Stockholders' equity:
 Preferred stock, $.01 par value, authorized shares,
   10,000,000, none outstanding                                 -             -
 Common stock, $.01 par value, authorized shares,
   40,000,000;  issued and outstanding shares,
   12,240,865 at July 3, 1999, and 12,235,865 at
   June 27, 1998                                               122          122
Additional paid-in capital                                  90,007       89,976
Stock options outstanding                                    2,105        1,401
Unrealized loss on investment in Avatex                       --           (475)
Retained deficit                                           (10,177)      (8,585)
                                                           -------      -------
     Total stockholders' equity                             82,057       82,439
                                                           -------      -------

     Total liabilities and stockholders' equity          $ 410,537    $ 349,455
                                                          ========     ========
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                            F-3

<PAGE>


PHAR-MOR, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                     Fifty-three      Fifty-two       Fifty-two
                                                     weeks ended     weeks ended     weeks ended
                                                     July 3, 1999   June 27, 1998   June 28, 1997
                                                     ------------   -------------   -------------
<S>                                                  <C>             <C>             <C>

Sales                                                $  1,206,539    $  1,100,851    $  1,074,828

Less:
Cost of goods sold, including occupancy and
  distribution costs                                      977,878         887,657         873,095
Selling, general and administrative expenses              188,641         173,982         168,218
Executive severance                                          --             6,787             --
Loss on disposal of equipment                                --             4,615             --
Business combination expenses                                --              --             3,076
Depreciation and amortization                              25,009          22,047          20,982
                                                           ------          ------          ------

Income from operations before interest
expense, Avatex impairment write-down, investment
income (loss), interest income and income taxes            15,011           5,763           9,457

Interest expense                                          (16,338)        (16,639)        (17,175)
Avatex impairment write-down                               (2,393)           --               --
Investment income (loss)                                      543          (1,105)            --
Interest income                                             1,585           3,151           5,437
                                                            -----           -----           -----

Loss before income taxes                                   (1,592)         (8,830)         (2,281)

Income tax provision                                         --              --              --
                                                            -----           -----           -----

Net loss                                             $     (1,592)   $     (8,830)   $     (2,281)
                                                     ============    ============    ============

Basic and diluted loss per common share              $       (.13)   $       (.72)   $       (.19)
                                                     ============    ============    ============

Weighted average number of common shares
outstanding                                            12,240,595      12,197,371      12,157,419
                                                       ==========      ==========      ==========
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                            F-4

<PAGE>


PHAR-MOR, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(In thousands)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>


                                    Common Stock
                                    ------------
                                              Par      Additional       Stock     Unrealized     Retained      Total
                                             Value       Paid-in       Options     Loss on      (Deficit)   Stockholders'
                                   Shares    Amount      Capital    Outstanding   Investment     Earnings     Equity
                                   ------    ------      -------    -----------   ----------     --------     ------
<S>                                <C>      <C>        <C>          <C>          <C>          <C>          <C>
Balance at June 29, 1996           12,157   $    122   $   89,385   $     --     $     --     $    2,526   $   92,033


Net loss                             --         --           --           --           --         (2,281)      (2,281)

Shares issued                           2       --             17         --           --           --             17
                                   ------    ------      --------   -----------   ----------     --------     ------

Balance at June 28, 1997           12,159        122       89,402         --           --            245       89,769


Net loss                             --         --           --           --           --         (8,830)      (8,830)


Stock options outstanding            --         --           --          1,401         --           --          1,401


Unrealized loss on investments       --         --           --           --           (475)        --           (475)


Shares issued                          77       --            574         --           --           --            574
                                   ------    ------      --------   -----------   ----------     --------     ------

Balance at June 27, 1998           12,236        122       89,976        1,401         (475)      (8,585)      82,439

Net loss                             --         --           --           --           --         (1,592)      (1,592)


Stock options outstanding            --         --           --            704         --           --            704


Avatex impairment write-down         --         --           --           --            475         --            475


Shares issued                           5       --             31         --           --           --             31
                                   ------    ------      --------   -----------   ----------     --------     ------


Balance at July 3, 1999            12,241   $    122   $   90,007   $    2,105   $     --     $  (10,177)  $   82,057
                                   ======   ========   ==========   ==========   ===========  ==========   ==========

</TABLE>


The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                            F-5


<PAGE>


PHAR-MOR, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                            Fifty-three       Fifty-two       Fifty-two
                                                            weeks ended      weeks ended     weeks ended
                                                           July 3, 1999     June 27, 1998   June 28, 1997
                                                           ------------     -------------   -------------
OPERATING ACTIVITIES
<S>                                                       <C>              <C>              <C>
Net loss                                                  $      (1,592)   $      (8,830)   $      (2,281)
Adjustments to reconcile net loss to net cash
  provided by operating activities:
 Items not requiring the outlay of cash:
  Depreciation                                                   17,028           14,030           12,182
  Loss on disposal of equipment                                    --              4,615             --
  Stock option expense                                              704            1,401             --
  Amortization of video rental tapes                              7,784            7,970            8,800
  Amortization of deferred financing costs and goodwill             446              467              408
  Avatex impairment write-down                                    2,393             --               --
  Unrealized gain on equity investments                          (1,748)            --               --
  Deferred rent and unfavorable lease liabilities                (1,059)          (1,419)           1,412
 Changes in assets and liabilities:
  Accounts receivable                                            (5,750)             687             (780)
  Marketable securities                                           5,811           (9,065)            --
  Merchandise inventories                                        (8,539)          (6,769)         (16,258)
  Prepaid expenses                                               (4,385)           3,014              (44)
  Other assets                                                      181              298             (707)
  Accounts payable                                                8,174            5,283            8,047
  Accrued expenses                                              (11,175)              58            2,610
  Accrued bankruptcy professional fees                             --               --               (181)
  Reserve for costs of rightsizing program                         (849)            (899)          (1,585)
  Self insurance reserves                                          (130)            (787)            (180)
                                                                   ----             ----             ----
Net cash provided by operating activities                         7,294           10,054           11,443
                                                                  -----           ------           ------

INVESTING ACTIVITIES
 Additions to rental videotapes                                  (7,446)          (8,167)          (8,694)
 Additions to property and equipment                            (23,968)         (19,213)         (18,467)
 Investment in Avatex                                            (1,000)          (4,000)            --
 Investment in Pharmhouse Corp., net of $3,292 cash
  acquired                                                       (4,838)            --               --
 Investment in equity securities                                 (2,291)          (4,275)            --
                                                                 ------           ------           ------
 Net cash used for investing activities                         (39,543)         (35,655)         (27,161)
                                                                -------          -------          -------

FINANCING ACTIVITIES
 Borrowings under revolving credit facility                      20,066             --               --
 Principal payments on term debt                                (29,592)          (3,043)          (2,698)
 Principal payments on capital lease obligations                 (6,847)          (7,122)          (6,019)
 Bank overdrafts                                                 21,032             --               --
 Additions to long-term debt                                        250             --               --
 Issuance of common stock                                            31              574               17
                                                                  -----           ------           ------
 Net cash provided by (used for) financing activities             4,940           (9,591)          (8,700)
                                                                  -----           ------           ------

Decrease in cash and cash equivalents                           (27,309)         (35,192)         (24,418)
Cash and cash equivalents, beginning of period                   44,655           79,847          104,265
                                                                 ------           ------          -------
Cash and cash equivalents, end of period                  $      17,346    $      44,655    $      79,847
                                                          =============    =============    =============

Supplemental Information
- ------------------------
Interest paid                                             $      21,744    $      16,155    $      16,762
Income tax refunds                                                   47               48               86
</TABLE>

Non-Cash:  For the fifty-two weeks ended June 27, 1998, the Company entered into
a capital  lease which  increased  property  and  equipment  and  capital  lease
obligations $2,178.

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                            F-6
<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
- --------------------------------------------------------------------------------
1.       BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

                  a. Fiscal Periods  Presented - The  accompanying  consolidated
                  balance  sheets were  prepared as of July 3, 1999 and June 27,
                  1998. The accompanying  consolidated statements of operations,
                  changes in  stockholders'  equity and cash flows were prepared
                  for the  fifty-three  weeks ended July 3, 1999,  the fifty-two
                  weeks ended June 27, 1998, and the fifty-two  weeks ended June
                  28, 1997. The Company's  year ends on the Saturday  closest to
                  June 30.

                  b. Business - The Company  operates a chain of "deep discount"
                  drugstores primarily located in the midwest and along the east
                  coast  of the  continental  United  States  in  which it sells
                  merchandise in various categories.

                  c. Principles of  Consolidation - The  consolidated  financial
                  statements  include  the  accounts  of  Phar-Mor,   Inc.,  its
                  wholly-owned subsidiaries and its majority-owned partnerships.
                  All   intercompany   accounts  and   transactions   have  been
                  eliminated.

                  d.  Cash and Cash  Equivalents  - The  Company  considers  all
                  short-term  investments  with an  original  maturity  of three
                  months or less to be cash equivalents.

                  e.  Marketable  Securities - Under the provisions of Statement
                  of   Financial   Accounting   Standards   ("SFAS")   No.  115,
                  "Accounting  for  Certain   Investments  in  Debt  and  Equity
                  Securities,"  marketable securities are carried at fair market
                  value as trading  securities.  The cost of the securities sold
                  is  determined  using  the  specific   identification  method.
                  Marketable  securities consist primarily of equity instruments
                  of corporations and real estate investment trusts.  Unrealized
                  losses of $390 and $1,363 are  included in  Investment  income
                  (loss) in the  Consolidated  Statements of Operations  for the
                  fifty-three  weeks ended July 3, 1999 and the fifty-two  weeks
                  ended June 27, 1998, respectively.

                  f.  Merchandise  Inventories  -  Merchandise  inventories  are
                  valued at the lower of first-in,  first-out  ("FIFO")  cost or
                  market.

                  g. Video Rental  Tapes - Videotapes  held for rental which are
                  included  in  inventories,   are  recorded  at  cost  and  are
                  amortized  over  their   estimated   economic  lives  with  no
                  provision for salvage value.  With respect to "hit" titles for
                  which four or more copies per store are purchased,  the fourth
                  and any succeeding  copies are amortized over nine months on a
                  straight-line  basis. All other video cassette purchases up to
                  three copies per store are amortized over thirty-six months on
                  a straight-line basis.

                  h.  Investments - Investments  consist of equity  interests in
                  unconsolidated   affiliates   that   do   not   have   readily
                  determinable market values. The Company uses the equity method
                  of  accounting  for  investments  in  which it has 20% or more
                  interest  in  voting  common  stock  and the  cost  method  of
                  accounting  for  investments  in which it has less  than a 20%
                  interest in voting  common stock or  investments  in preferred
                  stock (see Note 9).

                  i. Investment in Avatex - During the  fifty-three  weeks ended
                  July 3, 1999 and the fifty-two  weeks ended June 27, 1998, the
                  Company invested $1,000 and $4,000, respectively,  to purchase
                  approximately 15.1% of Avatex  Corporation,  formerly known as
                  FoxMeyer Health Corporation ("Avatex"), an affiliate of one of
                  the  Company's  former  largest   suppliers  and  the  largest
                  stockholder  of the Company (see Note 9). Under the provisions
                  of SFAS No. 115, this  investment  was carried at market value
                  as available-for-sale  securities.  Unrealized losses on these
                  securities  were excluded from earnings and were reported as a
                  separate component of stockholders' equity until realized.  In
                  the fourth quarter of fiscal year 1999,  management determined
                  the investment sustained an other than temporary impairment as
                  defined  in SFAS No.  115.  As such,  the  Company  recorded a
                  charge of $2,393 in the Consolidated  Statement of Operations.
                  On June 18, 1999,  the Company  entered into an agreement with
                  certain   preferred   shareholders   of  Avatex  to   purchase
                  approximately  2.8 million  shares of Avatex common stock at a
                  price of $2.00 per share. The transaction is expected to close
                  in the second quarter of fiscal year 2000 after which Phar-Mor
                  will own  approximately  4.95 million  shares of Avatex common
                  stock (representing approximately 36% of Avatex common stock).
                  As  a  result  of  the  transaction  and  in  accordance  with
                  Accounting  Principles  Board  Opinion  ("APB")  No.  18,  the
                  Company  will  revise  its  method  of   accounting   for  the
                  investment to the equity method of accounting.

                                            F-7
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------
                  j.  Deferred  Debt Expense - Deferred debt expense is included
                  in other assets and is amortized on a straight-line basis over
                  the term of the related debt.

                  k. Goodwill - Goodwill is amortized on a  straight-line  basis
                  over its estimated useful life, which ranges between 25 and 40
                  years and is net of accumulated  amortization of $318 and $123
                  at July 3, 1999 and June 27, 1998, respectively.

                  l.  Purchased  Pharmacy  Files - Purchased  pharmacy files are
                  included  in other  assets and are  recorded at fair value and
                  amortized  over their  estimated  useful  lives,  which  range
                  between 3 and 20 years.

                  m. Pre-Opening  Costs - Expenses incurred for new stores prior
                  to their opening are expensed as incurred.

                  n. Property and Equipment - The Company's  policy is to record
                  property and equipment (including  leasehold  improvements) at
                  cost.  Depreciation  is recorded on the  straight-line  method
                  over  the  estimated  useful  lives of the  assets.  Leasehold
                  improvements  are amortized over the estimated useful lives of
                  the  improvements  or the lives of the  leases,  whichever  is
                  shorter.  The Company  capitalizes  the costs of software  and
                  software  upgrades  purchased for use in its  operations.  The
                  Company  expenses the internal costs of software  developed or
                  modified for use in its  operations.  Maintenance  and repairs
                  are expensed as incurred.  Replacements  and  betterments  are
                  capitalized  and  depreciated  over  the  remaining  estimated
                  useful life of the asset .

                  o. Leased Property Under Capital Leases - The Company accounts
                  for capital leases,  which transfer  substantially  all of the
                  benefits  and risks  incident to the  ownership of property to
                  the Company, as the acquisition of an asset and the incurrence
                  of an obligation.  Under this method of accounting the cost of
                  the  leased   asset  is   amortized   principally   using  the
                  straight-line  method over its estimated  useful life, and the
                  obligation, including interest thereon, is liquidated over the
                  life of the lease.

                  p. Operating  Leases and Deferred Rent - Operating  leases are
                  accounted for on the straight-line method over the lease term.
                  Deferred rent represents the difference between rents paid and
                  the amounts expensed for operating leases.

                  q.  Unfavorable   Lease  Liability  -  The  unfavorable  lease
                  liability  represents  the excess of the present  value of the
                  liability  related to lease commitments over the present value
                  of market rate rents.  This  liability  will be amortized as a
                  reduction of rent expense over the remaining lease terms.  The
                  amounts  were  recorded as part of  fresh-start  reporting  in
                  conjunction  with a Chapter 11 Bankruptcy  proceeding in which
                  the Company emerged from Chapter 11 on September 11, 1995, and
                  related to purchase accounting for an acquisition.

                  r.  Self  Insurance   Reserves  -  The  Company  is  generally
                  self-insured for losses and liabilities  related  primarily to
                  workers'  compensation and  comprehensive  general and product
                  liability.   Losses  are  accrued  based  upon  the  Company's
                  estimates of the aggregate liability for claims incurred using
                  certain  actuarial   assumptions  followed  in  the  insurance
                  industry and based on Company experience.

                  s. Income Taxes - The Company  accounts for income taxes using
                  the provisions of SFAS No. 109, "Accounting for Income Taxes".

                  t.  Stock  Based   Compensation  -  The  Company  applies  the
                  provisions  of APB No.  25,  "Accounting  for Stock  Issued to
                  Employees" and related  interpretations  in accounting for its
                  stock-based compensation arrangements.

                  u. Revenue  Recognition - Sales are  recognized on merchandise
                  inventories sold upon receipt by the customer and are recorded
                  net of returns.

                                            F-8
<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------

                  v. Reclassifications - Certain amounts in prior year financial
                  statements have been  reclassified to conform with the current
                  year presentation.

                  w.  Estimates - The  preparation  of financial  statements  in
                  conformity  with  generally  accepted  accounting   principles
                  requires  management to make  estimates and  assumptions  that
                  affect the  reported  amounts of assets  and  liabilities  and
                  disclosure of contingent assets and liabilities at the date of
                  the financial  statements and the reported amounts of revenues
                  and expenses  during the period.  Actual  results could differ
                  from those estimates.

                  x. New Accounting Pronouncements - In June 1997, the Financial
                  Accounting  Standards  Board  ("FASB")  issued  SFAS No.  130,
                  "Reporting  Comprehensive  Income."  SFAS No. 130  establishes
                  standards   for   reporting   comprehensive   income  and  its
                  components, some of which have been historically excluded from
                  the Consolidated Statement of Operations and recorded directly
                  to the equity  section of an entity's  statement  of financial
                  position.  SFAS No.  130  also  requires  that the  cumulative
                  balance  of  these  items of other  comprehensive  income  are
                  reported  separately  from  retained  earnings and  additional
                  paid-in  capital  in the  equity  section  of a  statement  of
                  financial  position.  This  statement is effective  for fiscal
                  years  beginning  after December 15, 1997. The Company adopted
                  SFAS  No.  130  in  fiscal  year  1999.  As a  result  of  the
                  accounting  related  to the  Avatex  transaction  there are no
                  components of other  comprehensive  income for the fifty-three
                  weeks ended July 3, 1999.

                  In June 1998,  the FASB issued SFAS No. 133,  "Accounting  for
                  Derivative   Instruments   and  Hedging   Activities,"   which
                  establishes  accounting and reporting standards for derivative
                  instruments  and for hedging  activities.  It requires that an
                  entity   recognize  all   derivatives   as  either  assets  or
                  liabilities in the statement of financial position and measure
                  those  instruments at fair value, with the potential effect on
                  operations  dependent upon certain  conditions being met. SFAS
                  No. 133 (as  amended  by SFAS No.  137) is  effective  for all
                  fiscal quarters of fiscal years beginning after June 15, 2000.
                  Management  does not believe that the adoption of SFAS No. 133
                  will have a  material  impact  on its  financial  position  or
                  results of operations.

                                            F-9

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>

2.       ACCOUNTS RECEIVABLE

         Accounts receivable consists of the following:

                                                      July 3, 1999   June 27, 1998
                                                      ------------   -------------
<S>                                                  <C>             <C>
          Accounts receivable - vendors              $      13,587   $      11,712
          Third-party prescriptions                         14,038           9,205
          Vendor coupons                                     1,015           1,238
          Other                                              1,397             174
                                                            ------          ------
                                                            30,037          22,329
          Less allowance for doubtful accounts               1,744           1,402
                                                            ------          ------
                                                     $      28,293   $      20,927
                                                     =============   =============
</TABLE>

<TABLE>
<CAPTION>


3.       MERCHANDISE INVENTORIES

         Merchandise inventories consists of the following:

                                                      July 3, 1999   June 27, 1998
                                                      ------------   -------------
<S>                                                  <C>             <C>
          Store inventories                          $     187,197   $     146,969
          Warehouse inventories                             41,624          34,659
          Video rental tapes - net                           5,080           6,065
                                                           -------         -------
                                                           233,901         187,693
          Less reserves for markdowns, shrinkage
           and vendor rebates                               14,956          11,624
                                                           -------         -------
                                                     $     218,945   $     176,069
                                                     =============   =============
</TABLE>

         The video rental tape inventory is net of accumulated amortization of
         $7,526 and $13,340 at July 3, 1999 and June 27, 1998, respectively.

<TABLE>
<CAPTION>

4.       PROPERTY AND EQUIPMENT

         Property and equipment consists of the following:


                                                      July 3, 1999   June 27, 1998
                                                      ------------   -------------
<S>                                                  <C>             <C>
          Furniture, fixtures and equipment          $      60,534   $      40,083
          Building improvements to leased property          45,804          33,622
          Land                                                 497             166
          Building                                           1,517            --
          Capital leases:
           Buildings                                        11,076          11,076
           Furniture, fixtures and equipment                22,072          21,860
                                                            ------          ------
                                                           141,500         106,807
          Less accumulated depreciation and
           amortization                                     47,539          30,923
          Less allowance for disposal of property
           and equipment                                       223             372
                                                            ------          ------
                                                     $      93,738   $      75,512
                                                     =============   =============

</TABLE>

                                           F-10

<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>

5.       OTHER ASSETS

         Other assets consists of the following:

                                                      July 3, 1999   June 27, 1998
                                                      ------------   -------------
<S>                                                  <C>             <C>
          Purchased pharmacy files                   $       4,001   $         496
          Deferred debt expense                                456              79
          Utility and other deposits                           396             664
          Other                                                280             537
                                                             -----           -----
                                                     $       5,133   $       1,776
                                                     =============   =============
</TABLE>

         Deferred  debt  expense  and  purchased   pharmacy  files  are  net  of
         accumulated  amortization  of $171 and $803,  respectively,  at July 3,
         1999 and $989 and $425,  respectively,  at June 27, 1998.  The deferred
         debt expense  consists of debt  origination  costs  associated with the
         credit facility (See Note 6).


6.       REVOLVING CREDIT FACILITIES

         On  September  11, 1995,  the Company  entered into a Loan and Security
         Agreement (the  "Facility")  with  BankAmerica  Business  Credit,  Inc.
         ("BABC"), as agent, and other financial institutions (collectively, the
         "Lenders"), that established a credit facility in the maximum amount of
         $100,000.

         Borrowings  under the Facility could have been used for working capital
         needs and general corporate purposes.  Up to $50,000 of the Facility at
         any time could have been used for  standby and  documentary  letters of
         credit.  The Facility  included  restrictions  on, among other  things,
         additional debt, capital expenditures, investments, restricted payments
         and  other  distributions,  mergers  and  acquisitions,  and  contained
         covenants  requiring the Company to meet a specified  quarterly minimum
         EBITDA  Coverage  Ratio (the sum of earnings  before  interest,  taxes,
         depreciation  and  amortization,   as  defined,   divided  by  interest
         expense),  calculated  on a rolling four quarter  basis,  and a monthly
         minimum net worth test.

         Credit  availability  under the  Facility at any time was the lesser of
         the  Aggregate  Availability  (as defined in the Facility) or $100,000.
         Availability  under the Facility,  after  subtracting  amounts used for
         outstanding  letters  of credit,  was  $91,704  at June 27,  1998.  The
         Facility established a first priority lien and security interest in the
         current  assets of the Company,  including,  among other  items,  cash,
         accounts receivable and inventory.

         Advances  made under the  Facility  would have  borne  interest  at the
         BankAmerica  reference rate plus 1/2% or London Interbank  Offered Rate
         ("LIBOR") plus the  applicable  margin.  The  applicable  margin ranged
         between  1.50%  and 2.00% and was  determined  by a formula  based on a
         ratio  of  (a)  the  Company's   earnings   before   interest,   taxes,
         depreciation and  amortization to (b) interest.  Under the terms of the
         Facility,  the Company was required to pay a commitment fee of 0.28125%
         per annum on the unused portion of the Facility,  letter of credit fees
         and certain other fees.

         There were no  borrowings  under the  Facility.  At June 27, 1998 there
         were  letters of credit in the amount of $5,709  outstanding  under the
         Facility.

         The Company  entered  into an Amended  and  Restated  Revolving  Credit
         Facility (the "Amended Revolving Credit Facility")  effective September
         10, 1998 with BABC, as agent,  and other  financial  institutions  that
         established a credit facility in the maximum amount of $100,000.

                                           F-11

<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------

         Borrowings under the Amended  Revolving Credit Facility may be used for
         working capital needs and general corporate purposes.  Up to $50,000 of
         the  facility  at any  time  may be used for  standby  and  documentary
         letters of credit.  The Facility includes  restrictions on, among other
         things,    additional   debt,   investments,    dividends   and   other
         distributions,  mergers  and  acquisitions.  The  facility  contains no
         financial covenants.

         Credit  availability under the Amended Revolving Credit Facility at any
         time is the lesser of the  Aggregate  Availability  (as  defined in the
         Facility)  or  $100,000.   Availability   under  the  Facility,   after
         subtracting outstanding letters of credit, was $75,225 at July 3, 1999.
         The Amended Revolving Credit Facility establishes a first priority lien
         and security interest in the current assets of the Company,  including,
         among other items, cash, accounts receivable and inventory.

         Advances made under the Amended Revolving Credit Facility bear interest
         at the BankAmerica  reference rate plus 1/2% or LIBOR plus 2.00%. Under
         the terms of the  Amended  Revolving  Credit  Facility,  the Company is
         required to pay a commitment  fee of between  0.25% and 0.35% per annum
         on the  unused  portion  of the  facility,  letter of  credit  fees and
         certain other fees.

         At July 3, 1999 the  BankAmerica  reference  rate (prime rate) was 8.0%
         and the LIBOR rate was 5.18%.

         At July 3, 1999  there  were  letters of credit in the amount of $4,709
         outstanding under the Amended Revolving Credit Facility.

         The Amended Revolving Credit Facility expires on March 14, 2002.


7.       LONG-TERM DEBT

         The composition of the debt  obligations  included on the  consolidated
         balance sheets is as follows:

<TABLE>
<CAPTION>

                                                                           July 3, 1999   June 27, 1998
                                                                           ------------   -------------
<S>                                                                       <C>              <C>
          Senior unsecured notes, interest rate of 11.72%,
           due September 2002                                             $      91,462    $     91,462

          Amended Revolving Credit Facility                                      20,066            --

          Equipment notes, interest rate of 7%, due in installments
           through October 2003                                                   3,785           5,484

          Tax notes, interest rates at 5.89% to 8%, due through
           September 2001                                                         4,575           5,257

          Real estate mortgage notes and bonds payable at rates ranging
           from 3% to 9.98% and the prime rate plus 1%                            4,667           4,932
                                                                                -------         -------
          Total debt                                                            124,555         107,135
          Less current portion                                                    1,751           3,276
                                                                                -------         -------
          Total long-term debt                                            $     122,804   $     103,859
                                                                          =============   =============
</TABLE>

         The Company must offer to purchase the senior unsecured notes at a
         price equal to 101% of the  principal  amount upon the  occurrence of a
         change in control.  The new senior notes contain restrictions on, among
         other things,  incurrence of debt, payment of dividends and repurchases
         of common stock.

         The Company has mortgage notes and bonds payable collateralized by real
         estate with an aggregate net book value of $4,038 and $4,222 at July 3,
         1999 and June 27, 1998, respectively.

                                           F-12


<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------

         Future  maturities  of long-term  debt  subsequent  to July 3, 1999 are
         summarized as follows:

                  2000                                                $    1,751
                  2001                                                     1,139
                  2002                                                    23,159
                  2003                                                    92,604
                  2004                                                       525
                  Thereafter                                               5,377
                                                                           -----
                                                                        $124,555
                                                                        ========

8.       LEASES

         The  Company  leases its retail  store  properties,  certain  warehouse
         facilities and certain  equipment  under capital and operating  leases.
         Generally,  leases are net leases that require the payment of executory
         expenses such as real estate taxes,  insurance,  maintenance  and other
         operating costs, in addition to minimum  rentals.  The initial terms of
         the leases range from three to twenty-five  years and generally provide
         for renewal options.

         Minimum  annual  rentals for all capital and  operating  leases  having
         initial noncancelable lease terms in excess of one year at July 3, 1999
         are as follows:

                                                      Capital        Operating
                                                       Leases           Leases
                                                       ------           ------
                  2000                                $ 9,036         $ 44,767
                  2001                                  5,989           42,350
                  2002                                  5,291           39,996
                  2003                                  3,423           36,088
                  2004                                  2,033           30,582
                  Thereafter                            8,449          145,016
                                                        -----          -------

          Total minimum lease payments                 34,221         $338,799
          Less amounts representing interest            6,883         ========
                                                        -----
          Present value of minimum lease payments      27,338
          Less current portion                          7,195
                                                        -----
          Long-term capital lease obligations         $20,143
                                                      =======

         The operating leases on substantially all store properties provide for
         additional  rentals  when sales  exceed  specified  levels and  contain
         escalation  clauses.  Rent expense for the fifty-three weeks ended July
         3, 1999,  fifty-two  weeks ended June 27, 1998, and the fifty-two weeks
         ended June 28, 1997 was  $37,306,  $31,921,  and $32,557  respectively,
         including $223, $123, and $145 of additional rentals.

9.       TRANSACTIONS WITH RELATED PARTIES

         From  September  11, 1995 to September  19, 1997,  Hamilton  Morgan LLC
         ("Hamilton  Morgan")  beneficially  owned  approximately  39.9%  of the
         Company's common stock.  During this period,  (a) Avatex owned 69.8% of
         Hamilton  Morgan,  and Abbey J. Butler and Melvyn J.  Estrin,  Avatex's
         Co-Chairmen  of the Board and Co-Chief  Executive  Officers,  served as
         directors of the  Company,  and (b) Robert Haft owned 30.2% of Hamilton
         Morgan and served as  Hamilton  Morgan's  President  and the  Company's
         Chairman of the Board and Chief  Executive  Officer.  On September  19,
         1997, under the terms of an agreement  between Hamilton Morgan,  Robert
         Haft and Avatex (the "Hamilton Morgan Agreement"),  Avatex acquired the
         3,750,000  shares of the  Company's  common stock  previously  owned by
         Hamilton  Morgan  in  exchange  for  (i)  the  redemption  of  Avatex's
         membership interest in Hamilton

                                           F-13
<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------

         Morgan,  (ii)  the  satisfaction  of a  certain  promissory  note  from
         Hamilton  Morgan to Avatex  and (iii) the  transfer  of  certain  other
         assets from Avatex to Hamilton  Morgan.  Avatex now  beneficially  owns
         approximately 39.1% of the Company's common stock.

         In conjunction with the Hamilton Morgan Agreement,  the Company entered
         into a Severance  Agreement  with Robert Haft  whereby he resigned  his
         positions as  Chairman of the Board of  Directors  and Chief  Executive
         Officer and received a lump sum cash payment of $4,417. Under the terms
         of the  Severance  Agreement,  the  Company  will  continue  to provide
         benefits to him through  September  19,  2000.  He is  indemnified  and
         entitled  to  tax   reimbursement  in  respect  to  any  payments  that
         constitute excess parachute payments under Federal Income Tax laws. The
         Company  is  obligated  to  provide a letter of credit in the amount of
         approximately  $2,900 to secure its contractual  obligations  under the
         Severance Agreement.

         A subsidiary of Avatex,  FoxMeyer  Drug  Company,  supplied the Company
         with  pharmaceuticals  and health and beauty care products under a long
         term contract until November 1996, when  substantially  all of FoxMeyer
         Drug Company's  assets were acquired by McKesson  Corporation.  For the
         fifty-two  weeks ended June 28, 1997 the Company  purchased  $71,298 of
         products from FoxMeyer Drug Company under the contract.

         In March 1998 and December 1998, 13 persons and entities  purchased (or
         committed  to  purchase)  a total of  $7,200  of  Series  A  membership
         interests in Chemlink Acquisition Company, LLC, which in turn purchased
         a total of 50% of the  membership  interests in Chemlink  Laboratories,
         LLC. These persons and entities  included the Company;  Avatex;  two of
         the Company's executive officers,  Abbey J. Butler and Melvyn J. Estrin
         (and/or their designees);  one Avatex officer,  Edward L. Massman;  one
         non-officer director of Avatex; and five additional parties related to,
         or referred to by,  Abbey J. Butler or Melvyn J.  Estrin.  Of the total
         amount invested,  the Company's share was approximately 35.8%, Avatex's
         share was  approximately  41.1%, the Avatex  officers/designees'  share
         (including  Messrs.  Butler and Estrin) was  approximately  14.4%,  the
         Avatex  non-officer  director's share was  approximately  0.7%, and the
         related  parties'  share was  approximately  8.0%.  The  largest  share
         invested  by a  Company  officer  or  director  (or his  designee)  was
         approximately 6.1% of the total amount invested. Messrs. Butler, Estrin
         and Shulman  serve on the Board of  Managers of Chemlink  Laboratories,
         LLC. The Company  accounts for this investment  using the equity method
         of accounting.

         In April 1998,  13 persons and  entities  purchased  (or  committed  to
         purchase) a total of $3,000 of Series B Non-voting  Preferred Stock and
         warrants to  purchase  Series B  Preferred  Stock of RAS Holding  Corp.
         These  persons and entities  included the Company;  Avatex;  two of the
         Company's executive officers, Melvyn J. Estrin and Abbey J. Butler; all
         of Avatex's  executive  officers and its Director of Accounting (and/or
         their  designees);   one  non-officer   director  of  Avatex;  and  two
         additional  parties  related to, or referred to by,  Abbey J. Butler or
         Melvyn J. Estrin. Mr. Butler is also a director of RAS Holding Corp. Of
         the total amount invested,  Avatex's share was approximately 46.7%, the
         Company's  share  was 25%,  the  Avatex  officers/designees'  share was
         19.8%, the Avatex  non-officer  director's share was 1% and the related
         parties' share was approximately 7.5%. The largest share invested by an
         officer or  director of the  Company  (or his  designee)  was 5% of the
         total amount  invested.  The Company accounts for this investment using
         the cost method of accounting.

         In April  1998,  the  Company  and  Avatex  each  purchased  $1,250  of
         preferred  stock of HPD Holdings Corp.  ("HPD") in connection  with the
         acquisition  by a HPD subsidiary of certain of the assets of Block Drug
         Company, Inc. ("Block") used in or related to the manufacture,  sale or
         distribution  of Block's  household  product  lines.  In addition,  the
         Company and Avatex  each  acquired  2.5% of the common  stock of HPD as
         part  of  the  transaction.  The  largest  shareholder  of  HPD  is HPD
         Partners,  LP, a Delaware  limited  partnership and Abbey J. Butler and
         Melvyn J. Estrin are limited partners of HPD Partners, LP and directors
         of HPD  Laboratories,  Inc.,  a wholly  owned  subsidiary  of HPD.  The
         Company   accounts  for  this  investment  using  the  cost  method  of
         accounting.

         During Fiscal Year 1999,  the Company paid $77 to Human Service  Group,
         Inc. for  secretarial  services  provided to Mr. Estrin.  Human Service
         Group, Inc. is a corporation wholly owned by Mr. Estrin.

                                           F-14

<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------

         The Company purchased $319 and $314 of product from AM Cosmetics,  Inc.
         during  Fiscal  Year 1999 and 1998,  respectively.  Mr.  Butler and Mr.
         Estrin were directors of AM Cosmetics, Inc. until September, 1998.

         The Company  purchased $20 and $241 of product from Carson Products,  a
         subsidiary  of  Carson,   Inc.   during  Fiscal  Year  1999  and  1998,
         respectively. Mr. Butler and Mr. Estrin are directors of Carson, Inc. A
         subsidiary  of Avatex  purchased  a total of  372,000  shares of Carson
         Class A common stock in December 1997 and January 1998.

         The Company paid CB Equities  Corporation  $74 and $52,  during  Fiscal
         Year 1999 and 1998, respectively,  for office and equipment support for
         Mr. Butler. Mr. Butler is President of CB Equities Corporation.

10.      WARRANTS AND OPTIONS

         Warrants
         --------

         There are warrants to purchase an aggregate of 1,250,000  common shares
         outstanding  as of July 3,  1999.  Each  warrant  entitles  the  holder
         thereof to acquire  one common  share at a price of $13.50,  subject to
         certain adjustments. The warrants are exercisable at any time until the
         close of  business  on  September  10,  2002.  As of July 3,  1999,  no
         warrants had been exercised.


         Stock Options
         -------------

         The Company has an  incentive  stock  option plan for  officers and key
         employees  which  allows for the  issuance  of a maximum  of  3,500,000
         options.  As of July 3, 1999,  options for 441,433  common  shares were
         reserved  for future  grant,  and  options  for  3,058,567  shares were
         outstanding  and are exercisable  upon vesting.  Under the terms of the
         option plan,  all options  have a  seven-year  term from date of grant.
         Generally,  the options  granted vest with respect to 20% or 33 1/3% of
         the  underlying  shares on the grant date,  and will vest in additional
         increments  of 20% or 33 1/3% of the  underlying  shares on each of the
         subsequent  anniversaries  of the grant date until 100% vested.  To the
         extent then vested,  the options are generally  exercisable  within one
         year following the death or disability of the holder of the option, and
         within six months of any termination event,  except where a termination
         is for  cause,  in which case the option  will then  terminate.  To the
         extent then not vested,  the options  generally will terminate upon the
         holders death, disability or termination of employment.  The employment
         agreements  of  certain  executive  officers  provide  for  accelerated
         vesting of options upon specified termination events.

         The Company has a stock option plan for  directors.  Before  October 1,
         1997,  each director  received an annual grant of an option to purchase
         5,000 shares of Common Stock.  Commencing  with the grant on October 1,
         1997,  each  director  now  receives  an  annual  grant of an option to
         purchase 10,000 shares of Common Stock.  The options vest  immediately,
         expire  five  years  after the  grant  date and are  exercisable  at an
         exercise  price equal to the market  price on the grant date. A maximum
         of 500,000 common shares may be granted under the stock option plan for
         directors.  As of  July  3,  1999,  options  for  235,000  shares  were
         outstanding.

         Each director may also elect to receive common stock, in lieu of all or
         portions  of the  director's  annual  retainer  at a price equal to the
         market price as of October 1 of the year of the election.

                                           F-15

<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts,continued)
- --------------------------------------------------------------------------------

         The  Company  applies  APB No.  25,  "Accounting  for  Stock  Issued to
         Employees"   and  related   interpretations   in  accounting   for  its
         stock-based compensation.  Accordingly, for the fifty-three weeks ended
         July 3, 1999 and the fifty-two  weeks ended June 27, 1998,  the Company
         recognized $704 and $1,401, respectively,  in compensation cost for the
         Company's stock option plans in the accompanying consolidated financial
         statements.   Had  compensation  cost  for  the  Company's  plans  been
         determined  based on the fair  value at the grant  date  instead of the
         intrinsic value method  described above for the awards granted in 1997,
         1998,  and 1999 the  Company's  net income (loss) and net income (loss)
         per share would have been  reduced to the pro forma  amounts  indicated
         below.

<TABLE>
<CAPTION>

                                       Fifty-three weeks           Fifty-two weeks           Fifty-two weeks
                                       ended July 3, 1999         ended June 27, 1998       ended June 28, 1997
                                       ------------------         -------------------       -------------------

<S>                                         <C>                        <C>                       <C>
         Net loss
           As reported                      $(1,592)                   $  (8,830)                $ (2,281)
           Pro forma                        $(3,849)                   $ (11,654)                $ (2,541)

         Basic and diluted earnings
         per share
           As reported                       $(0.13)                      $(0.72)                $  (0.19)
           Pro forma                         $(0.31)                      $(0.96)                $  (0.21)


</TABLE>

         The fair value of each option has been  estimated  on the date of grant
         using  the  Black-Scholes  options  pricing  model  with the  following
         assumptions for the periods presented:  expected  volatility of 30%; no
         dividend yield; expected life of 7 years; and a risk-free interest rate
         of 6.5%.

         All of  the  Company's  stock  option  plans  are  administered  by the
         Compensation Committee of the Company's Board of Directors.

         As of July 3, 1999,  2,499,273  options were  exercisable at a weighted
         average exercise price per share of $7.23.


                                           F-16

<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>

         The following table summarizes stock option activity under the plans:

                                                                                              Weighted
                                                             Weighted                          Average        Weighted
                                                              Average         Exercise        Remaining        Average
                                               Options        Exercise          Price        Contractual     Grant Date
                                            Outstanding   Price Per Share     per Share      Life (Years)    Fair Value
                                            -----------   ---------------     ---------      ------------    ----------
<S>                                           <C>           <C>             <C>                   <C>
          Balance at June 29, 1996            1,358,617     $   7.91        $ 7.06 - $ 8.00       6.22

          Granted                               100,000     $   5.66        $ 5.44 - $6.17                      2.68

          Forfeited                            (137,800)    $   7.82        $ 7.06 - $8.00
                                              ---------
          Balance at June 28, 1997            1,320,817     $   7.75        $ 5.44 - $8.00        5.30

          Granted                             1,840,000     $   7.83        $ 5.44 - $9.63                      3.55

          Forfeited                            (467,984)    $   7.00        $ 5.44 - $8.00

          Exercised                             (76,666)    $   7.50        $ 6.50 - $8.00
                                              ---------
          Balance at June 27, 1998            2,616,167     $   7.92        $ 5.44 - $9.63        5.71

          Granted                             1,120,300     $   4.47        $ 4.25 - $8.13                      2.11

          Forfeited                             (21,233)    $   7.88        $ 7.22 - $9.63

          Exercised                              (5,000)    $   6.17        $ 6.17
                                              ---------
          Balance at July 3, 1999             3,710,234     $   6.88        $ 4.25 - $9.63        5.32
                                              =========
</TABLE>

         On February 17, 1998, the Company granted  options to purchase  375,000
         shares at $5.4375 and options to purchase  400,000  shares at $6.84375.
         These options were issued at exercise  prices below the market price of
         $9.6875 on this date. All of the remaining  options were granted at the
         market price on the date of the grant.

         The following table stratifies the options as of July 3, 1999:

<TABLE>
<CAPTION>
                                                                                                       Weighted
                                                                   Weighted Average                    Average
                                       Total      Weighted Average    Remaining                        Exercise
               Exercise Price         Options         Exercise       Contractual        Options     Price Per Share
                  per Share         Outstanding   Price Per Share    Life (Years)     Exercisable     Exercisable
                  ---------         -----------   ---------------    ------------     -----------   ---------------

<S>            <C>                    <C>              <C>               <C>           <C>               <C>
               $ 8.00 - $ 9.63        1,554,934        $ 8.86            4.67          1,218,101         $ 8.73

               $ 6.17 - $ 7.75          785,300        $ 7.04            4.67            571,172         $ 7.06

               $ 4.25 - $ 5.44        1,370,000        $ 4.55            6.42            710,000         $ 4.80

</TABLE>

         EMPLOYEE STOCK PURCHASE PLAN
         ----------------------------

         The Company  sponsors an Employee  Stock  Purchase Plan ("ESPP")  under
         which it is authorized to issue up to 500,000 shares of common stock to
         all  employees  with a minimum  of three  months of  service.  The ESPP
         allows eligible  employees to contribute  through payroll deductions up
         to 10% of their annual salary toward stock  purchases.  Stock purchases
         will be made  quarterly at 90% of the closing  price at the last day of
         any calendar quarter.

11.      INCOME TAXES

         Deferred  income taxes at July 3, 1999 and June 27,  1998,  reflect the
         net tax effect of temporary differences between the carrying amounts of
         assets and liabilities for financial reporting purposes and the amounts
         used for income tax purposes. Deferred tax assets are recognized to the
         extent  that  realization  of such  benefits  is more  likely than not.
         Changes in tax rates or laws will result in adjustments to the recorded
         deferred  tax assets or  liabilities  in the period  that the change is
         enacted.

                                           F-17


<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>

         The components of deferred tax assets and liabilities are as follows:

                                                              July 3, 1999   June 27, 1998
                                                              ------------   -------------
<S>                                                              <C>            <C>
         Deferred Tax Assets:
          Operating and restructuring reserves                   $   5,977      $   5,495
          Net operating losses                                     131,807        114,293
          Depreciation and amortization                             29,578         28,411
          Lease escalation accruals                                  4,454          4,470
          Jobs tax credit                                            4,432          4,432
          Other items                                                4,458          3,730
                                                                     -----          -----
                                                                   180,706        160,831
          Valuation allowance                                     (170,936)      (151,061)
                                                                  --------       --------
           Net deferred tax assets                               $   9,770      $   9,770
                                                                 =========      =========


         Composition of amounts in Consolidated
          Balance Sheet:
          Deferred tax assets - current                          $     516      $     489
          Deferred tax liabilities - current                          --             --
                                                                  --------       --------
           Net deferred tax assets - current                     $     516      $     489
                                                                 =========      =========


          Deferred tax assets - noncurrent                       $   9,254      $   9,281
          Deferred tax liabilities - noncurrent                       --             --
                                                                  --------       --------
           Net deferred tax assets - noncurrent                  $   9,254      $   9,281
                                                                 =========      =========
</TABLE>

         Deferred  tax assets,  arising  both from future  deductible  temporary
         differences and net operating losses  ("NOLs"),  have been reduced by a
         valuation  allowance  to an amount  more likely than not to be realized
         through the future reversal of existing taxable temporary  differences.
         Any  future  reversal  of  the  valuation  allowance  existing  at  the
         effective date of the Company's plan of  reorganization to increase the
         net deferred tax asset will be added to additional paid-in capital.

         There is no current income tax provision. A reconciliation of the total
         tax  provision  with the amount  computed  by  applying  the  statutory
         federal income tax rate to (loss) income before taxes is as follows:

<TABLE>
<CAPTION>

                                                   Fifty-three      Fifty-two       Fifty-two
                                                   weeks ended     weeks ended    weeks ended
                                                   July 3, 1999   June 27, 1998   June 28, 1997
                                                   ------------   -------------   -------------
<S>                                                     <C>            <C>           <C>
           Statutory tax rate                           (35.0%)        (35.0%)       (35.0%)
           Change in valuation allowance                 35.0%          35.0%         35.0%
                                                         ----           ----          ----
            Effective tax rate                            0.0%           0.0%          0.0%
                                                          ===            ===           ===

</TABLE>

         The Company has  approximately  $363,000 of tax basis NOLs available to
         offset future  taxable  income.  Approximately  $347,000 of this amount
         ("Section 382 NOLs") is subject to restrictions enacted in the Internal
         Revenue  Code of 1986,  as  amended,  dealing  specifically  with stock
         ownership  changes and debt  cancellations  that occurred in connection
         with the Company's emergence from bankruptcy.  Additional  restrictions
         imposed  by  Internal   Revenue  Code  Section  382  (I)(6),   and  the
         regulations  thereunder,  could further limit the Company's  ability to
         use  its  Section  382  NOLs  to  offset  future  income  to an  amount
         approximating  $5,500  annually.  The  remaining  $16,000  of NOLs were
         incurred  subsequent  to September  2, 1995,  and may be used to offset
         future  taxable  income  without  restriction.  These NOLs will  expire
         beginning in 2008.

         The  Company  also has  $4,432  of  federal  targeted  jobs tax  credit
         carryovers, which will expire beginning in 2001.

         The Internal Revenue Service has completed its field examination of the
         Company's  federal  income tax returns  for all years to and  including
         June 1992.

                                           F-18

<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------

12.      EMPLOYEE BENEFIT PLANS

         Defined Contribution Plans
         --------------------------

         The Company has defined  contribution  employee  savings plans covering
         employees  who meet the  eligibility  requirements  as described in the
         plans.  The Company  contributes to the union employee  savings plan an
         amount equal to 25% of an employee's contribution up to a maximum of 4%
         of the employee's compensation. The Company contributes to the nonunion
         employee  savings  plan an  amount  equal  to  100%  of the  employee's
         contribution up to 2% of the employee's pay and a minimum of 20% of the
         employee's  contribution  in  excess of 2% up to 4% of  employee's  pay
         based on the Company's financial  performance.  The Company contributes
         to the Pharmhouse  employee savings plan an amount equal to 100% of the
         employee's contribution up to one dollar of an employee's pay each week
         and 25% of the  employee's  contribution  in excess of one dollar  each
         week up to 3% of employee's pay. Employee savings plan expenses for the
         fifty-three  weeks ended July 3, 1999,  the fifty-two  weeks ended June
         27, 1998 and the  fifty-two  weeks ended June 28,  1997,  were  $1,087,
         $1,009 and $980, respectively.

         Health and Welfare Plans
         ------------------------

         The Company also contributes to a multiemployer  union sponsored health
         and welfare plan covering truck drivers and warehouse personnel.  Total
         expenses for the  fifty-three  weeks ended July 3, 1999,  the fifty-two
         weeks ended June 27, 1998, and the fifty-two weeks ended June 28, 1997,
         were $2,050, $1,858, and $1,303, respectively.

         The  Company  has no  postretirement  health and  welfare  or  benefits
         programs.

         Defined Benefit Plans
         ---------------------

         During the  fifty-three  weeks ended July 3, 1999, the Company  adopted
         SFAS  No.  132,  "Employer's   Disclosures  about  Pensions  and  Other
         Postretirement    Benefits",    which   standardizes   the   disclosure
         requirements for pensions and other postretirement  benefits,  requires
         additional  information on changes in the benefit  obligations  and the
         fair values of plan assets that will facilitate financial analysis, and
         eliminates certain disclosures no longer considered useful. It does not
         change the recognition or measurement of these plans. As required,  the
         presentation  of information  for years prior to July 3, 1999 have been
         restated for comparative purposes.

         The Company  provides pension  benefits under  noncontributory  defined
         benefit  pension  plans  to  its  union  employees  who  have  met  the
         applicable age and service requirements specified in the plans.

         Benefits  are  earned  on the basis of  credited  service  and  average
         compensation over a period of years. Vesting occurs after five years of
         service as specified under the plans.  The Company makes  contributions
         to the plans as necessary to satisfy the minimum funding requirement of
         ERISA.

         The Company  provided pension  benefits under  noncontributory  defined
         benefit  pension  plans  to its  non-union  employees  who  had met the
         applicable age and service requirements  specified in the plans. During
         fiscal  1996 the  Company's  Board of  Directors  voted to  freeze  the
         benefits  accruing under its defined benefit plan that covers non-union
         personnel  effective  June  29,  1996  and to  increase  the  Company's
         matching  contribution  to the  defined  contribution  plan  for  those
         employees.  The Company terminated its defined benefit plan that covers
         non-union personnel on April 30, 1998. Lump sum cash payments were made
         to the majority of plan participants prior to June 27, 1998.  Annuities
         were purchased for the remaining  participants  during the  fifty-three
         weeks ended July 3, 1999.

                                           F-19

<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>

         The  following  table  sets forth the  funded  status of the  Company's
         defined  benefit  pension  plans  and  the  amounts  recognized  in the
         Company's consolidated balance sheets:

                                                                 July 3, 1999    June 27, 1998
                                                                 ------------    -------------
<S>                                                                <C>              <C>
          Change in benefit obligation
           Benefit obligation at the beginning of the year         $    5,175       $   10,262
           Service costs with expenses                                    287              170
           Interest cost                                                  264              668
           Actuarial (gain)/loss                                          907             (235)
           Benefits paid                                               (2,041)          (7,136)
           Settlements                                                   --              1,446
                                                                        -----            -----
          Benefit obligation at end of year                             4,592            5,175
                                                                        -----            -----

          Change in plan assets
           Fair value of plan assets at beginning of year               3,589            8,829
           Actual return on plan assets                                   437            1,783
           Employer contributions                                       1,205              113
           Benefits paid                                               (2,041)          (7,136)
                                                                       ------           ------
          Fair value of plan assets at end of year                      3,190            3,589
                                                                        -----            -----

          Funded status                                                (1,402)          (1,586)
          Unrecognized transitional (asset)                              --                 (1)
          Unrecognized net actuarial loss                                 929              309
          Unrecognized prior service cost                                   1                1
                                                                        -----            -----
          Net amount recognized                                    $     (472)      $   (1,277)
                                                                   ==========       ==========

          Amounts recognized in the statement of
           financial position consist of:
            Accrued benefit liability                              $     (479)      $   (1,277)
            Intangible asset                                                1             --
            Accumulated other comprehensive incom                           6             --
                                                                        -----            -----
          Net amount recognized                                    $     (472)      $   (1,277)
                                                                   ==========       ==========

</TABLE>

<TABLE>
<CAPTION>


                                                                       July 3, 1999    June 27, 1998
                                                                       ------------    -------------
 <S>                                                                          <C>             <C>
         Weighted-average assumptions
          Discount rate                                                       6.5 %           6.5 %
          Expected long-term rate of return on assets                         8.5 %           8.5 %
          Rate of increase in future compensation levels                      4.0 %           4.0 %

</TABLE>

<TABLE>
<CAPTION>

                                                          Fifty-three      Fifty-two       Fifty-two
                                                          weeks ended     weeks ended     weeks ended
                                                          July 3, 1999    June 27, 1998   June 28, 1997
                                                          ------------    -------------   -------------
 <S>                                                         <C>            <C>             <C>
         Components of net periodic benefit cost
          Service cost                                      $      286     $      170      $       85
          Interest cost                                            264            668             622
          Expected return on plan assets                          (244)          (773)           (651)
          Amortization of transition asset                         --             --              --
          Amortization of prior service cost                       --             --              --
          Recognized actuarial loss                                 46             (1)            --
                                                                  ----           ----            ----
          Net periodic pension cost                                352             64              56
          Settlement effect from lump sum cashouts                 --          (1,446)            --
                                                                  ----           ----            ----
          Net pension (income) expense                      $      352    $    (1,382)     $       56
                                                            ==========    ===========      ==========

</TABLE>

                                           F-20


<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------

         The projected benefit  obligation,  the accumulated benefit obligation,
         and the  fair  value  of plan  assets  for the  pension  plan  with the
         accumulated benefit obligations in excess of plan assets were $58, $44,
         and  $22,  respectively,  as of July 3,  1999 and  $34,  $20,  and $14,
         respectively, as of June 27, 1998.


13.      REORGANIZATION ITEMS AND RELATED RESERVES

         In September  1992,  the Company made a decision to downsize the chain,
         and in October  1992  commenced a store  closing  program.  The program
         involved  the closing of 143 of the  Company's  stores that  management
         considered not viable.  In conjunction with the program to downsize the
         chain, the Company also consolidated its distribution  centers into one
         location  in  Youngstown,  Ohio and  reduced  corporate  overhead.  The
         Company  identified  for closure an additional 25 stores in fiscal 1994
         and 41 stores in fiscal 1995. In August 1995  management  identified 50
         stores  which were  scheduled  to be reduced in size  (rightsized)  and
         provided for the cost of  rightsizing  and provided a markdown  reserve
         for the inventories  which would be liquidated in the affected  stores.
         In 1997, the rightsizing program was replaced with the "Super Phar-Mor"
         concept. The "Super Phar-Mor" concept involves liquidating  slow-moving
         merchandise  and  utilizes  the  excess  space to expand  the  existing
         grocery offering and adds frozen and refrigerated food.

         In March 1999, the Company recorded a reserve of approximately  $800 in
         purchase  accounting  related to the planned  closure of a distribution
         facility acquired as part of the Pharmhouse acquisition (see note 18).

         The activity in the reserve for costs of downsizing is as follows:

<TABLE>
<CAPTION>

                                                             Fifty-three     Fifty-two       Fifty-two
                                                             weeks ended    weeks ended     weeks ended
                                                            July 3, 1999   June 27, 1998   June 28, 1997
                                                            ------------   -------------   -------------

<S>                                                          <C>            <C>            <C>
          Balance, beginning of period                       $       967    $     1,866    $     3,451

          Costs incurred in connection with the Pharmhouse           800           --             --
          acquisition
          Charges associated with closed stores                     --             --             (462)

          Store rightsizing costs                                   (849)          (899)          (895)

          Corporate and distribution center costs                   --             --             (228)
                                                                   -----          -----          -----

          Balance, end of period                             $       918    $       967    $     1,866
                                                             ===========    ===========    ===========
</TABLE>

         The  remainder  of the reserve for the costs of  downsizing  at July 3,
         1999 is considered  by  management  to be a reasonable  estimate of the
         costs  to be  incurred  related  to  the  downsizings.  To  the  extent
         additional stores or distribution centers are identified for closure at
         a later date or the  estimates  for  write-downs  or  reserves  for the
         current downsizing program require adjustment, such adjustments will be
         recognized in future periods.


14.      FINANCIAL INSTRUMENTS

         The  Company  has  financial   instruments  which  include   marketable
         securities,  investments and long-term debt. The carrying values of all
         instruments at July 3, 1999 approximated their fair market value.

         The fair values of the instruments were based upon quoted market prices
         of the same or  similar  instruments  or on the rate  available  to the
         Company for instruments of the same maturities.

                                           F-21

<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------

15.      SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)
<TABLE>
<CAPTION>

          Fiscal 1999
          -----------
                                                    Thirteen       Thirteen       Thirteen        Fourteen
                                                  weeks ended     weeks ended    weeks ended    weeks ended
                                                  September 26,   December 26,     March 27,       July 3,
                                                       1998            1998          1999           1999
                                                       ----            ----          ----           ----

<S>                                             <C>             <C>            <C>            <C>
          Sales                                 $    269,412    $    296,989   $    290,928   $    349,210
          Gross profit                          $     50,815    $     58,704   $     55,018   $     64,124
          Net (loss) income                     $     (1,512)   $      3,747   $      1,167   $     (4,994)
          Net (loss) income per basic share     $      (0.12)   $       0.31   $       0.10   $      (0.41)
          Weighted average number of basic
            shares outstanding                    12,239,821      12,240,865     12,240,865     12,240,865
          Net (loss) income per diluted share   $      (0.12)   $       0.30   $       0.09   $      (0.41)
          Weighted average number of diluted
            shares outstanding                    12,239,821      12,362,089     12,317,051     12,240,865

</TABLE>


<TABLE>
<CAPTION>


         Fiscal 1998
         -----------


                                                  Thirteen          Thirteen       Thirteen       Thirteen
                                                 weeks ended      weeks ended    weeks ended     weeks ended
                                                September 27,     December 27,     March 28,      June 27,
                                                     1997             1997            1998           1998
                                                     ----             ----            ----           ----

<S>                                             <C>             <C>            <C>             <C>
          Sales                                 $    256,332    $    292,212   $    277,319    $    274,988
          Gross profit                          $     48,130    $     57,992   $     53,623    $     53,449
          Net (loss) income                     $     (7,571)   $      2,778   $     (4,712)   $        675
          Net (loss) income per basic share     $      (0.62)   $       0.23   $      (0.39)   $       0.06
          Weighted average number of basic
            shares outstanding                    12,159,199      12,165,353     12,229,071      12,235,865
          Net (loss) income per diluted share   $      (0.62)   $       0.23   $      (0.39)   $       0.05
          Weighted average number of diluted
            shares outstanding                    12,159,199      12,212,527     12,229,071      12,790,933


</TABLE>

                                           F-22
<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------

16.      (LOSS) INCOME PER SHARE

         During 1997,  the Company  adopted SFAS No. 128  "Earnings  per Share."
         This  standard  requires  the  Company  to  present  basic and  diluted
         earnings  per share.  Basic  earnings per share is computed by dividing
         net income by the average  number of common shares  outstanding  during
         the period.  The diluted  earnings  per share  calculation  assumes the
         conversion of dilutive  stock options and warrants into common  shares.
         The earnings per share calculations for all periods are as follows:

<TABLE>
<CAPTION>

                                                        Fifty-three      Fifty-two       Fifty-two
                                                        weeks ended     weeks ended     weeks ended
                                                       July 3, 1999    June 27, 1998   June 28, 1997
                                                       ------------    -------------   -------------
<S>                                                   <C>             <C>             <C>

         BASIC (LOSS) EARNINGS PER SHARE
         -------------------------------
          Net loss available for common shares        $     (1,592)   $     (8,830)   $     (2,281)
          Basic weighted average common shares
           outstanding                                   12,240,595      12,197,371      12,157,419
          Basic earnings per share                    $       (.13)   $       (.72)   $       (.19)


         DILUTED (LOSS) EARNINGS PER SHARE
         ---------------------------------
          Net loss available for common shares        $     (1,592)   $     (8,830)   $     (2,281)
          Diluted weighted average common shares        12,240,595      12,197,371      12,157,419
          Diluted earnings per share                  $       (.13)   $       (.72)   $       (.19)

</TABLE>

         There  were  3,710,234,   2,616,167  and  1,320,817   options  for  the
         fifty-three  weeks ended July 3, 1999,  the fifty-two  weeks ended June
         27, 1998 and the fifty-two weeks ended June 28, 1997, respectively, and
         1,250,000  warrants for the  fifty-three  weeks ended July 3, 1999, the
         fifty-two  weeks ended June 27, 1998 and the fifty-two weeks ended June
         28, 1997 excluded  from the  calculation  of diluted  (loss) income per
         share as they would have had an  anti-dilutive  effect on (loss) income
         per share.

17.      LITIGATION

         The Company and its  subsidiaries  are  involved in legal  proceedings,
         claims and litigation  arising in the ordinary  course of business.  In
         the  opinion  of   management,   the  outcome  of  such  current  legal
         proceedings,  claims and litigation  will not have a material impact on
         the Company's consolidated financial position.


18.      BUSINESS COMBINATIONS

         The Company entered into an Agreement and Plan of Reorganization  dated
         September  7, 1996 (as  amended as of  October  9,  1996)  with  ShopKo
         Stores, Inc. ("ShopKo") and Cabot Noble, Inc. ("Cabot Noble").

         On April 1, 1997,  the Company,  ShopKo and Cabot Noble  entered into a
         Termination  Agreement  mutually  terminating  the  Agreement  Plan  of
         Reorganization effective as of April 1, 1997.

         On March 15, 1999, the Company completed the merger of its wholly owned
         subsidiary Pharmacy  Acquisition Corp. ("PAC") with and into Pharmhouse
         Corp.  ("Pharmhouse"),  pursuant  to the  Agreement  and Plan of Merger
         dated as of December 17, 1998 among  Phar-Mor,  PAC and Pharmhouse (the
         "Merger  Agreement").  As a result of the  merger  Pharmhouse  became a
         wholly owned subsidiary of Phar-Mor. In addition,  subject to the terms
         of the Merger  Agreement,  each share of the common stock of Pharmhouse
         was  converted  into the right to receive  $2.88 per share in cash (the
         "Merger").  The total  purchase  price payable in  connection  with the
         Merger was approximately $34,200,  consisting of $7,500 in cash and the
         assumption of $26,700 in debt.

                                           F-23
<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts, continued)
- --------------------------------------------------------------------------------

         Phar-Mor and PAC  financed  the payment of the  purchase  price and all
         other fees and expenses  associated  with the Merger  through cash from
         operations and from borrowings  under the Company's  Amended  Revolving
         Credit Facility.

         The Company used its excess cash position and excess availability under
         its Amended  Revolving  Credit Facility to pay off $26,700 in debt that
         was assumed as part of the merger with Pharmhouse.

         The Merger was accounted for under the purchase  method of  accounting.
         The results of  operations  of  Pharmhouse  from March 16, 1999 through
         July 3, 1999 have  been  included  in the  Consolidated  Statements  of
         Operations  for the  fifty-three  weeks  ended July 3, 1999.  The total
         purchase price payable in connection with the Merger was  approximately
         $34,200,  consisting of $7,500 in cash and the assumption of $26,700 in
         debt. Goodwill is being amortized using the straight-line method over a
         period  of 25  years.  The  fair  value  of  the  assets  acquired  and
         liabilities assumed was as follows:

                  Identifiable assets acquired                         $54,962
                  Liabilities assumed                                  (61,954)
                  Goodwill                                              14,866
                                                                        ------
                  Cash paid                                             $7,874
                                                                        ======

         The following supplemental pro forma information is presented as though
         the companies combined at the beginning of the respective periods:

<TABLE>
<CAPTION>

                                               Fifty-three weeks      Fifty-two weeks
                                              ended July 3, 1999    ended June 27, 1998
                                              ------------------    -------------------
<S>                                                 <C>                     <C>
          Sales                                     $ 1,337,222             $ 1,293,956
                                                    ===========             ===========
          Net loss                                  $   (10,171)            $   (13,377)
                                                    ===========             ===========
          Basic and diluted loss per common share   $      (.83)            $     (1.10)
                                                    ===========             ===========
</TABLE>

         Pharmhouse  operated 32 discount drug stores in eight  mid-Atlantic and
         New England states under the names "Pharmhouse" and "Rx Place".


                                           F-24

<PAGE>


<TABLE>
<CAPTION>
                                                                                        Schedule II
VALUATION AND QUALIFYING ACCOUNTS


                                                       Balance at    Charged to                   Balance at
                                                       beginning     costs and    Deductions-       end of
              Description                               of period      expense    Charge-offs       period
              -----------                               ---------      -------     -----------      ------

<S>                                                        <C>            <C>          <C>             <C>
              Allowance for doubtful accounts
              -------------------------------

              52 weeks ended June 28, 1997                 4,191          1,382        (2,870)         2,703

              52 weeks ended June 27, 1998                 2,703           (186)       (1,115)         1,402

              53 weeks ended July 3 1999                   1,402          2,097        (1,755)         1,744



              Inventory shrink reserve
              ------------------------

              52 weeks ended June 28, 1997                 6,469         13,122       (13,968)         5,623

              52 weeks ended June 27, 1998                 5,623          6,310        (8,009)         3,924

              53 weeks ended July 3, 1999                  3,924          9,741        (7,839)         5,826



              Inventory markdown reserve
              --------------------------

              52 weeks ended June 28, 1997                 5,361            -          (4,616)           745

              52 weeks ended June 27, 1998                   745            -            (745)            -

              53 weeks ended July 3, 1999                     -             -              -              -

</TABLE>


                                           F-25



         Amendment No.1, dated as of March 3, 1999, (this  "Amendment"),  to the
Amended and Restated Loan and Security Agreement, dated as of September 10, 1998
(as heretofore or hereafter  amended,  supplemented or otherwise  modified,  the
"Agreement") among (i) the financial  institutions listed on the signature pages
hereof, (ii) BankAmerica Business Credit, Inc., a Delaware corporation ("BABC"),
as agent for such financial institutions (in its capacity as agent, the "Agent")
and  Phar-Mor,  Inc.,  a  Pennsylvania  corporation,  ("Phar-Mor"),  Phar-Mor of
Florida,  Inc., a  Pennsylvania  corporation,  Phar-Mor of Ohio,  Inc.,  an Ohio
corporation,  Phar-Mor of Virginia,  Inc., a Virginia  corporation,  Phar-Mor of
Wisconsin, Inc., a Wisconsin corporation, Phar-Mor of Delaware, Inc., a Delaware
corporation,  Phar-Mor,  Inc., LLC, a Pennsylvania  limited  liability  company,
(each  individually,  including  Phar-Mor,  a "Borrower"  and  collectively  the
"Borrowers")

                                   WITNESSETH:

         WHEREAS,  the Borrowers  have  requested that the Lenders amend certain
covenants concerning restricted investments;

         WHEREAS,  pursuant to this Amendment certain covenants will be modified
on the terms and conditions as hereinafter set forth,

         NOW, THEREFORE, in consideration of the premises and for other good and
valuable consideration, the receipt of which is hereby acknowledged, the parties
hereto hereby agree as follows:

         1. Defined Terms.  Unless otherwise  defined herein,  capitalized terms
used herein have the respective meanings ascribed thereto in the Agreement.

         2.  Amendments to the  Agreement.  The Agreement  is hereby  amended as
follows:

                  (a)  Section  9.9 is hereby  amended by  deleting  from clause
(iii)  thereof the dollar  figure  "$20,000,000"  and inserting in its place the
dollar figure "$40,000,000,"

                  (b)  Clause  (ii) of  Section  9.13 is hereby  amended  in its
entirety as follows:

"an aggregate investment of up to $20,000,000 in Avatex Corporation by Phar-Mor,
Inc., may be made and maintained."

         3. Representations and Warranties.  To induce Lender to enter into this
Amendment,  Borrowers  hereby  represent  and warrant as follows,  with the same
effect  as if  such  representations  and  warranties  were  set  forth  in  the
Agreement:

                  (a) each  Borrower  has the power and  authority to enter into
this  Amendment and has taken all corporate  action  required to authorized  its
execution,  delivery and performance of this Amendment.  This amendment has been
duly  executed and  delivered by each  Borrower  and the  Agreement,  as amended
hereby,  constitutes the valid and binding obligation of Borrowers,  enforceable
against each Borrower in accordance with its terms. The execution,  delivery and
performance  of this  Amendment and the Agreement,  as amended  hereby,  by each
Borrower,  will not violate  its  respective  certificate  of  incorporation  or
by-laws or any agreement or legal requirement binding on such Borrower.

                  (b) On the date hereof and after giving effect to the terms of
this Amendment, (i) the Agreement and the other loan Documents are in full force
and effect and, to the extent  that a Borrower is a party  thereto,  constitutes
its  binding  obligation,  enforceable  against  it  in  accordance  with  their
respective  terms;  (ii) no  Default  or Event of Default  has  occurred  and is
continuing; and (iii) no Borrower has any defense to or setoff,  counterclaim or
claim against  payment of the  Obligations and enforcement of the Loan Documents
based upon a fact or  circumstance  existing  occurring  on or prior to the date
hereof.

                  (c) The  Collateral is entirely free and clear of all security
interests,  liens, pledges and other charges and encumbrances,  except those (A)
created by the Agreement as amended  hereby,  or (B)  permitted  pursuant to the
terms of the Agreement as so amended,  and the  Borrowers  have not entered into
any agreement pursuant to which any security interests, liens, pledges, or other
charges or encumbrances will be imposed or created  directly,  or as a result of
any act or event, upon any of the Collateral. Without limiting the generality of
the foregoing,  the Collateral  does and shall continue to secure the payment of
all Obligations.

         4. Limited  Effect.  Except as  expressly  amended  hereby,  all of the
covenants and  provisions of the Agreement are and shall  continue to be in full
force and effect.  Upon the  effectiveness of this Amendment,  each reference in
the Agreement to "this Agreement",  "hereunder",  "hereof", "herein" or words of
like import and each  reference  in the other Loan  Documents  to the  Agreement
shall mean and be a reference to the Agreement as amended hereby.

         5. Conditions of  Effectiveness.  This Amendment shall become effective
when and only when:

                  (i)      this Amendment shall be executed by the Borrowers;

                  (ii)  Payment  to Agent of the fee set forth in the fee Letter
dated February 26, 1999, between Agent and Phar-Mor, Inc; and

                  (iii) the Agent  shall have  received such other documents, as
the Agent shall request.

         6. GOVERNING  LAW. THIS  AMENDMENT  SHALL BE GOVERNED BY, AND CONSTRUED
AND  INTERPRETED  IN  ACCORDANCE  WITH,  THE  INTERNAL  LAWS (AS  OPPOSED TO THE
CONFLICT OF LAWS PROVISIONS) OF THE STATE OF NEW YORK.

         7.  Counterparts.  this Amendment may be executed by the parties hereto
in any number of separate counterparts,  each of which shall be an original, and
all of which  taken  together  shall be  deemed to  constitute  one and the same
instrument. IN WITNESS WHEREOF, the parties hereto have caused this Amendment to
be duly executed and delivered by their  respective  proper and duly  authorized
officers as of the day and year first above written.

                                             PHARMOR, INC.


                                             By:________________________________
                                      Name:
                                     Title:


                                             PHAR-MOR OF DELAWARE, INC.


                                             By:_______________________________
                                      Name:
                                     Title:


                                             PHARMOR OF FLORIDA, INC.


                                             By:________________________________
                                      Name:
                                     Title:


                                             PHARMOR OF OHIO, INC.


                                             By:________________________________
                                      Name:
                                     Title:


                                             PHARMOR OF VIRGINIA, INC.


                                             By:________________________________
                                      Name:
                                     Title:

                                             PHARMOR OF WISCONSIN, INC.


                                             By:________________________________
                                      Name:
                                     Title:


                                             PHAR-MOR, INC., LLC


                                             By:________________________________
                                      Name:
                                     Title:


                                             PHARMHOUSE CORP.


                                             By:________________________________
                                      Name:
                                     Title:


                                             BANKAMERICA BUSINESS CREDIT, INC.,
                                                        as the Agent


                                             By:________________________________
                                      Name:
                                     Title:


                                             BANKAMERICA BUSINESS CREDIT, INC.,
                                                       as a Lender


                                             By:________________________________
                                      Name:
                                     Title:


                                             HELLER FINANCIAL, INC.,
                                                     as a Lender


                                             By:________________________________
                                      Name:
                                     Title:


                                             LASALLE BUSINESS CREDIT, INC.,
                                                     as a Lender


                                             By:________________________________
                                      Name:
                                     Title:


                                             BNY FINANCIAL CORP.,
                                                 as a Lender


                                             By:________________________________
                                      Name:
                                     Title:






         AMENDMENT No. 2, dated as of March 15, 1999, (this "Amendment"), to the
Amended and Restated Loan and Security Agreement, dated as of September 10, 1998
(as heretofore or hereafter  amended,  supplemented or otherwise  modified,  the
"Agreement") among (i) the financial  institutions listed on the signature pages
hereof, (ii) BankAmerica Business Credit, Inc., a Delaware corporation ("BABC"),
as agent for such financial institutions (in its capacity as agent, the "Agent")
and  Phar-Mor,  Inc.,  a  Pennsylvania  corporation,  ("Phar-Mor"),  Phar-Mor of
Florida,  Inc., a  Pennsylvania  corporation,  Phar-Mor of Ohio,  Inc.,  an Ohio
corporation,  Phar-Mor of Virginia,  Inc., a Virginia  corporation,  Phar-Mor of
Wisconsin, Inc., a Wisconsin corporation, Phar-Mor of Delaware, Inc., a Delaware
corporation,  Phar-Mor,  Inc., LLC, a Pennsylvania limited liability company and
Pharmhouse Corp., a New York corporation (each individually, including Phar-Mor,
a "Borrower" and collectively the "Borrowers").


                                               W I T N E S S E T H :


                  WHEREAS, the Agreement requires the adding of new subsidiaries
as borrowers;

         WHEREAS,  pursuant to this Amendment new subsidiaries shall be added as
borrowers and certain provisions of the Agreement will be modified and/or waived
on the terms and conditions as hereinafter set forth.

         NOW, THEREFORE, in consideration of the premises and for other good and
valuable consideration, the receipt of which is hereby acknowledged, the parties
hereto hereby agree as follows:

         1. Defined Terms.  Unless otherwise  defined herein,  capitalized terms
used herein have the respective meanings ascribed thereto in the Agreement.

         2.  Amendments to the  Agreement.  The  Agreement is hereby  amended as
follows:

                  (a) The words "LOAN AND SECURITY  AGREEMENT" on the cover page
of the  Agreement  are hereby  amended to read  "AMENDED AND  RESTATED  LOAN AND
SECURITY AGREEMENT".

                  (b) Clause  (iii) of the first  paragraph of the first page of
the Agreement is hereby amended as follows:

                  "Phar-Mor,  Inc., a  Pennsylvania  corporation,  ("Phar-Mor"),
Phar-Mor of Florida, Inc., a Pennsylvania  corporation,  Phar-Mor of Ohio, Inc.,
an Ohio  corporation,  Phar-Mor  of  Virginia,  Inc.,  a  Virginia  corporation,
Phar-Mor of  Wisconsin,  Inc.,  a Wisconsin  corporation,  Phar-Mor of Delaware,
Inc., a Delaware  corporation and Phar-Mor,  Inc.,  LLC, a Pennsylvania  limited
liability company, Pharmhouse Corp., a New York corporation, (each individually,
including Phar-Mor, a "Borrower" and collectively the "Borrowers")".

                  (c) The  following  definition  is added to Article 1: "Merger
Agreement"  means the  Agreement  and Plan of  Merger  among  Pharmhouse  Corp.,
Phar-Mor,  Inc.  and  Pharmacy  Acquisition  Corp.,  pursuant to which  Pharmacy
Acquisition Corp. will be merged with and into Pharmhouse Corp. (the "Merger").

                  (d) The  definition  of  "Reaffirmation  of Guaranty and Stock
Pledge Agreement" is hereby amended in its entirety as follows:

                  "Reaffirmation  of Guaranty and Stock Pledge  Agreement  means
the Reaffirmation of Guaranty and Stock Pledge Agreement,  dated as of March 15,
1999, and delivered by the Borrowers party thereto to Agent on March 15, 1999."

                  (e) The definition of "Joint and Several  Guaranty" is amended
by inserting the following  words  immediately  after the word  Agreement in the
last line of such definition:

                    "dated  September 10, 1998,  and as further  reaffirmed  and
                    amended by the  Reaffirmation  of Guaranty  and Stock Pledge
                    Agreement dated March 15, 1999".

                  (f) The  definition  "Stated  Termination  Date" is amended by
replacing the date "September 10, 2001" with the date "March 14, 2002."

                  (g) The  definition  of Stock  Pledge  Agreement is amended by
deleting  the  words  "the  date of this  Agreement"  on the  last  line of such
definition and inserting in place thereof the following:

                  "September 10, 1998, and as further  reaffirmed and amended by
                  the Reaffirmation of Guaranty and Stock Pledge Agreement dated
                  March 15, 1999".

                  (h) Clause (g) of the definition of Permitted Liens is amended
as follows:

                  (i) The letter "s" at the end of the word "clauses",  the word
"and" and the  parenthetical  "(h)" in the last line of Section  6.12 are hereby
deleted.

                  (j)   Section   8.4  is  hereby   amended  by   changing   the
capitalization  of the word "Each" to "each" and inserting  the following  words
and punctuation  immediately  before such word: "Except as set forth on Schedule
8.4,"

                  (k) Section 8.7 is hereby  amended by deleting the word "othe"
in the first line of such definition and replacing it with the word "the".

                  (l)  Clause  (iv) of Section  8.9 is hereby  amended by adding
immediately after the word "Reorganization" the following: "and Debt incurred in
connection with the Merger"

                  (m)  Section  8.10 is  hereby  amended  by  changing  the word
"Since" to "since" and adding the following  words and  punctuation  immediately
before such word: "Except as set forth in Schedule 8.10,"

                  (n) Section 9.12 is hereby  amended by deleting the word "and"
that  immediately  precedes clause "(iii)" and adding the following  punctuation
and words immediately after the word "sales" in the last sentence thereof:

                  ", and (iv) up to $30,000,000 of Debt consisting of high yield
bonds or notes ("Permitted Bonds Prepayment"); provided that,

                           (a)      at  the   time  of  such   Permitted   Bonds
                                    Prepayment,    average    daily    Aggregate
                                    Availability   (without   giving  effect  to
                                    clause  (a) (i)  thereof)  was not less than
                                    $60,000,000  for  the  90  days  immediately
                                    prior to such Permitted Bonds Prepayment,

                           (b)      after giving effect to such Permitted  Bonds
                                    Prepayment,  Aggregate Availability (without
                                    giving effect to clause  (a)(i)  thereof) is
                                    not less than $30,000,000,

                           (c)      no Default or Event of Default  shall  exist
                                    at  the   time  of  such   Permitted   Bonds
                                    Prepayment or after giving  effect  thereto,
                                    and

                           (d)      Phar-Mor  shall have provided  Agent with at
                                    least  three  (and not more than  five) days
                                    prior  written  notice,  which  notice shall
                                    include a statement as to the amount of such
                                    Permitted Bonds Prepayment, the total of all
                                    Permitted  Bonds  Prepayments  after  giving
                                    effect to such Permitted  Bonds  Prepayment,
                                    and that no  Default  or  Event  of  Default
                                    exists  as of the  date  thereof  before  or
                                    after giving effect to such Permitted  Bonds
                                    Prepayment".

                  (o)  Section  9.20 is hereby  amended by adding the  following
immediately after the dollar figure $30,000,000 in the eighth line thereof:

                  ", for the 90 days  immediately  prior to the closing  date of
such acquisition, average daily Aggregate Availability (without giving effect to
clause (a)(i)  thereof) was not less than  $60,000,000,  and  immediately  after
giving effect to such Permitted  Acquisition,  Aggregate  Availability  (without
giving effect to clause (a)(i) thereof) is not less than $30,000,000"

                  (p) Section 9.23 is hereby amended by changing the word "Such"
to "such" and adding the following words and punctuation immediately before such
word: "Except for the Merger,"

                  (q) Section  11.1(p) is hereby  amended by  deleting  from the
fifth line  thereof the letter "s" from the word  "clauses",  the word "and" and
the parenthetical "(h)".

         3. Joinder of New Borrower to Loan  Documents.  From and after the date
hereof,  the new  Borrower is and shall be subject to and bound by, and shall be
entitled  to all the  benefits  of the  Loan  Documents,  and  shall  be a party
thereto, all as if such new Borrower had been a "Borrower" party to the original
execution and delivery  thereof,  and all  references  in the Loan  Documents to
"Borrower",  the "Borrowers",  shall hereafter be deemed to be references to and
include the new Borrower. The new Borrower confirms that the Obligations are and
shall be joint and  several  Obligations  and  assumes  all  rights,  duties and
obligations under and grants a continuing security interest to the Agent for the
benefit  of the Agent and the  ratable  benefit  of the  Lenders in all of their
Property (as defined in the Agreement) that would  constitute  Collateral  under
the  Agreement  and any of the  Loan  Documents  as if it had  been an  original
signatory to the Agreement.  To the extent not otherwise modified,  the preamble
to the  Agreement  and  each  other  applicable  Loan  Document,  and any  other
applicable provisions of the Loan Documents,  shall hereafter be deemed modified
to reflect the provisions of this paragraph.

         4. Representations and Warranties.  To induce Lender to enter into this
Amendment,  Borrowers  hereby  represent  and warrant as follows,  with the same
effect  as if  such  representations  and  warranties  were  set  forth  in  the
Agreement:



                    (a) Each  Borrower has the power and authority to enter into
this  Amendment  and has taken all  corporate  action  required to authorize its
execution,  delivery and performance of this Amendment.  This Amendment has been
duly  executed and  delivered by each  Borrower  and the  Agreement,  as amended
hereby,  constitutes the valid and binding obligation of Borrowers,  enforceable
against each Borrower in accordance with its terms. The execution, delivery, and
performance  of this  Amendment and the Agreement,  as amended  hereby,  by each
Borrower, will not violate its respective certificate of incorporation or bylaws
or any agreement or legal requirement binding on such Borrower.

                    (b) On the date hereof and after giving  effect to the terms
of this  Amendment,  (i) the Agreement and the other Loan  Documents are in full
force  and  effect  and,  to the  extent  that a  Borrower  is a party  thereto,
constitutes its binding  obligation,  enforceable  against it in accordance with
their respective  terms; (ii) no Default or Event of Default has occurred and is
continuing; and (iii) no Borrower has any defense to or setoff,  counterclaim or
claim against  payment of the  Obligations and enforcement of the Loan Documents
based upon a fact or circumstance  existing or occurring on or prior to the date
hereof.

                    (c)  The  Collateral  is  entirely  free  and  clear  of all
security interests,  liens,  pledges and other charges and encumbrances,  except
those (A) created by the Agreement as amended hereby, or (B) permitted  pursuant
to the terms of the Agreement as so amended,  and the Borrowers have not entered
into any agreement pursuant to which any security interests,  liens, pledges, or
other  charges or  encumbrances  will be imposed  or created  directly,  or as a
result of any act or event,  upon any of the  Collateral.  Without  limiting the
generality of the foregoing,  the  Collateral  does and shall continue to secure
the payment of all Obligations.

         5.  Opinions.  To induce the Lender to enter into this  Amendment,  the
Borrowers shall deliver an opinion of counsel for the Borrowers, satisfactory to
the Agent, covering matters satisfactory to the Agent.

         6. Limited  Effect.  Except as  expressly  amended  hereby,  all of the
covenants and  provisions of the Agreement are and shall  continue to be in full
force and effect.  Upon the  effectiveness of this Amendment,  each reference in
the  Agreement to this  Agreement , hereunder , hereof , herein or words of like
import and each  reference in the other Loan  Documents to the  Agreement  shall
mean and be a reference to the Agreement as amended hereby.

         7. Conditions of  Effectiveness.  This Amendment shall become effective
when and only when:

                  (i) this  Amendment  shall be executed by the Borrowers;

                  (ii) the Agent shall have  received the Merger  Agreement  and
related  closing  documents  as in effect on the date  hereof,  certified  by an
authorized  officer of Phar-Mor to be true and correct  copies (there shall have
been no  amendments  or  modifications  to the  Merger  Agreement  from the copy
thereof previously delivered to Agent that are not acceptable to Agent);

                  (iii) the Agent shall have received a copy of the  certificate
of  merger  to be  filed  with  the  Secretary  of State of New York in order to
consummate  the  Merger  and  such  proof  of  filing  and  acceptance  of  such
certificate as shall be reasonably satisfactory to Agent;

                  (iv)  the Agent shall have received a release and  termination
of the financing arrangements with Foothill Capital Corporation, satisfactory to
Agent; and

                   (v) the Agent shall have  received such other  documents,  as
the Agent shall request.

         8. Post  Effectiveness.  Phar-Mor  agrees to provide the Agent with the
following, not later than 30 days after the effective date of this Amendment:

                   (i)  a  copy   certified  by  an  authorized   officer  of  a
certificate of qualification and good standing for Pharmhouse Corp.;

                   (ii) original stock  certificates or other equity  interests,
with signed blank stock powers for Pharmhouse Corp.;

                   (iii) duly executed  UCC-3  Termination  Statements and other
instruments,  in form and substance satisfactory to Agent, as shall be necessary
to terminate and satisfy all liens of prior lenders on Pharmhouse Collateral;

                   (iv) duly executed UCC-1 financing  statements for Pharmhouse
Corp.,  duly filed  under the UCC of all  jurisdictions  that the Agent may deem
necessary or desirable in order to perfect the Agent's lien;

                   (v) the  following  updated  Schedules:  (1.1(D)) - Premises;
(6.3) - Location of Collateral;  (6.4) - Permitted Liens on Collateral;  (8.5) -
Subsidiaries and Affiliates;  (8.7) Capitalization;  (8.11) - Title to Property;
(8.13) - Proprietary Rights; (8.17) Labor Disputes; (8.18) - Environmental Laws;
(8.21) - ERISA Compliance;  (8.27) Material Agreements;  (8.28) - Bank Accounts;
(9.5) - Insurance; (9.9) - Management Agreements;

                  (vi) the  opinion of counsel  for the  Borrowers  required  by
Section 5 of this Amendment; and

                  (vii)  such  other  documents  as the Agent  shall  reasonably
request.

         9. Waiver.  Solely for purposes of consummating the Merger, the Lenders
hereby waive Sections 9.8, 9.9, 9.18 and 9.20.

         10.  GOVERNING LAW. THIS AMENDMENT  SHALL BE GOVERNED BY, AND CONSTRUED
AND  INTERPRETED  IN  ACCORDANCE  WITH,  THE  INTERNAL  LAWS (AS  OPPOSED TO THE
CONFLICT OF LAWS PROVISIONS) OF THE STATE OF NEW YORK.

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

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

                                             PHARMOR, INC.


                                             By:________________________________
                                      Name:
                                     Title:


                                             PHAR-MOR OF DELAWARE, INC.


                                             By:_______________________________
                                      Name:
                                     Title:


                                             PHARMOR OF FLORIDA, INC.


                                             By:________________________________
                                      Name:
                                     Title:


                                             PHARMOR OF OHIO, INC.


                                             By:________________________________
                                      Name:
                                     Title:


                                             PHARMOR OF VIRGINIA, INC.


                                             By:________________________________
                                      Name:
                                     Title:

                                             PHARMOR OF WISCONSIN, INC.


                                             By:________________________________
                                      Name:
                                     Title:


                                             PHAR-MOR, INC., LLC


                                             By:________________________________
                                      Name:
                                     Title:


                                             PHARMHOUSE CORP.


                                             By:________________________________
                                      Name:
                                     Title:


                                             BANKAMERICA BUSINESS CREDIT, INC.,
                                                        as the Agent


                                             By:________________________________
                                      Name:
                                     Title:


                                             BANKAMERICA BUSINESS CREDIT, INC.,
                                                       as a Lender


                                             By:________________________________
                                      Name:
                                     Title:


                                             HELLER FINANCIAL, INC.,
                                                     as a Lender


                                             By:________________________________
                                      Name:
                                     Title:


                                             LASALLE BUSINESS CREDIT, INC.,
                                                     as a Lender


                                             By:________________________________
                                      Name:
                                     Title:


                                             BNY FINANCIAL CORP.,
                                                 as a Lender


                                             By:________________________________
                                      Name:
                                     Title:






                                     SECOND AMENDMENT TO EMPLOYMENT AGREEMENT


         This Second Amendment to Employment  Agreement (the "Second Amendment")
is entered into by and between Phar-Mor,  Inc., a Pennsylvania  corporation (the
"Company")  and Warren E. Jeffery (the  "Employee") as of February 10, 1999 (the
"Effective Date").

         WHEREAS,  Employee is currently  employed by the Company  pursuant to a
written  Employment   Agreement  dated  as  of  June  23,  1998  (the  "Existing
Agreement") as amended as of August 27, 1998 (the "First Amendment"); and

         WHEREAS,  the  Company  and the  Employee  desire to further  amend the
Existing Agreement, as amended.

         NOW,  THEREFORE,  in consideration of the mutual promises and covenants
contained herein, the parties agree as follows:

1. All terms, conditions and provisions of the Existing Agreement, as amended by
the First  Amendment shall remain the same to the extent not modified or amended
herein in which  event the  terms,  conditions  and  provisions  of this  Second
Amendment shall prevail.

2. Section II., DUTIES,  sub-paragraph  A., shall be amended to provide that the
Company  shall  employ  Employee  and  Employee  shall serve the Company for the
stated  term (the  "Term")  in the  capacity  of  Executive  Vice  President  of
Merchandising, Marketing and Logistics of the Company.

3. Section I.,  EMPLOYMENT  TERM,  of the  Existing  Agreement,  as amended,  is
further  amended  to  provide  that the Term  shall be two  years  and  shall be
automatically  extended  daily,  it being  the  intent of the  parties  that the
Existing  Agreement,  as amended,  shall have a Term that is a "rolling term" of
two years.

4. Section III.,  COMPENSATION,  sub-paragraph A., Base Salary, shall be amended
to provide  that the minimum  annual base salary paid to the  Employee  shall be
$250,000  until the year  beginning  June 1, 1999 when such minimum  annual base
salary shall  increase to $300,000.  Such minimum annual salary shall be payable
weekly to the Employee and shall be subject to increase effective on each June 1
thereafter  beginning  with June 1, 2000.  The amount of the  increase,  if any,
shall be determined by the Company based upon the individual  performance of the
Employee  and the  Company.  In no event  shall such  minimum  annual  salary be
decreased.

5.  Section IV.,  TERMINATION,  sub-paragraph  F.3.,  Other Than for Cause or by
Reason of Death or Disability,  shall be amended to provide that notwithstanding
anything to the contrary contained in the Existing Agreement, as amended, should
a Change of Control occur during the first year of the rolling  two-year term of
the Agreement,  then, as provided in the Existing Agreement,  the Employee shall
be  receive  two times  total  annual  compensation  (in  addition  to any other
benefits the Employee is entitled to  thereunder)  as  described  therein.  This
shall  supersede  any  changes to this  provision  previously  made in the First
Amendment.



c:\wp51\ficarro\empamnd2.wj                                              2/10/99

<PAGE>




         IN WITNESS WHEREOF,  the parties hereto have executed this Amendment as
of the date first above written.

PHAR-MOR, INC.

By:
         Abbey J. Butler                                       Warren E. Jeffery
         Co-Chairman and Chief
         Executive Officer

By:
         Melvyn J. Estrin
         Co-Chairman and Chief
         Executive Officer


c:\wp51\ficarro\empamnd2.wj                                              2/10/99
                                                   - Page 2 -



                                      THIRD AMENDMENT TO EMPLOYMENT AGREEMENT


         This Third Amendment to Employment Agreement (the "Third Amendment") is
entered into by and between  Phar-Mor,  Inc., a  Pennsylvania  corporation  (the
"Company") and M. David  Schwartz (the  "Employee") as of February 10, 1999 (the
"Effective Date").

         WHEREAS,  Employee is currently  employed by the Company  pursuant to a
written Employment Agreement dated as of June 5, 1997 (the "Existing Agreement")
as amended as of June 23, 1998 (the "First Amendment") and as further amended as
of August 27, 1998 (the "Second Amendment"); and

         WHEREAS,  the  Company  and the  Employee  desire to further  amend the
Existing Agreement, as amended.

         NOW,  THEREFORE,  in consideration of the mutual promises and covenants
contained herein, the parties agree as follows:

1. All terms, conditions and provisions of the Existing Agreement, as amended by
the First Amendment and Second Amendment shall remain the same to the extent not
modified or amended  herein in which event the terms,  conditions and provisions
of this Third Amendment shall prevail.

2. Section I.,  EMPLOYMENT  TERM,  of the  Existing  Agreement,  as amended,  is
further  amended to provide that the stated term (the "Term") shall be two years
and shall be  automatically  extended  daily, it being the intent of the parties
that the Existing  Agreement,  as amended,  shall have a Term that is a "rolling
term" of two years.

3. Section III.,  COMPENSATION,  sub-paragraph A., Base Salary, shall be amended
to provide  that the  minimum  annual  base salary of $715,500 to be paid to the
Employee  for the year  beginning  June 1, 1999 shall be  payable  weekly to the
Employee  and shall be subject to increase  effective  on each June 1 thereafter
beginning  with June 1,  2000.  The  amount of the  increase,  if any,  shall be
determined by the Company based upon the individual  performance of the Employee
and the Company. In no event shall such minimum annual salary be decreased.

4.  Section IV.,  TERMINATION,  sub-paragraph  F.3.,  Other Than for Cause or by
Reason of Death or Disability,  shall be amended to provide that notwithstanding
anything to the contrary contained in the Existing Agreement, as amended, should
a Change of Control occur during the first year of the rolling  two-year term of
the Agreement,  then, as provided in the Existing Agreement,  the Employee shall
be  receive  two times  total  annual  compensation  (in  addition  to any other
benefits the Employee is entitled to  thereunder)  as  described  therein.  This
shall  supersede any changes to this provision  previously made in the First and
Second Amendments.





c:\wp51\ficarro\empamnd3.ds                                              2/10/99

<PAGE>



         IN WITNESS WHEREOF,  the parties hereto have executed this Amendment as
of the date first above written.

PHAR-MOR, INC.

By:
         Abbey J. Butler                                       M. David Schwartz
         Co-Chairman and Chief
         Executive Officer

By:
         Melvyn J. Estrin
         Co-Chairman and Chief
         Executive Officer


c:\wp51\ficarro\empamnd3.ds                                              2/10/99
                                                   - Page 2 -


                                      THIRD AMENDMENT TO EMPLOYMENT AGREEMENT


         This Third Amendment to Employment Agreement (the "Third Amendment") is
entered into by and between  Phar-Mor,  Inc., a  Pennsylvania  corporation  (the
"Company")  and Sankar  Krishnan (the  "Employee")  as of February 10, 1999 (the
"Effective Date").

         WHEREAS,  Employee is currently  employed by the Company  pursuant to a
written  Employment   Agreement  dated  as  of  June  13,  1997  (the  "Existing
Agreement")  as  amended  as of June 23,  1998 (the  "First  Amendment")  and as
further amended as of August 27, 1998 (the "Second Amendment"); and

         WHEREAS,  the  Company  and the  Employee  desire to further  amend the
Existing Agreement, as amended.

         NOW,  THEREFORE,  in consideration of the mutual promises and covenants
contained herein, the parties agree as follows:

1. All terms, conditions and provisions of the Existing Agreement, as amended by
the First Amendment and Second Amendment shall remain the same to the extent not
modified or amended  herein in which event the terms,  conditions and provisions
of this Third Amendment shall prevail.

2. Section I.,  EMPLOYMENT  TERM,  of the  Existing  Agreement,  as amended,  is
further  amended to provide that the stated term (the "Term") shall be two years
and shall be  automatically  extended  daily, it being the intent of the parties
that the Existing  Agreement,  as amended,  shall have a Term that is a "rolling
term" of two years.

3. Section III.,  COMPENSATION,  sub-paragraph A., Base Salary, shall be amended
to provide that the base salary paid to the Employee for the year beginning June
1, 1999 shall be $270,000. Such minimum annual salary shall be payable weekly to
the  Employee  and  shall  be  subject  to  increase  effective  on each  June 1
thereafter  beginning  with June 1, 2000.  The amount of the  increase,  if any,
shall be determined by the Company based upon the individual  performance of the
Employee  and the  Company.  In no event  shall such  minimum  annual  salary be
decreased.

4.  Section IV.,  TERMINATION,  sub-paragraph  F.3.,  Other Than for Cause or by
Reason of Death or Disability,  shall be amended to provide that notwithstanding
anything to the contrary contained in the Existing Agreement, as amended, should
a Change of Control occur during the first year of the rolling  two-year term of
the Agreement,  then, as provided in the Existing Agreement,  the Employee shall
be  receive  two times  total  annual  compensation  (in  addition  to any other
benefits the Employee is entitled to  thereunder)  as  described  therein.  This
shall  supersede any changes to this provision  previously made in the First and
Second Amendments.

5. Upon execution hereof,  the Employee shall receive a signing bonus of $25,000
payable immediately.



c:\wp51\ficarro\empamnd3.sk                                              2/10/99

<PAGE>




         IN WITNESS WHEREOF,  the parties hereto have executed this Amendment as
of the date first above written.

PHAR-MOR, INC.

By:
         Abbey J. Butler                                         Sankar Krishnan
         Co-Chairman and Chief
         Executive Officer

By:
         Melvyn J. Estrin
         Co-Chairman and Chief
         Executive Officer

c:\wp51\ficarro\empamnd3.sk                                              2/10/99
                                                   - Page 2 -




                                      THIRD AMENDMENT TO EMPLOYMENT AGREEMENT


         This Third Amendment to Employment Agreement (the "Third Amendment") is
entered into by and between  Phar-Mor,  Inc., a  Pennsylvania  corporation  (the
"Company")  and John R.  Ficarro (the  "Employee")  as of February 10, 1999 (the
"Effective Date").

         WHEREAS,  Employee is currently  employed by the Company  pursuant to a
written Employment Agreement dated as of June 5, 1997 (the "Existing Agreement")
as amended as of June 23, 1998 (the "First Amendment") and as further amended as
of August 27, 1998 (the "Second Amendment"); and

         WHEREAS,  the  Company  and the  Employee  desire to further  amend the
Existing Agreement, as amended.

         NOW,  THEREFORE,  in consideration of the mutual promises and covenants
contained herein, the parties agree as follows:

1. All terms, conditions and provisions of the Existing Agreement, as amended by
the First Amendment and Second Amendment shall remain the same to the extent not
modified or amended  herein in which event the terms,  conditions and provisions
of this Third Amendment shall prevail.

2. Section I.,  EMPLOYMENT  TERM,  of the  Existing  Agreement,  as amended,  is
further  amended to provide that the stated term (the "Term") shall be two years
and shall be  automatically  extended  daily, it being the intent of the parties
that the Existing  Agreement,  as amended,  shall have a Term that is a "rolling
term" of two years.

3. Section III.,  COMPENSATION,  sub-paragraph A., Base Salary, shall be amended
to provide that the base salary paid to the Employee for the year beginning June
1, 1999 shall be $230,000. Such minimum annual salary shall be payable weekly to
the  Employee  and  shall  be  subject  to  increase  effective  on each  June 1
thereafter  beginning  with June 1, 2000.  The amount of the  increase,  if any,
shall be determined by the Company based upon the individual  performance of the
Employee  and the  Company.  In no event  shall such  minimum  annual  salary be
decreased.

4.  Section IV.,  TERMINATION,  sub-paragraph  F.3.,  Other Than for Cause or by
Reason of Death or Disability,  shall be amended to provide that notwithstanding
anything to the contrary contained in the Existing Agreement, as amended, should
a Change of Control occur during the first year of the rolling  two-year term of
the Agreement,  then, as provided in the Existing Agreement,  the Employee shall
be  receive  two times  total  annual  compensation  (in  addition  to any other
benefits the Employee is entitled to  thereunder)  as  described  therein.  This
shall  supersede any changes to this provision  previously made in the First and
Second Amendments.

5. Upon execution hereof,  the Employee shall receive a signing bonus of $25,000
payable immediately.



c:\wp51\ficarro\empamnd3.jf                                              2/10/99

<PAGE>




         IN WITNESS WHEREOF,  the parties hereto have executed this Amendment as
of the date first above written.

PHAR-MOR, INC.

By:
         Abbey J. Butler                                         John R. Ficarro
         Co-Chairman and Chief
         Executive Officer

By:
         Melvyn J. Estrin
         Co-Chairman and Chief
         Executive Officer

c:\wp51\ficarro\empamnd3.jf                                              2/10/99

                                                   - Page 2 -



We consent to the  incorporation  by reference  in  Registration  Stetement  No.
333-30895 of Phar-Mor,  Inc. on Form S-8 of our report dated September 17, 1999,
appearing  in the Annual  Report on form 10-K of  Phar-Mor,  Inc. for the fiscal
year ended July 3, 1999.

Deloitte & Touche LLP
Pittsburgh, Pennsylvania

September 30, 1999





<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000

<S>                                               <C>
<PERIOD-TYPE>                                     12-MOS
<FISCAL-YEAR-END>                                 JUL-03-1999
<PERIOD-END>                                      JUL-03-1999
<CASH>                                            17,346
<SECURITIES>                                      3,254
<RECEIVABLES>                                     30,037
<ALLOWANCES>                                      1,744
<INVENTORY>                                       218,945
<CURRENT-ASSETS>                                  275,256
<PP&E>                                            141,500
<DEPRECIATION>                                    47,762
<TOTAL-ASSETS>                                    410,537
<CURRENT-LIABILITIES>                             165,893
<BONDS>                                           142,947
                             0
                                       0
<COMMON>                                          122
<OTHER-SE>                                        81,935
<TOTAL-LIABILITY-AND-EQUITY>                      410,537
<SALES>                                           1,206,539
<TOTAL-REVENUES>                                  1,206,539
<CGS>                                             977,878
<TOTAL-COSTS>                                     977,878
<OTHER-EXPENSES>                                  0
<LOSS-PROVISION>                                  0
<INTEREST-EXPENSE>                                16,338
<INCOME-PRETAX>                                   (1,592)
<INCOME-TAX>                                      0
<INCOME-CONTINUING>                               (1,592)
<DISCONTINUED>                                    0
<EXTRAORDINARY>                                   0
<CHANGES>                                         0
<NET-INCOME>                                      (1,592)
<EPS-BASIC>                                     (0.13)
<EPS-DILUTED>                                     (0.13)



</TABLE>


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