PETRIE STORES LIQUIDATING TRUST
10-Q, 1996-05-15
WOMEN'S CLOTHING STORES
Previous: PENRIL DATACOMM NETWORKS INC, 10-C, 1996-05-15
Next: PFIZER INC, SC 14D1/A, 1996-05-15





                      SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C.  20549
                                                

                                     FORM 10-Q
                                 QUARTERLY REPORT
                       PURSUANT TO SECTION 13 OR 15(D) OF THE
                           SECURITIES EXCHANGE ACT OF 1934
                            

   FOR THE PERIOD ENDED MARCH 31, 1996         COMMISSION FILE NUMBER:  0-3777

                       PETRIE STORES LIQUIDATING TRUST
            (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

          NEW YORK                                       22-6679945  
          (STATE OR OTHER JURISDICTION OF            (I.R.S. EMPLOYER
          INCORPORATION OR ORGANIZATION)             IDENTIFICATION NO.)

          70 ENTERPRISE AVENUE
          SECAUCUS, NEW JERSEY                          07094 
          (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)     (ZIP CODE)

          REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (201) 422-0496

          FORMER NAME, FORMER ADDRESS AND FORMER FISCAL YEAR, IF
          CHANGED SINCE LAST REPORT: 

               The Petrie Stores Liquidating Trust, which has a
               calendar year as its fiscal year, is the successor
               to Petrie Stores Corporation which had a fiscal year
               that ended on the Saturday nearest to January 31.

          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 the number of shares outstanding of each of the
          registrant's classes of common stock as of the latest
          practicable date:  As of May 13, 1996, there were
          52,350,238 Units of Beneficial Interest outstanding; and
          the aggregate market value of the Units of Beneficial
          Interest held by nonaffiliates was $71,097,676, based
          upon the average of the closing bid and asked prices on
          May 13, 1996 of $2.9375 per Unit of Beneficial Interest
          (as quoted on the OTC Bulletin Board).


                       PETRIE STORES LIQUIDATING TRUST
                   (SUCCESSOR TO PETRIE STORES CORPORATION)

                           INDEX TO FORM 10-Q

          PART I - FINANCIAL INFORMATION
                                                               Page
          Item 1.  Financial Statements (unaudited) 
                   Statements of Net Assets in Liquidation
                        - March 31, 1996 and January 22,
                        1996  . . . . . . . . . . . . . . . . .   2
                   Statements of Changes in Net Assets in
                        Liquidation - For the Period from
                        January 23, 1996 through March 31,
                        1996 and for the Three Months
                        Ended April 29, 1995  . . . . . . . . .   3
                   Notes to Financial Statements . . . . . . .    4
          Item 2.  Management's Discussion and Analysis of
                   Financial Condition and Results of
                   Operations . . . . . . . . . . . . . . . . .  12

          PART II - OTHER INFORMATION

          Item 1.  Legal Proceedings  . . . . . . . . . . . . .  18
          Item 6.  Exhibits and Reports on Form 8-K . . . . . .  18


                          PETRIE STORES LIQUIDATING TRUST
                     (SUCCESSOR TO PETRIE STORES CORPORATION)

                     STATEMENTS OF NET ASSETS IN LIQUIDATION

                                 (IN THOUSANDS)
                                                                
                                                   March 31,     January 22, 
                                                     1996           1996
                                                  (Unaudited)   (Predecessor)
                                                  ___________   _____________
      Assets
      Cash and cash equivalents                    $ 64,066       $ 63,647
      Cash and cash equivalents held in escrow       68,121         67,470
      Investments in common stock (including
        3,493,450 shares of Toys "R" Us 
        common stock held in escrow)                136,501        106,799
                                                   --------       --------
      Total assets                                  268,688        237,916

      Liabilities
      Accrued expenses and other liabilities         36,147         35,322
                                                   --------       --------    
      Total liabilities                              36,147         35,322

      Commitments and contingencies
                                                   --------       --------
      Net assets in liquidation                    $232,541       $202,594
                                                   ========       ========  

     See accompanying notes.


                         PETRIE STORES LIQUIDATING TRUST
                    (SUCCESSOR TO PETRIE STORES CORPORATION)

                STATEMENTS OF CHANGES IN NET ASSETS IN LIQUIDATION

                                  (UNAUDITED)
             (IN THOUSANDS, EXCEPT PER UNIT AND PER SHARE AMOUNTS)

                                       For the Period
                                           from             Three Months
                                      January 23, 1996         Ended
                                     through March 31,     April 29, 1995
                                            1996            (Predecessor)
                                      ----------------     --------------

       Net assets in liquidation at
       beginning of period            $   202,594           $   836,470
                                      -------------         ------------ 

       Investment income                    1,261                   164
       Corporate overhead                  (1,016)               (1,888)
       Unrealized gain (loss)
         on Toys "R" Us common
         stock                             29,702              (214,234)
                                      -------------         ------------
       Income (loss) before income
         tax benefit                       29,947              (215,958)

                                                          
       Income tax benefit                                        85,693
                                      -------------         ------------
       Net income (loss) for the
         period                            29,947              (130,265)

       Distributions of 26,173,718
         shares of Toys "R" Us common
         stock, net of related 
         deferred taxes                                        (394,409)
                                      ------------          ------------
       Increase (decrease) in net
         assets                            29,947              (524,674)
                                      -----------           ------------
       Net assets in liquidation at
         end of period                $   232,541           $   311,796
                                      ===========           ============

       Net income (loss) per unit
         or share                     $       .57                 (2.49)
                                      ===========           ============  

       Weighted average number of
         units or shares                   52,350                52,350
                                      ===========           ===========

     See accompanying notes.


                       PETRIE STORES LIQUIDATING TRUST
                   (SUCCESSOR TO PETRIE STORES CORPORATION)

                         NOTES TO FINANCIAL STATEMENTS

                                 (UNAUDITED)

                                MARCH 31, 1996

     1.   INTERIM REPORTING

          The accompanying unaudited financial statements of the
     Petrie Stores Liquidating Trust (the "Liquidating Trust") have
     been prepared in accordance with generally accepted accounting
     principles for interim financial information and with the in-
     structions to Form 10-Q and Rule 10-01 of Regulation S-X. 
     Accordingly, they do not include all of the information and
     footnotes required by generally accepted accounting principles
     for complete financial statements.   In the opinion of the
     Liquidating Trust, all adjustments (consisting of only normal
     recurring accruals) considered necessary for a fair presentation
     have been included.  Results for the period ended March 31, 1996
     are not necessarily indicative of the results that may be expect-
     ed for the current fiscal year.   For further information,
     reference is made to the financial statements and footnotes
     thereto included in the Liquidating Trust's Annual Report on Form
     10-K for the period ended January 22, 1996.

     2.   BASIS OF PRESENTATION

          The Liquidating Trust is the successor to Petrie Stores
     Corporation ("Petrie").  Prior to December 9, 1994, Petrie
     operated a chain of retail stores that specialized in women's
     apparel and were located throughout the United States (including
     Puerto Rico and the U.S. Virgin Islands).   At Petrie's Annual
     Meeting, held on December 6, 1994,  Petrie's shareholders ap-
     proved the sale of Petrie's retail operations (the "Sale").   On
     December 9, 1995, pursuant to a Stock Purchase Agreement, dated
     as of August 23, 1994 and amended as of November 3, 1994 (the
     "Retail Operations Stock Purchase Agreement"), PS Stores Acquisi-
     tion Corporation ("PS Stores") purchased all of the stock of
     Petrie Retail, Inc., a former subsidiary of Petrie to which all
     of Petrie's retail operations had been transferred ("Petrie
     Retail").  At Petrie's Reconvened Annual Meeting, held on January
     24, 1995, Petrie's shareholders approved (i) an exchange of
     shares of Toys "R" Us, Inc. ("Toys 'R' Us") common stock ("Toys
     Common Stock") with Toys "R" Us (Note 3) and (ii) the liquidation
     and dissolution of Petrie pursuant to a plan of liquidation and
     dissolution (the "Plan of Liquidation").  

          Pursuant to the Plan of Liquidation, and the Agreement and
     Declaration of Trust, dated as of December 6, 1995 (the "Liqui-
     dating Trust Agreement"), between Petrie and the trustees named
     therein (the "Liquidating Trustees"), effective as of the close
     of business on January 22, 1996 (the "Succession Date"), Petrie
     transferred its remaining assets (then consisting of approximate-
     ly $131 million in cash and cash equivalents and 5,055,576 shares
     of Toys Common Stock)  to, and its remaining fixed and contingent
     liabilities were assumed by (the "Succession"), the Liquidating
     Trust.

          Beginning with the period ending December 31, 1996, the
     Liquidating Trust has adopted the calendar year as its fiscal
     year.  A liquidation basis of accounting was implemented as of
     January 28, 1995.  The statements of net assets in liquidation
     at March 31, 1996 and January 22, 1996 do not distinguish between
     current and long-term balances as would be reflected if such
     statements had been prepared on a going-concern basis. 

          At the Succession Date, and as a result of the Succession,
     Petrie ceased to be a taxable entity.  The Liquidating Trust is a
     complete pass-through entity for federal income taxes and,
     accordingly, is not itself subject to income tax.  Instead, each
     holder of Units of Beneficial Interest in the Liquidating Trust
     is required to take into account, in accordance with such
     holder's method of accounting, his pro rata share of the Liqui-
     dating Trust's items of income, gain, loss, deduction or credit,
     regardless of the amount or timing of distributions to such
     holder.

     3.   INVESTMENTS IN COMMON STOCK

          The Liquidating Trust's investments in common stock consist
     of shares, which are carried at market value, of Toys "R" Us, a
     chain of specialty retail stores principally engaged in the sale
     of toys and children's clothing in the United States and abroad.

          On January 24, 1995, pursuant to the terms of an Acquisition
     Agreement dated as of April 20, 1994, and amended as of May 10,
     1994 (the "Toys Acquisition Agreement"), between Petrie and Toys
     "R" Us, Petrie exchanged (the "Exchange") with Toys "R" Us all of
     its shares of Toys Common Stock (39,853,403 shares), plus $165
     million in cash, for 42,076,420 shares of Toys Common Stock
     (approximately 15.0% of the outstanding Toys Common Stock at
     January 28, 1995).  In accordance with the Toys Acquisition
     Agreement, the number of shares of Toys Common Stock received by
     Petrie in the Exchange was approximately 3.3 million shares less
     than the sum of the number of shares transferred by Petrie plus
     the number of shares purchased with the $165 million cash pay-
     ment.  The market value of these 3.3 million shares retained by
     Toys "R" Us was approximately $100 million at January 28, 1995.

          Simultaneously with the closing of the Exchange, Petrie
     placed 3,493,450 shares of its Toys Common Stock into an escrow
     account (the "Escrow Account") pursuant to the terms of an escrow
     agreement, dated as of January 24, 1995, between Petrie and
     Custodial Trust Company, as Escrow Agent (the "Escrow Agree-
     ment").  The shares of Toys Common Stock placed into the Escrow
     Account pursuant to the Escrow Agreement secure the payment of
     certain obligations of the Liquidating Trust, as successor to
     Petrie, to Toys "R" Us arising (i) under (x) the Toys Acquisition
     Agreement, (y) the Seller Indemnification Agreement, dated as of
     December 9, 1994, among Petrie, Toys "R" Us, Petrie Retail, PS
     Stores, and certain subsidiaries of PS Stores and (z) the Retail
     Operations Stock Purchase Agreement, and (ii) otherwise.

          The assets of the Liquidating Trust are subject to the terms
     of a letter agreement, dated as of January 24, 1995, pursuant to
     which Petrie agreed with Toys "R" Us that, until such time as a
     hedge or similar arrangement is in place, Petrie will retain,
     either individually or in combination, (i) cash in an amount of
     at least $177.5 million (the "Reserved Amount") or (ii) shares of
     Toys Common Stock having a market value (as of January 20, 1995)
     of at least twice the Reserved Amount, to secure the payment of
     Petrie's contingent liabilities (Note 4).  At March 31, 1996, the
     Liquidating Trust, as successor to Petrie, is required to retain
     a substantial portion of its (i) 5,055,576 shares of Toys Common
     Stock (including the 3,493,450 shares of Toys Common Stock held
     in the Escrow Account) and (ii) approximately $132 million in
     cash and cash equivalents.

          Petrie had also placed 3,200,082 shares of Toys Common Stock
     in a collateral account (the "Collateral Account") pursuant to
     the terms of an Amended and Restated Cash Collateral and Pledge
     Agreement, dated as of December 9, 1994 and amended as of January
     24, 1995, among Petrie, PS Stores, certain subsidiaries of PS
     Stores, and Custodial Trust Company, as Collateral Agent (the
     "Amended and Restated Cash Collateral Agreement").  On December
     19, 1995, the Amended and Restated Cash Collateral Agreement was
     further amended and restated and, pursuant thereto, the 3,200,082
     shares of Toys Common Stock held in the Collateral Account were
     released to Petrie in exchange for Petrie's deposit of $67.5
     million in cash equivalents into the Collateral Account.  The
     cash equivalents placed in the Collateral Account pursuant to the
     Amended and Restated Cash Collateral Agreement secure the payment
     of certain obligations of the Liquidating Trust, as successor to
     Petrie, to PS Stores arising under (i) the Retail Operations
     Stock Purchase Agreement and (ii) the Cross-Indemnification and
     Procedure Agreement, dated as of December 9, 1994, between Petrie
     and PS Stores (Note 4).

          The price per share of Toys Common Stock, as reported on the
     New York Stock Exchange Composite Tape, increased from $21 1/8
     per share at January 22, 1996 to $29 1/2 per share at May 13,
     1996.

     4.   COMMITMENTS AND CONTINGENCIES

          As successor to Petrie, the Liquidating Trust has certain
     contingent liabilities with respect to existing or potential
     claims, lawsuits and other proceedings, which primarily relate to
     (i) guarantees of certain retail store leases, expiring at
     various times through 2011 to which Petrie Retail or an affiliate
     thereof is a party, and certain other liabilities that were
     assumed by Petrie Retail (but as to which Petrie's liability has
     not been released) in connection with the Sale (collectively, the
     "Assumed Obligations") to the extent that Petrie Retail fails to
     perform; (ii) Petrie's agreement with Petrie Retail to indemnify
     it for certain liabilities relating to Petrie Retail's withdrawal
     from the United Auto Workers District 65 Security Plan Pension
     Fund (the "Multiemployer Plan"), and (iii) an ongoing dispute
     with the Internal Revenue Service (the "IRS") relating to the
     manner in which Petrie computed the basis of shares of Toys
     Common Stock transferred in connection with the exchange of
     certain of Petrie's exchangeable subordinated debentures in
     fiscal year 1989.  The Liquidating Trust accrues liabilities when
     it is probable that future costs will be incurred and when such
     costs can be reasonably estimated.  Such accruals are based on
     developments to date, the Liquidating Trust's estimates of the
     outcome of these matters and its experience (including that of
     its predecessor, Petrie) in contesting, litigating and settling
     matters.  At March 31, 1996 and January 22, 1996, the Liquidating
     Trust, as successor to Petrie, has accrued approximately $33
     million for contingent liabilities.  As the scope of these
     liabilities becomes better defined, there may be changes in the
     estimates of future costs, which could have a material effect on
     the Liquidating Trust's financial condition or liquidity.

          On October 12, 1995, Petrie Retail filed a voluntary peti-
     tion for bankruptcy protection, under Chapter 11 of the Federal
     Bankruptcy Code, with the United States Bankruptcy Court for the
     Southern District of New York (the "Bankruptcy Court").  As a
     result of its bankruptcy filing, Petrie Retail has failed to
     perform or make payment with respect to certain of the Assumed
     Obligations, including, but not limited to, Assumed Obligations
     relating to store leases to which Petrie Retail or an affiliate
     thereof is a party, employment agreements and state taxes. 
     Accordingly, the Liquidating Trust may be required to make
     payments in respect of certain of the Assumed Obligations.  The
     Liquidating Trust intends to file a claim in the Bankruptcy Court
     against Petrie Retail in respect of any such payments.  Addition-
     ally, the Liquidating Trust intends to assert a right of setoff
     in respect of any such payments against any claims Petrie Retail
     and its affiliates may have against Petrie.  The Liquidating
     Trust is unable to predict the timing or probability of the
     collection of these claims against Petrie Retail.  

          Since filing its petition for bankruptcy protection, Petrie
     Retail has closed approximately 375 of the roughly 1600 stores it
     operated prior to filing the petition.  Of the 375 closed stores,
     240 relate to rejected leases and the remainder of the leases
     generally had expired or were terminated by mutual landlord and
     tenant consent.  The Liquidating Trust, as successor to Petrie,
     is a guarantor of approximately 35 of the rejected leases and its
     aggregate guarantee liability on those leases is approximately
     $15 million, which the Liquidating Trust, as successor to Petrie,
     has included in accrued expenses and other liabilities in the
     accompanying financial statements at March 31, 1996.  The Liqui-
     dating Trust's lease guarantee liability will be reduced by,
     among other things, the extent to which new rent-paying tenants
     are found for the closed stores.

          Additionally, on May 7, 1996, Petrie Retail filed a motion
     with the Bankruptcy Court to conduct going-out-of-business sales
     at 226 stores and indicated, without identifying the relevant
     leases, that it intended to close 12 additional stores where the
     leases have expired or are scheduled to expire in the near
     future.  The Liquidating Trust, as successor to Petrie, is a
     guarantor of approximately 35 of these leases.  If Petrie Retail
     were to close all 35 of the stores under such leases, the Liqui-
     dating Trust's aggregate guarantee liability on these leases
     would be approximately $13 million, which amount had been includ-
     ed in the Liquidating Trust's previous estimates of its contin-
     gent liabilities.  

          No assurance can be given as to how many additional stores
     Petrie Retail will close for which the Liquidating Trust, as
     successor to Petrie, has guarantee liability.   If Petrie Retail
     were to close every store for which the Liquidating Trust, as
     successor to Petrie, believes it has liability as a lease guaran-
     tor, giving effect to all the lease guarantee releases executed
     by landlords and assuming that no mitigation or defense were
     successful, the Liquidating Trust's theoretical exposure relating
     to such leases, without giving effect to any present value
     discount, would be approximately $100 million, with approximately
     $16 million remaining due in the year ending December 31, 1996,
     approximately $18 million due in 1997, approximately $16 million
     due in 1998 and approximately $50 million due thereafter.  As
     discussed below, landlords under leases relating to approximately
     146 stores operated by Petrie Retail or an affiliate thereof have
     alleged in a complaint that the Liquidating Trust, as successor
     to Petrie, has liability as a guarantor of certain leases not-
     withstanding Petrie's receipt from these landlords of releases of
     guarantees with respect to such leases.  Based on the complaint,
     such alleged guarantor liability represents approximately $85
     million in lease payments, without giving effect to any present
     value discount or rental payments made by Petrie Retail since the
     complaint was filed and assuming that all of the approximately
     146 stores which are the subject of these landlords' claims are
     closed and that the landlord in each case is unable to mitigate
     its damages.  The Liquidating Trust believes it has substantial
     legal defenses to these landlords' claims and is vigorously
     contesting such claims.  Although the Liquidating Trust considers
     it unlikely, a decision by a court in favor of these landlords
     could have a material adverse effect on the Liquidating Trust's
     liquidity and financial condition.

          In addition, since Petrie Retail's bankruptcy filing, a
     dispute has arisen between the Liquidating Trust, on the one
     hand, and Petrie Retail and its affiliates, on the other, as to
     whether the Liquidating Trust, as successor to Petrie, or Petrie
     Retail and its affiliates is responsible as guarantor of certain
     additional leases.  The maximum theoretical exposure relating to
     such leases, based on the same assumptions set forth in the
     preceding paragraph and without giving effect to any present
     value discount, would be approximately $33 million, with approxi-
     mately $3 million remaining due in the year ending December 31,
     1996, approximately $5 million due in 1997, approximately $5
     million due in 1998 and approximately $20 million due thereafter. 
     To date, Petrie Retail has rejected three of such leases, repre-
     senting approximately $2 million in potential liability.  Addi-
     tionally, eleven of these leases, representing approximately $8
     million in potential liability, are the subject of Petrie
     Retail's May 7, 1996 motion to conduct going-out-of-business
     sales at 226 stores.  

           The Liquidating Trust's lease exposure calculations reflect
     the estimated sum of all base rent and additional rent (such as
     taxes and common area charges) due under a lease through the end
     of the current lease term, but do not reflect potential penal-
     ties, interest and other charges to which a landlord may be
     entitled.  Such additional charges (which may in part be unen-
     forceable) are not expected to materially increase the Liquidat-
     ing Trust's lease guarantee liability.

          A significant number of leases discussed above under which a
     landlord might claim that the Liquidating Trust, as successor to
     Petrie, has liability as a lease guarantor either expressly
     contain mitigation provisions or relate to property in states
     that imply such provisions as a matter of law.  Mitigation
     generally requires, among other things, that a landlord of a
     closed store seek to reduce its damages, including by attempting
     to locate a new tenant.

          On October 23, 1995, Petrie Retail notified two former
     executives of Petrie (one of whom is a current director of
     Petrie) and Petrie's President and Chief Executive Officer (who
     is also a current director of Petrie) that as a result of Petrie
     Retail's bankruptcy filing, Petrie Retail would no longer honor
     its obligations under the employment agreements each executive
     had entered into with Petrie which had been assumed by Petrie
     Retail in connection with the sale of the retail operations.  On
     April 25, 1996, the Liquidating Trust, while preserving its
     rights against Petrie Retail, entered into settlement agreements
     with one of the former executives and Petrie's President and
     Chief Executive Officer.  Pursuant to the settlement agreements,
     the Liquidating Trust agreed to pay each substantially all the
     amounts due under their respective agreements with Petrie.  The
     total cost of the settlement to the Liquidating Trust was approx-
     imately $2.9 million (accrued for at January 22, 1996) of which
     approximately $2.0 million has been paid.

          On January 12, 1996, Petrie received a notice of final
     determination from the New Jersey Division of Taxation of a
     liability for New Jersey corporate income tax in the aggregate
     amount (including interest) of approximately $3.1 million.  The
     liability, which relates to Petrie's 1987, 1989, 1990, 1991, 1992
     and 1993 tax years, was assumed by Petrie Retail in connection
     with the Sale.   Additionally, the Liquidating Trust, as succes-
     sor to Petrie, has been assessed approximately $270,000 (exclud-
     ing interest) in sales and use taxes for the years 1989 through
     1995.   The Division of Taxation is currently engaged in a tax
     amnesty program which provides for interest to be forgiven and
     future penalties to be avoided if payment is made by June 1, 1996
     and the taxpayer waives its right to any administrative and/or
     judicial appeal of the determination.  The Liquidating Trust, as
     successor to Petrie, has notified the Division of Taxation that
     it intends to participate in the tax amnesty program, pursuant to
     which its ultimate liability to the Division of Taxation, for
     corporate income and sales and use taxes, is expected to be
     approximately $1.2 million.

          Effective January 31, 1995, Petrie Retail withdrew from the
     Multiemployer Plan.  Due to underfunding of the Multiemployer
     Plan, Petrie Retail and its affiliates have incurred liability
     under the Employee Retirement Income Security Act of 1974, as
     amended.  Based upon preliminary discussions with the administra-
     tors and trustees of the Multiemployer Plan, the Liquidating
     Trust believes that the withdrawal liability allocated to Petrie
     Retail and its affiliates, as a result of the withdrawal, will be
     approximately $12 million, with an additional liability allocated
     to Petrie Retail and its affiliates of approximately $3 million
     attributable to the Multiemployer Plan's failure to meet certain
     Internal Revenue Code minimum funding standards.  In the event of
     a mass withdrawal by contributing employers from the
     Multiemployer Plan, the withdrawal liability allocated to Petrie
     Retail and its affiliates may be higher.  Pursuant to the Retail
     Operations Stock Purchase Agreement, Petrie Retail and its
     affiliates are responsible for the first $10 million in withdraw-
     al and related liabilities, with the next $50 million of such
     liabilities allocated 75 percent to the Liquidating Trust, as
     successor to Petrie, and 25 percent to Petrie Retail and its
     affiliates.  It is unclear what effect, if any, Petrie Retail's
     bankruptcy filing may have upon the timing and amount of any
     payments the Liquidating Trust may be required to make under the
     agreement with respect to the Multiemployer Plan, but in no event
     does the Liquidating Trust believe that its maximum contractual
     liability will be increased as a result of Petrie Retail's
     bankruptcy filing.

          Upon audit, the agent examining Petrie's tax return for its
     fiscal year ended January 28, 1989 raised an issue regarding the
     manner pursuant to which Petrie computed the basis of its Toys
     Common Stock disposed of in connection with the exchange of
     certain of its exchangeable subordinated debentures.  The examin-
     ing agent has proposed an adjustment to Petrie's taxable income
     which would result in an additional federal tax liability,
     including interest, of approximately $53 million.  The Liquidat-
     ing Trust, as successor to Petrie, is contesting the agent's
     proposed adjustment in administrative proceedings.  If the
     Liquidating Trust and the IRS are unable to resolve this matter
     in administrative proceedings, the Liquidating Trust intends to
     litigate its position.  The Liquidating Trust believes that the
     agent's proposed adjustment is incorrect as a matter of law. 
     Depending on how and when this issue is resolved with the IRS,
     there also may be due state and local taxes (and interest there-
     on).

          The Liquidating Trust believes that adequate accruals have
     been established in the accompanying financial statements to
     provide for any losses that may be incurred with respect to the
     aforementioned contingencies.

          Set forth below are the principal suits to which Petrie and
     the Liquidating Trust, as successor to Petrie, are defendants.

          Petrie, its directors and certain former members of its
     senior management were the named defendants in a consolidated
     class action brought on June 20, 1994 on behalf of Petrie's
     shareholders.  The plaintiffs in the action, which was consoli-
     dated in New York Supreme Court, alleged that (i) Petrie's
     directors violated their fiduciary duties of loyalty and fair
     dealing by exclusively negotiating with PS Stores for the sale of
     Petrie's retail operations, (ii) Petrie's directors failed to
     adequately explore third-party interest and thus did not maximize
     shareholder value and (iii) PS Stores was in possession of non-
     public information that allowed it to purchase the retail opera-
     tions at an inadequate price.  The plaintiffs sought, among other
     things, (i) a declaratory judgment that the individual defendants
     breached their fiduciary duties and (ii) the recovery of unspeci-
     fied damages.  On August 22, 1995, Petrie filed a motion to
     dismiss the consolidated amended complaint and on March 29, 1996
     the court granted the motion to dismiss with prejudice.  Plain-
     tiffs have until May 20, 1996 to file a notice of appeal with the
     Appellate Division of New York State Supreme Court.

          A complaint was filed in the United States District Court
     for the Southern District of Texas on October 31, 1995, as
     amended on January 24, 1996, against Petrie by the landlord for
     two retail stores which had been operated by an affiliate of
     Petrie Retail prior to Petrie Retail's rejection of the underly-
     ing leases in the Bankruptcy Court.  The complaint alleges that,
     in light of Petrie Retail's failure to perform its obligations
     under these leases, Petrie has liability as a guarantor for the
     amounts due under these two leases notwithstanding that Petrie
     was released as a guarantor upon the execution and delivery of
     substitute guarantees by Petrie Retail.  The complaint further
     alleges, among other things, that (i) at the time of delivery of
     its substitute guarantees, Petrie Retail failed to have a net
     worth of more than $150 million, a condition precedent to the
     release of Petrie from its obligations as a guarantor; (ii)
     Petrie breached its representations and warranties that Petrie
     Retail would have the requisite net worth; (iii) in making the
     representations and warranties regarding Petrie Retail's net
     worth, Petrie acted fraudulently; and (iv) in making the repre-
     sentations and warranties regarding Petrie Retail's net worth,
     Petrie acted negligently.  The complaint, as amended, seeks (i)
     back rent and expenses not paid with respect to the two store
     leases and (ii) a declaration that the Liquidating Trust, as
     successor to Petrie, is liable as guarantor for all future lease
     payments, and related costs, interest and expenses, due under the
     leases.  Petrie answered the amended complaint denying liability
     and contending that, upon Petrie's delivery of Petrie Retail's
     substitute guarantees, Petrie was released from any guarantor
     liability.  The parties are presently in discovery and trial has
     been scheduled for March 1997.  While no assurance can be given,
     the Liquidating Trust believes that it has meritorious defenses
     to this action and will defend itself vigorously. 

          On January 17, 1996, a complaint was filed in New Jersey
     Superior Court against Petrie and the Liquidating Trustees by a
     landlord and certain of its affiliates seeking injunctive relief
     and unspecified compensatory and punitive damages for breach of
     contract, fraud and negligent misrepresentation with respect to
     two office leases and three store leases under which the plain-
     tiffs allege that (i) Petrie Retail has failed to perform and
     (ii) Petrie has liability as the lessee or guarantor.  The
     alleged guarantor liability relates to approximately $18.4
     million in lease payments, without giving effect to any present
     value discount and assuming that all five leases which are the
     subject of the complaint are rejected and further assuming that
     the landlord in each case is unable to mitigate its damages.  On
     April 23, 1996, the parties agreed to a settlement which resulted
     in the complaint being dismissed with prejudice.  As a result of
     the settlement, the Liquidating Trust remains contingently liable
     for the $18.4 million in lease payments due under the five
     leases, which amount has been included in the Liquidating Trust's
     previous estimates of its contingent lease liability.  To date,
     none of the five leases has been rejected by Petrie Retail.  

          On February 7, 1996, a complaint was filed in New York State
     Supreme Court against Petrie, the Liquidating Trust and the
     Liquidating Trustees by five landlords and certain of their
     affiliates seeking declaratory relief and unspecified damages for
     breach of contract and fraud with respect to 146 store leases. 
     The complaint alleges that the Liquidating Trust, as successor to
     Petrie, has liability as a guarantor of certain of these leases
     notwithstanding Petrie's receipt from these landlords of releases
     with respect to substantially all of the purported lease guaran-
     tees.  The complaint (i) alleges, among other things, that the
     Liquidating Trust is liable for back rent and expenses not paid
     in respect of such leases by Petrie Retail or an affiliate
     thereof, as tenant under the leases, and (ii) seeks a declaration
     that the Liquidating Trust is liable as guarantor for all future
     lease payments and related costs and expenses due under the
     leases.  According to the plaintiffs, such alleged guarantor
     liability relates to approximately $85 million in lease payments,
     without giving effect to any present value discount or rental
     payments made by Petrie Retail since the filing of the complaint,
     and assuming all of the 146 stores which are subject of the
     complaint are closed and that the landlord in each case is unable
     to mitigate its damages.  Approximately $2 million of this total
     relates to unreleased guarantees which have been included in the
     Liquidating Trust's previous estimates of its contingent lease
     liability.  To date, 19 of the 146 leases, representing approxi-
     mately $9.6 million in lease payments, based on the plaintiffs'
     liability estimates and without giving effect to any present
     value discount or mitigation, have been rejected by Petrie
     Retail.   An additional 19 of the 146 leases, representing approxi-
     mately $11.5 million in lease payments, based on the plaintiffs'
     liability estimates and without giving effect to any present
     value discount or mitigation, are the subject of Petrie Retail's
     May 7, 1996 motion to conduct going-out-of-business sales at 226
     stores.  On March 11, 1996, the defendants filed a motion to
     dismiss the complaint which is presently awaiting a decision. 
     While no assurance can be given, the defendants believe that they
     have meritorious defenses to this action and will defend them-
     selves vigorously.

     ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
               FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

          The following discussion should be read in conjunction with
     the Financial Statements and the Notes thereto provided herein.

          As previously disclosed, Petrie sold its retail operations
     to PS Stores on December 9, 1994, and on January 24, 1995 (the
     date on which Petrie's shareholders approved the Plan of Liquida-
     tion), Petrie commenced its liquidation.  As a result, effective
     January 28, 1995, Petrie changed its basis of accounting from a
     going-concern basis to a liquidation basis.  As soon as practica-
     ble, Petrie will file a Certificate of Dissolution with the
     Secretary of State of the State of New York and, following the
     receipt of all necessary consents, approvals and clearances,
     Petrie will dissolve.  For financial statement purposes, the
     Liquidating Trust is deemed to be the successor to Petrie, and
     the results of operations of Petrie are presented in the finan-
     cial statements of the Liquidating Trust.  Beginning with the
     year ending December 31, 1996, the Liquidating Trust has adopted
     the calendar year as its fiscal year.

     RESULTS OF OPERATIONS

          The Liquidating Trust's net income for the period from
     January 23, 1996 through March 31, 1996 was $29,947,000, as
     compared to a net loss of $130,265,000 incurred by Petrie for the
     three months ended April 29, 1995.

          As of May 13, 1996, the closing price per share of Toys
     Common Stock as reported on the New York Stock Exchange Composite
     Tape was 29 1/2 per share.  In applying a liquidation basis of
     accounting, the Liquidating Trust has given effect in its results
     of operations to fluctuations in the market price of its Toys
     Common Stock, and has recorded an unrealized gain on the Toys
     Common Stock for the period ended March 31, 1996 of $29,702,000
     as compared to an unrealized loss of $214,234,000 for the three
     months ended April 29, 1995.

          For the period ended March 31, 1996, the Liquidating Trust
     incurred corporate overhead of $1,016,000 compared with
     $1,888,000 for the three months ended April 29, 1995.  The
     decrease in corporate overhead is primarily the result of the
     payment of $618,000 related to premiums for directors' and
     officers' liability insurance during the three months ended April
     29, 1995.  The premiums for the current year's directors' and
     officers' liability insurance was paid during the period ended
     January 22, 1996.  In connection with the application of a
     liquidation basis of accounting, these premiums were expensed upon
     payment. Corporate overhead generally consists of costs and expenses
     related to the liquidation and dissolution of Petrie including,
     but not limited to, legal fees, insurance, accounting fees,
     salaries, real estate advisory fees, transfer agent fees, print-
     ing and shareholder communications expenses and costs and expens-
     es that the Liquidating Trust may have incurred as a result of
     Petrie Retail's bankruptcy filing.  The Liquidating Trust intends
     to file a claim against Petrie Retail in the Bankruptcy Court in
     respect of any payments which are made by the Liquidating Trust
     for obligations that Petrie Retail or an affiliate thereof fails
     to perform as a result of Petrie Retail's bankruptcy filing. 
     Additionally, the Liquidating Trust will assert a right of setoff
     in respect of any such payments against any claims Petrie Retail
     and its affiliates may have against Petrie.  The Liquidating
     Trust is unable to predict the timing or probability of the
     collection of these claims against Petrie Retail.  See "--
     Liquidity and Capital Resources."  

          During the period ended March 31, 1996, the Liquidating
     Trust earned $1,261,000 in investment income as compared to
     $164,000 earned during the three months ended April 29, 1995.

     LIQUIDITY AND CAPITAL RESOURCES

     GENERAL

          As previously disclosed, Petrie has placed 3,493,450 shares
     of Toys Common Stock into an escrow account and $67.5 million in
     cash equivalents into a collateral account.  These assets were
     placed into these accounts to secure Petrie's obligations relat-
     ing to certain contingent liabilities pursuant to the terms of
     the Toys Acquisition Agreement, the Retail Operations Stock
     Purchase Agreement and other agreements with Toys "R" Us and/or
     PS Stores.  See "-- Contingent Liabilities."

          The assets of the Liquidating Trust are subject to the terms
     of a letter agreement dated as of January 24, 1995, pursuant to
     which Petrie agreed with Toys "R" Us that, until such time as a
     hedge or similar arrangement is in place, Petrie would retain,
     either individually or in combination, (i) cash in an amount of
     at least $177.5 million (the "Reserved Amount") or (ii) shares of
     Toys Common Stock having a market value (as of January 20, 1995)
     of  at least twice the Reserved Amount, to secure the payment of
     Petrie's contingent liabilities.  Pursuant to the terms of this
     letter agreement, the Liquidating Trust, as successor to Petrie,
     is presently required to retain a substantial portion of its
     assets (consisting of, at May 13, 1996, (i) 5,055,576 shares of
     Toys Common Stock, including the 3,493,450 shares of Toys Common
     Stock held in the escrow account, and (ii) approximately $130
     million in cash and cash equivalents).

          As of May 13, 1996, the Liquidating Trust's 5,055,576 shares
     of Toys Common Stock had a market value of approximately $149
     million, based upon a closing price per share of 29 1/2, as
     reported on the New York Stock Exchange Composite Tape on May 13,
     1996.  During the fifty-two weeks prior to the date of this
     report, the price per share of Toys Common Stock has fluctuated
     from a high of $29 7/8 to a low of $20 1/2.  No assurance can be
     given as to the future market prices of Toys Common Stock.

          As of May 13, 1996, the Liquidating Trust had approximately
     $130 million in cash and cash equivalents.  The Liquidating Trust
     believes that it has sufficient liquid funds available to satisfy
     the liabilities of the Liquidating Trust that are likely to occur
     (including, without limitation, costs and expenses related to the
     administration of the Liquidating Trust such as legal fees,
     insurance, accounting fees, salaries, real estate advisory fees,
     transfer agent fees and printing and shareholder communication
     expenses).  To the extent that the Liquidating Trust's liquid
     funds are insufficient to satisfy such liabilities, however, the
     Liquidating Trustees will liquidate some or all of the remaining
     shares of Toys Common Stock that it holds.  The Liquidating
     Trustees have determined not to approve any further distributions
     of shares of Toys Common Stock until the status of the Liquidat-
     ing Trust's contingent liabilities is clarified.  See "-- Contin-
     gent Liabilities."

     CONTINGENT LIABILITIES

          The Liquidating Trust's contingent liabilities primarily
     include liabilities relating to (i) guarantees of certain retail
     store leases, expiring at various times through 2011 to which
     Petrie Retail or an affiliate thereof is a party, and certain
     other liabilities that were assumed by Petrie Retail (but as to
     which Petrie's liability has not been released) in connection
     with the Sale (collectively, the "Assumed Obligations") to the
     extent that Petrie Retail fails to perform; (ii) Petrie's agree-
     ment with Petrie Retail to indemnify it for certain liabilities
     relating to Petrie Retail's withdrawal from the Multiemployer
     Plan; and (iii) an ongoing dispute with the IRS relating to the
     manner in which Petrie computed the basis of shares of Toys
     Common Stock transferred in connection with the exchange of
     certain of Petrie's exchangeable subordinated debentures in
     Petrie's 1989 fiscal year.

       Petrie Retail's Bankruptcy

          As previously reported, on October 12, 1995, Petrie Retail
     filed a voluntary petition for bankruptcy protection under
     Chapter 11 of the Federal Bankruptcy Code.  As a result of the
     bankruptcy filing, Petrie Retail has failed to perform certain of
     the Assumed Obligations, including, but not limited to, Assumed
     Obligations relating to store leases to which Petrie Retail or an
     affiliate thereof is a party, employment agreements and state
     taxes.  Accordingly, the Liquidating Trust may be required to
     make payments in respect of certain of the Assumed Obligations. 
     The Liquidating Trust intends to file a claim against Petrie
     Retail in the Bankruptcy Court in respect of such payments. 
     Additionally, the Liquidating Trust intends to assert a right of
     setoff in respect of any such payments against any claims Petrie
     Retail and its affiliates may have against Petrie.  The Liquidat-
     ing Trust is unable to predict the timing or probability of the
     collection of these claims against Petrie Retail.

          Store Leases.  Since filing its petition for bankruptcy
     protection, Petrie Retail has closed approximately 375 of the
     roughly 1600 stores it operated prior to filing the petition.  Of
     the 375 closed stores, 240 relate to rejected leases and the
     remainder generally either expired or were terminated by mutual
     landlord and tenant consent.  The Liquidating Trust, as successor
     to Petrie, is a guarantor of approximately 35 of the rejected
     leases, and its aggregate guarantee liability on those leases is
     approximately $15 million, which the Liquidating Trust, as
     successor to Petrie, has accrued  in its financial statements at
     January 22, 1996.  The Liquidating Trust's liability will be
     reduced by, among other things, the extent to which new rent-
     paying tenants are found for the closed stores.

          Additionally, on May 7, 1996, Petrie Retail filed a motion
     with the Bankruptcy Court to conduct going-out-of-business sales
     at 226 stores and indicated, without identifying the relevant
     leases, that it intended to close 12 additional stores where the
     leases have expired or are scheduled to expire in the near
     future.  The Liquidating Trust, as successor to Petrie, is a
     guarantor of approximately 35 of these leases.  If Petrie Retail
     were to close all 35 of the stores under such leases, the Liqui-
     dating Trust's aggregate guarantee liability on these leases
     would be approximately $13 million, which amount had been includ-
     ed in the Liquidating Trust's previous estimates of its contin-
     gent liabilities.  

          No assurance can be given as to how many additional stores
     Petrie Retail will close for which the Liquidating Trust, as
     successor to Petrie, has guarantee liability.   If Petrie Retail
     were to close every store for which the Liquidating Trust, as
     successor to Petrie, believes it has liability as a lease guaran-
     tor, giving effect all the lease guarantee releases executed by
     landlords and assuming that no mitigation or defense were suc-
     cessful, the Liquidating Trust's theoretical exposure relating to
     such leases, without giving effect to any present value discount,
     would be approximately $100 million, with approximately $16
     million remaining due in the year ending December 31, 1996,
     approximately $18 million due in 1997, approximately $16 million
     due in 1998 and approximately $50 million due thereafter.  As
     discussed in Item 1 above, landlords under leases relating to
     approximately 146 stores operated by Petrie Retail or an affili-
     ate thereof have alleged in a complaint that the Liquidating
     Trust, as successor to Petrie, has liability as a guarantor of
     certain leases notwithstanding Petrie's receipt from these
     landlords of releases of guarantees with respect to such leases. 
     Based on the complaint, such alleged guarantor liability repre-
     sents approximately $85 million in lease payments, without giving
     effect to any present value discount or rental payments made by
     Petrie Retail since the complaint was filed and assuming that all
     of the approximately 146 stores which are the subject of these
     landlords' claims are closed and that the landlord in each case
     is unable to mitigate its damages.  Approximately $2 million of
     this total relates to unreleased guarantees which have been
     included in the Liquidating Trust's previous estimates of its
     contingent lease liability.  To date, 19 of the 146 leases,
     representing approximately $9.6 million in lease payments, based
     on the plaintiffs' liability estimates and without giving effect
     to any present value discount or mitigation, have been rejected
     by Petrie Retail.  An additional 19 of the 146 leases, representing
     approximately $11.5 million in lease payments, based on the
     plaintiffs' liability estimates and without giving effect to any
     present value discount or mitigation, are the subject of Petrie
     Retail's May 7, 1996 motion to conduct going-out-of-business
     sales at 226 stores.  The Liquidating Trust believes it has
     substantial legal defenses to these landlords' claims and is
     vigorously contesting such claims.  Although the Liquidating
     Trust considers it unlikely, a decision by a court in favor of
     these landlords could have a material adverse effect on the
     Liquidating Trust's liquidity and financial condition.

          In addition, since Petrie Retail's bankruptcy filing, a
     dispute has arisen between the Liquidating Trust, on the one
     hand, and Petrie Retail and its affiliates, on the other, as to
     whether the Liquidating Trust, as successor to Petrie, or Petrie
     Retail and its affiliates is responsible as guarantor of certain
     additional leases.  The maximum theoretical exposure relating to
     such leases, based on the same assumptions set forth in the
     preceding paragraph and without giving effect to any present
     value discount, would be approximately $33 million, with approxi-
     mately $3 million remaining due in the year ending December 31,
     1996, approximately $5 million due in 1997, approximately $5
     million due in 1998 and approximately $20 million due thereafter. 
     To date, Petrie Retail has rejected three of such leases, repre-
     senting approximately $2 million in potential liability.  
     Additionally, eleven of these leases, representing approximately
     $8 million in potential liability, are the subject of Petrie
     Retail's May 7, 1996 motion to conduct going-out-of-business
     sales at 226 stores.  

           The Liquidating Trust's lease exposure calculations reflect
     the estimated sum of all base rent and additional rent (such as
     taxes and common area charges) due under a lease through the end
     of the current lease term, but do not reflect potential penal-
     ties, interest and other charges to which a landlord may be
     entitled.  Such additional charges (which may in part be unen-
     forceable) are not expected to materially increase the Liquidat-
     ing Trust's lease guarantee liability.

          A significant number of the leases discussed above under
     which a landlord might claim that the Liquidating Trust, as
     successor to Petrie, has liability as a lease guarantor either
     expressly contain mitigation provisions or relate to property in
     states that imply such provisions as a matter of law.  Mitigation
     generally requires, among other things, that a landlord of a
     closed store seek to reduce its damages including by attempting
     to locate a new tenant.

          Employment Agreements.  On October 23, 1995, Petrie Retail
     notified two former executives of Petrie (one of whom is a
     current director of Petrie) and Petrie's President and Chief
     Executive Officer (who is also a current director of Petrie) that
     as a result of Petrie Retail's bankruptcy filing, Petrie Retail
     would no longer honor its obligations under the employment
     agreements each executive had entered into with Petrie which had
     been assumed by Petrie Retail in connection with the sale of
     retail operations.  On April 25, 1996, the Liquidating Trust,
     while preserving its rights against Petrie Retail, entered into
     settlement agreements with one of the former executives and
     Petrie's President and Chief Executive Officer.  Pursuant to the
     settlement agreements, the Liquidating Trust agreed to pay each
     substantially all the amounts due under their respective agree-
     ments with Petrie.  The total cost of the settlement to the
     Liquidating Trust was approximately $2.9 million (accrued for at
     January 22, 1996) of which approximately $2.0 million has been
     paid.

          State Taxes.  On January 12, 1996, Petrie received a notice
     of final determination from the New Jersey Division of Taxation
     of a liability for New Jersey corporate income tax in the aggre-
     gate amount (including interest) of approximately $3.1 million. 
     The liability, which relates to Petrie's 1987, 1989, 1990, 1991,
     1992 and 1993 tax years, was assumed by Petrie Retail in connec-
     tion with the Sale.   Additionally, the Liquidating Trust, as
     successor to Petrie, has been assessed approximately $270,000
     (excluding interest) in sales and use taxes for the years 1989
     through 1995.   The Division of Taxation is currently engaged in
     a tax amnesty program which provides for interest to be forgiven
     and future penalties to be avoided if payment is made by June 1,
     1996 and the taxpayer waives its right to any administrative
     and/or judicial appeal of the determination.  The Liquidating
     Trust, as successor to Petrie, has notified the Division of
     Taxation that it intends to participate in the tax amnesty
     program, pursuant to which its ultimate liability to the 
     Division of Taxation, for corporate income and sales and
     use taxes, is expected to be approximately $1.2 million.

       Multiemployer Plan

          Due to underfunding of the Multiemployer Plan, Petrie Retail
     and its affiliates incurred withdrawal liability under the
     Employee Retirement Income Security Act of 1974, as amended, upon
     their withdrawal from the Multiemployer Plan, effective January
     31, 1995.  Based upon preliminary discussions with the adminis-
     trators and trustees of the Multiemployer Plan, the Liquidating
     Trust believes that the withdrawal liability allocated to Petrie
     Retail and its affiliates, as a result of the withdrawal, will be
     approximately $12 million, with an additional liability allocated
     to Petrie Retail and its affiliates of approximately $3 million
     attributable to the Multiemployer Plan's failure to meet certain
     Internal Revenue Code minimum funding standards.  In the event of
     a mass withdrawal by contributing employers from the
     Multiemployer Plan, the withdrawal liability allocated to Petrie
     Retail and its affiliates may be higher.  Pursuant to the Retail
     Operations Stock Purchase Agreement, Petrie Retail and its
     affiliates are responsible for the first $10 million in withdraw-
     al and related liabilities, with the next $50 million of such
     liabilities allocated 75 percent to the Liquidating Trust, as
     successor to Petrie, and 25 percent to Petrie Retail and its
     affiliates.  It is unclear what effect, if any, Petrie Retail's
     bankruptcy filing may have upon the timing and amount of any
     payments the Liquidating Trust may be required to make under the
     agreement with respect to the Multiemployer Plan, but in no event
     does the Liquidating Trust believe that its maximum contractual
     liability will be increased as a result of Petrie Retail's
     bankruptcy filing.  See "-- Petrie Retail's Bankruptcy."

       IRS Tax Dispute

          Upon audit, the agent examining Petrie's tax return for its
     fiscal year ended January 28, 1989 raised an issue regarding the
     manner pursuant to which Petrie computed the basis of its Toys
     Common Stock disposed of in connection with the exchange of
     certain of its exchangeable subordinated debentures.  The examin-
     ing agent has proposed an adjustment to Petrie's taxable income
     which would result in an additional federal tax liability,
     including interest, of approximately $53 million.  The Liquidat-
     ing Trust, as successor to Petrie, is contesting the agent's
     proposed adjustment in administrative proceedings.  If the
     Liquidating Trust and the IRS are unable to resolve this matter
     in administrative proceedings, the Liquidating Trust intends to
     litigate its position.  The Liquidating Trust believes that the
     agent's proposed adjustment is incorrect as a matter of law. 
     Depending on how and when this issue is resolved with the IRS,
     there also may be due state and local taxes (and interest there-
     on).

     CAUTIONARY STATEMENT FOR PURPOSES OF THE "SAFE HARBOR" PROVISIONS
     OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

          Except for historical matters, the matters discussed in this
     Form 10-Q are forward-looking statements that involve risks and
     uncertainties.  Forward-looking statements include, but are not
     limited to, statements relating to the Liquidating Trust's
     contingent liabilities contained above in "Management's Discus-
     sion and Analysis of Financial Condition and Results of Opera-
     tions" and the Notes to Financial Statements.  

          The Liquidating Trust wishes to caution readers that in
     addition to factors that may be described elsewhere in this Form
     10-Q, the following important factors, among others, could cause
     the Liquidating Trust's assets and liabilities to differ materi-
     ally from those expressed in any forward-looking statements made
     by, or on behalf of, the Liquidating Trust, and could materially
     affect the Liquidating Trust's financial condition and liquidity:

          (1)  A decision by Petrie Retail to close additional stores
     for which the Liquidating Trust, as successor to Petrie, has
     liability as a guarantor;

          (2)  A decision by Petrie Retail to liquidate while in
     Chapter 11 or the conversion of Petrie Retail's bankruptcy case
     from Chapter 11 to a case under Chapter 7;

          (3)  Other actions by Petrie Retail which cause the default
     of obligations assumed by Petrie Retail in connection with the
     Sale for which the Liquidating Trust, as successor to Petrie, may
     be deemed to have liability as the primary obligor;

          (4)  A decision by a court that the Liquidating Trust, as
     successor to Petrie, has liability as a guarantor of certain
     leases notwithstanding Petrie's receipt from the landlords
     thereunder of releases of guarantees with respect to such leases;

          (5)  An unfavorable resolution of the Liquidating Trust's
     dispute with the IRS with respect to the manner in which Petrie
     computed the basis of its Toys Common Stock disposed of in its
     fiscal year ended January 28, 1989 in connection with the ex-
     change of certain of its exchangeable subordinated debentures; 

          (6)  A material decline in the price per share of Toys
     Common Stock;

          (7)  An adverse material change in general economic condi-
     tions and the interest rate environment;

          (8)  The effects of, and changes in, laws and regulations
     and other activities of federal and local governments, agencies
     and similar organizations; and 

          (9)  The costs and other effects of other legal and adminis-
     trative cases and proceedings, settlements and claims relating to
     the Liquidating Trust's contingent liabilities.  


     PART II - OTHER INFORMATION

     ITEM 1.        LEGAL PROCEEDINGS.

                         The description of legal proceedings involv-
                    ing the  Liquidating Trust provided in Items 1 and
                    2 of Part I is herein incorporated by reference as
                    though fully set forth herein.

     ITEM 6.        EXHIBITS AND REPORTS ON FORM 8-K.

               (a)       LIST OF EXHIBITS

                    Exhibit 27 -- Financial Data Schedule

               (b)  REPORTS ON FORM 8-K

                    Current Report on Form 8-K, dated as of January
                    23, 1996, reporting the consummation of the suc-
                    cession of the Liquidating Trust to the assets and
                    liabilities of Petrie.

                    Current Report on Form 8-K, dated as of February
                    27, 1996, reporting that Petrie, the Liquidating
                    Trust and the Liquidating Trustees had been sued
                    by five landlords and their affiliates.


                                SIGNATURES

          PURSUANT TO THE REQUIREMENTS OF  THE SECURITIES EXCHANGE ACT
     OF 1934, THE REGISTRANT HAS DULY CAUSED THIS REPORT TO BE SIGNED
     ON ITS BEHALF BY THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED.

                              PETRIE STORES LIQUIDATING TRUST

     Dated: May 14, 1996           By /s/ STEPHANIE R. JOSEPH          
             
                                   Stephanie R. Joseph
                                   Manager and Chief Executive Officer

     Dated: May 14, 1996           By /s/ H. BARTLETT BROWN            
           
                                   H. Bartlett Brown
                                   Assistant Manager, Chief Financial
                                   Officer and Principal Accounting
                                   Officer



<TABLE> <S> <C>

<ARTICLE>  5
<LEGEND>
     This schedule contains summary financial information extracted
     from the Liquidating Trust's statement of net assets in liquida-
     tion at March 31, 1996 and the Liquidating Trust's statement of
     changes in net assets in liquidation for the period ended March
     31, 1996, and is qualified in its entirety by reference to such
     financial statements.
     </LEGEND>
     <MULTIPLIER>      1,000
            
     <S>               <C>
     <PERIOD-TYPE>     3-MOS
     <FISCAL-YEAR-END>                 DEC-31-1996 
     <PERIOD-END>                      MAR-31-1996 
     <CASH>                                  132,187 
     <SECURITIES>                            136,501 
     <RECEIVABLES>                                 0 
     <ALLOWANCES>                                  0 
     <INVENTORY>                                   0 
     <CURRENT-ASSETS>                              0 
     <PP&E>                                        0 
     <DEPRECIATION>                                0 
     <TOTAL-ASSETS>                          268,688 
     <CURRENT-LIABILITIES>                    36,147 
     <BONDS>                                       0 
     <COMMON>                                      0 
                              0 
                                        0 
     <OTHER-SE>                              232,541 
     <TOTAL-LIABILITY-AND-EQUITY>            268,688 
     <SALES>                                       0 
     <TOTAL-REVENUES>                              0 
     <CGS>                                         0 
     <TOTAL-COSTS>                             1,016 
     <OTHER-EXPENSES>                              0 
     <LOSS-PROVISION>                              0 
     <INTEREST-EXPENSE>                            0 
     <INCOME-PRETAX>                          29,947 
     <INCOME-TAX>                                  0 
     <INCOME-CONTINUING>                      29,947 
     <DISCONTINUED>                                0 
     <EXTRAORDINARY>                               0 
     <CHANGES>                                     0 
     <NET-INCOME>                             29,947 
     <EPS-PRIMARY>                               .57 
     <EPS-DILUTED>                               .57 
             

</TABLE>


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