BAKER J INC
10-K, 1995-04-26
SHOE STORES
Previous: SOMATIX THERAPY CORPORATION, 10-Q, 1995-04-26
Next: QUIPP INC, DEF 14A, 1995-04-26




<PAGE>1

             SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                          FORM 10-K
(Mark One)
  [ X ]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
          THE SECURITIES EXCHANGE ACT OF 1934 (FEE REQUIRED)
          For the fiscal year ended January 28, 1995
                            OR
  [   ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
          THE SECURITIES EXCHANGE ACT OF 1934 (NO FEE REQUIRED)
                 Commission file Number 0-14681
                        J. BAKER, INC.
      (Exact name of registrant as specified in its charter)
        Massachusetts               04-2866591
 (State of Incorporation)   (I.R.S. Employer Identification Number)
               555 Turnpike Street, Canton, Massachusetts  02021
                   (Address of principal executive offices)

                         (617) 828-9300
         (Registrant's telephone number, including area code)

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

     Securities registered pursuant to Section 12(g) of the Act:
               Common Stock, par value $.50 per share
             7% Convertible Subordinated Notes Due 2002
                 Preferred Stock Purchase Rights
                         (Title of Class)

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.                                                  [   ]


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

                    Yes  [ X ]    No       

The aggregate market value of the voting stock held by
nonaffiliates of the registrant was approximately $201,410,517 as
of March 31, 1995 (based on the last reported sales price of
the registrant's stock in the over-the-counter market on such
date).

The number of shares outstanding of the registrant's common stock
as of March 31, 1995 was 13,846,637.

              DOCUMENTS INCORPORATED BY REFERENCE
Certain portions of the definitive proxy statement for the 1995
Annual Meeting of Stockholders are incorporated by reference in
Part III.
<PAGE>2
                          J. Baker, Inc.
                         Form 10-K Report
                    Year Ended January 28, 1995
                             Part I

DESCRIPTION OF BUSINESS

General

          J. Baker, Inc. ("J. Baker" or the "Company", which term
 shall include all subsidiaries of the Company) is engaged in the
 retail sale of footwear and apparel.  The Company sells footwear
 through self-service licensed shoe departments in mass
 merchandising department stores, through full and semi-service
 licensed shoe departments in department and specialty stores and
 through its Fayva chain of self-selection family shoe stores and
 its Parade of Shoes chain of women's shoe stores. In all of these
 operations, the Company emphasizes the sale of quality footwear at
 comparatively low prices.  The Company is engaged in the retail
 sale of apparel through its chain of Casual Male Big & Tall men's
 stores which sells sportswear to the larger size man, and through
 its chain of Work 'n Gear work clothing stores which sell utility
 workwear, uniforms and personalized work clothes, as well as
 uniforms for laboratory and medical purposes.

          The Company's businesses are seasonal, with its largest
 footwear volume generated in the Easter, back to school and
 Christmas seasons.  The Casual Male Big & Tall division does its
 largest sales volumes in June (Father's Day) and the Christmas
 season, and the Work 'n Gear stores generate their largest sales
 volume during the second half of the fiscal year.  On a combined
 basis, sales during the second half of each fiscal year have
 consistently exceeded those during the first half of the year. 
 Unseasonable weather may affect sales of shoes and boots as well
 as of work clothing, especially during the traditional high-volume
 periods.

          The Company is required to carry a substantial inventory
 in order to provide prompt deliveries to its licensed shoe
 departments, Parade of Shoes, Fayva, Casual Male Big & Tall, and
 Work 'n Gear stores.  Order backlogs, however, are not material to
 the Company's business.  The inventories needed in the operation
 of the Company's footwear and apparel businesses are currently
 available from a number of domestic and overseas sources, with no 
 single source accounting for more than seven percent of the
 Company's merchandise.

          The Company benefits by "most favored nation" provisions
 in trade agreements between the United States and certain
 countries in which the Company's suppliers are located.  From time
 to time, the United States Congress has proposed legislation which
 could result in such provisions being struck from particular trade
 agreements, which could, in turn, result in higher costs to the
 Company.  There has been extensive Congressional debate with
 respect to the "most favored nation" provision of the trade
 agreement between the United States and China which was renewed
 for one year in July, 1992 and has since been extended through
 May, 1995.  The failure of this provision to be renewed would
 likely result in substantially increased costs to the Company in
 the purchase of footwear from China.  However, the Company
 believes that all of its competitors in the footwear industry
 would be similarly affected.

Industry Segments

          The Company is engaged in the sale of footwear and
 apparel manufactured by others.  Financial information with
 respect to the Company's industry segments can be found in Note 14
 to the Consolidated Financial Statements.

Footwear

Licensed Shoe Department Operations
          In a licensed shoe department operation, the store and
 the Company enter into a license agreement under which the Company
 has the exclusive right to operate a shoe department in the store
 for a period of years.  The department is operated under the store
 name in space supplied by the store, and the store collects
 payments from customers and credits the Company.  The Company pays
 the store a license fee, generally a percentage of net sales, for
 the right to operate the department and for the use of the space. 
 The license fee ordinarily covers utilities, janitorial service,
 cash collection and handling, packaging and advertising.
<PAGE>3
          In its licensed shoe department operations, the Company
 sells a wide variety of family footwear, including men's, women's
 and children's dress, casual and athletic footwear as well as work
 shoes and slippers.  Most of the shoes offered by the Company in
 its licensed departments are sold under the Company's trademarks
 or on an unbranded basis, although the Company also sells name
 brand merchandise at discounted prices in its mass merchandising
 licensed accounts.  

          On January 30, 1993, the Company acquired all of the
 outstanding stock of Morse Shoe, Inc. ("Morse"), in a merger
 whereby Morse became a wholly owned subsidiary of the Company.  As
 an operator of licensed footwear departments and of the Fayva
 chain of family shoe stores, the merger of Morse into the Company
 resulted in the addition of approximately 500 licensed shoe
 departments operated by the Company.  For additional information
 on the acquisition of Morse, see Note 3 to the Consolidated
 Financial Statements.

          On November 19, 1993, the Company acquired a majority
 ownership of the outstanding stock of Tishkoff Enterprises, Inc. 
 ("TEI") in a merger with TEI, an operator of full service,
 semi-service and self service licensed shoe departments in
 department and specialty stores.  The remaining shares of TEI were
 acquired by the Company on December 13, 1993 and subsequent to the
 merger, the corporate name of TEI was changed to Shoe Corporation
 of America ("SCOA").  As of January 28, 1995, SCOA operated 448
 licensed footwear departments.  For additional information on the
 acquisition of SCOA, see Note 2 to the Consolidated Financial
 Statements.

          Merchandise sold by the Company's SCOA division is
 predominantly in conventional, full service department stores and
 includes a strong representation of national brands complemented
 by private label merchandise.  A small portion of the licensed
 department business conducted by SCOA is in specialty apparel
 accounts.  The Company's licensed shoe departments in mass
 merchandising department stores are operated on a self-service
 basis, but those departments operated by SCOA in conventional
 department and specialty stores are on a semi-service, full
 service or self-service basis.  The Company's personnel employed
 in particular departments are responsible for stocking and layout
 of shelves, responding to customer inquiries and related
 administrative tasks.

          The Company and its predecessors have operated licensed
 shoe departments in mass merchandising department stores for more
 than forty years.  The Company's SCOA division has operated
 licensed shoe departments in mass merchandising and conventional
 department and specialty stores for approximately nine years. 
 Sales in licensed departments accounted for 48.9%, 46.5% and 49.9%
 of the Company's total revenues in the years ended January 28,
 1995, January 29, 1994 and January 30, 1993, respectively.  At
 January 28, 1995, the Company operated a total of 1,690 licensed
 shoe departments under license agreements with 44 different
 department and specialty store operators.  During fiscal 1995, the
 Company opened 392 departments and closed 232, representing a net
 increase of 160 units for the year.  The Company's licensed
 departments are located in forty-two states and in the District of
 Columbia.

          The Company conducts its licensed department operations
 under written agreements for fixed terms.  Of the 1,690 licensed
 shoe departments which the Company operated at January 28, 1995,
 1,334, or 79% are covered by agreements with terms expiring in
 less than five years, 49 or 3% are covered by agreements with
 terms expiring in five to ten years, and 307, or 18% are covered
 by agreements with terms expiring in more than ten years. 

          Of the Company's licensed departments at January 28,
 1995, 306 were operated under license with Ames Department Stores,
 Inc. ("Ames"), a major mass merchandising retailer in the eastern
 United States.  Ames, which had filed for protection under Chapter
 11 of the United States Bankruptcy Code in April, 1990, emerged
 from bankruptcy on January 6, 1993.  Pursuant to a stipulation
 entered into between the Company and Ames, the Company's license
 agreement was modified, amended and assumed by Ames and the
 Company settled its $13.7 million pre-petition claim with Ames. 
 For additional information on the Ames bankruptcy, see Note 4 to
 the Consolidated Financial Statements.  For the fiscal year ended
 January 28, 1995, Ames accounted for 9.5% of the Company's total
 revenues.

          At January 28, 1995, the Company also operated 92
 departments under license in the Jamesway discount department
 store chain ("Jamesway"), which is concentrated in the
 mid-Atlantic region of the United States, and 113 licensed
 departments in the Rose's Stores, Inc. chain ("Rose's"), which
 stores are concentrated in the southeastern region of the United
 States.  Operations under the agreements with Rose's and Jamesway
 accounted for a total of 5.8% of the Company's net sales in the
 year ended January 28, 1995.  
 
          On July 8, 1993, July 19, 1993 and September 6, 1993
 Fishers Big Wheel, Inc. ("Fishers", a former licensor of the
 Company), Jamesway and Rose's, respectively, filed for protection
 under Chapter 11 of the Bankruptcy Code.  At the time of the
 bankruptcy filings, the Company had outstanding accounts
 receivable of $6.0 million in the aggregate due 
<PAGE>4
 from Fishers, Jamesway and Rose's.  

          On August 29, 1994, Jamesway filed its First Amended Plan
 of Reorganization and on December 12, 1994, its Second Amended
 Plan of Reorganization was confirmed by the Bankruptcy Court.  On
 January 18, 1995, the Jamesway Plan was consummated and Jamesway
 emerged from bankruptcy, assumed the Company's license agreement
 and, on February 1, 1995, paid the Company its pre-petition
 arrearage.

          On August 1, 1994, Rose's filed its Plan of
 Reorganization, which Plan was confirmed on December 14, 1994. 
 Rose's anticipates consummation of its plan and emergence from
 bankruptcy on or about April 30, 1995.  On December 5, 1994, the
 Bankruptcy Court approved a joint motion filed by the Company and
 Rose's to assume the Company's license agreement with Rose's and
 to cure all pre-petition arrearage owed to the Company.  The
 Company expects to collect its pre-petition arrearage by January,
 1996.  At January 28, 1995, carried on the balance sheet in Other
 Assets are deferred lease acquisition costs of $2.2 million
 attributable to the Rose's license agreement.  The Company intends
 to continue to amortize the deferred lease acquisition costs of
 the Rose's license agreement through the license termination date
 of July 30, 1997, since the Company believes, based on its
 assessment of the likelihood and level of ongoing business with
 Rose's, that the value of the license agreement supports the
 historical carrying cost at January 28, 1995.  

          During fiscal 1995, Jamesway and Rose's closed 115
 stores.  The Company does not expect their Bankruptcy proceedings
 or the aforementioned store closings to have a material adverse
 effect on the Company's future earnings.  Combined sales in
 Jamesway and Rose's totaled $60.9 million for the fiscal year
 ended January 28, 1995.  

          On January 5, 1994, Fishers received bankruptcy court
 approval to conduct liquidation sales in all 54 of its stores.  At
 the completion of the liquidation sales in the first quarter of
 fiscal 1995, Fishers ceased business operations.  The Company has
 filed proofs of claim to preserve its rights to recover its
 pre-petition arrearage.  Sales in Fishers for the year ended
 January 28, 1995 were $1.6 million.

          At January 28, 1995, the Company's Morse subsidiary
 operated 154 departments under license in the Hills Department
 Store Company chain ("Hills"), which is concentrated in the
 Pennsylvania, Ohio and New York regions, 136 departments under
 license from Bradlees, Inc. ("Bradlees"), a chain located
 primarily in the northeast region of the United States and 126
 departments under license from ShopKo Stores ("ShopKo"), a chain
 located primarily in the upper mid-west region of the United
 States.  Operations under the agreements with Hills, Bradlees and
 ShopKo accounted for a total of 15.6% of the Company's net sales
 in the year ended January 28, 1995. 

          On February 4, 1991, Hills filed for protection under
 Chapter 11 of the United States Bankruptcy Code.  As of the date
 of the Hills Chapter 11 filing, Hills owed Morse approximately
 $4.0 million in outstanding accounts receivable due under the
 license agreement.  On September 10, 1993, Hills' First Amended
 Consolidated Plan of Reorganization ("Hills Plan") was confirmed
 by the bankruptcy court.  On September 9, 1993, the Company and
 Hills filed a joint motion with the bankruptcy court seeking an
 order rejecting the license agreement between the parties,
 approving a revised unsecured claim of $5.6 million and
 authorizing the execution of a new license agreement between Hills
 and the Company on substantially the same terms as had existed
 previously.  On October 19, 1993, the bankruptcy court approved
 the order, pursuant to which the Company has received the
 following amounts with respect to its claim:  $793,000 in cash,
 51,800 shares of Hills common stock, 44,900 shares of Hills
 preferred stock and promissory notes from Hills in the amount of
 $941,000 bearing interest at 10.25% and maturing in 2003.  These
 amounts represent 95.5% of the Company's expected distribution
 under the Hills Plan.  The Company expects Hills to distribute the
 balance of the expected distribution during fiscal 1996.

          At January 28, 1995, the Company's SCOA division operated
 448 licensed shoe departments located in fourteen chains.  Major
 chains serviced by the division include:  Carson Pirie Scott & Co.
 ("Carson's", with headquarters in Milwaukee, Wisconsin), Uptons
 Department Stores, Inc. ("Uptons", with headquarters in Norcross,
 Georgia), Younkers, Inc. ("Younkers", with headquarters in Des
 Moines, Iowa) and Goody's Family Clothing, Inc. ("Goody's", with
 headquarters in Knoxville, Tennessee) as well as Zion's
 Cooperative Mercantile Institution ("ZCMI", with headquarters in
 Salt Lake City, Utah) and Winkelman Stores, Inc. ("Winkelman's",
 with headquarters in Plymouth, Michigan).  SCOA currently manages
 shoe departments located in thirty-one states throughout the
 United States.  Sales in SCOA licensed departments accounted for
 12.1% of the Company's total revenue during the fiscal year ended
 January 28, 1995.

          The Company's licensed shoe department business faces
 competition at two levels:  (1) for sales to retail customers and
 (2) for the business of the department store chains which are its
 shoe licensor customers.  The Company's 
<PAGE>5
 retail shoe businesses compete with the shoe departments of
 department store chains, conventional shoe chains, specialty
 stores and independent retailers.  The Company's success in its
 licensed department operations is substantially dependent upon the
 success of the department store chains in which the Company
 operates licensed departments.  Within the particular market that
 is served by the mass merchandising department store chains, the
 Company believes that the primary competitive factors are the
 price and the breadth and suitability of the selection of footwear
 that is offered.

          The Company also faces potential competition from the
 in-house operational capabilities of its licensors.  Because of
 the large scale of many licensing arrangements and years of
 commitment that are involved, the Company has observed that
 changes in these arrangements do not frequently occur and are more
 often initiated by external factors such as mergers or
 acquisitions involving the licensors or business terminations by
 other licensees, rather than by competition among licensees for
 the business of a licensor.  To the extent that there is active
 competition for new business in this area, the Company believes
 that the principal factors weighed by a potential licensor are the
 quality of the licensee's operations, as reflected by sales
 results, and the price paid to the licensor in the form of the
 license fee.

          The loss of one or more of the foregoing licensors could
 have a material adverse effect on the Company. 

          Due to a general contraction in the retail industry and
 the filing for protection under Chapter 11 of the United States
 Bankruptcy Code by certain of the Company's licensors, the Company
 may experience declines in the number of licensed departments that
 it operates.

Wholesale Operations
          Although the Company does not currently perform wholesale
 services for any of its customers, the Company performs the same
 services for wholesale customers that it does for its licensed
 departments, except that the wholesale customer operates its shoe
 departments with personnel which it hires and owns the footwear
 inventory which it sells at retail for its own account.  The
 Company supplies its wholesale customers under exclusive
 agreements.  Shoes are sold to wholesale customers when shipped
 from the Company's distribution center, generally at a fixed
 percentage of the retail selling price.  

          The Company's wholesale agreement with Caldor, Inc.
 ("Caldor") terminated in July, 1994.  Sales to Caldor in fiscal
 1995 were $17.1 million.  The Company believes that the reduction
 in wholesale revenues in fiscal 1995 and thereafter will not have
 a material impact on the Company's future earnings.  In the year
 ended January 28, 1995, sales to Caldor accounted for 1.6% of the
 Company's total revenues.

          Sales to wholesale customers accounted for 1.6%, 4.4% and
 7.1% of the Company's total revenues in the years ended January
 28, 1995, January 29, 1994 and January 30, 1993, respectively.

Parade of Shoes Operations
          The Company's Parade of Shoes chain emphasizes the retail
 sale of quality, primarily leather women's shoes. The stores
 generally occupy 2,000 to 3,000 square feet of retail space
 located in suburban strip shopping centers which are typically
 anchored by a major supermarket, a regional department store chain
 or a mass merchandising retailer.  In addition, the Company has
 also begun a program of opening Parade of Shoes stores in major
 metropolitan areas.  The stores generally feature from 7,000 to
 9,000 items available for selection in a casual, self-service
 atmosphere.  The stores emphasize items that appeal to women
 between 18 and 44 years of age and also offer extensive selections
 oriented toward pre-teens, teenagers and senior citizens.  

          Sales from Parade of Shoes stores accounted for 11.3%,
 9.6% and 14.4% of the Company's total revenues in the years ended
 January 28, 1995, January 29, 1994 and January 30, 1993,
 respectively.

          A total of 191 Parade of Shoes stores were in operation
 in twelve states in the eastern and midwestern United States and
 the District of Columbia on January 28, 1995.  During the year,
 the Company opened 46 stores and closed 16 stores.  The Company
 believes that the same competitive factors that affect its
 licensed department operations, as well as the availability of
 leather and brand name shoes and the general style and quality of
 merchandise, are present in the market that is served by the
 Company's Parade of Shoes chain.  Among competitors of Parade of
 Shoes are department stores and other specialty shoe chains.  The
 Company may experience increased direct competition with Parade of
 Shoes based on comparable merchandising approaches in the future.
<PAGE>6
Fayva Operations
          The Fayva shoe chain operates self-selection retail
 stores which offer popularly-priced footwear for the entire
 family.  The Fayva stores are located in major downtown areas,
 neighborhood locations, strip shopping centers, suburban shopping
 centers and malls.  The major markets for the Fayva stores are in
 the northeastern portion of the United States, Florida, Los
 Angeles, Houston and Chicago.  The Company operated 368 Fayva
 stores at January 28, 1995, located in a total of sixteen states. 
 During the year, the Company opened two stores and closed
 twenty-nine stores.

          The retail stores, which average 3,200 square feet,
 emphasize convenient self-selection, popular pricing and a broad
 selection of fashionable footwear, including men's, women's and
 children's dress, casual, athletic and work shoes, slippers and
 accessories.  Although branded athletic footwear is offered in the
 Fayva stores, most of the footwear offered by Fayva stores is sold
 under Company brand names.  Sales in the Fayva chain amounted to
 16.5% and 19.5% of the Company's revenue during the fiscal years
 ended January 28, 1995 and January 29, 1994, respectively.

          The principal competition of the Fayva stores includes
 conventional shoe chains, the shoe departments of department store
 chains, specialty stores and independent retailers.  Among such
 competitors is Payless Shoe Source, a subsidiary of The May
 Department Stores Company ("Payless").  With the announced
 intention of Payless to expand its operations in the northeastern
 portion of the United States and the similar expansion of other
 competitors, the Fayva stores will face increased competition for
 sales to retail customers.

Apparel

Casual Male Big & Tall
          According to retailer and manufacturer estimates, big
 (42" waist or larger) and tall (6'3" or taller) men represent an
 estimated 10% to 13% of the adult male population in the United
 States.  The Company believes the clothing demands of these
 customers have not been met.  The big and tall customer frequently
 has difficulty finding an adequate selection of apparel in his
 size at department and men's specialty stores.  Furthermore, only
 a limited number of big and tall specialty stores exist, and these
 typically have a narrow selection of current sportswear fashion. 
 The majority of big and tall specialty stores are operated by
 companies with less than five units.

          Casual Male Big & Tall stores offer brand name and
 private label sportswear in a wider variety of styles, colors and
 fabrics than most other big and tall retailers.  Merchandise is
 generally priced lower than department stores and other
 traditional retailers of big and tall apparel.  The Company
 started fiscal 1995 with 254 stores and ended the year with 319
 stores, having opened 65 stores.  The 319 stores are located in
 forty states, predominantly in the eastern half of the United
 States.  During fiscal 1995, however, Casual Male expanded into
 western regional markets primarily through the opening of stores
 in California.  Additional expansion in this region is anticipated
 for fiscal 1996.  Sales in the Casual Male Big & Tall stores
 accounted for 17.4%, 16.1% and  23.0% of the Company's total
 revenues for the years ended January 28, 1995, January 29, 1994
 and January 30, 1993, respectively. 

          The Company's Casual Male Big & Tall stores face
 competition from department stores, specialty stores, discount
 stores, mail order companies, off-price and other retailers who
 sell big and tall merchandise.  While competition exists on a
 local level from smaller chains, Casual Male faces competition on
 a national scale from Repp, Ltd., a division of Edison Brothers,
 Inc.  There can be no assurance that other retailers will not
 adopt purchasing and marketing concepts similar to those of the
 Casual Male Big & Tall chain.  The Company believes the fashion
 and selection of its merchandise, its favorable prices and its
 ability to obtain desirable store locations are important
 factorsin enabling it to compete effectively.

 Work 'n Gear
          Currently located in twelve states throughout the
 Northeastern United States, the Work 'n Gear stores sell utility
 workwear and footwear which is generally used by persons engaged
 in outdoor labor activities.  The Work 'n Gear stores also sell
 laboratory and medical uniforms as well as personalized uniforms
 for maintenance and other uses.  The Company operated 61 Work 'n
 Gear stores at January 28, 1995, having opened nine stores during
 fiscal 1995.

          Traditional competition for utility workwear has existed
 in certain large, full-service department stores, which,
 increasingly, are discontinuing this line of apparel.  Competition
 also exists from local Army and Navy stores but, to the Company's
 knowledge, no specific specialty store of the Work 'n Gear variety
 exists on a national basis.  Competition in the medical uniform
 business of Work 'n Gear is found in small storefront vendors of
 medical and laboratory uniforms as well as in several larger
 companies, such as Life Uniform Stores, Z & H Uniforms and
 WearGuard Corporation, which 
<PAGE>7
sells primarily through its catalog.

          Neither the utility workwear nor the uniform businesses
 of the Work 'n Gear stores are dependent upon any one supplier for
 its inventory.  The customer base is the diverse population of
 working men and women in the United States, and no specific
 customer accounts for any substantial portion of the business.

          Sales in the Work 'n Gear stores accounted for 4.2%, 3.9%
 and 5.6% of the Company's total revenues for the years ended
 January 28, 1995, January 29, 1994 and January 30, 1993,
 respectively.

Trademarks

          The Company has no patents, franchises or concessions,
 except for agreements granting it the right to operate licensed
 departments.  The Company owns certain trademarks which it uses in
 its business.  The Company does not consider these trademarks to
 be materially important to its business.

Research and Development

          The Company does not engage in any Company-sponsored
 research or customer-sponsored research.

Environment

          The Company has not been required to make any material
 capital equipment expenditures, or suffered any material effect on
 its earnings or competitive position, as a result of compliance
 with federal, state or local environmental regulations.

Employees

          As of January 28, 1995, the Company employed
 approximately 7,116 persons full-time and 7,538 persons part-time,
 of whom approximately 5,663 full-time and 7,522 part-time
 employees were engaged in retail operations at the store level. 
 Approximately 483 of the Company's full-time and part-time
 employees are covered by collective bargaining agreements.  The
 Company believes that its employee relations are good.

Executive Officers of the Company

     Name                    Age      Office
     ______                  _____    ________
     Sherman N. Baker        75       Chairman of the Board
     Jerry M. Socol          53       President and Chief Executive Officer
     Alan I. Weinstein       52       Senior Executive Vice President, Chief
                                      Financial Officer, Chief Administrative
                                      Officer and Secretary
     Linda B. Kanner         50       Senior Executive Vice President, 
                                      President of Parade of Shoes and General
                                      Manager of International Shoe Operations
     Larry I. Kelley         52       Executive Vice President and
                                      President and Chief Executive
                                      Officer of The Casual Male
     John E. Lattanzio       55       Executive Vice President and
                                      President of Fayva
     James Lee               48       Executive Vice President and President
                                      of the Licensed Discount Division
     Stuart M. Needleman     47       Executive Vice President and
                                      President of Work 'n Gear
     Dennis B. Tishkoff      52       Executive Vice President and
                                      President and Chief Executive
                                      Officer of Shoe Corporation of America

          Mr. Baker has been the Chairman of the Board of the
 Company since March, 1990.  From 1970 until March, 1990, Mr. Baker
 served as Chief Executive Officer of the Company and its
 predecessor.

          Mr. Socol has been President of the Company since
 September, 1988 and Chief Executive Officer of the Company since
 March, 1990.  Prior to joining the Company in 1988, Mr. Socol was
 President and Chief Executive 
<PAGE>8
 Officer of Filene's Department Stores, a division of the May
 Department Stores Company, from May to June, 1988.  Mr. Socol was
 Chairman and Chief Executive Officer of Filene's Department
 Stores, a division of Federated Department Stores, Inc., from
 August, 1987 to May, 1988. From January, 1984 to August, 1987, Mr.
 Socol was President of Filene's Department Stores.

          Mr. Weinstein has held the positions of Senior Executive
 Vice President, Chief Financial Officer and Secretary of the
 Company since July, 1985.  He was also appointed Chief
 Administrative Officer in 1988.  Mr. Weinstein joined the
 Company's predecessor in 1968 as Assistant Controller and has held
 a variety of positions of increasing responsibility in finance and
 administration since that time.

          Ms. Kanner has held the positions of Senior Executive
 Vice President, President of Parade of Shoes and General Manager
 of International Shoe Operations since January, 1995.  Prior to
 that, she had been Senior Executive Vice President and Director of
 Shoe Merchandising and Operations for the Company since April,
 1991.  Before joining the Company, Ms. Kanner was Executive Vice
 President of the Bank of New England from May, 1989 to April, 1991
 serving as chief marketing officer for advertising, sales support
 and product management throughout the bank.  Ms. Kanner was
 employed by the Bank of Boston from November, 1984 to May, 1989,
 where she was a division executive in charge of credit card
 consumer loan and retail product management.  Ms. Kanner was also
 a member of MasterCard's national marketing strategic advisory
 committee.  Ms. Kanner is the daughter of Mr. Baker.

          Mr. Kelley has held the positions of Executive Vice
 President of the Company and President and Chief Executive Officer
 of The Casual Male, Inc. since June, 1991.  Before joining the
 Company, Mr. Kelley was President of Weathervane Stores from
 September, 1988 to May, 1991.  From June, 1987 to September, 1988,
 Mr. Kelley was the President of Brauns Fashion.  In November,
 1990, Mr. Kelley filed for protection under the United States
 Bankruptcy Code as a result of adverse personal real estate
 investments made prior to his becoming an executive officer of the
 Company.  In December, 1993, Mr. Kelley was discharged from all
 pre-petition debts and obligations and has emerged from
 bankruptcy.

          Mr. Lattanzio has held the positions of Executive Vice
 President of the Company and President of the Company's Fayva
 division since June, 1993.  Before joining the Company, Mr.
 Lattanzio was Senior Vice President at Kobacher Company from 1990
 to 1993.   Mr. Lattanzio joined Kobacher Company in 1960 and held
 a variety of positions including President of the Fashion
 Division, and President of Picway Shoes and Patrini Shoes.

          Mr. Lee has held the positions of Executive Vice
 President of the Company and President of the Company's Licensed
 Discount Division since January, 1995.  From August, 1994 through
 December, 1994, Mr. Lee was Senior Vice President and Director of
 Distribution for the Company's Fayva division.  Prior to joining
 the Company, Mr. Lee was Senior Vice President and General
 Merchandise Manager of Caldor Stores.

          Mr. Needleman has held the positions of Executive Vice
 President of the Company and President of the Company's Work 'n
 Gear division since October, 1993.  From 1989 through October,
 1993, Mr Needleman held the position of Senior Vice President and
 Director of Operations of The Casual Male, Inc. 

          Mr. Tishkoff has held the positions of Executive Vice
 President of the Company and President of the Company's SCOA
 Division since November, 1993, when SCOA was acquired by the
 Company.  Before joining the Company, Mr. Tishkoff was Chairman,
 President and Chief Executive Officer of Tishkoff Enterprises,
 Inc. d/b/a Shoe Corporation of America.

PROPERTIES

          The Company's executive, buying and general offices and
 one of its footwear distribution centers ("home office") are
 located in Canton, Massachusetts.  This facility is located at 555
 Turnpike Street, Canton, Massachusetts on 37 acres of land and is
 owned by the Company.  The home office contains approximately
 750,000 square feet of space, including approximately 150,000
 square feet of office space.  

          The Company leases a building at 40 Industrial Drive,
 Canton Massachusetts that serves as a warehouse for its
 Massachusetts footwear operations.  The building contains
 approximately 33,000 square feet of warehouse space.  The lease on
 this facility expires on June 30, 1997.  The Company has one
 two-year option to renew the lease.
<PAGE>9
          The Company leases a building at 65 Sprague Street,
 Readville, Massachusetts that serves as the administrative offices
 for Casual Male and Work 'n Gear, and as distribution center for
 the Casual Male Big & Tall and Work 'n Gear stores.  The building
 contains approximately 75,000 square feet of office space and
 approximately 375,000 square feet of warehouse/distribution space.
 The lease on this facility expires on May 31, 1999.  The Company
 has two consecutive five year options to renew the lease.

          The headquarters for the Company's SCOA division and
 SCOA's footwear distribution center is located at 2035 Innis Road,
 Columbus, Ohio.  The facility is on 17.4 acres of land and is
 owned by the Company. The building contains approximately 355,000
 square feet, including approximately 18,000 square feet of office
 space and 337,000 square feet of warehouse/distribution space.

          As of January 28, 1995, the Company had 191 Parade of
 Shoes stores, all operating in leased premises ranging from 1,250
 to 11,900 square feet, with average space of approximately 2,400
 square feet per store and total space of approximately 456,000
 square feet.  The leases run for initial terms of between three
 and ten years and average approximately seven years.  A majority
 of the leases are renewable at the option of the Company for terms
 of three to five years.

          As of January 28, 1995, the Company operated 319 Casual
 Male Big & Tall stores, all in leased premises ranging from 1,875
 to 8,400 square feet, with total space of approximately 1,071,000
 square feet.  A majority of the leases run for initial terms of
 five years.  Most are renewable at the option of the Company for
 one or more five year terms.
 
          As of January 28, 1995, the Company operated 61 Work 'n
 Gear stores, all in leased premises ranging from 3,200 square feet
 to 6,200 square feet, with total space of approximately 261,000
 square feet.  A majority of the leases run for initial terms of
 five years.  Most are renewable at the option of the Company for
 one or more five year terms.

          As of January 28, 1995, the Company operated 368 Fayva
 stores, all in leased premises ranging from 1,645 to 6,800 square
 feet, with total space of approximately 1,156,000 square feet. 
 The leases run for initial terms of between five and ten years. 
 Approximately one-third are renewable at the option of the Company
 for terms of five to ten years.

          See "DESCRIPTION OF BUSINESS - Industry Segments,
 Footwear, Licensed Shoe Department Operations", for information
 regarding the Company's licenses to operate shoe departments
 inretail stores of its licensors.

LEGAL PROCEEDINGS

          The Company is engaged in the following significant
 litigation:

          On November 10, 1993, a federal jury in Minneapolis, MN
 returned a verdict assessing royalties of $1,550,000, and
 additional damages of $1,500,000 against the Company in a patent
 infringement suit brought by Susan Maxwell with respect to a
 device used to connect pairs of shoes.  Certain post trial motions
 were filed by Susan Maxwell seeking treble damages, attorney's
 fees and injunctive relief, which motions were granted on March
 10, 1995.  Judgment will be entered for Maxwell.  The Company
 intends to appeal the judgment and believes it has substantial
 legal arguments to justify the judgment being overturned at the
 appellate level.  In the event the Company were not to prevail,
 however, total damages, including attorney's fees and interest,
 are estimated to be approximately $10 million.

          A complaint was also filed by Susan Maxwell in November,
 1992 against Morse alleging infringement of the patent referred to
 above.  The case is currently in the discovery phase, and a trial
 date has not yet been set.  The Company believes that Ms.
 Maxwell's recovery against Morse, if any, will be less than her
 recovery against the Company because the number of allegedly
 infringing pairs of shoes is substantially less than those
 involved in the Company's case.  Further, the Company believes
 that any recovery may be limited to the number of pairs allegedly
 infringing the patent during the time period after the
 confirmation of Morse's Chapter 11 Plan of Reorganization on
 December 20, 1991.

          Other than as described above, the Company is not a party
 to any material legal proceedings. 

SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

          No matters were submitted to a vote of security holders
 during the fourth quarter of the fiscal year covered by this
 report.
<PAGE>10
                      PART II
                      ________

 MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER
 MATTERS.

Market Information
          The Company's Common Stock is traded in the over-the-
 counter market and is quoted on the National Association of
 Securities Dealers, Inc. Automated Quotation System ("NASDAQ")
 under the symbol "JBAK".


          The following table sets forth the high and low last
 reported sales prices, as reported by NASDAQ, for the Company's
 Common Stock for each quarterly period during the years ended
 January 28, 1995 and January 29, 1994.  The prices set forth below
 do not include retail mark-ups, mark-downs or commissions.
<TABLE>
  <S>                                 <C>                <C>
   Year Ended January 28, 1995        High               Low
   ---------------------------        ----               ---

          First Quarter               $22                $18 1/8 
          Second Quarter               21 3/4             18    
          Third Quarter                21 1/8             17 1/8
          Fourth Quarter               17                 14    

    Year Ended January 29, 1994        High               Low 
    ---------------------------        ----               ---

          First Quarter               $22 1/4            $17 1/8 
          Second Quarter               23 3/4             19 5/8
          Third Quarter                25 3/4             17 3/8
          Fourth Quarter               19 1/8             16    
</TABLE>
Holders
          The approximate number of holders of record of the
 Company's Common Stock as of March 31, 1995 was 484.  The Company
 believes that the actual number of beneficial owners of the
 Company's Common Stock is substantially greater than the stated
 number of holders of record, because a portion of the Common Stock
 outstanding is held in "street name".

Dividends
          On March 2, 1987, the Board of Directors of the Company
 adopted a policy of paying quarterly dividends.  For each quarter
 thereafter, the Company has paid a 1 1/2 cents per share dividend.

          The Company's unsecured revolving credit agreement and
 its senior subordinated notes agreement limit the amount of cash
 dividends that may be paid to stockholders.  For additional
 information see Note 7 of the Notes to Consolidated Financial
 Statements.

Other
          On December 15, 1994, the Board of Directors of the
 Company adopted a Shareholder Rights Agreement (the "Rights
 Agreement") designed to enhance the Company's ability to protect
 shareholder interests and to ensure that shareholders receive fair
 treatment in the event any coercive takeover attempt of the
 Company is made in the future.  Pursuant to the Rights Agreement,
 the Board of Directors declared a dividend distribution of one
 preferred stock purchase right (the "Right") for each outstanding
 share of common stock of the Company to shareholders of record as
 of the close of business on January 6, 1995.  Each right entitles
 the holder to purchase from the Company a unit consisting of one
 ten thousandth (1/10,000) of a share of Series A Junior
 Participating Cumulative Preferred Stock, par value $1.00 per
 share, at a cash exercise price of $70 per unit, subject to
 adjustment, upon the occurrence of certain events as are set forth
 in the Rights Agreement.  These events include the earliest to
 occur of (i) acquisition of 15% or more of the outstanding shares
 of common stock of the Company by any person or group (ii) the
 commencement of a tender or exchange offer that would result upon
 its consummation in a person or a group becoming the beneficial
 owner of 15% or more of the outstanding common stock of the
 Company or (iii) the determination by the Board of Directors that
 any person is an "Adverse Person", as defined in the Rights
 Agreement.  The Rights are not exercisable until or following the
 occurrence of one of the above events and will expire on December
 14, 2004, unless previously redeemed or exchanged by the Company
 as provided in the Rights Agreement.
<PAGE>11
SELECTED CONSOLIDATED FINANCIAL DATA

          The following selected consolidated financial data for
 the Company are derived from the financial statements that have
 been audited and reported on by KPMG Peat Marwick LLP, independent
 certified public accountants, and are qualified in their entirety
 by reference to the more detailed consolidated financial
 statements and the independent auditors' report thereon appearing
 elsewhere in this Form 10-K.  J. Baker has acquired a number of
 specialty retail businesses in recent years.  These acquisitions
 affect the comparability of the financial information herein.  For
 further discussions of these acquisitions, see "DESCRIPTION OF
 BUSINESS" and Notes 2, 3 and 5 to the Consolidated
 FinancialStatements.
<TABLE>
                       J. BAKER, INC.
              SELECTED CONSOLIDATED FINANCIAL DATA
        (Dollars in thousands, except per share amounts)

                                               Year Ended                     
                              --------------------------------------------------------
                              1/28/95     1/29/94     1/30/93     2/01/92     2/02/91
                              -------     -------     -------     -------     -------
Income Statement Data: 
<S>                           <C>         <C>        <C>         <C>          <C>
Net sales                     $1,042,979  $918,878    $532,256    $493,542    $421,442 
Cost of sales                    579,735   516,855     313,703     291,945     254,699 
                               ---------   -------     -------     -------     -------
    Gross profit                 463,244   402,023     218,553     201,597     166,743 
Selling, administrative and
  general expenses               389,362   336,283     174,658     165,711     134,049 
Depreciation and amortization     27,883    21,874      14,688      12,709      11,114
                                --------   -------     -------     -------     -------
    Operating income              45,999    43,866      29,207      23,177      21,580 
Interest income                      635       704          80          73         132 
Interest expense                  (9,735)   (8,146)     (8,211)    (10,352)    (10,405)
                                --------   -------    --------    --------
   Earnings before taxes 
      and extraordinary item      36,899    36,424      21,076      12,898      11,307
Taxes on earnings                 13,283    13,113       7,798       4,874       3,916 
                                --------  --------    --------    --------     -------
   Earnings before 
      extraordinary item          23,616    23,311      13,278       8,024       7,391 
Extraordinary item, net of
   income tax benefit                  -         -      (2,444)          -           - 
                                --------  --------   ---------    --------     --------
   Net earnings                  $23,616   $23,311     $10,834     $ 8,024     $ 7,391
                                ========  ========   =========    ========     =======
 
Earnings per common share:

Primary:
   Earnings before 
      extraordinary item         $  1.71   $  1.70     $  1.25     $   .78      $  .73
   Extraordinary item                  -         -        (.23)          -           - 
                                 -------   -------     -------     -------     -------
                                 $  1.71   $  1.70     $  1.02     $   .78      $  .73
                                 =======   =======     =======     =======     =======
Fully diluted:
   Earnings before 
      extraordinary item         $  1.46   $  1.45     $  1.11     $   .78      $  .73
   Extraordinary item                  -         -        (.18)          -           -
                                 -------   -------     -------     --------     ------
                                 $  1.46   $  1.45     $   .93     $   .78      $  .73
                                 =======   =======     =======     ========     ======
</TABLE>
<TABLE>
<S>                              <C>       <C>         <C>         <C>          <C>
                                                        As At
                                 ------------------------------------------------------
                                 1/28/95   1/29/94     1/30/93     2/01/92      2/02/91
Balance Sheet Data:              -------   -------     -------     -------      -------

Working capital                  $236,124  $187,095    $138,385    $99,110      $109,582

Total assets                      578,618   502,496     431,798    296,704       284,926
 
Long-term debt                    204,518   154,665      95,864     79,515        97,544
 
Stockholders' equity              223,317   200,086     172,610    105,012        92,210 
                                  =======   =======     =======    =======       =======

Cash dividends declared
      per common share             $  .06   $   .06     $   .06    $   .06       $   .06
                                   ======   =======     =======    =======       =======
</TABLE>
<PAGE>12
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION 
AND RESULTS OF OPERATIONS.

          All references herein to fiscal 1995, fiscal 1994 and
 fiscal 1993 relate to the years ended January 28, 1995, January
 29, 1994 and January 30, 1993, respectively.  To the extent that
 the Company may have incurred increased costs resulting from
 inflation, the Company believes that it has been able to offset
 these costs through higher revenues.  Accordingly, the Company
 believes that inflation has had no significant impact on the
 operations of the Company.

Results of Operations
                 Fiscal 1995 versus Fiscal 1994

          In fiscal 1995, net sales increased by $124.1 million or
 13.5% over net sales in fiscal 1994.  Sales in the Company's
 footwear operations increased by $83.4 million primarily as a
 result of sales in the newly-acquired SCOA licensed shoe division,
 coupled with an increase in the number of Parade of Shoes stores
 in operation during fiscal 1995 versus fiscal 1994.  The sales
 increase in footwear operations was partially offset by a 3.0%
 decrease in comparable retail footwear store sales (Comparable
 retail footwear store sales increases/decreases are based upon
 comparisons of weekly sales volume in licensed departments and
 Parade of Shoes and Fayva shoe stores which were open in
 corresponding weeks of the two comparison periods), a decrease in
 the number of discount licensed shoe departments and Fayva shoe
 stores in operation during fiscal 1995 versus fiscal 1994 and a
 $23.6 million decrease in wholesale footwear sales (which is a
 result of the closing of 149 wholesale footwear departments during
 the second quarter of fiscal 1995).  Sales in the Company's
 specialty apparel operations increased by $40.7 million as a
 result of an increase in the number of Casual Male Big & Tall
 stores and Work 'n Gear stores in operation at the end of fiscal
 1995 over fiscal 1994, and a 3.5% increase in comparable specialty
 apparel store sales.  (Comparable specialty apparel store sales
 increases/decreases are based upon comparisons of weekly sales
 volume in Casual Male Big & Tall stores and Work 'n Gear stores
 which were open in corresponding weeks of the two comparison
 periods.)

          Cost of sales constituted 55.6% of sales in fiscal 1995
 as compared to 56.2% in fiscal 1994.  This decrease was
 attributable primarily to a relative increase in sales in
 divisions which have lower costs of sales. Cost of sales in the
 Company's footwear operations was 56.8% of sales in fiscal 1995 as
 compared to 57.5% of sales in fiscal 1994.  The decrease in such
 percentage was primarily attributable to a lower cost of sales in
 the newly acquired SCOA licensed shoe division as compared to the
 Company's other shoe divisions, partially offset by higher
 markdowns as a percentage of sales, and a lower initial markup on
 merchandise purchases.  Cost of sales in the Company's apparel
 operations was 51.0% of sales in fiscal 1995 as compared to 51.3%
 of sales in fiscal 1994.  An increase in initial markup on
 merchandise purchases in apparel operations was partially offset
 by an increase in markdowns as a percentage of sales. 

          Selling, administrative and general expenses increased
 $53.1 million or 15.8% over fiscal 1994, primarily due to the
 newly acquired SCOA division and the increase in the number of
 Parade of Shoes stores, Casual Male Big & Tall stores and Work 'n
 Gear stores in operation during fiscal 1995 versus fiscal 1994. 
 As a percentage of sales, selling, administrative and general
 expenses were 37.3% in fiscal 1995 as compared to 36.6% in fiscal
 1994.  This increase was due primarily to the relative decrease in
 sales in the licensed discount shoe division as compared to the
 other shoe divisions, the increase in sales in specialty apparel
 and shoe stores and the decrease in wholesale footwear sales,
 which have lower selling, administrative and general expenses than
 retail sales.   Selling, administrative and general expenses in
 the Company's footwear operations were 37.2% as compared to 36.6%
 of sales in fiscal 1994 primarily as a result of a change in the
 relative mix of sales (the Company's licensed discount and
 wholesale shoe divisions have lower selling, administrative and
 general expenses as compared to those in the Company's other
 footwear divisions).  Selling, administrative and general expenses
 in the Company's apparel operations were 37.9% of sales in fiscal
 1995 as compared to 36.6% of sales in fiscal 1994, primarily due
 to an increase in store level expenses.

          Depreciation and amortization expense increased by $6.0
 million in fiscal 1995 over fiscal 1994 due to an increase in
 depreciable and amortizable assets.

          As a result of the above described effects, the Company's
 operating income increased 4.9% to $46.0 million from $43.9
 million in fiscal 1994.  As a percentage of sales, operating
 income was 4.4% in fiscal 1995 as compared to 4.8% in fiscal 1994.
<PAGE>13
          Net interest expense was $9.1 million in fiscal 1995 as
 compared to $7.4 million in fiscal 1994, primarily due to higher
 average levels of borrowings and higher interest rates on
 borrowings in fiscal 1995 as compared to fiscal 1994.

          Taxes on earnings for fiscal 1995 were $13.3 million,
 yielding an effective tax rate of 36.0%, as compared to taxes of
 $13.1 million, yielding an effective rate of 36.0% in fiscal 1994.

          Net earnings for fiscal 1995 were $23.6 million as
 compared to net earnings of $23.3 million in fiscal 1994, an
 increase of 1.3%.

                     Fiscal 1994 versus Fiscal 1993

          In fiscal 1994, net sales increased by $386.6 million or
 72.6% over net sales in fiscal 1993.  This increase was primarily
 attributable to the acquisition of Morse Shoe, Inc. on January 30,
 1993, which included the addition of 493 licensed shoe departments
 (501 at January 29, 1994) and 425 Fayva shoe stores (395 at
 January 29, 1994), and the acquisition of Shoe Corporation of
 America, Inc. on November 19, 1993, which included the addition of
 158 licensed departments (188 at January 29, 1994).  Fiscal 1994
 sales in the Morse and SCOA footwear operations were $352.5
 million and $10.0 million, respectively.  Sales in the remainder
 of the Company's footwear operations decreased by $7.8 million as
 a result of a decrease in the average number of retail locations
 operated during the period, partially offset by an increase in
 wholesale footwear sales and a 0.1% increase in comparable retail
 footwear store sales.  Sales in the Company's specialty apparel
 operations increased by $32.0 million as a result of an increase
 of 54 in the number of Casual Male Big & Tall stores and Work 'n
 Gear stores in operation at the end of fiscal 1994 over fiscal
 1993, and a 3.8% increase in comparable specialty apparel store
 sales.  

          Cost of sales constituted 56.2% of sales in fiscal 1994
 as compared to 58.9% in fiscal 1993.  This decrease was
 attributable primarily to a relative increase in sales in
 divisions which have lower costs of sales. Cost of sales in the
 Company's footwear operations was 57.5% of sales in fiscal 1994 as
 compared to 61.7% of sales in fiscal 1993.  The decrease in such
 percentage was primarily attributable to a lower cost of sales in
 the newly acquired Fayva shoe store division as compared to the
 Company's other shoe divisions, coupled with an increase in
 initial markup on merchandise purchases and a decrease in
 markdowns as a percentage of sales.  Cost of sales in the
 Company's apparel operations was 51.3% of sales in fiscal 1994 as
 compared to 52.1% of sales in fiscal 1993.  An increase in
 markdowns as a percentage of sales in apparel operations was
 offset by an increase in initial markup on merchandise purchases. 

          Selling, administrative and general expenses increased
 $161.6 million or 92.5% over fiscal 1993, primarily as a result of
 the acquisition of Morse Shoe, Inc. on January 30, 1993.  As a
 percentage of sales, selling, administrative and general expenses
 were 36.6% in fiscal 1994 as compared to 32.8% in fiscal 1993. 
 This percentage increase was primarily due to a relative increase
 in sales in apparel and shoe stores, which have higher selling,
 administrative and general expenses as compared to licensed shoe
 department and wholesale sales.  Selling, administrative and
 general expenses in the Company's footwear operations were 36.6%
 as compared to 32.1% of sales in fiscal 1993.  The increase in
 such percentage was primarily due to a relative increase in sales
 in the Company's shoe stores (primarily from the newly acquired
 Fayva shoe store division) versus sales in the Company's
 licensed/wholesale departments.  Selling, administrative and
 general expenses in the Company's apparel operations were 36.6% of
 sales in fiscal 1994 as compared to 34.5% of sales in fiscal 1993.
 The increase in such percentage is primarily due to an increase in
 store level expenses.  In the above analyses of selling,
 administrative and general expenses in the Company's footwear and
 apparel operations, fiscal 1993 percentage to sales figures in
 each of the footwear and apparel segments were restated to
 allocate corporate overhead consistent with the allocation method
 used in fiscal 1994.

          Depreciation and amortization expense increased by $7.2
 million in fiscal 1994 over fiscal 1993 due to an increase in
 depreciable and amortizable assets.

          As a result of the above described effects, the Company's
 operating income increased 50.2% to $43.9 million from $29.2
 million in fiscal 1993.  As a percentage of sales, operating
 income was 4.8% in fiscal 1994 as compared to 5.5% in fiscal 1993.

         Net interest expense was $7.4 million in fiscal 1994 as
 compared to $8.1 million in fiscal 1993.  The  Company had higher
 average levels of borrowings in fiscal 1994 as compared to fiscal
 1993.  The interest expense attributable to the higher levels of
 borrowings was offset by lower interest rates on the borrowings
 and higher interest income, principally earned on the $8.7
 million, 6.0% note receivable due from Ames, which was issued in
 December, 1992.

<PAGE>14
          Taxes on earnings for fiscal 1994 were $13.1 million,
 yielding an effective tax rate of 36.0%, as compared to taxes on
 earnings before extraordinary item of $7.8 million, yielding an
 effective rate of 37.0% in fiscal 1993.  

          Net earnings for fiscal 1994 were $23.3 million as
 compared to earnings before extraordinary item of $13.3 million in
 fiscal 1993, an increase of 75.6%.

Financial Condition

              January 28, 1995 versus January 29, 1994 

          Accounts receivable at January 28, 1995 decreased from
 the balance at January 29, 1994 primarily due to the elimination
 of the Company's wholesale accounts receivable, partially offset
 by an increase in the number of units operated in January, 1995 as
 compared to January, 1994 in the Company's licensed shoe divisions
 coupled with the inclusion of $2.9 million in current portion of
 notes receivable in accounts receivable at January 28, 1995. 
 There was no corresponding current portion of notes receivable in
 accounts receivable at January 29, 1994.

          Merchandise inventories at January 28, 1995 were higher
 than at January 29, 1994 primarily due to an increase in the
 number of licensed shoe departments operated in the SCOA licensed
 footwear division at the end of fiscal 1995 versus the end of
 fiscal 1994.  The increase is also due to an increase in the
 number of Parade of Shoes, Casual Male Big & Tall and Work 'n Gear
 locations in operation at the end of fiscal 1995 as compared to
 fiscal 1994, partially offset by a decrease in the number of
 licensed discount departments and Fayva stores in operation during
 the period.  

          The increase in property, plant and equipment is the
 result of the Company incurring capital expenditures of
 approximately $44.5 million in fiscal 1995, primarily for the
 opening of new licensed department and store locations and the
 renovation of existing Fayva stores and licensed departments.

          The ratio of accounts payable to merchandise inventory
 was 36.2% and 38.9% at January 28, 1995 and January 29, 1994,
 respectively.  This decrease is primarily  a result of the
 Company's decision to reduce the average financing terms of its
 foreign purchases. 

          Accrued expenses at January 28, 1995 decreased from the
 balance at January 29, 1994 primarily due to payment of accruals
 set up for Morse acquisition related costs and expenses. 

          Other liabilities at January 28, 1995 decreased from the
 balance at January 29, 1994 primarily due to payment of accruals
 set up for Morse acquisition related costs and expenses.

          Debt at January 28, 1995 increased to $204.5 million from
 $154.7 million at January 29, 1994, primarily due to additional
 borrowings under the Company's revolving line of credit to meet
 seasonal and new licensed department and retail store working
 capital needs and to fund capital expenditures.

Liquidity and Capital Resources

          The Company has a $250 million revolving credit facility
 on an unsecured basis with Shawmut Bank, N.A., The First National
 Bank of Boston, Fleet Bank of Massachusetts, N.A., Citizens Bank
 of Massachusetts, Natwest Bank, N.A., The Yasuda Trust and Banking
 Company, LTD., Fuji Bank, Limited and Standard Chartered Bank (the
 "Banks").  As amended to date, the aggregate commitment amount
 under this revolving credit facility will be reduced by $10
 million on each December 30th of 1995 and 1996.  Borrowings under
 the revolving credit facility bear interest at variable rates and,
 at the discretion of the Company, can be in the form of loans,
 bankers' acceptances and letters of credit.  This facility expires
 in June, 1997.  As of January 28, 1995, the Company had
 outstanding obligations under the revolving credit facility of
 $197.1 million, consisting of loans, obligations under bankers'
 acceptances and letters of credit.

          On August 23, 1994, the Company paid in full its Series
 C Trade Notes in the amount of $2.6 million.  Concurrent with the
 redemption of the Series C Trade Notes, $3.5 million previously
 held in trust for the benefit of Trade Note holders was released
 to the Company by the Trade Note trustee.

          In June, 1992 the Company issued $70 million of 7%
 convertible subordinated notes due 2002.  The notes are
 convertible at a conversion price of $16.125 per share, subject to
 adjustment in certain events.  The Company used the net proceeds
 to repay all of the $20 million outstanding principal amount of
 its 10.53% senior term notes, $27.5 million principal amount of
 its 11.21% senior subordinated notes, and a portion of outstanding
 bank indebtedness under its 

<PAGE>15
 unsecured revolving credit facility.  In connection with repayment
 of the senior term notes and senior subordinated notes, the
 Company paid redemption premiums totalling approximately $2.0
 million.

          The Company expects to open approximately 75 Casual Male
 Big & Tall stores and approximately 20 stores in the aggregate in
 the Company's Parade of Shoes, Work 'n Gear and Fayva divisions in
 fiscal 1996.

          The Company believes that amounts available under its
 revolving credit facility, along with internally generated funds,
 will be sufficient to meet its current operating and capital
 requirements under ordinary circumstances through the end of the
 current fiscal year.

<PAGE>16

FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

<TABLE>
                   J. BAKER, INC. AND SUBSIDIARIES
              Index to Consolidated Financial Statements

<S>                                                               <C>
Consolidated Financial Statements:                                PAGE


    Independent Auditors' Report                                    17
  
    Consolidated balance sheets as of January 28, 1995              18
and January 29, 1994                                           

    Consolidated statements of earnings for the years               19
ended January 28, 1995, January 29, 1994 and January 30, 1993

     Consolidated statements of stockholders' equity for            20
the years ended January 28, 1995, January 29, 1994 and 
January 30, 1993

     Consolidated statements of cash flows for the years            21
ended January 28, 1995, January 29, 1994 and January 30, 1993

     Notes to consolidated financial statements                     22  

</TABLE>
All schedules have been omitted as they are inapplicable or not
required, or the information has been included in the consolidated
financial statements or in the notes thereto.



<PAGE>17


                   Independent Auditors' Report



The Board of Directors and Stockholders
J. Baker, Inc.:


We have audited the accompanying consolidated balance sheets of J.
Baker, Inc. and subsidiaries as of January 28, 1995 and January
29, 1994, and the related consolidated statements of earnings,
stockholders' equity and cash flows for each of the years in the
three-year period ended January 28, 1995.  These consolidated
financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

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 J. Baker, Inc. and subsidiaries as of January 28, 1995
and January 29, 1994, and the results of their operations and
their cash flows for each of the years in the three-year period
ended January 28, 1995 in conformity with generally accepted
accounting principles.


                                   /s/ KPMG Peat Marwick LLP
                                   ___________________________
                                   KPMG Peat Marwick LLP 


Boston, Massachusetts
March 10, 1995


<PAGE>18
<TABLE>

              J. BAKER, INC. AND SUBSIDIARIES
                Consolidated Balance Sheets
            January 28, 1995 and January 29, 1994
<CAPTION>
         Assets                                  1995                 1994    
         ------                                  ----                 ----
<S>                                         <C>                  <C>      
Current assets:
    Cash and cash equivalents               $   4,915,491        $   3,584,032
    Accounts receivable:
         Trade                                 21,549,133           27,984,534
         Other                                  4,000,371            3,919,156
                                              -----------         ------------
                                               25,549,504           31,903,690
                                              -----------         ------------

    Merchandise inventories                   333,686,950          278,220,413
    Prepaid expenses                            8,121,922            6,672,008
    Deferred income taxes                       2,120,000            1,664,475 
                                              -----------          -----------
          Total current assets                374,393,867          322,044,618
                                              -----------          -----------

Property, plant and equipment, at cost:
    Land and buildings                         24,988,513           24,114,820
    Furniture, fixtures and equipment         116,900,087           87,993,608
    Leasehold improvements                     47,448,521           32,715,145
                                              -----------          -----------     
                                              189,337,121          144,823,573
    Less accumulated depreciation 
       and amortization                        58,271,956           39,256,180
                                              -----------          -----------
             Net property, plant 
                  and equipment               131,065,165          105,567,393
                                              -----------          -----------

Deferred income taxes                                   -            1,210,000
Other assets, at cost, less 
     accumulated amortization                  73,159,234           73,674,470
                                              -----------          -----------   
                                             $578,618,266         $502,496,481
                                             ============         ============
      Liabilities and Stockholders' Equity

Current liabilities:
    Current portion of long-term debt        $  1,500,000         $  2,636,300
    Accounts payable                          120,792,457          108,262,923
    Accrued expenses                           15,504,950           24,050,766
    Income taxes payable                          472,357                    -
                                              -----------          -----------
            Total current liabilities         138,269,764          134,949,989
                                              -----------          -----------

Deferred income taxes                           6,136,000                    -
Other liabilities                               6,377,762           12,794,652
Long-term debt, net of current portion        128,300,000           77,000,000
Senior subordinated debt                        5,864,835            7,312,366
Convertible subordinated debt                  70,353,000           70,353,000

Stockholders' equity:
   Common stock, par value $.50 per share,
    authorized 40,000,000 shares, 13,840,647
    shares issued and outstanding in 1995 
    (13,792,647 in 1994)                        6,920,324            6,896,324
   Preferred stock, par value $1.00 per share,
    authorized 2,000,000 shares (none issued
    and outstanding)                                    -                    -
   Series A junior participating cumulative
    preferred stock, par value $1.00 per 
    share, authorized 100,000 shares
    (none issued and outstanding)                       -                    -
    Additional paid-in capital                115,074,822          114,654,417
    Retained earnings                         101,321,759           78,535,733
                                              -----------          -----------
          Total stockholders' equity          223,316,905          200,086,474
                                              -----------          -----------
                                             $578,618,266         $502,496,481
                                              ============         ===========
</TABLE>
See accompanying notes to consolidated financial statements.
<PAGE>19

                    J. BAKER, INC. AND SUBSIDIARIES
                  Consolidated Statements of Earnings
    For the years ended January 28, 1995, January 29, 1994 and
                        January 30, 1993 
<TABLE>
                                        1995           1994          1993
                                        -----          ----          ----
<S>                               <C>              <C>           <C>
Net sales                         $1,042,978,875   $918,877,733  $532,255,720 

Cost of sales                        579,734,911    516,854,748   313,703,053 
                                     -----------    -----------   -----------
      Gross profit                   463,243,964    402,022,985   218,552,667 

Selling, administrative 
       and general expenses          389,362,380    336,283,342   174,658,273 

Depreciation and amortization         27,882,778     21,873,610    14,687,737 
                                      ----------    -----------   -----------
      Operating income                45,998,806     43,866,033    29,206,657 

Interest income                          635,574        703,778        80,291 

Interest expense                      (9,735,209)    (8,145,769)   (8,211,336)
                                      ----------     ----------    ----------
      Earnings before taxes and 
            extraordinary item        36,899,171     36,424,042    21,075,612

Taxes on earnings                     13,283,000     13,113,000     7,798,000 
                                      ----------     ----------    ----------
      Earnings before extraordinary
            item                      23,616,171     23,311,042    13,277,612 

Extraordinary item, net of 
      income tax benefit                       -              -    (2,443,953)
                                      ----------    -----------    -----------
      Net earnings                   $23,616,171    $23,311,042   $10,833,659 
                                      ==========     ==========    ==========

Earnings per common share:

Primary:
  Earnings before extraordinary item      $ 1.71         $ 1.70        $ 1.25 
  Extraordinary item                           -              -          (.23)
                                         _______        _______        ______
                                          $ 1.71         $ 1.70        $ 1.02 
                                         =======        =======        ======
Fully diluted:
  Earnings before extraordinary item      $ 1.46         $ 1.45        $ 1.11 
  Extraordinary item                           -              -          (.18)
                                          ______         ______        ______
                                          $ 1.46         $ 1.45        $  .93 
                                          ======         ======        ======

Number of shares used to compute 
  earnings per common share:
  Primary                             13,831,552     13,674,553    10,655,498 
                                      ==========     ==========    ==========

  Fully diluted                       18,363,042     18,286,267    13,774,071 
                                      ==========     ==========    ==========
</TABLE>
See accompanying notes to consolidated financial statements.

<PAGE>20
                  J. BAKER, INC. AND SUBSIDIARIES
          Consolidated Statements of Stockholders' Equity
     For the years ended January 28, 1995, January 29, 1994 and
                        January 30, 1993 
<TABLE>
<S>                            <C>         <C>         <C>            <C>             <C>
                                                        Additional                     Total
                                 Common Stock           Paid-in        Retained        Stockholders'
                               Shares      Amount       Capital        Earnings        Equity
                               -------     ------       ----------     ---------       -------------
Balance, February 1, 1992      10,626,073  $5,313,037   $53,847,129    $45,852,267     $105,012,433

Net income for the year ended
   January 30, 1993                     -           -             -     10,833,659       10,833,659
Shares issued in connection
   with acquistion of  
   Morse Shoe, Inc.             2,767,377   1,383,688    55,458,236              -       56,841,924
Exercise of stock options          80,823      40,412       522,821              -          563,233
Retirement of stock                  (108)        (54)       (1,025)             -           (1,079)
Dividends paid($.06 per share)          -           -             -       (639,855)        (639,855)
                               ----------   ---------    ----------    -----------       ----------  
Balance, January 30, 1993      13,474,165   6,737,083   109,827,161     56,046,071      172,610,315
                               ----------   ---------   -----------    -----------      -----------

Net income for the year ended  
   January 29, 1994                     -           -             -     23,311,042       23,311,042
Shares issued in connection
   with acquistion of Shoe
   Corporation of America, Inc.    51,428      25,714       944,990              -          970,704
Exercise of stock options         129,232      64,616     1,089,955              -        1,154,571
Shares purchased by former 
   Casual Male stockholders        88,044      44,022     1,793,922              -        1,837,944
Conversion of convertible debt     49,820      24,910       998,392              -        1,023,302
Retirement of stock                   (42)        (21)           (3)             -              (24)
Dividends paid ($.06 per share)         -           -             -       (821,380)        (821,380)
                               ----------   ---------    ----------     ----------       ----------

Balance, January 29, 1994      13,792,647   6,896,324   114,654,417     78,535,733      200,086,474
                               ----------   ---------   -----------     ----------      -----------

Net income for the year ended
   January 28, 1995                    -            -            -      23,616,171       23,616,171
 
Exercise of stock options         48,000       24,000       420,405              -          444,405
Dividends paid ($.06 per share)        -            -             -       (830,145)        (830,145)
                               ---------    ---------    ----------     ----------       ----------

Balance, January 28, 1995     13,840,647   $6,920,324  $115,074,822   $101,321,759     $223,316,905
                              ==========   ==========  ============   ============     ============    
</TABLE>
See accompanying notes to consolidated financial statements
<PAGE>21

               J. BAKER, INC. AND SUBSIDIARIES
            Consolidated Statements of Cash Flows
     For the years ended January 28, 1995, January 29, 1994 
                  and January 30, 1993 

<TABLE>
                                            1995         1994         1993
                                            ----         ----         ----
<S>                                    <C>           <C>          <C>
Cash flows from operating activities:
  Net earnings                         $23,616,171   $23,311,042   $10,833,659 

  Adjustments to reconcile net earnings
   to net cash provided by (used in)
   operating activities:
      Depreciation and amortization:
        Fixed assets                    19,015,776    14,161,472     9,363,699 
        Deferred charges, intangible
          assets and deferred 
          financing costs                8,922,497     7,758,674     5,365,311
      Deferred income taxes              7,955,364     9,886,000       581,634 
      Write-down of other assets                 -             -     3,470,355 
      Extraordinary item not 
         utilizing cash                          -             -     1,734,953
      Change in:
        Accounts receivable              8,466,255      (427,878)      685,966 
        Merchandise 
           inventories                 (56,854,448)  (52,930,182)   (8,162,842)
        Prepaid expenses                (1,449,914)   (2,109,595)     (489,190)
        Accounts payable                12,529,534    (5,463,796)    5,313,770 
        Accrued expenses                (9,986,666)  (12,878,976)      250,119 
        Income taxes payable             1,165,288    (1,796,559)    1,235,562 
        Other liabilities               (7,267,692)   (7,451,093)      (44,369)
                                        ----------   -----------    ----------
           Net cash provided by (used in)
             operating activities        6,112,165   (27,940,891)   30,138,627 
                                        ----------   -----------    ----------

Cash flows from investing activities:
  Capital expenditures for:
      Property, plant and equipment    (44,513,548)  (24,115,405)  (11,197,966)
      Other assets                     (12,000,475)   (2,480,695)   (7,782,742)
  Net cash paid in acquisition of
     Shoe Corp. of America                       -    (2,698,507)            - 
  Net cash paid in acquisition of
     Casual Male                                 -             -      (300,000)
  Additional amount paid in connection with
     acquisition of Work 'n Gear stores          -             -      (230,987)
  Net cash acquired in acquisition of
     Morse Shoe, Inc.                            -             -     1,596,487 
                                       -----------   -----------   -----------
           Net cash used in
             investing activities      (56,514,023)  (29,294,607)  (17,915,208)
                                       -----------   -----------   -----------

Cash flows from financing activities:
  Proceeds from issuance of convertible
     subordinated debt                           -             -    70,000,000 
  Repayment of senior debt              (2,636,300)            -   (25,000,000)
  Repayment of senior 
     subordinated debt                           -             -   (27,500,000)
  Proceeds from (repayment of) 
     other long term debt               51,300,000    52,262,950   (25,800,000)
  Release of restricted cash             3,455,357             -             - 
  Proceeds from issuance of common 
     stock, net of retirements             444,405     2,992,493       562,154 
  Payment of dividends                    (830,145)     (821,380)     (639,855)
                                        ----------   -----------    ----------
        Net cash provided by (used in)
           financing activities         51,733,317    54,434,063    (8,377,701)
                                        ----------    ----------    ----------
Net increase (decrease) in cash
    and cash equivalents                 1,331,459    (2,801,435)    3,845,718 

Cash and cash equivalents at 
    beginning of year                    3,584,032     6,385,467     2,539,749 
                                       -----------   -----------   -----------

Cash and cash equivalents at
    end of year                        $ 4,915,491   $ 3,584,032   $ 6,385,467 
                                       ===========   ===========   ===========
</TABLE>
See accompanying notes to consolidated financial statements
<PAGE>22
                J. BAKER, INC. AND SUBSIDIARIES
         Notes to Consolidated Financial Statements
     January 28, 1995, January 29, 1994 and January 30, 1993 

(1) Summary of Significant Accounting Policies
    ------------------------------------------
    Basis of Consolidation

        The consolidated financial statements include the accounts
 of the Company and its wholly owned subsidiaries. All significant
 intercompany accounts and transactions have been eliminated in
 consolidation.

    Fiscal Year

        The Company follows a 52 - 53 week fiscal year ending on
 the Saturday nearest January 31. 

    Fair Value of Financial Instruments

        The carrying amount of cash, cash equivalents, trade
 receivables and trade payables approximate fair value because of
 the short maturity of these financial instruments.  The fair value
 of the Company's long-term instruments is estimated based on
 market values for similar instruments.  At January 28, 1995, the
 difference between the carrying value of long-term instruments and
 their estimated fair value is not material.

    Cash and Cash Equivalents

        Cash equivalents consist of highly liquid instruments with
 maturities of three months or less and are stated at cost which
 approximates market.  The Company's cash management program
 utilizes zero balance accounts. Accordingly, all book overdraft
 balances have been reclassified to accounts payable.

    Merchandise Inventories

        Merchandise inventories, which consist entirely of finished
 goods, are valued at the lower of cost or market, principally by
 the retail inventory method.

        Depreciation and Amortization of Property, Plant and
 Equipment

        Depreciation and amortization of the Company's property,
 plant and equipment are provided on the straight-line method over
 the following periods:

         Furniture and fixtures              7 years
         Machinery and equipment             7 years
         Leasehold improvements             10 years
         Building, building improvements 
           and land improvements            40 years

        Maintenance and repairs are charged to expense as incurred.
 Major renewals or replacements are capitalized. When properties
 are retired or otherwise disposed of, the asset and related
 reserve account are relieved and the resulting gain or loss, if
 any, is credited or charged to earnings.

    Earnings Per Common Share

        Earnings per common share of the Company is based on the
 weighted average number of shares of common stock outstanding
 during the applicable period.  Primary earnings per share is based
 on the weighted average number of shares of common stock
 outstanding during such period.  Stock options and warrants are
 excluded from the calculation since they have less than a 3%
 dilutive effect.

        Fully diluted earnings per share for the periods ended
 January 28, 1995, January 29, 1994 and January 30, 1993 is based
 on the weighted average number of shares of common stock
 outstanding during such periods. Included in this calculation is
 the dilutive effect of common stock issuable under the 7%
 convertible subordinated notes due 2002, stock options and
 warrants.

    Revenue Recognition

        The Company recognizes revenue at the time of sale in its
 retail stores and at the time of shipment in its wholesale
 division.
<PAGE>23
    Income Taxes

        Deferred taxes are provided for using the asset and
 liability method for temporary differences between financial and
 tax reporting.

(2) Acquisition of Shoe Corporation of America, Inc.
    ------------------------------------------------
        On November 19, 1993, the Company acquired 83% of the
 outstanding common stock and all of the outstanding preferred
 stock of Tishkoff Enterprises, Inc. of Columbus, Ohio ("TEI"), an
 operator of full-service, semi-service and self-service licensed
 shoe departments in department stores, specialty stores and
 discount stores.  The 83% interest in the outstanding common stock
 was acquired from certain TEI stockholders in exchange for 68,197
 shares of the Company's common stock (16,769 of which shares are
 being withheld from TEI stockholders for up to two years and are
 available as a set-off to satisfy any claims of the Company for
 indemnification that may arise) and the right to receive payments
 equal in the aggregate to 8.3% of the consolidated pre-tax
 earnings of TEI over a six year period commencing January 29, 1994
 (the "TEI Contingent Payment"), with a maximum aggregate payment
 of $4,980,000.  The acquisition of all of the outstanding
 preferred stock of TEI was made for a payment of $650,000 in cash.
 On December 13, 1993, the stockholders of TEI approved the merger
 of JBAK Acquisition Corp., an Ohio corporation and a wholly owned
 subsidiary of the Company, with and into TEI (the "Merger") and
 TEI became a wholly owned subsidiary of the Company.  In
 connection with the Merger, the Company paid cash consideration to
 the remaining TEI stockholders in the amount of $442,000, in
 payment for the remaining 17% interest in TEI common stock. 
 Subsequent to the Merger, the corporate name of TEI was changed to
 Shoe Corporation of America, Inc. ("SCOA").

        The acquisition was accounted for under the purchase method
 of accounting and, accordingly, the results of operations of SCOA
 are included in the consolidated statements of earnings since the
 date of acquisition.  The purchase price of $3,822,000, which
 includes $500,000 of direct costs associated with the Merger, was
 allocated to the assets and liabilities of SCOA based on their
 respective fair values at November 19, 1993. 

        During the current fiscal year, the excess of cost over net
 assets acquired has been adjusted by $970,000, the amount accrued
 during the year ended January 28, 1995 for the TEI Contingent
 Payment right.  In addition, the Company completed its analysis of
 the allocation of the purchase price and adjusted downward the
 preliminary estimate of the fair value of the acquired net assets
 by $1,764,000 as follows:
<TABLE>
       <S>                                              <C>
       Adjustments to reflect fair value of net assets:
             Merchandise inventories                    $(2,282,000)
             Deferred income taxes                        1,065,000 
             Accrued expenses                              (547,000)
                                                         ----------
                                                        $(1,764,000)
                                                        ===========
</TABLE>
        As a result, the increase in the excess of cost over net
 assets acquired is included in Other Assets and is being amortized
 on a straight-line basis over twenty years.

        SCOA operated 448 and 162 licensed footwear departments at
 January 28, 1995 and January 29, 1994, respectively.  The increase
 in the number of licensed departments was primarily a result of
 the acquisition of new accounts.

(3) Acquisition of Morse Shoe, Inc.
    -------------------------------
        On January 30, 1993, Morse Acquisition, Inc., a wholly
 owned subsidiary of the Company ("Acquisition"), merged with and
 into Morse Shoe, Inc. ("Morse") pursuant to an Amended and
 Restated Agreement and Plan of Reorganization dated as of October
 22, 1992 by and among the Company, Acquisition and Morse, whereby
 Morse became a wholly owned subsidiary of the Company.  Pursuant
 to the acquisition of Morse, each share of Morse common stock was
 exchanged for .17091 of a share of J. Baker common stock.  In
 connection with the acquisition, approximately 2,767,377 shares of
 J. Baker common stock were issuable to Morse stock-
<PAGE>24
 holders, including holders of approximately $47 million, or 94%, of
 Morse convertible debentures which had been converted into Morse
 common stock prior to January 30, 1993.  Since January 30, 1993,
 holders of an additional $2.7 million of Morse convertible
 debentures converted their debt into 49,820 shares of J. Baker
 common stock.  Approximately 6,500 additional shares of J. Baker
 common stock are reserved for future issuance upon conversions of
 the remaining outstanding Morse convertible debentures.

        The acquisition was accounted for under the purchase method
 of accounting and, accordingly, the results of operations are
 included in the consolidated statements of earnings since the date
 of acquisition.  At January 30, 1993, the purchase price of
 $58,942,000, which includes $2,100,000 of direct costs associated
 with the acquisition, was allocated to the assets and liabilities
 of Morse based on their respective fair values.  During the year
 ended January 29, 1994, the Company completed its analysis of the
 allocation of the purchase price and adjusted downward the
 preliminary estimate of the fair value of the acquired net assets
 by $6,500,000 as follows:
<TABLE>
      <S>                                              <C>
      Adjustments to reflect fair value of net assets:
           Merchandise inventories                     $(9,309,000)
           Accrued expenses                             (4,300,000)
           Deferred income taxes                         4,220,000 
           Other assets                                  2,389,000 
           Other liabilities                               500,000 
                                                        ----------
                                                       $(6,500,000)
                                                        ==========
</TABLE>
        As a result, the excess of cost over net assets acquired is
 included in Other Assets and is being amortized on a straight line
 basis over twenty years.

        Morse has filed a breach of contract lawsuit against a
 former wholesale customer.  There can be no assurance of what
 amount the Company will realize as a result of this lawsuit.

        The following unaudited pro forma operating results assume
 the Morse acquisition occurred as of the beginning of the year
 ended January 30, 1993, after giving effect to certain pro forma
 adjustments.  In addition, for comparability purposes, the pro
 forma operating results for the year ended January 30, 1993
 excludes Morse's reorganization costs.
<TABLE>
       <S>                                   <C>            
       Net sales                             $894,723,000
       Operating income                        42,031,000
       Earnings before extraordinary item      19,852,000
       Net earnings                            17,408,000
       Earnings per common share:
        Primary:
          Earnings before extraordinary item        $1.48
          Net earnings                              $1.30

         Fully diluted:
           Earnings before extraordinary item       $1.32
           Net earnings                             $1.17
</TABLE>
        The pro forma results have been prepared for comparative
 purposes only and do not purport to be indicative of the results
 of operations which actually would have resulted had the
 combination been in effect on the date indicated, or which may
 result in the future.
<PAGE>25
(4) Bankruptcy Filings of Licensors
    -------------------------------
        On April 26, 1990, Ames Department Stores, Inc., and
 related entities ("Ames"), a significant licensor of the Company
 (see Notes 6 and 13), filed for protection under Chapter 11 of the
 United States Bankruptcy Code. On December 18, 1992, the Company
 and Ames executed Amendment No. 2 to the Ames license agreement
 and the Company and Ames executed a certain Stipulation which was
 filed with the United States Bankruptcy Court for the Southern
 District of New York and approved on January 6, 1993, the
 consummation date of Ames' Plan of Reorganization.  The
 Stipulation provided that the license agreement between Ames and
 the Company shall be modified and amended and the license
 agreement assumed by Ames.  Further, pursuant to the Stipulation,
 the Company settled its $13.7 million pre-petition claim with Ames
 and, in return, the Company received $5 million in cash and a
 promissory note issued by Ames in the amount of $8.7 million
 bearing interest at the rate of 6.0% per annum and having a final
 maturity on December 1, 1997, subject to repayment in the amounts
 and on the dates set forth in such promissory note.  The
 Stipulation further provided for a mortgage lien on and security
 interest in the real property and buildings in Rocky Hill,
 Connecticut comprising the executive offices of Ames, which
 mortgage lien and security interest shall be used as security in
 repayment of the promissory note, and which shall be senior to all
 other liens and security interests except those granted in favor
 of certain banks under a credit agreement with such banks.

        Carried on the balance sheet at January 28, 1995 in Other
 Assets (see Note 6) are deferred lease acquisition costs of $20.8
 million attributable to the Ames license agreement, which expires
 in 2009, subject to earlier termination upon failure to meet
 certain operating requirements.  This balance reflects a non-cash
 write-down during the third quarter of fiscal 1993 resulting in a
 pre-tax charge to earnings of approximately $3.5 million as a
 result of Ames' October 30, 1992 announcement to close 60
 additional stores.  The Company intends to continue to amortize
 the deferred lease acquisition costs of the Ames license agreement
 over the remaining term of the license agreement, since the
 Company believes, based on its assessment of the likelihood and
 level of ongoing business with Ames, that the value of the license
 agreement supports the historical carrying cost at January 28,
 1995.  Any closing by Ames of additional stores will likely reduce
 the value of the Ames license agreement to a level below the
 current carrying value of the deferred lease acquisition costs. 
 This would result in a further non-cash write-down of the asset,
 which would be reflected in the Company's earnings.  The amount of
 the write-down would depend on the Company's historical sales
 volume in the closed stores.

        On July 8, 1993, July 19, 1993 and September 6, 1993
 Fishers Big Wheel, Inc. ("Fishers", a former licensor of the
 Company), Jamesway Corporation ("Jamesway") and Rose's Stores,
 Inc. ("Rose's"), respectively, licensors of the Company, filed for
 protection under Chapter 11 of the Bankruptcy Code.  At the time
 of the bankruptcy filings, the Company had outstanding accounts
 receivable of $6.0 million in the aggregate due from Fishers,
 Jamesway and Rose's.  On January 5, 1994, Fishers received
 Bankruptcy Court approval to conduct liquidation sales in all 54
 of its stores.  At the completion of the liquidation sales in the
 first quarter of fiscal 1995, Fishers ceased business operations. 
 The Company has filed proofs of claim to preserve its rights to
 recover its pre-petition arrearage.

        On August 29, 1994, Jamesway filed its First Amended Plan
 of Reorganization and on December 12, 1994, its Second Amended
 Plan of Reorganization was confirmed by the Bankruptcy Court.  On
 January 18, 1995, the Jamesway Plan was consummated and Jamesway
 emerged from bankruptcy, assumed the Company's license agreement
 and, on February 1, 1995, paid the Company its pre-petition
 arrearage.

        On August 1, 1994, Rose's filed its Plan of Reorganization
 which Plan was confirmed on December 14, 1994. Rose's anticipates
 consummation of its plan and emergence from bankruptcy on or about
 April 30, 1995.  On December 5, 1994, the Bankruptcy Court
 approved a joint motion filed by the Company and Rose's to assume
 the Company's license agreement with Rose's and to cure all pre-
 petition arrearage owed to the Company. The Company expects to
 collect its pre-petition arrearage by January, 1996.

        At January 28, 1995, carried on the balance sheet in Other
 Assets are deferred lease acquisition costs of $2.2 million
 attributable to the Rose's license agreement.  The Company intends
 to continue to amortize the 
<PAGE>26
 deferred lease acquisition costs of the Rose's license agreement
 through the license termination date of July 30, 1997, since the
 Company believes, based on its assessment of the likelihood and
 level of ongoing business with Rose's, that the value of the
 license agreement supports the historical carrying cost at January
 28, 1995. 
 
        During fiscal 1995, Jamesway and Rose's closed 115 stores. 
 The Company does not expect these filings under the Bankruptcy
 proceedings, or the aforementioned store closings, to have a
 material adverse effect on future earnings.  Combined sales in
 Jamesway and Rose's totaled $60.9 million for the year ended
 January 28, 1995.  Sales in Fishers for the year ended January 28,
 1995 were $1.6 million.
             
(5) Acquisitions of Apparel Businesses
    ---------------------------------- 
        The Casual Male

        On February 2, 1991, the Company acquired Casual Male
 pursuant to Casual Male's Plan of Reorganization under Chapter 11
 of the United States Bankruptcy Code.  Former Casual Male
 stockholders who elected to receive a contingent payment right in
 lieu of $.25 per common share, up to a maximum of $1,000 per
 stockholder, were entitled to receive a percentage of the net
 earnings of Casual Male for the seven year period ending January
 30, 1998, with a maximum aggregate payment of $5.0 million (the
 "Contingent Payment").  On April 12, 1993 the Contingent Payment
 Agreement was amended to provide that participants in the  
 Contingent Payment would instead receive an aggregate of $2.4
 million immediately in satisfaction of the obligation of the
 Company to make the Contingent Payment.  The excess of net assets
 over the cost of the acquired business has been reduced by the
 $2.4 million Contingent Payment, and the balance is being
 amortized on a straight line basis over fifteen years.

        Work 'n Gear Stores

        On September 25, 1991, the Company purchased from WearGuard
 Corporation approximately $5.3 million in assets for 415,723
 shares of the Company's common stock.  During the fiscal year
 ended January 30, 1993, pursuant to the terms of the transaction,
 the Company was required to pay additional cash consideration of
 $230,987 to WearGuard Corporation as the amount by which the
 average price at which WearGuard Corporation sold its acquired
 shares during a 90 day period ended February 25, 1992 was less
 than $12.64 per share.  The acquired assets consisted primarily of
 the inventory and fixed assets of WearGuard's then existing 29
 retail stores.  The Company also assumed the leases to the 29
 retail stores.

(6) Other Assets
    -------------
        Other assets at January 28, 1995 and January 29, 1994 were
 comprised of:
<TABLE>
        <S>                                   <C>            <C>
                                                 1995           1994
                                                 ----           ----
        Deferred lease acquisition costs       $49,777,441   $42,976,198
        Systems development costs               22,584,847    20,847,605
        Notes receivable                         9,641,000     9,546,000
        Excess of costs over net assets  
          acquired                              10,191,899     7,457,561
        Restricted cash                                  -     3,455,357
        Leasehold interests                      1,255,000     1,255,000
        Cash surrender value of officers' 
          life insurance, net                      474,128       474,128
        Other intangible assets and deferred 
          charges                               12,252,483     8,790,493
                                               -----------    ----------
                                               106,176,798    94,802,342
       Less current portion of notes 
         receivable                              2,900,000             -
       Less accumulated amortization            30,117,564    21,127,872
                                               -----------    ----------
                                               $73,159,234   $73,674,470
                                               ===========   ===========
</TABLE>
        Deferred lease acquisition costs consist primarily of
 payments made in connection with the acquisition of license
 agreements and are being amortized over the terms of the
 respective license agreements (see Note  4).  Systems development
 costs are being amortized on a straight line basis over eight
 years. Notes receivable consist of an $8.7 million, 6.0% note from
 Ames maturing on December 1, 1997 (see Note 4), and a $941,000,
 10.25% note from Hills Department Store Company ("Hills") maturing
 on September 30, 2003. 
<PAGE>27
        The excess of costs over net assets acquired is the result
 of the acquisitions of Morse (see Note 3) and SCOA (see Note 2)
 and is being amortized over twenty years.  Restricted cash
 represented amounts held in a trust account for the benefit of
 current and future Trade Note holders (see Note 7).  The leasehold
 interests are being amortized over the terms of the related
 leases.  Other intangible assets and deferred charges consist
 primarily of costs incurred for store openings and the issuance of
 debt and are being amortized over periods of three to ten years.

        During fiscal 1993, the Company released rights of software
 technology which the Company had previously developed for use in
 its operations, reducing selling, administrative and general
 expenses by $3.5 million.

(7) Debt 
    ----
      Long-Term Debt
        Long-term debt at January 28, 1995 and January 29, 1994 was
 comprised of:
<TABLE>
     <S>                                     <C>           <C>
                                                1995          1994
                                                ----          ----
     Loans under revolving credit facility   $128,300,000   $77,000,000
     Trade notes                                        -     2,636,300
                                              -----------    ----------
                                              128,300,000    79,636,300
     Less current portion                               -     2,636,300
                                              -----------    ----------
                                             $128,300,000   $77,000,000
                                             ============   ===========
</TABLE>
        The Company has a $250 million revolving credit facility on
 an unsecured basis with Shawmut Bank, N.A., The First National
 Bank of Boston, Fleet Bank of Massachusetts, N.A., Citizens Bank
 of Massachusetts, Natwest Bank, N.A., Fuji Bank, Ltd., The Yasuda
 Trust and Banking Company, LTD. and Standard Chartered Bank (the
 "Banks").  As amended to date, the aggregate commitment amount
 under this revolving credit facility will be reduced by $10
 million on each December 30th of 1995 and 1996.  Borrowings under
 the revolving credit facility can, at the discretion of the
 Company, be in the form of any combination of loans, bankers'
 acceptances and letters of credit.  Loans under the revolving
 credit facility bear interest, at the Company's discretion, at
 Shawmut Bank, N.A.'s corporate base rate (8.5% at January 28,
 1995) or at the London Interbank Offered Rate (LIBOR) plus one and
 one-half percent.

        This facility expires in June, 1997.  At January 28, 1995,
 the Company had $52.9 million available for borrowing under this
 facility.

        The trade notes represented Series C Trade Notes issued by
 Morse to unsecured pre-petition trade creditors of Morse.  On
 August 23, 1994, the Company paid in full its Series C Trade
 Notes.  Concurrent with the redemption of the Series C Trade
 Notes, $3.5 million previously held in trust for the benefit of
 Trade Note holders was released to the Company by the Trade Note
 trustee.

    Senior Subordinated Debt

        In June 1989, the Company issued $35 million of senior
 subordinated notes with detachable warrants which enable the
 holders to purchase 600,000 shares of the Company's common stock
 at a price of $20 per share, subject to adjustments.  At January
 28, 1995, the detachable warrants enable holders to purchase
 approximately 640,000 shares at $18.80 per share.  Subject to
 certain conditions, the Company  may repurchase all, but not
 less than all, of the outstanding warrants for 150% of the then
 per share warrant exercise price.  The senior subordinated notes
 of $7,364,835 at January 28, 1995 ($7,312,366 at January 29, 1994)
 are presented net of $135,165 ($187,634 at January 29, 1994),
 which reflects the unaccreted portion of the $1,710,000 value
 originally assigned to the detachable warrants.  The value of the
 warrants was recorded as additional paid-in capital and is being
 accreted using the effective interest method.

        The senior subordinated debt was reduced by $27.5 million
 in June 1992 with proceeds from the $70 million 7% convertible
 subordinated notes referred to below.  The senior subordinated
 notes are due in installments of $1.5 million per year beginning
 in May 1995 with a final payment in May 1999.  Interest, at
 11.21%, is payable semiannually.
<PAGE>28
    Convertible Subordinated Debt

        Convertible subordinated debt at January 28, 1995 and
 January 29, 1994 was comprised of:
<TABLE>
                                              1995          1994
                                              ----          ----
        <S>                                <C>          <C>
        7% convertible subordinated notes  $70,000,000  $70,000,000
        Convertible debentures                 353,000      353,000
                                            ----------   ----------
                                           $70,353,000  $70,353,000
                                            ==========   ==========
</TABLE>
        In June 1992, the Company issued $70 million of 7%
 convertible subordinated notes due 2002.  The notes are
 convertible into common stock at a conversion price of $16.125 per
 share, subject to adjustment in certain events.  The Company used
 the net proceeds to repay all of the $20 million outstanding
 principal amount of its senior term notes, $27.5 million principal
 amount of its senior subordinated notes, and a portion of
 outstanding bank indebtedness under its unsecured revolving credit
 facility.  As a result of the early payment of the senior notes
 and the senior subordinated notes, the Company had an
 extraordinary charge against earnings of $2,444,000, net of income
 tax benefits of $1,262,000, in the fiscal year ended January 30,
 1993. This charge reflects the write-off of the unaccreted portion
 of the value assigned to certain detachable warrants issued in
 connection with the senior subordinated notes, the write-off of
 deferred debt issuance costs and the payment of redemption
 premiums.

        Prior to the acquisition of Morse, 94% of the Morse
 convertible debentures converted into Morse common stock.  Since
 the acquisition of Morse on January 30, 1993, holders of $2.7
 million of additional Morse convertible debentures converted their
 debt into 49,820 shares of J. Baker common stock.  The remaining
 balance of $353,000 convertible debentures accrue no interest
 until January 15, 1997, at which time the rate will be 8%, and no
 principal will be payable until January 15, 2002.  The debt is
 subject, under certain circumstances, to mandatory conversion. 
 Approximately 6,500 shares of J. Baker common stock are reserved
 for any future conversions of the remaining Morse convertible
 debentures.

        The Company's revolving credit facility and senior
 subordinated notes contain various covenants and restrictive
 provisions, including restrictions on the incurrence of
 additional indebtedness and liens, the payment of dividends and
 the maintenance of specified financial ratios, minimum levels of
 working capital and other financial criteria.  At January 28,
 1995, the Company was in compliance with such covenants.
             
        The Company is restricted, under various debt agreements,
 from paying cash dividends unless tangible net worth exceeds
 certain required levels.  As defined by the most restrictive of
 those agreements, minimum tangible net worth, as so defined, was
 $198 million at January 28, 1995.  At January 28, 1995, the
 Company's tangible net worth, as so defined, was approximately
 $237 million.

        Scheduled principal repayments of long-term debt, senior
 subordinated notes and convertible subordinated debt for the next
 five fiscal years and thereafter are as follows:
<TABLE>
            <S>                             <C>
            Fiscal year
            ending January
            --------------
              1996                          $  1,500,000
              1997                             1,500,000
              1998                           129,800,000
              1999                             1,500,000
              2000                             1,500,000
              Thereafter                      70,353,000
</TABLE>
<PAGE>29
(8) Taxes on Earnings
    -----------------
       In February 1992, the Financial Accounting Standards Board
 issued Statement of Financial Accounting Standards No. 109,
 Accounting for Income Taxes.  Statement 109 requires a change from
 the deferred method of accounting for income taxes.  Under the
 asset and liability method of Statement 109, deferred tax assets
 and liabilities are recognized for the estimated future tax
 consequences attributable to differences between the financial
 statement carrying amounts of existing assets and liabilities and
 their respective tax bases.  Deferred tax assets and liabilities
 are measured using enacted tax rates expected to apply to taxable
 income in the years in which those temporary differences are
 expected to be recovered or settled.  Under Statement 109, the
 effect on deferred tax assets and liabilities of a change in tax
 rates is recognized in income in the period that includes the
 enactment date.

        The Company adopted Statement 109 as of February 2, 1992. 
 The impact of adopting Statement 109 was not material, and
 accordingly, there is no cumulative effect of a change in
 accounting method presented in the consolidated statement of
 earnings for the year ended January 30, 1993.

        Total income tax expense (benefit) for the years ended
 January 28, 1995, January 29, 1994 and January 30, 1993 was
 allocated as follows:
<TABLE>
   <S>                       <C>         <C>          <C>
                                 1995        1994         1993
                                 ----        ----         ----
   Income from continuing
       operations            $13,283,000  $13,113,000  $ 7,798,000 
   Extraordinary item                  -            -   (1,262,000)
                              ----------   ----------   ----------
                             $13,283,000  $13,113,000  $ 6,536,000 
                              ==========   ==========   ========== 
</TABLE>
        Income tax expense attributable to income from continuing
 operations consists of:
<TABLE>
    <S>                            <C>          <C>        <C>
                                     Current     Deferred      Total
                                     -------     --------      ----- 
    Year ended January 28, 1995:
         Federal                   $4,132,000   $5,308,000   $9,440,000
         State and city             2,100,000    1,743,000    3,843,000
                                    ---------   ----------    ---------
                                   $6,232,000   $7,051,000  $13,283,000
                                    =========   ==========  ===========
    Year ended January 29, 1994:     
         Federal                   $1,773,000   $9,827,000  $11,600,000
         State and city             1,454,000       59,000    1,513,000
                                    ---------    ---------   ----------
                                   $3,227,000   $9,886,000  $13,113,000
                                   ==========   ==========  ===========
    Year ended January 30, 1993:
         Federal                   $4,869,000   $1,621,000   $6,490,000
         State and city             1,487,000     (179,000)   1,308,000
                                   ----------   ----------   ----------
                                   $6,356,000   $1,442,000   $7,798,000
                                   ==========   ==========   ==========
</TABLE>
        The following is a reconciliation between the statutory
 federal income tax rate and the Company's effective rate for the
 years ended January 28, 1995, January 29, 1994 and January 30,
 1993:
<TABLE>
    <S>                                  <C>          <C>          <C>
                                         1995         1994         1993
                                         ----         ----         -----
    Statutory federal income 
       tax rate                          35.0%        35.0%        34.0%
     State income taxes, net of 
      federal income tax benefit          6.8%         1.5%         4.1%
    Jobs tax credits                     (1.6%)       (1.4%)       (0.3%)
    Change in beginning of year 
      balance of the valuation 
      allowance for deferred tax assets  (2.6%)        5.7%           - 
    Change in federal tax rate              -         (1.2%)          -
    Other                                (1.6%)       (3.6%)       (0.8%)
                                         ------       ------       ------
                                         36.0%        36.0%        37.0%
                                         ======       ======       ======
</TABLE>
<PAGE>30
        The tax effects of temporary differences that give rise to
 significant portions of the deferred tax assets and deferred tax
 liabilities at January 28, 1995 and January 29, 1994 are presented
 below:
<TABLE>
  <S>                                       <C>            <C>
                                                  1995          1994
  Deferred tax assets:                            ----          ----
     Accounts receivable, principally due 
       to greater acquired tax bases         $   550,000    $ 1,146,330
     Inventory, principally due to 
       additional costs capitalized for 
       tax purposes and greater acquired 
       tax bases                               3,500,000      6,326,527 
     Intangible assets                          (105,000)        96,827 
     Other assets                                573,000      2,437,061 
     Nondeductible accruals and reserves       7,304,000     10,535,696
     Operating loss and credit 
       carryforwards                          21,897,000     21,818,686 
                                              ----------     ----------
      Total gross deferred tax assets         33,719,000     42,361,127 
     Less valuation allowance                (14,969,000)   (15,914,000)
                                             -----------    ----------- 
     Net deferred tax assets                  18,750,000     26,447,127
                                             -----------    -----------

  Deferred tax liabilities:
     Fixed assets, principally due to
       accelerated tax depreciation 
       and lesser acquired tax bases         (13,767,000)   (12,727,639)
     Intangible assets, principally due 
       to lesser acquired tax bases           (6,723,000)    (7,226,244)
     Other liabilities                        (2,276,000)    (3,618,769)
                                             -----------    -----------
       Total gross deferred tax liabilities  (22,766,000)   (23,572,652)
                                             -----------    -----------
       Net deferred tax asset (liability)    $(4,016,000)   $ 2,874,475
                                             ===========    ===========
</TABLE>
        At January 28, 1995 and January 29, 1994, the net deferred
 tax asset (liability) consisted of the following:
<TABLE>
     <S>                                  <C>            <C>
                                             1995           1994
                                             ----           ----

     Deferred tax asset - current         $ 2,120,000    $ 1,664,475
     Deferred tax asset - noncurrent                -      1,210,000 
     Deferred tax liability - noncurrent   (6,136,000)             - 
                                           ----------     ----------
                                          $(4,016,000)   $ 2,874,475 
                                           ==========     ==========
</TABLE>
        The valuation allowance for deferred tax assets as of
 January 29, 1994 was $15,914,000.  The net change in the total
 valuation allowance for the year ended January 28, 1995 was a
 decrease of $945,000. 

        At January 28, 1995, the Company has net operating loss
 carryforwards for federal income tax purposes of approximately
 $51.3 million, which are principally the net operating loss
 carryforwards acquired in the merger with Morse.  Under federal
 income tax rules, Morse's net operating loss carryforwards may
 only be utilized to offset its own future taxable income, expire
 in years 2005 through 2009, and are subject also to an annual
 limitation of approximately $3.4 million.  The Company also has
 alternative minimum tax credit carryforwards of approximately $8.6
 million available to reduce future regular federal income taxes,
 if any, over an indefinite period.

(9) Pension and Profit Sharing Plans
    --------------------------------
        The Company has a noncontributory pension plan (the
 "Pension Plan") which covers substantially all non-union employees
 and is administered by Trustees who are officers of the Company. 
 As of January 1, 1994, SCOA employees are eligible to participate
 in the Company's Pension Plan.
<PAGE>31
        The following table sets forth the Pension Plan's funded
 status at January 28, 1995 and January 29, 1994:
<TABLE>

                                            1995           1994
                                            ----           ----
    <S>                                  <C>           <C>
    Actuarial present value of 
         benefit obligations:
       Vested                             $ 7,637,000    $6,397,000
       Nonvested                              704,000       392,000

                                           ----------    ----------
       Total accumulated benefit           
          obligations                     $ 8,341,000    $6,789,000
                                          ===========    ==========
        
       Plan assets at fair value          $10,183,000    $9,251,000

       Actuarial present value of 
         projected benefit obligations    (12,823,000)  (11,207,000)
                                           -----------  -----------
       Deficiency of plan assets over
         projected benefit obligations     (2,640,000)   (1,956,000)

       Unrecognized prior service cost 
            (benefit)                         (90,000)      (98,000)
       Unrecognized net transitional 
            liability                       1,221,000     1,342,000 
       Unrecognized net actuarial 
            (gain) loss                       229,000      (683,000)
                                            ---------     ----------
       Accrued pension cost               $(1,280,000)  $(1,395,000)
                                          ============  ===========
</TABLE>
        In December 1993, the Board of Directors of the Company
 established a Supplemental Retirement plan (the "Supplemental
 Plan") to provide benefits attributable to compensation in excess
 of $150,000, but less than $242,280.  The following table sets
 forth the Supplemental Retirement plan's funded status at January
 28, 1995:
<TABLE>
       <S>                                           <C>
       Actuarial present value of benefit obligation:
         Vested                                      $  23,000 
         Nonvested                                      10,000 
                                                     ---------
         Total accumulated benefit obligations       $  33,000 
                                                     =========

         Plan assets at fair value                   $       0 
         Actuarial present value of projected 
            benefit obligations                       (791,000)
                                                     ---------
         Deficiency of plan assets over              
            projected benefit obligations             (791,000)
                                        
         Unrecognized prior service cost               594,000 
         Unrecognized net actuarial loss                10,000 
                                                      --------
         Accrued pension cost                        $(187,000)
                                                     =========
</TABLE>
        Assumptions used to develop the plans' funded status were
 discount rate (8.5% in 1995, 7.5% in 1994) and increase in
 compensation levels (5%).

        Net pension cost for the years ended January 28, 1995,
 January 29, 1994 and January 30, 1993 included the following
 components:
<TABLE>
   <S>                                  <C>        <C>          <C>
                                            1995       1994        1993
                                            ----       ----        ----
   Service cost - benefits earned
      during the year                   $1,223,000   $ 767,000   $ 657,000
   Interest cost on projected
      benefit obligation                 1,056,000     869,000     730,000
   Actual return on plan assets            (66,000)   (763,000)   (623,000)
   Net amortization and deferral          (565,000)    234,000     104,000
                                        ----------  ----------   ---------
    Net pension cost                    $1,648,000  $1,107,000   $ 868,000
                                        ==========  ==========   =========
</TABLE>
<PAGE>32
        Assumptions used to develop the net periodic pension cost
 were discount rates (7.5% and 7.0% for the Pension Plan and the
 Supplemental Plan, respectively), expected long-term return on
 assets (8.5%) and increase in compensation levels (5.0%).

        In January 1992, the Company implemented a qualified 401(k)
 profit sharing plan available to full-time employees who meet the
 plan's eligibility requirements.  Under the 401(k) plan, the
 Company matches 50% of the qualified employee's contribution up to
 3% of the employee's salary.  The total cost of the matching
 contribution was $915,000, $1,033,000 and $448,000 for the years
 ended January 28, 1995, January 29, 1994 and January 30, 1993,
 respectively.  In connection with the acquisition of Morse, on
 January 30, 1993 the Company merged Morse's 401(k) plan into the
 Company's 401(k) plan.

        The Company has established incentive bonus plans for
 certain executives and employees.  The bonus calculations are
 based on the achievement of certain profit levels, as defined in
 the plans.  For the years ended January 28, 1995, January 29, 1994
 and January 30, 1993, $940,000, $1,025,000 and $1,643,000,
 respectively, was provided for bonuses under the plans.

        The Company does not provide post-retirement benefits other
 than pensions as defined under SFAS #106.

(10) Stock Options
     --------------
        The Amended and Restated 1985 Stock Option Plan provides
 for the issuance of incentive and non-qualified stock options to
 key employees at an option price of not less than 100% of the fair
 market value of a share on the date of grant of the option.  Under
 this plan, there are 55,095 shares of common stock available for
 grant at January 28, 1995.  No options can be granted under this
 plan after June, 1995.  In addition, the Company has granted stock
 options which are not part of the plan.  Options become
 exercisable either ratably over four years or upon grant, at the
 discretion of the Board of Directors, and expire ten years from
 the date of grant.

        The 1992 Directors' Stock Option Plan provides for the
 automatic grant of an option to purchase 2,500 shares of the
 Company's common stock upon initial election to the Board of
 Directors and, in addition, at the close of business on the fifth
 business day following the Company's annual meeting of
 stockholders.  Options under the Directors' Plan are granted at a
 price equal to the closing price of the Company's common stock on
 the date of grant.  They are exercisable in full as of the date of
 grant and expire ten years from the date of grant.  Under this
 plan, there are 50,000 shares of common stock available for grant
 at January 28, 1995.

<PAGE>33

        Data with respect to stock options granted is as follows:
<TABLE>
                         1985 Plan and Directors'
                           Stock Option Plan           Non-plan    
                         Shares     Price Range     Shares    Price Range
                         ------     ------------    -------   ------------
 <S>                    <C>         <C>            <C>        <C>
 February 2, 1992, 
    options outstanding  496,900    $ .95 - 17.00   72,500    $ .01 - 16.63
 Granted                 150,300    10.88 - 17.38    2,500        12.00   
 Exercised               (68,323)     .95 - 17.00  (12,500)     .01 -  5.00
 Cancelled                (8,700)    4.88 - 16.63      -            -     
                         -------    -------------  -------     ------------

 January 30, 1993, 
    options outstanding  570,177      .95 - 17.38   62,500     6.75 - 16.63
 Granted                 452,500    16.50 - 23.75      -            -     
 Exercised              (129,232)     .95 - 17.00      -            -      
 Cancelled               (71,025)    4.88 - 21.75      -            -      
                        --------    -------------   ------     -------------

 January 29, 1994, 
    options outstanding  822,420      .95 - 23.75   62,500     6.75 - 16.63
  Granted                336,025    14.38 - 21.00      -            -    
  Exercised              (48,000)    4.88 - 17.00      -            -   
  Cancelled              (81,550)    4.88 - 21.75      -            -    
                         -------    -------------   -------    -------------

 January 28, 1995, 
   options outstanding  1,028,895   $ .95 - 23.75   62,500    $6.75 - 16.63
                        =========    ============   ======    =============

 Exercisable at 
    January 28, 1995      391,445   $ .95 - 23.75   62,500    $6.75 - 16.63
                        =========    ============   ======    =============
</TABLE>
        In fiscal 1995, the Company established the 1994 Equity
 Incentive Plan, which provides for the issuance of one million
 shares of common stock to officers and employees in the form of
 stock options (both incentive options and non-qualified options),
 grants of restricted stock, grants of performance shares and
 unrestricted grants of stock.  At January 28, 1995, one million
 shares of common stock are available for grant.

(11) Commitments and Contingent Liabilities
     --------------------------------------
     Leases

        The Company operates mainly from leased premises under
 license agreements generally requiring payment of annual rentals
 contingent upon sales.  The Company leases its computers, vehicles
 and certain of its offices and warehouse facilities, in addition
 to its retail stores.

        At January 28, 1995, minimum rental commitments under
 operating leases are as follows:
<TABLE>
 Fiscal Year
 ending January       Net minimum rentals    Minimum sub-rentals
 --------------       -------------------    -------------------
                                 (in thousands)
      <S>                   <C>                    <C>
      1996                  $ 54,828               $  379   
      1997                    47,979                  127   
      1998                    42,812                  121   
      1999                    35,403                   81   
      2000                    23,354                   81   
      Thereafter              49,570                  106   
                             -------               ------
                            $253,946               $  895   
                             =======               ======
</TABLE>
<PAGE>34

        Rent expense for the years ended January 28, 1995, January
 29, 1994 and January 30, 1993 was as follows:
<TABLE>
                                       1995        1994       1993 
                                       ----        ----       ----
                                            (in thousands)
     <S>                            <C>         <C>        <C>
     Minimum rentals                $ 53,189    $ 46,012   $ 19,984
     Contingent rentals               90,275      78,694     49,107
                                     -------     -------    -------
                                     143,464     124,706     69,091
     Less sublease rentals               409         332        293
                                     -------    --------    -------
     Net rentals                    $143,055    $124,374   $ 68,798
                                    ========    ========   ========
</TABLE>
    Other Commitments and Contingent Liabilities

        The Company has employment agreements with certain of its
 officers under which it is committed to pay an aggregate of
 approximately $3.2 million through January, 1997.

        The Company also has consulting agreements under which it
 is required to pay an aggregate of approximately $1.5 million
 through 2001.             

        The Company was contingently liable under letters of credit
 amounting to approximately $31.8 million at January 28, 1995.

        On November 10, 1993, a federal jury in Minneapolis, MN
 returned a verdict assessing royalties of $1,550,000, and
 additional damages of $1,500,000 against the Company in a patent
 infringement suit brought by Susan Maxwell with respect to a
 device used to connect pairs of shoes.  Certain post trial motions
 were filed by Susan Maxwell seeking treble damages, attorney's
 fees and injunctive relief, which motions were granted on March
 10, 1995.  Judgment will be entered for Maxwell.  The Company
 intends to appeal the judgment and believes it has substantial
 legal arguments to justify the judgment being overturned at the
 appellate level.  In the event the Company were not to prevail,
 however, total damages, including attorney's fees and interest,
 are estimated to be approximately $10 million.

        A complaint was also filed by Susan Maxwell in November,
 1992 against Morse alleging infringement of the patent referred to
 above.  The case is currently in the discovery phase, and a trial
 date has not yet been set. The Company believes that Ms. Maxwell's
 recovery against Morse, if any, will be less than her recovery
 against the Company because the number of allegedly infringing
 pairs of shoes is substantially less than those involved in the
 Company's case.  Further, the Company believes that any recovery
 may be limited to the number of pairs allegedly infringing the
 patent during the time period after the confirmation of Morse's
 Chapter 11 Plan of Reorganization on December 20, 1991.

(12) Stockholders' Equity
     --------------------
        The Board of Directors of the Company is authorized by vote
 or votes, from time to time adopted, to provide for the issuance
 of Preferred Stock in one or more series and to fix and state the
 voting powers, designations, preferences and relative
 participating, optional or other special rights of the shares of
 each series and the qualifications, limitations and restrictions
 thereof.

       On December 15, 1994, the Board of Directors of the Company
 adopted a Shareholder Rights Agreement (the "Rights Agreement")
 designed to enhance the Company's ability to protect shareholder
 interests and to ensure that shareholders receive fair treatment
 in the event any coercive takeover attempt of the Company is made
 in the future.  Pursuant to the Rights Agreement, the Board of
 Directors declared a dividend distribution of one preferred stock
 purchase right (the "Right") for each outstanding share of common
 stock of the Company to shareholders of record as of the close of
 business on January 6, 1995.  Each right entitles the holder to
 purchase from the Company a unit consisting of one ten thousandth
 (1/10,000) of a share of Series A Junior  Participating Cumulative
 Preferred Stock, par value $1.00 per share, at a cash exercise
 price of $70 per unit, subject to adjustment, upon the occurrence
 of certain events as are set forth in the Rights Agreement.  These
<PAGE>35
 events include the earliest to occur of (i) acquisition of 15% or
 more of the outstanding shares of common stock of the Company by
 any person or group (ii) the commencement of a tender or exchange
 offer that would result upon its consummation in a person or a
 group becoming the beneficial owner of 15% or more of the
 outstanding common stock of the Company or (iii) the determination
 by the Board of Directors that any person is an "Adverse Person",
 as defined in the Rights Agreement.  The Rights are not
 exercisable until or following the occurrence of one of the above
 events and will expire on December 14, 2004, unless previously
 redeemed or exchanged by the Company as provided in the Rights
 Agreement.

(13) Principal Licensor
     ------------------
      Sales in licensed departments operated under the Ames license
 agreement accounted for 9.5%, 11.5% and 22.9% of the Company's net
 sales in the years ended January 28, 1995, January 29, 1994 and
 January 30, 1993, respectively.

(14) Segment Information
     -------------------
        The Company is a specialty retailer conducting business
 through retail stores in two business segments; footwear and
 apparel.  Information about operations for each of these segments
 is summarized as follows:
<TABLE>
                                                      Year Ended           
                                           ----------------------------------
                                           January 28, January 29, January 30,
                                              1995        1994         1993  
                                           ----------  ----------  ----------
                                                  ($ in thousands)
<S>                                       <C>          <C>         <C>
 Footwear
   Net sales                                $818,220    $734,827    $380,243 

   Operating profit                           44,993      43,382      17,460 
   Identifiable assets                       456,552     396,958     341,407 
   Depreciation and amortization              20,363      15,075      10,951 
   Additions to property, equipment 
      and leasehold improvements              31,298      13,814       2,786 

 Apparel
   Net sales                                $224,759    $184,051    $152,013 
   Operating profit                           26,974      23,802      22,438 
   Identifiable assets                        89,111      65,842      48,844 
   Depreciation and amortization               4,130       2,373         714 
   Additions to property, equipment 
      and leasehold improvements              11,570       8,654       6,832 

 Consolidated
   Net sales                              $1,042,979    $918,878    $532,256

   Operating profit before general                            
      corporate expense                       71,967      67,184      39,898

   General corporate expense                 (25,968)    (23,318)    (10,691)
   Interest expense, net                      (9,100)     (7,442)     (8,131)

Earnings before income taxes                 $36,899     $36,424     $21,076
 
Identifiable assets                         $545,663    $462,800    $390,251

Corporate assets                              32,955      39,696      41,547
 
     Total assets                           $578,618    $502,496    $431,798
 
Depreciation and amortization                $27,883     $21,874     $14,688
 
Additions to property, equipment 
    and leasehold improvements               $44,514     $24,115     $11,198
</TABLE>
<PAGE>36
(15) Selected Quarterly Financial Data (Unaudited)
     -----------------------------------------------
<TABLE>
                                                            
                           First     Second    Third     Fourth
                           Quarter   Quarter   Quarter   Quarter    Total
                           -------   -------   -------   -------    ------
                                (In thousands, except per share data)
<S>                       <C>       <C>       <C>       <C>       <C>
Year ended January 28, 1995
  Net sales                $221,338  $256,336  $262,015  $303,290  $1,042,979
  Gross profit               97,219   117,289   119,349   129,387     463,244 
  Net earnings             $  3,197  $  7,134  $  6,592  $  6,693  $   23,616 
                           ========  ========  ========  ========  ========== 

  Earnings per common share:
   Primary                  $   .23  $    .52   $   .47   $   .49     $  1.71 
                           ========  ========  ========  ========   =========
   Fully diluted            $   .22  $    .43   $   .40   $   .41     $  1.46 
                           ========  ========  ========  ========   =========


Year ended January 29, 1994 
  Net sales                $193,388  $232,529  $224,421  $268,540    $918,878
  Gross profit               87,765   100,850   100,057   113,351     402,023
  Net earnings             $  2,483  $  6,385  $  6,486  $  7,957    $ 23,311
                           ========  ========  ========  ========    ========

  Earnings per common share:
   Primary                 $    .18  $    .47  $    .48  $    .57    $   1.70
                           ========  ========  ========  ========    ========
   Fully diluted           $    .18  $    .39  $    .40  $    .48    $   1.45
                           ========  ========  ========  ========    ========
</TABLE>
(16) Advertising Costs
     -----------------
          The Company incurred advertising costs of $20.1 million,
 $16.5 million and $5.1 million in the years ended January 28,
 1995, January 29, 1994 and January 30, 1993, respectively.

(17) Supplemental Schedules to Consolidated Statements of Cash Flows
     ---------------------------------------------------------------
<TABLE>
                                         1995         1994        1993
                                         ----         ----        ----
  <S>                                 <C>          <C>        <C>
  Cash paid for interest              $8,765,653   $6,799,091  $8,884,947
  Cash paid for income taxes          $4,162,348   $5,022,668  $4,718,757
                                      ==========   ==========  ==========
  Non-cash investing activities:
      Common stock issued in connection
        with the acquisition of Morse
        Shoe, Inc. (see Note 3)                               $56,841,924
                                                              ===========
      Common stock issued in connection 
        with the acquisition of Shoe
        Corporation of America 
        (see Note 2)                                $ 970,704 
                                                    =========
  Non-cash financing activities:
      Conversion of subordinated debt 
        (see Note 3)                               $2,707,000 
                                                   ==========
      Notes receivable 
        (see Notes 4 and 6)             $ 95,000     $846,000  $8,700,000
                                        ========     ========  ==========
</TABLE>
<PAGE>37
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING 
     AND FINANCIAL DISCLOSURE

   None.

                             PART III
                             ________

DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

    The information appearing in the Proxy Statement under the
 captions "ELECTION OF DIRECTORS", "Information About Board of
 Directors and Committees", "Executive Compensation" and
 "Employment Arrangements" is incorporated herein by this
 reference.

EXECUTIVE COMPENSATION

    The information appearing in the Proxy Statement under the
 caption "Executive Compensation", "Employment Arrangements" and
 "Information About Board of Directors and Committees" is
 incorporated herein by this reference.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

    The information appearing in the Proxy Statement under the
 caption "SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
 MANAGEMENT" is incorporated herein by this reference.

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    The information appearing in the Proxy Statement under the
 caption "Certain Relationships and Related Transactions" is
 incorporated herein by this reference.

                             PART IV
                             _______

EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

    (a)   The following documents are filed as part of this report:

       1,2.   The financial statements, notes thereto, and
 independent auditors' report listed in the Index to Consolidated
 Financial Statements set forth in Item 8.

       3.     The Exhibits listed in the Exhibit Index.

    (b)   None.


<PAGE>38
                          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.

                                                    J. Baker, Inc.
                                                    _______________
                                                    (Registrant)

By/s/Sherman N. Baker             By/s/Jerry M. Socol
_____________________             -----------------------
  Sherman N. Baker                Jerry M. Socol
  Chairman of the Board           President and Chief
                                  Executive Officer 

By/s/Philip G. Rosenberg          By/s/Alan I. Weinstein
______________________            _______________________
  Philip G. Rosenberg             Alan I. Weinstein
  First Senior Vice President     Senior Executive Vice President
  Principal Accounting Officer    and Principal Financial Officer

April 25, 1995

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

/s/Sherman N. Baker             /s/J. Christopher Clifford
___________________             __________________________ 
Sherman N. Baker, Director      J. Chistopher Clifford, Director

/s/Ervin Cruce                  /s/Nancy Ryan Greenberg
__________________              _______________________
Ervin Cruce, Director           Nancy Ryan Greenberg, Director

/s/Douglas Kahn                 /s/Thomas H. Lee
__________________              _______________________
Douglas Kahn, Director          Thomas H. Lee, Director

/s/David Pulver                 /s/Melvin M. Rosenblatt
_______________                 _______________________ 
David Pulver, Director          Melvin M. Rosenblatt, Director

/s/Stanley Simon                /s/Jerry M. Socol
_______________                 ______________________
Stanley Simon, Director         Jerry M. Socol, Director


All as of April 25, 1995



<PAGE>39

                            EXHIBITS

                           Filed with

                   Annual Report on Form 10-K

                               of

                         J. BAKER, INC.

                       555 Turnpike Street
                        Canton, MA  02021

               For the Year Ended January 28, 1995





<PAGE>40

                          EXHIBIT INDEX
<TABLE>

Exhibit    
- --------
<S>   <C>                                                                  <C>
3.     Articles of Organization and By-Laws
       ------------------------------------
(.01)  Amended and Restated Articles of Organization of the                *
       Company, as filed with the Secretary of the Commonwealth of
       Massachusetts on September 26, 1990 (filed as Exhibit 3.01
       to the Company's Form 10-K Report for the year ended
       February 2, 1991).

(.02) By-Laws of the Company, as amended by the Board of Directors         *
      on September 11, 1990 (filed as Exhibit 19.01 to the 
      Company's Form 10-Q Report for the quarter ended November 3,
      1990).

4.    Instruments Defining the Rights of Security Holders, Including
      --------------------------------------------------------------
      Indentures
      -----------
(.01) Senior Notes and Senior Subordinated Notes with Stock                *
      Purchase Warrants dated May 1, 1989 (filed as Exhibit 4.01 to
      the Company's Form 10-Q Report for the quarter ended July 29,
      1989).

(.02) Indenture dated as of June 12, 1992 by and between J. Baker,         *
      Inc. and The First National Bank of Boston as Trustee with
      respect to 7% Convertible Subordinated Notes due 2002 (filed
      as Exhibit 4.08 to the Company's Form 10-Q Report for the
      quarter ended August 1, 1992).

(.03) Revolving Credit and Loan Agreement by and among JBI, Inc.,          *
      et al., and Shawmut Bank, et al., dated as of February 1,
      1993 (filed as Exhibit 4.03 to the Company's Form 10-K Report
      for the year ended January 30, 1993).

(.04) Guarantee Agreement dated as of February 1, 1993, between J.         *
      Baker, Inc., Shawmut Bank, N.A., and subsidiaries of J.
      Baker, Inc. (filed as Exhibit 4.09 to the Company's Form 10-K
      Report for the year ended January 30, 1993).

(.05) Security Agreement dated as of February 1, 1993, between JBI,        *
      Inc., J. Baker, Inc., and Shawmut Bank, N.A. (filed as
      Exhibit 4.10 to the Company's Form 10-K Report for the year
      ended January 30, 1993).

(.06) Stock Pledge Agreement dated as of February 1, 1993 by and           *
      between JBI, Inc., J. Baker, Inc., Shawmut Bank, N.A., and
      subsidiaries of J. Baker, Inc. (filed as Exhibit 4.11 to the
      Company's Form 10-K Report for the year ended January 30,
      1993).

(.07) Indenture dated as of January 15, 1992 by and between Morse          *
      Shoe, Inc. and State Street Bank and Trust Company as Trustee
      with respect to Convertible Subordinated Debentures due 2002
      (filed as Exhibit 4.12 to the Company's Form 10-K Report for
      the year ended January 30, 1993).

(.08) First Supplemental Indenture (dated as of January 30, 1993)          *
      to the Indenture (dated January 15, 1992) under which
      Convertible Subordinated Debentures Due 2002 were issued by
      Morse Shoe, Inc. (filed as Exhibit 4.01 to the Company's Form
      10-Q Report for the quarter ended May 1, 1993).

* Incorporated herein by reference


<PAGE>41
Exhibit 
- -------
(.09) First Amendment and Waiver Agreement by and among JBI, Inc.,         *
      J. Baker, Inc, and Shawmut Bank, N.A., et al, dated as of
      November 19, 1993 (filed as Exhibit 4.01 to the Company's 
      Form 10-Q Report for the quarter ended October 30, 1993).

(.10) Assumption Agreement by Tishkoff Enterprises, Inc. dated as          *
      of November 19, 1993 (filed as Exhibit 4.02 to the Company's
      Form 10-Q Report for the quarter ended October 30, 1993).
 

(.11) First Amendment to Pledge Agreement by and among JBI, Inc.,          *
      J. Baker, Inc. and Shawmut Bank, N.A., et al, dated as of
      November 19, 1993 (filed as Exhibit 4.03 to the Company's
      Form 10-Q Report for the quarter ended October 30, 1993).


(.12) Second Amendment to Pledge Agreement by and among JBI, Inc.,         *
      J. Baker, Inc. and Shawmut Bank, N.A., et al, dated as of
      December 30, 1993 (filed as Exhibit 4.14 to the Company's
      Form 10-K Report for the year ended January 29, 1994).

(.13) Assumption Agreement by Shoe Corporation of America, Inc.            *
      dated as of December 30, 1993 (filed as Exhibit 4.15 to the
      Company's Form 10-K Report for the year ended January 29,
      1994).

(.14) Second Amendment Agreement by and among JBI, Inc, J. Baker,          *
      Inc. and Shawmut Bank, N.A., et al dated as of April 29, 1994
      (filed as Exhibit 4.01 to the Company's Form 10-Q Report for
      the quarter ended April 30, 1994).

(.15) Third Amendment Agreement to Revolving Credit and Loan               *
      Agreement by and among JBI, Inc., J. Baker, Inc., and Shawmut
      Bank, N.A., et al, dated December 1, 1994 (filed as Exhibit
      4.01 to the Company's Form 10-Q Report for the quarter ended 
      October 29, 1994).

(.16) Fourth Amendment Agreement to Revolving Credit and Loan              **
      Agreement by and among JBI, Inc., J. Baker, Inc. and Shawmut
      Bank, N.A., et al, dated as of March 6, 1995, attached.

(.17) Shareholder Rights Agreement between J. Baker, Inc. and Fleet        *
      National Bank, dated as of December 15, 1994 (filed as
      Exhibit 4.1 to the Company's Form 8-K Report dated December
      15, 1994).

10.   Material Contracts
      -------------------
(.01) License Agreement between Ames Department Stores, Inc., et al        *
      and JBI Holding Company, Inc. (filed as Exhibit 10.01 to the
      Company's Form 10-K Report for the year ended January 30,
      1988).

(.02) Agreement between JBI Holding Company, Inc. and JBI, Inc. re:        *
      Assignment of Ames License Agreement (filed as Exhibit 10.02
      to the Company's Form 10-K Report for the year ended January
      30, 1988).

(.03) Amendment No. 1 dated April 29, 1989 to Agreement between            *
      Ames Department Stores, Inc. and JBI Holding Company, Inc.
      (filed as Exhibit 10.04 to the Company's Form 10-Q Report for
      the quarter ended April 29, 1989).

* Incorporated herein by reference
**Included herein

<PAGE>42
Exhibit          
- --------

(.04) Amendment No. 2 dated December 18, 1992, to Agreement between        *
      Ames Department Stores, Inc. and JBI Holding Company, Inc.
      (filed as Exhibit 10.04 to the Company's Form 10-K Report for
      the year ended January 30, 1993).

(.05) Guaranty and Indemnity Agreement dated April 28, 1989 between        *
      J. Baker, Inc. and Ames Department Stores, Inc. (filed as
      Exhibit 10.05 to the Company's Form 10-Q Report for the
      quarter ended April 29, 1989).

(.06) Amended Cash Incentive Compensation Plan (filed as Exhibit           *
      19.01 to the Company's Form 10-Q Report for the quarter ended
      August 3, 1991).

(.07) J. Baker Senior Executive Performance Stock Incentive Plan           *
      (filed as Exhibit 10.10 to the Company's Form 10-K Report for
      the year ended February 3, 1990).

(.08) Plan of Reorganization of The Casual Male Corporation dated          *
      November 1, 1990 as revised November 20, 1990 (filed as
      Exhibit 2.01 to the Company's Form 10-Q Report for the
      quarter ended November 3, 1990).

(.09) Executive Employment Agreement dated March 25, 1993 between          *
      Sherman N. Baker and J. Baker, Inc. (filed as Exhibit 10.01
      to the Company's Form 10-Q Report for the quarter ended July
      31, 1993).

(.10) Amendment to Employment Agreeement between J. Baker, Inc. and        **
      Sherman N. Baker, dated March 31, 1995, attached.

(.11) Executive Employment Agreement dated March 25, 1993 between          *
      Alan I. Weinstein and J. Baker, Inc. (filed as Exhibit 10.04
      to the Company's Form 10-Q Report for the quarter ended July
      31, 1993).

(.12) Amendment to Employment Agreement, between J. Baker, Inc. and        *
      Alan I. Weinstein, dated April 27, 1994 (filed as Exhibit
      10.01 to the Company's Form 10-Q Report for the quarter ended
      July 30, 1994).

(.13) Executive Employment Agreement dated March 25, 1993 between          *
      Jerry M. Socol and J. Baker, Inc. (filed as Exhibit 10.11 to
      the Company's Form 10-K Report for the year ended January 29,
      1994).
      
(.14) Executive Employment Agreement dated March 25, 1993 between          *
      Linda B. Kanner and J. Baker, Inc. (filed as Exhibit 10.05 to
      the Company's Form 10-Q Report for the quarter ended July 31,
      1993).

(.15) Amendment to Employment Agreement, between J. Baker, Inc. and        *
      Linda B. Kanner, dated April 27, 1994 (filed as Exhibit 10.03
      to the Company's Form 10-Q Report for the quarter ended July
      30, 1994).

(.16) Executive Employment Agreement dated March 25, 1993 between          *
      Larry I. Kelley and J. Baker, Inc. (filed as Exhibit 10.06 to
      the Company's Form 10-Q Report for the quarter ended July 31,
      1993).

(.17) Amendment to Employment Agreement, between J. Baker, Inc. and        *
      Larry I. Kelley, dated April 27, 1994 (filed as Exhibit 10.02
      to the Company's Form 10-Q Report for the quarter ended July
      30, 1994).

* Incorporated herein by reference
**Included herein
<PAGE>43

Exhibit            
- --------

(.18) Promissory Note of Larry I. Kelley dated June 3, 1991 (filed         *
      as Exhibit 10.33 to the Company's Form 10-K Report for the
      year ended February 1, 1992).

(.19) Promissory Note of Larry I. Kelley dated February 2, 1993            *
      (filed as Exhibit 10.15 to the Company's Form 10-K Report for
      the year ended January 29, 1994).

(.20) Promissory Note of Larry I. Kelley dated April 30, 1993              *
      (filed as Exhibit 10.16 to the Company's Form 10-K Report for
      the year ended January 29, 1994).

(.21) Executive Employment Agreement dated as of June 1, 1993              *
      between John E. Lattanzio and J. Baker, Inc, (filed as
      Exhibit 10.01 to the Company's Form 10-Q report for the
      quarter ended October 30, 1993).

(.22) Amendment to Employment Agreement, between John E. Lattanzio         **
      and J. Baker, Inc., dated February 9, 1995, attached.

(.23) Executive Employment Agreement dated as of November 1, 1993          *
      between Stuart M. Needleman and J. Baker, Inc. (filed as
      Exhibit 10.03 to the Company's Form 10-Q Report for the
      quarter ended October 30, 1993).

(.24) Amendment to Employment Agreement, between Stuart M.                 **
      Needleman and J. Baker, Inc., dated February 13, 1995,
      attached.

(.25) Executive Employment Agreement dated as of November 19, 1993         *
      between Dennis B. Tishkoff and J. Baker, Inc. (filed as
      Exhibit 10.04 to the Company's Form 10-Q Report for the
      quarter ended October 30, 1993).

(.26) Amendment to Employment Agreement, between Dennis B. Tishkoff        **
      and J. Baker, Inc., dated February 8, 1995, attached.

(.27) Executive Employment Agreement dated as of January 26, 1995          **
      between James Lee and J. Baker, Inc., attached.

(.28) J. Baker, Inc. Amended and Restated 1985 Stock Option Plan           *
      (filed as Exhibit 19.02 to the Company's Form 10-Q Report for
      the quarter ended August 1, 1992).

(.29) J. Baker, Inc. 1994 Equity Incentive Plan dated as of March          *
      29, 1994 (filed as Exhibit 10.23 to the Company's Form 10-K
      Report for the year ended January 29, 1994).

(.30) J. Baker, Inc. 1992 Directors Stock Option Plan dated as of          *
      April 13, 1992 (filed as Exhibit 19.03 to the Company's Form
      10-Q Report for the quarter ended August 1, 1992).

(.31) Stock Option Agreements between Jerry M. Socol and J. Baker,         *
      Inc. (filed as Exhibit 10.12 to the Company's Form 10-K
      Report for the year ended January 28, 1989).

(.32) Mortgage and Security Agreement dated as of December 30, 1992        *
      by and between JBI Holding Company, Inc. and Ames Department
      Stores, Inc., (filed as Exhibit 10.22 to the Company's Form
      10-K Report for the year ended January 30, 1993).


* Incorporated herein by reference
**Included herein
<PAGE>44
Exhibit  
- ---------

(.33) Promissory Note dated as of December 30, 1992 made by Ames           *
      Department Stores, Inc. in favor of JBI Holding Company, Inc.
      (filed as Exhibit 4.14 to the Company's Form 10-K Report for
      the year ended January 30, 1993).

(.34) Stock Purchase Agreement by and among J. Baker, Inc. and             *
      Tishkoff Enterprises, Inc. and certain stockholders of
      Tishkoff Enterprises, Inc. dated November 19, 1993 (filed 
      as Exhibit 2.01 to the Company's Form 10-Q Report dated
      October 30, 1993).

(.35) Agreement and Plan of Reorganization by and among J. Baker,          *
      Inc., Morse Acquisition, Inc. and Morse Shoe, Inc. dated
      October 22, 1992, as amended by Letter Amendments dated
      December 7, 1992 and December 10, 1992 (filed as Exhibits
      2.01-2.03 to the Company's Form 10-Q Report dated October 31,
      1992).

(.36) Agreement of Merger among J. Baker, Inc., JBAK Acquisition           *
      Corp. and Tishkoff Enterprises, Inc. dated December 3, 1993
      (filed as Exhibit 10.30 to the Company's Form 10-K Report for
      the year ended January 29, 1994).


11.   Statement re:  Computation of Primary and Fully Diluted              **
      -------------------------------------------------------
      Earnings Per Share, attached.
      ----------------------------

12.   Statement re:  Computation of Earnings to Fixed Charges,             **
      --------------------------------------------------------
      attached.
      ---------

22.   Subsidiaries of the Registrant, attached.                            **
      -----------------------------------------

23.  Consent of KPMG Peat Marwick, attached.                               **
     --------------------------------------

27.  Financial Data Schedule, attached.                                    **
     ----------------------------------




</TABLE>
* Incorporated herein by reference




                                                          EXHIBIT 4.16


                   FOURTH AMENDMENT AGREEMENT


          FOURTH AMENDMENT AGREEMENT dated as of March 6, 1995,
among JBI, INC., a Massachusetts corporation (the "BORROWER"); J.
BAKER, INC., a Massachusetts corporation ("BAKER"); each of the
banks that is a signatory hereto (individually, a "BANK" and,
collectively, the "BANKS"); and SHAWMUT BANK, N.A., a national
banking association, as agent for the BANKS (in such capacity,
together with its successors in such capacity, the "AGENT").

          The BORROWER, BAKER, the BANKS and the AGENT are
parties to a REVOLVING CREDIT AND LOAN AGREEMENT dated as of
February 1, 1993 (as amended by the FIRST AMENDMENT AND WAIVER
AGREEMENT relating thereto dated as of November 19, 1993, by the
SECOND AMENDMENT AGREEMENT relating thereto dated as of April 29,
1994 and by the THIRD AMENDMENT AGREEMENT relating thereto dated
as of December 1, 1994 and as in effect on the date hereof, the
"CREDIT AGREEMENT").  

          The BORROWER and BAKER have requested that the CREDIT
AGREEMENT be amended to, among other things, (i) delete Section
9.15 in its entirety and (ii) amend certain covenants thereunder,
and the BANKS and the AGENT have agreed to such amendments upon
the terms and conditions hereof.  Accordingly, the parties hereto
hereby agree as follows:

          Section 1.  Definitions.  Except as otherwise defined
in this Agreement, terms defined in the CREDIT AGREEMENT are used
herein as defined therein.

          Section 2.  Amendments.  Effective as of March 6, 1995
but subject to the satisfaction of all of the conditions
precedent set forth in Section 4 hereof, the CREDIT AGREEMENT and
other OPERATIVE DOCUMENTS and FINANCING AGREEMENTS shall be
amended as follows:

          A.  Section 10.01.4(a) of the CREDIT AGREEMENT is
amended to read in its entirety as follows:

               "(a)  Permit LEVERAGE at any time to exceed,
          during each period specified below, the percentage set
          forth opposite the reference to such period (subject to
          clause (b) below):

Period                             Maximum Leverage

From the CLOSING DATE
  to but not including 
  the last day of the
  fiscal quarter
  ending on or about 
  February 1, 1995                 122%

From the end of the
  immediately preceding 
  period to but not 
  including the last day 
  of the fiscal quarter 
  ending on or about 
  February 1, 1996                 130%

From the end of the
  immediately preceding 
  period to but not
  including the last day
  of the fiscal quarter 
  ending on or about 
  February 1, 1997                 125%

At all times thereafter            100%"

          B.  Section 10.01.4(b) of the CREDIT AGREEMENT is
amended to read in its entirety as follows:

               "(b)  Permit LEVERAGE to exceed, on each date
          specified below, the percentage set forth opposite
          the reference to such date:

Date                          Maximum Leverage

the last day of
the fiscal quarter
ending on or about
February 1, 1994                   115%

the last day of
the fiscal quarter
ending on or about
February 1, 1995                   122%

the last day of
the fiscal quarter
ending on or about
February 1, 1996                   110%

the last day of
the fiscal quarter
ending on or about
February 1, 1997                   100%"

          C.  The introductory sentence of Section 10.01.5 of the
CREDIT AGREEMENT is amended to read in its entirety as follows:

     "At the end of each fiscal quarter of each FISCAL YEAR and
     with respect to the six or twelve month period, as
     applicable, then ending:"

          D.  Section 10.01.5(c) of the CREDIT AGREEMENT is
amended to read in its entirety as follows:

     "(c)  The applicable percentages to be used in
Section 10.01.5(a) shall be as follows for each of the
following respective periods:

     Period                   Minimum Percentage

From the first day of the 
  FISCAL YEAR beginning on 
  or about February 1, 1994 
  to and including the last 
  day of the FISCAL YEAR 
  ending on or about 
  February 1, 1995                    112%

From the first day of the 
  FISCAL YEAR beginning on 
  or about February 1, 1995 
  to and including the last 
  day of the fiscal quarter 
  ending on or about 
  August 1, 1995                      112%

From the first day of the 
  fiscal quarter beginning on 
  or about August 1, 1995 
  to and including the last 
  day of the FISCAL YEAR 
  ending on or about 
  February 1, 1996                    115%

From the first day of the 
  FISCAL YEAR beginning on 
  or about February 1, 1996 
  to and including the last 
  day of the FISCAL YEAR 
  ending on or about 
  February 1, 1997                    125%

At all times thereafter               135%"

          E.  Section 9.15 is deleted in its entirety.

          F.  References in each of the OPERATIVE DOCUMENTS and
FINANCING AGREEMENTS to the CREDIT AGREEMENT or words of like
import (including indirect references thereto) shall be deemed to
be references to the CREDIT AGREEMENT as amended hereby.

          Section 3.  Representations and Warranties; Covenants.

          Each of the BORROWER and BAKER hereby represents and
warrants to the BANKS and the AGENT that, as of the date hereof,
after giving effect to the amendments contemplated by Section 2
hereof:  (a) no DEFAULT has occurred and is continuing, (b) the
representations and warranties set forth in Article VIII of the
CREDIT AGREEMENT are true and complete on the date hereof as if
made on and as of the date hereof and as if each reference in
said Article VIII to "this Agreement" included reference to this
Agreement (provided that the representation and warranty set
forth herein shall not be deemed to be inaccurate solely by
reason of the failure of any information contained in any of
Exhibits G (solely as the information therein relates to Section
8.04 or 8.05 of the CREDIT AGREEMENT), N, O, P, Q and R to the
CREDIT AGREEMENT to remain true) and (c) the amendments
contemplated by Section 2 hereof do not require any consent under
any agreement, instrument or other document (including without
limitation the CONVERTIBLE SUBORDINATED NOTES, the SENIOR
SUBORDINATED NOTES and the SUBORDINATED CONVERTIBLE DEBENTURES)
including without limitation any consent necessary to cause the
LOANS and the REVOLVING NOTES to be OBLIGATIONS to which the
SUBORDINATED INDEBTEDNESS shall be subordinated under the
subordination agreement(s) referred to in Section 1.110 of the
CREDIT AGREEMENT (and the foregoing shall be deemed to be
representations and warranties made in an OPERATIVE DOCUMENT for
purposes of Section 11.01(d) of the CREDIT AGREEMENT).

          Section 4.  Conditions Precedent.  As provided in
Section 2 above, this Agreement shall become effective as of the
date the AGENT shall first notify the BORROWER it has received:

          (a) counterparts of this Agreement duly executed and
     delivered by each of the parties hereto; and
          
          (b) an amendment fee paid by the BORROWER to the AGENT,
     for the pro rata benefit of the BANKS, in an amount equal to
     $125,000.

          Section 5.  Miscellaneous.  Except as expressly herein
provided, the CREDIT AGREEMENT and all other OPERATIVE DOCUMENTS
and FINANCING AGREEMENTS shall remain unchanged and in full force
and effect.  This Agreement may be executed in any number of
counterparts, all of which taken together shall constitute one
and the same amendatory instrument and any of the parties hereto
may execute this Agreement by signing any such counterpart.  This
Agreement shall be governed by, and construed in accordance with,
the law of the Commonwealth of Massachusetts.

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

                              JBI, INC.
                              By /s/ Philip Rosenberg
                                 ---------------------------
                                 Title:  First Sr. Vice President


                              J. BAKER, INC.

                              By /s/ Philip Rosenberg  
                                 -------------------------------
                                 Title:  First Sr. Vice President


                              SHAWMUT BANK, N.A.

                              By /s/ Roger A. Stone    
                                 --------------------------
                                 Title:  Director


                              THE FIRST NATIONAL BANK OF BOSTON

                              By /s/ Mitchell B. Feldman  
                                 -----------------------------
                                 Title:  Director


                              FLEET BANK OF MASSACHUSETTS, N.A.

                              By /s/ Barrie King  
                                 ------------------------------
                                 Title:  Vice President


                              NATWEST BANK N.A.
                                (formerly "National Westminster 
                                 Bank USA")

                              By /s/ Paul Chau
                                 ------------------------------
                                 Title:  Vice President


                              CITIZENS BANK OF MASSACHUSETTS

                              By /s/ Kathryn Bacastow
                                 ----------------------------
                                 Title:  Sr. Vice President


                              STANDARD CHARTERED BANK

                              By /s/ Gerard Lob  
                                -----------------------------
                                 Title:  Vice President

                              By /s/ Marguerite J. Felsenfeld
                                 -------------------------------
                                 Title:  Administrative Officer

                              THE YASUDA TRUST & BANKING
                                CO., LTD.

                              By /s/ Joel J. Powers 
                                -----------------------------
                                 Title:  Vice President


                              FUJI BANK, LIMITED

                              By 
                                 ----------------------------
                                 Title:  


                              SHAWMUT BANK, N.A.,
                                as AGENT

                              By /s/ Roger A. Stone    
                                 ---------------------------
                                 Title:  Director


We hereby acknowledge, consent
and agree to the terms of the 
foregoing FOURTH AMENDMENT 
AGREEMENT and confirm that 
our obligations under the 
GUARANTEE and the PLEDGE 
AGREEMENT shall remain
unchanged and in full 
force and effect.

Dated:  March 6, 1995


SPENCER COMPANIES, INC.

By /s/ Philip Rosenberg   
   -------------------------
   Title:  First Sr. Vice President


SPENCER NO. 301 CORP.

By /s/ Philip Rosenberg   
   -------------------------
   Title:  First Sr. Vice President

JBI HOLDING COMPANY, INC.

By /s/ Philip Rosenberg    
   --------------------------
   Title:  First Sr. Vice President


THE CASUAL MALE, INC.

By /s/ Philip Rosenberg   
   ----------------------------
   Title: First Sr. Vice President


WGS CORP.

By /s/ Philip Rosenberg    
   -----------------------------
   Title:  First Sr. Vice President


TCM HOLDING COMPANY, INC.

By /s/ Philip Rosenberg    
   ----------------------------
   Title:  First Sr. Vice President


MORSE SHOE, INC.

By /s/ Philip Rosenberg    
   ----------------------------
   Title: First Sr. Vice President


BUCKMIN, INC.

By /s/ Philip Rosenberg   
   ----------------------------
   Title: First Sr. Vice President


ELM EQUIPMENT CORP.

By /s/ Philip Rosenberg    
   ----------------------------
   Title: First Sr. Vice President


JARED CORPORATION

By /s/ Philip Rosenberg    
   ----------------------------
   Title: First Senior Vice President 

MORSE SHOE (CANADA) LTD.

By /s/ Philip Rosenberg   
   ----------------------------
   Title: First Senior Vice President


MORSE SHOE INTERNATIONAL, INC.

By /s/ Philip Rosenberg   
   -----------------------------
   Title: First Senior Vice President


ISAB, INC.

By /s/ Philip Rosenberg    
   -------------------------------
   Title:  First Senior Vice President


WHITE CAP FOOTWEAR, INC.

By /s/ Philip Rosenberg    
   -------------------------------
   Title:  First Senior Vice President


                                                 EXHIBIT 10.26

                     AMENDMENT
               TO EMPLOYMENT AGREEMENT
               DATED NOVEMBER 19, 1993




         Reference is made to the Executive Employment Agreement
 dated as of November 19, 1993 (the "Agreement") by and between J.
 Baker, Inc. and Dennis B. Tishkoff.  Pursuant to paragraph 19 of
 the Agreement and in order to amend certain provisions of the
 Agreement, the Agreement is hereby amended as follows:

         1.      Paragraph 6 of the Agreement is hereby amended by
 deleting the phrase "ending on November 19, 1995" in the fourth
 line thereof and inserting in its place the phrase "ending
 on April 1, 1996".

         2.      All other terms of the Agreement shall remain
 unchanged and continue in full force and effect.


J. BAKER, INC.





       /s/ Jerry M. Socol              February 8, 1995
       ------------------------        -------------------
 By:   Jerry M. Socol                  Date
       President and
       Chief Executive Officer


       /s/ Dennis B. Tishkoff          February 8, 1995
       -------------------------       -------------------
       Dennis B. Tishkoff              Date




                                                   EXHIBIT 10.22

                      AMENDMENT
                 TO EMPLOYMENT AGREEMENT
                   DATED JUNE 1, 1993




         Reference is made to the Executive Employment Agreement
dated as of June 1, 1993 (the "Agreement") by and between J. Baker,
Inc. and John E. Lattanzio.  Pursuant to paragraph 19 of the
Agreement and in order to amend certain provisions of the
Agreement, the Agreement is hereby amended as follows:

         1.      Paragraph 6 of the Agreement is hereby amended by
deleting the phrase "ending on April 1, 1995" in the fourth line
thereof and inserting in its place the phrase "ending on April
1, 1996".

         2.      All other terms of the Agreement shall remain
unchanged and continue in full force and effect.




J. BAKER, INC.




                                                                  
      /s/ Jerry M. Socol                    February 9, 1995
      -----------------------               ----------------
            
By:   Jerry M. Socol                        Date
      President and
      Chief Executive Officer





                                                                  
     /s/John E. Lattanzio                   February 9, 1995
     ------------------------               ----------------
      John E. Lattanzio                     Date   



                                                EXHIBIT 10.27

                     EXECUTIVE EMPLOYMENT AGREEMENT

     This Agreement is dated as of January 26, 1995 by and between
James D. Lee (the "Employee") and J. BAKER, INC., a Massachusetts
corporation together with any subsidiaries of the Company (the
"Company").

     WHEREAS, the Employee and the Company desire to set forth in
writing the terms and conditions of the Employee's employment
agreement with the Company from the date hereof;

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

     1.   Employment.  Under and subject to the terms and
conditions set forth herein, the Company hereby agrees to employ
the Employee during the Term (as defined in Section 6 hereof) as
its Executive Vice President and President of its Licensed Discount
Footwear division and/or in such other senior executive management
position(s) with the Company, or any parent or subsidiary of the
Company, as the Board of Directors of the Company (the "Board") may
determine from time to time, and the Employee hereby accepts such
employment.

     2.   Duties.  The Employee agrees, during the Term and any
extension of the Term, faithfully to perform for the Company, such
duties as may be assigned to him from time to time by the Company. 
The Employee further agrees to devote his entire business time,
attention and energies exclusively to such employment and to
conform to the rules, regulations, instructions, personnel
practices and policies of the Company and its subsidiaries, as
existing and amended from time to time.  The Employee may be
required to relocate his principal residence only to an area in
which the Company or a subsidiary of the Company has or determines
to have significant operations.

     3.   Compensation.  

     (a)  Base Salary.   The Company shall pay the Employee during
the Term an annual base salary of not less than $225,000, payable
no less often than monthly, in equal installments.

     (b)  Cash Incentive Compensation.  In addition to his annual
base salary as determined pursuant to Section 3(a), the Company
shall pay to the Employee a guaranteed bonus payment (the
"Guaranteed Bonus Payment") equal to $50,000 per year for the first
two years of his employment.  For the Incentive Plan year ending
January 28, 1995, such payments shall be pro rated from July 11,
1994, the Employee's date of hire.  For the Incentive Plan Year
commencing January 29, 1995 and ending on February 3, 1996, the
Employee will be paid the full amount of the Guaranteed Bonus.  For
the Incentive Plan Year commencing February 4, 1996, such
Guaranteed Bonus payments shall be pro rated until July 11 of such
year.  Guaranteed Bonus payments will be made to the Employee semi-
annually provided the Employee remains employed through the 
Company's applicable fiscal year and is still employed on the
payment date of the Guaranteed Bonus Payment.  During the Term, the
Employee shall also be paid such amounts, if any, to which the
Employee is entitled, as an officer of the Company, under the
Company's Cash Incentive Plan (the "Incentive Plan") participating
at award opportunity level C, as from time to time such Incentive
Plan may be amended; provided, however that any amounts to which
the Employee is entitled under the Incentive Plan with respect to
the fiscal years ending January 28, 1995, February 3, 1996 and
February 1, 1997 shall be reduced by the amount of the Guaranteed
Bonus Payment received by the Employee for such fiscal year.
      
     4.   Other Benefits.

          (a)  Fringe Benefits.  The Employee shall be entitled to
participate in all benefit programs that the Company establishes
and makes available to management generally and in any event shall
be entitled to receive benefits at least substantially comparable
to those provided pursuant to the present practices of the Company
and its subsidiaries.

          (b)  Paid Vacations.  The Employee shall be entitled to
an annual paid vacation of three weeks in each calendar year, to be
taken at such time or times as the Employee and the Company shall
mutually agree, provided, however, that no more than two weeks
shall be taken during any three month period unless otherwise
agreed upon by the Company's Chief Executive Officer.

     5.   Expenses.  The Company shall reimburse the Employee for
all reasonable travel, entertainment and other business expenses
incurred or paid by the Employee in performing his duties under
this Agreement upon presentation by the Employee of expense
statements or vouchers and such other supporting information as the
Company may from time to time request, provided, however, that the
amount available for such expenses may be fixed in advance by the
Board after consultation with the Employee.  The Company shall also
pay or reimburse the reasonable relocation expenses of the Employee
(consistent with the present policies of the Company) in connection
with a relocation of the Employee's principal residence outside of
the greater Boston area required by the Company pursuant to Section
2 hereof.

     6.   Effective Date and Term.  This Agreement shall become
effective as of the date hereof and the Employee's employment under
this Agreement shall commence on such date and, unless sooner
terminated as provided herein or extended, shall continue for a
term (the "Term") ending on January 26, 1997.  The Employee and the
Company have obligations hereunder extending past the Term.

     7.   Noncompetition.  

          (a)  During the Employee's employment under this
Agreement or otherwise and for a period of two years after the date
of termination of such employment (the "Termination Date"), the 
Employee will not, without the express written consent of the
Company, anywhere in the United States or any territory or
possession thereof or in any foreign country in which the Company
was active as of the Termination Date:  (i) compete with the
Company or any other entity directly or indirectly controlled by
the Company (each an "Affiliate"), in the Company's Business (as
defined in Section 7(c) hereof); or (ii) otherwise interfere with,
disrupt or attempt to interfere with or disrupt the relationship
between the Company or an Affiliate and any person or business that
was a customer, supplier, lessor, licensor, manufacturer,
contractor, designer or employee of the Company or such Affiliate
on the Termination Date or within two years prior to the
Termination Date.

          (b)  The term "compete" as used in this Section 7 means
directly or indirectly, or by association with any entity or
business, either as a proprietor, partner, employee, agent,
consultant, director, officer, shareholder (provided that the
Employee may make passive investments in competitive enterprises
the shares of which are listed on a national securities exchange if
the Employee at no time owns directly or indirectly more than 2% of
the outstanding equity ownership of such enterprise) or in any
other capacity or manner (i) to solicit, hire, purchase from, sell
to, rent from, or otherwise conduct business related to the
Company's Business with any party that is a customer or supplier of
the Company or an Affiliate or (ii) operate any retail store or
leased footwear department ("Leased Department") which sells
products related to the Company's Business (as defined in Section
7(c) hereof).

          (c)  The term "Company's Business" as used in this
Section 7 means the operation of any of the following specialty
retail businesses, as a principal business unit, either alone or in
combination: (i) Leased Departments in discount or mass
merchandising department stores; (ii) retail stores offering
discount or "off price" women's footwear; (iii) retail stores
offering discount or "off price" family footwear; (iv) retail
stores offering casual clothing for "Big and Tall" men; or (v)
retail stores offering primarily work related clothing and uniforms
for medical and laboratory purposes or the mail order catalog sales
thereof.  The term shall also include any additional specialty
retail businesses which the Company may acquire subsequent to the
date hereof and which are operated as principal business units of
the Company on the Termination Date.

          (d)  The term "supplier" as used in this Section 7 shall
mean any party or affiliate of a party from which, on the
Termination Date or within two years prior to the Termination Date,
the Company or an Affiliate purchased products sold by the Company
or an Affiliate or was in contact or actively planning to contact
in connection with the purchase of products sold by the Company or
an Affiliate on or before the Termination Date or which the Company
or an Affiliate was contemplating the sale of at some time after
the Termination Date.

          (e)  The term "customer" as used in this Section 7 shall
mean any party or affiliate of a party, that on the Termination
Date or within two years prior to the Termination Date, was a
wholesale vendee or prospective wholesale vendee of the Company or
an Affiliate or in connection with whose business the Company or an
Affiliate operated a Leased Department, a retail store for the sale
of discount or "off price" women's footwear, discount or "off
price" family footwear, casual clothing for "Big and Tall" men,
work related clothing and uniforms for medical and laboratory
purposes or any other specialty retail business which the Company
operated as a principal business unit on the Termination Date, had
contacted in connection with the potential operation of such
businesses within two years prior to the Termination Date or which
the Company or an Affiliate was actively planning to contact in
connection with the potential operation of any such businesses on
the Termination Date. 

     8.   Confidential Information.  The Employee will never use
for his own advantage or disclose any proprietary or confidential
information relating to the business operations or properties of
the Company, any Affiliate or any of their respective customers,
suppliers, landlords, licensors or licensees.  Upon termination of
the Employee's employment, the Employee will surrender and deliver
to the Company all documents and information of every kind relating
to or connected with the Company and Affiliates and their
respective businesses, customers, suppliers, landlords, licensors
and licensees.

     9.   Termination. 

          (a)  Death.  In any event of the death of the Employee
during the Term, his employment shall terminate and the Company
shall pay to the Employee's surviving spouse, or to the Employee's
estate if their is no surviving spouse, (i) the Employee's base
salary for one year from the date of death, and (ii) amounts under
the Incentive Plan, if any, payable with respect to the fiscal year
in which his death occurs which otherwise would have been paid to
the Employee on the basis of the results for such fiscal year, 
prorated to the date of his death.  Upon the death of the Employee,
the rights of the Employee's surviving spouse or estate hereunder,
as the case may be, shall be limited solely to the benefits set
forth in this Section 9(a).

          (b)  Disability.  In the event that the Employee shall
become disabled (as hereinafter defined) during the Term, the
Company shall have the right to terminate the Employee's employment
upon written notice, provided, however, that in such event the
Company shall (i) continue to pay the Employee's base salary for
one year from the date such termination occurs, and (ii) pay to the
Employee amounts under the Incentive Plan, if any, which otherwise
would have been paid to the Employee on the basis of the results
for the fiscal year in which such termination occurs, prorated to
the date of such termination.  For purposes of this Agreement, the
Employee shall be considered disabled on the date when any physical
or mental illness or other incapacity shall, in the judgment of a
majority of the members of the Board, after consulting with or
being advised by one or more physicians (it being understood that
one of such physicians may be the Employee's physician but that the
Board shall not be bound by his views), have prevented the
performance in a manner reasonably satisfactory to the Company of
the Employees duties under this Agreement for a period of six
consecutive months.

          (c)  For Cause.  The Company may by notice terminate the
Employee's employment at any time for cause, which shall mean (i)
failure by the Employee to cure a material breach of this Agreement
within 15 days after written notice thereof by the Company, (ii)
the continuation after notice by the Company of willful misconduct
by the Employee in the performance of the Employee's duties
hereunder or (iii) the commission by the Employee of an act
constituting a felony.  In such event all obligations of the
Company hereunder shall thereupon terminate, including the
obligation to pay any amounts under the Incentive Plan with respect
to the fiscal year in which such termination occurs, but the
Employee shall be entitled to receive any accrued salary and other
amounts under the Incentive Plan accrued with respect to any prior
fiscal years.

     10.  Approval of Board.  The Company represents that this
Agreement has been duly approved by the Board and is in all
respects valid and binding upon the Company.

     11.  Key Person Insurance.  The Employee agrees to take such
actions as may be reasonably required to permit the Company to
maintain key person life insurance on the Employee's life in such
amounts and for such periods of time, if any, as the Company deems
appropriate, with all benefits being payable to the Company.  Upon
payment by the Employee of the cash surrender value, if any, of any
such policy and any paid but unearned premiums for such policy, the
Company will assign such policy to the Employee upon termination
(other than because of the Employee's death) of the Employee's
employment with the Company, provided, however, that, in the event
the Employee's employment is terminated by reason of the disability
of the Employee and the death of the Employee may reasonably be
expected within one year after such termination as a result of such
disability, the Company shall not be required to assign any such
policy.

     12.  Notices.  Any notice or other communication required or
permitted to be given hereunder shall be in writing and shall be
deemed to have been given and received when actually delivered, one
business day after dispatch by telegraphic means, two business days
after dispatch by recognized overnight delivery service, or five
days after mailing by certified or registered mail with proper
postage affixed, return receipt requested and addressed as follows
(or to such other address as a party entitled to receive notice
hereunder may have designated by notice pursuant to this Section
12):

          (a)  If to the Company:

               J. Baker, Inc.
               555 Turnpike Street
               Canton, Massachusetts 02021
               Attention: President

          (b)  If to the Employee:

               James D. Lee
               90 Far Reach Road
               Westwood, MA  02090

     13.  Severability.  If any provision of this Agreement or its
application to any person or circumstances is invalid or
unenforceable, then the remainder of this Agreement or the
application of such provision to other persons or circumstances
shall not be affected thereby.  Further, if any provision or
application hereof is invalid or unenforceable, then a suitable and
equitable provision shall be substituted therefor in order to carry
out so far as may be valid or enforceable the intent and purposes
of the invalid and unenforceable provision.

     14.  Applicable Law.  This Agreement shall be interpreted and
construed in accordance with, and shall be governed by, the laws of
the Commonwealth of Massachusetts without giving effect to the
conflict of law provisions thereof.

     15.  Assignment.  Neither of the parties hereto shall, without
the written consent of the other, assign or transfer this Agreement
or any rights or obligations hereunder, provided, however, that in
the event that the Company sells all or substantially all of its
assets the Company may assign its rights and transfer its
obligations hereunder to the purchaser of such assets.  A merger of
the Company with or into another corporation shall be deemed not to
be an assignment of this Agreement, and, in any such event, this
Agreement shall inure to the benefit of and be binding upon the
surviving corporation and the Employee.  Subject to the foregoing,
this Agreement shall be binding upon, and shall inure to the
benefit of, the parties and their respective successors, heirs,
administrators, executors, personal representatives and assigns.

     16.  Headings.  This section and paragraph headings contained
in this Agreement are for convenience of reference only and shall
not affect in any way the meaning or interpretation of this
Agreement.

     17.  Remedies.  It is specifically understood and agreed that
any breach of the provisions of Section 7 or 8 of this Agreement is
likely to result in irreparable injury to the Company, that damages
at law will be inadequate remedy for such breach, and that in
addition to any other remedy it may have, the Company shall be
entitled to enforce the specific performance of said Sections and
to seek both temporary and permanent injunctive relief therefor
without the necessity of proving actual damages.

     18.  Waiver of Breach.  Any waiver by either the Company or
the Employee of a breach of any provision of this Agreement shall
not operate or be construed as a waiver of any subsequent breach.

     19.  Amendment of Agreement.  This Agreement may be altered,
amended or modified, in whole or in part, only by a writing signed
by both the Employee and the Company.

     20.  Integration.  This Agreement constitutes the entire
agreement between the parties with respect to the subject matter
thereof and supersedes all prior agreements with respect to such
subject matter between the parties.

     Intending to be legally bound, the Company and the Employee
have signed this Agreement as if under seal as of the date set
forth at the head of the first page.


                              J. BAKER, INC.

                              /s/ Jerry M. Socol
                              ----------------------
                              Jerry M. Socol
                              President


                              /s/ James D. Lee
                              -----------------------
                              James D. Lee




                                                   EXHIBIT 10.24

                     AMENDMENT                       
               TO EMPLOYMENT AGREEMENT
                 DATED NOVEMBER 1, 1993




         Reference is made to the Executive Employment Agreement
 dated as of November 1, 1993 (the "Agreement") by and between J.
 Baker, Inc. and Stuart Needleman.  Pursuant to paragraph 19 of the
 Agreement and in order to amend certain provisions of the
 Agreement, the Agreement is hereby amended as follows:

         1.      Paragraph 6 of the Agreement is hereby amended by
 deleting the phrase "ending on November 1, 1995" in the fourth
 line thereof and inserting in its place the phrase "ending on
 April 1, 1996".

         2.      All other terms of the Agreement shall remain
 unchanged and continue in full force and effect.


J. BAKER, INC.





       /s/ Jerry M. Socol             February 13, 1995
       -----------------------        ------------------
By:    Jerry M. Socol                 Date 
       President and
       Chief Executive Officer



       /s/ Stuart M. Needleman         February 13, 1995
       -----------------------         -----------------  
       Stuart Needleman                Date



                                                         EXHIBIT 10.10

                       AMENDMENT
                  TO EMPLOYMENT AGREEMENT
                    DATED MARCH 25, 1993




         Reference is made to the Executive Employment Agreement
 dated as of March 25, 1993 (the "Agreement") by and between J.
 Baker, Inc. and Sherman N. Baker.  Pursuant to paragraph 19 of the
 Agreement and in order to amend certain provisions of the
 Agreement, the Agreement is hereby amended as follows:

         1.      Paragraph 3(a) of the Agreement entitled
 "Compensation" is hereby amended by deleting the figure "$350,000"
 in the third line thereof and inserting in its place the figure
 "$315,000".

         2.      Paragraph 6 of the Agreement is hereby amended by
 deleting the phrase "ending on April 1, 1995" in the fifth line
 thereof and inserting in its place the phrase "ending on April
 1, 1996".

         3.      All other terms of the Agreement shall remain
 unchanged and continue in full force and effect.


J. BAKER, INC.





      /s/ Jerry M. Socol              March 31, 1995
      ----------------------          ----------------
By:   Jerry M. Socol                  Date
      President and
      Chief Executive Officer




      /s/ Sherman N. Baker             March 31, 1995
      -------------------             ----------------
      Sherman N. Baker                 Date




                             EXHIBIT 11
                    J. BAKER, INC. AND SUBSIDIARIES
   Computation of Primary and Fully Diluted Earnings Per Share*
<TABLE>
                                 Quarter Ended              Year Ended
                            January 28,  January 29,  January 28,  January 29,
                               1995         1994         1995        1994    
                            -----------  -----------  -----------  ----------
PRIMARY:
<S>                         <C>          <C>          <C>          <C>
Net Earnings                $6,692,957   $7,957,437   $23,616,171  $23,311,042 
                            ==========   ==========   ===========  ===========

Weighted average number of
  common shares outstanding 13,840,534   13,769,260    13,831,552   13,674,553 
                            ==========   ==========   ===========  ===========

Earnings Per Share              $0.484       $0.578        $1.707       $1.704
                            ==========   ==========   ===========  ===========

ASSUMING FULL DILUTION:

Net Earnings(1)             $7,476,957   $8,741,437   $26,752,171  $26,447,042 
                            ==========   ==========   ===========  ===========
         
Weighted average number of
  common shares outstanding 13,840,534   13,769,260    13,831,552   13,674,553 

Dilutive effect of outstanding
  stock options and 
  warrants                     152,826      212,246      190,405       270,629 
Dilutive effect of convertible
  subordinated debt          4,341,085    4,341,085    4,341,085     4,341,085 
                            ----------   ----------   ----------    ----------
                      
Weighted average number of 
  common shares as adjusted 18,334,445   18,322,591   18,363,042    18,286,267 
                            ==========   ==========   ==========    ==========

Earnings Per Share              $0.408       $0.477       $1.457        $1.446 
                            ==========   ==========   ==========    ==========
</TABLE>
(1) For the purpose of calculating fully diluted earnings per share
  the conversion of the 7% convertible debt results in an after tax
  benefit from reduced interest expense.

* This calculation is submitted in accordance with Item 601(b)(11)
  of Regulation S-K.

                              EXHIBIT 12
                      J. BAKER, INC. AND SUBSIDIARIES
             Computation of Ratio of Earnings to Fixed Charges
                          (Dollars in thousands)
<TABLE>
                                                                  Fiscal Years Ended                   
                                                  ----------------------------------------------------------
                                                  February 2, February 1, January 30, January 29, January 28,
                                                     1991       1992        1993        1994        1995    
                                                  ----------  ----------  ----------  ----------  ----------
<S>                                                <C>         <C>        <C>        <C>         <C>
Historical ratio of earnings to fixed charges 

Earnings from continuing operations before 
   taxes and extraordinary item per 
   consolidated statements of earnings              $11,307     $12,898    $21,076    $36,424     $36,899

Add:
   Portion of rents representative of the 
    interest factor                                   2,973       5,459      6,564     15,227      17,593
   Interest on indebtedness including the 
    amortization of debt expense and 
    detachable warrant value                         10,405      10,352      8,211      8,146       9,735 
                                                    -------     -------     ------     ------
Earnings before fixed charges, as adjusted          $24,685     $28,709    $35,851    $59,797     $64,227 
                                                    =======     =======    =======    =======     =======
 
Fixed charges
   Interest on indebtedness including the 
    amortization of debt expense and 
    detachable warrant value (1)                   $ 10,405    $ 10,352   $  8,211   $  8,146    $  9,735 
                                                    -------     -------    -------    -------     -------
Rents                                              $  8,920    $ 16,376   $ 19,691   $ 45,680    $ 52,780 
   Portion of rents representative of 
    the interest factor (2)                        $  2,973    $  5,459   $  6,564   $ 15,227    $ 17,593 
                                                    -------    --------    -------    -------     -------
   Fixed charges (1) + (2)                         $ 13,378    $ 15,811   $ 14,775   $ 23,373    $ 27,328 
                                                   ========    ========   ========   ========

Ratio of earnings to fixed charges                    1.85x       1.82x      2.43x      2.56x       2.35x
                                                   =======     =======    =======    =======     =======
</TABLE>



                             EXHIBIT 22

                    SUBSIDIARIES OF THE REGISTRANT

<TABLE>
<S>                          <C>                  <C>
                             State or other
                             Jurisdiction          Name under which
Name                         of Incorporation      Business is done
- -----------                  ----------------      -----------------

JBI, Inc.                    Massachusetts         JBI, Inc.
                                                   J. Baker, Inc.
                                                   Parade of Shoes
                                                   Shoe Corporation of
                                                      America

JBI Holding Company, Inc.*   Delaware              JBI Holding Company, Inc.


Morse Shoe, Inc.*            Delaware              Fayva
                                                   Morse Shoe, Inc.


Spencer Companies, Inc.      Massachusetts         Spencer Companies, Inc.


The Casual Male, Inc.        Massachusetts         Casual Male Big &
                                                       Tall

TCM Holding Company, Inc**   Delaware              TCM Holding Company, Inc.


WGS Corp.                    Massachusetts         Work 'n Gear
</TABLE>



*  Subsidiaries of JBI, Inc.
** Subsidiary of The Casual Male, Inc.




                           EXHIBIT 23
                  INDEPENDENT AUDITORS' CONSENT




The Board of Directors
J. Baker, Inc.


We consent to the incorporation by reference in Registration
Statements of J. Baker, Inc. on Form S-8 No. 33-10385, No.
33-20302, No. 33-39425, No. 33-59786, No. 33-59788 and No.
33-59790, and on Form S-3 No. 33-51645 of our report dated March
10, 1995 appearing in the Annual Report on Form 10-K of J. Baker,
Inc. for the year ended January 28, 1995.



                                  /s/ KPMG Peat Marwick LLP
                                   -------------------------
                                   KPMG PEAT MARWICK LLP




Boston, Massachusetts
April 25, 1995







                               

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
FINANCIAL STATEMENTS OF J. BAKER, INC. FOR THE YEAR ENDED JANUARY 28, 1995, 
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JAN-28-1995
<PERIOD-START>                             JAN-30-1994
<PERIOD-END>                               JAN-28-1995
<EXCHANGE-RATE>                                      1
<CASH>                                       4,915,491
<SECURITIES>                                         0
<RECEIVABLES>                               25,549,504
<ALLOWANCES>                                         0
<INVENTORY>                                333,686,950
<CURRENT-ASSETS>                           374,393,867
<PP&E>                                     189,337,121
<DEPRECIATION>                            (58,271,956)
<TOTAL-ASSETS>                             578,618,266
<CURRENT-LIABILITIES>                      138,269,764
<BONDS>                                    204,517,835
<COMMON>                                     6,920,324
                                0
                                          0
<OTHER-SE>                                 216,396,581
<TOTAL-LIABILITY-AND-EQUITY>               578,618,266
<SALES>                                  1,042,978,875
<TOTAL-REVENUES>                         1,042,978,875
<CGS>                                      579,734,911
<TOTAL-COSTS>                              579,734,911
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           9,099,635
<INCOME-PRETAX>                             36,899,171
<INCOME-TAX>                                13,283,000
<INCOME-CONTINUING>                         23,616,171
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                23,616,171
<EPS-PRIMARY>                                     1.71
<EPS-DILUTED>                                     1.46
        

</TABLE>


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