TRANS WORLD ENTERTAINMENT CORP
10-K, 1995-04-28
RECORD & PRERECORDED TAPE STORES
Previous: PUTNAM PENNSYLVANIA TAX EXEMPT INCOME FUND, NSAR-B, 1995-04-28
Next: PUTNAM DIVIDEND GROWTH FUND, NSAR-B, 1995-04-28


 
<PAGE>






































             United States Securities and Exchange Commission
                          Washington, D.C.  20549
                                   
                                 FORM 10-K

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

                For the fiscal year ended January 28, 1995

                                    OR

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

       For the transition period from............ to ..............

                      Commission file number 0-14818

                   TRANS WORLD ENTERTAINMENT CORPORATION
              -----------------------------------------------
          (Exact name of registrant as specified in its charter)

            NEW YORK                                 14-1541629
 --------------------------------------    -----------------------
 (State or other jurisdiction                (I.R.S Employer 
  of incorporation or organization)		      Identification No.)
   
        38 Corporate Circle, Albany, New York                12203
       ---------------------------------------              --------        
       (Address of principal executive offices)          (Zip Code)

    Registrant's telephone number, including area code: (518) 452-1242
                                                        ---------------
  
     Securities registered pursuant to Section 12(b) of the Act: None

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

                     Common  Stock,  $.01  par  value
                 ----------------------------------------
                             (Title of class)

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

	Indicate  by  check mark if disclosure of delinquent filers pursuant to
Item 405 of  Regulation  S-K  is  not  contained  herein,  and  will not be
contained, to the best of the Registrant's knowledge, in  definitive  proxy
or  information  statements  incorporated  by reference in Part III of this
Form 10-K or an amendment to this Form 10-K. [X]
 
     As of April 21, 1995, 9,682,814  shares  of  the  Registrant's  Common
Stock,  excluding  48,394 shares of stock held in Treasury, were issued and
outstanding.   The  aggregate  market   value   of   such  shares  held  by
non-affiliates of the Registrant, based upon  the  closing  sale  price  of
$4.50  on  the  NASDAQ  National  Market  System  on  April  21,  1995, was
approximately $19,000,000.  Shares of  Common  Stock  held by the Company's
controlling shareholder, who controls approximately 56% of the  outstanding
Common Stock, have been excluded for purposes of this computation.  Because
of  such  shareholder's  control, shares owned by other officers, directors
and 5% shareholders have not been excluded from the computation.

<PAGE>
                                  PART I

Item 1.    BUSINESS

General

     Trans  World  Entertainment  Corporation  (which,  together  with  its
consolidated  subsidiaries,  is  referred  to  herein as the "Company") was
incorporated in New York in 1972.  The Company changed its name from "Trans
World  Music  Corp."   in   September   1994.   Trans  World  Entertainment
Corporation owns 100% of the outstanding common stock of Record Town, Inc.,
through which the Company's principal retail operations are conducted.

	The Company operates in a single industry  segment,  the  operation  of
retail  entertainment  stores.  Sales revenue was $536.8 million during the
fiscal year ended January  28,  1995  (referred  to herein as "1994").  The
Company is one  of  the  largest  specialty  retailers  of  compact  discs,
prerecorded  audio  cassettes,   prerecorded   videocassettes  and  related
accessories in the  United  States.   At  January  28,  1995,  the  Company
operated  684  stores  in  36  states, the District of Columbia, the Virgin
Islands and the  Commonwealth  of  Puerto  Rico,  with  the majority of the
stores concentrated  in  the  Eastern  half  of  the  United  States.   The
Company's  business  is  highly  seasonal  in nature, with the peak selling
period being the Christmas holiday  in  the fourth fiscal quarter, when the
Company has earned all of its annual  profits  in  the  past  three  fiscal
years.

	 For the past five  years,  the  Company  has  pursued  a  strategy  of
expansion,  primarily  through  the opening of 410 new stores.  During 1994
the Company opened 55 stores and  closed  or relocated 55 stores.  In 1995,
in order to streamline operations and increase profitability,  the  Company
intends  to close 80 stores as part of a restructuring reserve announced in
the fourth quarter of  1994.   The  Company  has  identified a total of 143
stores for closure.  See "Business Restructuring" below.

     New store openings will be significantly curtailed in 1995 and  beyond
until  the  restructuring  program  is  substantially completed.  Continued
store  growth  will  depend  largely  on  refinancing  the  Company's  debt
structure.  See "Business Restructuring" below and  Item  7,  "Management's
Discussion  and  Analysis  of Results of Operations - Liquidity and Capital
Resources".

     The  Company's  central  distribution facility currently serves all of
its retail stores.  Weekly  shipments  to  each store provide approximately
70% of their retail product  requirements.   The  balance  of  the  stores'
requirements  are  satisfied through direct shipments from manufacturers or
distribution from other Company operated stores.

     The Company's principal executive offices  are located at 38 Corporate
Circle, Albany,  New  York,  12203,  and  its  telephone  number  is  (518)
452-1242.

<PAGE>
Business Restructuring

	Background.  After the close of  the  third  fiscal quarter of 1994 the
Company was not in compliance with the fixed charge ratio covenant  in  its
senior  credit agreements.  The borrowings consist of a $75 million maximum
available amount of revolving  credit  facilities  (the "Revolver") and $65
million in long-term senior  notes  (the  "Notes"),  totaling  up  to  $140
million.   The  Company  negotiated  waiver  agreements  with  its  lenders
relating to the third quarter covenant non-compliance and began discussions
for  permanent  modifications to the terms and conditions of the respective
credit agreements.

	The   Company   undertook   a   comprehensive   examination   of  store
profitability in the fourth  quarter,  and adopted a business restructuring
(the "1994 Restructuring") plan that included the closing  of  143  stores.
Additional   measures   under  way  include  initiatives  to  reduce  store
inventories to lower levels and to  selectively open new stores, giving due
consideration to a potential overcapacity in  the  retail  segment  of  the
music  industry.   As  a  result  of  the  restructuring  plan, the Company
recorded a pre-tax charge  of  $21  million  against earnings, leading to a
loss for the 1994 fiscal year.  The components of the restructuring  charge
and  an analysis of the amounts charged against the reserve are outlined in
Note 2 of the Notes to Consolidated Financial Statements.

	Store  Openings  and Closings.  For the three year period ended January
28, 1995, the Company pursued an aggressive store growth strategy by taking
advantage  of  soft  real  estate  market  conditions.   Factors  including
potential location, estimated sales  volume  and  gross  margins,  targeted
consumer  group  and  competition,  occupancy costs and lease terms are all
considered  when  evaluating  a   potential  new  store  location.   Future
expansion is  expected  to  be  limited  to  pursuing  existing  profitable
locations  and  markets.   As  part  of  the  1994 Restructuring, 143 store
closings are expected to  be  completed  over  an  18 month period, with 28
stores closed in the  fourth  quarter  of  1994.  The restructuring will be
completed with the closing of 80 stores in 1995 and 35 stores in 1996.  The
closings are not concentrated in a particular store  format  or  geographic
area.   The  principal factors considered in identifying stores for closure
include:  (1) whether a  store  generated  positive  cash flow at the store
level, before accounting for home office overhead; (2) whether  the  latest
sales  trends  indicated  a  likely  improvement  in  the  historical store
results; (3)  whether  recent  or  imminent  competition  would  make sales
improvements less likely; and (4) marginal stores  where  the  leases  were
scheduled to expire.

<PAGE>
<TABLE>
	To  illustrate  the  impact of the store closings, the table below sets
forth the store openings and closings over the past three fiscal years, and
a preliminary forecast for the 1995 fiscal year.  The store openings in the
forecast do not  represent  commitments,  and  are  subject  to a number of
factors, including constraints under the Company's credit agreements.   See
Item  7, "Management's Discussion and Analysis of Results of Operations and
Financial Condition - Liquidity and Capital Resources".

<CAPTION>
                     	                 Fiscal Year
                              ---------------------------------
							  Forecast
						        1995      1994     1993    1992
							  ---------------------------------	
<S>                             <C>      <C>     <C>       <C>
MALL
Number of Stores,
 Beginning of period		     431      442     439       437
Openings					      10       26      41        26
Closings                         (41)     (37)    (38)      (24)
							  ----------------------------------
Number of Stores,												   
 End of Period					 400      431     442	    439
							  ----------------------------------
NON-MALL/OTHER
Number of Stores,
 Beginning of period		     253      242     215       160
Openings                           4       29      40        67
Closings                         (39)     (18)    (13)      (12)
							  ----------------------------------
Number of Stores, 												   
 End of Period                   218      253     242       215
							  ----------------------------------
TOTAL COMPANY
Number of Stores,
 Beginning of period		     684      684     654       597
Openings					      14       55      81        93
Closings					     (80)*    (55)    (51)      (36)
							  ----------------------------------
Number of Stores,
 End of Period				     618      684     684       654
							  ==================================
* The 1994 Restructuring includes closing 35 additional stores in 1996.
</TABLE>
	
Debt Restructuring.  The second element  of the 1994 Restructuring involved
modifications to the Company's senior credit agreements.  In December  1994
the  Company  began  discussions  with its lenders to renegotiate terms and
conditions  of   the   Revolver   and   the   Notes.   Additional  covenant
non-compliance  was  temporarily  waived  at  January   28,   1995,   while
modifications to the credit agreements were negotiated.

	In April 1995 the Company entered into an agreement with its lenders to
restructure  the  Revolver  and  the  Notes.   The lenders have allowed the
Company until July 31, 1996 to  refinance its debt structure, at which time
all of the outstanding  amounts  mature.   The  revised  credit  agreements
contain  restrictions  on capital expenditures, dividends, acquisitions and
new covenants as to  cash  flow,  working capital and consolidated tangible
net worth.  For additional discussion  of  the credit agreements see Note 3
to  the  Consolidated  Financial  Statements  and  Item  7,   "Management's
Discussion and Analysis of Operations and Financial Condition".

<PAGE>
Store Formats

Mall Stores.  The Company operated 203 full-line mall stores at January 28,
1995, generally under  the  name  "Record  Town."   These stores utilize an
average space of approximately 3,000 square feet, but certain stores  range
to  as  much  as  8,000  square  feet.   The full mall stores have averaged
approximately $280 sales per square foot  annually over the past two years.
Management believes the in-store presentation, broad product selection  and
convenient location make these stores attractive to the customer.

     Specialty Mall stores operated under the names "Music World" and "Tape
World"  carry  a smaller product assortment than the full-line mall stores.
On  January  28,  1995,  the  Company operated 92 of these stores having an
average space  of  approximately  1,300  square  feet.   These  stores have
averaged approximately $385 sales per square foot annually  over  the  past
two years.

     Video-for-Sale  stores  are operated under the name "Saturday Matinee"
and are primarily dedicated to the  sale of prerecorded video products.  On
January  28, 1995, the Company operated 69 stand alone locations along with
66 Saturday  Matinee  operations  contained  in  the  Company's combination
stores.  They average 2,100 square feet in size and generated average sales
per square foot of $288 in 1994 and $258 in 1993.  In the past  two  fiscal
years  the  Company has expanded "Saturday Matinee" through the combination
format  instead  of stand-alone locations.

     Combination Stores share  common  storefronts  of  "Record  Town"  and
"Saturday Matinee."  As of January 28, 1995, the Company operated 66 stores
with  an  average  size of approximately 7,000 square feet or, with the new
superstores, as  large  as  17,000  square  feet.   These  stores offer the
consumer an exciting combination of music and  video-for-sale  products  in
one store location.   These  stores  have  averaged  approximately $240 per
square foot annually over the past two years.

	During  1993,  the  Company  introduced  "For  Your  Entertainment", or
"F.Y.E."   This  store  combines  retail book, multimedia merchandise and a
video game entertainment room, in addition  to the Company's other lines of
music and video merchandise.  At January 28, 1995, one 27,000  square  foot
"F.Y.E." store was in operation.

Non-Mall Stores.  Freestanding Stores  accounted  for  164 of the stores in
operation at January 28, 1995, substantially all of which operate under the
name "Coconuts."  These stores are designed for free-standing, strip center
and downtown locations in areas of high population density.   The  majority
of  the  freestanding stores range in size from 5,000 to 8,000 square feet.
Eleven of the freestanding  stores  are Coconuts "superstores" that average
approximately 14,000 square feet in size.  Freestanding stores carry a more
extensive product assortment and have a  pricing  structure  that  is  more
competitive  than  a  mall  store.   Average  sales  per  square  foot  was
approximately $165 for the past two years.

     The Company's non-mall stores also include a video rental store format
and  a  licensed operation format.  The Company's 44 video rental locations
include 29 stores  that  operate  under  the  tradename "Movies Plus."  The
Company's 45 licensed music and video  departments,  which  operate  within
retail  department stores, offer music and video entertainment products and
related  accessories.   

<PAGE>
Strategic  Alliances.   The Company is also expanding through joint venture
opportunities.  At January 28, 1995 the  Company was a venture partner with
Tandy Corporation in nine music  and  video  departments  contained  within
Tandy  Corporation's  new  electronics megastore, Incredible Universe.  The
venture partners currently  expect  to  open  eight new Incredible Universe
music and video departments during 1995.  Tandy Corporation  has  announced
its  plans  to have approximately 50 Incredible Universe megastores open by
the end of 1998.

<PAGE>
<TABLE>
Products

     The Company's stores offer  a  full  assortment of prerecorded compact
discs, audio cassettes, prerecorded videocassettes, blank audio  and  video
tape  and  related  accessories.   Sales  by category as a percent of total
sales over the past three years were as follows:

<CAPTION>
                                          Fiscal Year Ended    
                                 ------------------------------------                                    
                                 January 28,  January 29,  January 30,
                                    1995          1994         1993    
								 ------------------------------------
<S>                                    <C>         <C>          <C>
Compact discs                         46.9%        42.1%        37.9%
Prerecorded audio cassettes           28.2         33.5         38.7
Prerecorded videocassettes            15.8         14.6         13.1
Blank tape, video  games, 
  accessories and other                9.1          9.8         10.3
	                             ------------------------------------
       Total                         100.0%       100.0%       100.0%
								 ------------------------------------
</TABLE>

     Prerecorded Music.  The Company's music stores offer a full assortment
of compact discs and prerecorded audio cassettes purchased  primarily  from
six  major  manufacturers.   Music  categories  include  rock,  pop, vocal,
country, classical, jazz, religious, rhythm  and  blues, and show and movie
soundtracks.   The  merchandise  inventory  is  generally  classified   for
inventory  management purposes in three groups:  "hits", which are the best
selling new releases, "fast moving"  titles, which generally constitute the
top 1,000 titles with the highest rate of sale  in  any  given  month,  and
"catalog"  items,  which are still popular releases that customers purchase
to build their collections.

     The Company's prerecorded music product mix  has  continued  to  shift
from audio cassettes to  the  increasingly  popular compact discs.  For the
past  two  years  dollar  sales  volume  of  compact  discs  has   exceeded
audio cassettes.  In 1994, the unit sales volume of compact discs surpassed
the unit sales of audio cassettes.  Recording industry projections indicate
that compact discs will continue to increase in market share in the future.

<PAGE>
     Video Products.   The  Company  offers  prerecorded videocassettes for
sale in a majority of its stores, with the selection of titles  ranging  up
to  8,000  depending  on  the  size  and  sales  volume of each store.  The
sell-through business has been stimulated  by  lower list prices offered by
the movie studios creating a greater acceptance by the consumer.

     Blank Audio and Video Tapes.  The Company stocks  and  promotes  brand
name  blank  video  and  audio  cassette tapes.

     Accessory Products.  Accessory  products  offered  by  the Company for
compact discs, audio and video cassettes include maintenance  and  cleaning
products, home and portable storage cases and headphones, and also  include
video games.

Advertising

     The Company makes extensive use  of in-store advertising circulars and
signs and also pursues a mass-media marketing program for its free-standing
stores through advertisements in radio, television and newspapers.  Most of
the  vendors  from  whom  the  Company  purchases  merchandise  offer their
customers advertising allowances to promote their products.
 
Competition

	The retail sale of prerecorded music and video is  highly  competitive.
Products  offered  by  competing  retailers  are virtually identical to the
Company's product offerings, varying  only  by  the  breadth of the product
assortment  within  store  locations.   Numerous  chain  stores, department
stores and discount stores, many  of which have greater financial resources
than the Company, sell prerecorded  music  and  video  merchandise.   Large
national  retail  chains  that operate book or electronics superstores have
expanded their product lines to  include music and video software products,
and now offer music and video departments that are larger in square footage
than the Company's typical specialty store.  In addition, consumers receive
television mail order offers and have access to mail order clubs affiliated
with major manufacturers of prerecorded music.

     The Company has formulated a number of different strategies to compete
against  the  increased  number  of  music  and  video  software retailers.
During  1994,  the Company's new stores averaged 5,800 square feet in size,
considerably larger than the Company's  overall average store size of 3,600
square feet.  This has enabled the Company to respond to consumer needs for
increased product selection by increasing the number of titles offered  for
sale  in  both  the  music  and video products.  Additionally, in 1994, the
Company introduced a more competitive pricing strategy in over one-third of
its  stores  that  conveys  a  simple, value-oriented message to consumers.
Management believes the positioning of most of its stores within successful
regional malls is  more  important  as  a  competitive  strength than lower
prices, compared to its freestanding superstore competitors.  A majority of
the	regional  malls  in which the Company operates have not been materially
impacted  by  the  increase  in  number  of  stores  operated  by  non-mall
competitors.

	 The  increase  in  the  number of competitors and their low prices has
made achieving meaningful comparable store sales gains more difficult.  The
Company believes that its convenient locations and product assortments will
enable it to  remain  competitive,  but  that  the  gross  margin rate will
continue to be under pressure for the near term.

<PAGE>
Seasonality

     The Company's business is seasonal in nature.  The  Christmas  holiday
in  the  fourth  quarter  constitutes  the  Company's  peak selling period,
totaling 38% of annual  sales  in  1994.  The Company experiences operating
losses in the first three fiscal quarters and typically earns  all  of  its
annual  profits  in  the  fourth  quarter.   Inventory levels are typically
highest early in the fourth quarter.

Distribution and Merchandise Operations

     The  Company's  distribution  facility  uses  certain  automated   and
computerized  systems  designed  to  manage  product  receipt,  storage and
shipment.  Generally, price tickets  and  bar-coded product information are
attached to each piece of merchandise before  it  leaves  the  distribution
center.   Store  inventories of regular product are replenished in response
to detailed product sale  information  that  is  transmitted to the central
computer system from each outlet after  the  close  of  the  business  day.
Shipments  from  the  facility  to each of the Company's stores are made at
least weekly and currently provide  the Company's stores with approximately
70% of their product requirements.  The balance of the stores' requirements
are satisfied through direct shipments from manufacturers or redistribution
from other stores.

     Company-owned  trucks  service  approximately  30%  of  the  Company's
stores;  the  balance  is serviced by several common carriers chosen on the
basis of geographic and  rate  considerations.  No contractual arrangements
exist between the Company and any common  carriers.   The  Company's  sales
volume  and  centralized  product  distribution  facility enable it to take
advantage of  transportation  economies.   

	 During 1994, the Company contracted  with  an equipment supplier and a
facilities engineering company to  automate  more  completely  the  product
picking,  distribution  and  return  functions  of its distribution center.
Sortation equipment is being modified for the Company's products to replace
many  of  the  manual  functions  currently  in  use.   Merchandise  return
sortation  equipment  is  currently  operational.   The  entire  project is
estimated to cost approximately $3 million, and will lead to lower handling
costs and inventory  balances.   Equipment  testing and implementation will
continue during 1995, with anticipated completion  in  1996.   The  Company
believes  that  the  existing  distribution  center is adequate to meet the
Company's planned  business  needs,  and  additional  improvements  will be
completed primarily for operational efficiency.

Suppliers and Purchasing

     The  Company purchases inventory for its stores from approximately 400
suppliers on an unsecured  basis.   Approximately  70% of purchases in 1994
were   made   from   the    six    largest    suppliers:     Sony    Music,
Warner/Electra/Atlantic  Corp.   (subsidiary  of  Time  Warner),  BMG Music
(subsidiary of Bertelsman), MCA,  Inc. (subsidiary of Matsushita), PolyGram
(subsidiary of Philips), and CEMA (subsidiary of Thorn-EMI).

<PAGE>
     As is typical in this industry, the Company has no material  long-term
purchase   contracts  and  deals  with  its  suppliers  principally  on  an
order-by-order  basis.   In  the  past,  the  Company  has  not experienced
difficulty in obtaining satisfactory  sources  of  supply,  and  management
believes  that  it  will  retain access to adequate sources of supply.  The
Company also  expects  to  continue  to  pass  on  to  customers  any price
increases imposed by the suppliers of prerecorded music and videocassettes.

     The  Company  produces  store  fixtures  for all of its new stores and
store remodels in  its  manufacturing  facility  located  in Johnstown, New
York.  Production of store fixtures  did  not  have  a  material  financial
impact  in 1994, and management does not anticipate that such manufacturing
will constitute a significant element of its business in 1995.

Trade Customs and Practices

     Under  current  trade  practices,  retailers  of   prerecorded   audio
cassettes  and  compact  discs  are  entitled  to return products they have
purchased from major vendors  for  other  titles  carried by these vendors,
however, the returns are subject to  merchandise  return  penalties.   This
industry  practice  permits the Company to carry a wider selection of music
titles and at the same  time  reduce  the risk of obsolete inventory.  Most
manufacturers and distributors of prerecorded videocassettes  offer  return
privileges  comparable  to  those  with  prerecorded  music, but with fewer
excess return penalties.  Video rental products are not eligible for return
to the manufacturers.

     Currently, none  of  the  Company's  principal  music  suppliers limit
product return privileges.  Product return credit is applied as a reduction
against current merchandise  product  payments.   In  some  instances,  the
Company's  videocassette  suppliers  limit  return  privileges  relative to
current gross videocassette  inventory  purchases.  However, manufacturers'
return privilege policies have changed in the past and may  change  in  the
future.  The merchandise  return  policies  have  not changed significantly
during the past five years, but, any future changes in these policies could
impair the value of the Company's inventory.   The  Company  generally  has
adapted  its  purchasing  policies  to  changes  in  the  policies  of  its
suppliers.

Employees

     The  Company  employs  approximately  5,500  people,  of  whom 900 are
employed on a full-time salaried  basis,  1,400 are employed on a full-time
hourly basis, and the remainder on a part-time hourly basis.   The  Company
hires  temporary  help  during  peak  seasons to assure continued levels of
customer service.  Store  managers  report  to  district  managers, each of
whom, in turn, reports  to  a  regional  manager.   In  addition  to  their
salaries,  store managers, district managers and regional managers have the
potential to receive incentive  compensation  based on store profitability.
None of the  Company's  employees  are  covered  by  collective  bargaining
agreements,  and  management  believes  that  the  Company enjoys favorable
relations with its employees.

<PAGE>
Retail Information Systems

     All  store  sales   data   and   product  purchasing  information  are
accumulated  in  the  Company's central computer department, which utilizes
the IBM AS/400 midrange  configuration.   The Company's information systems
manage a database of over 200,000 sku's in  prerecorded  music,  video  and
accessory  products.   The system processes inventory, accounting, payroll,
telecommunications and other operating information for all of the Company's
operations.

	The  Company  installed  a  merchandise  replenishment  system  in 1993
intended to improve the in-stock inventory  position  and  minimize  excess
inventory positions.  After two years of effort the merchandise system  was
fully  operational  in  the fourth quarter of 1994.  Combined with improved
merchandise planning, the new system provides current, accurate information
of the Company's retail merchandise inventory.

Trademarks and Service Marks

     The Company operates stores  under  various names and marks, including
the service  marks  "Record  Town",  "Tape  World",  "Coconuts",  "Saturday
Matinee"  and "Movies Plus" that are registered in the United States Patent
and Trademark Office.  The Company  intends  to continue to use these names
and marks, among others, for its stores, with the  choice  of  name  for  a
specific store depending upon the type of store and its location.

Item 2.  PROPERTIES

Retail Stores

     At January 28, 1995,  the  Company  operated  684 retail outlets.  The
Company owns real estate sites for two  stores  and  leases  the  remainder
under  operating  leases with various terms and options.  Substantially all
of its stores provide for payment of fixed monthly rentals, a percentage of
the gross receipts  of  the  store  in  excess  of  specified sales levels,
and operating expenses for maintenance, property taxes and insurance.

     The following table lists the number of leases due to expire (assuming
no options are exercised) in each of the fiscal years shown, as of  January
28, 1995:

               1995 . . . . . .69        1999 . . . . . . 55

               1996 . . . . . .56        2000 . . . . . . 52

               1997 . . . . . .79        2001 . . . . . . 87

               1998 . . . . . .82        2002 & beyond. .202

     The  Company  expects  that  as  these  leases expire, it will be able
either to obtain renewal leases, if  desired, or to obtain leases for other
suitable locations.  Certain of the  stores  scheduled  to close as part of
1994 Restructuring will take  place  upon  the expiration of the applicable
store leases.

<PAGE>
Corporate Offices and Distribution Center Facility

     The Company leases its Albany, New York distribution facility and  the
majority  of  the corporate office space from its principal shareholder and
Chief Executive Officer under two leases that extend through the year 2015.
Both leases are at  fixed  rentals  with  provisions for biennial increases
based upon increases in the Consumer Price Index.  Under such  leases,  the
Company  pays  all  property  taxes, insurance and maintenance.  The office
portion  of  the  facility  is   comprised  of  21,000  square  feet.   The
distribution center portion is comprised of  approximately  138,000  square
feet.

	The Company leases an 86,000 square foot facility in Johnstown,  N.Y.,
where  it manufactures its store fixtures.  This seven year operating lease
expires in 1998.

<PAGE>
Item 3.  LEGAL PROCEEDINGS

     The Company has no material legal proceedings pending against it.


Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     Not applicable.

<PAGE>
                                  PART II


Item 5.         MARKET  FOR  THE  REGISTRANT'S  COMMON  EQUITY  AND
                       RELATED  STOCKHOLDER  MATTERS
<TABLE>
     Market Information.  The Company's  Common  Stock  is  traded  on  the
over-the-counter   market   and  quoted  on  the  National  Association  of
Securities Dealers,  Inc.  Automated  Quotation  System ("NASDAQ") National
Market System under the symbol "TWMC".  As of April 21,  1995,  there  were
approximately  400  shareholders  of  record.  However, management believes
that a significant number of  shares  are  held by brokers under a "nominee
name" and that the actual beneficial shareholder count exceeds 1,000.   The
following  table  sets forth fiscal quarterly high and low last sale prices
as reported by NASDAQ for the  period from February 1, 1993 through January
27, 1995, and the closing price as of April 21, 1995.

<CAPTION>
                                  Last Sale
                                   Prices
                                  ---------
                                High      Low
                              -------  -------
<S>                            <C>      <C>
1993:
1st Quarter                   $16 3/4   $13 1/4
2nd Quarter                    17 3/4    13
3rd Quarter                    15 1/4    12 3/4
4th Quarter                    16 1/4    13 1/4

1994:
1st Quarter                   $14       $11 1/2
2nd Quarter                    12 5/8    10 1/4
3rd Quarter                    12 3/4    10 1/2
4th Quarter                    12 3/4     5 1/2

1995:
April 21, closing price $4.50.
</TABLE>

     Dividend  Policy.   The  Company  has  never  declared  or  paid  cash
dividends on the Common  Stock.   The Company's credit agreements currently
in place do not permit payment of cash dividends.  Any future determination
as to the payment of dividends would depend upon capital  requirements  and
limitations  imposed  by  the  Company's  credit  agreements and such other
factors as the Board of Directors of the Company may consider.

<PAGE>
Item 6.                  SELECTED CONSOLIDATED FINANCIAL DATA
<TABLE>
     The  following  table  sets  forth  selected  financial data and other
operating information  of  the  Company.   The  selected  balance sheet and
income statement data set forth below are  derived  from  the  consolidated
financial  statements  of the Company.  The selected consolidated financial
data  should  be  read  in  conjunction  with  the  consolidated  financial
statements and related notes  and  "Management's Discussion and Analysis of
Financial Condition and Results of Operations."

<CAPTION>
                                  Fiscal  Year  Ended
  		         ----------------------------------------------------------
                January 28, January 29, January 30, February 1, February 2,
                   1995        1994        1993         1992        1991
	             ----------------------------------------------------------
                   (in  thousands, except per share and store data)
<S>               <C>         <C>        <C>          <C>         <C>
INCOME  STATEMENT  DATA:

Sales             $536,840    $492,553    $454,916    $411,131    $356,564
Cost of sales      341,422     307,834     280,572     256,110     221,180
				 ---------------------------------------------------------
Gross profit       195,418     184,719     174,344     155,021     135,384
Selling,
 general and
 administrative
 expenses          158,637     147,644     133,768     117,370      96,621
Restructuring
 charges			21,000		   ---		   ---		   ---		   ---
Depreciation and
 amortization       16,932      14,655      13,310      11,664       9,530
			     ---------------------------------------------------------
Income (loss) from
 operations         (1,151)     22,420      27,266      25,987      29,233
Interest expense     9,540       5,971       5,627       5,946       5,332
				 ---------------------------------------------------------
Income (loss) before
 income taxes      (10,691)     16,449      21,639      20,041      23,901
Income tax expense
 (benefit)          (4,435)      6,626       8,374       8,012      9,420
				 ---------------------------------------------------------
Net income (loss) $ (6,256)   $  9,823    $ 13,265    $ 12,029    $ 14,481
				 =========================================================
				 
Earnings (loss)
 per share        $  (0.64)   $   1.01    $   1.40    $   1.32    $   1.60
       			 =========================================================
Weighted average
 number of shares
 outstanding         9,701       9,723       9,474       9,087       9,065
				 =========================================================

BALANCE  SHEET  DATA:
(at  end  of  period)

Working  capital  $ 93,431    $101,538    $ 63,058    $ 43,372    $ 44,219
Total  assets      426,939     380,264     286,873     248,022     242,304
Current portion
 of long-term
 obligations         6,618       3,695         910      12,349         805
Long-term
 obligations        66,441      73,098      25,512      26,281      31,144
Shareholders'
 equity            119,477     126,074     116,329      92,620      80,151

Store  Count:
Number of stores
 open at end of
 period                684         684         654         597         546
</TABLE>

<PAGE>
Item 7.         MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL
                  CONDITION  AND  RESULTS  OF  OPERATIONS

RESULTS OF OPERATIONS, FISCAL YEARS 1994, 1993 AND 1992
<TABLE>
     The  following  table sets forth certain income and expense items as a
percentage of sales for the periods indicated:


<CAPTION>
                                               Fiscal Year Ended                      
                                      -------------------------------------
                                      January 28,  January 29,  January 30,
                                         1995          1994        1993 
    								  -------------------------------------
<S>                                       <C>          <C>          <C>
Sales                                      100.0%       100.0%       100.0%
Gross profit                                36.4         37.5         38.3
Selling, general and
 administrative expenses                    29.6         30.0         29.4
Restructuring charges	     				 3.9		  ---		   ---
Depreciation and amortization                3.2          3.0          2.9
									 --------------------------------------
Income (loss) from operations		        -0.2          4.5          6.0
Interest expense                             1.8          1.2          1.3
									 --------------------------------------
Income (loss) before income taxes           -2.0          3.3          4.7
Income tax expense (benefit)                -0.8          1.3          1.8
                                     --------------------------------------
Net income (loss)                           -1.2%         2.0%         2.9%
									 ______________________________________
									 
Change in comparable store sales             1.1%        -2.1%         ---
</TABLE>

<PAGE>
                Fiscal Year Ended January 28, 1995 ("1994")
                   Compared to January 29, 1994 ("1993")
                -------------------------------------------

     Sales.  The Company's sales increased  by $44.3 million, or 9.0%, over
1993.  The increase was primarily attributable to a net increase of 130,000
square  feet  which resulted from opening new stores and expanding existing
stores.   Comparable  store  sales  for  the  fiscal  year  increased 1.1%.
Comparable  store  sales  were  adversely  impacted  by   delays   in   the
implementation  of  the  merchandise replenishment system through the first
three quarters of  1994.   In  the  fourth  quarter, comparable store sales
increased 3.3%.  Management attributes this increase to the benefits of the
merchandise replenishment system and  a  strong  new  release  schedule  in
music.

<TABLE>
Sales by product configuration are shown in the following table:

<CAPTION>
                                               Fiscal  Year  Ended
     	                        	  -------------------------------------
                                      January 28,  January 29,  January 30,
                                          1995        1994          1993
                                      -------------------------------------
<S>                                       <C>          <C>          <C>
Compact discs                              46.9%        42.1%        37.9%
Prerecorded audio cassettes                28.2         33.5         38.7
Prerecorded videocassettes                 15.8         14.6         13.1
Blank tape, video  games, accessories
 and other                                  9.1          9.8         10.3  
                                          ------       ------       ------
Total                                     100.0%       100.0%       100.0%
                                          ======       ======       ======
</TABLE>

	 Comparable  store  sales  have  been  affected primarily by lower unit
selling prices, which in  turn  have  led  to somewhat lower gross margins.
The  average  unit  selling  price  of  the  Company's  predominant product
configuration,  compact  discs,  declined  5%  in 1994 while the unit sales
volume increased 31%,  which  contributed  to  a  $50.2 million increase in
sales.  The average unit selling price  of  audio  cassettes  declined  3%,
while the unit sales volume also declined 3%, which contributed to  a  $7.4
million  decline  in  sales.  The average unit selling price of prerecorded
videocassettes declined 5% while the unit sales volume increased 28%, which
contributed to a $15.2 million increase in sales.

     The Company's store formats  performed  similarly in 1994.  Comparable
store sales for mall stores increased 1.9%, while non-mall stores decreased
1.0%.  By product configuration, comparable store sales in music  increased
0.7%  while  video  sell-through,  a  smaller  component  of  the Company's
business, increased 9.7% on a  comparable  store basis, benefiting from the
continued growth of the video sell-through market.

<PAGE>
     The Company has experienced  increased  competition  from  diversified
retailers  entering  the  music  business,  including  book superstores and
consumer electronics superstores, which often emphasize discount pricing, a
trend expected to continue in 1995 and beyond.
   
    Gross Profit.  Gross profit, as a percentage of sales,  decreased  from
37.5%  in  1993  to 36.4% in 1994.  This decline was weighted equally among
three principal factors:  (1)  competitive  pricing programs implemented in
many of the Company's markets, as competition  increased  from  diversified
retailers;  (2)  penalties  incurred  in  returning product to vendors in a
continuing effort to improve inventory mix;  and (3) the continued shift in
sales mix from prerecorded audio cassettes to compact discs.  Compact discs
have a gross margin that is approximately 5% lower than audio cassettes.
     
     Selling,  General  &  Administrative  Expenses.   Selling, general and
administrative expenses ("SG&A"), as a  percentage of sales, decreased from
30.0% in 1993 to 29.6% in 1994.  The decrease in  SG&A,  as  a  percent  of
sales,  was  primarily  due  to  leveraging fixed overhead costs on a total
sales increase of 9%, offset  somewhat  by  an  increase in store operating
costs, as a percentage of sales.

     Interest  Expense.  Interest expense increased $3.6 million over 1993.
The $50 million increase in the Company's average borrowings contributed to
substantially all of the increase.

	 Management expects  1995  interest  expense  to increase approximately
$3.5  million  over  1994  due  to  higher interest rates on $65 million in
long-term notes outstanding,  and  higher  interest  rates on the revolving
credit facilities, which are expected to carry average outstanding balances
of approximately $60 million.  See the discussion in "Liquidity and Capital
Resources" below.

     Income Tax Expense.  The effective income  tax  rates,  prior  to  the
restructuring  charge, are slightly lower than Federal statutory rates as a
result  of  permanent tax differences.  See Note 4 of Notes to Consolidated
Financial Statements for a reconciliation of the statutory tax rates to the
Company's effective tax rate.

	Net Loss.  The two principal  factors  contributing to the reduction in
income  from  operations,  before  recording   the   $21   million   pretax
restructuring  charge,  were:  (1) the $2.0 million increase in merchandise
return costs; and (2) the  $3.6  million increase in interest expense.  The
after-tax  effect  of the $21 million restructuring charge reduced earnings
from $0.65 per share to a loss of $0.64 per share.

<PAGE>
                Fiscal Year Ended January 29, 1994 ("1993")
                   Compared to January 30, 1993 ("1992")
                -------------------------------------------
	 
     Sales.  The Company's sales increased  by $37.6 million, or 8.3%, over
1992.  The increase was primarily  attributed  to  an  increase  in  square
footage  resulting  from  the  opening  of  new stores and the expansion of
existing stores.  Comparable store sales for the fiscal year declined 2.1%.
Management  attributes  the  decline  in  comparable  store  sales  to  the
implementation of its new  merchandise  replenishment  system, which led to
lost sales through incorrect product assortments  and  bottlenecks  in  the
central distribution center during the peak holiday period.

     Gross  Profit.  Gross profit, as a percentage of sales, decreased from
38.3% in 1992 to  37.5%  in  1993.   Increased  promotional pricing and the
continued  shift  of   sales   from   higher   gross   profit   prerecorded
audio cassettes to lower  gross  profit  compact  discs  led to the reduced
gross profit percentage.

     Selling,  General  &  Administrative  Expenses.   Selling, general and
administrative expenses ("SG&A"), as a  percentage of sales, increased from
29.4% in 1992 to 30.0% in 1993, primarily due to increased store  occupancy
expenses  compared  with  declining  comparable  store  sales.   SG&A, as a
percentage  of  sales,  was  favorably  impacted  by  a  net  reduction  in
administrative expenses at the Company's corporate headquarters.

     Interest Expense.  Interest expense  increased $0.3 million over 1992,
reflecting an increase in the Company's average borrowings of approximately
$15 million for  1993,  offset  somewhat  by  a  decrease  in  the  average
borrowing  rate  on  the  Company's  floating rate revolving credit debt of
approximately 0.9%.

<PAGE>
LIQUIDITY AND CAPITAL RESOURCES
<TABLE>
	The following  table  sets  forth  certain  measures  of  the Company's
liquidity:

<CAPTION>                      
                                                  Fiscal Year Ended
                                           ------------------------------
                                             1994       1993       1992
                                           ------------------------------
                                                   (in thousands)
<S>                                        <C>        <C>        <C>
Net income (loss) plus depreciation,
  amortization and restructuring reserve    $32,691    $25,538    $27,553
Net cash provided by operating activities    16,739      3,427      7,850
Working capital                              93,431    101,538     63,058
Current ratio                                 1.4:1      1.6:1      1.4:1
Long-term obligations to equity ratio           56%        58%        22%
                                            ------------------------------
</TABLE>

	Liquidity  and Sources of Capital.  Cash flow from operations and funds
available  under  revolving  credit  facilities  have  typically  been  the
Company's primary sources  of  liquidity.   During  1994,  cash provided by
operations was $16.7 million, compared  to  $3.4  million  for  1993.   The
increased  cash  flow was due primarily to a decrease in inventory in 1994,
attributed  to  improved  inventory   management.   At  January  28,  1995,
merchandise inventory had decreased from  $239  million  in  1993  to  $222
million.   During  the  1994 fiscal year, the Company experienced losses in
the  first  three  quarters,   but   after  adding  back  depreciation  and
amortization, the Company improved  its  net  operating cash flow.  Payment
terms from the Company's suppliers  have  not  changed  significantly  from
those available to the Company over the last three fiscal years.

	Unlike  previous  years,  the  Company  accumulated  cash  balances  in
December 1994 and January 1995  instead  of repaying the balances under its
$75 million  revolving  credit  facilities  (the  "Revolver").   The credit
agreements did not require the Company to pay down the outstanding balances
under the Revolver at year end.   Accordingly, the Company ended the fiscal
1994 year with cash balances of  approximately  $90  million.   During  the
period  subsequent  to  January  28, 1995, the Company used the accumulated
cash balances to  satisfy  its  liquidity  requirements, primarily repaying
accounts payable.  On a pro forma basis, assuming cash balances  were  used
to  pay down the Revolver, the Company was more liquid in the first quarter
of fiscal 1995, and  would  have  had  lower balances outstanding under the
Revolver than in the first quarter of fiscal 1994.

	Effective January 28, 1995,  the  Company was operating under temporary
waivers from its lenders relating  to  non-compliance  with  two  financial
covenants,  including  the fixed charge ratio.  The aggregate amount of the
senior debt, totaling a maximum available amount of $140 million, including
the Revolver and $65 million  in  outstanding long-term notes (the "Notes")
ranks pari passu and is unsecured.  The nine lenders (the "Lending  Group")
that  are  party to the applicable credit agreements granted waivers to the
Company effective through March 31,  1995 and subsequently extended through
May 15, 1995.  The Company was required to remain fully borrowed during the
temporary waiver period on all senior debt instruments pending  negotiation
and restructuring of the modified credit agreements.  

<PAGE>
	On  April  28,  1995 the Company entered into an agreement in principle
with the Lending Group  to  restructure  all  of the Company's $140 million
aggregate principal amount  of  senior  debt.   The  Company  continues  to
operate under temporary waivers from the Lending Group until the final loan
documents  are  completed.   The Company will be required to make principal
repayment on the Notes of $2.3 million on June 30, 1995 and $3.7 on January
31,  1996.  The maximum borrowings available on the Company's Revolver will
be reduced to $72.3 million on  June  30,  1995 and to $68.0 on January 31,
1996.  Final maturity of  the  Notes  and  the  Revolver  is July 31, 1996.
Effective  April  28,  1995,  interest rates for the Notes and the Revolver
were converted to a floating rate equal to the greater of 10.5%  or  1-1/2%
over  the  prime  lending  rate. 

	The revised credit agreements contain restrictive provisions  governing
dividends, capital expenditures and acquisitions, and modified covenants as
to working capital, cash  flow  and  consolidated  tangible  net  worth  to
reflect  the  $21  million  restructuring charge recorded in 1994 and lower
earnings levels than expected  when  the  credit agreements were amended in
January 1994.  In the past, the Company has violated its fixed charge ratio
covenant, which requires  a  specified  pretax  earnings  coverage  of  the
aggregate  of  interest  expense  and real estate rent.  The modified fixed
charge ratio covenant  now  aggregates  depreciation  and amortization with
pre-tax earnings for the coverage test.  The Company would be in compliance
with the modified covenant if the Company is profitable for the 1995 fiscal
year.  The Revolver as modified  requires  the  Company  to  pay  down  the
outstanding balances for a  15  day  period  between  December 25, 1995 and
January 31, 1996.

	The Company's ability to continue to meet its liquidity requirements on
a long-term basis is dependent  on  its  ability to successfully obtain new
financing to replace the senior debt maturing in July 1996.  In the interim
period,  cash  flow  from  operations,  continued  reductions  in  absolute
inventory levels, and reduced capital expenditures should assure  that  the
Company has ample liquidity to meet its operating requirements.

Capital  Expenditures. 

	The store closings in 1995 and 1996 will continue to reduce the overall
store  count  and total retail square footage.  See "Provision for Business
Restructuring" below.

	The  Company  has  invested the most significant portion of its capital
resources in new stores growth during  the past several years.  During 1994
the Company  added  55  new  stores,  totaling  0.3  million  square  feet.
Combined   with  55  stores  that  were  closed  or  relocated,  and  store
expansions, total retail square footage increased  on  a net basis by 4% to
2.5 million square feet.  In 1994, the average store size was greater  than
in past years, a trend that is expected to continue in 1995.  Total capital
expenditures  were  $22.3  million  in  1994,  including  new stores, store
remodels  and  reconfigurations  and,  to  a  lesser  extent,  home  office
investments.

<PAGE>
	In fiscal 1995, the Company  plans  to spend approximately $11 million,
net of construction allowances, in capital expenditures.  These funds  will
be  provided  by cash flow from net income and depreciation.  The Company's
plans include the  opening  of  approximately  14  new stores, totaling 0.1
million square feet of retail  space,  and  approximately  $3  million  for
operational  improvements being made to the central distribution center for
the implementation of the automated sortation equipment.

	The store closings in 1995 and 1996 will reduce the overall store count
and total retail  square  footage,  as  discussed  in  the  "Provision  for
Business Restructuring".

	Capital expenditures are being substantially curtailed in 1995  because
of  restrictions  imposed  by  the Company's credit agreements, and will be
limited in future years by the willingness  of the Lending Group or any new
lenders to permit the Company to open new stores.   The  Company  does  not
expect  to continue the rapid growth characterized by the three year period
ended January 28, 1995.  Any  excess  cash  flow  will be used primarily to
retire debt.

Provision  for  Business  Restructuring.

	During the fourth quarter of 1994 the Company undertook a comprehensive
examination of store profitability and  adopted  a  business  restructuring
plan  that  included  the closing of 143 stores out of over 700 stores then
open and operating.  Management  concluded that select retail entertainment
markets had begun to reflect an overcapacity of retail outlets,  and  large
discount-priced  electronics  stores  and  other superstores were having an
adverse impact on certain of the  Company's  retail stores.  As a result of
the restructuring plan, the  Company  recorded  a  pre-tax  charge  of  $21
million  against earnings, leading to a loss for the 1994 fiscal year.  The
components of the restructuring  charge included approximately $8.7 million
in reserves for future cash outlays, and  approximately  $12.3  million  in
asset  write-offs.   A  detailed  discussion  and  analysis  of the amounts
included in and charged against  the  restructuring reserve is set forth in
Note 2 of the Notes to Consolidated Financial Statements.

<PAGE>
	The store closings  are  expected  to  be  completed  over  an 18 month
period, with 28 stores closed in the fourth quarter of 1994.  See  Item  1,
"Business  - Business Restructuring" of this Annual Report on Form 10-K. To
illustrate the impact of the store closings, the table below sets forth the
store openings  and  closings  over  the  past  three  fiscal  years, and a
preliminary forecast for the 1995 fiscal year.  The store openings  in  the
forecast  do  not necessarily represent commitments, which are subject to a
number  of  factors,  including  restrictions  under  the  Company's credit
agreements.

<TABLE>
<CAPTION>
                     	               Fiscal Year
                              -----------------------------
							  Forecast
						       1995	   1994	   1993	   1992
							  -----------------------------	
<S>                            <C>       <C>    <C>    <C>
TOTAL COMPANY
Number of Stores,
 Beginning of period		    684       684    654    597
Openings					     14        55     81     93
Closings					    (80)*     (55)   (51)   (36)
							  -----------------------------
Number of Stores,
 End of Period				    618       684    684    654
							  =============================
* The 1994 Restructuring  includes  closing  35  additional stores in 1996.
</TABLE>

	The lease obligations, termination benefits and other expenditures will
require  cash  outlays  totaling  approximately $8.7 million of that total;
$5.5 million is anticipated to be incurred in fiscal 1995, with the balance
planned for fiscal 1996.  The cash outflows will be financed from operating
cash  flows.   In  particular,  merchandise  inventory  from   the   stores
identified  for  closure  that  will be returned for credit will provide an
increase  of  approximately  $13   million   in  working  capital,  net  of
the corresponding accounts payable.  The  timing  of  store  closures  will
depend  somewhat  on  the  Company's  ability to negotiate reasonable lease
termination  agreements,  and   management   will  continually  review  the
opportunity to accelerate the closing of underperforming stores.

	Sales associated with the  stores  identified for closing totaled $72.8
million in 1994.  Management currently anticipates that pre-tax  losses  at
the store level, before corporate overhead and other indirect costs, during
the period of store closures  will  approximate  $6.0 to $8.0 million , and
after adding back depreciation the pre-tax cash  flow  will  approximate  a
negative  $4.0  to $6.0 million.  Because the store closures will be phased
in over 1995 and 1996,  the  Company  does  not currently expect to receive
most of the earnings or cash flow benefits from the  restructuring  program
until fiscal 1996.

<PAGE>
     Impact of Inflation.  Although the Company cannot accurately determine
the  precise  effect  of  inflation  on its operations, management does not
believe inflation has had a material effect on the results of operations in
the last three  fiscal  years.   When  the  cost  of  merchandise items has
increased, the Company generally has been able to pass the increase  on  to
customers.

     Seasonality.   The  Company's business is seasonal in nature, with the
highest sales and earnings occurring in  the fourth fiscal quarter.  In the
past three years, the fourth fiscal quarter  has  represented  all  of  the
Company's  net  income for the year.  See the unaudited note to the audited
consolidated financial statements for quarterly financial highlights.

     Dividend Policy.  The Company has  never  paid cash dividends and does
not anticipate  paying  cash  dividends  in  1995.   The  Company's  credit
agreements currently prohibit the payment of cash dividends.

	New Accounting Standards.  The  Financial  Accounting  Standards  Board
issued  Statement  No.  112,   "Employers'  Accounting  for  Postemployment
Benefits", in November 1992, which was effective for years beginning  after
December 15, 1993.   The  implementation  of  this  accounting standard, in
1994, did not have a material effect on the Company's financial statements.

	In  March  1995,  the  Financial  Accounting  Standards  Board   issued
Statement  No. 121, "Accounting for the Impairment of Long-Lived Assets and
for Long-Lived Assets to Be Disposed Of" which is effective for the Company
in  fiscal  1996.   Management  of  the  Company  does not believe that the
implementation of this new accounting standard will have a material  effect
on the Company's financial statements.


<PAGE>
Item 8.           FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

  (a) The index to the Consolidated  Financial Statements of the Company is
      included  in  Item  14,  and  the  financial  statements  follow  the
      signature page to this Annual Report on Form 10-K.

  (b) The quarterly results of operations  are included herein in Note 7 of
      the Consolidated Financial Statements.


Item 9.        CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                 ON  ACCOUNTING  AND FINANCIAL DISCLOSURE

Change in Company's Certifying Accountant

	On September 1, 1994, the Company's  certifying  accountant,  the  firm
Ernst  &  Young LLP, sold its Albany, New York practice to another national
firm, KPMG Peat Marwick LLP.  At a  meeting held August 26, 1994, the Audit
Committee of the Board of Directors approved the engagement  of  KPMG  Peat
Marwick  LLP as its independent auditors for the fiscal year ending January
28, 1995, to replace the firm of Ernst & Young LLP, which declined to stand
for reelection as auditors of the Company, effective immediately.

	Ernst &  Young  LLP  was  the  Company's  auditors  since the Company's
initial public offering in 1986.  The reports of Ernst & Young LLP  on  the
Company's  financial  statements  for  the  past  two  fiscal years did not
contain an  adverse  opinion  or  a  disclaimer  of  opinion  and  were not
qualified or  modified  as  to  uncertainty,  audit  scope,  or  accounting
principles.

	In connection with the audits of the Company's financial statements for
each  of the two fiscal years ended January 29, 1994, and in the subsequent
interim period, there were  no  disagreements  on any matters of accounting
principles or practices, financial statement disclosure, or auditing  scope
and  procedures which, if not resolved to the satisfaction of Ernst & Young
LLP, would have caused Ernst & Young LLP to make reference to the matter in
their report.

	The Company requested Ernst &  Young  LLP to furnish a letter addressed
to the Securities and  Exchange  Commission  stating  it  agrees  with  the
statements  set  forth above in this item.  A copy of this letter was filed
on a Current Report on Form 8-K  on  August 31, 1994, reporting a change in
the Company's Certifying Accountant from Ernst & Young  LLP  to  KPMG  Peat
Marwick LLP.

<PAGE>
                               PART III


Item 10.     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

(a) Identification of Directors

The name, age, principal occupation and  period of service as a director of
the Company for each director are set forth below:

Robert J. Higgins                                                    Age 53
                                                        Director since 1973

Robert  J.  Higgins, is Chairman of the Board, founded the Company in 1972,
and he has participated  in  its  operations  since  1973.  Mr. Higgins has
served as President, Chief Executive Officer and a director of the  Company
for  more  than  the  past  five years.  He is also the Company's principal
shareholder.


Matthew H. Mataraso                                                  Age 65
                                                        Director since 1976

Matthew H. Mataraso has served as Secretary and a director of  the  Company
for  more  than  the  past five years, and has practiced law in Albany, New
York during the same period.


George W. Dougan                                                     Age 55
                                                        Director since 1984

George W. Dougan has been Chief Executive Officer and a member of the Board
of Directors of Evergreen Bancorp Inc. since March 7, 1994, and Chairman of
the Board since May 19, 1994.  Mr. Dougan was the Chairman of the Board and
Chief  Executive  Officer of the Bank of Boston - Florida from June 1992 to
March 1994, was the Senior Vice President and Director of Retail Banking of
The Bank of Boston Massachusetts  from  February  1990  to June 1992, and a
Regional President of The Bank of Boston from August 1988 to February 1990.


Charlotte G. Fischer                                                 Age 45
                                                        Director since 1991

Charlotte G. Fischer has been Chairman of the Board,  President  and  Chief
Executive  Officer  of  Paul Harris Stores, Inc., a publicly-held specialty
retailer of women's apparel, since January  28, 1995.  Mrs. Fischer was the
Vice Chairman of the Board and Chief Executive Officer-designate from April
29, 1994  through  January  28,  1995.   In  November  1992,  Mrs.  Fischer
established  C.G.F.  Inc., and was President and Chief Executive Officer of
Hearts Int., a specialty retailer  she  founded,  and  has also served as a
consultant to retail organizations, including the  Company.   Mrs.  Fischer
was  President and Chief Executive Officer of Claire's Boutiques, Inc. from
September 1989 until October 1991 ,  and  was  on the Board of Directors of
Claire's Stores, Inc., the publicly-held parent company.


Issac Kaufman                                                        Age 48
                                                        Director since 1991

Isaac Kaufman has  been  an  Executive  Vice  President  of  Merry-Go-Round
Enterprises,  Inc.  ("Merry-Go-Round"), a publicly-held specialty retailer,
and on its Board  of  Directors  since  April  3,  1991, and has been Chief
Financial Officer, Secretary and Treasurer of the Company since 1983.   Mr.
Kaufman has held various finance positions with Merry-Go-Round for the past
18  years.   Merry-Go-Round  filed  for protection from its creditors under
Chapter 11 of the U.S. Bankruptcy Code on January 11, 1994.


<PAGE>
J. Markham Green                                                     Age 51
                                                        Director since 1993

J. Markham Green has been  a  limited  partner  of The Goldman Sachs Group,
L.P., an affiliate of Goldman, Sachs & Co., since November 1992.  He was  a
General  Partner  and  a  Vice President with Goldman, Sachs & Co., the New
York investment firm, for more than five years before.  Mr. Green serves on
the Board of  Directors  of  Park  Communications,  Inc.,  a publicly- held
communications company.

Compensation Of Directors

Cash Compensation.  Each director who is not a  salaried  employee  of  the
Company receives a $15,000 retainer per  annum plus a $1,000 attendance fee
for each committee meeting and board  meeting  attended,  except  that  the
compensation  for  telephone  conference  meetings  is  $500.   A Committee
chairperson earns an additional $1,000 retainer per year.

Director  Stock  Option  Plan.   Each   outside  Director  is  entitled  to
participate in the  Company's  1990  Stock  Option  Plan  for  Non-Employee
Directors.

Consulting Arrangements.  The Company utilized the services of Charlotte G.
Fischer during fiscal 1993 and  the  first  two months of fiscal 1994.  The
per diem fees earned in  fiscal  1994  by  Mrs.  Fischer  equaled  $37,500.
Matthew  Mataraso received $58,000 in cash compensation from the Company in
fiscal 1994 for his services as Secretary of the Company and as counsel.

Retirement Plan.   The  Company  provides  the  Board  of  Directors with a
noncontributory, unfunded retirement plan that pays a  retired  director  a
retirement benefit of $15,000 per year for up to 10 years, depending on the
length  of  service,  or  the  life  of the director and his or her spouse,
whichever period is shorter.   To  become  vested  in the retirement plan a
director must reach age 62 and have served on the Board of Directors for  a
minimum of five consecutive years.

<PAGE>
(b) Identification of Executive Officers

The  name,  age, principal occupation and period of service as an executive
officer of the Company for each executive officer are set forth below.

Robert J. Higgins                                                    Age 53
							 President, Chief Executive Officer,
                             Chairman of the Board and Director  since 1973

Robert  J.  Higgins founded the Company in 1972 and has participated in its
operations  since  1973.   Mr.  Higgins  has  served  as  President,  Chief
Executive Officer and a director of the Company for more than the past five
years, and is the principal shareholder in the Company.


Robert A. Helpert                                                    Age 51
							   Executive Vice President, Chief
                               Administrative Officer and Chief
                               Financial Officer                 Since 1994

Robert A. Helpert has  been  Executive Vice President, Chief Administrative
Officer and Chief Financial Officer of the Company since February 1994.  He
was President and Chief Operating  Officer  of  the  news  and  gift  store
division  of  W.H. Smith Inc., a subsidiary of W.H. Smith PLC for more than
the prior five years.

Edward W. Marshall,Jr.                                               Age 49
                            Executive Vice President-Operations  Since 1989

Edward W. Marshall, Jr. has  been  Executive  Vice President of the Company
since August 1994.  He served as Senior Vice  President-Operations  of  the
Company  since  January 1991 and was Vice President-Operations upon joining
the Company in May 1989.  For  more  than  five years prior thereto, he was
the Vice President-Operations for Morse Shoe, a retail store operator.

     All executive officers other than the Chief Executive Officer serve at
the pleasure of the Board  of  Directors,  but  generally for a term of one
year.  The Chief Executive Officer's term  is  governed  by  an  employment
agreement that expires January 31, 1996.

<PAGE>
Item 11.  EXECUTIVE COMPENSATION

	The Company's executive officers  are  identified  below.  At year end,
three officers met the  definition  of "executive officer" under applicable
regulations for fiscal year 1994, including the Chief Executive.  Executive
officers of the Company currently hold the same respective  positions  with
Record  Town, Inc., the Company's wholly-owned subsidiary through which all
retail operations are conducted.  The Summary Compensation Table sets forth
the compensation paid  by  the  Company  and  its subsidiaries for services
rendered in all capacities during the last three fiscal years  to  each  of
the  three  executive  officers  of the Company whose cash compensation for
that year exceeded $100,000.

<TABLE>
Summary Compensation Table
<CAPTION>
                                                        Long Term
                                                        Compen-
                                                        sation
                                                        ---------
                              Annual Compensation       Awards
						 -----------------------------------------
                                                        Securities
                                                        Underlying  All
                                          Other Annual  Options/    Other
Name and                 Salary    Bonus  Compensation  SARs        Compen-
Principal Position  Year   ($)      ($)       ($)          (#)      sation
- ------------------------------------------------------------------------------
<S>                 <C>   <C>      <C>      <C>            <C>     <C>    
ROBERT J. HIGGINS   1994 550,000     0	     79,514 (1)     0       78,960 (1)
Chairman, President 1993 550,000     0	     91,027 (1)     0       45,255 (1)
and Chief 	        1992 530,882  553,462    83,424 (1)	    0       65,631 (1)
Executive Officer

ROBERT A. HELPERT   1994 271,635     0	    106,120 (4)	 100,000      -
Executive	        1993    -        -         -            -         -
Vice President (4)	1992    -        -         -            -         -

EDWARD W.           1994 234,826   50,000    26,875 (5)     -        4,146 (3)
MARSHALL, JR.       1993 190,751     0         -    (2)   45,000     3,854 (3)
Executive Vice      1992 183,806   55,200      -    (2)    5,000     3,850 (3)
President-
Operations

- -----------------------
(1)	"Other Annual Compensation" in fiscal  1994,  1993  and  1992  for  Mr.
Higgins includes $71,040, $ 82,208, and $ 83,424, respectively, in payments
for or reimbursement of life insurance  premiums  made  on  behalf  of  Mr.
Higgins  or  his beneficiaries, pursuant to his employment agreement.  "All
Other Compensation" in fiscal 1994 for  Mr. Higgins consists of the maximum
dollar value of premiums paid by the Company with respect to  split  dollar
life  insurance  policies that the Company owns on the lives of Mr. Higgins
and his wife.  The Company will  recoup  most  or all of such premiums upon
maturity of the policies, but the maximum potential value is calculated  in
line  with  current  SEC instructions as if the 1994 premiums were advanced
without interest until the  time  that  the  Company expects to recover the
premium.

<PAGE>
(2)	"Other Annual Compensation" for  the  named  executive  was  less  than
$50,000  and  also  less  than  10% of the total of annual salary and bonus
reported.

(3)	"All Other Compensation" for  the  named executive consists of matching
contributions for the 401(k) Savings Plan.

(4)	Mr. Helpert began his employment with  the  Company  in  1994.   "Other
Annual  Compensation"  for Mr. Helpert includes $95,136 for moving expenses
and a tax gross-up on the reimbursement.

(5)	 "Other Annual  Compensation"  for  Mr.  Marshall  included $25,000 for
forgiveness of a loan.
</TABLE>

Options/SAR Grants In Last Fascal Year(1)

<TABLE>
The following table sets forth  information concerning individual grants of
stock options made during the fiscal year ended January 28, 1995 to each of
the executive officers of the Company named  in  the  Summary  Compensation
Table above:

<CAPTION>
                            Individual Grants
				 -------------------------------------------------------  Potential
																	      Realizable Value at
                 Number of                                                Assumed Annual
                 Securities		 Percent of                               Rates of Stock
                 Underlying      Total Options      Exercise              Price Appreciation
                 Stock Options   Granted to         or Base               for Option Term (3)
				 Granted (#)     Employees in       Price     Expiration  -------------------
Name              (1)(2)         Fiscal Year        ($/share) Date        5% ($)	 10% ($)
- ---------------------------------------------------------------------------------------------
<S>              <C>               <C>              <C>         <C>       <C>       <C>
Mr. Higgins			0				N/A				  --	     --		  --		 --
Mr. Helpert		 100,000		    42.4%          $12.75      2004	  $803,250	$2,027,250	
Mr. Marshall		0				N/A				  --		 --		  --		 --

- -------------------------				
(1)	No SARs were granted.

(2)	Stock  Options  are  exercisable  annually  in  4  equal  installments,
    commencing on the first anniversary of the  date  of  grant,  and  vest
    earlier upon the officer's death or disability.  The stock options have
    a  term  of  ten  years.   The grant on February 7, 1994 to Mr. Helpert
    included options  exercisable  into  50,000  shares  that  vest  in one
    installment on the fourth anniversary of the date of grant and  options
    exercisable  into  50,000  shares that vest in four annual installments
    ratably.  All options granted  under  the  stock option plan may become
    immediately  exercisable  upon  the  occurrence  of  certain   business
    combinations.  The Compensation Committee of the Board of Directors may
    accelerate  or extend the exercisability of any options subject to such
    terms and conditions as  the  Committee  deems appropriate.  The option
    exercise price was set at the fair market  value  (last  reported  sale
    price) on the date of grant.

<PAGE>
(3)	These  amounts are based on assumed appreciation rates of 5% and 10% as
    prescribed by Securities  and  Exchange  Commission  rules, and are not
    intended to forecast possible  future  appreciation,  if  any,  of  the
    Company's  stock price.  The Company's stock price was $5.50 at January
    28,  1995, the fiscal year end, below the stock price used to calculate
    the assumed appreciation value. 
    
</TABLE>

Aggregated Option Exercises And Fiscal Year-End Option Value Table (1)

<TABLE>
The following table sets forth  information  concerning  each  exercise  of
stock  options during the fiscal year ended January 28, 1995 by each of the
executive officers named in  the  Summary  Compensation Table above and the
value of unexercised options held by such persons as of January 28, 1995:

 
<CAPTION>
                                                Number of Unexercised  Value of Unexercised 
                                                Options at Fiscal      In-the-Money Options
                Shares                          Year-End (#)           at Fiscal Year-End ($)
			    Acquired                        ---------------------------------------------
                on Exercise  Value Realized     Exercisable/           Exercisable/
Name            (#)          ($)                Unexercisable          Unexercisable (2)
- ---------------------------------------------------------------------------------------------
<S>             <C>         <C>                 <C>                    <C>       
Mr. Higgins		--           --                     --                     --
Mr. Helpert		--           --                    0/100,000   			   0/0
Mr. Marshall	--           --                	 25,000/90,000             0/0

- -------------------------
(1)	There have been no SARs issued and there are no SARs outstanding.

(2)	Calculated on the basis of the fair  market  value  of  the  underlying
    securities as of January 28, 1995 minus the exercise price.
</TABLE>


Employment Contracts And  Termination  Of  Employment And Change-In-Control
Arrangements

	As  founder  and  Chief  Executive  Officer  of  the Company, Robert J.
Higgins has  been  instrumental  in  the  operations  of  the Company.  Mr.
Higgins is employed as President and Chief Executive Officer of the Company
pursuant to a one year employment agreement,  effective  February  1,  1994
through  January 31, 1995, unless earlier terminated pursuant to its terms.
In January 1995 the Compensation  Committee agreed to extend the Employment
Agreement for one year, through January 31, 1996.  Pursuant to  its  terms,
Mr.  Higgins  earns  a minimum annual salary of $550,000, is reimbursed for
two club memberships, and is  entitled  to  payment of or reimbursement for
life insurance premiums of up to $150,000 per year  on  insurance  policies
for  the  benefit  of  persons designated by Mr. Higgins.  In addition, Mr.
Higgins is eligible to participate  in the Company's management bonus plan,
health and accident insurance plans,  stock  option  plans,  and  in  other
fringe  benefit  programs  adopted  by  the  Company for the benefit of its
executive employees.  For  the  fiscal  year  ended  January  28, 1995, Mr.
Higgins earned no incentive compensation under the employment agreement.

<PAGE>
	In the event of a change in control of the  Company,  Mr.  Higgins  may
elect  to  serve  as  a  consultant  to  the  Company  at  his then current
compensation  level  for  the  remainder  of  the  term  of  the Employment
Agreement  or  elect  to  receive  two  and  one-half  times   his   annual
compensation  in  the  most recently completed fiscal year.  The employment
agreement provides for no  further  compensation  to  Mr.  Higgins if he is
terminated for cause, as defined therein.

	Robert A. Helpert and Edward W. Marshall each has a severance agreement
in effect that provides, under certain  conditions,  payment  of  severance
equal  to  one  year of annual compensation, at a level not less than their
current  salaries  of  $275,000  and  $250,000,  respectively,  upon  their
termination  following  severance  without  cause  (as  defined), including
termination following a change in control of the Company.   Each  severance
agreement  contains  an  "evergreen"  provision  for automatic renewal each
year.

Compensation Committee Interlocks And Insider Participation

	There were no  Compensation  Committee  interlocks  during fiscal 1994.
The Directors who  comprised  the  Compensation  Committee  of the Board of
Directors during 1994 were:  Messrs.  Dougan, Green, Greenhut and  Kaufman.
During  1994,  none  of  these  members  were an officer or employee of the
Company, a former officer of  the  Company,  or a party to any relationship
requiring disclosure under Item 404 of Regulation S-K under the  Securities
Exchange  of  1934,  as  amended.   There  was no Chairman of the Committee
during 1994 after Arnold S.  Greenhut  declined  to stand for reelection as
director.

<PAGE>
Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

<TABLE>
	The only persons known by the Board of Directors to be  the  beneficial
owners  of  more  than five percent of the outstanding shares of the Common
Stock as of April 21, 1995, the record date, are indicated below:

<CAPTION>
Name and Address of            Amount and Nature of	     Percent Of
Beneficial Owner               Beneficial Ownership	        Class
- ----------------------------------------------------------------------
<S>                              <C>                       <C>
Robert J. Higgins                 5,442,850 (1)             56.2%
 38 Corporate Circle
 Albany, New York 12203

J.P. Morgan & Co., Incorporated	  1,347,200 (2)             13.9%
 60 Wall Street
 New York, New York 10260

- ----------------
(1)	Information is  as  of  April  21,  1995,  as  provided  by the holder.
Includes 16,850 shares owned by the wife of Robert J. Higgins, but excludes
81,250 shares owned by certain other family members of Robert  J.  Higgins,
none  of  whom  share  his  residence.   Mr.  Higgins  disclaims beneficial
ownership with respect to those  shares  owned by family members other than
his wife.

(2)	Information is as of March 31,  1995,  as provided by the holder.  J.P.
Morgan & Co., Incorporated, a bank holding company, subsidiaries of  which,
a  national  bank  and  a registered investment advisor, hold shares in the
Company in a fiduciary  capacity.   J.P.  Morgan reported sole voting power
with respect to 962,800 shares and sole dispositive power with  respect  to
1,347,200 shares.  </TABLE>

<PAGE>
<TABLE>
	The following table sets forth the beneficial ownership of Common stock
as of April 21, 1995 by  each  director  and named executive officer of the
Company and all directors and officers as a group.  All  shares  listed  in
the  table  are  owned  directly  by the named individuals unless otherwise
indicated therein.  Except as  otherwise  stated  or  as to shares owned by
spouses, the Company believes that the beneficial owners have  sole  voting
and investment power over their shares.

<CAPTION>
                                                    Amount and Nature
							                        of Beneficial
							                        Ownership of
	                     Position(s) With		   	Common Stock as    Percent
      Name               the Company	           	of April 12, 1995  of Class
- ------------------------------------------------------------------------------
<S>                     <C>                        <C>                 <C>       
Robert J. Higgins        Chairman of the Board,     5,442,850 (1)      56.2%
					     President, Chief Executive 
					     Officer and a Director

Matthew H. Mataraso      Secretary and a Director      37,000 (2)        *

Charlotte G. Fischer     Director                      12,250 (2)        *

George W. Dougan         Director                      13,750 (2)        *

Isaac Kaufman            Director                      13,500 (2)        *

J. Markham Green         Director                       2,500 (2)        *
- ------------------------------------------------------------------------------
Robert A. Helpert        Executive Vice President, 	   12,500 (2)        *
                         Chief Administrative Officer
                         and Chief Financial Officer

Edward W. Marshall, Jr.  Executive Vice President-     25,000 (2)        *
                         Operations
- ------------------------------------------------------------------------------
All directors and executive officers 
  as a group (8 persons)                          5,559,350(1)(2)      57.4%

*	Less than 1%

- -------------------
(1)	Includes 16,850 shares owned by the wife  of  Robert  J.  Higgins,  but
excludes  81,250  shares owned by certain other family members of Robert J.
Higgins, who do not share  his residence.  Mr. Higgins disclaims beneficial
ownership with respect to those shares owned by family members  other  than
his wife.

(2)	Included in the shares listed as "beneficially owned" are the following
shares which the persons listed have the right to acquire within sixty days
pursuant to stock options:  (a) under the 1990 Director Stock Option Plan -
Mrs.  Fischer  (12,250),  Mr.  Dougan  (13,750),  Mr. Green (2,500) and Mr.
Kaufman (12,250); (b)  under  the  1986  Incentive  and Non-Qualified Stock
Option Plan - Mr. Mataraso (32,500); Mr.  Helpert  (12,500);  Mr.  Marshall
(25,000);  and  (c)  under  all  stock  option  plans  -  All directors and
executive officers as a group (110,750).
</TABLE>

<PAGE>
Item 13.       CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

	The Company leases its  159,000  square foot distribution center/office
facility in Albany, New York from Robert J. Higgins,  its  Chairman,  Chief
Executive  Officer  and principal shareholder, under two capitalized leases
that expire in  the  year  2015.   The  original distribution center/office
facility was constructed in 1985.  A 77,135 square foot distribution center
expansion (the "Expansion") was completed in October 1989 on real  property
adjoining the existing facility.

	Under  the  original  lease, dated as of April 1, 1985, as amended (the
"Original Lease"), the Company paid  Mr.  Higgins  in fiscal 1994 an annual
rental of $732,061 (of which $528,061 is allocable  to  real  property  and
$204,000  is  allocable to personal property).  The portion of the Original
Lease allocable to  personal  property  expires  in  July, 1995, when title
passes to the Company.  In 1989, the Company  entered  into  a  new  lease,
dated  as  of  November 1, 1989 (the "Expansion Lease"), for the Expansion,
with a current annual rental rate of $641,726.  The aggregate annual rental
paid to Mr. Higgins under  the  Original  Lease and the Expansion Lease was
$1,373,787 in fiscal  1994.   On  January  1,  1996,  the  portion  of  the
aggregate rental allocable to real property ($1,169,787) under the Original
Lease  and  Expansion  Lease  will increase in accordance with the biennial
increase in the Consumer Price  Index,  pursuant  to the provisions of each
lease.

	Neither lease  contains  any  real  property  purchase  option  at  the
expiration  of  its term.  Under the terms of both leases, the Company pays
all property taxes, insurance and other operating costs with respect to the
premises.  Mr.  Higgins'  obligation  for  principal  and  interest  on his
underlying indebtedness relating to the real property approximates  $70,000
per month.

	The  Company  leases  two  of  its retail stores from Mr. Higgins under
long-term leases, each  at  an  annual  rental  of  $35,000  per year, plus
property taxes, maintenance and a contingent rental if  a  specified  sales
level is achieved.  In fiscal 1994 the Company paid Mr. Higgins $30,000 for
a  one  year  lease,  expiring  on  October  31,  1995, for certain parking
facilities contiguous  to  the  Premises.

	The Company  regularly  utilizes  privately-chartered  aircraft for its
executives, primarily those  owned  or  partially  owned  by  Mr.  Higgins.
During  fiscal  1994,  the Company chartered an airplane under an unwritten
agreement with Quail  Aero  Services  of  Syracuse,  Inc., a corporation in
which Mr. Higgins is a one-third shareholder.  Payments made by the Company
during fiscal 1994 were $59,961.  The Company also  chartered  an  aircraft
from Crystal Jet Aviation, Inc., a corporation wholly owned by Mr. Higgins.
During  fiscal  1994  payments  to  Crystal  Jet  aggregated $132,642.  The
Company believes that the charter  rate  and  terms are as favorable to the
Company  as  those  generally  available  to  it  from   other   commercial
charterers.

	During  fiscal 1994 the Company extended a loan to Robert A. Helpert, a
newly-hired Executive Vice  President,  in  the  amount  of  $150,000 on an
unsecured basis for one year, at an annual interest rate of 4%.   The  loan
was repaid in April 1995.

	The  transactions  that were entered into with an "interested director"
were approved by a  majority  of  disinterested  directors  of the Board of
Directors, either by the Audit Committee or at a meeting of  the  Board  of
Directors.   The  Board  of  Directors  believes  that the leases and other
provisions are at rates and  on  terms  that  are  at least as favorable as
those that would have been available to the Company from unaffiliated third
parties under the circumstances.

<PAGE>
                                  PART IV

Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

    14(a)(1) Financial  Statements
    ------------------------------
	The  consolidated  financial  statements  and  notes  are listed in the
	"Index to Financial Statements" on page F-1 of this report.

    14(a)(2) Financial Statement Schedules
    --------------------------------------
	None  of  the  schedules  for which provision is made in the applicable
	accounting regulations under the Securities Exchange Act  of  1934,  as
	amended, are required.

    14(a)(3) Exhibits
    -----------------
	Exhibits are as set forth in  the "Index to Exhibits" which follows the
	Notes to the Consolidated Financial Statements and immediately precedes
	the exhibits filed.

    14(b) Reports on Form 8-K
    -------------------------
	On February 3, 1995, the Company filed a report on Form  8-K  with  the
	Securities   and   Exchange   Commission,  announcing  three  principal
	developments:  (1) a store closing  charge for its fiscal quarter ended
	January 28, 1995; (2) a forecasted net loss, after  the  store  closing
	charge;  and  (3)  a  default  and accompanying temporary waiver of two
	covenant tests under the Registrant's senior credit facilities.

<PAGE>
SIGNATURES

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

                                 TRANS WORLD ENTERTAINMENT CORPORATION

Date         April 28, 1995        By:  /s/ROBERT J. HIGGINS
                     
                                       Robert J. Higgins, President

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

          Name                      Title                     Date

/s/ ROBERT J. HIGGINS     President and Director         April 28, 1995
  (Robert J. Higgins)     (Principal Executive Officer)


/s/ ROBERT A. HELPERT     Executive Vice President and   April 28, 1995
  (Robert A. Helpert)     Chief Administrative Officer
                          (Principal Financial Officer)


/s/ JOHN J. SULLIVAN      Vice President - Finance       April 28, 1995
  (John J. Sullivan)      (Chief Accounting Officer)


/s/ MATTHEW H. MATARASO   Secretary and Director         April 28, 1995
  (Matthew H. Mataraso)


/s/ J. MARKHAM GREEN      Director                       April 28, 1995
  (J. Markham Green)


/s/ GEORGE W. DOUGAN      Director                       April 28, 1995
  (George W. Dougan)


/s/ CHARLOTTE G. FISCHER  Director                       April 28, 1995
  (Charlotte G. Fischer)


/s/ ISAAC KAUFMAN         Director                       April 28, 1995
  (Isaac Kaufman)

<PAGE>
                         TRANS WORLD ENTERTAINMENT
                INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                                                             Form 10-K
                                                              Page No.  
                                                  			 ---------
Independent Auditors' Reports                                   F-2

Consolidated Financial Statements

  Consolidated Balance Sheets at January 28, 1995
    and January 29, 1994                                        F-4

  Consolidated Statements of Income - Fiscal years ended
    January 28, 1995, January 29, 1994 and January 30, 1993     F-5
  
  Consolidated Statements of Shareholders' Equity - Fiscal
    years ended January 28, 1995, January 29, 1994 and
    January 30, 1993                                            F-6

  Consolidated Statements of Cash Flows - Fiscal years
    ended January 28, 1995, January 29, 1994 and
    January 30, 1993                                            F-7

  Notes to Consolidated Financial Statements                    F-8

                                    F-1
<PAGE>
                       Independent Auditors' Report


The Board of Directors and Stockholders
Trans World Entertainment Corporation:

We have audited the accompanying  consolidated balance sheet of Trans World
Entertainment  Corporation  (formerly  Trans   World   Music   Corp.)   and
subsidiaries   as  of  January  28,  1995,  and  the  related  consolidated
statements of income, shareholders'  equity  and  cash flows for the fiscal
year  then  ended.   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
audit.

We conducted our audit  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  audit
provides 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 Trans
World Entertainment Corporation and subsidiaries as of  January  28,  1995,
and the results of their operations and their cash  flows  for  the  fiscal
year   then   ended   in  conformity  with  generally  accepted  accounting
principles.


                                                KPMG PEAT MARWICK LLP

Albany, New York
March 24, 1995, except as to
      note 3, which is as of
      April 28, 1995

                                    F-2
<PAGE>
                      Report of Independent Auditors'
                   

The Board of Directors and Stockholders
Trans World Entertainment Corporation:

We have audited the accompanying consolidated balance sheet of Trans  World
Entertainment   Corporation   (formerly   Trans   World  Music  Corp.)  and
subsidiaries  as  of  January  29,   1994,  and  the  related  consolidated
statements  of income, shareholders' equity, and cash flows for each of the
two  fiscal  years  in  the period ended January 29, 1994.  These financial
statements  are  the  responsibility  of  the  Company's  management.   Our
responsibility is to express an opinion on these 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 financial statements referred to above present fairly,
in all material  respects,  the  consolidated  financial  position of Trans
World Entertainment Corporation and subsidiaries as of  January  29,  1994,
and  the  consolidated results of their operations and their cash flows for
each  of  the  two  fiscal  years  in the period ended January 29, 1994, in
conformity with generally accepted accounting principles.

                                             
                                             
                                             ERNST & YOUNG LLP

Albany, New York
March 24, 1994
                                    F-3
<PAGE>
<TABLE>
Trans World Entertainment Corporation and subsidiaries
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS OF DOLLARS)
<CAPTION>
                                                 January 28,   January 29,
ASSETS                                              1995          1994
- --------------------------------------------------------------------------
<S>                                                 <C>            <C>
CURRENT ASSETS:
 Cash and cash equivalents                         $ 90,091       $ 26,046
 Accounts receivable                                  9,176          7,713
 Merchandise inventory                              222,358        238,949
 Deferred tax asset                                   2,944          ---
 Prepaid expenses and other                           4,407          5,051
- --------------------------------------------------------------------------
  Total current assets                              328,976        277,759
- --------------------------------------------------------------------------
VIDEOCASSETTE RENTAL INVENTORY, net                   7,472          6,166

DEFERRED TAX ASSET                                      505          ---

FIXED ASSETS:
 Building                                             8,599          8,599
 Fixtures and equipment                              87,544         78,569
 Leasehold improvements                              86,119         80,035
- --------------------------------------------------------------------------
                                                    182,262        167,203
 Less: Fixed asset write-off reserve                 10,485          ---
       Allowances for depreciation
         and amortization                            85,620         73,157
- --------------------------------------------------------------------------
                                                     86,157         94,046
- --------------------------------------------------------------------------
OTHER ASSETS                                          3,829          2,293
- --------------------------------------------------------------------------
   TOTAL ASSETS                                    $426,939       $380,264
==========================================================================

LIABILITIES AND SHAREHOLDERS' EQUITY
- --------------------------------------------------------------------------
CURRENT LIABILITIES:
 Accounts payable                                  $135,493       $156,263
 Notes payable                                       74,947          ---
 Income taxes payable                                 1,961          5,431
 Accrued expenses and other                           7,250          7,668
 Store closing reserve                                9,276          ---
 Current portions of long-term debt
   and capital lease obligations                      6,618          3,695
 Deferred income taxes                                ---            3,164
- --------------------------------------------------------------------------
  Total current liabilities                         235,545        176,221
- --------------------------------------------------------------------------
LONG-TERM DEBT, less current portion                 59,770         66,054
CAPITAL LEASE OBLIGATIONS, less current portion       6,671          7,044
OTHER LIABILITIES                                     5,476          4,434
DEFERRED INCOME TAXES                                 ---              437
- --------------------------------------------------------------------------
  TOTAL LIABILITIES                                 307,462        254,190
- --------------------------------------------------------------------------
SHAREHOLDERS' EQUITY
 Preferred stock ($.01 par value; 5,000,000 shares
  authorized; none issued)                            ---            ---
 Common stock ($.01 par value; 20,000,000 shares
  authorized; 9,731,208 issued)                          97             97
 Additional paid-in capital                          24,236         24,236
 Treasury stock at cost (48,394 and 12,000 shares,
  respectively)                                        (503)          (162)
 Retained earnings                                   95,647        101,903
- --------------------------------------------------------------------------
 TOTAL SHAREHOLDERS' EQUITY                         119,477        126,074
- --------------------------------------------------------------------------
   TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY      $426,939       $380,264
==========================================================================

See Notes to Consolidated Financial Statements
</TABLE>
                                    F-4
<PAGE>
<TABLE>
Trans World Entertainment Corporation and subsidiaries
CONSOLIDATED STATEMENTS OF INCOME
(IN THOUSANDS OF DOLLARS, EXCEPT PER SHARE DATA)
<CAPTION>
												Fiscal Year Ended
                                     January 28,  January 29,  January 30,
                                        1995         1994         1993
- ------------------------------------------------------------------------
<S>                                   <C>          <C>          <C>
Sales                                 $536,840     $492,553     $454,916
Cost of sales                          341,422      307,834      280,572
- ------------------------------------------------------------------------
Gross profit                           195,418      184,719      174,344
Selling, general and
 administrative expenses			   158,637      147,644      133,768
Restructuring charge                    21,000        ---          ---
Depreciation and amortization           16,932       14,655       13,310
- ------------------------------------------------------------------------
Income (loss) from operations           (1,151)      22,420       27,266
Interest expense                         9,540        5,971        5,627
- ------------------------------------------------------------------------
Income (loss) before income taxes      (10,691)      16,449       21,639
Income tax expense (benefit)            (4,435)       6,626        8,374
- ------------------------------------------------------------------------
NET INCOME (LOSS)                     $ (6,256)    $  9,823     $ 13,265
========================================================================
EARNINGS (LOSS) PER SHARE             $  (0.64)    $   1.01     $	1.40
========================================================================
Weighted average number of
 common shares outstanding               9,701        9,723        9,474
========================================================================

See Notes to Consolidated Financial Statements.
</TABLE>
                                    F-5

<PAGE>
<TABLE>
Trans World Entertainment Corporation and subsidiaries
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(IN THOUSANDS OF DOLLARS, EXCEPT PER SHARE DATA)
<CAPTION>
															      Total
                                    Additional			          Share-
                           Common   Paid-In	  Treasury  Retained  holders'
					       Stock	Capital	  Stock	    Earnings  Equity
- --------------------------------------------------------------------------
<S>                         <C>       <C>       <C>       <C>       <C>
Balance,
 February 1,1992
 (9,101,151 shares)		    $91      $13,714     $ ---  $ 78,815  $ 92,620
Sale of common stock,
 net of offering costs
 (600,000 shares)			  6		   9,964	   ---		 ---	 9,970
Issuance of stock under
 incentive stock programs 	---		     502	   ---		 ---       502
Purchase of 2,000 shares
 of common stock, held
 in treasury				---		     ---	  (28)	     ---	  (28)
Net income					---		     ---	   ---	  13,265    13,265
- --------------------------------------------------------------------------
Balance,
 January 30, 1993
 (9,727,358 shares)			 97	      24,180   	  (28)	  92,080   116,329
Issuance of stock under
 incentive stock programs	---	          56	   ---		 ---	    56
Purchase of 10,000 shares
 of common stock, held
 in treasury				---		     ---     (134)	     ---      (134)
Net income					---		     ---       ---	   9,823	 9,823
- --------------------------------------------------------------------------
Balance,
 January 29, 1994
 (9,731,208 shares)   		 97	      24,236     (162)   101,903   126,074
Purchase of 36,394 shares
 of common stock, held
 in treasury				---		     ---	 (341)		 ---      (341)
Net loss 					---			 ---	  ---	  (6,256)   (6,256)
- --------------------------------------------------------------------------
Balance,
 January 28, 1995
 (9,731,208 shares)		    $97      $24,236    $(503)  $ 95,647  $119,477
==========================================================================

See Notes to Consolidated Financial Statements
</TABLE>
                                    F-6
<PAGE>
<TABLE>
Trans World Entertainment Corporation and subsidiaries
CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS OF DOLLARS)
<CAPTION>
  											Fiscal Year Ended
									January 28,  January 29,  January 30,
								    	1995	    1994	     1993
- --------------------------------------------------------------------------
<S>                 				   <C>           <C>         <C>
OPERATING ACTIVITIES:
Net income (loss)    				$   (6,256)	 $    9,823	  $   13,265

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

 Depreciation and amortization          17,947       15,715       14,288
 Fixed asset write-off reserve     		11,400 	    	---			 ---
 Store closing reserve			         9,600          ---			 --- 
 Deferred tax expense (benefit)		    (7,050)	        308         (509)
 Loss on sale and disposal of
  property and equipment				   802			289			 337

Changes in operating assets and
  liabilities:
 Accounts receivable					(1,463)		 (3,716)	  (1,866)
 Merchandise inventory					16,591		(50,781)	 (44,775)
 Prepaid expenses and other    			   644		 (1,485)	    (338)
 Other assets                    		(1,536)		    307		    (411)
 Accounts payable       			   (20,770)		 34,304       21,635
 Income taxes payable       		    (3,470)		 (2,844)	   1,797
 Accrued expenses and other			   	  (418) 		526			 974
 Store closing reserve					  (324)         ---		     ---
 Other liabilities						 1,042			981	       3,453
- --------------------------------------------------------------------------
Net cash provided by operating
 activities						  	    16,739	  	  3,427    	   7,850
- --------------------------------------------------------------------------

INVESTING ACTIVITIES:
Acquisition of property and
 equipment							   (22,260)     (34,460)  	 (19,407)
Purchases of videocassette
 rental inventory, net			        (1,306)		     (9)		(275)
 -------------------------------------------------------------------------
Net cash used by investing
 activities                	    	   (23,566)		(34,469) 	 (19,682)
- --------------------------------------------------------------------------

FINANCING ACTIVITIES:
 Net increase in revolving line
  of credit							    74,947	        ---		  	 ---
 Proceeds of long-term debt			     ---		 50,000		   	 ---
 Payments of long-term debt			    (3,398)		   (739)	 (12,141)
 Payments of capital lease
  obligations						      (336)		   (288)	    (247)
 Proceeds from issuance of
  common stock 							 ---			 56		  10,472
 Purchase of common stock for
  treasury								  (341)		   (134)		 (28)
- --------------------------------------------------------------------------
Net cash provided (used) by
 financing activities				    70,872		 48,895		  (1,944)
- --------------------------------------------------------------------------
Net increase (decrease) in cash and
 cash equivalents					    64,045		 17,853		 (13,776)
Cash and cash equivalents,
 beginning of year					    26,046		  8,193		   21,969
- --------------------------------------------------------------------------
Cash and cash equivalents,
 end of year						   $90,091      $26,046      $  8,193
==========================================================================

See Notes to Consolidated Financial Statements.
</TABLE>
                                    F-7
<PAGE>
Trans World Entertainment Corporation and subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Summary of Significant Accounting Policies

Basis of Presentation.   The  consolidated  financial statements consist of
Trans World Entertainment Corporation and its subsidiaries,  all  of  which
are  wholly  owned.  All significant intercompany accounts and transactions
have  been  eliminated.   Joint  venture  investments,  none  of  which are
material, are accounted for using the equity method.  The  Company  changed
its name in 1994 from Trans World Music Corp.

Fiscal  Year.   The Company's fiscal year is a 52- or 53-week period ending
on the Saturday nearest to  January  31.   The  fiscal years 1994, 1993 and
1992, which ended January 28, 1995; January 29, 1994 and January  30  1993;
respectively, consisted of 52 weeks.

Cash  and  Cash  Equivalents.   The  Company  considers  all  highly liquid
investments purchased with a maturity of three months or less  to  be  cash
equivalents.   The  carrying amounts reported in the balance sheet for cash
and cash equivalents are at fair value.

Merchandise Inventory and Return Costs.   Inventory  is stated at the lower
of cost (first-in, first-out) or market as determined  principally  by  the
retail  inventory  method.   The  Company is entitled to return merchandise
purchased from major vendors for  credit against other purchases from these
vendors.  The vendors often reduce the credit  with  a  merchandise  return
cost.   During  fiscal  years  1994,  1993  and  1992, the Company incurred
merchandise return costs of  $7.4  million,  $5.4 million and $4.0 million,
respectively, which reflect return  costs  ranging  from  0%  to 20% of the
original product purchase price depending on  the  type  of  product  being
returned.   The  Company  records  the  merchandise return costs in cost of
sales.

Videocassette Rental Inventory.  The cost of videocassette rental tapes  is
capitalized  and  amortized  on  a straight-line basis over their estimated
economic life with  a  provision  for  salvage  value.  Major movie release
additions are amortized over twelve months while other titles are amortized
over thirty-six months.

Fixed Assets.  Fixed assets are stated at  cost.   Major  improvements  and
betterments   to   existing   facilities  and  equipment  are  capitalized.
Expenditures for maintenance and repairs  which  do  not extend the life of
the applicable asset are charged to expense as incurred.

Depreciation and Amortization.   Fixtures  and  equipment  are  depreciated
using  the  straight-line  method  over their estimated useful lives, which
range from three to seven  years.  Buildings and leasehold improvements are
amortized over the shorter of their estimated useful life  or  the  related
lease  term.   Amortization  of  capital  lease  assets  is   included   in
depreciation and amortization expense.

Depreciation   and   amortization   expense   related   to   the  Company's
videocassette   rental   inventory,   distribution   center   facility  and
distribution center equipment is included in cost  of  sales.

Store Opening and Closing Costs.  Costs associated with opening a store are
expensed  as  incurred.   When  a  store is closed, estimated unrecoverable
costs are charged to expense.   Such  costs  include  the net book value of
abandoned fixtures, equipment, leasehold improvements and a  provision  for
lease  obligations, less estimated sub-rental income.  Residual fixed asset
values from mall relocations are transferred to the relocated store.

Income Taxes.  The Company accounts  for  income taxes under the provisions
of Statement of Financial Accounting  Standards  No.  109,  Accounting  for
Income  Taxes.   Under  the  asset  and  liability method of Statement 109,
deferred tax assets  and  liabilities  are  recognized  for  the 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.

Earnings (Loss) Per Share.  Earnings (Loss)  per  share  is  based  on  the
weighted  average  number  of  common shares outstanding during each fiscal
year.  Common stock equivalents related  to stock options, which would have
a dilutive effect based on current market prices, did not have  a  material
effect on net income (loss) per share in the years presented.

                                    F-8

<PAGE>
Trans World Entertainment Corporation and subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
								
Note 2. Restructuring Charge

The  Company recorded a pre-tax restructuring charge of $21 million in 1994
to reflect the anticipated  costs  associated  with  a program to close 143
stores through  the  first  quarter  of  1996.   The  restructuring  charge
includes  the  write-down  of  fixed  assets,  estimated  cash  payments to
landlords for the early termination  of  operating leases, and the cost for
returning product to the Company's distribution center  and  vendors.   The
charge also includes estimated  legal  and consulting fees, including those
that the Company is obligated to pay on behalf of its lenders while working
to renegotiate the credit agreements.

<TABLE>
In determining the components of the reserve, management  analyzed  all  of
the aspects of closing stores and the costs that are incurred.  An analysis
of  the  amounts comprising the reserve and the amounts charged against the
reserve as of January 28, 1995 are outlined below:

<CAPTION>
                                             Charges
                               Initial       Against       Ending
                               Reserve       Reserve       Reserve
							   -----------------------------------
                                          (in thousands)
<S>                            <C>           <C>           <C>
Non-cash write-offs
- -------------------
Leasehold improvements         $ 7,400       $ 323         $ 7,077
Furniture and fixtures           4,000         592           3,408
Excess inventory shrinkage         944         -0-             944
							   -----------------------------------
     Total non-cash             12,344         915          11,429
                               ----------------------------------- 
Future cash outflows
- --------------------
Lease obligations                4,305          55           4,250
Return penalties and
 related costs                   2,774          49           2,725
Termination benefits               200         -0-             200
Consulting and legal fees        1,377         220           1,157
                               -----------------------------------  
     Total future cashflows      8,656         324           8,332
							   -----------------------------------
     Total                     $21,000      $1,239         $19,761
							   ===================================
</TABLE>

Sales  associated with the stores identified for closure were approximately
$72.8 million  (unaudited),  $71.7  million  (unaudited)  and $67.3 million
(unaudited) for the fiscal years 1994, 1993 and 1992, respectively.

                                    F-9
<PAGE>
Note 3.	Debt
<TABLE>
Long-term debt as of January 28, 1995 consisted of the following:
<CAPTION>
			            					January 28,   	January 29,					
						            			1995    	    1994      
- -----------------------------------------------------------------------
								                   (in thousands)
<S>                                            <C>             <C>
Senior unsecured notes issued to four 
 insurance companies (see discussion 
 below)                         	          $47,500          $50,000

Senior unsecured note issued to an 
 insurance company  (see discussion
  below)                                	   17,500	        17,500

Installment notes and other obligations		    1,015	         1,913
- -----------------------------------------------------------------------
						             		   66,015	        69,413
Less current portion						    6,245	         3,359
- -----------------------------------------------------------------------
Long-term debt					              $59,770          $66,054
=======================================================================
</TABLE>


Because of the 1994 operating  results, including the restructuring charge,
as of January 28, 1995, the Company obtained modifications  or  waivers  of
the  noncompliance with certain financial covenants contained in its senior
indebtedness.  On April  28,  1995,  the  Company  executed an agreement in
principle with its senior lenders (the "Lending Group") to restructure  the
terms  and  conditions  of  $140  million  of  indebtedness:  the aggregate
principal  amount  of   $75   million   revolving  credit  facilities  (the
"Revolver") and $65 million senior  unsecured  notes  (the  "Notes").   The
amendments  take  into  account recent and forecasted operating results and
the planned closing of underperforming stores.

The credit agreements,  as  modified,  require  principal  repayments of $5
million on June 30, 1995 and $8 million on January 31, 1996,  of  which  $6
million  will be applied to the Notes and $7 million will be a reduction to
the balances available  under  the  Revolver.   For  the  fiscal year ended
January 28, 1995, the $47.5 million principal amount of the Notes carried a
fixed interest rate of 7.50%, and the $17.5 million portion  of  the  Notes
carried a fixed interest rate of 9.18%.

                                   F-10
<PAGE>
Effective  April  28,  1995,  interest rates for the Notes and the Revolver
have been converted to a  floating  rate  equal  to the greater of 10.5% or
1-1/2% over the prime lending rate.   Under  the  modified  agreement,  the
Notes   and  Revolver  mature  on  July  31,  1996.   The  April  28,  1995
modifications to the Revolver  include  a provision for mandatory repayment
of all outstanding balances for a 15 day period between December  25,  1995
and  January  31,  1996,  and all of the credit agreements provide for less
restrictive covenant tests than  under  the original agreements, including:
a cash flow fixed charge ratio covenant; a tangible net worth covenant; and
an inventory turnover  ratio  covenant.   The  modified  credit  agreements
preclude the Company from paying dividends or incurring additional debt and
impose limitations on capital expenditures.

During  fiscal  years  1994,  1993 and 1992, the highest aggregate balances
outstanding under the Revolver were  $74.9 million, $69.4 million and $54.1
million, respectively.  The weighted average interest  rates  during  1994,
1993  and  1992,  based  on  average  daily balances, were 5.69%, 4.35% and
5.23%, respectively.  The balances  outstanding  under the Revolver at year
end 1994, 1993 and 1992 were $74.9 million, $0 and $0, respectively.

At January 28, 1995 and January 29, 1994, the fair value of long-term debt,
including that due within one year, was  approximately  $66.0  million  and
$70.1 million, respectively.  The fair value was estimated using discounted
cash flow analyses, based on the Company's  current  incremental  borrowing
rates.

Interest paid on a cash basis  during 1994, 1993 and 1992 was approximately
$9.6  million,  $5.7  million  and  $5.9  million,  respectively.    Future
maturities  of  long-term  debt are $6.2 million during 1995; $59.2 million
during 1996; $0.2 million during  1997;  $0.3 during 1998; and $0.1 million
thereafter.

                                 F-11
<PAGE>
Trans World Entertainment Corporation and subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Note 4. Income Taxes
<TABLE>
Income tax expense (benefit) consists of the following:
<CAPTION>
                                              Fiscal Year Ended
						      			  1994       1993       1992
- --------------------------------------------------------------------
											   (in thousands)
<S>                                      <C>        <C>        <C>
Federal	- current					    $ 1,805     $5,146    $7,660 
State - current							    810	     1,172	   1,223
Deferred								 (7,050)       308	    (509)
- --------------------------------------------------------------------
                                        $(4,435)    $6,626    $8,374 
									    ============================
</TABLE>

<TABLE>
A reconciliation of the Company's effective tax rates with the federal
statutory rate is as follows:
<CAPTION>
                                             Fiscal Year Ended
						      			  1994       1993       1992
- ----------------------------------------------------------------------
<S>                                      <C>       <C>       <C>
Federal statutory rate                   (35.0%)    34.7%     34.0%
State income taxes (benefit), net of 
 federal income tax effect		    	  (6.0)      4.7       4.9
Targeted jobs credit					  (1.6)	     ---	   ---
Other   								   1.1       0.9      (0.2)
- ----------------------------------------------------------------------
Effective income tax rate                (41.5%)    40.3%     38.7%
======================================================================
</TABLE>

                                    F-12

<PAGE>
Trans World Entertainment Corporation and subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Note 4. Income Taxes (Cont'd)

<TABLE>
The tax effects  of  temporary  differences  that  give rise to significant
components  of  the  Company's  deferred  tax assets and liabilities are as
follows:

<CAPTION>
			            					January 28,   	January 29,					
						            			1995    	    1994      
- -----------------------------------------------------------------------
								                   (in thousands)
<S> 	                                       <C>            <C>
CURRENT DEFERRED TAX ASSETS             
- ---------------------------
 Restructuring reserve          		        $7,806	      $   ---
 Other											   ---			  326
- -----------------------------------------------------------------------
  Total current deferred tax assets    		     7,806	          326
- -----------------------------------------------------------------------

CURRENT DEFERRED TAX LIABILITIES     
- --------------------------------
 Inventory valuation                     	     4,739          3,379
 Other                          	    	       123  	      111
- -----------------------------------------------------------------------
  Total current deferred tax liabilities         4,862			3,490
- -----------------------------------------------------------------------
   Net current deferred
     tax assets (liabilities)        	        $2,944        $(3,164)
=======================================================================

NON-CURRENT DEFERRED TAX ASSETS
- -------------------------------
 Accrued rent, lease accounting					$2,261         $1,721
 Capitalized leases							       736		      672
 Other												26		       25
- -----------------------------------------------------------------------  
  Total non-current deferred tax assets          3,023          2,418
- -----------------------------------------------------------------------

NON-CURRENT DEFERRED TAX LIABILITIES                    
- ------------------------------------
 Tax over book depreciation					     2,423          2,770
 Other												95			   85
- -----------------------------------------------------------------------
  Total non-current deferred tax liabilities	 2,518          2,855
- -----------------------------------------------------------------------
  Net non-current deferred
    tax assets (liabilities)                       505          ( 437)
- -----------------------------------------------------------------------
 Total net deferred tax asset (liability)       $3,449		  $(3,601)
=======================================================================
</TABLE>

                                   F-13
<PAGE>
In assessing the realizability of deferred tax assets, management considers
whether it is more likely than not that some portion or all of the deferred
tax  assets will not be realized.  The ultimate realization of deferred tax
assets is dependent upon the generation of future taxable income during the
periods in which those temporary differences become deductible.  Management
considers the scheduled  reversal  of  deferred  tax liabilities, projected
future  taxable  income,  and  tax  planning  strategies  in  making   this
assessment.   Based  upon  the  level  of  historical  taxable  income  and
projections  for  future taxable income over the periods which the deferred
tax assets are deductible, management believes it is more likely  than  not
the Company will realize the benefits of those deductible differences.

The Company paid income taxes of approximately $6.1 million, $9.2  million,
$6.8 million during 1994, 1993 and 1992, respectively.

The effect of adopting Statement  of Financial Accounting Standards No.109,
"Accounting for Income Taxes" in 1992, did not have a  material  impact  on
the Company's financial position or results of operations.

                                 F-14
<PAGE>
Trans World Entertainment Corporation and subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Note 5. Leases

The Company leases its distribution center and administrative offices under
two  leases,  dated  April  1,  1985  and  November 1, 1989, from its Chief
Executive Officer  and  principal  shareholder.   Aggregate rental payments
under both leases, which are  capitalized  for  accounting  purposes,  were
$1.2  million,  $1.1  million,  and  $1.1  million  in 1994, 1993 and 1992,
respectively.  Biennial increases are contained  in each lease based on the
Consumer Price Index with the next scheduled increase on January  1,  1996.
Both leases expire in the year 2015.

The  Company  leases  certain  distribution center equipment from its Chief
Executive Officer and principal shareholder, for which annual payments were
$204,000 in each of 1994, 1993, and 1992, and  $102,000  through  July  31,
1995,  when  title  to such equipment passes to the Company.  Additionally,
the Company  leases  certain  distribution  center  equipment  from a bank,
providing for total annual rental payments of $136,000  in  each  of  1994,
1993  and  1992.   During  fiscal  1995,  the  Company  will pay a total of
$222,000 through  December  15,  1995,  at  which  time  the  title to such
equipment passes to the Company.  Both equipment leases are capitalized for
accounting purposes.

                                   F-15
<PAGE>
<TABLE>
Fixed asset amounts for all capitalized leases are as follows:

<CAPTION>
   		            				         January 28,    January 29,					
						            			1995    	    1994      
- -----------------------------------------------------------------------
								                   (in thousands)
<S>                                             <C>             <C>
Building                                 	   $7,105  	       $7,105
Fixtures and equipment                          1,625           1,625
- -----------------------------------------------------------------------
											    8,730	        8,730
Allowances for depreciation and amortization    3,342 	        2,892
- -----------------------------------------------------------------------
											   $5,388          $5,838
										    ===========================
</TABLE>

The Company leases substantially all  of  its stores, many of which contain
renewal options, for periods ranging from five to twenty-five  years,  with
the  majority  being  ten  years.   Most leases also provide for payment of
operating expenses, real estate  taxes,  and  for  additional rent based on
percentage of sales.  During 1991, the Company entered  into  a  series  of
five-year  operating leases for point-of-sale equipment.  At the expiration
of the leases, the Company has the  option to purchase the equipment at its
then fair market  value. 
<TABLE>

Net  rental  expense  was  as  follows:
<CAPTION>
                                               Fiscal Year Ended
                                           1994      1993      1992
- ---------------------------------------------------------------------
                                                (in	thousands)
<S>                                        <C>       <C>       <C>
Minimum  rentals                          $57,992   $51,610   $47,275
Contingent rentals	                          464       647       833
- ---------------------------------------------------------------------
                                          $58,456   $52,257   $48,108
                                          ===========================
</TABLE>

                                   F-16
<PAGE>
<TABLE>
Future minimum rental payments required  under all leases that have initial
or remaining noncancelable lease terms in excess of one year at January 28,
1995,  are  as   follows:
<CAPTION>
                                            Operating   Capitalized
Fiscal Year                                   Leases       Leases
                                               1995         1994
- -----------------------------------------------------------------------
                                                  (in thousands)
<S>                                           <C>           <C>
1995                                         $58,257       $1,494
1996                                          53,183        1,170
1997                                          46,884        1,170
1998                                          39,709        1,170
1999                                          34,732        1,170
Thereafter                                   103,312       18,398
- -----------------------------------------------------------------------
Total minimum payments required             $336,077       24,572
                                            ========
Amounts representing interest                              17,528
- -----------------------------------------------------------------------
Present value of minimum lease payments                     7,044
Less current portion                                          373
- -----------------------------------------------------------------------
7Long-term capital lease obligations                        $6,671
=======================================================================
</TABLE>
                                   F-17
<PAGE>
Trans World Entertainment Corporation and subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Note 6.  Benefit Plans

At January 28, 1995, the Company  had  three benefit plans.  Such plans had
an aggregate of 2,650,000 shares  of  Common  Stock  authorized,  of  which
513,447  shares  were  reserved  for  future option grants.

Under  the  1986  Stock  Option  Plan  and  the 1994 Stock Option Plan, the
(the "Plans"), options generally become  exercisable  commencing  one  year
from  the  date  of grant in increments of 25% per year.  The option prices
below represent the fair market value of  the shares on the dates of grant.
At January 28, 1995, of the 2,100,000 shares authorized for issuance  under
the  Plans,  there  were  934,256  shares  of Common Stock subject to stock
options  granted  and  outstanding   375,825   of  which  were  vested  and
exercisable.  Shares available for future grant at  January  28,  1995  and
January 29, 1994 were 1,034,447 and 143,372, respectively.

The  Company  has  a  stock  option  plan for non-employee directors ("1990
Plan").  Options under this  plan  are  granted  at  85% of the fair market
value at the date of grant.  As of January 28,  1995,  there  were  250,000
shares  authorized for issuance and 179,000 shares of Common Stock reserved
for possible future option grants under  the  1990 Plan.  As of January 28,
1995, 49,250 of the shares granted were vested and exercisable.

<TABLE>
The following tables summarize activity under the 1986 Plan  and  the  1990
Plan:

<CAPTION>
							   1986 Plan                 1990 Plan
				 ----------------------------  ---------------------------
					  Number of        Option       Number of       Option               
				 Shares Subject   Price Range  Shares Subject  Price Range
					  To Option	    Per Share       To Option	 Per Share
- --------------------------------------------------------------------------
<S>                      <C>     <C>                  <C>    <C>
Balance, 
 February 1, 1992		 646,389 $11.00-$25.75		  43,000 $11.05-$27.42
Granted					  69,400  13.00				   6,000  18.81
Exercised				 (26,207) 11.00- 21.33
Cancelled				 (52,450) 14.25- 25.75
- --------------------------------------------------------------------------
Balance, 
 January 30, 1993		 637,132  11.00- 24.25		  49,000  11.05- 27.42
Granted					 384,500  13.75- 15.00		  16,000  12.65- 13.82
Exercised				  (3,850) 11.00- 15.00
Cancelled				(192,451) 11.00- 22.50
- --------------------------------------------------------------------------
Balance, 
 January 29, 1994		 825,331  11.00- 24.25		  65,000  11.05- 27.42
Granted					 236,000  11.00- 13.38		   6,000  10.00
Exercised					 ---		  ---			 ---		   ---
Cancelled				(127,075) 13.00- 23.75			 ---		   ---
- --------------------------------------------------------------------------
Balance, 
 January 28, 1995		 934,256 $11.00-$24.25		  71,000 $10.00-$27.42
==========================================================================
</TABLE>

The  Company  has  a  restricted  stock plan under which 300,000 shares are
authorized for issuance.  No shares have been issued under such plan.

The  Company  offers  a  401(k)  Savings Plan to eligible employees meeting
certain age and service requirements.  This plan,  implemented  in  October
1991,  permits  participants  to  contribute  up  to  10%  of their salary,
including bonuses, up to the  maximum allowable by Internal Revenue Service
regulations.   Participants  are  immediately  vested  in  their  voluntary
contributions plus actual earnings thereon.   Participant  vesting  of  the
Company's matching and profit sharing contribution is based on the years of
service  completed  by the participant.  Participants are fully vested upon
the completion of four  years  of  service.  All participant forfeitures of
nonvested benefits are used to reduce the Company's contributions in future
years.  The Company's matching contribution totaled $413,000, $300,000  and
$370,000 for 1994, 1993 and 1992, respectively.

                                F-18
<PAGE>
Trans World Entertainment Corporation and subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Note 7.  Treasury Stock

At January 28, 1995 and January 29, 1994 the Company held 48,394 and 12,000
shares in treasury, respectively, resulting from the repurchase  of  common
stock through open market purchases or privately negotiated transactions.

<TABLE>
Note 8.  Quarterly Financial Information (unaudited)
<CAPTION>				     
                                    Fiscal Quarter Ended 1994
                         April 30,  July 30,   Oct 29,   Jan 28,   Fiscal
						   1994	     1994	     1994      1995     1994
- --------------------------------------------------------------------------
<S>                      <C>       <C>       <C>       <C>       <C>
Sales					 $109,200  $106,978  $114,086  $206,576  $536,840
Gross Profit			   40,830    39,475    42,094    73,019   195,418
Net income (loss)		   (1,882)	 (2,805)   (2,717)	  1,148	   (6,256)
Income (loss) per share		 (.19)	   (.29)	 (.28)		.11	     (.64)
- --------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
	                                Fiscal Quarter Ended 1993
                            May 1,  July 31,   Oct 30,   Jan 29,   Fiscal
						    1993	  1993	    1993      1994      1993
- --------------------------------------------------------------------------
<S>                      <C>       <C>       <C>       <C>       <C>
Sales					 $103,224  $ 96,643  $101,784  $190,902  $492,553
Gross Profit			   38,101    35,956    39,471    71,191   184,719
Net income (loss)		     (327)	 (2,048)   (1,551)	 13,749	    9,823 
Income (loss) per share		 (.03)	   (.21)	 (.16)	   1.41      1.01
- --------------------------------------------------------------------------
</TABLE>
                                F-19

<PAGE>
Document Number and Description
- -------------------------------

Exhibit No.
   
   3.1 Restated certificate of  Incorporation  --  incorporated  herein  by
        reference  to  Exhibit  3.1  to the Company's Annual Report on Form
        10-K for the fiscal year  ended  January 29, 1994.  Commission File
        No. 0-14818.
        
   3.2 Certificate of  Amendment  to  the  Certificate  of Incorporation --
        incorporated herein by reference to Exhibit 3.1  to  the  Company's
        Quarterly  Report on Form 10-Q for the fiscal quarter ended October
        29, 1994.  Commission File No. 0-14818.

   3.3 Amended By-Laws -- incorporated  herein  by reference to Exhibit 3.2
        to the Company's Annual Report on Form 10-K  for  the  fiscal  year
        ended February 2, 1991.  Commission File No. 0-14818.

   4.1 Note and Security Agreement, dated June 20, 1991, between Aetna Life
        Insurance  Company and the Company, for $17,500,000 of 9.18% Senior
        Notes due June  30,  1998  --  incorporated  herein by reference to
        Exhibit 4 to the Company's Quarterly Report on Form  10-Q  for  the
        quarter ended August 3, 1991.  Commission File No. 0-14818.

   4.2 Amendment  and  Waiver,  dated  March  5,  1992,  between Aetna Life
        Insurance  Company  and  the  Company, relating to the 9.18% Senior
        Notes due June  30,  1998  --  incorporated  herein by reference to
        Exhibit 4.3 to the Company's Annual Report on  Form  10-K  for  the
        fiscal year ended February 1, 1992.  Commission File No. 0-14818.

   4.3  Amendment  and Waiver, dated as of November 17, 1992, between Aetna
        Life  Insurance  Company  and  the  Company,  relating to the 9.18%
        Senior Notes due June 30,  1998 -- incorporated herein by reference
        to Exhibit 4.1 to the Company's Quarterly Report on Form  10-Q  for
        the quarter ended October 31, 1992.  Commission File No. 0- 14818.

   4.4 Amendment,  dated  March  30,  1994,  between  Aetna  Life Insurance
		Company  and  the  Company,  relating to the 9.18% Senior Notes due
		June 30, 1998 -- incorporated herein by reference to Exhibit 4.4 to
		the Company's Annual Report on Form  10-K for the fiscal year ended
		January 29, 1994.  Commission File No. 0-14818.

* 4.5 Agreement  in  Principle,  dated  April  28,  1995, amoung Aetna Life
       Insurance	Company relating to the 9.18% Senior Notes due June 30,
       1998, the Purchasers of the Registrant's $50  million  Senior  Notes
       due  June  30,  1999,  the  commercial banks in the Registrant's $75
       million revolving credit  facilities,  due  July  31,  1996, and the
       Trans World Entertainment Corporation and Record Town, Inc.

   4.6 Note Agreement, dated July 2, 1993, among the Company, Record  Town,
		Inc.  and  the  Purchasers listed on Exhibit A thereto, relating to
		6.91% Senior  Notes  due  June  30,  2000,  incorporated  herein by
		reference to Exhibit 4.1 to the Company's Quarterly Report on  Form
		10-Q  for  the fiscal quarter ended July 31, 1993.  Commission File
		No. 0-14818.

<PAGE>
   4.7 Form  of  Amendment, dated  as of March 24, 1994, among the Company,
        Record Town, Inc. and each of the holders of the 7.50% Senior Notes
        due June 30, 1999.  --  incorporated herein by reference to Exhibit
        4.6 to the Company's Annual Report on Form 10-K for the fiscal year
        ended January 29, 1994.  Commission File No. 0-14818.

   4.8 Credit Agreement and Note, dated as of June 11,  1993,  between  the
        Company  and  Chemical  Bank -- incorporated herein by reference to
        Exhibit 4.2 to the Company's Quarterly  Report on Form 10-Q for the
        fiscal quarter ended July 31, 1993.  Commission File No. 0-14818.

   4.9 Credit Agreement and Note, dated as of June 11,  1993,  between  the
        Company and Chase Manhattan  Bank,  N.A.  -- incorporated herein by
        reference to Exhibit 4.3 to the Company's Quarterly Report on  Form
        10-Q  for  the fiscal quarter ended July 31, 1993.  Commission File
        No. 0-14818.

  4.10 Credit Agreement and Note,  dated  as  of June 11, 1993, between the
        Company and NBD Bank, N.A. -- incorporated herein by  reference  to
        Exhibit  4.4 to the Company's Quarterly Report on Form 10-Q for the
        fiscal quarter ended July 31, 1993.  Commission File No. 0-14818.

  4.11 Credit Agreement and Note,  dated  as  of June 11, 1993, between the
        Company and  National  Westminster  Bank,  U.S.A.  --  incorporated
        herein  by  reference  to  Exhibit  4.5  to the Company's Quarterly
        Report on Form 10-Q  for  the  fiscal  quarter ended July 31, 1993.
        Commission File No. 0-14818.
 
  4.12 Form of First Amendment and Waiver, dated March  17,  1994,  between
        the Company and each of the commercial banks  in  the  Registrant's
        $75  million  revolving  credit  facility -- incorporated herein by
        reference to Exhibit 4.11  to  the  Company's Annual Report on Form
        10-K for the fiscal year ended January 29, 1994.   Commission  File
        No. 0-14818.
		
  4.13 Form of Second Amendment to Credit Agreement, dated as  of  December
		5,  1994,  between  the Company and each of the commercial banks in
		the  Registrant's  $75   million   revolving   credit  facility  --
		incorporated herein by reference to Exhibit 4.1  to  the  Company's
		Quarterly  Report on Form 10-Q for the fiscal quarter ended October
		29, 1994.  Commission File No. 0-14818.

<PAGE>
  10.1 Lease, dated April 1, 1985,  between Robert J. Higgins, as Landlord,
		and Record Town, Inc. and Trans World Music Corp.,  as  Tenant  and
		Amendment  thereto  dated  April 28, 1986 -- incorporated herein by
		reference to Exhibit 10.3  to  the Company's Registration Statement
		on Form S-1, No. 33-6449.

  10.2 Second Addendum, dated as of November  30,  1989,  to  Lease,  dated
        April  1,  1985,  among  Robert  J.  Higgins, and Trans World Music
        Corp., and Record Town,  Inc.,  exercising five year renewal option
        --  incorporated  herein  by  reference  to  Exhibit  10.2  to  the
        Company's Annual Report on Form 10-K  for  the  fiscal  year  ended
        February 3, 1990.  Commission File No. 0-14818.

<PAGE>
  10.3 Lease,  dated  November  1,  1989,  between  Robert  J.  Higgins, as
        Landlord, and Record Town, Inc. and Trans  World  Music  Corp.,  as
        Tenant  --  incorporated  here  by reference to Exhibit 10.3 to the
        Company's Annual Report  on  Form  10-K  for  the fiscal year ended
        February 2, 1991.  Commission File No. 0-14818.

  10.4 Employment Agreement, dated as of February 1, 1994 and amended as of
        January 30, 1995 between the Company and Robert J. Higgins.

  10.5 Trans World Music Corp.   1986  Incentive  and  Non-Qualified  Stock
        Option  Plan,  as amended and restated, and Amendment No. 3 thereto
        --  incorporated  herein  by  reference  to  Exhibit  10.5  of  the
        Company's Annual Report  on  Form  10-K  for  the fiscal year ended
        February 2, 1991.  Commission File No. 0-14818.

  10.6 Trans World Music Corp.  1990 Stock  Option  Plan  for  Non-Employee
        Directors  --  incorporated  herein by reference to Exhibit 10.6 to
        the Company's Registration Statement on Form S-2, No. 33-36012.

  10.7 Trans World Music Corp.   1990 Restricted Stock Plan -- incorporated
        herein by reference to Exhibit 10.7 to the  Company's  Registration
        Statement on Form S-2, No. 33-36012.

  10.8 Severance Agreement,  dated  October  1,  1994,  between Trans World
        Entertainment  Corporation  and  Edward   Marshall,   Senior   Vice
        President-Operations  --  incorporated by reference to Exhibit 10.2
        of the Company's  Quarterly  Report  on  Form  10-Q  for the fiscal
        quarter ended October 29, 1994.  Commission File No. 0-14818.

  10.9 Severance Agreement, dated January  7,  1994,  between  Trans  World
        Music  Corp.  and  Robert  A. Helpert, Executive Vice President and
        Chief Administrative Officer -- incorporated herein by reference to
        Exhibit 10.9 to the Company's  Annual  Report  on Form 10-K for the
        fiscal year ended January 29, 1994.  Commission File No. 0-14818.
		
 10.10 Trans World Entertainment Corporation  1994  Stock  Option  Plan  --
        incorporated  herein  by reference to Exhibit 10.1 to the Company's
        Quarterly Report on Form 10-Q for the fiscal quarter ended July 30,
        1994.  Commission File No. 0-14818.
        
 10.11 Trans World Entertainment Corporation 1994 Director Retirement  Plan
        --  incorporated  herein  by  reference  to  Exhibit  10.1  to  the
        Company's  Quarterly  Report  on  Form  10-Q for the fiscal quarter
        ended October 31, 1994.   Commission  File  No. 0-14818.

    22  Significant  Subsidiaries   of   the  Registrant,  incorporated  by
        reference to Exhibit 22 to the Company's Annual Report on Form 10-K
        for the fiscal year ended January 28, 1995.   Commission  File  No.
        0-14818.

* 23.1 Consent of KPMG Peat Marwick LLP.

* 23.2 Consent of Ernst & Young LLP.

    27 Financial Data Schedule
        (For electronic filing purposes only)
_____________________________
* Filed herewith.

<PAGE>
                               EXHIBIT INDEX
  
  4.5 Amendment, dated April 28, 1995, between Aetna Life Insurance	Company
       relating to the 9.18% Senior Notes due June 30, 1998, the Purchasers
       of  the  Registrant's  $50  million  Senior Notes due June 30, 1999,
       the commercial banks  in  the  Registrant's  $75  million  revolving
       credit facilities, due July 31, 1996, and the Company.

  10.4 Higgins Employment Agreement

  23.1 Consent of KPMG Peat Marwick LLP.

  23.2 Consent of Ernst & Young LLP.


                          AGREEMENT IN PRINCIPLE

                           As of April 28, 1995
                                                                 

Trans World Entertainment Corporation
38 Corporate Circle
Albany, New York  12203
Attn:Robert Higgins, Chairman and 
     Chief Executive Officer

Record Town, Inc.
38 Corporate Circle
Albany, New York  12203
Attn:Robert Higgins, President

               Re:  Debt Restructuring Agreement 

Gentlemen:

     Reference is hereby made  to  (i)  the  separate Credit Agreements (as
amended from time to time, the "Credit Agreement"), each dated as  of  June
11,  1993,  between  Trans  World Entertainment Corporation (formerly Trans
World Music Corp.,  the  "Company")  and,  respectively,  each of the Banks
named on the signature pages hereto (collectively, the "Banks"),  (ii)  the
7.50%  Senior  Notes  due  June 30, 1999 (as amended from time to time, the
"1993 Notes") issued by  the  Company  pursuant  to  the Note Agreement (as
amended from time to time, the "1993 Note Agreement"), dated as of July  2,
1993,  among  the  Company,  its wholly-owned subsidiary, Record Town, Inc.
("Record  Town"),  Hartford  Life   Insurance  Company  ("Hartford  Life"),
Hartford  Accident  and  Indemnity  Company  ("Hartford   Accident"),   The
Equitable  Life  Assurance Society of the United States ("Equitable Life"),
Equitable  Variable   Life   Insurance   Company   ("Equitable  Variable"),
Massachusetts Mutual Life Insurance Company ("Mass  Mutual"),  and  Phoenix
American  Life  Insurance  Company  ("Phoenix")  (Hartford  Life,  Hartford
Accident,  Equitable  Life, Equitable Variable, Mass Mutual and Phoenix are
referred to herein, collectively, as the "1993 Noteholders"), and (iii) the
9.18% Notes due June 30,  1998  (as  amended  from time to time, the "Aetna
Notes") issued by the Company pursuant to the Note and  Security  Agreement
(as  amended  from  time  to time, the "Aetna Note Agreement"), dated as of
June 20,  1991,  between  the  Company  and  Aetna  Life  Insurance Company
("Aetna").   The  1993  Noteholders  and  Aetna  are  referred  to  herein,
individually, as a "Noteholder", and collectively,  as  the  "Noteholders."
The  1993  Note  Agreement  and  the  Aetna  Note Agreement are referred to
herein, collectively, as the "Note Agreement."

     This is to confirm that each of  the Banks and each of the Noteholders
have agreed in principle to amend or restate, as  appropriate,  the  Credit
Agreement, the Notes, and the Note Agreement in accordance with the primary
terms  set  forth  in  (i)  the  Terms  for  Restructuring  of  Trans World
Entertainment Corporation, Bank and Insurance Company Debt, attached hereto
as Exhibit A (the "Term Sheet").

     The agreement of the Banks  and  the  Noteholders  to  consummate  the
restructuring contemplated by the Term Sheet (the "Proposed Restructuring")
is expressly conditioned upon the following:

          (i) the preparation, execution and delivery of documents in form,
     scope and substance satisfactory to the  Banks,  the  Noteholders  and
     their respective special counsel;

          (ii)  the  payment  by  the  Company  of  all  fees  and expenses
     (including, without limitation, all  legal  fees and expenses and full
     replenishment of any reserves in connection therewith) incurred by the
     Banks  and  the  Noteholders  in  connection  with  the   negotiation,
     preparation,   structuring   and   documentation   of   the   Proposed
     Restructuring   whether   or   not   the   Proposed  Restructuring  is
     consummated;

          (iii)the receipt of  evidence  of  the corporate power, authority
     and authorization of the parties hereto to enter into  the  agreements
     and instruments evidencing the Proposed Restructuring;

          (iv)   the  receipt  by  the  Banks  and  the  Noteholders  of  a
     satisfactory opinion of counsel  to  the  Company and Record Town with
     respect to customary matters as the  Banks  and  the  Noteholders  may
     reasonably request; and

          (v)  a  Termination  Date  (as  defined  in the Waiver Agreements
     among  the  Company, Record Town, the Banks and Noteholders) shall not
     exist under the currently existing  Waiver Agreements, and the Company
     shall deliver all customary  closing  representations  and  warranties
     including compliance with covenants as modified herein.

     The  Company and Record Town hereby acknowledge that this agreement in
principle has been executed by  each  of  the  Banks and the Noteholders in
reliance  upon  information  furnished  by  the  Company  which  is  hereby
certified  to  be  true  and  correct.   In  the  event   of   a   material
misrepresentation  or  omission  regarding such information, in addition to
any other rights the Banks and the  Noteholders may have, the Banks and the
Noteholders shall have the right to terminate this agreement in principle.

     The delivery of this letter shall  not  constitute  a  waiver  of  any
right,  power  or remedy of the Banks under the Credit Agreement, or of the
Noteholders under the Notes  or  the  Note  Purchase Agreement.  The Credit
Agreement, the Notes and the Note Purchase Agreement shall remain  in  full
force and effect and are hereby ratified and confirmed.

     This   agreement   in   principle  shall  terminate  if  the  Proposed
Restructuring has not closed on or  prior to June 30, 1995.  In furtherance
of the provisions of this agreement, any termination of this  agreement  in
principle  shall  not impair the effectiveness of the Credit Agreement, the
Notes or the Note Purchase Agreement, it being the intention of the parties
hereto that such agreements remain in full force and effect in all respects
under such circumstances.

     This Agreement may be executed  in a number of identical counterparts,
each of which for all purposes shall be deemed  an  original,  but  all  of
which  shall  constitute  collectively  one  agreement.   No  party to this
agreement shall be bound until  a  counterpart of this Agreement shall have
been executed by the Company, Record Town, each of the Banks  and  each  of
the Noteholders.

                              Very truly yours,

                              Aetna Life Insurance Company

                              By:        /s/Peter C. Nilsen
                                  Name:		Peter C. Nilsen
                                  Title:	Investment Officer


                              Hartford Life Insurance Company

                              By:        /s/Joseph H. Gareau
                                  Name:		Joseph H. Gareau
                                  Title:	Executive Vice President
								  

                              Hartford Accident and Indemnity Company

                              By:        /s/Joseph H. Gareau
                                  Name:		Joseph H. Gareau
                                  Title:	Executive Vice President

                              The Equitable Life Assurance Society 
                                 of the United States

                              By:        /s/Sheryl Rothman
                                  Name:		Sheryl Rothman
                                  Title:	Investment Officer


                              Equitable Variable Life Insurance Company

                              By:        /s/Sheryl Rothman
                                  Name:		Sheryl Rothman
                                  Title:	Investment Officer


                              Massachusetts Mutual Life Insurance Company

                              By:        /s/Richard C. Morrison
                                  Name:		Richard C. Morrison
                                  Title:	Vice President


                              Phoenix American Life Insurance Company

                              By:        /s/Michael E. Haylon
                                  Name:		Michael E. Haylon
                                  Title:	Vice President


                              Chemical Bank

                              By:        /s/Ann Kurinskas
                                  Name:		Ann Kurinskas
                                  Title:	Vice President


                              Chase Manhattan Bank, N.A.

                              By:        /s/Roger Odell
                                  Name:     Roger Odell
                                  Title:    Vice President


                              NBD Bank, N.A.

                              By:        /s/Andrew Arton
                                  Name:		Andrew Arton
                                  Title:	2nd Vice President


                              NatWest Bank N.A.
                              (formerly National Westminster Bank USA)

                              By:        /s/James Gallagher
                                  Name:		James Gallagher
                                  Title:	Vice President
<PAGE>
Agreed and Accepted:

Trans World Entertainment Corporation

By:        /s/Robert A. Helpert
    Name:     Robert A. Helpert
    Title:    Executive Vice-President


Record Town, Inc.

By:        /s/Robert A. Helpert
    Name:     Robert A. Helpert
    Title:    Executive Vice-President

                                 EXHIBIT A


                        Terms for Restructuring of
                   Trans World Entertainment Corporation
                      Bank and Insurance Company Debt


     This  Termsheet,  dated as of April 28, 1995, sets forth the terms and
conditions for the restructuring of Trans World Entertainment Corporation's
("TWE") indebtedness to (a)  each  of  Chemical Bank, Chase Manhattan Bank,
N.A., NatWest Bank N.A. (formerly National Westminster Bank  USA)  and  NBD
Bank, N.A. (collectively, the "Banks") and (b) each of Aetna Life Insurance
Company,  Hartford  Accident and Indemnity Company, Hartford Life Insurance
Company, Equitable  Variable  Life  Insurance  Company,  The Equitable Life
Assurance Society of the United States,  Phoenix  American  Life  Insurance
Company  and Massachusetts Mutual Life Insurance Company (collectively, the
"Insurance Companies").  Capitalized terms  not specifically defined herein
shall have the meanings ascribed thereto in the  respective  loan  or  note
documentation.


                I.  The Banks' Credit Facilities


A. Obligors:  TWE and Record Town, Inc. will be co-obligors.


B.  Maturity:   The  maturity of each of the Banks' credit facilities shall
                              remain July 31, 1996.


C. Reduction of Commitments:  The  aggregate  loan commitments of the Banks
                              shall  be  permanently  reduced  by   $2.6785
                              million   effective  June  30,  1995  and  an
                              additional $4.2856  million effective January
                              31, 1996.  This reduction shall be applied to
                              each  Bank  on  a  pro-  rata   basis.    All
                              borrowings under the Banks' credit facilities
                              after the restructuring will be on a pro-rata
                              basis.


D.  Interest  Rate  Increase:   The  interest  rate  on  all loans shall be
                              increased to the  greater  of  (i) Prime plus
                              1.5% per annum under each  Bank  facility  or
                              (ii) 10.5% per annum, retroactive to the date
                              of  this  Termsheet.   Default rates shall be
                              re-set at the greater of (i) 200 basis points
                              over non-default rate or (ii) 12.5%.


E.  Financial Covenants and Related Definitions:  Financial covenants shall
                                                be  amended  to  provide as
                                                follows; provided, however,
                                                that     debt     currently
                                                classified   as   long-term
                                                debt   on   the   Company's
                                                balance sheet as of January
                                                28, 1995 shall be deemed to
                                                remain   non-current    and
                                                shall  not  be considered a
                                                current  liability  of  the
                                                Company  through  July  31,
                                                1996   for    purposes   of
                                                financial          covenant
                                                calculations and all  other
                                                definitional   purposes  in
                                                this   Termsheet   and  the
                                                agreements     contemplated
                                                herein:

                              (i)   Section  6.11  of  each  Bank  facility
                              (Limitation  on   Current   Ratio)  shall  be
                              amended to read in its entirety as follows:

                                        "Permit the ratio of current assets
                                   to current liabilities of the Company to
                                   be less than 1.40 to 1.0 at the  end  of
                                   each  of  the  first,  second and fourth
                                   fiscal quarters and  1.25  to 1.0 at the
                                   end  of  the   third   fiscal   quarter,
                                   excluding    for    purposes   of   such
                                   computation of  current liabilities, the
                                   portion of the debt issued  pursuant  to
                                   the   Aetna   Agreement   and  the  Note
                                   Agreement   (as   each   is  hereinafter
                                   defined)     and     all     amendments,
                                   modifications,     refinancings      and
                                   restructurings   thereof,   shown  as  a
                                   current  liability   on   the  Company's
                                   balance sheet."

                              (ii)  Section  6.12  of  each  Bank  facility
                              (Maintenance  of  Consolidated  Tangible  Net
                              Worth)  shall  be  amended  to  read  in  its
                              entirety as follows:

                                        "Permit the  Consolidated  Tangible
                                   Net  Worth  to  be  less  than an amount
                                   equal to $103,000,000 at the end of each
                                   of  the  first  three  quarters  of each
                                   fiscal year and $112,000,000 at the  end
                                   of each fiscal year."

                              (iii)  Section  6.13  of  each  Bank facility
                              (Limitation on Debt  to Consolidated Tangible
                              Net Worth) shall be amended to  read  in  its
                              entirety as follows:

                                        "Permit  the  ratio  of  (a)  total
                                   liabilities    less   then   non-current
                                   portion  of  Subordinated  Debt  to  (b)
                                   Consolidated Tangible Net Worth plus the
                                   non-current portion of Subordinated Debt
                                   to exceed (i) 2.15  to 1.0 at any fiscal
                                   year end; (ii) 2.30 to 1.0 as of the end
                                   of each first quarterly period  for  any
                                   fiscal  year; (iii) 2.5 to 1.0 as of the
                                   end of each  second quarterly period for
                                   any fiscal year; or (iv) 3.0 to  1.0  as
                                   of  the  end  of  each  third  quarterly
                                   period  for  any  fiscal  year.  For any
                                   calculations  herein,  the  actual  cash
                                   balance shall be  reduced  by the amount
                                   in excess of $10,000  per  retail  store
                                   actually  open  for business on the date
                                   of such computation.   Such excess shall
                                   be applied to reduce accounts payable in
                                   the pro forma  computation  of  Debt  to
                                   Consolidated  Tangible  Net  Worth under
                                   this Section 6.13."

                              (iv)  Section  6.14  of  each  Bank  facility
                              (Limitation on  Inventory  Turnover) shall be
                              amended to read in its entirety as follows:

                                        "Permit Inventory Turnover to  fall
                                   below  the  following amounts at the end
                                   of the following fiscal quarters to each
                                   fiscal year:

                                   Fiscal Quarter          Amount

                                        first               .30  
                                        second              .60  
                                        third               .70  
                                        fourth             1.4"  

                              (v) Section 5.9 of  each Bank facility (Fixed
                              Charge Ratio) shall be amended to read in its
                              entirety as follows:

                                        "Maintain, at the end  of  each  of
                                   the   first,  second  and  third  fiscal
                                   quarters    for    each    fiscal   year
                                   Consolidated Income Available for  Fixed
                                   Charges   of   not  less  than  120%  of
                                   Consolidated  Fixed   Charges   for  the
                                   immediately  preceding  12-month  period
                                   and, at the end of the fiscal year  then
                                   ending,  Consolidated  Income  Available
                                   for  Fixed Charges of not less than 115%
                                   of Consolidated  Fixed  Charges  for the
                                   immediately preceding 12-month period."

                              (vi) The definition  of  Consolidated  Income
                              Available  for Fixed Charges shall be amended
                              to read in its entirety as follows:

                                        "Consolidated Income  Available for
                                   Fixed  Charges"  with  respect  to   the
                                   Company and all Restricted Subsidiaries,
                                   means  for  any  period the sum of:  (1)
                                   Consolidated EBITDA  and  (2)  all fixed
                                   minimum rent  expenses  of  real  estate
                                   leases,  in  each  case  determined on a
                                   Consolidated basis."

                              (vii)  A  new   definition  for  Consolidated
                              EBITDA shall be added as follows:

                                        "Consolidated EBITDA"  means,  with
                                   respect  to  the Company for any period,
                                   the  Consolidated  Net   Income  of  the
                                   Company for such  period  plus,  to  the
                                   extent   deducted  in  determining  such
                                   Consolidated  Net  Income,  depreciation
                                   and   amortization   expense,   interest
                                   expenses with  respect  to the Company's
                                   liabilities for borrowed money, and  all
                                   Federal,   state   and   foreign  income
                                   taxes."

                              (viii)   The   definition   of   Consolidated
                              Adjusted  Net  Income  shall  be  deleted and
                              replaced in its entirety with  the  following
                              new definition:

                                        "Consolidated  Net  Income"  means,
                                   for any period, the aggregate net income
                                   of  the  Company  for  such  period on a
                                   consolidated   basis,    determined   in
                                   accordance  with  GAAP,  provided   that
                                   there shall be excluded therefrom, after
                                   giving effect to any related tax effect,
                                   (a) gains and losses from Asset Sales or
                                   reserves  relating  thereto,  (b)  items
                                   classified     as    extraordinary    or
                                   nonrecurring        (including       any
                                   restructuring   reserves),    (c)    the
                                   writeoff of deferred financing costs and
                                   (d)  the cumulative effect of changes in
                                   accounting  principles  in  the  year of
                                   adoption of such change."

                              (ix) A new covenant shall be added  providing
                              that    the    Company   shall   not   permit
                              Consolidated  EBITDA  to  be  less  than  the
                              following amounts  for  any  of the following
                              periods:

                              For the period from January 29, 1995 to April
                                29, 1995            ($1,000,000)

                              For the period from January 29, 1995 to  July
                                29, 1995            ($2,000,000)

                              For  the  period  from  January 29,  1995 to
                                October 28, 1995    ($2,000,000)

                              For  the  period  from  January 29,  1995 to
                                February 3, 1996    $24,000,000

                              For  the  period from February 4, 1996 to May
                                4, 1996 ($1,000,000)


F. Mandatory Clean-Down:  Provisions shall be added to the Bank  facilities
                              requiring that (i) all cash of the Company in
                              excess  of  $10  million be applied to reduce
                              the loans (on a pro-rata basis) from December
                              15 through December 25  of each year and (ii)
                              there will be no outstanding  balances  under
                              any   of  the  Bank  facilities  (other  than
                              outstanding Letters of  Credit)  for a period
                              of  15  consecutive   days  (the  "Clean-Down
                              Period"), which Clean-Down  Period  may  take
                              place  at  any  time  between December 25 and
                              January 31 of each fiscal year.


G. Prepayment Penalties:  There shall be no prepayment penalties under  any
                              Bank    facility   or   for   reductions   of
                              commitments.



H. Intercreditor True-Up:  There  shall  be  no  permanent reduction in the
                              Bank   facility   commitments   unless   such
                              reductions   are    matched    by    pro-rata
                              amortization   payments   on   the  Insurance
                              Company   Notes.     There    shall   be   no
                              amortization  payments   on   the   Insurance
                              Company   Notes   unless  such  payments  are
                              matched  by   pro-rata  permanent  commitment
                              reductions under the Bank facilities.  It  is
                              the  intent  of the parties that all payments
                              to either the  Banks  or Insurance Companies,
                              other than payments on  the  revolving  loans
                              and  interest payments, shall be shared among
                              the  Banks  and   Insurance  Companies  on  a
                              pro-rata  basis.   The  Banks  and  Insurance
                              Company shall  enter  into  an  Intercreditor
                              Agreement providing for a "true-up" mechanism
                              whereby  upon  a triggering event thereunder,
                              paydowns on the  Bank facilities or Insurance
                              Company Notes shall be shared pro-  rata,  to
                              the  extent  necessary  to  re-establish  the
                              ratio  of Bank debt to Insurance Company debt
                              of 75:65.


I. Termination of Waiver Agreement:  The Waiver Agreement shall be extended
                                     until  June  30,  1995  and  shall  be
                                     terminated effective upon the  closing
                                     of   the   transactions   contemplated
                                     hereby;  the  covenants  in the Waiver
                                     Agreement shall  be  incorporated into
                                     the Bank facilities, to the extent not
                                     inconsistent with the other provisions
                                     of this Termsheet, provided  that  the
                                     store  opening  and  closing covenants
                                     and lease  covenants  will be modified
                                     to be consistent with  TWE's  business
                                     plan;    prior   defaults   shall   be
                                     permanently waived.


J. Other Warranties and  Covenants:   Additional  changes  shall be made to
                                   provisions in Articles 5 and  6  of  the
                                   Bank facilities, which changes have been
                                   agreed  to  in principle pursuant to the
                                   draft of such provisions dated April 24,
                                   1995  by  counsel   for  the  Banks,  as
                                   modified by agreement by the  Banks  and
                                   TWE.


K. Fees:  TWE shall pay a restructuring fee  of  1/4  of  a  point  on  the
                              outstanding  principal  balance  of  the Bank
                              loans, such fee to be paid at Closing.


L. Other Terms:  TWE  shall  maintain  its  cash management system with the
                              Banks.  If TWE obtains an  offer  from  other
                              financial   institution(s)   regarding   cash
                              management   that   TWE   believes   is  more
                              favorable to TWE, TWE  shall request that the
                              Banks match the terms and conditions of  such
                              offer.   If  the Banks do not match the terms
                              and conditions of such  offer, TWE shall have
                              the right to  transfer  its  cash  management
                              system  to such offering institution(s).  II.
                              Insurance Company Debt


A. Obligors:  TWE and Record Town, Inc. will be co-obligors.


B. Maturity:  The Insurance Company debt will mature on July 31, 1996.


C.  Amortization:   (i)   The   current   amortization   schedule  for  the
                              indebtedness  under  the   Aetna   Note   and
                              Security  Agreement,  dated  as  of  June 20,
                              1991, and amended  by Letter Agreements dated
                              as of March 5, 1992, November  17,  1992  and
                              March   10,  1994  ("Aetna  Agreement"),  for
                              fiscal  1995  shall  be  revised  to  provide
                              solely  for  one  $.625  million amortization
                              payment  on  June  30,  1995  and  one  $.999
                              million amortization payment on  January  31,
                              1996.

                              (ii)  The  current  amortization schedule for
                              the indebtedness  under  the  Note Agreement,
                              dated as of July  2,  1993,  and  amended  by
                              Amendment  No.  1,  dated  as  of January 30,
                              1994, with respect  to  the 7.5% Senior Notes
                              Due June  30,  1999  ("Note  Agreement")  for
                              fiscal  1995  shall  be  revised  to  provide
                              solely  for  one $1.6964 million amortization
                              payment  on  June  30,  1995  and  one $2.714
                              million amortization payment on  January  31,
                              1996.


D. Interest Rate Increase:  The interest rate on all Insurance Company debt
                              shall  be  increased  to  (i)  the greater of
                              Prime plus 1.5% per  annum  or (ii) 10.5% per
                              annum,  retroactive  to  the  date  of   this
                              Termsheet.   Default rates shall be re-set at
                              the greater  of  (i)  100  basis  points over
                              non-default rate or (ii) 11.5% for  the  debt
                              of  all Insurance Companies except Aetna, for
                              which the default rate shall be re-set at the
                              greater  of   (i)   150   basis  points  over
                              non-default rate or (ii) 12%.

E. Prepayment Penalties:  (i) (a) Section 2.2 of the Aetna Agreement  shall
                              be   amended  to  read  in  its  entirety  as
                              follows:

                                        "The Company  may  prepay the Notes
                                   in whole or part at any time by  payment
                                   of  (a)  interest accrued to the date of
                                   prepayment   on   the   principal  being
                                   prepaid and (b) such  principal  amount;
                                   provided,   however,   that  a  pro-rata
                                   prepayment is made  on  the notes issued
                                   pursuant to  the  Note  Agreement.   Any
                                   partial  prepayments  will be applied to
                                   the outstanding principal  amount of the
                                   Notes,  in  inverse  order  of   payment
                                   maturity.   The Company will give notice
                                   of any optional  prepayment of the Notes
                                   to each holder of the Notes at least  30
                                   days   before   the   date   fixed   for
                                   prepayment,  specifying  (1)  such date,
                                   (2) the  principal  amount  of the Notes
                                   and of such holder's Notes to be prepaid
                                   on  such  date,  and  (3)  the   accrued
                                   interest applicable to the prepayment."

                                   (b) The definition of Make-Whole Premium
                              Amount shall be deleted in its entirety.

                              (ii)  (a)  Section  5.2 of the Note Agreement
                              shall be amended to  read  in its entirety as
                              follows:

                                        "Optional repayments to  repay  the
                                   Notes,  in whole or in part, may be made
                                   by  the  Company   or  Record  Town,  in
                                   multiples of $1,000,000, at any time  at
                                   a price equal to the principal amount to
                                   be repaid together with accrued interest
                                   on the principal amount so repaid to the
                                   repayment  date; provided, however, that
                                   a pro-rata  prepayment  is  made  on the
                                   notes  issued  pursuant  to  the   Aetna
                                   Agreement.  All such optional repayments
                                   shall be allocated among the outstanding
                                   Notes  held by each holder, as nearly as
                                   may be practicable,  on a pro-rata basis
                                   in proportion to the  respective  unpaid
                                   principal amounts so held."

                                   (b)  Section  5.3  of the Note Agreement
                              shall be amended to  read  in its entirety as
                              follows:

                                        "The Company will  give  notice  of
                                   any  optional  repayment of the Notes to
                                   each holder of  the  Notes not less than
                                   30 days nor more than 60 days before the
                                   date fixed for repayment, specifying (a)
                                   such date, (b) the principal  amount  of
                                   the  Notes and of such holder's Notes to
                                   be repaid  on  such  date,  and  (c) the
                                   accrued  interest  applicable   to   the
                                   repayment.    Notice  of  the  repayment
                                   having  been  so  given,  the  principal
                                   amount of  the  Notes  specified in such
                                   notice,  together   with   the   accrued
                                   interest  thereon,  shall become due and
                                   payable on the repayment date."

                                   (c) The definition  of  Make Whole Price
                              shall be deleted in its entirety.


F.  Financial Covenants and Related Definitions:  Financial covenants shall
                                                 be amended  to  provide as
                                                 follows;         provided,
                                                 however,     that     debt
                                                 currently  classified   as
                                                 long-term   debt   on  the
                                                 Company's balance sheet as
                                                 of January  28, 1995 shall
                                                 be   deemed   to    remain
                                                 non-current  and shall not
                                                 be  considered  a  current
                                                 liability  of  the Company
                                                 through July 31, 1996  for
                                                 purposes    of   financial
                                                 covenant  calculations and
                                                 all   other   definitional
                                                 purposes in this Termsheet
                                                 and     the     agreements
                                                 contemplated herein:

                              (i) Section 4.12 of  the Aetna Agreement, and
                              Section 7.10 of the Note Agreement  (Tangible
                              Net  Worth)  shall each be amended to read in
                              their entirety as follows:

                                        "The  Company  shall  at  all times
                                   maintain Consolidated Tangible Net Worth
                                   of not less than $103,000,000 at the end
                                   of each of the first three  quarters  of
                                   each fiscal year and $112,000,000 at the
                                   end of each fiscal year."

                              (ii)  The definition of Consolidated Tangible
                              Net Worth in each  of the Aetna Agreement and
                              the Note Agreement shall be amended  to  read
                              in their entirety as follows:

                                        "Consolidated  Tangible  Net Worth"
                                   shall mean, at  any  time, the amount by
                                   which (i) all  amounts  that  would,  in
                                   conformity  with  GAAP,  be  included in
                                   shareholders' equity on the Consolidated
                                   Balance Sheets  of  the  Company exceeds
                                   (ii) the  aggregate  amount  carried  as
                                   consolidated  assets on the books of the
                                   Company for goodwill, licenses, patents,
                                   trademarks,  unamortized  debt  discount
                                   and expense,  and  other  intangibles as
                                   determined in conformity with GAAP,  for
                                   cost  of  investments  in  excess of net
                                   assets at the time of acquisition by the
                                   Company, and  for  any  write-up  in the
                                   book value of any assets of the  Company
                                   resulting   from   reevaluation  thereof
                                   subsequent to the date hereof."

                              (iii) A new covenant  shall  be added to each
                              of the Aetna Agreement and the Note Agreement
                              as follows:

                                        "The Company shall not  permit  the
                                   ratio of (a) total liabilities less then
                                   non-  current  portion  of  Subordinated
                                   Debt  to  (b)  Consolidated Tangible Net
                                   Worth plus  the  non-current  portion of
                                   Subordinated Debt to exceed (i) 2.15  to
                                   1.0 at any fiscal year end; (ii) 2.30 to
                                   1.0   as   of  the  end  of  each  first
                                   quarterly period  for  any  fiscal year;
                                   (iii) 2.5 to 1.0 as of the end  of  each
                                   second  quarterly  period for any fiscal
                                   year; or (iv) 3.0  to  1.0 as of the end
                                   of each third quarterly period  for  any
                                   fiscal   year.    For  any  calculations
                                   herein, the actual cash balance shall be
                                   reduced  by  the  amount  in  excess  of
                                   $10,000 per  retail  store actually open
                                   for  business  on  the  date   of   such
                                   computation.    Such   excess  shall  be
                                   applied to  reduce  accounts  payable in
                                   the pro forma  computation  of  Debt  to
                                   Consolidated  Tangible  Net  Worth under
                                   this Section ____.  For purposes of this
                                   Section ____,  "Subordinated Debt" shall
                                   mean all  indebtedness  of  the  Company
                                   which   is   subordinated  in  right  of
                                   payment  to  all   indebtedness  of  the
                                   Company under the Notes."

                              (iv) The  following  covenant  shall  (a)  be
                              added  to the Aetna Agreement and (b) replace
                              in its  entirety  Section  7.23  of  the Note
                              Agreement:

                                        "The  Company  shall   not   permit
                                   Inventory  Turnover  to  fall  below the
                                   following  amounts  at  the  end  of the
                                   following fiscal quarters to each fiscal
                                   year:

                                   Fiscal Quarter          Amount

                                        first               .30  
                                        second              .60  
                                        third               .70  
                                        fourth             1.4"  


                              (v) Section 4.11 of the Aetna  Agreement  and
                              Section  7.9  of  the  Note  Agreement (Fixed
                              Charge Ratio)  shall  be  amended  to read in
                              their entirety as follows:

                                        "The Company shall maintain, at the
                                   end of each of  the  first,  second  and
                                   third  fiscal  quarters  for each fiscal
                                   year Consolidated  Income  Available for
                                   Fixed Charges of not less than  120%  of
                                   Consolidated   Fixed   Charges  for  the
                                   immediately  preceding  12-month  period
                                   and, at the end  of the fiscal year then
                                   ending,  Consolidated  Income  Available
                                   for Fixed Charges of not less than  115%
                                   of  Consolidated  Fixed  Charges for the
                                   immediately preceding 12-month period."

                              (vi) The  definition  of  Consolidated Income
                              Available for Fixed Charges in  each  of  the
                              Aetna  Agreement and the Note Agreement shall
                              be  amended  to  read   in  its  entirety  as
                              follows:

                                        "Consolidated Income Available  for
                                   Fixed   Charges"  with  respect  to  the
                                   Company and all Restricted Subsidiaries,
                                   means for any  period  the  sum of:  (1)
                                   Consolidated EBITDA and  (2)  all  fixed
                                   minimum  rent  expenses  of  real estate
                                   leases, in  each  case  determined  on a
                                   Consolidated basis."

                              (vii)  A  new  definition  for   Consolidated
                              EBITDA  shall  be  added to each of the Aetna
                              Agreement and the Note Agreement as follows:
                              
                              "Consolidated EBITDA" means,  with respect to
                              the Company for any period, the  Consolidated
                              Net  Income  of  the  Company for such period
                              plus, to the  extent  deducted in determining
                              such Consolidated  Net  Income,  depreciation
                              and  amortization  expense, interest expenses
                              with respect to the Company's liabilities for
                              borrowed money,  and  all  Federal, state and
                              foreign income taxes."

                                   
                              (viii)   The   definition   of   Consolidated
                              Adjusted Net Income  in  each  of  the  Aetna
                              Agreement  and  the  Note  Agreement shall be
                              deleted and replaced in its entirety with the
                              following new definition:
                              
                                   "Consolidated Net Income" means, for any
                              period,  the  aggregate  net  income  of  the
                              Company for  such  period  on  a consolidated
                              basis, determined in  accordance  with  GAAP,
                              provided   that   there   shall  be  excluded
                              therefrom, after giving effect to any related
                              tax effect, (a)  gains  and losses from Asset
                              Sales or reserves relating thereto, (b) items
                              classified as extraordinary  or  nonrecurring
                              (including  any  restructuring reserves), (c)
                              the writeoff of  deferred financing costs and
                              (d)  the  cumulative  effect  of  changes  in
                              accounting principles in the year of adoption
                              of such change."


                              (ix) (a) Section 4.2 of the  Aetna  Agreement
                                   shall be deleted in its entirety.

                                   (b)  Section  7.5  of the Note Agreement
                                   shall be deleted in its entirety.

                                   (c) Section 7.24  of  the Note Agreement
                                   shall be deleted in its entirety.

                              (x) A new covenant shall be  added  providing
                              that    the    Company   shall   not   permit
                              Consolidated  EBITDA  to  be  less  than  the
                              following amounts  for  any  of the following
                              periods:

                              For the period from January 29, 1995 to April
                                29, 1995             ($1,000,000)

                              For the period from January 29, 1995 to  July
                                29, 1995             ($2,000,000)

                              For  the  period  from  January  29,  1995 to
                                October 28, 1995     ($2,000,000)

                              For  the  period  from  January 29,  1995 to
                                February 3, 1996     $24,000,000

                              For the period from February 4, 1996  to  May
                                4, 1996($1,000,000)

G. Intercreditor True-Up:  There shall be no  permanent  reduction  in  the
                              bank   facility   commitments   unless   such
                              reductions    are    matched    by   pro-rata
                              amortization   payments   on   the  Insurance
                              Company   Notes.    There   shall    be    no
                              amortization   payments   on   the  Insurance
                              Company  Notes   unless   such  payments  are
                              matched  by  pro-rata  permanent   commitment
                              reductions  under the Bank facilities.  It is
                              the intent of  the  parties that all payments
                              to either the Bank  or  Insurance  Companies,
                              other  than  payments  on the revolving loans
                              and interest payments,  shall be shared among
                              the  Banks  and  Insurance  Companies  on   a
                              pro-rata  basis.   The  Banks  and  Insurance
                              Company  shall  enter  into  an Intercreditor
                              Agreement providing for a "true-up" mechanism
                              whereby upon  a  triggering event thereunder,
                              paydowns on the Bank facilities or  Insurance
                              Company  Notes  shall be shared pro- rata, to
                              the  extent  necessary  to  re-establish  the
                              ratio of Bank debt  to Insurance Company debt
                              of 75:65.


H. Termination of Waiver Agreement:  The Waiver Agreement shall be extended
                                     until  June  30,  1995  and  shall  be
                                     terminated effective upon the  closing
                                     of   the   transactions   contemplated
                                     hereby;  the  covenants  in the Waiver
                                     Agreement shall  be  incorporated into
                                     the Insurance Company note agreements,
                                     to the extent  not  inconsistent  with
                                     the    other    provisions   of   this
                                     Termsheet,  provided  that  the  store
                                     opening  and   closing  covenants  and
                                     lease covenants will be modified to be
                                     consistent with TWE's  business  plan;
                                     prior  defaults  shall  be permanently
                                     waived.


I. Fees:  TWE shall  pay  a  restructuring  fee  of  1/4  of a point on the
                              outstanding   principal   balance   of    the
                              Insurance  Company  debt, such fee to be paid
                              at Closing.


J. Other Terms:  All other  terms  and  provisions of the Insurance Company
                              note  agreements  shall   remain   unchanged,
                              except   to   the   extent  necessary  to  be
                              consistent with  the  provisions specifically
                              set forth above, including that  the  changes
                              to  articles  5  and 6 of the Bank facilities
                              referred to  in  Section  I.J  above shall be
                              reasonably agreeable to the  Noteholders  and
                              shall  be  incorporated  into  the  Insurance
                              Company note agreements.


                           EMPLOYMENT AGREEMENT

	AGREEMENT,  dated  January  30,  1995,  by  and  between  TRANS   WORLD
ENTERTAINMENT  CORP.,  a  New York corporation with offices at 38 Corporate
Circle, Albany, New York 12203,  (together  with RECORD TOWN, INC., and its
other subsidiaries, the "Company"), and ROBERT J. HIGGINS, whose address is
54 Sunset Boulevard, Albany, New York ("Higgins").

	WHEREAS, the  parties  hereto  did  enter  into  a  certain  employment
agreement  dated  as of February, 1994 (the "Employment Agreement"), a copy
of which is attached hereto as Exhibit "A"; and

	WHEREAS, the company believes that  it  is essential to the future well
being of the Company that  Higgins  be  retained  as  President  and  Chief
Executive Officer; and

	WHEREAS,  the  previous employment agreement between the parties is due
to terminate on January 31, 1995  and  it  is  the desire of the parties to
extend the terms thereof;

	NOW, THEREFORE, the Company and Higgins agree as follows:

	1.  The Employment Agreement is hereby extended through the fiscal year
ending January 1996 and any reference in said agreement to January 31, 1995
shall be changed to January 31, 1996, and except for  the  change  in  such
date, shall continue to be in full force and effect until January 31, 1996.

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

WITNESS:                        TRANS WORLD ENTERTAINMENT  CORP.
                                RECORD TOWN, INC.

BY:/S/Robin Blaauboer 			BY:/S/Matthew H. Mataraso



WITNESS:                        ROBERT J. HIGGINS

BY:/S/Daniel Gerron             /S/Robert J. Higgins

<PAGE>
EXHIBIT A

                           EMPLOYMENT AGREEMENT

	AGREEMENT,  dated  as  of  February 1, 1994, by and between TRANS WORLD
MUSIC CORP., a New York  corporation  with  offices at 38 Corporate Circle,
Albany, New York 12203, (together with RECORD TOWN,  INC.,  and  its  other
subsidiaries,  the  "Company"),  and ROBERT J. HIGGINS, whose address is 54
Sunset Boulevard, Albany, New York ("Higgins").

	WHEREAS, Higgins  has  unique  knowledge  of  business  and competitive
position of the Company, has special expertise in the management and future
planning of its affairs, and has helped in the past to develop the image of
said business; and

	WHEREAS, it is regarded as essential by the  Company  that  Higgins  be
available to aid in its management and planning in the future; and

	WHEREAS, a previous employment agreement terminated on January 31, 1994
and it is the desire of the parties to extend the terms thereof.

	NOW, THEREFORE, the Company and Higgins agree as follows:

	1.   SCOPE  OF  EMPLOYMENT.   The  Company  agrees to, and hereby does,
employ Higgins in accordance with  the terms and conditions hereinafter set
forth.  The scope of said employment, and the duties  and  responsibilities
to  be  performed by Higgins shall consist of the general direction and the
determination of policies for the  conduct  of the business of the Company,
such  duties  and  responsibilities  to  be   performed   by   Higgins   in
collaboration  with  directors  and  executive  officers  of  the  Company.
Higgins  intends  and  expects  that at all times during said employment he
will serve as a director of  the  Company and hold the positions and titles
of President and Chief Executive Officer.  If the Board of Directors should
fail to elect him President and Chief  Executive  Officer,  or  if  Higgins
should  have  a  policy  dispute  with  the  Board  of Directors, or if the
shareholders should fail to elect  him  a  director, Higgins shall have the
right, at his election, to  terminate  this  Agreement  or  to  change  his
position  to  that  of  consultant   and advisor, as described in Section 5
below.  The period of  such  employment  as  an  officer or consultant (the
"Employment Period") shall commence upon the date of this Agreement and end
on January 31, 1995, or at such earlier time as may be provided hereinabove
or in Sections 4 and 6 below.

	2.  DUTIES OF HIGGINS.  Higgins agrees to such employment and agrees to
furnish services to the Company as set  forth  in  Section  1  above.   The
Company  recognizes  that Higgins has and, it is anticipated, will continue
to have throughout  the  Employment  Period,  investments  and interests in
enterprises other than the Company.  Higgins may pursue such activities but
only to the extent that they are non-competitive (as described in Section 7
below) with the business of the Company  and  do  not  interfere  with  the
performance  of  his  duties  under  this Agreement.  During the Employment
Period, the Company shall furnish  to  Higgins office space and secretarial
and other office personnel on a level commensurate with a senior  executive
position  to  assist  him  with  his  duties  and his personal investments.
Higgins' base of  operations  during  the  Employment  Period  shall not be
changed without his prior written consent, but  he  shall  travel  for  the
benefit of the Company, as necessary.

	3.   COMPENSATION.   The minimum base salary of Higgins shall be at the
rate of $550,000  per  annum.   Higgins'  base  salary  shall be payable in
substantially equal monthly or more  frequent  installments  in  accordance
with  the  Company's  customary payroll practice for its senior executives.
In addition:

		(a)  Higgins  shall  be  entitled  to  reimbursement  for  expenses
reasonably  and  necessarily  incurred  by   him  in  connection  with  the
performance of his duties  under  this  Agreement.   Without  limiting  the
generality  of  the  foregoing,  the  Company  deems  it  to be in its best
interest for Higgins  to  meet  with,  and  entertain  in a social setting,
business associates, investors, customers, and other persons with whom  the
Company  has or may have a business or financial relationship.  The Company
shall  pay  throughout  the  Employment  Period  all  reasonable  expenses,
including initiation fees and dues, related to his membership in the social
clubs and other organizations used for such purposes.

		(b) During the Employment Period and upon retirement, Higgins shall
be entitled to such benefits as are provided on a non-discriminatory basis,
relative to base salary, to senior  executive officers of the Company under
any retirement, medical, or other employment benefit or incentive  plan  or
pursuant  to  other  understandings.   He  shall  also  be provided with an
automobile and shall be  entitled  to  all  fringe benefits and perquisites
which he enjoys on the date of this Agreement or which he received from the
Company in the past or such additional fringe benefits that may be bestowed
on senior executive officers in the future.

		(c) The Company agrees to reimburse Higgins for  premiums  paid  by
him  for  one  or more life insurance policies, up to a maximum of $150,000
per annum.

		(d) Higgins shall be  entitled  to  participate  in any bonus pool,
stock option, stock award, stock purchase, or other stock plans adopted  by
the Company for its executives.

	4.   ACCELERATION  OF  COMPENSATION.  (a) In the event there shall be a
change in the present  control  of  the  Company, other than one attributed
solely to Higgins' sale of shares, then Higgins shall  have  the  sole  and
exclusive  option, exercisable in writing at any time during the Employment
Period after such event, (i) to  terminate this Agreement and receive, as a
lump sum payment payable within sixty (60) calendar days,  2.99  times  the
average  of  the aggregate base and incentive compensation paid to Higgins,
over the preceding five years,  grossed  up  to cover any excise taxes that
may be payable by Higgins; or (ii)  to  change  his  position  to  that  of
consultant  and  advisor, as described in Section 5 below.  For the purpose
of this  Agreement  the  term  "control"  shall  have  the  same meaning as
presently defined in Reg. 240.12b-2 under the Securities  Exchange  Act  of
1934, as amended.

		(b)  Upon Higgins' death during the Employment Period, the heirs or
legal representatives of Higgins shall  be  entitled  to receive, as a lump
sum payment payable within sixty (60) calendar  days  of  his  death,  2.99
times  the average of the aggregate base and incentive compensation paid to
Higgins over the preceding five years.

	5.  EMPLOYMENT AS CONSULTANT.  Upon the election of Higgins as a result
of a change of  position  under  Section  1,  the election of Higgins under
Section 4, or the election of the Company  under  Section  6,  the  Company
agrees  to  retain  Higgins  and  Higgins  agrees to serve in a position of
consultant and advisor to  the  Company  (with  or without retention of his
position as President or Chief Executive Officer or as a director,  at  the
election  of  the  Company), for a period commencing upon such election and
ending on January 31, 1995.  During  the period of consulting and advising,
Higgins shall render consulting and advisory services in  matters  relating
to  business  activities of the nature which were carried on by the Company
during the period of his employment  by the Company.  Higgins shall perform
such consulting and advisory services and  attend  meetings,  as  and  when
reasonably requested by the Company in advance, provided that Higgins shall
not  be  required  to devote thereto in the aggregate more than 30 days per
year and, notwithstanding Section 7 below,  that he shall be free to engage
in any other business or enter into any other employment.   He  shall  have
discretion  in choosing the times and places of performance of his services
to the  Company  compatible  with  his  other  activities.  Compensation to
Higgins under this Section 5 shall continue to be due from the  Company  as
if Higgins were employed in a capacity under Section 1 hereof.

	6.  DISABILITY.  In  the  event  of  disability  of  Higgins either the
Company or Higgins or his representative may give thirty (30) days  written
notice  to  the  other  of  its  or  his  intention to terminate the active
employment of Higgins hereunder because  of  such disability.  In the event
Higgins' active employment is terminated pursuant to this  Section  6,  the
Company  may,  at  its option, pay Higgins all base salary then due and all
base salary payable to him as if he were in the employ of the Company until
January 31, 1995 or may elect to  change his position to that of consultant
pursuant to Section 5 above.  "Disability" of Higgins for the  purposes  of
this paragraph shall not be considered to be effective unless and until all
of  the following conditions are met:  (a) Higgins shall be determined by a
medical doctor selected by  Higgins  and  the  Company  to be physically or
mentally incapable (excluding infrequent  and  temporary  absences  due  or
ordinary  illnesses) of properly performing the services required of him in
a ccordance with his obligations  hereunder;  and (b) such incapacity shall
exist for more than  120  days,  as  determined  by  such  doctor,  in  the
aggregate, during any period of twelve consecutive months.

	7.   NON-COMPETE  COVENANT.  Higgins agrees that, except as provided in
Section 5 or as allowed by Section 2,  he will not (a) during the period he
is employed by the Company under this Agreement or otherwise engage in,  or
otherwise  directly or indirectly be employed by, or act as a consultant or
lender to, or be a director,  officer,  employee, owner, or partner of, any
other  business  or  organization,  whether  or  not   such   business   or
organization  now  is  or shall then be competing with the Company; and (b)
for a period of ninety  (90)  days  after  he  ceases to be employed by the
Company under this Agreement or otherwise, directly or  indirectly  compete
with  or be engaged in the same business as the Company, or be employed by,
or act as consultant or lender  to  ,  or be a director, officer, employee,
owner, or partner of, any business or organization which, at  the  time  of
such  cessation,  competes  with  or  is  engaged  in the same business the
Company, except that in each case the provisions of this Section 7 will not
be deemed  breached merely because  Higgins  owns  not more than 10% of the
outstanding common  stock  of  a  corporation,  if,  at  the  time  of  its
acquisition  by  Higgins,  such  stock  is  listed on a national securities
exchange,  is  reported  on   NASDAQ,   or   is  regularly  traded  in  the
over-the-counter market by a member of a national securities exchange.

	8.  ASSUMPTION OF OBLIGATIONS BY SUCCESSORS.  Without limiting Higgins'
other rights hereunder, (a) if there shall be a consolidation or merger  of
the  Company  with or into any other corporation, the terms, covenants, and
conditions of the Agreement  shall  be  kept  and performed by that company
which shall be formed by, or result from, any such consolidation or merger,
as fully and effectually as if such successor company had been the original
party to this Agreement; and  (b)  if  the  Company  effects  any  sale  or
transfer  of  all, or substantially all of its properties and assets to any
other company, such  transferee  shall,  as  a  condition of such transfer,
assume and observe  all  the  terms,  covenants,  and  conditions  of  this
Agreement with the same force and effect as if such transferee had been the
original party to this Agreement.

	9.   REMEDIES  OF  HIGGINS.   If  there  shall  be  any  breach of this
Agreement by  the  Company,  and  Higgins  shall  institute  any action (or
counterclaim) in  connection  therewith,  Higgins  shall  be  entitled,  if
successful  in  such  action  or  if  the  Company  sues  and if Higgins is
successful in that action, to recover as damages the discounted value (at a
rate of 6%) of all amounts unpaid  under this Agreement, or Higgins may, at
his election, recover  as  damages  each  monthly  payment  of  salary  and
additional  compensation  at  such time as it becomes payable or would have
become payable under the terms  of  this  Agreement, and the Company agrees
not only to pay such sums, but, in addition thereto,  interest  thereon  at
the prime rate then in effect, until such payment is made, plus any and all
reasonable  counsel  fees  (not  exceeding  15%  of  the  total  recovery),
disbursements,  and other legal expenses incurred by Higgins (regardless of
whether the same are taxable costs)  in any action undertaken by Higgins to
recover any unpaid amounts  or damages.  In any such action, the fact  that
Higgins  did  or  did  not  seek  or engage in other employment or in other
activities shall not  affect,  reduce  or  mitigate  the amount of recovery
allowable to Higgins.  In addition to any other payments to  which  Higgins
may be entitled, the Company shall also be liable to Higgins for any monies
which  would be due him under any fringe benefit plan of the Company, as if
said  plan  and  Higgins'  status   as   an  employee  thereunder  and  his
compensation immediately prior to such breach had continued in effect until
the end of the term of this Agreement as the same may have been theretofore
extended.  Higgins' rights hereunder shall, upon his death, accrue  to  his
legal representatives or to his designated beneficiary.

	10.   INVENTIONS  AND  DISCOVERIES.   Higgins  hereby gives and, in the
event the consent of others  is  necessary,  agrees to cause such others to
give, the Company the right to use in its business,  any  ideas,  research,
concepts,   discoveries,   processes,   inventions,   devices,  methods  of
manufacturing or improvements  of  any  of  the  foregoing  relating to any
product, item or business of the Company discovered or developed by Higgins
alone or in conjunction with others, prior to or subsequent to the date  of
this  Agreement  and  during  the  Employment  Period,  whether patentable,
copyrightable or not.  Higgins understands  and expressly agrees that if he
breaches any of the provisions of this Section 10, the Company  shall  have
the  right to require Higgins' specific performance of al acts necessary to
effect the intent and  purpose  of  all  provisions  of this Section 10, in
addition to any other of the Company's rights and remedies.

	11.  INJUNCTIVE RELIEF.  Because Higgins shall acquire by reason of his
employment and association with the Company an extensive knowledge  of  the
Company's  trade  secrets,  suppliers,  procedures,  and other confidential
information, the parties hereto recognize that  in the event of a breach or
threat of breach by Higgins  of  the  terms  and  provisions  contained  in
Sections  7 and 10, monetary compensation alone to the Company would not be
an adequate remedy for breach of those terms and provisions.  Therefore, it
is agreed that in the  event  of  a  breach  for  threat of a breach of the
provisions of Sections 7 or 10 by Higgins, the Company shall  be  entitled,
in  addition to provable damages, to an immediate injunction from any court
of competent jurisdiction restraining Higgins from committing or continuing
to commit a breach of  such  provisions  without  the showing or proving of
actual damages.  Higgins hereby waives any right he may have to require the
Company to post a bond or other security with  respect  to  obtaining  o  r
continuing any such injunction or temporary restraining order.

	12.   TERMINATION  BY  COMPANY.  If Higgins commits any act or omits to
take any action  involving  fraud,  embezzlement,  theft, dishonesty, gross
misconduct or material breach of his fiduciary duty to the Company, to  the
material detriment of the Company, the Company shall have the right to give
immediate  notice  of termination of the Agreement, whereupon Higgins shall
not be entitled to any further  compensation other than amounts received in
retirement benefits.

	13.  NOTICE OF BREACH.  Higgins shall not be deemed to be in breach  of
any  of the provisions of this Agreement unless (a) the Company shall first
give written notice to him  at  his  home address, specifying in detail the
breach; and (b) such breach shall not be  corrected  or  cured  by  Higgins
within thirty days following his receipt of such notice.

	14.  REPRESENTATION BY HIGGINS.  Higgins represents and warrants to the
Company  that  he  is  under  no  contractual or other restriction which is
inconsistent with his execution of  this  Agreement, the performance by him
of his duties under this Agreement, or the  other  rights  of  the  Company
under this Agreement.

	15.   MODIFICATION.  This Agreement sets forth the entire understanding
of this parties  with  respect  to  the  employment  of  Higgins and may be
modified only by a written instrument duly executed by each party.

	16.  NOTICES.  Any notice or other communication required or  permitted
to be given hereunder shall be in writing and shall be mailed by registered
mail  or  delivered  against receipt (to the attention of the Secretary, in
the case of the Company) to the  address of the party first above set forth
or to such other address as the party shall have furnished  in  writing  in
accordance  with  the  provisions  of this Section 16.  Any notice or other
communication mailed by registered mail  shall  be deemed given at the time
of registration thereof.

	17.  PARTIES BOUND BY AGREEMENT.  This Agreement is not  assignable  by
Higgins.   None of Higgins' rights under this Agreement shall be subject to
any encumbrance or the claims  of Higgins' creditors.  This Agreement shall
be binding upon the heirs and legal representatives of Higgins and shall be
binding upon an inure to the benefit of the Company,  its  successors,  and
assigns,  and shall likewise inure to the benefit of Higgins, his heirs and
legal representative.

	18.  GOVERNING LAW.  This Agreement  shall be governed by and construed
in accordance with the laws of the State of New York.

	19.  PARTIAL INVALIDITY.  The invalidity  or  unenforceability  of  any
particular   provision  of  this  Agreement  shall  not  affect  the  other
provisions hereof and this Agreement shall  be construed in all respects as
if such invalid or unenforceable provision were omitted.

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

WITNESS:                            TRANS WORLD MUSIC CORP.
                                    RECORD TOWN, INC.

BY: /S/Paul A. Cardinal	 			By:  /S/Matthew H. Mataraso



WITNESS:                            ROBERT J. HIGGINS

BY: /S/Paul A. Cardinal 			/S/Robert J. Higgins

<PAGE>
       														Exhibit 23.1	   
	        									        	------------
 
                 Consent of Independent Auditors

We consent to  incorporation  by  reference  in the registration statements
(No. 33-14572, No. 33- 40399, No. 33-51094 and No. 33-51516)  on  Form  S-8
pertaining  to  the  1986 Incentive and Non-Qualified Stock Option Plan and
1990  Stock  Option  Plan   for   Non-Employee  Directors  of  Trans  World
Entertainment Corporation of our report dated March 24, 1995,  relating  to
the  consolidated balance sheet of Trans World Entertainment Corporation as
of January 28, 1995,  and  the  related  consolidated statements of income,
shareholders' equity, and cash flows for the fiscal year then ended,  which
report  appears in the Annual Report on Form 10-K for the fiscal year ended
January 28, 1995.


                                                 KPMG Peat Marwick LLP

Albany, New York
April 28, 1995

<PAGE>
                                                           Exhibit 23.2
														   ------------

                 Consent of Independent Auditors

We consent to the incorporation by reference in the Registration Statements
(Form  S-8  No.  33-14572,  No.  33-40399,  No.  33-51094 and No. 33-51516)
pertaining to the 1986  Incentive  and  Non-Qualified Stock Option Plan and
1990  Stock  Option  Plan  for  Non-Employee  Directors  of   Trans   World
Entertainment  Corporation of our report dated March 24, 1994, with respect
to the  consolidated  financial  statements  of  Trans  World Entertainment
Corporation included in the Annual Report (Form 10-K) for  the  year  ended
January 28, 1995.

   
                                                  ERNST & YOUNG LLP

Syracuse, New York
April 28, 1995

<TABLE> <S> <C>

<ARTICLE>		5
<LEGEND>		THIS SCHEDULE CONTAINS DATA EXTRACTED FROM THE CONSOLIDATED
				BALANCE  SHEETS,  AND THE CONSOLIDATED STATEMENTS OF INCOME
				AND IS  QUALIFIED  IN  ITS  ENTIRETY  BY  REFERENCE TO SUCH
				FINANCIAL STATEMENTS.

<CIK>			0000795212
<NAME>			TRANS WORLD ENTERTAINMENT CORPORATION
<MULTIPLIER>	1,000
       			
<CAPTION>
                    					Amount
Item Description        (in thousands, except per share data)
- -----------------		-------------------------------------
<S>							      <C>
<FISCAL-YEAR-END>				  JAN-28-1995
<PERIOD-START>                    JAN-30-1994
<PERIOD-END>					  JAN-28-1995
<PERIOD-TYPE>					  12-MOS
<CASH>							  90,091
<SECURITIES>					  0
<RECEIVABLES>                     9,176
<ALLOWANCES>	                  0
<INVENTORY>                       222,358
<CURRENT-ASSETS>                  328,976
<PP&E>                            182,262
<DEPRECIATION>                    85,620
<TOTAL-ASSETS>                    426,939
<CURRENT-LIABILITIES>             235,545
<BONDS>                           66,441
             0
                       0
<COMMON>                          97
<OTHER-SE>                        119,883
<TOTAL-LIABILITY-AND-EQUITY>      426,939
<SALES>                           536,840
<TOTAL-REVENUES>                  536,840
<CGS>                             341,422
<TOTAL-COSTS>                     341,422
<OTHER-EXPENSES>                  196,569
<LOSS-PROVISION>                  0
<INTEREST-EXPENSE>                9,540
<INCOME-PRETAX>               	  (10,691)
<INCOME-TAX>                      (4,435)
<INCOME-CONTINUING>               0
<DISCONTINUED>                    0
<EXTRAORDINARY>                   0
<CHANGES>						  0
<NET-INCOME>                      (6,256)
<EPS-PRIMARY>                     (.64)
<EPS-DILUTED>                     (.64)
        

</TABLE>


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