ROSES STORES INC
10-K, 1995-04-27
VARIETY STORES
Previous: FRONTIER CORP /NY/, 8-K, 1995-04-27
Next: RYDER SYSTEM INC, 424B3, 1995-04-27




                                       SECURITIES AND EXCHANGE COMMISSION

                                             WASHINGTON, D. C. 20549

                                                    FORM 10-K
    (Mark One)
             
    (X)                       ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                                     THE SECURITIES EXCHANGE ACT OF 1934 
                 
                                 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 
                                                                             
                                            Commission File No 0-631

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

                Delaware                      56-0382475
         (State or other jurisdiction of             (IRS Employer   
          incorporation or organization)          Identification Number)

                    218 S. Garnett Street                            
                        Henderson, NC                           27536 
               (Address of principal executive offices)       (Zip Code)      

      Registrant's telephone number, including area code:    (919) 430-2600    

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

                                               Name of each exchange
   Title of Each Class                           on which registered 
         NONE                                            NONE

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

                             Voting Common Stock, No Par Value

                          Non-Voting Class B Stock, No Par Value

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 require-
ments 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 Registrant's knowledge, in definitive proxy or information state-
ments incorporated by reference in Part III of this Form 10-K or any amend-
ment to this Form 10-K. ( X ) 

                            (continued on following page)<PAGE>
<PAGE>
                            (continued from previous page)

    As of April 18, 1995, 8,262,420 Voting Common shares and 10,495,586 Non-
Voting Class B shares were outstanding, and the aggregate market value of the 
Voting Common shares (based upon the quoted closing price of these shares on 
that date) of Rose's Stores, Inc. held by nonaffiliates was approximately 
$1,656,676.

<PAGE>

PART I

ITEM 1:  BUSINESS

         (a)  General Development of Business  

     Rose's* was organized in 1915 as a family partnership consisting of Paul
H. Rose and his wife, Emma M. Rose, who together opened a "5-10-25" store in
Henderson, North Carolina.  By 1927, when there were 28 stores, the business
was incorporated in the state of Delaware under the name of "Rose's 5, 10 & 25
Stores, Inc.".  In 1962, the name was changed to "Rose's Stores, Inc.".  Over
the years, Rose's has opened stores of a larger size.  As a result, Registrant's
business has evolved from a chain of 5, 10 & 25 cents stores to a chain of 
general merchandise discount stores.

     On September 5, 1993, Rose's filed a voluntary petition for Relief under
Chapter 11, Title 11 of the United States Bankruptcy Code (the "Bankruptcy 
Code") in the United States Bankruptcy Court for the Eastern District of North 
Carolina (the "Bankruptcy Court").  Rose's is presently operating its business 
as a debtor-in-possession under Chapter 11 and is subject to the jurisdiction 
and supervision of the Bankruptcy Court.  In the Chapter 11 case, substantially 
all liabilities as of the date of the filing of the petition for reorganization 
are subject to settlement under a plan of reorganization which was confirmed by 
the Bankruptcy Court on December 14, 1994.  Details of the bankruptcy proceed-
ings are discussed in Note 1 of the Consolidated Financial Statements.

         (b)  Industry Segments  Registrant's business does not include industry
segments as defined under the Act.

         (c)  Narrative Description of Business 

     At the end of its last fiscal year, Registrant was operating 113 retail
stores in a region extending from Delaware to Georgia and westward to the
Mississippi Valley.  All store buildings are leased.  The stores range in size
from 24,000 square feet to 75,000 square feet.  During the year, Rose's opened
no new stores and closed 59 stores.  Rose's anticipates closing approximately
seven stores during the 1995 fiscal year.

     Registrant operates one class of stores, known as "ROSES".  The stores
carry a wide range of general merchandise and popularly priced consumer goods
such as clothing, shoes, household furnishings, small appliances, toiletries,
cosmetics, sporting goods, automobile accessories, food, yard and garden
products, electronics and occasional furniture.  Registrant operates all of the
departments in its stores with the exception of the shoe departments.

     Sales are primarily for cash, although credit cards such as MASTERCARD,
VISA and DISCOVER are honored.  During the past fiscal year, credit card sales
amounted to approximately 12% of gross sales in its 113 stores.  Sales are
directly affected by general economic conditions in the southeastern states,
consumer spending, and disposable income.
              
                   
* Reference in this Annual Report on Form 10-K to "Rose's", the "Registrant",
or "the Company" shall mean Rose's Stores, Inc.
<PAGE>
     Merchandising  Inventories are purchased in two principal ways.  Buyers
purchase and distribute merchandise to the various stores, and the store man-
agers purchase merchandise for their individual stores from listings and sources
approved by buyers.  Rose's purchases from a large number of suppliers and sells
to a large number of customers and does not believe that the loss of any one
customer or supplier would have a materially adverse effect on the Company. 
Rose's does not engage in any material research activities and has no plans for
new product lines.

     Distribution  Approximately 20% of merchandise is shipped directly to 
stores from suppliers, and 80% is shipped to stores from Rose's distribution and
consolidating facilities located in Henderson, North Carolina.  The majority of
trailers used in shipping are owned by Rose's; the majority of tractors are
leased.

     Seasonal Aspects of Operations  Rose's business is highly seasonal and
directly influenced by general economic conditions in its operating area.  The
fourth quarter, which includes Christmas, is the period of highest sales volume.
During the past fiscal year, a total of approximately 30% of the year's gross
sales were made in the fourth quarter, beginning October 30, 1994.

     Competition  Rose's business is intensely competitive.  Some of Rose's
lines of merchandise compete directly with chains and independent stores
including Sears, J. C. Penney, Belk, Leggett's and other similar stores.  Other
lines compete with chains and independent stores such as Wal-Mart, Kmart, 
Target, Ames, Hills, Jamesway, Jack Eckerd, Peoples Drug, A&P, Winn-Dixie, 
Lowe's, Phar-Mor, Marshall's, Office Depot and similar stores.  Wal-Mart and 
Kmart and more recently Target and Hills have been opening stores in the areas 
in which Rose's stores are located. Of the 113 stores, 10 Company stores faced 
new competitors' openings in 1994, compared to five stores in 1993 and 26 
stores in 1992.  In 1995, the Company expects to have 17 stores facing new 
competition.  Increasing competition also results from grocery and drug chains 
expanding merchandise lines to carry goods and products normally identified 
with general merchandise and variety stores.  In addition, other distribution 
channels, such as telemarketing and catalogs also compete with stores of the 
Registrant.       

     Associates*  Rose's employed, on a full-time or part-time basis,
approximately   8,800 persons at fiscal year-end.  Rose's considers its rela-
tions with its associates to be good.

                             
* Persons employed by Rose's Stores, Inc.

<PAGE>
ITEM 2:  PROPERTIES

     The following table shows the geographical distribution of the 113 Rose's
stores in operation on January 28, 1995:

    State                                                Number of Stores  
North Carolina                                                      53
Virginia                                                            29
Georgia                                                              8
South Carolina                                                       6
Maryland                                                             4
Mississippi                                                          4
Kentucky                                                             3
Delaware                                                             3
Tennessee                                                            2
West Virginia                                                        1

                   TOTAL                                           113

     During the fiscal year which ended January 28, 1995, Rose's opened no new
stores and closed 59 stores.  Registrant expects to close seven stores in the
coming year.  The Registrant occupies approximately 5,893,000 square feet of
store space (including office, stockroom, and other non-selling areas).  Rose's
leases all store space from others under long-term leases which are normally for
initial terms of 15 to 20 years with one or more five-year renewal options. 
(See Leased Assets and Lease Commitments, Note 15, to the Consolidated Financial
Statements for additional information about the Registrant's commitments under
terms of long-term leases.)

     Following is a table of the number of stores opened, closed and remodeled
in the last 5 years:

                               1994       1993       1992       1991       1990 

Number of stores at the
  beginning of year             172        217        232        256        259
Stores opened                    -          -          -           3          2
Stores closed                   (59)       (45)       (15)       (27)        (5)
Number of stores at the 
  end of year                   113        172        217        232        256

Remodeled stores                 -          21          7         -           9 

     Most of the store fixtures are owned by the Registrant.  The remaining
fixtures are manufacturers' racks that are supplied by vendors.  Most of the
electronic equipment located in the stores, including point of sale equipment,
is leased by Registrant.

     The Registrant owns its Executive and Buying Offices, its 860,300 square
foot central warehouse, an additional consolidating warehouse containing 134,400
square feet, a 31,000 square foot graphic productions building and a 30,000
square foot data center all of which are located in Vance County, North Caro-
lina.  Registrant also leases facilities in Henderson, North Carolina for 
offices (approximately 62,000 square feet) and service facilities (approxi-
mately 10,000 square feet).  Subsequent to year-end, 32,000 square feet of 
<PAGE>
office space was terminated and the lease for the service facilities was 
rejected.  Registrant also owns a 78,000 square foot warehouse in Henderson, 
North Carolina, which is leased to a third party.

     In 1992, the Company pledged to its Pre-Petition Secured Lenders invento-
ries located in approximately 73% of its current stores and a collateral pool 
of $26.5 million consisting of the Distribution Center and, to the extent neces-
sary, its contents, and a secured interest in all other property and equipment 
to both the short-term and long-term lenders in return for six and one-half year
notes and a working capital facility acquired May 29, 1992.  Also, the Company
pledged approximately $3,000,000 of inventory to a long-term lender to collat-
eralize the lender's deferral of previously scheduled payments.

     The Company entered into a Debtor-in-Possession Revolving Credit Agreement
(the DIP Facility) on September 20, 1993.  The DIP Facility gives the lender,
G.E. Capital Corporation, a super-priority claim against the property of the
Company, other than real property.

     The Company has a letter of commitment for a revolving credit facility,
which has been approved by the Bankruptcy Court.  The revolving credit facility
is described in Item 3.  In addition to providing working capital for the
Company, certain sums would be available for use by the Company to fully satisfy
the claims of the Pre-Petition Secured Lenders and outstanding amounts under the
DIP Facility as of the effective date.

ITEM 3:  LEGAL PROCEEDINGS

     The Registrant's business ordinarily results in a number of negligence and
tort actions, most of which arise from injuries on store premises, injuries from
a product, or false arrest and detainer arising from apprehending suspected
shoplifters.  General damages are covered by insurance, subject to specified
self-retention amounts, and are adjusted and managed by a third party claims
management service which also manages defense of the claims.   On September 5,
1993 (the "Petition Date"), the Company filed a voluntary petition for Relief
under Chapter 11, Title 11 of the United States Code (the "Bankruptcy Code") 
with the United States Bankruptcy Court for the Eastern District of North 
Carolina (the "Bankruptcy Court").  Pursuant to Section 362 of the Bankruptcy 
Code, the commencement of the Chapter 11 case created an automatic stay as to
claims which arose prior to the Petition Date.

     On April 26, 1994, the Bankruptcy Court approved an Alternative Dispute
Resolution Procedure (the "ADR Procedure") to liquidate pre-petition liability
for certain personal injury, property damage and commercial claims (the "Damages
Claims").  The ADR Procedure is described on page 26 of the October 5, 1994 
First Amended Disclosure Statement Relating to First Amended Joint Plan of
Reorganization (the "Disclosure Statement").  Once liquidated under the
provisions of the ADR Procedure, or as otherwise provided, Damages Claims will
be satisfied and discharged under the terms of the Joint Plan of Reorganization
(described below).

     Certain adversary proceedings were instituted during the course of the
Chapter 11 proceeding between the Company and the Pre-Petition Secured Lenders
relating to the validity and priority of the claims of the Pre-Petition Secured
Lenders.  These proceedings are described on pages 20 and 21 of the Disclosure
Statement and all such claims have been resolved in favor of the Pre-Petition
Secured Lenders.
<PAGE>
     The Registrant's liability for general damages and punitive damages for
claims which arose after the Petition Date is not considered material.  No post-
petition legal proceedings presently pending by or against the Registrant with
respect to Post-Petition Date claims are described because the Registrant 
believes that the outcome of such litigation should not have a material adverse
effect on the financial position of the Registrant. 

Chapter 11 Reorganization 

     The following discussion provides general background information regarding
the Chapter 11 case, but is not intended as an exhaustive summary.  For
additional information regarding the effect of the case on the Company, refer-
ence should be made to the Bankruptcy Code and to the October 5, 1994 Disclosure
Statement.
     
     On September 5, 1993 (the "Petition Date"), the Company filed a voluntary
petition for Relief under Chapter 11, Title 11 of the United States Bankruptcy
Code (the "Bankruptcy Code") with the United States Bankruptcy Court for the
Eastern District of North Carolina (the "Bankruptcy Court").  The Company is in
possession of its property and is maintaining and operating its property as a
debtor-in-possession pursuant to the provisions of Sections 1107 and 1108 of
the Bankruptcy Code.

     Although the Company was authorized to operate its business as a debtor-
in-possession, it could not engage in transactions outside the ordinary course
of business without first complying with the notice and hearing provisions of
the Bankruptcy Code and obtaining Bankruptcy Court approval when necessary.

     An Official Unsecured Creditors' Committee and an Official Equity Committee
were formed and acted during the case.  These committees had the right to review
and object to certain business transactions and participated in the formulation
of the plan of reorganization and were joint sponsors of the plan.  The Company
has been required to pay certain expenses of these committees, including legal
and accounting fees, to the extent allowed by the Bankruptcy Court.

     Pursuant to certain consent orders entered by the Bankruptcy Court during
the course of the proceeding, the Company has closed to date 102 of its stores
and used a portion of the proceeds from the sale of inventories and fixtures
therefrom to reduce liabilities to the Pre-Petition Secured Lenders to $26.4
million.

     In the Chapter 11 case, substantially all liabilities as of the Petition
Date were subject to settlement under a plan of reorganization voted upon by
certain impaired creditors of the Company.  On October 4, 1994, the Company
filed with the Bankruptcy Court its First Amended Joint Plan of Reorganization
(together with all amendments thereto approved by the Bankruptcy Court, the
"Joint Plan of Reorganization").  This Joint Plan of Reorganization was sub=
mitted to the Court on behalf of the Company, the Pre-Petition Secured Note-
holders, Bank of Tokyo, Ltd., the Official Committee of Unsecured Creditors, 
and the Official Committee of Equity Security Holders.  Capitalized terms used 
herein and not defined are defined in the Joint Plan of Reorganization.

<PAGE>
     The Company's First Amended Disclosure Statement Relating to First Amended
Joint Plan of Reorganization, First Amended Joint Plan of Reorganization and
Related Court Order and Notice, dated October 5, 1994, was approved by the
Bankruptcy Court on October 5, 1994.  The Joint Plan of Reorganization was
confirmed by order of the Bankruptcy Court dated December 14, 1994.

     By orders dated February 3, 1995 and February 13, 1995, the Bankruptcy
Court approved technical modifications to the Joint Plan of Reorganization.  In
addition, the Company has filed a Motion for Approval of Modifications to the
First Amended Plan of Reorganization and Entry of Order Approving Modified and
Restated First Amended Joint Plan of Reorganization the primary effects of which
will be (i) to provide that Class 2B (Pre-Petition Lenders' Allowed Secured
Claims) shall be paid in full, in cash, contemporaneously with the closing of
the Post Effective Date Financing Facility, and (ii) to delete references in the
plan to the Alternative Treatment Provisions which would have required
liquidation of the Company's assets if the requirements for emergence from
Chapter 11 are not met.

     Subject to the conditions stated in the Joint Plan of Reorganization, as
stated below, the plan shall become effective on that date (the "Effective 
Date") on or before April 30, 1995, on which all conditions to effectuation 
have been satisfied.

     The Joint Plan of Reorganization provides for, among other things, cash
payments of $26.4 million to its Pre-Petition Secured Lenders and amounts owing
under the DIP facility and various administrative and tax claims due at the
effective date and the distribution of all of the common stock of reorganized
Rose's in the amount of 10 million shares (including 150,000 shares reserved
for issuance to officers of the Company as a management incentive and retention
program, approved by order of the Bankruptcy Court dated February 14, 1995) to
unsecured creditors to settle projected claims of $115 million to $130 million. 
The order of the Bankruptcy Court referenced above, dated February 14, 1995,
approving the management incentive and retention program also provides for
issuance of options for 550,000 shares of common stock of the Company to offi-
cers which are to be issued within 90 days of the Effective Date.  Additionally,
shareholders of record as of the effective date of the Plan will receive their
prorata share of 4,285,714 warrants.  Each warrant shall entitle the holder to
purchase one share of common stock of the reorganized Rose's at a price to be
determined in accordance with the applicable provisions of the Plan of
Reorganization.  The warrants expire on the seventh anniversary of the effective
date of the Plan.  In addition, RSI Trading, Inc., a wholly owned subsidiary of
the Company has been merged into the Company under provisions of the Joint Plan
of Reorganization.

     The following conditions, which are required by the Joint Plan of
Reorganization to occur and be satisfied for the plan to be effective and for
the Effective Date to occur, remain to be satisfied as of the date hereof:  (i)
the Company shall have entered into a Post-Effective Date Financing Facility
sufficient for the operation of Reorganized Roses; (ii) all documents and
agreements contemplated to be executed or implemented in connection with the 
plan shall be filed with the Bankruptcy Court in substantially final form; 
and (iii) the Company shall be able to effectuate all cash distributions re-
quired to be made on the Effective Date with a specified remaining borrowing 
availability.
<PAGE>
     The Company has received a letter of commitment dated March 10, 1995, for
a revolving credit facility (the "Revolving Credit Facility") to provide a Post-
Effective Date Financing Facility.  The commitment letter was approved by the
Bankruptcy Court on March 22, 1995.  A motion for authorization of the loan
agreement for the Revolving Credit Facility was approved by the Bankruptcy Court
on April 17, 1995.  Subject to satisfaction of the conditions set forth in the
loan agreement, the Company expects that the loan transaction, if authorized,
would be closed on or about April 28, 1995, although there can be no assurance
that such will be the case.  The Company also expects that the other conditions
precedent to the Effective Date will have been satisfied or waived on or before
April 30, 1995, although there can be no assurance that such will be the case.

     The Revolving Credit Facility provides post-effective date financing for
three years in the aggregate principal amount of $125 million (to be reduced by
$5 million on each anniversary) with a letter of credit sublimit in the aggre-
gate principal amount of $40 million to be secured by a perfected first prior-
ity lien and security interest in all of the assets of the Company.  Under the 
terms of the facility, the Company will provide a $5 million letter of credit 
and a second lien in its real property for the benefit of its trade suppliers 
for one year.  In addition to providing working capital for the Company, 
certain sums would be available for use by the Company to satisfy the cash 
distribution requirements on the Effective Date including payments to fully 
satisfy the claims of the Pre-Petition Secured Lenders.  

     The revolving credit facility includes certain financial covenants in-
cluding EBITDA (earnings before interest, taxes, depreciation and amortization),
debt service coverage, capital expenditures, minimum stockholders' equity, 
incurrence of additional liens and indebtedness, and minimum/maximum inventory 
levels.

ITEM 4:  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     No matters other than the Joint Plan of Reorganization, described above,
were submitted to stockholders during the fourth quarter of the fiscal year. 
The Joint Plan of Reorganization was submitted to a vote of all stockholders of
record as of October 5, 1994, including both the Voting Common Stock of the
Company and the Class B, Non-Voting Stock of the Company; and the plan was
approved by vote of the stockholders in accordance with the requirements of the
Bankruptcy Code.

<PAGE>
PART II

ITEM 5:   MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED SECURITY HOLDER
          MATTERS
    
INVESTOR INFORMATION                                           

CORPORATE DATA

      Rose's Stores, Inc. is a Delaware Corporation. Rose's stock is listed on
the NASDAQ System for over-the-counter securities; the Voting Common Stock has
the symbol "RSTOQ" and the Non-Voting Class B Stock has the symbol "RSTBQ".

COMMON STOCK

      High and low prices of Rose's Voting Common Stock and Non-Voting Class B
Stock as reported on the NASDAQ are shown below.

(Dollars in thousands except per share amounts)

Market Price Range and Dividends (a)
 
                      1994                                1993         
                 High          Low                   High         Low        
1st Quarter       11/16        3/14                   7 1/4       3 3/8       
2nd Quarter        1/2         1/8                    5 1/2       3 1/8 
3rd Quarter        7/16        1/8                   3 5/8       11/16       
4th Quarter        7/16        1/8                   1 5/8       13/32       

No dividends were declared in 1994 and 1993. 
                                 
                                           Dividends          Total  
                 High          Low         Per Share        Dividends
1994              11/16          1/8          -                 -    
1993             7 1/4          13/32         -                 -    
1992             7             3 1/2          -                 -    
1991             7 1/8         2 1/8          -                 -     
1990             7 1/4         2 1/4         .210             3,991  
1989             9 5/8         5             .210             4,138  
1988            12             7 1/8         .210             4,194  
1987            22 1/2         7 7/8         .210             4,316  
1986            23 1/8        10 3/4         .200             4,115  
1985            13 1/2         8 3/4         .190             3,900  
1984            13 1/2         7             .185             3,798  

(a) Adjusted to reflect the 2-for-1 stock split effected in 1986.

     On January 24, 1991, the Board of Directors adopted a resolution suspending
the payment of dividends until future operating profits warrant reinstatement. 
Among other things, the Company's DIP financing agreement includes restrictions
on the payment of cash dividends and the repurchase of stock.  In addition, the
Company is precluded from paying dividends while the Chapter 11 case is pending
and the Registrant is restricted from paying cash dividends under the terms of
its exit financing facility.  At January 28, 1995, such restrictions preclude
the payment of dividends or the repurchase of stock.  The number of holders of
record for the Company's Voting Common Stock was 1,140 and for Non-Voting Class
B Stock was 1,488 at April 18, 1995.

<PAGE>
ITEM 6: SELECTED FINANCIAL DATA

(Dollars in thousands except per share amounts)
(Not covered by Independent Auditors' Report)
<TABLE>
<CAPTION>
                                                                                      Fiscal Years                       
                                                     1994            1993         1992           1991            1990   
<S>                                              <C>              <C>          <C>            <C>           <C>
Operating Results
  Revenue:
  Gross sales                                    $   756,356      1,245,697    1,404,302      1,423,345     1,525,412
  Leased department sales                             24,430         42,474       42,059         42,715        23,382
  Net sales                                          731,926      1,203,223    1,362,243      1,380,630     1,502,030
  Leased department income                             5,288          8,707        9,816         10,198         5,805
    Total revenue                                    737,214      1,211,930    1,372,059      1,390,828     1,507,835
  Costs and Expenses:
  Cost of sales (a)                                  555,087        932,238    1,103,160      1,029,837     1,143,547
  Selling, general and administrative                160,346        281,723      300,866        314,971       343,158
  Provision for future store
    closings and remerchandising (b)                    -              -       -                 33,891        35,355 
  Depreciation and amortization                        9,257         12,984       13,661         16,730        18,503
  Interest                                             5,907         12,054       13,881         13,924        14,648
    Total costs and expenses                         730,597      1,238,999    1,431,568      1,409,353     1,555,211
  Gain on sale of shoe department
    fixtures and inventory (c)                          -              -            -              -            5,415
  Earnings (Loss) before reorganization expense, 
    income taxes and cumulative effect 
    of accounting change                               6,617        (27,069)     (59,509)       (18,525)      (41,961)
  Reorganization expense (d)                         (57,899)       (39,138)        -              -             -     
  Loss before income taxes and 
    cumulative effect of accounting change           (51,282)       (66,207)     (59,509)       (18,525)      (41,961)
  Income taxes (benefits)                               -              -            (949)         4,779       (14,200)
  Loss before cumulative effect of 
    accounting change                                (51,282)       (66,207)     (58,560)       (23,304)      (27,761)
  Cumulative effect of adopting SFAS 106 (e)            -              -          (5,031)          -             -     
  Net loss                                      $    (51,282)       (66,207)     (63,591)       (23,304)      (27,761)
  Cash dividends declared                       $       -              -            -              -            3,991
Financial Position at Year-End
  Total assets                                  $    183,186        308,105      337,040        416,318       462,749
  Long-term obligations (f)                             -              -          83,433         74,896       107,184
  Stockholders' equity (deficit)                     (35,186)        16,096       82,109        142,720       165,968
  Working capital (f)                                   -              -         127,515        182,723       213,852
  Stores in operation                                    113            172          217            232           256
Per Share Results
  Loss before cumulative effect of 
    accounting change                          $       (2.73)         (3.53)       (3.14)         (1.25)        (1.46)
  Cumulative effect of adopting SFAS 106 (e)              -              -          (.27)            -             -  
  Net Loss                                             (2.73)         (3.53)       (3.41)         (1.25)        (1.46)
  Dividends declared                                      -             -            -               -           0.21
Weighted Average Shares
  Outstanding (000)                                   18,758         18,740       18,638         18,593        19,078 
</TABLE>
(a)  In 1991, the Company changed its method of accounting for LIFO inventories 
from the use of the inflation index provided by the Bureau of Labor Statistics 
to an internally generated price index to measure inflation in the retail 
prices of its merchandise inventories. This change decreased 1991 cost of sales
by $21,428 (or $1.15 per share).  Net loss would have been $44,732 in 1991 if
the change in accounting method had not been made.  The information was not
available to determine the cumulative effect of this change nor the impact of 
any year prior to 1991.
(b)  The provision for future store closings and remerchandising represents the 
anticipated costs of closing approximately 15 stores during fiscal year 1992 
and 27 stores during fiscal 1991.  The 1991 provision also includes the costs 
incurred during fiscal 1992 in the remerchandising of the remaining stores.
<PAGE>
(c)  The gain on sale of shoe department fixtures and inventory results from an
agreement with a footwear merchandising company to assume total operations of 
the shoe departments within all Company stores.
(d)  On September 5, 1993, the Company filed a voluntary petition in the United 
States Bankruptcy Court for the Eastern District of North Carolina seeking to 
reorganize under Chapter 11 of the Bankruptcy Code.  The consolidated finan-
cial statements contained herein have been prepared in accordance with generally
accepted accounting principles applicable to a going concern and do not purport 
to reflect or to provide for all the consequences of the ongoing Chapter 11 
reorganization.
     Included in the reorganization expense for 1994 is a provision of $43,000 
for the costs of closing 59 stores in May 1994 and realigning corporate and 
administrative costs.  Included in the reorganization expense for 1993 is a 
provision of $39,500 for the costs of closing 43 stores in January 1994.  
Included in the 1994 and 1993 reorganization costs, in addition to the costs of
closing the stores, are the DIP facility fee amortization and expenses, pro-
fessional fees and other reorganization costs.  Offsetting the 1993 expense is a
reversal of prior reserves for closings due to the anticipated rejections of 
closed store leases.
(e)  In 1992, the Company adopted SFAS 106, "Employers' Accounting for Post-
retirement Benefits Other Than Pensions," requiring the Company to accrue 
health insurance benefits over the period in which associates become eligible 
for such benefits.  The cumulative effect of adopting SFAS 106 was a one-time
charge of $5,031. 
(f)  Not comparable for 1994 and 1993, the majority of the amounts comprising 
this item have been reclassed to liabilities subject to settlement under 
reorganization proceedings.


<PAGE>
ITEM 7:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS FROM OPERATIONS

(Dollars in thousands except per share amounts)

Results of Operations

     The following table sets forth for the periods indicated the percentage 
which each item listed relates to net sales:
                                              As a Percentage of Net Sales     
                                                         Fiscal Years           
                                             1994         1993         1992    
Revenue:
  Gross sales                                103.3%       103.5%       103.1%
  Leased department sales                      3.3          3.5          3.1   
  Net sales                                  100.0        100.0        100.0 
  Leased department income                     0.7          0.7          0.7
    Total revenue                            100.7        100.7        100.7
Costs and Expenses:
  Cost of sales                               75.8         77.5         81.0
  Selling, general and administrative         21.9         23.4         22.1
  Depreciation and amortization                1.3          1.0          1.0 
  Interest                                     0.8          1.0          1.0
    Total costs and expenses                  99.8        102.9        105.1
Earnings (loss) before reorganization expense, 
  income taxes (benefits), and cumulative                    
  effect of accounting change                  0.9         (2.2)        (4.4)
Reorganization expense (a)                    (7.9)        (3.3)          -  
Loss before income tax benefits
  and before cumulative effect of 
  accounting change                           (7.0)        (5.5)        (4.4)
Income tax benefits                             -            -          (0.1)
Loss before cumulative effect of
  accounting change                           (7.0)        (5.5)        (4.3)
Cumulative effect of adopting SFAS 106 (b)      -            -          (0.4)
Net loss                                      (7.0)%       (5.5)%       (4.7)%

(a)  On September 5, 1993, the Company filed a voluntary petition in the United
States Bankruptcy Court for the Eastern District of North Carolina seeking to
reorganize under Chapter 11 of the Bankruptcy Code.  The consolidated financial
statements contained herein have been prepared in accordance with generally
accepted accounting principles applicable to a going concern and do not purport 
to reflect or to provide for all the consequences of the ongoing Chapter 11 
reorganization.
     Included in the reorganization expense for 1994 is a provision of $43,000 
for the costs of closing 59 stores in May 1994 and realigning corporate and 
administrative costs.  Included in the reorganization expense for 1993 is a 
provision of $39,500 for the costs of closing 43 stores in January 1994.  
Included in 1994 and 1993 reorganization costs, in addition to the costs of 
closing the stores, are the DIP facility fee amortization and expenses, profes-
sional fees and other reorganization costs.  Offsetting the 1993 expense is a 
reversal of prior provisions for closings due to the anticipated rejections of 
closed store leases.
(b)  In 1992, the Company adopted SFAS 106, "Employers' Accounting for Postre-
tirement Benefits Other Than Pensions," which requires the Company to accrue 
health insurance benefits over the period in which associates become eligible 
for such benefits.  The cumulative effect of adopting SFAS 106 was a one-time
charge of $5,031.  

<PAGE>
Chapter 11 Filing

     On September 5, 1993, the Company filed a voluntary petition for relief
under Chapter 11, Title 11 of the United States Code (the "Bankruptcy Code")
with the United States Bankruptcy Court for the Eastern District of North
Carolina (the "Bankruptcy Court").  The Company is in possession of its property
and is maintaining and operating its property as a debtor-in-possession pursuant
to the provisions of Sections 1107 and 1108 of the Bankruptcy Code.

     For further discussion of the Chapter 11 proceedings, see Footnote 1 in
the Consolidated Financial Statements.

Revenue

     The Company reported sales in 1994 of $756,356, a decrease of $489,341 or
39.3% from 1993.  The closings of 43 stores in January 1994 and 59 stores in
May 1994 were the reasons for the sales decrease.  Sales in same stores for 1994
increased 1.2% compared to 1993.  

     In 1993, the Company reported sales of $1,245,697, a decrease of $158,605
or 11.3% from fiscal 1992.  1993 same store sales, on a comparable week-to-week
basis, decreased 7.7% from 1992.  Prior to its bankruptcy filing, poor sales 
were caused by out-of-stocks resulting from reduced purchases necessitated by 
the Company's limited borrowing availability.  Also, just prior to and imme-
diately after filing the petition under Chapter 11, many suppliers interrupted 
their shipments of merchandise causing out-of-stock positions on most seasonal
merchandise.  It took several months to restore inventory levels to acceptable
levels.

     Sales have been adversely affected over the last three years as a result
of new competition.  Wal-Mart and Kmart and more recently Target and Hills have
been opening stores in the areas in which Rose's stores are located.  Of the 113
stores open in 1994, 10 faced new competitors, compared to five in 1993 and 26
in 1992.  In 1995, the Company expects to have 17 stores facing new competi-
tion. 

     Inflation has had little effect on the Company's operations in the last
three years.

Costs and Expenses

     In 1994, the cost of sales as a percent of sales decreased 1.7% from the
1993 percent to sales.  This was due to (i) higher markup decreasing the cost
of sales rate by .7%, (ii) lower shrinkage resulting in a decrease of the rate
by 1.1%, and (iii) LIFO credit decreasing the rate by .6%.  These improvements
were offset by higher markdowns and increases in freight costs.  

     In 1993, the cost of sales as a percent of sales decreased 3.5% from the
1992 percent to sales.  This was due to (1) decreased markdowns resulting in a
decrease in the cost of sales rate of 1.6%, (2) higher markup decreasing the
rate by 1.5%, and (3) lower shrinkage resulting in a decrease of the rate by
1.1%.  These improvements were offset somewhat by increases in the freight 
costs.  The Company took proactive measures in 1993 to reduce the shrinkage to a
normal rate.  Some of these measures included strengthening the Company's loss
prevention department, implementing systems that automatically calculate
markdowns, establishing a shrink incentive program for the stores, and
implementing stronger store front-end controls.  

<PAGE>
     In 1992, the cost of sales as a percent of sales increased 6.4% over the
1991 percent to sales.  This was due primarily to higher clearance markdowns
taken during the year to liquidate old and discontinued hardlines inventory and
seasonal apparel, resulting in an increase of 2.6% in the cost of sales rate. 
Lower markup caused an increase to the 1992 cost of sales rate of 1.5%.  Higher
inventory shrinkage increased the cost of sales rate by 1.3% over the 1991
percent to sales.  The Company believes that this increase in shrinkage was
caused primarily by the disruptions in the stores due to the remerchandising in
the first half of 1992 and the large volumes of clearance markdowns taken in the
second half of 1992, and by higher internal and external theft.  Finally, the
cost of sales rate in 1992 increased by .8% due to a higher LIFO charge.
     
     Selling, general and administrative expenses as a percent of sales were
21.9% in 1994, 23.4% in 1993, and 22.1% in 1992.  The decrease in 1994 is due
in part to the realignment of corporate and administrative costs as well as a
reduction in store expenses.  The increase in 1993 is largely attributable to
the decline in 1993 sales. 

     The Company made the decision in the first quarter of 1994 to close 59
stores and realign corporate and administrative costs accordingly.  A charge of
$43,000 relating to these closings is included in the 1994 reorganization
expenses of $57,899.  The Company has decided to close an additional seven 
stores during the second quarter of 1995.  

     As part of its business plan, the Company decided to close 43 stores in
January of 1994 and recognized an expense of $39,500 in 1993 associated with
these closings.  Additionally, the Company recognized a $13,026 benefit
associated with the anticipated rejection of leases on stores already closed. 
A net reorganization expense of $39,138 before taxes, relating to these closed
stores and other bankruptcy costs, was recorded during 1993.

     Interest expense decreased 51% in 1994 and 13% in 1993 due to a decrease
in long-term debt outstanding.  Generally, under the Bankruptcy Code, interest
on pre-petition claims ceases accruing upon the filing of a petition unless the
claims are collateralized by an interest in property with value exceeding the
amount of debt.  The Bankruptcy Court has ordered the Company to make monthly
adequate protection payments to its Pre-Petition Secured lenders which have been
booked as interest.  Interest on the DIP facility and other related DIP fees and
expenses were $3,445 in 1994 (.5% of net sales) and $1,238 in 1993 (0.1% of net
sales), and were included in the reorganization costs.  In addition, the Company
included in the 1993 reorganization costs, a write-off of $4,528 related to
unamortized costs of pre-petition debt.  Interest expense decreased .3% in 1992
due to a decrease in average short-term debt offset by higher rates on
renegotiated long-term senior notes.  

Other

     In February 1992, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 109, "Accounting for Income
Taxes".  Statement 109 requires a change from the deferred method of accounting
for income taxes of APB Opinion 11 to the asset and liability method of
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 dif-
ferences are expected to be recovered or settled.  Under Statement 109 the 
<PAGE>
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.

     Effective the first quarter of 1993, the Company adopted Statement 109. 
The only effect of adopting Statement 109 was the establishment of a $5,760
current deferred tax liability and a $5,760 non-current deferred tax asset. 
Under the guidelines provided by APB 11, the Company would have no current or
non-current deferred tax liability/asset.

     In 1992, the Company adopted SFAS 106, "Employers' Accounting for
Postretirement Benefits Other Than Pensions," which requires the Company to
accrue health insurance benefits over the period in which associates become
eligible for such benefits.  The cumulative effect of adopting SFAS 106 was a
one-time charge of $5,031 (or $.27 per share).  

     The Internal Revenue Service (IRS) has completed its examinations of the
Company's federal income tax returns for the years 1988 through 1991 and has
proposed tax adjustments of $2,882 plus interest and penalties.  These
adjustments pertain to issues including the timing of deductions for inventory
shrinkage accruals, depreciation expense and amortization of movie rental 
assets.  A tentative agreement has been reached with respect to the resolution 
of the contested issues, and the resulting additional tax is substantially less 
than the proposed adjustments and substantially less than the amount reserved.

Liquidity and Capital Resources

     On September 2, 1993, the Company received a notice of default for failure
to make an interest payment due on August 31, 1993 under its primary line of
credit facility under the Amended and Restated Loan Agreement dated May 29, 
1992.  The notice of default demanded payment in full of the $106,000 of out-
standing principal and declined to extend any further credit.

     The Chapter 11 filing caused a default under many of the agreements to
which the Company is a party.  Generally, actions to enforce or otherwise effect
the repayment of pre-petition liabilities are stayed while the Company is under
the protection of Chapter 11 of the Bankruptcy Code.  These liabilities will be
resolved as a part of the reorganization proceedings.  Additional liabilities
subject to similar resolution may arise as a result of claims filed by parties
related to the rejection of executory contracts, including expired leases, and
for the Bankruptcy Court's determination of allowed claims for contingencies and
other disputed amounts.

     On September 6, 1993, the day after the Company filed for Chapter 11, the
Company and G. E. Capital Corporation ("GE Capital") entered into a commitment
letter pursuant to which GE Capital would provide debtor-in-possession post-
petition financing to the Company in the form of a two-year revolving credit
facility of up to the lesser of (i) 50% of the value of inventory of the
Registrant acceptable to GE Capital, less reserves to be established in the
discretion of GE Capital or (ii) $125,000.  (This two-year credit agreement is
hereinafter referred to as the "DIP Facility".)

     On October 14, 1993, the Bankruptcy Court approved the DIP Facility with
certain restrictions on the borrowing base pending approval of the Company's
1994 business plan by the secured lenders.  The DIP lender has a super-priority
claim against the property of the Company, other than real property.  The DIP
Facility included limitations on capital expenditures, limitations on the
incurrence of additional liens and indebtedness, limitations on the sale of
assets, limitations on adequate protection payments, and a prohibition on paying
<PAGE>
dividends.  The DIP Facility also includes financial covenants pertaining to
EBITDA (earnings before interest, taxes, depreciation, and amortization) and net
cash flows.

     The DIP Facility provides for interest to accrue at a lower rate than the
Company's primary pre-petition revolving credit facility.  As part of the cash
collateral order, the Company pays the interest on the pre-petition debt monthly
in the form of adequate protection payments.

     With the approval of the DIP Facility, the Company's short-term liquidity
has improved significantly.  The cash requirements for the payment of scheduled
principal payments, accrued interest, accounts payable and other liabilities
incurred prior to the Chapter 11 filing have in most cases been deferred until
the Plan of Reorganization confirmed by the Bankruptcy Court is consummated. 
Pre-petition claims of $156,474 were outstanding as of the end of 1994, compared
to $207,456 at the end of 1993.  In addition, $4,000 of estimated reclamation
claims to be paid according to court order were included in current liabilities
at the end of 1993 and have been settled during 1994.    

     The filing under Chapter 11 protected the Company from its pre-petition
creditors while a plan of reorganization was being negotiated.  The Company's
First Amended Disclosure Statement Relating to First Amended Joint Plan of
Reorganization, First Amended Joint Plan of Reorganization and Related Court
Order and Notice, dated October 5, 1994, was approved by the Bankruptcy Court
on October 5, 1994.  The Joint Plan of Reorganization was confirmed by order of
the Bankruptcy Court dated December 14, 1994.  Until the plan is consummated,
payments on pre-petition debt will not be made (except as approved by the
Bankruptcy Court) and all existing unexpired contracts and leases will be
reviewed to determine whether they should be assumed or rejected (subject to
Bankruptcy Court approval).

     The Company has received a letter of commitment dated March 10, 1995 for
a revolving credit facility (the "Revolving Credit Facility") to provide a Post-
Effective Date Financing Facility.  The commitment letter was approved by the
Bankruptcy Court on March 22, 1995.  A motion for authorization of the loan
agreement for the Revolving Credit Facility has been approved by the Bankruptcy
Court on April 17, 1995.  Subject to satisfaction of the conditions set forth
in the loan agreement, the Company expects that the loan transaction, if
authorized, would be closed on or about April 28, 1995 although there can be no
assurance that such will be the case.  The Company also expects that the other
conditions precedent to the Effective Date will have been satisfied or waived
on or before April 30, 1995 although there can be no assurance that such will
be the case.
 
    The Revolving Credit Facility provides post-effective date financing for
three years in the aggregate principal amount of $125 million (to be reduced 
by $5 million on each anniversary) with a letter of credit sublimit in the
aggregate principal amount of $40 million to be secured by a perfected first
priority lien and security interest in all of the assets of the Company.  Under
the terms of the facility, the Company will provide a $5 million letter of 
credit and a second lien in its real property for the benefit of its trade 
suppliers for one year.  In addition to providing working capital for the Com-
pany, certain sums would be available for use by the Company to satisfy the cash
distribution requirements on the Effective Date including payments to fully 
satisfy the claims of the Pre-Petition Secured Lenders.  


<PAGE>
     The revolving credit facility includes certain financial covenants includ-
ing EBITDA, debt service coverage, capital expenditures, minimum stockholders'
equity, incurrence of additional liens and indebtedness, and minimum/maximum
inventory levels.

     The Company's current ratio for 1994 is 2.73 compared to 3.32 in 1993, 
which included $4,000 of reclamation claims, and 1.87 in 1992.  In 1994, cash 
and cash equivalents decreased $10,605 compared to a decrease of $7,146 in 1993 
and an increase of $13,441 in 1992.  The Company's working capital was
$92,009 in 1994, $173,640 in 1993, and $127,515 in 1992.  The decrease in 1994
of $81,631 was due in part to a decrease in inventory related to closed stores
and lower cash and cash equivalents.  The increase in working capital in 1993
of $46,125 was primarily due to a reclassification of pre-petition current
liabilities to liabilities subject to settlement under reorganization proceed-
ings due to the Chapter 11 filing.

     The fixed charge coverage ratio was (0.65) in 1994, 0.00 in 1993 and 0.10
in 1992.  The fixed charge coverage ratio is defined as the sum of net income
before taxes, LIFO provision, interest, depreciation, and minimum rent divided
by the sum of interest and minimum rent.  The ratio, excluding items that are
typically non-recurring such as reorganization costs, reserves for store clos-
ings and remerchandising, and the adoption of SFAS 106 was 1.39 in 1994, 0.74 
in 1993 and 0.19 in 1992.

     In 1994, $57,560 of cash was provided from operating activities, while
$8,373 was provided in 1993 and $40,071 was provided in 1992.  The increase in
cash from operating activities in 1994 is due to a decrease in inventory related
to closed stores and reductions of inventory prepayments.  Declining sales, as
well as an increased investment in inventory and inventory prepayments
contributed to the decline in cash from operating activities in 1993.

      Investing activities used cash of $1,281 in 1994, $9,100 in 1993, and
$9,140 in 1992.  The Company invested cash in property and equipment totaling
$2,015 in 1994, $9,109 in 1993, and $9,629 in 1992.  The 1994 expenditures were
primarily for store improvements, and new computer software.  The Company closed
59 stores in 1994, closed 45 stores in 1993, and closed 15 in 1992. 

     Financing activities used cash of $66,884 in 1994, $6,419 in 1993, and
$17,490 in 1992.  The Company made $65,437 of payments on long-term debt in 
1994, $1,127 in 1993, and $12,000 in 1992.  The Board of Directors has suspended
dividend payments until future operating profits warrant reinstatement.  The
Company's debt agreements include a restriction on the payment of cash dividends
and the repurchase of stock. 

ITEM 8:  CONSOLIDATED FINANCIAL STATEMENTS

      See Consolidated Financial Statements contained elsewhere herein.


ITEM 9:  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

      None

<PAGE>
PART III

ITEM 10:  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The following is furnished with respect to each of the members of the Board
of Directors of the Registrant as of April 18, 1995:
<TABLE>
<CAPTION>
                                                                                  First Year
                            Principal Occupation During Last Five Years,          Elected A
Name and Age                Directorships in Public Registrants                   Director    
<S>                         <C>                                                    <C>

Bruce G. Allbright (66)     Retired since 1990; President and Director of          1990 
                            Dayton Hudson Corporation (department stores), 
                            1987 until 1990; Chairman and Chief Executive 
                            Officer of Target Stores (discount stores),
                            1984 to 1987.  He is a director of TCF Financial,
                            G & K Services, Hannaford Brothers Company, and
                            Noma Industries.

R. Edward Anderson (45)     Chairman of the Board, President and Chief             1994         
                            Executive Officer, Appointed August 22, 1994; 
                            Executive Vice President October 19, 1992 to 
                            August 21, 1994; Chief Financial Officer 
                            January 12, 1990 to October 18, 1992; Senior 
                            Vice President, Systems Executive Officer and 
                            Accounting May 28, 1986 to January 12, 1990.

Sam Ayoub (76)              Chairman and Chief Executive Officer of Seaboard       1982
                            Management Corp., January 1989 to present;   
                            Chairman and Chief Executive Officer of IPPI, 
                            June 1988 to present; Chairman of Amstell, Inc.,
                            February 1987 to present; Chairman of Amstell 
                            Holding, Inc., August 1992 to present; Chairman
                            of Highlight Entertainment, February 1995 to 
                            present; Senior Executive Vice President and Chief
                            Financial Officer of the Coca-Cola Company, 1981 
                            to 1985.  Mr. Ayoub has served as director of 
                            numerous business, industrial and international 
                            trade associations.

Hon. George D. Busbee       Of Counsel to Partner, King & Spaulding                1987    
(67)                        (law firm), Atlanta, GA.; Partner, 1983-1992.
                            Mr. Busbee  was Governor of the State of 
                            Georgia for two consecutive terms (1975-1983)
                            and Chairman of the National Governors' 
                            Association (1981-1982).  He has been a member
                            of the President's Export Council (1979-1985) 
                            and is a director of Union Camp Corporation, 
                            Delta Air Lines, and The Weeks Corporation.

Marion J. Church (50)       Retired since 1992; Legislative Clerk for North        1994
                            Carolina General Assembly from 1990 to 1992;
                            Executive Director of North Carolina Society to
                            Prevent Blindness from 1990 until 1992.

John T. Church, Sr. (77)    Chairman of the Board, Emeritus.  Mr. Church was       1946
                            Chairman of the Board from 1972 to 1984.

<PAGE>
Frank A. Daniels, Jr.       President and Publisher of The News and Observer       1992
(63)                        Publishing Company (newspapers and other 
                            publications), Raleigh, NC.  He is Chairman of 
                            the Associated Press and a director and trustee 
                            of certain publishing and educational institutions 
                            and associations.

George M. Harvin (48)       Managing Director, The Rosemyr Corporation,            1984
                            Emrose Corporation and H.H.C. Co. (real estate
                            leasing corporations); Vice President of Rose's
                            Stores, Inc., from 1990 to 1993; Secretary from
                            1987 to 1993; District Manager from 1990 to 1992; 
                            Vice President Expansion and Real Estate from 
                            1986 to 1990.

James Maynard (55)          Chairman of the Board of Directors of Golden           1989
                            Corral Corporation (restaurants); Chairman and
                            Chief Executive Officer of Investors Management
                            Corporation (diversified holding company).  Mr.
                            Maynard is also a director of BB&T Financial
                            Corporation.

Robert K. Montgomery        Partner, Gibson, Dunn and Crutcher (law firm),         1992
(56)                        Los Angeles, California.  He is a director of
                            Sizzler International, Inc.

Albert N. Whiting (77)      Retired since 1983; Chancellor of North Carolina       1981
                            Central University, Durham, NC, from 1967 to 1983.      
</TABLE>
     The current Board of Directors will resign on the effective date of the 
Plan of Reorganization.  A new Board of Directors has been elected by the 
Unsecured Creditors Committee.

     The following information is furnished with respect to each of the execu-
tive officers of the Registrant as of April 18, 1995:
<TABLE>
<CAPTION>
                                                   
Name, Age, Position                                Business Experience During Past Five Years
<S>                                               <C>    

R. Edward Anderson (45)                            Appointed August 22, 1994; Executive Vice
Chairman of the Board,                             President October 19, 1992 to August 21, 1994;  
President and Chief                                Chief Financial Officer January 12, 1990 to 
Executive Officer                                  October 18, 1992; Senior Vice President, Systems 
                                                   Executive Officer and Accounting May 28, 1986 to
                                                   January 12, 1990.

Kathy M. Hurley (48)                               Appointed November 4, 1994; Vice President General 
Senior Vice President,                             Merchandise Manager, Softlines, from November 30, 
Merchandising                                      1992 to November 3, 1994; D & L Venture Corp., 
                                                   Divisional Merchandise Manager, Sportswear, May 1991 
                                                   through November 1992; Lane Bryant, Divisional 
                                                   Merchandise Manager, Intimate Apparel, May 1990 
                                                   through March 1991; Hecks, Inc., Executive Vice 
                                                   President, General Merchandise Manager, August 1987 
                                                   through March 1990.

Howard Parge (48)                                  Appointed February 9, 1995; Vice President, Operations,
Senior Vice President,                             March 1992 to February 1995; Target Stores, District 
Operations                                         Manager, 1989 through 1991; Regional Merchandiser, 1988 
                                                   through 1989.  
<PAGE>
Jeanette R. Peters (39)                            Appointed November 2, 1994; Vice President and Controller 
Senior Vice President,                             April 24, 1991 through November, 1994; Senior Manager 
Chief Financial Officer                            Financial Analysis for the relevant period preceding 
                                                   April 24, 1991.

George T. Blackburn, II                            Appointed Vice President, Real Estate November 2, 1994;
(44)                                               Elected Secretary February 17, 1993; Appointed Vice
Vice President, Real                               President, General Counsel April 19, 1991; formerly
Estate, General Counsel                            Partner of Perry, Kittrell, Blackburn & Blackburn law
and Secretary                                      firm for the relevant period preceding April 19, 1991.

Tom Dowd (52)                                      Appointed April 4, 1994. National Manager Human Resources,
Vice President,                                    Sears, from August 1964 to December, 1993.
Human Resources

John Freise (49)                                   Appointed August 2, 1994; Zone Vice President, January 9, 
Vice President,                                    1992 to April 19, 1994; Operations Special Assignment 
General Merchandise                                from November 26, 1991 to January 22, 1992;  Target Stores 
Manager - Hardlines B                              District Manager from June 1983 to November 1991.   

Dave Howard (44)                                   Appointed April 13, 1994. Director IS Development from 
Vice President,                                    April 1991 to April 1994; Manager IS Development from 
Information Systems                                October 1989 to April 1991.

Horace Marshburn (46)                              Appointed September 27, 1994; Divisional Merchandise 
Vice President,                                    Manager from 1989 to February 1994.
General Merchandise
Manager - Hardlines A

Shelia R. Moffitt (45)                             Appointed August 13, 1993; Marketing Director from 
Vice President,                                    November 1992 to August 1993; Vice President Advertising 
Marketing                                          of a subsidiary of Fishers Big Wheel, Inc. from July 1991 
                                                   to November 1992; Vice President Advertising and Sales 
                                                   Promotion of a subsidiary of Amcena Corporation from 
                                                   February 1987 to January 1991.  

D. L. Overby (44)                                  Appointed April 13, 1994; Vice President, Operations 
Vice President,                                    Administration from September 1991 to April 1994;  Senior 
Distribution                                       Vice President, Operations from January 1,1991 to September 
                                                   1991; Regional Vice President, Operations from January 30, 
                                                   1989 to December 1990.  

William E. Triplett, III                           Appointed November 2, 1994; Treasurer since May 23, 1990; 
(41)                                               Assistant Treasurer from January 30, 1987 to May 23, 1990.
Vice President                                     
and Treasurer
</TABLE>
     Officers of the Registrant are elected each year at the Annual Meeting of
the Board of Directors to serve for the ensuing year and until their successors
are elected and qualified.  

Section 16(a) Reporting

     The Registrant believes that all executive officers and directors of the
Registrant and all other persons known by the Registrant to be subject to 
Section 16 of the Securities Exchange Act of 1934, filed all reports required to
be filed during fiscal year 1994 under Section 16(a) of that Act on a timely 
basis.  The Registrant's belief is based solely on its review of Forms 3, 4 and 
5 and 
<PAGE>
amendments thereto furnished to the Registrant during, and with respect 
to, its most recent fiscal year by persons known to be subject to Section 16.  

ITEM 11:  EXECUTIVE COMPENSATION

Cash And Other Compensation

     The following table sets forth all the cash compensation paid or to be paid
by the Registrant, as well as certain other compensation paid or accrued, during
the fiscal years indicated, to the Chairman of the Board, the Chief Executive
Officer, and the four other highest paid executive officers of the Registrant
for fiscal year 1994 in all capacities in which they served:
<TABLE>
<CAPTION>
                                   Summary Compensation Table
                                                            Long-Term Compensation              
                          Annual Compensation                Awards             Payouts   
    (a)         (b)     (c)        (d)       (e)          (f)       (g)      (h)      (i)
                                            Other         (10)                       All Other
Name and                                    Annual    Restricted  Options/  LTIP      Compen-
Principal             Salary     Bonus     Compen-      Stock      SARs    Payouts    sation   
Position        Year  ($)(1)      ($)     sation (2)  Awards ($)   (#)      ($)       ($)(3)    
<S>             <C>   <C>        <C>         <C>          <C>      <C>       <C>        <C> 
   
R. Edward       1994  322,936       -         6,265        -         -         -         5,760 
Anderson        1993  265,923       -         7,383        -       12,750    29,806      6,900 
President and   1992  251,168     29,000      1,296        -       40,000      -        16,591 
Chief Executive 
Officer         

Kevin Freeman   1994  270,000       -         3,622        -         -         -         5,528 
Executive Vice  1993  267,462       -        11,173        -       23,750      -         6,900 
President of    1992  264,129     75,000(4)   1,969        -       40,000      -        16,591 
Store Operations (5)

John Freise     1994  191,754       -         4,578        -         -         -          -   
Vice President  1993  147,039       -         5,573        -        4,000      -         1,061 
General         1992  145,173     35,750(4)   1,067        -       15,000      -         2,029 
Merchandise 
Manager

Kathy Hurley    1994  166,349       -         1,349        -         -         -          -   
Senior Vice     1993  150,000       -           624        -         -         -           873 
President  (6)  1992   25,962       -          -           -       30,000      -          -
Merchandising    

Howard Parge    1994  144,900       -         4,291        -         -         -          -    
Senior Vice     1993  143,958       -         2,238        -        4,000      -         1,039 
President  (6)  1992  126,539     35,000(4)     459        -       30,000      -          - 
Operations

George L.  (7)  1994  427,332    416,668(8)   3,069        -         -         -         4,172 
Jones           1993  700,000    833,333(8)   4,487        -         -         -         7,570 
President and   1992  716,181    833,333(8)   4,081        -         -         -         9,313 
Chief Executive 
Officer         

<PAGE>
                                   Summary Compensation Table (Continued)
                                                            Long-Term Compensation              
                          Annual Compensation                Awards             Payouts   
    (a)         (b)     (c)        (d)       (e)          (f)       (g)      (h)      (i)
                                            Other         (10)                       All Other
Name and                                    Annual    Restricted  Options/  LTIP      Compen-
Principal             Salary     Bonus     Compen-      Stock      SARs    Payouts    sation   
Position        Year  ($)(1)      ($)     sation (2)  Awards ($)   (#)      ($)       ($)(3)    
   
Lucius H.  (9)  1994  404,151       -        10,398        -         -         -         4,100 
Harvin, III     1993  350,000       -         3,142        -         -       62,952      7,570 
Chairman of     1992  356,850       -           844        -       40,000      -        17,621 
the Board       
_____________
</TABLE>
     (1)  1994 and 1993 Salary represents 52 weeks of base salary.  1992 Salary 
          represents 53 weeks of base salary.
     (2)  "Other Annual Compensation" consists of tax gross-ups on medical 
           expense reimbursements.
     (3)  "All Other Compensation" consists of automobile allowance for 1994. 
          The years 1993 and 1992 included automobile allowance and allocations 
          to the individual's profit sharing account.
     (4)  Bonus awards to Messrs. Freeman, Freise, and Parge represent prorated 
          amounts from bonus agreement incident to initial employment with the 
          Registrant and does not represent bonus awards determined during the 
          fiscal year.
     (5)  Mr. Freeman resigned from the Registrant effective February 9, 1995.
     (6)  Ms. Hurley and Mr. Parge joined the Registrant in 1992.
     (7)  Mr. Jones resigned from the Registrant effective August 22, 1994.
     (8)  Bonus award to Mr. Jones represents prorated amounts from bonus agree-
          ment incident to initial employment with the Registrant and does not 
          represent bonus awards determined during the fiscal year.  Amounts 
          shown were paid in 1994.
     (9)  Mr. Harvin resigned from the Registrant effective August 23, 1994.  
          His compensation in 1994 included $200,300 for severance and he will 
          receive $150,000 when the Company emerges from Chapter 11.
     (10) Pursuant to order of the United States Bankruptcy Court for the 
          Eastern District of North Carolina (the"Court"), the Company has 
          adopted the Rose's Stores, Inc. Consummation Bonus Plan (the "Con-
          summation Bonus Plan") under which certain officers of the Company
          will become entitled to receive an aggregate of 150,000 shares of New 
          Rose's Common Stock upon the Effective Date of the First Amended Joint
          Plan of Reorganization of Rose's Stores, Inc., dated October 4, 1994, 
          as amended from time to time (the "Joint Plan").  Such shares will 
          be issued 30 days after the Effective Date.  As the Company's Presi-
          dent and Chief Executive Officer, R. Edward Anderson will receive 
          41.09% of these shares (61,635 shares).  The remaining shares will be 
          allocated among the Company's Senior Vice Presidents and Vice Presi-
          dents in amounts based on targeted awards, as determined by the Com-
          pany's Compensation Committee in its discretion based in part on the 
          recommendation of the Company's President and Chief Executive Officer.
          Thus, John M. Freise (Vice President), Kathy M. Hurley (Senior Vice 
          President), and Howard R. Parge (Senior Vice President) will be 
          entitled to share in the allocation of the remaining shares in amounts
          to be determined by the Compensation Committee.

Stock Options Granted During Fiscal Year

     No stock options were granted during fiscal year 1994.

     Under the Consummation Bonus Plan, as approved by the Court, upon the
Effective Date of the Joint Plan certain officers of the Company will become
entitled to receive stock options ("Options") entitling them to purchase an
aggregate of 550,000 shares of New Rose's Common Stock, which shall be issued
in addition to the total number of shares of New Rose's Common Stock issued on
<PAGE>
the Effective Date.  Such Options shall be granted in the form of incentive 
stock options pursuant to Section 422 of the Internal Revenue Code of 1986, as 
amended (or, to the extent required otherwise by law, nonqualified stock 
options), and will be granted 90 days after the Effective Date.  One-half of the
Options will contain an exercise price equal to the fair market value of the New
Rose's Common Stock on the date of grant of the Options and shall have a term of
five years.  The remaining one-half of the Options will contain an exercise 
price equal to two times the fair market value of the New Rose's Common Stock on
the date of grant of the Options and shall have a term of seven years.  All of 
the Options shall vest one-third on the first anniversay of the Effective Date, 
one-third on the second anniversary of the Effective Date and one-third on the 
third anniversary of the Effective Date.

     As the Company's President and Chief Executive Officer, R. Edward Anderson
will receive 25% of the Options (corresponding to 137,500 shares of New Rose's
Common Stock).  The remaining Options will be allocated among the Company's
Senior Vice Presidents and Vice Presidents in amounts based on targeted awards,
as determined by the Company's Compensation Committee in its discretion based
in part on the recommendation of the Company's President and Chief Executive
Officer.  Thus, John M. Freise (Vice President), Kathy M. Hurley (Senior Vice
President) and Howard R. Parge (Senior Vice President) will be entitled to share
in the allocation of the remaining shares in amounts to be determined by the
Compensation Committee.

Stock Options Exercised During Fiscal Year and Year End Values of Unexercised
Options

     The following table sets forth information about unexercised stock options
and stock appreciation rights by the named executive officers of the Registrant
during fiscal year 1994.  No stock options or stock appreciation rights were
exercised by the named executive officers during fiscal year 1994.  All stock
options will be cancelled upon emergence in accordance with the Company's Plan
of Reorganization.
<TABLE>
<CAPTION>
        Aggregated Option Exercises in Last Fiscal Year and FY-End Option Values

                        Shares              Number of Unexercised   Value of Unexercised
                       Acquired               Options/SARs at       In-the-Money Options
                          on      Value           FY-End(#)             at FY-End($) 
                       Exercise  Realized        Exercisable/           Exercisable/           
  Name                   (#)       ($)          Unexercisable(5)      Unexercisable(1)  
<S>                      <C>       <C>          <C>                        <C>

R. Edward Anderson        -         -           56,375/46,375               -   
Kevin Freeman (2)         -         -           61,875/51,875               -
John Freise               -         -             -   /  -                  -   
Lucius H. Harvin, III(4)  -         -             -   /  -                  -   
Kathy Hurley              -         -           15,000/15,000               -   
George L. Jones (3)       -         -             -   /  -                  -   
Howard Parge              -         -           17,000/17,000               -   
</TABLE>
____________
(1)  All options were out of the money at fiscal year end.
(2)  Mr. Freeman resigned from the Registrant effective February 9, 1995.
(3)  Mr. Jones resigned from the Registrant effective August 22, 1994.
(4)  Mr. Harvin resigned from the Registrant effective August 23, 1994.
(5)  Does not include options to be granted under a plan approved by
     the Bankruptcy Court.  See "Options Granted During Fiscal Year".

<PAGE>
Employment Contracts, Termination Of Employment And Change-In-Control
Arrangements

     The Registrant has an employment contract with R. Edward Anderson which
provides for his active employment until the thirtieth day following the
Effective Date of the Joint Plan of Reorganization.  Subject to the conditions
stated in the Joint Plan of Reorganization, the plan shall become effective on
that date on or before April 30, 1995, on which all conditions to effectuation
have been satisfied.  The contract was effective as of August 22, 1994, and was
approved by order of the Bankruptcy Court on October 12, 1994.  All sums re-
quired to be paid under the contract are shown in the summary compensation table
above for the applicable period.  The contract includes a severance allowance 
under which Mr. Anderson would be eligible to receive up to 18 months base 
salary, up to one-half of such amount being paid in installments which would 
cease upon re-employment.  The severance allowance would also entitle Mr. 
Anderson to receive (i) reimbursement for reasonable expenses incurred to obtain
re-employment, not to exceed $10,000 and (ii) continued medical, dental and dis-
ability coverage under existing Company plans for a period of three months 
following cessation of employment.  The severance allowance would be payable for
(a) termination of employment other than for misconduct as defined in the con-
tract, (b) constructive or voluntary termination due to a material reduction in 
salary or due to a material change in job responsibilities, (c) termination 
on account of permanent disability, (d) termination due to liquidation of the 
Company, or (e) constructive or voluntary termination due to the relocation of 
the Company's principal executive offices or other change of job location.  The 
contract also includes a provision which entitles Mr. Anderson to participate in
the Consummation Bonus and Stock Option Program which was adopted by the 
Directors on November 2, 1994, and approved by the Bankruptcy Court on February
14, 1995.  Under the terms of the program, Mr. Anderson is entitled to receive 
61,635 shares of New Rose's Common Stock to be issued on the Effective Date as a
Consummation Bonus and 137,500 stock option awards.

     The Registrant maintains a severance program authorized by the Bankruptcy
Court on April 1, 1994, replacing prior individual agreements with each of John
Freise, Kathy Hurley, Howard Parge, and Kevin Freeman.  This program provides
for the payment of certain benefits upon the cessation of employment of each 
such officer.  Under this program, these officers would be eligible to receive 
up to 18 months base salary (for Freeman, Hurley, and Parge) and up to 12 months
base salary (for Freise); up to one-half of such amount being paid in install-
ments which would cease upon re-employment.  Each such officer would also be 
entitled to receive (i) reimbursement for reasonable expenses incurred to obtain
re-employment, not to exceed $10,000 (for Freeman, Hurley, and Parge) or $7,500
(for Freise) and (ii) continued medical, dental and disability coverage under 
existing Company plans for a period of three months following cessation of em-
ployment.  The severance allowance would be payable for (a) termination of em-
ployment other than for misconduct as defined in the contract, (b) constructive 
or voluntary termination due to a material reduction in salary or due to a 
material change in job responsibilities, (c) termination on account of permanent
disability, or (d) termination due to liquidation of the Company.

     Other officers of the Company are eligible for up to 18 months base salary
(for executive and senior vice presidents) or up to 12 months base salary (for
vice presidents), a maximum of $10,000 (for executive and senior vice presi-
dents) or $7,500 (for vice presidents) for re-employment expense reimbursement
and three months continued coverage under medical, dental and disability plans.

<PAGE>
Compensation of Directors

     Directors who are officers of the Registrant receive no additional
compensation for service on the Board of Directors or committees.  Directors
who are not officers are paid $8,000 per year as retainer, plus $1,000 for each
meeting of the Directors attended and for each committee meeting held on a day
other than the date of a meeting of the Board of Directors, and reimbursement
for their actual travel expenses.  Directors who are not officers are paid $500
a day for each committee meeting held on the same day as a meeting of the Board
of Directors and $250 for each telephone conference meeting.  Committee members
are reimbursed for their actual travel expenses.  In addition, outside directors
receive options to purchase 5,000 shares of the Non-Voting Class B Stock of the
Registrant at a purchase price of the greater of fair market value on the date
of award or $5 on award dates occurring every two years up to a maximum of 
15,000 shares per outside director.  All stock options will be cancelled upon 
emergence in accordance with the Company's Plan of Reorganization.

Compensation Committee Interlocks and Insider Participation

     The Compensation Committee of the Registrant during the fiscal year ended
January 28, 1995 was composed of Messrs. Busbee (Chairman), Allbright, Maynard,
and Montgomery.  None of the members of the Compensation Committee were officers
or employees of the Registrant during the last fiscal year or in prior fiscal
years.  Mr. Maynard is Chairman of the Golden Corral Corporation ("Golden
Corral").  Golden Corral leases certain restaurant facilities from The Rosemyr
Corporation and from Emrose Corporation, two corporations affiliated with 
certain directors of the Registrant.  See Item 13 "Certain Relationships and 
Related Transactions" below.  Golden Corral paid said corporations a total of 
$228,853 under these leases during the past fiscal year of the Registrant.  
None of the Executive officers of the Registrant served as a member of the board
of directors or as a member of the compensation committee of another entity 
during the last fiscal year.  Consequently, there are no interlocking rela-
tionships between the Registrant and other entitites that might affect the 
determination of the compensation of the Directors and executive officers of the
Registrant.

ITEM 12:  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     All existing stock of the Company will be cancelled as of the effective 
date of the Joint Plan of Reorganization.  See Item 3 for a discussion of the 
issuance of the common stock of reorganized Rose's.

     The following table sets forth the only stockholders known to the Regis-
trant to be the beneficial owners, as of April 18, 1995, of more than five 
percent (5%) of the Voting Common Stock of the Registrant:

                              Amount and Nature of
Name and Address              Beneficial Ownership      Percent of Class      

George M. Harvin
  100 Winder Street               449,398 (D)                    5.4%
  Henderson, NC  27536              2,782 (B)                     .0%         
            _____________________
Footnotes:
(D)  Shares held by direct ownership
(B)  Shares which may be deemed by the SEC to be beneficially owned but as to
     which the listed person may have disclaimed beneficial ownership.
<PAGE>
     The table below gives the indicated information as to both classes of 
equity securities of the Registrant beneficially owned by each director, 
nominee, the chief executive officer and the four other most highly compensated 
executive officers, and, as a group, by such person and other executive 
officers:
<TABLE>
<CAPTION>
                                                           Non-Voting                 
                               Voting Common   Percent      Class B      Percent  
       Name                      Stock (a)     of Class     Stock (a)    of Class  
<S>                             <C>              <C>        <C>            <C>

Bruce G. Allbright                5,500           *             -           *

R. Edward Anderson                  900           *          23,827         *

Sam Ayoub                         6,000           *             -           *

George D. Busbee                    250           *             -           *

John T. Church, Sr              217,256          2.6%        33,547         *  

Marion J. Church                    500           *             500         *

Frank A. Daniels, Jr              3,000           *          10,000         *

George M. Harvin                452,180          5.5%       181,307        1.7%

James H. Maynard                  3,000           *             -           *

Robert K. Montgomery                -             *             -           *

Albert N. Whiting                   450           *             -           *

John Freise                         -             *           4,000         *  

Kathy Hurley                        -             *             -           *

Howard Parge                        -             *             -           *  

D. L. Overby                        -             *             987         *

All of the above and other 
executive officers as a 
group (22) persons              689,046          8.3%       342,937        3.3%
</TABLE>
______________________
Footnotes:
*    Less than 1% of outstanding shares.
(a)  The following shares are not included in the figures for beneficial
ownership by individual directors and executive officers but are included in
the total figure for all directors, nominees and executive officers as a group:
88,769 shares of Non-Voting Class B Stock held in the Registrant's Variable
Investment Plan.

ITEM 13:  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Pursuant to existing leases, during the past fiscal year the Registrant
paid The Rosemyr Corporation ("Rosemyr") $194,269 as rent for its store building
in Morganton Shopping Center, Morganton, N.C.; $314,822 for its store building
in Newmarket Plaza Shopping Center, Newport News, Va. (Rosemyr owns a 31.5%
interest); $4,580 in rent for office space in Henderson, N.C.; and $11,700 for
<PAGE>
parking facilities in Henderson, N.C.  The Registrant leased a store in Nags
Head, N.C. (Rosemyr owns a 95% interest) which was closed during 1994.  Rental
under the lease during the past fiscal year was $78,795.  Eighty percent (80%)
of the stock of Rosemyr is owned by Mrs. L.H. Harvin, Jr. and her children and
by the Estate and trusts of the late Emma Rose Church, whose beneficiaries are
Mr. John T. Church, Sr. (Director of the Registrant), Mrs. E.C. Bacon and Mr.
John T. Church, Jr.  During the past fiscal year, the Registrant paid Emrose
Corporation ("Emrose") under pre-existing leases $28,346 in rent for office 
space in Henderson, N.C. and $12,023 for lease of storage facilities.  Emrose is
owned by Mrs. L.H. Harvin, Jr. and Mr. John T. Church, Sr., Mrs. E.C. Bacon and
Mr. John T. Church, Jr.  Messrs. John T. Church, Sr. and George M. Harvin, who 
are directors of the Registrant, are executive officers of Rosemyr and Emrose.  
The Registrant also paid H.H.C. Co., Inc. ("H.H.C.") $20,597 in rent during the 
past fiscal year for a store building in High Point, N.C., which was closed 
during 1994.  Mrs. L.H. Harvin, Jr. and Mr. John T. Church, Sr. own 61% of the 
stock of H.H.C.  Golden Corral Corporation ("Golden Corral") leases certain 
restaurant facilities from Rosemyr and from Emrose.  Golden Corral paid said 
corporations a total of $228,853 under these leases.  James H. Maynard (a 
Director of the Registrant) is Chairman of Golden Corral.

    In the opinion of Management, all of the foregoing leases and other
transactions are competitive, and the rents paid approximate the rate of rent
paid by the Registrant to independent landlords under leases for comparable
property negotiated at comparable times, and represent the fair market value
for comparable transactions.

PART IV

ITEM 14:  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a)  1.  FINANCIAL STATEMENTS

         Independent Auditors' Report

         Consolidated Statements of Operations for the years
         ended January 28, 1995; January 29, 1994 and 
         January 30, 1993

         Consolidated Balance Sheets - January 28, 1995 and
         January 29, 1994

         Consolidated Statements of Stockholders' Equity for the
         years ended January 28, 1995; January 29, 1994 and
         January 30, 1993

         Consolidated Statements of Cash Flows for the years ended
         January 28, 1995; January 29, 1994 and January 30, 1993

         Notes to the Financial Statements

     2.  FINANCIAL STATEMENT SCHEDULES

         All schedules are omitted because they are not applicable
         or not required, or because the required information is included 
         in the financial statements or notes thereto.
<PAGE>
     3.  EXHIBITS

   Exhibit
     No.                                                              Page

      3.1    Form of Amended and Restated Certificate              Incorporated
                  of Incorporation of the Registrant, to           by reference
                  become effective upon the Registrant's
                  emergence from Chapter 11 (Incorporated
                  by reference to Exhibit I-4 to Registrant's
                  Registration Statement on Form 8-A dated
                  March 27, 1995).

      3.2    Form of Bylaws of the Registrant, as amended          Incorporated
                  and restated, to become effective upon the       by reference
                  Registrant's emergence from Chapter 11
                  (Incorporated by reference to Exhibit I-5
                  to Registrant's Registration Statement on
                  Form 8-A dated March 27, 1995).

     10.1    The Registrant's Short-Term Incentive                 Incorporated
                  Compensation Plan, effective January 30,         by reference
                  1994, subject to approval by the United
                  States Bankruptcy Court, Eastern District
                  of North Carolina, Raleigh Division,
                  dated August 4, 1994 (Incorporated by
                  reference to Exhibit (c)(3) to the 
                  Registrant's Report on Form 8-K dated 
                  April 24, 1995).

     10.2    Proposed Plan of Reorganization dated                 Incorporated
                  August 1, 1994 (Incorporated by reference        by reference
                  to Exhibit 10.1 to the Registrant's Report
                  on Form 8-K dated August 1, 1994).

     10.3    First Amended Disclosure Statement Related to         Incorporated
                  First Amended Joint Plan of Reorganization       by reference
                  dated October 4, 1994 (Incorporated by
                  reference to Exhibit 10.2 to Registrant's
                  Report on Form 8-K dated October 5, 1994).

     10.4    The Registrant's Variable Investment Plan             Incorporated
                  (the "Plan"), as amended and restated            by reference
                  effective January 1, 1989 (Incorporated 
                  by reference to Exhibit 10.4 to Registrant's
                  Annual Report on Form 10-K for the fiscal
                  year ended January 29, 1994, dated 
                  April 26, 1994).       

     10.5    Proposed First Amended Joint Plan of                  Incorporated
                  Reorganization dated October 4, 1994             by reference
                  (Incorporated by reference to Exhibit
                  10.3 to Registrant's Report on Form 8-K
                  dated October 5, 1994).

<PAGE>
     10.6    Loan Agreement dated September 20, 1993               Incorporated
                  between the Registrant and General               by reference 
                  Electric Capital Corporation               
                  (Incorporated by reference to Exhibit 10.1
                  to the Registrant's Current Report on   
                  Form 10-K dated September 20, 1993).      

     10.7    The Registrant's Severance Program, as                Incorporated
                  adopted effective March 24, 1994 pursuant        by reference
                  to order of the Bankruptcy Court presiding
                  over the Registrant's proceeding under 
                  Chapter 11 of Title 11 of the United States 
                  Code (the "Bankruptcy Court") (Incorporated 
                  by reference to Exhibit 10.7 to Registrant's 
                  Annual Report on Form 10-K for the fiscal 
                  year ended January 29, 1994, dated April 26,
                  1994).

     10.8    The Registrant's obligations with respect to
                  the compensation of its officers and directors
                  as specified in the following orders of the 
                  Bankruptcy Court:

                  (a)Order Authorizing Compensation of Senior      Incorporated
                     Vice Presidents (dated November 18, 1993)     by reference
                     (Incorporated by reference to Exhibit 10.8 
                     to the Registrant's Annual Report on Form 
                     10-K for the fiscal year ended January 29,
                     1994, dated April 26, 1994).

                  (b)Order Authorizing Compensation of Executive   Incorporated 
                     Vice Presidents (dated November 18, 1993)     by reference
                     (Incorporated by reference to Exhibit 10.8 
                     to the Registrant's Annual Report on Form 
                     10-K for the fiscal year ended January 29,
                     1994, dated April 26, 1994).

                  (c)Order Authorizing Compensation of Vice        Incorporated
                     Presidents and Treasurer (dated November 18,  by reference
                     1993) (Incorporated by reference to Exhibit 
                     10.8 to the Registrant's Annual Report on 
                     Form 10-K for the fiscal year ended 
                     January 29, 1994, dated April 26, 1994).

                  (d)Order Continuing Compensation of Chairman     Incorporated
                     of the Board of Directors Pending Hearing     by reference
                     (dated November 18, 1993) (Incorporated by 
                     reference to Exhibit 10.8 to the 
                     Registrant's Annual Report on Form 10-K 
                     for the fiscal year ended January 29, 1994, 
                     dated April 26, 1994).

                  (e)Order Authorizing Payment of Compensation     Incorporated
                     to Directors (dated November 18, 1993)        by reference
                     (Incorporated by reference to Exhibit 10.8
                     to Registrant's Annual Report on Form 10-K
                     for the fiscal year ended January 29, 1994,
                     dated April 26, 1994).

                  (f)Amended Order Approving Rejection of          Incorporated
                     Termination Agreements and Implementation     by reference
                     of Severance Program (April 1, 1994)
                     (Incorporated by reference to 
                     Exhibit (c)(5)(f) to the Registrant's 
                     Report on Form 8-K dated April 24, 1995).

                  (g)Order Approving Short-Term Incentive Plan     Incorporated
                     (August 4, 1994) (Incorporated by reference   by reference
                     to Exhibit (c)(5)(a) to the Registrant's 
                     Report on Form 8-K dated April 24, 1995).

                  (h)Order Authorizing Increased Compensation      Incorporated 
                     of R. Edward Anderson, President and Chief    by reference
                     Executive Officer and Chairman of the 
                     Board (dated October 12, 1994) (Incorporated 
                     by reference to Exhibit (c)(5)(b) to the 
                     Registrant's Report on Form 8-K dated 
                     April 24, 1995).

                  (i)Order Authorizing Increased Compensation      Incorporated 
                     of (i) Kathy M. Hurley, Senior Vice           by reference
                     President, Merchandising; (ii) Jeanette R. 
                     Peters, Senior Vice President, Chief 
                     Financial Officer; and (iii) George T. 
                     Blackburn, II, Vice President, Real Estate, 
                     General Counsel and Secretary (dated 
                     December 15, 1994) (Incorporated by reference 
                     to Exhibit (c)(5)(c) to the Registrant's 
                     Report on Form 8-K dated April 24, 1995).

                  (j)Order Authorizing Entry into Employment       Incorporated
                     Agreement with R. Edward Anderson,            by reference
                     President and Chief Executive Officer 
                     (dated December 15, 1994) (Incorporated by 
                     reference to Exhibit (c)(5)(d) to the 
                     Registrant's Report on Form 8-K dated 
                     April 24, 1995).

                  (k)Order Approving Consummation Bonus and        Incorporated
                     Stock Option Awards (February 14, 1995)       by reference
                     (Incorporated by reference to Exhibit 
                     (c)(5)(e) to the Registrant's Report on 
                     Form 8-K dated April 24, 1995).

    10.9     Order of the United States Bankruptcy                 Incorporated
                  Court, Eastern District of North Carolina,       by reference
                  Raleigh Division, dated October 5, 1994
                  (Incorporated by reference to Exhibit 10.1
                  to Registrant's Report on Form 8-K dated
                  October 5, 1994).
<PAGE>
   10.10     Form of Warrant Agreement between Rose's              Incorporated
                  Stores, Inc. and the warrant agent, as           by reference
                  filed with the United States Bankruptcy
                  Court, Eastern District of North Carolina,
                  Raleigh Division, on December 14, 1994
                  (Incorporated by reference to Exhibit I-3
                  to Registrant's Registration Statement on 
                  Form 8-A dated March 27, 1995).

   10.11     Order of United States Bankruptcy Court,              Incorporated
                  Eastern District of North Carolina,              by reference
                  Raleigh Division, dated December 14, 1994
                  (Incorporated by reference to Exhibit I-8
                  to Registrant's Registration Statement on
                  Form 8-A dated March 27, 1995).

   10.12     New Equity Compensation Plan (Incorporated            Incorporated
                  by reference to Exhibit (c)(4) to the            by reference
                  Registrant's Current Report on Form 8-K  
                  dated April 24, 1995).

   10.13     Modified and Restated First Amended Joint             Incorporated
                  Plan of Reorganization dated April               by reference
                  19, 1995 (Incorporated by reference to 
                  Exhibit (c)(1) to Registrant's Current
                  Report on Form 8-K dated April 24, 1995).

   10.14     Order dated April 24, 1995 approving Modified         Incorporated
                  and Restated First Amended Joint Plan of         by reference
                  Reorganization dated April 19, 1995 
                  (Incorporated by reference to Exhibit (c)(2) 
                  to Registrant's Current Report on Form 8-K
                  dated April 24, 1995).

    27.      Financial Data Schedule

(b)  REPORTS ON FORM 8-K

     The Registrant filed the following reports on Form 8-K during the last
     quarter of the period covered by this report:
   
              Form 8-K dated January 20, 1995, reporting in Item 5 the 
              achievement by the Registrant of certain financial targets
              required under the Registrant's First Amended Joint Plan
              of Reorganization.

<PAGE>
                                   SIGNATURES

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



                                      ROSE'S STORES, INC.


                                      By:   /s/ R. Edward Anderson              
                                            R. Edward Anderson, President and 
                                            Chief Executive Officer


                                      By:   /s/ Jeanette R. Peters             
                                            Jeanette R. Peters, Senior Vice 
                                            President, Chief Financial Officer

                    


Date:               


       Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the Regis-
trantand on the dates indicated:



/s/ R. Edward Anderson                         /s/ Marion J. Church            
R. Edward Anderson, Director                   Marion J. Church, Director


/s/ Sam Ayoub                                  /s/ George M. Harvin            
Sam Ayoub, Director                            George M. Harvin, Director    


/s/ John T. Church                             /s/ James H. Maynard            
John T. Church, Director                       James H. Maynard, Director


                                                                             




<PAGE>

MANAGEMENT'S REPORT ON CONSOLIDATED FINANCIAL STATEMENTS

January 28, 1995

     The consolidated financial statements on the following pages have been
prepared by management in conformity with generally accepted accounting
principles.  Management is responsible for the reliability and fairness of the
financial statements and other financial information included herein.
     To meet its responsibilities with respect to financial information,
management maintains and enforces internal accounting policies, procedures and
controls which are designed to provide reasonable assurance that assets are
safeguarded and that transactions are properly recorded and executed in
accordance with management's authorization.  Management believes that the
Company's accounting controls provide reasonable, but not absolute, assurance
that errors or irregularities which could be material to the financial state-
ments are prevented or would be detected within a timely period by Company 
personnel in the normal course of performing their assigned functions.  The 
concept of reasonable assurance is based on the recognition that the cost of 
controls should not exceed the expected benefits.  Management maintains an 
internal audit function and an internal control function which are responsible 
for evaluating the adequacy and application of financial and operating controls 
and for testing compliance with Company policies and procedures.
     The responsibility of our independent auditors, KPMG Peat Marwick LLP, is
limited to an expression of their opinion on the fairness of the financial
statements presented.  Their opinion is based on procedures, described in the
second paragraph of their report, which include evaluation and testing of
controls and procedures sufficient to provide reasonable assurance that the
financial statements neither are materially misleading nor contain material
errors.
     The Audit Committee of the Board of Directors meets periodically with
management, internal auditors and independent auditors to discuss auditing and
financial matters and to assure that each is carrying out its responsibilities. 
The independent auditors have full and free access to the Audit Committee and
meet with it, with and without management being present, to discuss the results
of their audit and their opinions on the quality of financial reporting.


                                        R. Edward Anderson
                                        President and             
                                        Chief Executive Officer


                                        Jeanette R. Peters
                                        Senior Vice President, 
                                        Chief Financial Officer
<PAGE>
INDEPENDENT AUDITORS' REPORT 

The Board of Directors
Rose's Stores, Inc.:

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

     We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the consolidated financial statements are 
free of material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the consolidated 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 rea-
sonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Rose's
Stores, Inc., Debtor-in-Possession, at January 28, 1995 and January 29, 1994,
and the results of their operations and their cash flows for each of the years
in the three-year period ended January 28, 1995, in conformity with generally
accepted accounting principles.

    The accompanying consolidated financial statements have been prepared
assuming that the Company will continue as a going concern.  As discussed in 
Note 1 to the consolidated financial statements, the Company filed a voluntary
petition for reorganization under Chapter 11 of the United States Bankruptcy 
Code in the United States Bankruptcy Court (Bankruptcy Court)  on September 5, 
1993.  The Chapter 11 filing, the Company's leveraged financial structure, 
and recurring net losses resulting in the elimination of stockholders' equity,
raise substantial doubt about the Company's ability to continue as a going
concern.  The Company is currently operating its business as debtor-in-posses-
sion under the jurisdiction of the Bankruptcy Court.  The continuation of the 
Company as a going concern is contingent upon the Company emerging from bank-
ruptcy in accordance with the Company's First Amended Joint Plan of Reorganiza-
tion.  The consolidated financial statements as of and for the year ended 
January 28, 1995 do not include any adjustments that might result from the 
outcome of this uncertainty.

    As discussed in Note 16 to the consolidated financial statements, the 
Company adopted the provisions of Statement of Financial Accounting Standards
No. 106, "Employers' Accounting for Postretirement Benefits Other Than Pen-
sions," in 1992. 


Raleigh, North Carolina                                KPMG Peat Marwick LLP
March 31, 1995                    
<PAGE>
CONSOLIDATED STATEMENTS OF OPERATIONS  
(Amounts in thousands except per share amounts) 
<TABLE>
<CAPTION>
                                                            Years Ended              
                                              January 28,  January 29,   January 30, 
                                                  1995         1994          1993   
<S>                                          <C>             <C>           <C>
Revenue: 
  Gross sales                                $   756,356     1,245,697     1,404,302
  Leased department sales                         24,430        42,474        42,059
  Net sales                                      731,926     1,203,223     1,362,243
  Leased department income                         5,288         8,707         9,816 
    Total revenue                                737,214     1,211,930     1,372,059  
Costs and Expenses:  
  Cost of sales                                  555,087       932,238     1,103,160 
  Selling, general and administrative            160,346       281,723       300,866 
  Depreciation and amortization                    9,257        12,984        13,661
  Interest                                         5,907        12,054        13,881  
    Total costs and expenses                     730,597     1,238,999     1,431,568  
Earnings (Loss) Before Reorganization 
  Expense, Income  Taxes, and Cumulative 
  Effect of Accounting Change                      6,617       (27,069)      (59,509)
Reorganization Expense (a)                       (57,899)      (39,138)         -   
Loss Before Income Taxes and Cumulative
  Effect of Accounting Change                    (51,282)      (66,207)      (59,509)
Income Taxes (Benefits)                       
  Current                                           -             -           (7,599)
  Deferred                                          -             -            6,650   
    Total                                           -             -             (949)
Loss Before Cumulative Effect of 
  Accounting Change                              (51,282)      (66,207)      (58,560)  
Cumulative Effect of Adopting SFAS 106 (b)          -             -           (5,031)  
Net Loss                                     $   (51,282)      (66,207)      (63,591) 
Loss Per Share Before Cumulative Effect 
  of Accounting Change                       $     (2.73)        (3.53)        (3.14)  
Cumulative Effect of Adopting 
  SFAS 106 (b)                                      -              -           (0.27)  
Loss Per Share                               $     (2.73)        (3.53)        (3.41)  
</TABLE>
(a)  On September 5, 1993, the Company filed a voluntary petition in the United 
States Bankruptcy Court for the Eastern District of North Carolina seeking to 
reorganize under Chapter 11 of the Bankruptcy Code.  The consolidated financial 
Statements contained herein have been prepared in accordance with generally 
accepted accounting principles applicable to a going concern and do not purport 
to reflect or to provide for all the consequences of the ongoing Chapter 11 
reorganization.  
     Included in the reorganization expense for 1994 is a provision of $43,000 
for the costs of closing 59 stores in May 1994 and realigning corporate and 
administrative costs.  Included in the reorganization expense for 1993 is a 
provision of $39,500 for the costs of closing 43 stores in January 1994.  
Included in the 1994 and 1993 reorganization costs, in addition to the costs of
closing the stores, are the DIP Facility fee amortization and expenses, profes-
sional fees and other reorganization costs.  Offsetting the 1993 expense is a
reversal of prior reserves for closings due to the anticipated rejections of 
closed store leases.
(b)  In 1992, the Company adopted SFAS 106 "Employers' Accounting for Post-
retirement Benefits Other Than Pensions," which requires the Company to accrue 
health insurance benefits over the period in which associates become eligible 
for such benefits.  The cumulative effect of adopting SFAS 106 was a one-time
charge of $5,031.

See accompanying notes to consolidated financial statements.  
<PAGE>
CONSOLIDATED BALANCE SHEETS 
(Amounts in thousands)
<TABLE>
<CAPTION>
                                                                    Years Ended                                  
                                                          January 28,      January 29,     
                                                             1995             1994      
<S>                                                       <C>                 <C>
Assets

 Current Assets
   Cash and cash equivalents                              $    1,350           11,955                    
   Accounts receivable                                        12,140           15,057        
   Inventories                                               119,567          203,150               
   Prepaid merchandise                                         6,632           10,757
   Other current assets                                        5,531            7,457               
     Total current assets                                    145,220          248,376                     
 Property and Equipment, at cost,                                  
   Less accumulated depreciation and amortization             34,707           50,234

 Deferred Tax Benefits                                         3,164            6,447
 Other Assets                                                     95            3,048                
                                                           $ 183,186          308,105             
Liabilities and Stockholders' Equity (Deficit)

 Current Liabilities
   Reclamation claims                                      $    -               4,000
   Debtor-in-possession financing                                600             -   
   Current maturities of capital lease obligations               628            2,374
   Accounts payable                                           23,392           35,507
   Accrued salaries and wages                                  7,821           12,295
   Reserve for store closings                                  8,530             -   
   Deferred tax liabilities                                    3,164            6,447
   Other current liabilities                                   9,076           14,113
     Total current liabilities                                53,211           74,736

 Liabilities Subject to Settlement Under
   Reorganization Proceedings                                156,474          207,456

 Capital Lease Obligations (excluding current
   maturities                                                    646            1,907 
 Deferred Income                                               1,993            2,296
 Accumulated Postretirement Benefit Obligation                 6,048            5,614

 Stockholders' Equity (Deficit)
   Voting common stock
     Authorized 30,000 shares; issued 10,800 shares            2,250            2,250                       
   Non-voting Class B stock
     Authorized 30,000 shares; issued 12,659 shares           18,795           18,795
   Paid-in capital-stock warrants                              2,700            2,700                         
   Retained earnings (accumulated deficit)                   (40,313)          10,969
                                                             (16,568)          34,714
   Less cost of stock held in treasury                       (18,618)         (18,618)
 
         Total stockholders' equity (deficit)                (35,186)          16,096

                                                           $ 183,186          308,105
</TABLE>
See accompanying notes to consolidated financial statements.
<PAGE>
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
(Amounts in thousands)
<TABLE>
<CAPTION>
                                          Voting            Non-Voting                                                             
                                      Common Stock     Class B Stock                             Retained        Treasury Stock
                                                                                Paid-In          Earnings
                                                                              Capital-Stock  (Accumulated)                       
                                  Shares     Amount     Shares     Amount        Warrants      (Deficit)      Shares       Amount
<S>                               <C>        <C>        <C>        <C>             <C>        <C>             <C>       <C>
Balance January 25, 1992          10,800     $2,250     12,659     $19,279         $ -        $140,767        (4,866)   $(19,576)
Net loss for fiscal year 1992                                                                  (63,591)                    
Issuance of stock warrants                                                          2,700                         
Other                                                                 (262)                                       91          542
Balance January 30, 1993          10,800      2,250     12,659      19,017          2,700       77,176        (4,775)     (19,034)
Net loss for fiscal year 1993                                                                  (66,207)
Other                                                                 (222)                                       74          416
Balance January 29, 1994          10,800      2,250     12,659      18,795          2,700       10,969        (4,701)     (18,618)
Net loss for fiscal year 1994                                                                  (51,282)                           
Balance January 28, 1995          10,800     $2,250     12,659     $18,795         $2,700     $(40,313)       (4,701)    $(18,618)

</TABLE>


See accompanying notes to consolidated financial statements.
<PAGE>
CONSOLIDATED STATEMENTS OF CASH FLOWS  
(Amounts in thousands) 
<TABLE>
<CAPTION>
                                                                         Years Ended           
                                                          January 28,  January 29,  January 30,
                                                              1995         1994         1993   
<S>                                                        <C>            <C>          <C>
Cash flows from operating activities: 
Net loss                                                   $  (51,282)    (66,207)     (63,591)
Adjustments to reconcile net loss to net cash 
  provided by (used in) operating activities: 
  Depreciation and amortization                                 9,257      12,984       13,661
  (Gain) loss on disposal of property and equipment              (278)         98         (243)
  Deferred income taxes                                          -           -           6,650 
  LIFO expense (credit)                                        (4,816)        179          186 
  Write off of deferred financing costs                          -          4,528         -
  Provision for closed stores                                  43,000      26,474         -   
  Cumulative effect of adopting SFAS 106                         -           -           5,031
Cash provided by (used in) assets and liabilities: 
  (Increase) decrease in accounts receivable                    2,917      (1,773)       1,554 
  (Increase) decrease in prepaid merchandise                    4,125     (10,757)        -
  (Increase) decrease in inventories                           91,817     (13,948)      78,167
  (Increase) decrease in other current and non-current 
    assets                                                      2,330         859       (2,564)
  Increase (decrease) in accounts payable                     (17,152)     35,051       19,555 
  Increase (decrease) in accrued expenses and 
    other liabilities                                          (9,429)        724        2,216 
  Increase (decrease) in federal and state income
    taxes payable                                                -          8,005       (1,146)
  Increase (decrease) in reserve for future store   
    closings                                                  (13,060)     13,088      (17,799)
  Increase (decrease) in deferred income                         (303)     (1,250)      (1,882)
  Increase (decrease) in accumulated postretirement 
    benefit obligation                                            434         318          265
  Other                                                          -           -              11
Net cash provided by operating activities                      57,560       8,373       40,071
Cash flows from investing activities: 
  Purchases of property and equipment                          (2,015)     (9,109)      (9,629)
  Proceeds from disposal of property and equipment                734           9          489
Net cash used in investing activities                          (1,281)     (9,100)      (9,140)
Cash flows from financing activities: 
  Net activity on debtor-in-possession facility                   600        -            -
  Payments on pre-petition secured debt                       (65,437)     (1,127)     (12,000)
  Principal payments on capital lease obligations              (2,047)     (2,358)      (2,337)
  Increase (decrease) in bank drafts outstanding                 -         (3,128)      (3,422)
  Other                                                          -            194          269 
Net cash (used in) financing activities                       (66,884)     (6,419)     (17,490)
Net increase (decrease) in cash and cash equivalents          (10,605)     (7,146)      13,441
Cash and cash equivalents at beginning of year                 11,955      19,101        5,660
Cash and cash equivalents at end of year                   $    1,350      11,955       19,101

Supplemental disclosure of additional noncash investing 
  and financing activities: 
      Issuance of stock warrants                           $     -           -           2,700  
      Retirement of net book value of assets in reserve
        for future store closings                               7,018       4,054        1,888
      Write-off of inventory in reserve for future
        store closings                                           -         43,661        5,257
      Capital lease obligations entered into for
        new equipment                                            -           -             418
</TABLE>
 
See accompanying notes to consolidated financial statements.
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years Ended January 28, 1995; January 29, 1994; and January 30, 1993
(Amounts in thousands except per share amounts)

1   PROCEEDINGS UNDER CHAPTER 11

    On September 5, 1993 (the "Petition Date"), the Company filed a voluntary
petition for Relief under Chapter 11, Title 11 of the United States Bankruptcy
Code (the "Bankruptcy Code") with the United States Bankruptcy Court for the
Eastern District of North Carolina (the "Bankruptcy Court").  The Company is in
possession of its property and is maintaining and operating its property as a
debtor-in-possession pursuant to the provisions of Sections 1107 and 1108 of the
Bankruptcy Code.

    In the Chapter 11 case, substantially all liabilities as of the Petition 
Date were subject to settlement under a plan of reorganization voted upon by 
certain of the Company's impaired creditors.  On October 4, 1994, the Company 
filed with the Bankruptcy Court its First Amended Joint Plan of Reorganization 
(together with all amendments thereto approved by the Bankruptcy Court, the 
"Joint Plan of Reorganization").  This Joint Plan of Reorganization was sub-
mitted to the Court on behalf of the Company, the Pre-Petition Secured Note-
holders, Bank of Tokyo, Ltd., the Official Committee of Unsecured Creditors, 
and the Official Committee of Equity Security Holders.  Capitalized terms used 
herein and not defined are defined in the Joint Plan of Reorganization.

     The Company's First Amended Disclosure Statement Relating to the First
Amended Joint Plan of Reorganization, First Amended Joint Plan of Reorganization
and Related Court Order and Notice, dated October 5, 1994, was approved by the
Bankruptcy Court on October 5, 1994.  The Joint Plan of Reorganization was
confirmed by order of the Bankruptcy Court dated December 14, 1994.

     By orders dated February 3, 1995 and February 13, 1995, the Bankruptcy 
Court approved technical modifications to the Joint Plan of Reorganization.  In
addition the Company has filed a Motion for Approval of Modifications to First
Amended Plan of Reorganization and Entry of Order Approving Modified and
Restated First Amended Joint Plan of Reorganization the primary effects of 
which will be (i) to provide that Class 2B (Pre-Petition Lenders' Allowed 
Secured Claims) shall be paid in full, in cash, contemporaneously with the 
 closing of the Post-Effective Date Financing Facility, and (ii) to delete 
references in the plan to the Alternative Treatment Provisions which would have
required liquidation of the Company's assets if the requirements for emergence
from Chapter 11 are not met.

     Subject to the conditions stated in the Joint Plan of Reorganization, as
stated below, the plan shall become effective on that date (the "Effective 
Date") on or before April 30, 1995, on which all conditions to effectuation 
have been satisfied.

     The Joint Plan of Reorganization provides for, among other things, the cash
payments of $26,400 to its Pre-Petition Secured lenders and amounts owing under
the DIP Facility and various administrative and tax claims due at the effective
date, and the distribution of all of the common stock of reorganized
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Rose's in the amount of 10,000 shares (including 150 shares reserved for 
issuance to officers of the Company as a management incentive and retention
program, approved by order of the Bankruptcy Court dated February 14, 1995) 
to unsecured creditors to settle projected claims of $115,000 to $130,000.  
The order of the Bankruptcy Court referenced above, dated February 14, 1995, 
approving the management incentive and retention program also provides for 
issuance of options for 550,000 shares of common stock of the Company to 
officers which are to be issued within 90 days of the Effective Date.  Addi-
tionally, shareholders of record as of the effective date of the Plan will 
receive their pro-rata share of approximately 4,286 warrants.  Each warrant 
shall entitle the holder to purchase one share of common stock of the reorgan-
ized Rose's at a price to be determined in accordance with the applicable 
provisions of the plan of reorganization.  The warrants expire on the seventh 
anniversary of the effective date of the Plan.  In addition, RSI Trading, Inc., 
a wholly owned subsidiary of the Company has been merged into the Company under
provisions of the Joint Plan of Reorganization.

     Under the Bankruptcy Code, and in accordance with the Joint Plan of
Reorganization, the Company will assume or reject real estate leases, employment
contracts, and unexpired executory pre-petition contracts subject to Bankruptcy
Court approval.  The Company has established its estimated liabilities for such
items during the bankruptcy period and will settle or carry forward portions of
the  liabilities (for assumed leases) at the Effective Date.

    On confirmation of a plan of reorganization, the Company expects to utilize
"Fresh Start Accounting" in accordance with the guidelines for accounting for
emergence from bankruptcy.  Fresh Start Accounting is expected to result in a
restatement of Company assets to reflect current values.  (See Footnote 2)
 
2  FRESH START CONSOLIDATED BALANCE SHEET

     In 1990, the American Institute of Certified Public Accountants issued
Statement of Position 90-7 ("Reorganization SOP") "Financial Reporting by
Entities in Reorganization Under the Bankruptcy Code" ("Fresh-Start Report-
ing").  The application of Fresh-Start Reporting requires adjusting assets and
liabilities to their estimated fair value at the effective date of the
reorganization.  The following are estimates of the adjustments that would have
been applied to the 1994 fiscal year-end balance sheet if the Company had 
emerged on January 28, 1995.

     The valuation information contained herein is not a prediction or guarantee
of the future trading price of the New Rose's Common Stock to be issued under
the Plan.  The trading price of securities issued under a plan of reorganization
is subject to many unforeseeable circumstances and therefore cannot be accu-
rately predicted.  The estimates of value were prepared through the application
of various valuation techniques and do not purport to reflect or constitute
appraisals of the actual market value that may be realized through the sales of
the New Rose's Common Stock to be issued.  The actual market price of the New
Rose's Common Stock at the time of issuance will depend upon prevailing interest
rates, market conditions, the condition and prospects of the Company, including
the anticipated initial securities holding of pre-petition creditors, some of
which may prefer to liquidate their investment rather than hold it on a long-
term basis, and other factors that generally may influence the prices of
securities; therefore, the New Common Stock is likely to trade at values that
could differ materially from the amounts assumed herein.
<PAGE>
PROFORMA CONSOLIDATED BALANCE SHEET 
(Amounts in thousands)
<TABLE>
<CAPTION>
                                                                                     Unaudited  
                                                                  "Fresh Start       Proforma  
                                                   January 28,      Accounting"       January 28,
                                                      1995          DR        CR       1995    
<S>                                                   <C>         <C>       <C>         <C>
 
Assets

 Current Assets
   Cash and cash equivalents                        $    1,350                            1,350
   Accounts receivable                                  12,140                           12,140
   Inventories                                         119,567    26,195 (1)            145,762
   Prepaid merchandise                                   6,632                            6,632
   Other current assets                                  5,531                1,252 (2)   4,279
     Total current assets                              145,220    26,195      1,252     170,163

 Property and Equipment, at cost,                                  
   Less accumulated depreciation and amortization       34,707               34,707 (3)    -   

 Deferred Tax Benefits                                   3,164                            3,164
 Other Assets                                               95                   95 (3)    -   
                                                     $ 183,186    26,195     36,054     173,327
Liabilities and Stockholders' Equity (Deficit)

 Current Liabilities
   Debtor-in-possession financing                    $     600       600 (4)               -   
   Working capital facility                               -                  27,023 (4)  27,023
   Current maturities of capital lease obligations         628                              628
   Accounts payable                                     23,392                           23,392
   Accrued salaries and wages                            7,821                            7,821
   Reserve for store closings                            8,530                            8,530
   Deferred tax liabilities                              3,164                            3,164
   Other current liabilities                             9,076                5,000 (5)  14,076
     Total current liabilities                          53,211       600     32,023      84,634

 Liabilities Subject to Settlement Under
   Reorganization Proceedings                          156,474   156,474 (5)               -   

 Excess of Net Assets Over Reorganization Value           -                  46,080 (3)  46,080

 Capital Lease Obligations                                 646                              646 
 Deferred Income                                         1,993                            1,993
 Accumulated Postretirement Benefit Obligation           6,048     1,074 (6)              4,974

 Stockholders' Equity
   Voting common stock                                   2,250     2,250 (7) 35,000 (8)  35,000 
   Non-voting Class B stock                             18,795    18,795 (7)               -   
   Paid-in capital-stock warrants                        2,700     2,700 (7)               -   
   Retained earnings (accumulated deficit)             (40,313)              40,313 (9)    -   
                                                                                   (10)
                                                       (16,568)   23,745     75,313      35,000
   Less cost of stock held in treasury                 (18,618)              18,618 (7)    -   
 
         Total stockholders' equity (deficit)          (35,186)   23,745     93,931      35,000

                                                     $ 183,186   181,893    172,034     173,327
</TABLE>
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Explanations of adjustment columns of Proforma Consolidated Balance Sheet are
as follows:

(1)  Adjustment to write-up inventories by the current LIFO reserve.
(2)  To write-off prepaid facility fees.
(3)  The excess reorganization value was allocated to non-current assets, with
     any excess recorded as a deferred credit to be amortized to income over the
     period of expected benefit but not more than 10 years.
(4)  Borrowings have been adjusted to reflect payments to be made in accordance
     with the plan of reorganization as follows:
     (a)  $600 for pay off of the DIP Facility
     (b)  $26,423 for pay off of pre-petition secured debt
(5)  Liabilities Subject to Settlement have been settled as follows:
     (a)  $26,423 pre-petition secured debt is paid in cash
     (b)  $5,000 of priority claims, cure amounts and reclamation claims have 
          been moved to current liabilities
     (c)  The remaining unsecured claims will be settled with stock
(6)  Adjustment to reverse unrecognized gain on transition obligation.
(7)  Cancellation of Class B stock, warrants, and treasury stock.
(8)  To reflect estimated value of new equity upon the issuance of new Rose's
     common stock.
(9)  Elimination of old accumulated deficit.
(10) Earnings from operations were $6,617 in 1994. If the emerged Company had
     traded during the year, the earnings would have been approximately $15,874
     as there would have been no depreciation charged during the year.

3  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    Going Concern Basis  The Company's consolidated financial statements have
been prepared on a going concern basis, which contemplates the realization of
assets and the payment of liabilities in the ordinary course of business, in
accordance with the American Institute of Certified Public Accountants' State-
ment of Position 90-7, "Financial Reporting by Entities Under the Bankruptcy 
Code."  Substantially all current and long-term liabilities existing at the 
time the petition for reorganization under Chapter 11 was filed have been 
reclassified as liabilities subject to settlement under reorganization pro-
ceedings.  The financial statements do not include any adjustments or reclass-
ifications that might be necessary should the Company be unable to continue 
in existence.

    Consolidated Financial Statements  The Company's consolidated financial
statements include the accounts of a wholly-owned subsidiary. Intercompany
accounts and transactions are eliminated.  In January 1995, the wholly-owned
subsidiary was merged with the Company.

    Fiscal Year  Fiscal years 1994, 1993 and 1992 ended on January 28, 1995;
January 29, 1994; and January 30, 1993, respectively.  Fiscal years 1994 and 
1993 contained 52 weeks and fiscal year 1992 contained 53 weeks.

    Cash Equivalents  The Company considers all highly liquid investments with
a maturity of three months or less when purchased to be cash equivalents. 
Interest-bearing cash equivalents are carried at cost, which approximates 
market.  Bank drafts outstanding have been reported as a current liability.
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS    

    Inventories  Substantially all merchandise inventories are valued on a
last-in, first-out (LIFO) cost basis. 

    Revenue  Sales are recorded at the time merchandise is exchanged for ten-
der.  The Company does not make any warranties on the merchandise sold, but 
allows customers to return merchandise which reduces sales.  In many cases, 
the Company returns damaged goods to the vendor for credit or has negotiated 
a damage allowance to offset the cost of writing off the merchandise.  In the
case of layaways, sales are recorded for the total amount of the merchandise 
when the customer puts the merchandise on layaway.  If the layaway is not 
paid in full by the end of 60 days, the Company's policy is to cancel the 
layaway, reduce sales and return the merchandise to stock. 

    Depreciation and Amortization   The provision for depreciation and
amortization is based upon the estimated useful lives of the individual assets
and is computed principally by the declining balance and straight-line methods. 
The principal lives for depreciation purposes are 40 to 45 years for buildings
and 5 to 10 years for furniture, fixtures, and equipment. Improvements to leased
premises are amortized by the straight-line method over the term of the lease
or the useful lives of the improvements, whichever is shorter.  Capitalized
leases are generally amortized on a straight-line basis over the lease term.

    Profit-Sharing Plan  The Company has a noncontributory trusteed
profit-sharing plan for eligible associates.  The amount of the contribution is
determined by a formula plus additional amounts authorized by the Board of
Directors, but may not exceed the maximum allowable deduction for income tax
purposes.  The plan may be terminated at any time, and if terminated, the 
Company will not be required to make any further contributions to the trust.

     On February 15, 1995, the Board of Directors of the Company approved
resolutions providing for merger of the profit sharing plan into the 401(k) plan
maintained by the Company, such merger to be effective July 1, 1995.  The merged
plan will take the form of the 401(k) plan, subject to any modifications that
may be necessary or desirable to give effect to the merger.

    Income Taxes  In February 1992, the Financial Accounting Standards Board
issued Statement of Financial Accounting Standards No. 109, "Accounting for
Income Taxes."  Statement 109 requires a change from the deferred method of
accounting for income taxes of APB Opinion 11 to the asset and liability method
of 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.

    Effective January 31, 1993, the Company adopted Statement 109 and reported
that the cumulative effect of that change in the method of accounting for income
taxes in the 1993 consolidated statement of operations is immaterial.
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS    

    Pursuant to the deferred method under APB Opinion 11, which was applied in
1992 and prior years, deferred income taxes are recognized for income and 
expense items that are reported in different years for financial reporting 
purposes and income tax purposes using the tax rate applicable for the year 
of the calculation.  Under the deferred method, deferred taxes are not adjust-
ed for subsequent changes in tax rates.

     Earnings (Loss) Per Share  Earnings (loss) per share is computed on the
weighted average number of shares outstanding during the year.  The average
number of shares used to compute earnings (loss) per share was 18,758 shares in
1994; 18,740 shares in 1993; and 18,638 shares in 1992.  The exercise of
outstanding stock options and warrants would result in an anti-dilutive effect
on loss per share and are excluded from the calculation.

    Postretirement Health Insurance Benefits  The Company provides health
insurance benefits for retirees who meet minimum age and service requirements
and are covered by the medical plan at retirement.  Beginning in 1992, the
Company recognizes the cost of retiree health insurance benefits over the
associates' period of service.

4  ACCOUNTS RECEIVABLE  

    Accounts Receivable are comprised of layaway receivables ($2,651 and $3,262
in 1994 and 1993, respectively) and other receivables ($9,489 and $11,795 in 
1994 and 1993, respectively).  Other receivables consist primarily of amounts 
due from vendors for returns, co-op advertising, shoe department income, and 
coupons.  

    The Company does not provide for an allowance for doubtful accounts for
layaways because the Company holds the merchandise or for other receivables
because the Company expects uncollectible amounts to be immaterial as deductions
can be taken against future amounts due to vendors.

5  INVENTORIES 

    A summary of inventories as of January 28, 1995 and January 29, 1994 is as
follows:

                                            Fiscal Years        
                                          1994         1993                
  Inventories valued at  
    FIFO cost                          $ 145,762      237,579              
  LIFO reserve                           (26,195)     (34,429)              
  Inventories substantially
     valued at LIFO cost               $ 119,567      203,150              


    During 1994 and 1993, inventories were reduced, resulting in the liquidation
of LIFO inventory layers.  The effect of this inventory liquidation was a
reduction in the costs related to closed stores of approximately $3,419 in 1994
and $1,347 in 1993.
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6  PROPERTY AND EQUIPMENT

   Property and equipment consists of the following:

                                               Fiscal Years      
                                           1994            1993  

    Land                                 $    641             641
    Buildings                              20,408          19,883
    Furniture, fixtures, and equipment     82,978         107,540 
    Improvements to leased premises        13,164          18,896
      Total                               117,191         146,960
    Less accumulated depreciation
      and amortization                    (83,265)       (100,065)
                                           33,926          46,895 
    Capitalized leases                      6,400          11,894
    Less accumulated amortization          (5,619)         (8,555)
                                              781           3,339
      Net property and equipment         $ 34,707          50,234 

7  DEBT

   Debt outstanding was as follows:
                                                         Fiscal Years          
                                                      1994          1993   
   Senior notes, interest payable semi-
     annually at 11.00% and principal payable
     1993 to 1998                                   $ 21,136        70,583
   Term note, interest payable monthly 
     at 11.00% and principal payable         
     1993 to 1998                                      5,063        10,000
   Term note, interest payable monthly 
     at prime plus 3% and principal           
     payable 1993 to 1998                               -            7,335
   Borrowings under revolving credit facilities         -            3,646
   Pre-petition interest                                224           297     
      
     Total Debt                                       26,423        91,861
        Less: Liabilities subject to settlement 
              under reorganization proceedings       (26,423)      (91,861)     

   Total debt due                                  $    -             -   

   Borrowings under Debtor-in-Possession
     Financing                                     $     600          -   

     As a result of the Company's Chapter 11 filing on September 5, 1993 (See
Note 1), debt and accrued interest totaling $26,423 at January 28, 1995 and
$91,861 at January 29, 1994, have been reclassified as "Liabilities Subject to
Settlement Under Reorganization Proceedings" (See Note 8).  The Company wrote-
off the unamortized balance of deferred financing costs of $4,528 associated 
with
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

the long-term debt as it was determined no future benefit would be realized from
these costs.  The write-off is included in reorganization costs for the year
ended January 29, 1994.

    Generally, under the Bankruptcy Code, interest on pre-petition claims ceases
accruing upon the filing of a petition; however, if the claims are collateral-
ized by an interest in property with value (less the cost of preserving such 
property) exceeding the amount of the debt, post-petition interest may be pay-
able.  The Bankruptcy Court has ordered the Company to make adequate protection 
payments to various creditors.  Although payments have been made without pre-
judice to any such future determination of payment classification, certain 
monthly payments made since September 5, 1993 have been recorded as interest 
expense.  Additional adequate protection payments were made to various creditors
in 1993 and 1994 as described more fully below.

    On May 29, 1992, the Company signed an agreement with its long-term lenders
to restructure the principal payments of its long-term debt.  The agreement 
resulted in a six and one-half year amortization of the then outstanding long-
term notes of $102,500.  The restructuring of the term notes required a fee
payment.  The agreement with some of the long-term lenders granted them warrants
exercisable into the Company's Non-Voting Class B stock at an option price of
$5 per share.  These warrants will be cancelled upon emergence in accordance 
with the Company's Plan of Reorganization.  Also on May 29, 1992, the Company 
signed an agreement with its banks to provide revolving credit facilities 
through May 31, 1994, including an amount designated for letters of credit 
related to imports.  The Company pledged inventories located in approximately 
50% (currently 73% of remaining stores) of its stores and a collateral pool of 
$26,500 to its long-term lenders and banks.  The $26,500 collateral pool con-
sisted of the Company's Distribution Center and, to the extent necessary, the 
inventory located in the Distribution Center.  In addition, all other property 
and equipment were pledged as collateral.  The Company also pledged approxi-
mately $3,000 of inventory to a long-term lender to collateralize the lender's 
deferral of previously scheduled payments.

     At the time of the Company's filing on September 5, 1993, debt and accrued
interest totaling $92,762 were outstanding under its long-term notes and debt
and accrued interest totaling $15,617 were outstanding under its revolving 
credit facilities.  The Bankruptcy Court ordered the Company to make certain 
adequate protection payments relating to cash collateral and proceeds result-
ing from the stores closed in 1993 and 1994 that were pledged to its lenders 
and banks.  In 1993 and 1994, the Company made adequate protection payments 
totaling $16,518 and $65,437, respectively, to its lenders in accordance with 
the related Bankruptcy Court orders.  The payments were applied against debt 
and accrued interest outstanding as of September 5, 1993, in accordance with 
the applicable loan documents.

     The Company entered into a Debtor-in-Possession Revolving Credit Agreement
dated as of September 20, 1993, (the "DIP Facility") with G. E. Capital
Corporation, as lender, under which the Company is allowed to borrow or issue
letters of credit up to $125,000 for general corporate purposes, subject to
certain restrictions defined in the DIP Facility.  The term of the DIP Facility
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

is for twenty-four months unless extended by the lender and the Bankruptcy Court
upon request by the Company.  The DIP facility will also terminate on the
effective date of the Company's Plan of Reorganization.  On October 14, 1993,
a motion was entered in Bankruptcy Court authorizing the Debtor-in-Possession
to borrow funds with priority over administrative expenses and secured by liens
on property of the Company, subject to certain defined restrictions as further
amended on January 31, 1994.  The DIP Facility included limitations on capital
expenditures, limitations on the incurrence of additional liens and indebted-
ness, limitations on the sale of assets, limitations on adequate protection 
payments, and a prohibition on paying dividends.  The DIP Facility also in-
cludes financial covenants pertaining to EBITDA (earnings before interest, 
taxes, depreciation, and amortization) and net cash flows.  The DIP Lender 
has a super-priority claim against the property of the Company, other than 
real property.

     The DIP Facility has a sub-limit of $35,000 for the issuance of letters of
credit.  As of January 28, 1995 and January 29, 1994, approximately $9,416 and
$19,316, respectively, in letters of credit were outstanding.

     At the Company's option, the Company may borrow at an index rate, which is
the highest prime or base rates of interest quoted by specified banks or the
latest annualized yield on 90 day commercial paper, plus 1.25% or at the LIBOR
rate plus 2.25%.  Although there are no compensating balance requirements, the
Company is required to pay a fee of .5% per annum of the average unused portion
of the DIP Facility.   

     At January 28, 1995, $600 was outstanding under the DIP Facility.  The
average borrowings amount under the facility was $9,320 in 1994, and $27,781 in
1993 with a daily weighted average annual interest rate of 7.4% in 1994 and 5.9%
in 1993.  The maximum amount of borrowings outstanding under the DIP Facility
at any period end was $34,975 in 1994 and $33,930 in 1993.

     No short-term borrowings were outstanding at January 29, 1994 and January
30, 1993.  For the year ending January 29, 1994, the average amount of short-
term borrowings under the Company's revolving credit facilities, prior to
September 5, 1993 was $6,767 with a daily weighted average annual interest rate
of 9.0%; average borrowings under the DIP Facility were $27,781 with a daily
weighted average annual interest rate of 5.9%.  The average amount of short-
term debt outstanding was $10,849 for 1992 with a daily weighted average inte-
rest rate of 9.3%.  The maximum amount of short-term debt outstanding at any 
period-end was $33,930 in 1993 and $40,500 in 1992.
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

8  LIABILITIES SUBJECT TO SETTLEMENT UNDER REORGANIZATION PROCEEDINGS

Liabilities subject to settlement under the reorganization proceedings have been
separately classified and consist of the following:

                                              Fiscal Years      
                                          1994            1993  
Pre-petition debt and interest          $ 26,423          91,861     
Accounts payable                          83,991          85,057
Lease rejection claims                    36,724          21,314
Accrued liabilities                        9,336           9,224  
  Liabilities subject to
    settlement under reorganization     $156,474         207,456


     Included in current liabilities at the end of 1993 was $4,000 related to
estimated vendor reclamation claims for merchandise received immediately prior
to the filing date.  During 1994, pursuant to a court approved reclamation claim
settlement procedure, all reclamation claims were settled either for an imme-
diate payment of 60% of the agreed amount or for an immediate payment of 42% of
the agreed amount with the balance payable with other administrative claims 
under the Plan of Reorganization.

     Actions to enforce liabilities subject to settlement are stayed while the
Company is under the protection of the Bankruptcy Code.  As part of the Chapter
11 reorganization process, the Company has endeavored to notify all known or
potential creditors of the Filing for the purpose of identifying all pre-
petition claims against the Company.  Generally, creditors whose claims arose
prior to the Petition Date had until the January 13, 1994 "Bar Date" to file
claims or be barred from asserting claims in the future, except in instances of
claims arising from the subsequent rejection of executory contracts by the 
Company, the Company's subsequent recovery of property transferred to claimants
prior to September 5, 1993, and for claims related to certain other items
including income taxes. 

    The Company is actively negotiating with creditors and/or seeking the court-
ordered disallowance of claims which have been filed in the Chapter 11 pro-
ceeding and are disputed by the Company.  Approximately $61,182 in disputed 
claims have been disallowed to date.  The Company estimates that the ultimate
liability for unsecured claims will be approximately $120,000 and that, at 
the Effective Date of the Plan of Reorganization, there will be approximately 
$90,000 in allowed claims and reserves for claims which will ultimately be 
reduced to approximately $30,000.  The foregoing unsecured claims will receive 
distributions of stock in settlement of such allowed claims.  In addition, there
will be $5,000 in administrative or priority claims which will be paid in 
cash under the terms of the Plan of Reorganization on or after the Effective 
Date of the Plan.

    Additional bankruptcy claims and pre-petition liabilities may arise from the
termination of other contractual obligations and the settlement of disputed
claims.  Consequently, the amount included in the consolidated balance sheet as
liabilities subject to settlement under reorganization proceedings may be sub-
ject to further adjustment. 
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                      

9  INTEREST EXPENSE

   Interest expense consisted of the following:

                                            Fiscal Years             
                                 1994          1993           1992  
    Long-term debt              $ 5,494         9,629         10,559
    Short-term debt                 118           917          1,004
    Capital leases                  295           579            794
    Other                          -              929          1,524
    Interest expense            $ 5,907        12,054         13,881

   The Company paid interest of $7,100 in 1994, $8,944 in 1993, and $17,235 in
1992.  The interest paid includes $612 in 1994 and $299 in 1993 related to the
DIP facility classified as reorganization expense.  

10  RESERVE FOR FUTURE STORE CLOSINGS 

     The closed store reserve was increased by $39,500 in 1993 to provide for
the effect of 43 stores closed in January 1994.  This expense was offset by 
$13,026 relating to the rejection of certain closed store leases during the
reorganization process.  Included under liabilities subject to settlement under
reorganization proceedings is $21,314 related to closed store lease rejection
claims.  

     During 1994, the reserve for future closings was increased by $43,000 to
provide for the effect of 59 stores closed in May 1994.  Liabilities subject to
settlement under reorganization proceedings was increased by $15,585 for related
closed store lease rejection claims.  The Company has decided to close an
additional seven stores during 1995.  

     The closed store reserve has increased by $26,489 in 1994 and decreased
$8,153 in 1993.  Following are the cash and noncash items charged to the 
reserves in 1994 and 1993:
                                                    Fiscal Years                
                                                  1994         1993 
   Noncash activity:
     Reserve for additional store closings      $(43,000)     (39,500)
     Closed store lease rejection benefit           (148)      13,026
     Retirement of net book                                                     
       value of assets                             7,018        4,054 
     Write-off of inventory                         -          45,008
     Benefit from liquidating 
       LIFO inventory                             (3,419)      (1,347)
   Cash activity                                  13,060      (13,088)
   (Increase) decrease in the      
     closed store reserve                       $(26,489)       8,153

     The cash expenses include the operating results until closing, rental
payments and costs of removing fixtures from closed stores.
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                             

11  STOCKHOLDERS' EQUITY

     There are 30,000 shares (with no par value per share) each of Voting Common
and Non-Voting Class B Stock authorized.  The number of shares issued and
outstanding was as follows:

                                                  Fiscal Years              
                                                      1994          1993       
                    Voting Common Stock               8,262         8,262  
                    Non-Voting Class B Stock         10,496        10,496  
                      Total                          18,758        18,758      

     On January 24, 1991, the Board of Directors adopted a resolution suspending
the payment of dividends until future operating profits warrant reinstatement. 
Among other things, the Company's DIP Facility includes restrictions on the
payment of cash dividends and the repurchase of stock.  At January 28, 1995, 
such restrictions preclude the payment of dividends or the repurchase of 
stock.  In addition, the Company is precluded from paying dividends while the 
Chapter 11 case is pending and the Registrant is restricted from paying cash 
dividends under the terms of its exit financing facility.

     All existing stock of the Company will be cancelled as of the effective 
date of the Joint Plan of Reorganization.  The Joint Plan of Reorganization 
provides for the distribution of all of the common stock of reorganized 
Rose's in the amount of 10,000 shares (including 150 shares reserved for issu-
ance to officers of the Company as a management incentive and retention pro-
gram, approved by order of the Bankruptcy Court dated February 14, 1995) to 
unsecured creditors to settle projected claims of $115,000 to $130,000.  The 
order of the Bankruptcy Court referenced above, dated February 14, 1995, 
approving the management incentive and retention program also provides for 
issuance of options for 550,000 shares of common stock of the Company to 
officers which are to be issued within 90 days of the Effective Date.  
Additionally, shareholders of record as of the effective date of the Plan 
will receive their prorata share of 4,286 warrants.  Each warrant shall entitle 
the holder to purchase one share of common stock of the reorganized Rose's at
a price to be determined in accordance with the applicable provisions of the 
plan of reorganization.  The warrants expire on the seventh anniversary of the 
effective date of the Plan.

12  STOCK OPTIONS

     The Company's Equity Compensation Plan, which was approved by the
stockholders on May 22, 1991, is designed to benefit the executives and key
employees of the Company by allowing the grant of a variety of different types
of equity-based compensation to eligible participants.  The plan provides for
the granting of a  maximum of 1,500 shares of Non-Voting Class B Stock.  One 
half of the options are exercisable one year after the date of grant with the
balance exercisable two years after grant date.  The option price per share 
is equal to the fair market value on the date of grant for all options grant-
ed prior to June 1992.  Effective June 1992, the option price per share is 
equal to the greater of $5 or the fair market value on the date of grant.  
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     On October 19, 1992, the Board of Directors approved the Adjunct Stock Plan
for officers of the Company for issuance as of November 2, 1992, and authorized
842 shares of the Non-Voting Class B Stock currently held as treasury shares to
be made available for issuance under the Equity Compensation Plan.  This plan
was approved by stockholders on May 26, 1993.  The stock options granted to the
officers are contingent on a stock price of $15 being attained during the three-
year period beginning November 2, 1992 and the stock price remaining above $12
for at least 30 days thereafter.  The option price is $5.  

     On May 26, 1993, the stockholders approved a provision for nondiscretionary
grants of stock options to Outside Directors with an initial grant dated January
1, 1993.  The stock options granted to Outside Directors consist of an option
to purchase 5 shares of Non-Voting Class B Stock.  Each Outside Director is
entitled to receive a maximum of three such awards.  The exercise price per 
share for each Outside Director is the greater of the fair market value as of
each option grant date or $5.  Each award of a nondiscretionary stock option to
Outside Directors is fully vested and may be exercised in full or in part.  
These options cease to be exercisable three months after the optionee ceases
to be an Outside Director, unless attributable to death or disability, in 
which case such option expires one year thereafter.  The Company has granted 
55 shares to Outside Directors at an exercise price of $5 per share.

     Information regarding the Company's stock option plan is summarized below:

                                             Price       Number of        
                                             Range         Shares       

    Outstanding, January 30, 1993         $2.50 - 7.00       1,341
    Granted                                5.00 - 6.31         687             
    Exercised                              2.50 - 4.75         (74)
    Canceled                               2.50 - 6.69        (224)
    Outstanding, January 29, 1994          2.50 - 7.00       1,730
    Canceled                               2.50 - 7.00        (823)
    Outstanding, January 28, 1995          2.50 - 7.00         907
    Exercisable, January 28, 1995          2.50 - 7.00         669

     All stock options will be canceled upon emergence in accordance with the
Company's Plan of Reorganization.
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

13  REORGANIZATION COSTS

     Professional fees and expenditures directly related to the filing have been
segregated from normal operations and are disclosed separately.  The major
components of these costs for fiscal 1994 and 1993 are as follows:

                                                  Fiscal Years     
                                              1994           1993  
     Closed store provision                 $ 43,000         39,500
     Closed store lease rejections              -           (13,026)
     DIP financing fees and expense  
       amortization                            3,445          1,238
     Write-off of pre-petition debt
       issue costs                              -             4,528
     Professional fees and other
       bankruptcy related expenses            11,454          6,898

       Total reorganization costs           $ 57,899         39,138


    The 1994 and 1993 store closing provisions cover the costs incurred in
closing 59 stores in May 1994, and 43 stores in January, 1994, respectively,
together with penalties to be incurred upon the rejection of related building
and personal property leases.  Offsetting the 1993 expenses is a reversal of
prior reserves for closings due to the rejection of closed store leases.

14  INCOME TAXES

    Effective January 31, 1993, the Company changed its method of accounting for
income taxes from the deferred method to the liability method required by
Statement of Financial Accounting Standards No. 109, "Accounting for Income
Taxes."  As permitted under the new rule, prior years' financial statements have
not been restated.  The cumulative effect of adopting this Statement as of
January 31, 1993 was immaterial to net earnings.

The components of income taxes (benefits) were as follows:

                                                    Fiscal Years              
                                         1994            1993           1992 
        Taxes currently payable
          (receivable):
          Federal                     $   -               -            (7,578)
          State                           -               -               (21)
                                          -               -            (7,599)
        Deferred:
          Federal                         -               -             6,650 
          State                           -               -              -    
                                          -               -             6,650 
                                      $   -               -              (949)

<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    A reconciliation of income taxes (benefits) from federal statutory rates to
actual tax rates follows:
<TABLE>
<CAPTION>
                                                          Fiscal Years                          
                                1994        1993       1992        1994       1993      1992   
                                          Amount                   % of Pretax Earnings (Loss) 
<S>                            <C>        <C>        <C>            <C>        <C>       <C>
Income taxes (benefits) at  
  federal statutory rates      $(17,436)  (22,510)   (21,436)       34.0%      34.0%     34.0%
State income taxes, net of
  federal income tax benefits    (2,227)   (2,875)       (21)        4.3        4.3        - 
Non-deductible bankruptcy exp     3,405     1,649       -           (6.6)      (2.5)       -
Net operating loss carryforward  16,256    23,570     20,542       (31.7)     (35.6)    (32.6)
Other                                 2       166        (34)        0.0       (0.2)      0.1 
                                 $   -         -          (949)         - %        - %      1.5%
</TABLE>
     As discussed above, the Company changed its method of accounting for income
taxes from the deferred method to the liability method.  The objective of the
liability method is to establish deferred tax assets and liabilities for the
temporary differences between the financial reporting basis and the tax basis
of the Company's assets and liabilities at enacted tax rates that are expected
to be in effect when such amounts are realized or settled.

     The significant components of deferred income tax expense for the year 
ended January 28, 1995 are as follows:

     Deferred tax expense (exclusive of the effects of 
       other components listed below)                         $(14,538)
     Increase in beginning-of-the-year balance of the 
       valuation allowance for deferred tax assets              14,538 
                                                                  -    

    Deferred tax liabilities (assets) are comprised on the following:

                                                      Years Ended       
                                                January 28,    January 29,
                                                   1995           1994    
     Fixed assets                                $   2,114         2,579
     LIFO                                            2,792         6,444
     Accrued store closing costs                      -            2,295
     Other                                             190           560
       Gross deferred tax liabilities            $   5,096        11,878

     Self insurance                              $  (2,257)       (2,454)
     Accrued store closing costs                   (15,386)      (17,131)
     Postretirement health insurance                (1,691)       (2,395)
     Vacation pay accrual                             -           (1,300)
     Net operating loss carryovers                 (49,028)      (36,984)
     Credit carryforwards                             (738)         (738)
     Altmin credit carryforwards                      (427)         (427)
     Other                                          (3,099)       (3,441)
       Gross deferred tax assets                   (72,626)      (64,870)
       Deferred tax assets valuation 
         allowance                                  67,530        52,992
       Net deferred tax assets                    $  5,096        11,878
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     Deferred income taxes prior to January 29, 1994 generally resulted from
timing differences in the recognition of income and expense for tax and finan-
cial statement purposes.  Such timing differences related primarily to closed
stores, depreciation, and the remerchandising reserve.  

     For the year ended January 30, 1993, deferred income tax expense of $6,650
resulted from timing differences in the recognition of income and expense for
income tax and financial reporting purposes. 

     The Company has federal net operating loss income tax carryforwards (NOLs)
totaling $144,201.  These carryforwards consist of $63,434 from 1992, $45,920
from 1993, and $34,847 from 1994, that expire in January, 2008, 2009, and 2010,
respectively, and will be available to reduce future federal income tax
liabilities.

     Upon emergence, the NOLs will likely be reduced or their availability be
restricted, in accordance with provisions of federal tax laws.  All of the
factors necessary to determine the extent of this reduction or restriction are
not yet available, and accordingly, the amount and availability of NOLs after
emergence cannot be determined.

15  LEASED ASSETS AND LEASE COMMITMENTS

     The Company has entered into leases for store locations which expire during
the next 20 years.  Computer equipment, transportation equipment and certain
other equipment are also leased under agreements which will expire during the
next five years.  Management expects that leases which expire in the normal 
course of business will be renewed or replaced by other leases.  Under Chapter
11, the Company may renegotiate or reject leases that it may otherwise have
retained had no filing been made.

     At January 28, 1995, minimum rental payments due under the above leases are
as follows:
                                                  Capital         Operating
                                                   Leases          Leases  
     1995                                         $   728           20,260
     1996                                             277           18,859
     1997                                             225           18,035
     1998                                             145           15,872
     1999                                             145           14,590
     Later Years                                     -              77,325
     Total minimum lease payments                   1,520          164,941
     Imputed interest (rates
       ranging from 7.6% to 11.3%)                   (246)
     Present value of net minimum
       lease payments                               1,274
     Less current maturities                          628
     Capital lease obligations                    $   646

     Executory costs, such as real estate taxes, insurance, and maintenance, are
generally the obligation of the lessor.

     Amortization of capitalized leases was approximately $1,746 in 1994, $2,191
in 1993, and $2,345 in 1992.
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                    

     Total rental expense for the three years ended January 28, 1995 was as
follows:

                                                        Fiscal Years            
                                                1994      1993        1992  
      Operating Leases:              
        Minimum rentals                       $22,481    40,842      42,652
        Contingent rentals                      4,309     5,205      10,254
                                              $26,790    46,047      52,906

     Contingent rentals are determined on the basis of a percentage of sales in
excess of stipulated minimums for certain store facilities and on the basis of
mileage for transportation equipment.

     Included in rent expense was $665 for 1994, $908 for 1993, and $1,071 for
1992, paid to lessors controlled by or affiliated with certain current directors
of the Company.

16  POSTRETIREMENT HEALTH INSURANCE BENEFITS

     The Company provides health insurance benefits for retirees who meet mini-
mum age and service requirements.  In addition, the associate must be covered 
under the active medical plan at the time of retirement to be eligible for
postretirement benefits and must agree to contribute a portion of the cost.  The
Company has the right to modify or terminate these benefits, including the
retiree contribution.  The plan is not funded.

     In 1992, the Company adopted Statement of Financial Accounting Standards
No. 106, "Employers' Accounting for Postretirement Benefits Other Than Pen-
sions," (SFAS 106), retroactive to January 26, 1992.  SFAS 106 requires the 
Company to recognize the cost of retiree health insurance benefits over the 
associates' period of service.  The cumulative effect of adopting SFAS 106 
was a one-time charge to net earnings of $5,031.

     The periodic postretirement benefit cost under SFAS 106 was as follows:

                Net Periodic Postretirement Benefit Costs:

                                             Fiscal Years   
                                          1994          1993 
                  Service costs          $ 236           203
                  Interest costs           493           451
                  Other                     72            12
                    Net periodic costs   $ 801           666 
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                             

     The present value of accumulated postretirement benefit obligations and the
amount recognized in the consolidated balance sheets were as follows:

        Accumulated Postretirement Benefit Obligations:

                                                        Fiscal Years    
                                                    1994            1993 
                Retirees                           $2,354           1,730
                Fully eligible active plan                                      
                  participants                        780           1,577
                Other active plan participants      1,840           3,738
                                                    4,974           7,045
                Unrecognized gain (loss)            1,074          (1,431)
                Total accumulated postretirement
                  benefit obligations              $6,048           5,614

     The weighted average discount rate used in determining the accumulated
postretirement benefit obligation was 7.5% for 1994 and 7.0% for 1993.

     An increase in the cost of health insurance benefits of 9% was assumed for
fiscal year 1995.  The rate is assumed to decline gradually to 5% in 2001, and
remain at that level thereafter.  A 1% increase in the health-care cost trend
rate would increase the accumulated postretirement benefit obligation at January
28, 1995, by $358 and the 1994 annual expense by $74.

17  CONTINGENCIES

     Certain claims, suits and complaints arising in the ordinary course of
business have been filed or are pending against the Company.  In the opinion of
management and counsel, all material contingencies are either adequately covered
by insurance or are without merit.

18  SUBSEQUENT EVENTS

     The Company has received a letter of commitment dated March 10, 1995 for
a revolving credit facility (the "Revolving Credit Facility") to provide a Post-
Effective Date Financing Facility.  The commitment letter was approved by the
Bankruptcy Court on March 22, 1995.  A motion for authorization of the loan
agreement for the Revolving Credit Facility was approved by the Bankruptcy Court
on April 17, 1995 (unaudited).  Subject to satisfaction of the conditions set
forth in the loan agreement, the Company expects that the loan transaction, if
authorized, would be closed on or about April 28, 1995, although there can be
no assurance that such will be the case.  The Company also expects that the 
other conditions precedent to the Effective Date will have been satisfied or 
waived on or before April 30, 1995, although there can be no assurance that 
such will be the case.

     The Revolving Credit Facility provides post-effective date financing for
three years in the aggregate principal amount of $125,000 (to be reduced by
$5,000 on each anniversary) with a letter of credit sublimit in the aggregate
principal amount of $40,000 to be secured by a perfected first priority lien
and security interest in all of the assets of the Company.  Under the terms of
the facility, the Company will provide a $5,000 letter of credit and a second
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                 

lien on its real property for the benefit of its trade suppliers for one year. 

In addition to providing working capital for the Company, certain sums would be
available for use by the Company to satisfy the cash distribution requirements
on the Effective Date including payments to fully satisfy the claims of the Pre-
Petition Secured Lenders.  

     The revolving credit facility includes certain financial covenants 
including EBITDA, debt service coverage, capital expenditures, minimum stock-
holders' equity, incurrence of additional liens and indebtedness, and minimum
/maximum inventory levels.
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                 

19  QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)   

     Following is a summary of the quarterly results of operations during the
years ended January 28, 1995 and January 29, 1994:
<TABLE>
<CAPTION>
                                                                             Fiscal 1994                   
                                                                            Quarters Ended                 
                                                         April 30,     July 30,    October 29,  January 28,
                                                           1994          1994         1994         1995    
               <S>                                       <C>           <C>           <C>          <C>

               Gross sales                               $174,583      175,231       178,531      228,011
               Leased department sales                      5,514        6,368         6,088        6,460
               Leased department income                     1,300        1,150         1,248        1,590
               Cost of sales                              126,696      127,535       129,178      171,678      
               Income (loss) before
                 reorganization expense                      (767)        (936)        1,434        6,886 
               Reorganization expense (a)                 (58,781)       7,971        (3,936)      (3,153)       
               Net income (loss)                          (59,548)       7,035        (2,502)       3,733  
               Income (loss) per share                   $  (3.17)        0.38         (0.13)         .20 

                                                                              Fiscal 1993                   
                                                                             Quarters Ended                 
                                                           May 1,      July 31,     October 30,  January 29,
                                                            1993         1993          1993         1994    

               Gross sales                               $288,046      301,831       276,301      379,519
               Leased department sales                      9,062       12,087        10,192       11,133
               Leased department income                     2,013        2,110         1,927        2,657
               Cost of sales                              208,230      225,816       206,152      292,040     
               Income (loss) before
                 reorganization expense                     1,174      (11,616)      (17,448)         821 
               Reorganization expense (a)                    -            -          (40,416)       1,278    
               Net income (loss)                            1,174      (11,616)      (57,864)       2,099  
               Income (loss) per share                   $   0.06        (0.62)        (3.08)         .11 
</TABLE>


(a)  Included in the first quarter of 1994 reorganization cost is a $55,000
charge taken for the estimated costs of closing 59 stores in May 1994.  This
charge was reduced by $12,000 in the second quarter.  Included in the fourth
quarter of 1993 reorganization cost is a $5,000 reduction of a $44,500 third
quarter charge taken for the estimated costs of closing 43 stores in January
1994.  Included in 1994 and 1993 reorganization costs, in addition to the costs
of closing the 43 stores, are DIP Facility fee amortization and expenses,
professional fees and other reorganization costs.  Offsetting the 1993 expenses
is a reversal of prior provisions for closings due to the anticipated rejections
of closed store leases.                 

 
<PAGE>
                       ROSE'S STORES, INC.
                    218 SOUTH GARNETT STREET
                      HENDERSON, NC  27536





April 26, 1995


Securities and Exchange Commission
450 5th Street, N.W.
Judiciary Plaza
Washington, DC  20549

Dear Sirs:

Pursuant to regulations of the Securities and Exchange Commission,
submitted herewith for filing on behalf of Rose's Stores, Inc.,
(the "Company") is the Company's Annual Report on Form 10-K and
Annual Report for the fiscal year ended January 28, 1995.

This filing is being effected by direct transmission to the
Commission's Operational EDGAR System.

Sincerely,

ROSE'S STORES, INC.



Jeanette R. Peters
Senior Vice President and
Chief Financial Officer




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from Rose's
Stores, Inc. Form 10-K Annual Report for the fiscal year ended January 28, 1995,
and is qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JAN-28-1995
<PERIOD-END>                               JAN-28-1995
<CASH>                                           1,350
<SECURITIES>                                         0
<RECEIVABLES>                                   12,140
<ALLOWANCES>                                         0
<INVENTORY>                                    119,567
<CURRENT-ASSETS>                               145,220
<PP&E>                                         123,591
<DEPRECIATION>                                (88,884)
<TOTAL-ASSETS>                                 183,186
<CURRENT-LIABILITIES>                           53,211
<BONDS>                                              0
<COMMON>                                        21,045
                                0
                                          0
<OTHER-SE>                                    (56,231)
<TOTAL-LIABILITY-AND-EQUITY>                   183,186
<SALES>                                        731,926
<TOTAL-REVENUES>                               737,214
<CGS>                                          555,087
<TOTAL-COSTS>                                  555,087
<OTHER-EXPENSES>                               169,603
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               5,907
<INCOME-PRETAX>                               (51,282)<F1>
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                           (51,282)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (51,282)
<EPS-PRIMARY>                                   (2.73)
<EPS-DILUTED>                                   (2.73)
<FN>
<F1>Includes reorganization costs of $57,899.
</FN>
        

</TABLE>


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