PAMIDA HOLDINGS CORP/DE/
POS AM, 1997-05-08
VARIETY STORES
Previous: BJ SERVICES CO, SC 13D/A, 1997-05-08
Next: ASSOCIATED CAPITAL LP, SC 13D/A, 1997-05-08







                            REGISTRATION NO. 33-57990
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                 ---------------

                         POST-EFFECTIVE AMENDMENT NO. 5

                                       On

                                    FORM S-2

                                       To

                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                                 ---------------

                                  PAMIDA, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

    DELAWARE              5331                          47-0626426
(State or other     (Primary Standard       (I.R.S. Employer Identification No.)
jurisdiction of         Industrial
incorporation or      Classification
organization)          Code Number)


                           PAMIDA HOLDINGS CORPORATION
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

     DELAWARE               5331                       47-0696125
(State or other     (Primary Standard       (I.R.S. Employer Identification No.)
jurisdiction of         Industrial
incorporation or      Classification
organization)          Code Number)


                                 8800 "F" STREET
                              OMAHA, NEBRASKA 68127
                            TELEPHONE: (402) 339-2400
               (Address, including zip code, and telephone number,
        including area code, of registrants' principal executive offices)

                                GEORGE R. MIHALKO
                              SENIOR VICE PRESIDENT
                                  PAMIDA, INC.
                                 8800 "F" STREET
                      OMAHA, NEBRASKA 68127 (402) 339-2400
            (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
                   INCLUDING AREA CODE, OF AGENT FOR SERVICE)
                                 ---------------

                                   COPIES TO:

                             Howard J. Kaslow, Esq.
                           Abrahams, Kaslow & Cassman
                         8712 West Dodge Road, Suite 300
                              Omaha, Nebraska 68114
                                 (402) 392-1250
                                 ---------------

     Approximate date of commencement of proposed sale to the public:  From time
to time after this registration statement becomes effective.


     If any of the securities being registered on this Form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, check the following box:  [X]

     If the  registrant  elects to deliver its latest  annual report to security
holders,  or a complete and legible copy  thereof,  pursuant to Item 11(a)(1) of
this Form, check the following box: [ ]
- ---------------

     The Registrants  hereby amend this  Registration  Statement on such date or
dates as may be  necessary  to delay its  effective  date until the  Registrants
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities  Act of 1933 or until this  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

================================================================================

                                  $140,000,000


                                  PAMIDA, INC.

                   11 3/4% Senior Subordinated Notes Due 2003

                                 ---------------

     THE 11 3/4% SENIOR SUBORDINATED NOTES DUE 2003 (THE "NOTES") OFFERED HEREBY
WERE ISSUED BY PAMIDA, INC., A DELAWARE CORPORATION ("PAMIDA" OR THE "COMPANY"),
IN MARCH 1993 PURSUANT TO A REGISTERED PUBLIC OFFERING (THE "ORIGINAL OFFERING")
OF $140,000,000  AGGREGATE PRINCIPAL AMOUNT OF THE NOTES.  INTEREST ON THE NOTES
IS PAYABLE  SEMI-ANNUALLY ON MARCH 15 AND SEPTEMBER 15 OF EACH YEAR,  COMMENCING
SEPTEMBER 15, 1993, AT THE RATE OF 11 3/4% PER ANNUM.  THE NOTES ARE REDEEMABLE,
IN WHOLE OR IN PART,  AT THE OPTION OF THE COMPANY,  ON OR AFTER MARCH 15, 1998,
AT THE REDEMPTION PRICES SET FORTH HEREIN PLUS ACCRUED INTEREST.

     IN THE EVENT OF A CHANGE OF CONTROL (AS DEFINED),  THE COMPANY IS OBLIGATED
TO MAKE AN OFFER TO PURCHASE ALL OUTSTANDING NOTES AT A REDEMPTION PRICE OF 101%
OF THE PRINCIPAL  AMOUNT  THEREOF PLUS ACCRUED  INTEREST.  SEE  "DESCRIPTION  OF
NOTES--CHANGE  OF  CONTROL."  IN  ADDITION,  THE COMPANY IS OBLIGATED IN CERTAIN
INSTANCES TO MAKE OFFERS TO PURCHASE NOTES AT A REDEMPTION  PRICE OF 100% OF THE
PRINCIPAL  AMOUNT  THEREOF PLUS ACCRUED  INTEREST  WITH THE NET CASH PROCEEDS OF
CERTAIN SALES OR OTHER DISPOSITIONS OF ASSETS.

   
     THE  NOTES  ARE  GENERAL   UNSECURED   OBLIGATIONS  OF  THE  COMPANY,   ARE
SUBORDINATED  IN RIGHT OF  PAYMENT  TO ALL SENIOR  INDEBTEDNESS  OF THE  COMPANY
(WHICH IS LIMITED TO  INDEBTEDNESS  UNDER THE  COMPANY'S  CREDIT  AGREEMENT,  AS
DEFINED)  AND RANK pari  passu  WITH OR SENIOR IN RIGHT OF  PAYMENT TO ALL OTHER
EXISTING AND FUTURE INDEBTEDNESS OF THE COMPANY. THE COMPANY HAS NOT ISSUED, AND
HAS NO PRESENT PLANS OR ARRANGEMENTS TO ISSUE, ANY INDEBTEDNESS  WITH RESPECT TO
WHICH THE NOTES ARE OR WOULD BE SENIOR IN RIGHT OF  PAYMENT.  AS OF  FEBRUARY 2,
1997,  APPROXIMATELY $57.1 MILLION OF SENIOR INDEBTEDNESS  (EXCLUDING LETTERS OF
CREDIT) WAS OUTSTANDING. 
    

     THE NOTES ARE  UNCONDITIONALLY  GUARANTEED  (THE  "GUARANTEE")  ON A SENIOR
SUBORDINATED  BASIS  BY  THE  COMPANY'S  PARENT,   PAMIDA  HOLDINGS  CORPORATION
("HOLDINGS").  THE GUARANTEE IS SUBORDINATED TO THE GUARANTEE BY HOLDINGS OF THE
COMPANY'S  OBLIGATIONS UNDER THE CREDIT AGREEMENT BUT SENIOR TO THE SUBORDINATED
INDEBTEDNESS  OF  HOLDINGS.  THE  GUARANTEE IS SECURED BY A PLEDGE OF ALL OF THE
COMMON STOCK OF THE COMPANY,  WHICH IS THE ONLY  SIGNIFICANT  ASSET OF HOLDINGS.
SUCH STOCK IS ALSO PLEDGED TO SECURE THE  GUARANTEE BY HOLDINGS OF THE COMPANY'S
OBLIGATIONS  UNDER THE CREDIT  AGREEMENT.  THE PLEDGE  SECURING THE GUARANTEE BY
HOLDINGS OF THE COMPANY'S  OBLIGATIONS UNDER THE CREDIT AGREEMENT RANKS PRIOR TO
THE PLEDGE  SECURING THE GUARANTEE.  HOLDINGS HAS NO MATERIAL  OPERATIONS OF ITS
OWN AND CURRENTLY  HAS NO SOURCE OF CASH OTHER THAN  DIVIDENDS AND CERTAIN OTHER
PAYMENTS  FROM THE COMPANY;  ACCORDINGLY,  IF HOLDINGS WERE CALLED UPON TO HONOR
THE  GUARANTEE,  IT IS  UNLIKELY  THAT IT WOULD  HAVE FUNDS  AVAILABLE  FOR SUCH
PURPOSE.

   
     SEE "RISK  FACTORS" FOR A DISCUSSION  OF CERTAIN RISKS  ASSOCIATED  WITH AN
INVESTMENT IN THE NOTES.
    

                                 ---------------


          THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
           SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
        COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY
    STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
      PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

                                 ---------------


     This  prospectus  is to be used by  Citicorp  Securities,  Inc.  ("CSI") in
connection with offers and sales of the Notes in  market-making  transactions at
negotiated  prices related to prevailing  market prices at the time of sale. CSI
or its affiliates may act as principal or agent in such transactions.


                                ---------------

                            CITICORP SECURITIES, INC.

                                 ---------------

                   The date of this Prospectus is May 5, 1997


     NO  DEALER,  SALESMAN  OR  OTHER  PERSON  HAS BEEN  AUTHORIZED  TO GIVE ANY
INFORMATION OR TO MAKE ANY  REPRESENTATIONS  OTHER THAN THOSE  CONTAINED IN THIS
PROSPECTUS IN CONNECTION WITH THE OFFER MADE BY THIS  PROSPECTUS,  AND, IF GIVEN
OR MADE, SUCH INFORMATION OR  REPRESENTATIONS  MUST NOT BE RELIED UPON AS HAVING
BEEN AUTHORIZED BY THE COMPANY OR CITICORP SECURITIES, INC. THIS PROSPECTUS DOES
NOT  CONSTITUTE  AN OFFER TO SELL OR THE  SOLICITATION  OF ANY  OFFER TO BUY ANY
SECURITY OTHER THAN THE SENIOR  SUBORDINATED  NOTES OFFERED BY THIS  PROSPECTUS,
NOR DOES IT  CONSTITUTE AN OFFER TO SELL OR A  SOLICITATION  OF ANY OFFER TO BUY
THE SENIOR  SUBORDINATED NOTES BY ANYONE IN ANY JURISDICTION IN WHICH SUCH OFFER
OR SOLICITATION  IS NOT AUTHORIZED,  OR IN WHICH THE PERSON MAKING SUCH OFFER OR
SOLICITATION  IS NOT QUALIFIED TO DO SO, OR TO ANY PERSON TO WHOM IT IS UNLAWFUL
TO MAKE SUCH OFFER OR SOLICITATION.  NEITHER THE DELIVERY OF THIS PROSPECTUS NOR
ANY SALE MADE HEREUNDER SHALL, UNDER ANY  CIRCUMSTANCES,  CREATE ANY IMPLICATION
THAT INFORMATION HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF.

                                 ---------------

                                TABLE OF CONTENTS


                                                                           Page
                                                                           ----
Available Information....................................................    1
Incorporation of Certain Documents by Reference..........................    2
Risk Factors.............................................................    4
The Company and Holdings.................................................   10
Ratio of Earnings to Fixed Charges.......................................   12
Use of Proceeds..........................................................   12
Description of Notes.....................................................   12
Description of Certain Indebtedness......................................   47
Plan of Distribution.....................................................   50
Legal Matters............................................................   51
Experts..................................................................   51
Prospectus Appendix......................................................   52


                             AVAILABLE INFORMATION

   
     Holdings and Pamida are subject to the  informational  requirements  of the
Securities  Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in
accordance  therewith file reports and other information with the Securities and
Exchange Commission (the  "Commission").  Reports (and, in the case of Holdings,
proxy and  information  statements) and other  information  filed by Holdings or
Pamida with the Commission  may be inspected and copied at the public  reference
facilities  maintained by the Commission at 450 Fifth Street,  N.W.,  Room 1204,
Washington, D.C. 20549, and at the Regional Offices of the Commission located at
500 West Madison Street, Suite 1400, Chicago,  Illinois 60661, and 7 World Trade
Center,  Suite 1300,  New York,  New York 10048.  Copies of such material may be
obtained from the Public Reference Section of the Commission,  450 Fifth Street,
N.W.,  Washington,  D.C. 20549, at prescribed rates. The Commission  maintains a
Web site that contains reports, proxy and information statements (in the case of
Holdings),  and other information  regarding Holdings and Pamida; the address of
such  Web  site is  http://www.sec.gov.  Reports,  proxy  statements  and  other
information  relating to Holdings  also can be  inspected  at the offices of the
American Stock  Exchange,  86 Trinity Place,  New York, New York 10006, on which
exchange the Common Stock of Holdings is listed. 
    

     The Company and  Holdings  have filed with the  Commission  a  registration
statement (the  "Registration  Statement")  under the Securities Act of 1933, as
amended,  with  respect  to the Notes  offered  hereby and the  Guarantee.  This
Prospectus,  which  constitutes a part of the Registration  Statement,  does not
contain all of the information set forth in the  Registration  Statement and the
exhibits and schedules  thereto.  For further  information,  reference is hereby
made to the  Registration  Statement,  which  may be  obtained  from the  Public
Reference  Section of the Commission at the address set forth above.  Statements
contained  in this  Prospectus  regarding  the contents of any contract or other
document are not necessarily complete, and in each instance reference is made to
the copy of such  contract or document  filed as an exhibit to the  Registration
Statement,  each  such  statement  being  qualified  in  all  respects  by  such
reference.

     The Indenture  relating to the Notes  requires the Company to file periodic
reports and other information pursuant to the

                                       1
<PAGE>
informational  requirements of the Exchange Act referred to above, regardless of
the number of persons holding Notes.

   
     The  Company  will  furnish  holders  of the Notes  with  annual  financial
statements that have been examined and reported upon, with an opinion  expressed
by, an  independent  public  accounting  firm and quarterly  reports  containing
unaudited  financial  information  for the first  three  quarters of each fiscal
year. The Company also will furnish such other reports as it may determine to be
appropriate or as may be required by law. Both the Company and Holdings maintain
their  principal  executive  offices at 8800 "F" Street,  Omaha,  Nebraska 68127
(telephone (402) 339-2400). 
    


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     The  following  documents  filed with the  Commission by the Company and by
Holdings pursuant to the Exchange Act are incorporated herein by reference:

   
1.   The Annual  Report of the  Company  on Form 10-K for the fiscal  year ended
     February 2, 1997.
    

   
2.   The  Annual  Report of  Holdings  on Form 10-K for the  fiscal  year  ended
     February 2, 1997.
    

     Each of the  above-referenced  documents is included in the  appendix  (the
"Prospectus  Appendix")  which  forms  a part of this  prospectus  and is  being
delivered to each recipient of this prospectus.

   
     All other reports filed by the Company or Holdings pursuant to the Exchange
Act since the filing of their  respective Form 10-K Annual Report for the fiscal
year ended February 2, 1997, also are incorporated herein by this reference. The
Company and Holdings will provide  without charge to each person,  including any
beneficial  owner of the  Notes,  to whom this  Prospectus  is  delivered,  upon
written or oral request of such  person,  a copy of such  reports;  such request
should be directed to the  Company or  Holdings  at their  address or  telephone
number appearing in the preceding section of this Prospectus.
    

                                       2
<PAGE>
     Any  statement  contained  in a  document  incorporated  or  deemed  to  be
incorporated  by reference  herein shall be deemed to be modified or  superseded
for purposes of this Prospectus to the extent that a statement  contained herein
or in any other  subsequently  filed  document  which also is or is deemed to be
incorporated by reference herein modifies or supersedes such statement. Any such
statement so modified or superseded  shall not be deemed,  except as so modified
or superseded, to constitute a part of this Prospectus.

                                 ---------------

     IN CONNECTION WITH THIS OFFERING,  THE UNDERWRITER MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE NOTES AT LEVELS
ABOVE THOSE WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN MARKET.  SUCH STABILIZING,
IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

                                       3
<PAGE>
                                  RISK FACTORS

   
     Prospective  purchasers  of the Notes  should  carefully  consider the risk
factors set forth  below,  as well as all other  information  contained  in this
Prospectus, in evaluating an investment in the Notes. 
    

HIGH LEVERAGE; LIQUIDITY

   
     Pamida is highly  leveraged.  At February 2,  1997, Pamida had consolidated
indebtedness   of   approximately   $233.3 million   as  compared  to  a  common
stockholder's deficit of approximately ($59.2) million.
    

   
     Pamida  will  require  substantial  cash  flow to  meet  its  interest  and
principal  repayment  obligations  under the  Notes,  the Credit  Agreement  (as
defined)  and its  other  debt  obligations.  See  "Description  of  Notes"  and
"Description  of Certain  Indebtedness."  For the fiscal year ended  February 2,
1997,  Pamida had a ratio of earnings to fixed charges of 1.12, and Holdings had
an excess of fixed charges over earnings of  $1,350,000.  See "Ratio of Earnings
to Fixed Charges." 
    

     In the past,  Pamida has relied upon funds from  operations  and borrowings
under its bank credit  facilities to fund its business  activities  and meet its
debt service  obligations.  The ability of Pamida to make principal and interest
payments on the Notes and its other debt obligations  will be dependent  largely
upon the results of  Pamida's  future  business  operations.  Pamida's  business
operations are subject to and affected by economic conditions and other factors,
many of which are beyond its control.  The highly  leveraged  position of Pamida
and the restrictive  covenants contained in the Indenture and in the instruments
governing its other debt  obligations  could limit Pamida's ability to withstand
competitive pressures or adverse economic conditions.

RANKING

   
     The Notes are general unsecured obligations of the Company and subordinated
in right of payment to all Senior  Indebtedness of the Company (which is limited
to indebtedness under the Credit Agreement, as defined). As of February 2, 1997,
approximately $57.1 million of Senior Indebtedness (excluding letters of credit)

                                       4
<PAGE>
was outstanding. 
    

     The Company's  indebtedness under the Credit Agreement is secured by all of
the Company's current assets (including  inventory) and by liens on certain real
estate  interests and other  property of the Company,  and the Company may grant
securityinterests in or liens on its other assets and property to further secure
its obligations under the Credit Agreement.

     The Guarantee of the Notes by Holdings is  subordinated in right of payment
to the guarantee by Holdings of the  obligations of the Company under the Credit
Agreement.  See  "Description  of Notes -- Guarantee and Pledge  Agreement." The
Guarantee  of the Notes is secured by a pledge of all of the common stock of the
Company;  however,  the guarantee by Holdings of the  obligations of the Company
under the Credit Agreement is secured by a first and prior security  interest in
the common stock of the Company  which ranks ahead of any  security  interest in
such stock securing the Guarantee of the Notes.

     In the event of bankruptcy, liquidation or reorganization of the Company or
Holdings, as the case may be, the assets of the Company or Holdings, as the case
may be, will be available  to pay  obligations  on the Notes and the  Guarantee,
respectively,  only after all Senior Indebtedness of the Company or Holdings, as
the case may be, has been paid in full;  and there may not be sufficient  assets
remaining  to pay  amounts  due on any or all of the  Notes  or  Guarantee  then
outstanding.

OPERATING AND FINANCIAL RESTRICTIONS

   
     The Credit Agreement contains provisions imposing substantial operating and
financial  restrictions  on  the  Company.  Certain  provisions  of  the  Credit
Agreement require the maintenance of specified amounts of Consolidated  Tangible
Net Worth and  Consolidated  Working  Capital and the  achievement  of specified
minimum amounts of Consolidated Adjusted Cash Flow, as such terms are defined in
the Credit  Agreement.  The Credit Agreement  currently  requires the Company to
have  Consolidated  Tangible  Net  Worth of  $70,000,000  through  May 3,  1998,
$75,000,000 from May 4, 1998,  through May 2, 1999, and $80,000,000  thereafter.
The  definition  of  Consolidated  Tangible  Net Worth in the  Credit  Agreement
includes,  as an addition to the  specified  net book value

                                       5
<PAGE>
of the assets of the Company and its  subsidiaries,  indebtedness of the Company
and  its  subsidiaries  (including  but  not  limited  to the  Notes)  which  is
subordinated in right of payment to the payment in full of all obligations under
the Credit  Agreement on terms and  conditions  acceptable  to the agent for the
lenders under the Credit Agreement.  The Credit Agreement currently requires the
Company to have Consolidated Working Capital of $22,500,000 through May 3, 1998,
$27,500,000 from May 4, 1998,  through May 2, 1999, and $32,500,000  thereafter.
The  Credit  Agreement  currently  requires  the  Company  to have  Consolidated
Adjusted Cash Flow of not less than negative $10,000,000 for each fiscal quarter
ending on or about April 30, negative  $8,500,000 for each two fiscal  quarters,
cumulatively,  ending on or about July 31,  negative  $5,000,000  for each three
fiscal quarters, cumulatively, ending on or about October 31, and $5,000,000 for
each four  fiscal  quarters,  cumulatively,  ending on or about  January 31. The
Credit  Agreement  gives the agent for the  lenders the right to  establish  the
general  criteria  for  inventory  advance  rates  and  to  determine,   in  its
discretion,  the  amounts  to be loaned  to the  Company  from time to time.  In
addition,  the  Credit  Agreement  requires  the  Company  to  maintain  a  cash
collateral  account into which the proceeds of sales of the Company's  inventory
will be deposited  daily and applied to service the Credit  Agreement on a daily
basis.  Other  restrictions in the Credit Agreement and those provided under the
Indenture  affect,  among  other  things,  the  ability of the  Company to incur
additional indebtedness,  pay dividends,  repay indebtedness prior to its stated
maturity,  create liens, enter into leases,  sell assets or engage in mergers or
acquisitions,  make capital  expenditures  and make investments in subsidiaries.
The Credit  Agreement limits the Company to not more than $12,000,000 of capital
expenditures  (other than capitalized lease payments) in any fiscal year, with a
carryover to future fiscal years of any portion of such maximum  amount which is
not expended in a particular  fiscal year. The ability of the Company to satisfy
the  foregoing  requirements  and comply with the  foregoing  restrictions  will
depend upon prevailing economic conditions and other factors,  including factors
beyond the  control of the  Company,  such as interest  rates.  A failure by the
Company to comply with any of these or other  requirements or restrictions could
lead to a default  under the terms of the Credit  Agreement or the Indenture and
give the  lenders  under the Credit  Agreement  or the  holders of the Notes the
right to declare all of the funds  borrowed  pursuant  thereto to be immediately
due and payable

                                       6
<PAGE>
together  with accrued and unpaid  interest.  The  insecurity  (without  further
definition) of the lenders or their agent with respect to the obligations of the
Company under the Credit  Agreement or with respect to the  collateral  for such
obligations  also may constitute an event of default under the Credit  Agreement
and result in an  acceleration  of the  Company's  obligations  under the Credit
Agreement.  Any such default on the  Company's  indebtedness  would be likely to
have a  material  adverse  effect on the  Company  and on the  market  value and
marketability  of  securities  issued by the Company,  including  the Notes.  At
February 2, 1997, the Company was in compliance  with all  applicable  covenants
then contained in the Credit  Agreement and the Indenture.  The Credit Agreement
was amended on March 17, 1997,  and now contains the  Consolidated  Tangible Net
Worth,  Consolidated  Working  Capital,  and  Consolidated  Adjusted  Cash  Flow
requirements  described  in this  paragraph  for  periods  after that date.  See
"Description of Certain Indebtedness -- Credit Agreement."
    

LIMITED ASSETS AND LIQUIDITY OF HOLDINGS

   
     Holdings  has  guaranteed  the  payment  of  amounts  due under the  Notes.
Holdings has no material  operations of its own, and its only significant  asset
is the common stock of the Company  which has been  pledged on a first  priority
basis to secure the  obligations  of the  Company  under the  Credit  Agreement.
Holdings  currently has no source of cash other than dividends and certain other
payments  from the Company.  Accordingly,  if Holdings were called upon to honor
the  Guarantee,  it is  unlikely  that it would  have funds  available  for such
purpose. If permitted by applicable corporate law, the Company presently intends
to make periodic  dividend  payments to Holdings to enable  Holdings to pay cash
dividends  on its  preferred  stock.  Certain  outstanding  promissory  notes of
Holdings (the "Holdings  Notes") do not presently  require or permit the payment
of interest on such notes in cash. However,  subject to certain  restrictions in
the Indenture as well as in the  instruments  governing the Company's other debt
obligations,  at some future time the Company also may pay dividends to Holdings
to  enable  Holdings  to pay  interest  in  cash  on  the  Holdings  Notes.  See
"Description  of  Notes  --  Certain  Covenants"  and  "Description  of  Certain
Indebtedness  --  Holdings  Promissory  Notes." To the extent  that  Holdings is
unable to obtain cash  sufficient  to meet its cash dividend  requirements  with
respect to its preferred stock

                                       7
<PAGE>
and any cash interest  requirements with respect to the Holdings Notes, Holdings
may be in  noncompliance  or  default  under  the  instruments  reflecting  such
obligations.  An event of  noncompliance  with  respect  to the  payment of cash
dividends  on the  preferred  stock of Holdings may result in an increase in the
applicable  dividend rate on such preferred  stock, and an event of default with
respect to the payment of cash  interest on the Holdings  Notes may result in an
increase in the applicable  interest rate on and an acceleration of the maturity
of the  Holdings  Notes.  Holdings did not declare or pay the February 29, 1996,
and  subsequent  quarterly  dividends on its  preferred  stock because it had no
funds  with  which to do so and,  in any event,  would  have been  prevented  by
applicable  corporate  law from making  such  declaration  or  payment;  and the
Company also is currently  prevented by  applicable  corporate law from paying a
dividend to Holdings. As a result of such nonpayment by Holdings, the cumulative
dividend rate on the preferred stock of Holdings  automatically has increased by
one-half  of one  percent on each  quarterly  dividend  payment  date  beginning
February 29, 1996,  and will increase by an  additional  one-half of one percent
(up to a maximum aggregate increase of 5%) on each subsequent quarterly dividend
payment  date on which  the  Holdings  preferred  stock  dividends  are not paid
currently on a cumulative basis. 
    

COMPETITION

   
     Pamida  operates  in  a  highly  competitive  environment,  competing  with
supermarkets,  drug and specialty stores,  mail-order and catalog merchants and,
in some communities,  department stores and other general merchandise retailers.
Competitors  consist  both of  independent  stores and of regional  and national
chains, some of which have substantially greater resources than Pamida. The type
and degree of competition  and the number of competitors  which Pamida's  stores
face vary  significantly by market. Of Pamida's 148 stores operating at February
2, 1997, 29 stores encountered direct local competition from other major general
merchandise  retailers such as Wal-Mart,  Kmart,  Alco, ShopKo and Target.  When
such competitors enter a community where Pamida operates,  there typically is an
immediate  adverse impact on the sales and  profitability of the Pamida store in
that  community,  and such  adverse  impact may continue  indefinitely.  In such
cases,  sales decline as some customers of the Company's store shift some or all
of their purchases to the competitor's store; and profitability

                                       8
<PAGE>
declines because of the reduced sales volume in the Company's store, lower gross
margins  resulting  from the need for  competitive  price  adjustments,  and the
Company's  inability to reduce its store operating expenses in direct proportion
to the decline in store sales.  Because of the adverse impact of new competition
in a community in which a Pamida store is located, in recent years the Company's
business  strategy has been to focus its store expansion  program on communities
with less likelihood of the entry of a new major competitor.  However, there can
be no assurance that in the future major  competitors  will not open  additional
stores in the Company's markets. See "The Company and Holdings." 
    

EXPANSION PROGRAM

     Pamida currently plans to continue its program of new store openings during
the next several years.  Because Pamida intends to continue  leasing most of its
stores,  any delays or other  difficulties  in the  negotiation of  satisfactory
store  leases or the  inability on the part of  prospective  landlords to obtain
financing  for new store  buildings  may delay or interfere  with such new store
openings.  In  addition,  there is no  assurance  that the  sites  which  Pamida
identifies  for new store  locations  actually will be available to the Company;
and various zoning, site acquisition,  environmental,  traffic, construction and
other  contingencies  also may delay or prevent  the opening of a new store in a
particular location.  There can be no assurance that any new stores which Pamida
may open will be profitable.  Certain of the restrictive covenants in the Credit
Agreement  or in the  Indenture  relating  to the  Notes,  such as  those  which
restrict the ability of the Company to incur indebtedness, encumber its property
or makecapital expenditures or which impose certain restrictions on or otherwise
limit  the  Company's  ability  to engage in  sale-leaseback  transactions,  may
prevent the Company from pursuing its store  expansion  program at the rate that
the Company desires.

RELATIONSHIP WITH SUPPLIERS

     Like most  retailers,  the Company  depends  upon the regular  extension of
credit  from its  suppliers  to  finance  the  acquisition  of a portion  of its
inventory.  Prior to the sale of the Notes and the  implementation of the Credit
Agreement in March 1993,  because of the Company's  highly  leveraged  financial
position and conditions in the retail  industry  generally,  Pamida  experienced

                                       9
<PAGE>
some reductions in or eliminations of the credit lines then made available to it
by certain of its suppliers.  However,  since mid-1993 the Company generally has
been able to obtain  needed  lines of credit  from its  suppliers.  The  Company
believes,  therefore, that the credit lines presently provided by its suppliers,
together with its working capital credit facilities, will be adequate to finance
its  inventory  purchases  for  the  foreseeable  future;  but,  because  of the
Company's  financial  position and because of conditions in the retail  industry
generally, there can be no assurance that this will continue to be the case.

ABSENCE OF PUBLIC MARKET

     There currently is no established  trading market for the Notes. Pamida has
been  advised by CSI that CSI  presently  intends to make a market in the Notes.
However,  CSI is not obligated to do so, and any  market-making  activities with
respect to the Notes may be discontinued  at any time without notice.  There can
be no assurance that an active market for the Notes will exist at any particular
time. If the Notes are traded,  they may be traded at a discount from their face
amount or the price paid for such  Notes,  depending  upon  prevailing  interest
rates,  the market for similar  securities  and other  factors.  Pamida does not
intend  to list the Notes  for  trading  on any  securities  exchange  or on any
automated  dealer quotation  system.  No assurance can be given that a holder of
Notes  will be able to sell the Notes in the future or that such sale will be at
a price  equal to or higher  than the price  paid for such  Notes.  The level of
activity  in any market for the Notes will  depend upon the number of holders of
Notes, the continuing  interest of securities  dealers in making a market in the
Notes and other  factors.  The  absence of an active  market for the Notes would
adversely affect the liquidity of the Notes.

                            THE COMPANY AND HOLDINGS

   
     On January 19, 1996, the Company  announced its intentionto close 40 stores
located in unprofitable or highly competitive markets. Store closing sales began
on January 29, 1996, and the Company completed all of such store closings during
the second quarter of the fiscal year ended February 2, 1997. 
    

   
     At February 2, 1997, Pamida operated 148 general  merchandise retail stores
located in 148 small towns (having an average

                                       10
<PAGE>
population of  approximately  5,500) in 15  Midwestern,  North Central and Rocky
Mountain  states.  Pamida's  strategic  objective is to be the dominant  general
merchandise retailer in the communities it serves.  Excluding the Closed Stores,
the Company  believes  that it holds the leading  market  position in 80% of the
communities in which its stores are located. 
    

   
     Pamida stores generally are located in small towns,  normally county seats,
where  there  often is little  or no  competition  from  another  major  general
merchandise  retailer and which the Company  considers to be either too small to
support more than one major general  merchandise  retailer  (thereby  creating a
potential  barrier  to  entry by a major  competitor)  or too  small to  attract
competitors whose stores generally are designed to serve larger populations.  At
February  2,  1997,  119 of the  Company's  148  stores  faced no  direct  local
competition from other major general merchandise retailers.
    

   
     The Company's stores average approximately 29,000 square feet of sales area
and range in size from approximately  6,000 to 51,000 square feet of sales area.
At  February  2,  1997,   Pamida's   stores  had  an  aggregate  sales  area  of
approximately 4,348,000 square feet. 
    

     The Company was  incorporated  in  Delaware  in 1980.  In January  1981 the
Company,  which then was owned by an employee stock ownership plan (the "ESOP"),
acquired  substantially  all of the assets and assumed  substantially all of the
liabilities  of a  Nebraska  corporation  which  previously  had  carried on the
general  merchandise  retail business of Pamida  described  above. The Company's
predecessor  had been  engaged in such  business  since 1963,  and its stock was
publicly owned and listed on the New York Stock Exchange at the time of the 1981
sale to the Company.

     In July 1986 Holdings  acquired the stock of the Company from the ESOP, and
the Company became a wholly owned  subsidiary of Holdings.  The only significant
asset of Holdings is the common stock of the Company,  and Holdings  conducts no
operations  separate from those of the Company.  An initial  public  offering of
shares of Common Stock of Holdings  occurred in September  1990,  and the Common
Stock of Holdings  has been listed on the American  Stock  Exchange and publicly
traded since then.

                                       11
<PAGE>
                       RATIO OF EARNINGS TO FIXED CHARGES

     The following  table sets forth the ratios of earnings to fixed charges for
the Company and Holdings:

<TABLE>
<CAPTION>

                                     FISCAL YEARS ENDED
                   --------------------------------------------------------------------
                   January 31,   January 30,   January 29,   January 28,    February 2,
                      1993         1994          1995           1996          1997
                   -----------   -----------   -----------   ------------   -----------
PAMIDA, INC.:

<S>                       <C>    <C>                  <C>    <C>            <C>
Ratio of earnings         1.29          1.05          1.34             --          1.12
to fixed charges

Excess of fixed             --            --            --   $ 98,939,000            --
  charges over
  earnings

PAMIDA HOLDINGS
CORPORATION AND
SUBSIDIARY:

Ratio of earnings         1.15            --          1.18             --            --
to fixed charges

Excess of fixed             --   $ 2,114,000            --   $103,393,000   $ 1,350,000
  charges over
  earnings
</TABLE>

                                 USE OF PROCEEDS

     This  prospectus is being used by Citicorp  Securities,  Inc. in connection
with  offers  and  sales  of the  Notes  in  market-making  transactions  in the
secondary  trading  market.  Sales of Notes being offered by this  market-making
prospectus will not result in any proceeds to the Company or to Holdings.

                              DESCRIPTION OF NOTES

     The Notes were issued  under an  indenture  dated as of March 15, 1993 (the
"Indenture") among the Company,  Holdings as guarantor and State Street Bank and
Trust  Company as trustee (the  "Trustee").  A copy of the form of the Indenture
has  been  filed as an  exhibit  to the  Registration  Statement  of which  this
Prospectus is a part. The following summary of certain provisions of the

                                       12
<PAGE>
Indenture does not purport to be a complete  statement of such provisions and is
subject  to,  and is  qualified  in its  entirety  by  reference  to,  the Trust
Indenture Act of 1939, as amended (the "Trust Indenture Act"), and to all of the
provisions of the Indenture,  including the definitions of certain terms therein
and those terms made a part of the Indenture by reference to the Trust Indenture
Act,  as in effect on the date of the  Indenture.  While this  summary  does not
discuss all of the  provisions of the Indenture,  the Company  believes that the
summary  does  contain  information  with  respect  to those  provisions  of the
Indenture which a prospective purchaser of Notes might reasonably consider to be
material to an investment decision with respect to the Notes. The definitions of
certain  capitalized  terms used in the  following  summary  are set forth below
under "Certain Definitions."

GENERAL

     The  Notes  were  issued  only in  registered  form,  without  coupons,  in
denominations  of $1,000 and  integral  multiples  of  $1,000.  The Notes may be
presented  for transfer at the office of an affiliate of the Trustee in the City
of New York  maintained  for such purposes at 61 Broadway,  New York,  New York.
Interest  may be paid by wire  transfer or check  mailed to the person  entitled
thereto as shown on the register for the Notes.  No service  charge will be made
for any registration of transfer or exchange of the Notes, except for any tax or
other governmental charge that may be imposed in connection therewith.

MATURITY, INTEREST AND PRINCIPAL

     The Notes are general  unsecured  obligations  of the  Company,  limited to
$140,000,000  aggregate  principal  amount,  and will mature on March 15,  2003.
Interest  on the Notes  accrues  at the rate of 11 3/4% per annum and is payable
semi-annually on each March 15 and September 15, commencing  September 15, 1993,
to the  holders  of  record  of Notes at the  close of  business  on March 1 and
September 1 immediately  preceding such interest  payment date.  Interest on the
Notes  accrues from the most recent date to which  interest has been paid or, if
no  interest  has been paid,  from the  original  date of  issuance  (the "Issue
Date").  Interest is computed on the basis of a 360-day year comprised of twelve
30-day  months.  Interest on overdue  principal and (to the extent  permitted by
law) on  overdue  installments  of  interest  accrues at

                                       13
<PAGE>
the rate of 11 3/4% per annum.

REDEMPTION

     OPTIONAL REDEMPTION.  The Notes are redeemable, in whole or in part, at the
option of the Company,  at any time on or after March 15, 1998 at the redemption
prices  (expressed  as  percentages  of  principal  amount) set forth below plus
accrued and unpaid  interest to the date of redemption,  if redeemed  during the
12-month period beginning on March 15 of the years indicated below:


          Year                                        Percentage
          ----                                        ----------
          1998 . . . . . . . . . . . . . . . . . . .   105.875%
          1999 . . . . . . . . . . . . . . . . . . .   103.917%
          2000 . . . . . . . . . . . . . . . . . . .   101.958%
          2001 and thereafter. . . . . . . . . . . .   100.000%

     SELECTION  AND NOTICE.  In the event that less than all of the Notes are to
be redeemed at any time,  selection of Notes for redemption  will be made by the
Trustee in compliance with the requirements of the principal national securities
exchange,  if any, on which the Notes are listed or, if the Notes are not listed
on a national securities exchange, on a pro rata basis, by lot or by such method
as the Trustee shall deem fair and appropriate,  provided, however, that no Note
of $1,000 or less  shall be  redeemed  in part.  Notice of  redemption  shall be
mailed by first-class mail at least 30 days but not more than 60 days before the
date of  redemption  to each holder of Notes to be  redeemed  at its  registered
address.  If any Note is to be redeemed in part only,  the notice of  redemption
that  relates  to such Note shall  state the  portion  of the  principal  amount
thereof to be redeemed. A new Note in a principal amount equal to the unredeemed
portion  thereof  will  be  issued  in the  name  of  the  holder  thereof  upon
cancellation of the original Note. On and after the date of redemption, interest
will cease to accrue on Notes or portions thereof called for redemption.

CHANGE OF CONTROL

     In the  event of a Change of  Control  (the  date of such  

                                       14
<PAGE>
occurrence,  the "Change of Control Date"), the Company shall notify the holders
of Notes in writing of such  occurrence and shall make an offer to purchase (the
"Change of Control  Offer") on a business  day (the  "Change of Control  Payment
Date") not later than 60 days  following the Change of Control  Date,  all Notes
then  outstanding  at a purchase  price  equal to 101% of the  principal  amount
thereof  plus  accrued  and unpaid  interest,  if any,  to the Change of Control
Payment Date.

     Notice of a Change of Control  Offer  shall be mailed by the Company to the
holders  of Notes not less than 30 days nor more than 45 days  before the Change
of Control  Payment Date. The Change of Control Offer is required to remain open
for at least 20 business  days and until the close of  business on the  business
day next preceding the Change of Control Payment Date.

     The Company  must comply with any tender  offer rules under the  Securities
Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  which  may then be
applicable,  including  but not limited to Rule 14e-1,  in  connection  with any
Change of  Control  Offer  required  to be made by the  Company as a result of a
Change of Control.

GUARANTEE AND PLEDGE AGREEMENT

     The Notes are unconditionally  guaranteed on a senior subordinated basis by
Holdings.  The  obligations  of  Holdings  under its  Guarantee  of the Notes is
subordinated in right of payment to all existing and future Senior  Indebtedness
of Holdings  (which is limited to the  obligations of Holdings in respect of the
Credit Agreement). See "Subordination" below.

     The  obligations of Holdings under its Guarantee of the Notes is secured by
a pledge of all the Common Stock of the  Company.  Such stock is also pledged to
secure the obligations of Holdings under its guarantee of the Credit  Agreement.
The security interest securing the guarantee by Holdings of the Credit Agreement
ranks prior to that securing Holdings' Guarantee of the Notes.

     The Indenture  provides that Holdings may permit other  Indebtedness  to be
secured by a Lien on the shares of Common  Stock of the  Company so long as such
Lien ranks pari  passu  with or is  subordinate  in right of payment to the Lien
securing the

                                       15
<PAGE>
obligations  of Holdings  pursuant to its Guarantee of the Notes.  Amendments to
the Pledge  Agreement  necessary  to permit the  incurrence  of such  additional
Indebtedness  secured by the pledged stock and to add additional secured parties
thereto  may be made  without  the  consent of the  Trustee,  provided  that the
Indebtedness   owing  to  such  secured  party  and  the  Liens   securing  such
Indebtedness are permitted under the Indenture.

     Upon repayment of all Indebtedness under the Credit Agreement and any other
Indebtedness  then secured by the  collateral  under the Pledge  Agreement,  the
Pledge Agreement may be terminated and the collateral  thereunder  released upon
demand by Holdings.  No such release of  collateral  under the Pledge  Agreement
will  constitute  a  default  under  the  Indenture.   Subsequent  to  any  such
termination  of the  Pledge  Agreement  and  release of  collateral  thereunder,
Holdings  shall not  create,  incur or suffer to exist any lien of any kind upon
the Common Stock of the Company unless the Notes are equally and ratably secured
by such lien.

SUBORDINATION

   
     The  indebtedness of the Company  evidenced by the Notes is subordinated in
right of payment to all Senior Indebtedness of the Company.  Only obligations of
the Company under the Credit Agreement can constitute  Senior  Indebtedness with
respect to the Notes.  As of February 2, 1997,  approximately  $57.1  million of
Senior Indebtedness  (excluding letters of credit) was outstanding.  The maximum
principal amount of Senior Indebtedness is limited to the amount of Indebtedness
permitted to be incurred  under the Credit  Agreement  pursuant to clause (b) of
"Limitation on Additional  Indebtedness"  discussed  under  "Certain  Covenants"
below. 
    

     The Indenture provides that no payment or distribution of cash, property or
securities  of the Company (or of Holdings  pursuant to the  Guarantee)  will be
made on account of principal of,  premium,  if any, or interest on the Notes, or
to  defease  or  acquire  any of the  Notes,  or on  account  of the  redemption
provisions  of the Notes (a) upon the  maturity  of any Senior  Indebtedness  by
lapse  of  time,  acceleration  or  otherwise,   unless  and  until  all  Senior
Indebtedness  shall  first  be paid in  full  in  cash or cash  equivalents,  or
provisions for such payments have been duly made in a manner satisfactory to the
holders of such

                                       16
<PAGE>
Senior  Indebtedness or (b) upon the default in the payment of any principal of,
premium,  if any, or interest on or other  amounts  payable on or in  connection
with any  obligations  in respect of any Senior  Indebtedness  when such amounts
become due and payable, whether at maturity or at a date fixed for prepayment or
by  declaration  or  otherwise,  unless and until such default has been cured or
waived or has ceased to exist.

     Upon the  happening of an event of default (or if an event of default would
result upon any payment  with  respect to the Notes) with  respect to any Senior
Indebtedness  pursuant to which the maturity  thereof may be accelerated (if the
event of  default  relates to a default  other than a default in the  payment of
principal of, premium, if any, or interest on or other amounts due in connection
with such Senior  Indebtedness)  and upon receipt by the Trustee and the Company
of written notice from the Senior  Representative  of such Senior  Indebtedness,
then,  unless and until  such  event of default  has been cured or waived or has
ceased to exist or the benefit of this  sentence has been waived,  no payment or
distribution  will be made by or on behalf of the  Company on account of or with
respect to the Notes;  provided,  that nothing in the above-described  provision
will  prevent the making of any payment for a period of more than 179 days after
the date  written  notice of the event of default is  received by the Trustee or
the Company (the "Payment Blockage Period").  Not more than one Payment Blockage
Period  may be  commenced  with  respect  to the Notes  during any period of 365
consecutive  days. In no event will a Payment  Blockage Period extend beyond 179
days from the date of the receipt of the notice initiating such Payment Blockage
Period,   and   there   must   be   a   180-consecutive-day    period   in   any
365-consecutive-day period during which no Payment Blockage Period is in effect.
No default or event of default  that  existed or was  continuing  on the date of
commencement  of  any  Payment  Blockage  Period  with  respect  to  the  Senior
Indebtedness  initiating  such Payment  Blockage  Period may be, or be made, the
basis for the commencement of a subsequent Payment Blockage Period by the Senior
Representative  for or the holders of such Senior  Indebtedness,  whether or not
within a period of 365 consecutive days, unless such default or event of default
has been cured or waived for a period of not less than 90 consecutive days.

     Upon any payment or distribution of assets or securities of the Company (or
of Holdings  pursuant to the  Guarantee)  of any kind

                                       17
<PAGE>
or character,  whether in  cash, property  or securities,  upon any  dissolution
or winding-up or total or partial  liquidation or  reorganization of the Company
or  Holdings,  as the  case  may be,  whether  voluntary  or  involuntary  or in
bankruptcy, insolvency, receivership or other proceedings, all amounts due or to
become due with  respect to all  obligations  in respect of Senior  Indebtedness
shall  first be paid in full in cash or Cash  Equivalents  before the Holders of
the Notes or the Trustee on behalf of such Holders  shall be entitled to receive
any payment by the Company (or by  Holdings  pursuant to the  Guarantee)  of the
principal  of,  premium,  if any, or  interest  on the Notes,  or any payment to
acquire any of the Notes for cash,  property or securities,  or any distribution
with  respect  to the Notes of any cash,  property  or  securities.  Before  any
payment may be made by or on behalf of the  Company (or by Holdings  pursuant to
the  Guarantee) of the principal of,  premium,  if any, or interest on the Notes
upon any such  dissolution or winding-up or liquidation or  reorganization,  any
payment or  distribution  of assets or securities of the Company (or of Holdings
pursuant to the Guarantee) of any kind or character,  whether in cash,  property
or securities,  to which the Holders of the Notes or the Trustee on their behalf
would be entitled, but for the subordination provisions of the Indenture,  shall
be made by the  Company (or by Holdings  pursuant  to the  Guarantee)  or by any
receiver,  trustee in  bankruptcy,  liquidating  trustee,  agent or other Person
making  such  payment  or  distribution  directly  to the  holders of the Senior
Indebtedness (pro rata to such holders on the basis of the respective amounts of
Senior  Indebtedness  held by such holders) or their  representatives  or to the
trustee or  trustees  under any  indenture  pursuant to which any of such Senior
Indebtedness may have been issued, as their respective  interests may appear, to
the extent necessary to pay all such Senior Indebtedness in full in cash or Cash
Equivalents  after giving  effect to any  concurrent  payment,  distribution  or
provision therefor to or for the holders of such Senior Indebtedness. Nothing in
the  Indenture  or in the Notes,  however,  affects the  unconditional  absolute
obligations of the Company (or of Holdings pursuant to the Guarantee) to pay the
principal  of and  interest on the Notes as and when they become due and payable
in accordance with their terms.

     The  failure to make any payment or  distribution  for or on account of the
Notes  by  reason  of the  provisions  of the  Indenture  described  under  this
"Subordination" section will not be construed

                                       18
<PAGE>
as preventing the  occurrence of an Event of Default  described in clause (i) or
(ii) of the first paragraph under "Events of Default" below.

     By reason of the  subordination  provisions  described  above,  in  certain
events  funds which would  otherwise  be payable to holders of the Notes will be
paid to the holders of Senior  Indebtedness  to the extent  necessary to pay the
Senior Indebtedness in full, and the Company and Holdings may be unable to fully
meet  their   obligations   with  respect  to  the  Notes  and  the   Guarantee,
respectively.

CERTAIN COVENANTS

     Set forth below are certain covenants which are contained in the Indenture.
While  the  covenants  which  are  discussed  below  do not  include  all of the
covenants  contained in the Indenture,  the Company  believes that the covenants
which are discussed  include those  covenants  which a prospective  purchaser of
Notes might  reasonably  consider to be material to an investment  decision with
respect to the Notes.

     LIMITATION ON  ADDITIONAL  INDEBTEDNESS.  The  Indenture  provides that the
Company  shall not,  and shall not permit any of its  Subsidiaries  to,  create,
incur,  assume or issue,  directly or indirectly,  or guarantee or in any manner
become, directly or indirectly, liable for or with respect to the payment of any
Indebtedness (including Acquired Indebtedness) except for:

          (a) Indebtedness under the Notes and the Indenture;

          (b)  Indebtedness  (including letters of credit) outstanding from time
               to time  pursuant  to the  Credit  Agreement  in an amount not to
               exceed the aggregate of 90% of the net book value of the accounts
               receivable  and  60%  of  the  net  book  value  of the inventory
               (on a FIFO basis) of the Company  and its  Subsidiaries, in  each
               case  calculated on a consolidated basis in accordance with GAAP;

          (c)  Indebtedness   not   otherwise   referred  to  in  this  covenant
               outstanding  on the Issue  Date  (including  standby  letters  of
               credit existing on the Issue Date);

                                       19
<PAGE>
          (d)  Indebtedness if, immediately after giving pro forma effect to the
               incurrence  thereof,  the  Fixed  Charge  Coverage  Ratio  of the
               Company  would be greater  than or equal to 2.25:1 on or prior to
               March 15, 1995 and 2.50:1 thereafter;

          (e)  Indebtedness in respect of Interest Rate  Protection  Obligations
               incurred in the ordinary course of business;

          (f)  Indebtedness or Disqualified  Stock of a Wholly-Owned  Subsidiary
               issued to and held by the Company or a Wholly-Owned Subsidiary or
               Indebtedness  of the  Company  to a  Wholly-Owned  Subsidiary  in
               respect of intercompany advances or transactions;

          (g)  Indebtedness  in  connection  with or arising out of  Capitalized
               Lease Obligations or Purchase Money  Indebtedness  incurred after
               the Issue Date with respect to the acquisition or construction of
               assets by the Company after the Issue Date in the ordinary course
               of the Company's business;

          (h)  contingent   liabilities   for  (i)  guarantees   resulting  from
               endorsement  of  negotiable  instruments  for  collection  in the
               ordinary course of business and (ii) guarantees by the Company of
               obligations or liabilities of its  Subsidiaries  permitted  under
               the Indenture;

          (i)  other  Indebtedness  that  does  not  exceed  $10,000,000  in the
               aggregate at any one time outstanding; and

          (j)  any deferrals, renewals, extensions,  replacements,  refinancings
               or refundings of,  amendments,  modifications  or supplements to,
               Indebtedness  incurred  under clauses (c) and (d) above,  whether
               involving  the same or any other  lender or  creditor or group of
               lenders  or  creditors;   provided,   that  any  such  deferrals,
               renewals,  extensions,  replacements,  refinancings,  refundings,
               amendments,  modifications  or supplements  (i) shall not provide
               for  any  mandatory  redemption,  amortization  or  sinking  fund
               requirement  in an amount  greater than or at a time prior to the
               amounts and times specified in the  Indebtedness  being deferred,
               renewed,  extended,  replaced,  refinanced,   refunded,  amended,
               modified or  supplemented,  (ii) shall  not exceed the  principal
               amount (plus accrued interest and prepayment  premium, if any) of
               the Indebtedness  being deferred,  renewed,  extended,  replaced,
               refinanced,  refunded,  amended,  modified or  supplemented;  and

                                       20
<PAGE>
               (iii) shall be  subordinated  to the Notes at least to the extent
               and in  the  manner,  if at  all,  that  the  Indebtedness  being
               deferred,  renewed,  extended,  replaced,  refinanced,  refunded,
               amended, modified or supplemented is subordinated to the Notes.

     LIMITATION ON INVESTMENTS,  LOANS AND ADVANCES. The Indenture provides that
the Company shall not make and shall not permit any of its  Subsidiaries to make
any capital  contributions,  advances or loans to (including  any  guarantees of
loans to),  or  investments  in or  purchases  of  Capital  Stock in, any Person
(collectively,  "Investments"),  except:  (i)  Investments by the Company in any
Wholly-Owned  Subsidiary  and  Investments  or loans in or to the  Company  or a
Wholly-Owned  Subsidiary by any Subsidiary  (provided,  that such Investments in
any Wholly-Owned Subsidiary shall not exceed,  individually or in the aggregate,
10% of the total  assets of the Company  and its  Subsidiaries  determined  on a
consolidated  basis at the time  such  Investment  is  made);  (ii)  Investments
represented by accounts receivable created or acquired in the ordinary course of
business;  (iii) advances to employees in the ordinary course of business not to
exceed an aggregate of $250,000  outstanding at any one time;  (iv)  Investments
under or pursuant to Interest Rate  Protection  Obligations;  (v) Investments in
promissory notes in an aggregate  principal  amount not to exceed  $2,000,000 at
any one  time  outstanding  representing  portions  of the  purchase  prices  of
property sold or  transferred by the Company or its  Subsidiaries  in connection
with sale and lease-back  transactions permitted by the Indenture or other asset
sales permitted by the Indenture; (vi) Cash Equivalents; (vii) other Investments
not to exceed  $2,000,000  outstanding at any one time;  and (viii)  Investments
permitted to be made under the  "Limitation  on  Restricted  Payments"  covenant
described below.

     LIMITATION ON RESTRICTED PAYMENTS.  The Indenture provides that the Company
shall not make,  and shall not permit any of its  Subsidiaries  to,  directly or
indirectly, make, any Restricted Payment, unless:

          (a)  no  Default  or Event  of  Default  shall  have  occurred  and be
               continuing  at  the  time  of or  after  giving  effect  to  such
               Restricted Payment;

          (b)  at the  time  of and  after  giving  effect  to  such  Restricted
               Payment,  the  Company  could  incur at least $1 of  Indebtedness

                                       21
<PAGE>
               pursuant  to  clause  (d)  of  the   "Limitation   on  Additional
               Indebtedness" covenant; and

          (c)  immediately after  giving  effect  to such  Restricted  Payments,
               the  aggregate  of  all  Restricted   Payments  declared or  made
               after  January  31, 1993  through  and   including  the  date  of
               such  Restricted  Payment (the "Base Period") does not exceed the
               sum of (i) 50% of the  Company's  Consolidated  Net Income (or in
               the event such Consolidated Net Income shall be a deficit,  minus
               100% of such  deficit)  during the Base Period,  and (ii) 100% of
               the   aggregate  Net  Proceeds  and  the  Fair  Market  Value  of
               marketable  securities and property  received by the Company from
               the issue or sale, after January 31, 1993, of Capital Stock(other
               than Disqualified Stock) of the Company or of any Indebtedness or
               other  securities of the Company  convertible into or exercisable
               or exchangeable for Capital Stock (other than Disqualified Stock)
               of  the  Company  which  has  been  so  converted,  exercised  or
               exchanged,  as the case may be. For purposes of determining under
               this clause (c) the amount expended for Restricted Payments, cash
               distributed  shall be  valued  at the  face  amount  thereof  and
               property  other  than cash  shall be  valued  at its Fair  Market
               Value.

     The  provisions  of this  covenant do not  prohibit  (i) the payment of any
dividend within 60 days after the date of declaration  thereof,  if at such date
of  declaration  such payment would comply with the provisions of the Indenture;
(ii) the retirement of any shares of Capital Stock or subordinated  Indebtedness
of the Company in exchange for, by  conversion  into, or out of the Net Proceeds
of the substantially concurrent sale (other than to a Subsidiary of the Company)
of other shares of Capital Stock of the Company (other than Disqualified Stock);
(iii) the redemption or retirement of  subordinated  Indebtedness of the Company
in  exchange  for,  by  conversion  into,  or  out of the  Net  Proceeds  of the
substantially concurrent incurrence of subordinated  Indebtedness of the Company
(other than any such  subordinated  Indebtedness  owing to a  Subsidiary  of the
Company) that is contractually subordinated in right of payment to the Notes and
that is permitted to be incurred in accordance with the covenant described under
"Limitation  on Additional  Indebtedness"  above;  (iv)  Restricted  Payments to
Holdings after the third anniversary of the Issue Date in an amount necessary to
meet the cash  requirements of Holdings to pay scheduled  interest and principal
payments on the Promissory Notes at the time such

                                       22
<PAGE>
interest and principal  becomes due and payable;  provided that the Fixed Charge
Coverage  Ratio of the Company and Holdings on a  consolidated  basis is greater
than 2.0:1 at the time of and after giving pro forma  effect to such  Restricted
Payment (as if such Restricted  Payment were interest paid by the Company);  (v)
Restricted  Payments to Holdings in an amount not to exceed $316,000 per year to
meet the cash requirements of Holdings to pay scheduled dividend payments on the
Holdings  Preferred  Stock at the time such  dividend  payments  become  due and
payable;  (vi)  advances  or  dividends  by the  Company to  Holdings  to enable
Holdings to payadministrative  and operating expenses in an amount not to exceed
$100,000  in any one fiscal  year;  and (vii)  payments  by the  Company and its
Subsidiaries  in  respect  of  their  obligations  pursuant  to any  tax-sharing
agreement  among the  Company,  any  Subsidiary  of the  Company  and  Holdings;
provided  that such payments by the Company and its  Subsidiaries  do not exceed
the amounts which would be payable by the Company and its Subsidiaries  assuming
the  Company and its  Subsidiaries  paid the taxes  subject to such  tax-sharing
agreement on a stand-alone basis.  Notwithstanding the foregoing, if an Event of
Default shall have occurred and be continuing,  a Restricted Payment pursuant to
clauses (iv), (v) and (vi) above shall not be permitted.

     In  determining  the  amount  of  Restricted  Payments   permissible  under
subparagraph  (c) above,  the amounts  expended  pursuant to clauses (i),  (ii),
(iv), (v) and (vi) above shall be included as Restricted Payments.

     LIMITATION ON LIENS. The Indenture provides that the Company shall not, and
shall not permit,  cause or suffer any of its  Subsidiaries  to, create,  incur,
assume  or suffer  to exist  any Lien of any kind  upon any of its  property  or
assets now owned or hereafter acquired by it, except for:

          (a)  Liens existing as of the Issue Date;

          (b)  Permitted Liens;

          (c)  Liens on the assets or  property of a  Subsidiary  of the Company
               existing at the time such  Subsidiary  became a Subsidiary of the
               Company and not incurred as a result of (or in connection with or
               in anticipation  of) such  Subsidiary's  becoming a Subsidiary of
               the Company;  provided  that such Liens do not extend

                                       23
<PAGE>
               to or cover any  property  or assets of the Company or any of its
               Subsidiaries  (other  than   the  property   or  assets   of  the
               Subsidiary so acquired);

          (d)  Liens securing obligations of the Company and its Subsidiaries in
               respect of the Credit Agreement;

          (e)  any Lien  securing  Capitalized  Lease  Obligations  and Purchase
               Money   Indebtedness,   provided  that  such  Capitalized   Lease
               Obligations  and  Purchase  Money  Indebtedness  are  incurred in
               compliance  with the  "Limitations  on  Additional  Indebtedness"
               covenant and  provided  that such Liens do not extend to or cover
               any property or assets of the Company or any of its  Subsidiaries
               other than the  property  or assets  subject to such  Capitalized
               Lease Obligations and Purchase Money Indebtedness;

          (f)  leases and subleases of real property which do not interfere with
               the ordinary conduct of the business of the Company or any of its
               Subsidiaries  and which  are made on  customary  and usual  terms
               applicable to similar properties;

          (g)  Liens  securing  Indebtedness  which is incurred to  refinance or
               replace  Indebtedness  which has been secured by a Lien permitted
               under the Indenture and is permitted to be refinanced or replaced
               under the Indenture; provided that such Liens do not extend to or
               cover  any  property  or  assets  of  the  Company  or any of its
               Subsidiaries  not  securing the  Indebtedness  so  refinanced  or
               replaced, except to the extent permitted under (d) above;

          (h)  Liens securing reimbursement  obligations under letters of credit
               but only in or upon the goods, the purchase of which was financed
               by such letters of credit; and

          (i)  other Liens securing  obligations  which may be discharged by the
               payment  in the  aggregate  at any  one  time  of not  more  than
               $15,000,000.

     LIMITATION   ON  DIVIDENDS  AND  OTHER   PAYMENT   RESTRICTIONS   AFFECTING
SUBSIDIARIES.  The Indenture  provides that the Company shall not, and shall not
permit any  Subsidiary  of the Company to,  directly  or  indirectly,  create or
otherwise  cause or  suffer  to exist or  become  effective,  or enter  into any
agreement with any Person that would cause or create any consensual  encumbrance
or

                                       24
<PAGE>
restriction  of any kind on the ability of any  Subsidiary of the Company to (a)
pay  dividends,  in cash or otherwise,  or make any other  distributions  on its
Capital  Stock or any other  interest or  participation  in, or measured by, its
profits owned by the Company or a Subsidiary of the Company,  (b) make any loans
or advances to, or pay any  Indebtedness  owed to, the Company or any Subsidiary
of the Company or (c) transfer any of its properties or assets to the Company or
to any Subsidiary of the Company, except, in each case, for such encumbrances or
restrictions  existing under or contemplated by or by reason of (i) the Notes or
the  Indenture,   (ii)  any  restrictions  existing  under  or  contemplated  by
agreements  in  effect  on  the  Issue  Date,  including,   without  limitation,
restrictions under the Credit Agreement, (iii) any restrictions, with respect to
a Subsidiary of the Company that is not a Subsidiary of the Company on the Issue
Date,  in existence at the time such Person  becomes a Subsidiary of the Company
(but not created in contemplation of such Person becoming a Subsidiary) and (iv)
any  restrictions  existing under any agreement  that  refinances or replaces an
agreement containing a restriction permitted by clause (i), (ii) or (iii) above,
provided  that  the  terms  and  conditions  of any  such  restrictions  are not
materially  less  favorable  in the  aggregate  to the holders of the Notes than
those  under or  pursuant  to the  agreement  being  replaced  or the  agreement
evidencing the Indebtedness being refinanced or replaced.

     LIMITATION ON SALE-LEASEBACK TRANSACTIONS.  The Indenture provides that the
Company shall not, and shall not permit any of its  Subsidiaries  to, enter into
any  Sale-Leaseback  Transaction  unless  either (i) after giving effect to such
Sale-Leaseback  Transaction,  the  aggregate  sale  prices  with  respect to the
property subject to all Sale-Leaseback  Transactions  consummated by the Company
and its  Subsidiaries  after the Issue Date will not exceed  $10,000,000 or (ii)
the  Indebtedness in the form of Capitalized  Lease  Obligations  resulting from
such  Sale-Leaseback  Transaction is then  permitted to be incurred  pursuant to
clause  (i)  of  the  covenant   described  under   "Limitations  on  Additional
Indebtedness"  above.   Notwithstanding  the  foregoing,  the  Company  and  its
Subsidiaries may enter into Sale-Leaseback  Transactions if (i) after giving pro
forma effect to any such  Sale-Leaseback  Transaction,  the Company  shall be in
compliance  with paragraph (d) of the covenant  described  under  "Limitation on
Additional  Indebtedness"  above,  (ii)  the sale  price in such  Sale-Leaseback
Transaction  is at least equal to the Fair Market  Value of such

                                       25
<PAGE>
property,  and (iii) the  Company or such  Subsidiary  shall  apply the Net Cash
Proceeds of the sale as provided under  "Disposition of Proceeds of Asset Sales"
below, to the extent required by such provision.

     DISPOSITION  OF PROCEEDS OF ASSET SALES.  The  Indenture  provides that the
Company  shall not,  and shall not permit any of its  Subsidiaries  to, make any
Asset Sale  unless (a) such Asset  Sale is for Fair  Market  Value,  (b) the net
proceeds  therefrom consist of at least 85% cash or Cash Equivalents and (c) the
Company shall commit to apply or to cause its Subsidiaries to apply the Net Cash
Proceeds of such Asset Sale within 270 days of receipt thereof,  and shall apply
such Net Cash Proceeds within 360 days of receipt thereof, as follows:

          (i)  first, to satisfy all mandatory  repayment  obligations under the
               Credit Agreement;

          (ii) second,  out of any Net Cash Proceeds remaining after application
               of Net Cash Proceeds pursuant to the preceding paragraph (i) (the
               "Available Amount"),  the Company shall make an offer to purchase
               (the  "Asset  Sale  Offer")  from all  Holders of Notes,  up to a
               maximum  principal amount  (expressed as a multiple of $1,000) of
               Notes equal to the Available Amount, at a purchase price equal to
               100% of the  principal  amount  thereof  plus  accrued and unpaid
               interest thereon, if any, to the date of purchase; provided, that
               the  Company  will  not be  required  to apply  pursuant  to this
               paragraph (ii) Net  Cash Proceeds  received from  any Asset  Sale
               if, and  only to  the  extent that,  such  Net Cash  Proceeds are
               committed  in writing  to be  applied  to  acquire  or  construct
               property or assets in lines of business  related to the Company's
               and its  Subsidiaries'  businesses  within  270  days  after  the
               consummation  of such Asset  Sale and are so  applied  within 360
               days after the  consummation  of such Asset Sale,  and,  provided
               further,  that the  Company  may defer the Asset Sale Offer until
               there is an aggregate  unutilized Available Amount equal to or in
               excess  of  $5,000,000  resulting  from one or more  Asset  Sales
               consummated  in any  consecutive  four fiscal  quarters (at which
               time the entire unutilized  Available Amount from the immediately
               preceding four fiscal quarters, and not just the amount in excess
               of  $5,000,000,  shall be applied as  required  pursuant  to this
               paragraph).  The Asset Sale Offer shall  remain open for a period
               of 20 business  days or such longer  period as may be required by
               law.  To the 

                                       26
<PAGE>
               extent the Asset  Sale Offer  is not fully   subscribed to by the
               holders  of  the  Notes,  the  Company  may retain any unutilized
               portion of the Net Cash Proceeds.

     Whenever Net Cash  Proceeds in excess of $5,000,000  resulting  from one or
more Asset  Sales  consummated  in any  consecutive  four  fiscal  quarters  are
received  by the Company  and not  applied to acquire or  construct  property or
assets in lines of  business  related  to the  Company's  and its  Subsidiaries'
businesses,  as provided in the preceding paragraph,  and such Net Cash Proceeds
may, through the passage of time or otherwise,  be required to be applied to the
purchase of Notes pursuant to this  covenant,  the Company shall invest such Net
Cash Proceeds in Cash Equivalents.  The Company or its relevant  Subsidiary,  as
applicable,  shall be entitled to any interest or dividends  accrued,  earned or
paid on such Cash Equivalents.

     OWNERSHIP OF STOCK OF  WHOLLY-OWNED  SUBSIDIARIES.  The Indenture  provides
that the Company shall at all times maintain,  or cause each Material Subsidiary
to maintain,  ownership of 100% of each class of voting securities and all other
equity securities of each Material Subsidiary existing on the Issue Date, except
for any  Material  Subsidiary  that  shall be  disposed  of in its  entirety  or
consolidated or merged with or into the Company or another  Subsidiary,  in each
case in accordance  with the provisions  described  below under  "Consolidation,
Merger, Conveyance,  Transfer or Lease" and above under "Disposition of Proceeds
of Asset Sales."

     LIMITATION ON TRANSACTIONS WITH AFFILIATES. The Indenture provides that the
Company  shall not,  and the  Company  shall not  permit,  cause,  or suffer any
Subsidiary of the Company to, conduct any business or enter into any transaction
or  series of  transactions  with or for the  benefit  of any  Affiliate  of the
Company or any of its  Subsidiaries  or any holder of 5% or more of any class of
Capital Stock of the Company (each an "Affiliate  Transaction"),  except in good
faith and on terms that are, in the aggregate,  no less favorable to the Company
or such Subsidiary, as the case may be, than those that could have been obtained
in a  comparable  transaction  on an  arm's-length  basis  from a Person  not an
Affiliate of the Company or such  Subsidiary.  All Affiliate  Transactions  (and
each  series of related  Affiliate  Transactions  which are similar or part of a
common  plan)  involving  aggregate

                                       27
<PAGE>
payments or other  market  value in excess of $500,000  shall be approved by the
Board of  Directors  of the  Company,  such  approval to be evidenced by a Board
Resolution  stating that such Board of Directors has, in good faith,  determined
that such transaction  complies with the foregoing  provisions.  Notwithstanding
the foregoing,  the  restrictions  set forth in this covenant shall not apply to
customary  directors'  fees,   consulting  fees,   indemnification  and  similar
arrangements and employee  salaries and bonuses and to transactions  between the
Company  and  any  of  its  Wholly-Owned   Subsidiaries  or  among  Wholly-Owned
Subsidiaries of the Company.

CONSOLIDATION, MERGER, CONVEYANCE, TRANSFER OR LEASE

     The  Company  shall  not  consolidate  with or merge  with or into or sell,
assign, convey, lease or transfer all or substantially all of its properties and
assets as an entirety to any Person or group of  affiliated  Persons in a single
transaction  or through a series of  transactions,  unless after  giving  effect
thereto:  (a) the Company  shall be the  continuing  Person,  or the  resulting,
surviving or transferee  Person (the "surviving  entity") shall be a corporation
organized and existing  under the laws of the United States or any State thereof
or the District of Columbia; (b) the surviving entity shall expressly assume, by
a  supplemental  indenture  executed  and  delivered  to the Trustee in form and
substance reasonably  satisfactory to the Trustee, all of the obligations of the
Company  under  the  Notes  and  the  Indenture;   (c)  immediately  before  and
immediately  after giving effect to such  transaction or series of  transactions
(including,  without limitation,  any Indebtedness incurred or anticipated to be
incurred  in  connection  with or in  respect of such  transaction  or series of
transactions),  no  Default  or Event of  Default  shall  have  occurred  and be
continuing;  (d) the Company or the surviving entity shall,  immediately  before
and  immediately   after  giving  effect  to  such   transaction  or  series  of
transactions,  have a Consolidated Net Worth (including, without limitation, any
Indebtedness  incurred or  anticipated  to be incurred in connection  with or in
respect of such transaction or series of transactions)  equal to or greater than
the Consolidated Net Worth of the Company  immediately prior to such transaction
or  series  of  transactions;  (e)  immediately  after  giving  effect  to  such
transaction or series of transactions, the Company or the surviving entity could
incur $1 of Indebtedness pursuant to clause (d) of the "Limitation on Additional
Indebtedness"  covenant above; (f) Holdings by supplemental

                                       28
<PAGE>
indenture shall have confirmed that its Guarantee and its obligations  under the
Pledge Agreement shall apply to such surviving  entity's  obligations  under the
Indenture  and the Notes;  (g) all of the  Capital  Stock of the Company or such
surviving  entity  shall  be  pledged  to the same  extent  as  provided  in the
Indenture and Pledge  Agreement;  (h) the Company or the surviving  entity shall
have  delivered  to the  Trustee  an  Officer's  Certificate  stating  that such
consolidation,  merger,  conveyance,  transfer or lease and,  if a  supplemental
indenture  is  required  in  connection  with  such  transaction  or  series  of
transactions,  such supplemental  indenture complies with this covenant and that
all conditions precedent in the Indenture relating to such transaction or series
of  transactions  have been  satisfied;  and (i)  neither  the  Company  nor any
Subsidiary would thereupon  become  obligated with respect to any  Indebtedness,
nor any of its property  become subject to any Lien,  unless the Company or such
Subsidiary  could  incur  such  Indebtedness  or  create  such  Lien  under  the
Indenture.  If the  Company  is  permitted  by the  Indenture  to  consummate  a
transaction  described in this  paragraph,  the  Indenture  does not provide any
protection from a decline in credit quality as a result of such transaction.

EVENTS OF DEFAULT

     The following are Events of Default under the Indenture:

          (i)  default  in the  payment  of any  interest  on the Notes  when it
               becomes due and  payable or of the  principal  of or premium,  if
               any, on the Notes pursuant to an offer to purchase required under
               the  Indenture,  and the  continuance  of any such  default for a
               period of 30 days; or

          (ii) default in the payment of the principal of or premium, if any, on
               the Notes when due and payable (other than by reason of a default
               in payment upon an offer to purchase); or

          (iii) the Guarantee ceases to be in full force and effect; or

          (iv) default in the  performance,  or breach,  of any  covenant in the
               Indenture, the Guarantee (other than defaults specified in clause
               (i) or (ii) above) or the Pledge

                                       29
<PAGE>
               Agreement,  and the continuance of  such  default or breach for a
               period of 30 days after written  notice thereof has been given to
               the Company by the Trustee or to the Company  and the  Trustee by
               the  holders of at least 25% in aggregate principal amount of the
               outstanding Notes; or

          (v)  failure  by the  Company,  any of its  Material  Subsidiaries  or
               Holdings to perform any term, covenant, condition or provision of
               one or  more  classes  or  issues  of  other  Indebtedness  in an
               aggregate  principal  amount of $5,000,000 or more, which failure
               results in an acceleration of the maturity thereof; or

          (vi) one or more judgments, orders or decrees for the payment of money
               in excess of $5,000,000,  either  individually or in an aggregate
               amount,  not  adequately  covered by  insurance  shall be entered
               against the Company, any of its Material Subsidiaries or Holdings
               or  any  of  their   respective   properties  and  shall  not  be
               discharged,  and there shall have been a period of 60 days during
               which a stay of enforcement of such judgment or order,  by reason
               of a pending appeal or otherwise, shall not be in effect;

          (vii)certain  events of bankruptcy  or insolvency  with respect to the
               Guarantor,  the  Company or any  Material  Subsidiary  shall have
               occurred; or

          (viii) the Pledge Agreement shall cease to be in full force and effect
               (other than pursuant to the terms thereof) or shall cease to give
               the Trustee in any material respect the Liens, rights, powers and
               privileges  purported to be created thereby  (including,  without
               limitation,  the  security  interest  in and  Lien  on all of the
               Collateral  (as defined in the Pledge  Agreement),  to the extent
               provided  for in the  Indenture  or in the Pledge  Agreement)  in
               favor of the Trustee for the benefit of the Holders subject to no
               other Liens (except as permitted by the Pledge Agreement).

     If an Event of Default (other than an Event of Default  specified in clause
(vii) above with  respect to the  Company)  occurs and is  continuing,  then the
holders of at least 25% in  principal  amount of the  outstanding  Notes may, by
written notice to the Company and the Trustee,  and the Trustee upon the request

                                       30
<PAGE>
of the holders of not less than 25% in principal amount of the outstanding Notes
shall declare the principal of, premium, if any, and accrued interest on all the
Notes  to be due  and  payable  immediately.  Upon  any  such  declaration  such
principal,  premium,  if any, and accrued  interest shall become due and payable
immediately.  If an Event of Default  specified  in (vii) occurs with respect to
the Company and is  continuing,  then the  principal  of,  premium,  if any, and
accrued interest on all the Notes shall ipso facto become and be immediately due
and payable  without any  declaration or other act on the part of the Trustee or
any holder.

     After a declaration of acceleration, the holders of a majority in aggregate
principal amount of the outstanding Notes may, by written notice to the Trustee,
rescind such  declaration of acceleration if all existing Events of Default have
been cured or  waived,  other  than  non-payment  of  principal  of and  accrued
interest  on  the  Notes  that  has  become  due  solely  as a  result  of  such
acceleration  and if the rescission of acceleration  would not conflict with any
judgment  or  decree.  The  holders  of a majority  in  principal  amount of the
outstanding Notes also have the right to waive past defaults under the Indenture
except a default  in the  payment  of the  principal  of,  premium,  if any,  or
interest on any Note or in respect of a covenant or a provision  which cannot be
modified or amended without the consent of all holders.

     No holder of any of the Notes  has any right to  institute  any  proceeding
with respect to the Indenture or any remedy  thereunder unless the holders of at
least  25% in  principal  amount of the  outstanding  Notes  have  made  written
request,  and offered  reasonable  indemnity,  to the Trustee to institute  such
proceeding as Trustee,  the Trustee does not commence and diligently  pursue the
remedy addressed in such request within 20 days after receipt of such notice and
offer and the  Trustee has not within such  20-day  period  received  directions
inconsistent  with such written  request from holders of a majority in principal
amount of the outstanding  Notes. Such limitations do not apply,  however,  to a
suit  instituted by a holder of a Note for the enforcement of the payment of the
principal of, premium,  if any, or accrued interest on such Note on or after the
due date expressed in such Note.

     During the existence of an Event of Default known to a Trust Officer of the
Trustee, the Trustee is required to exercise such rights and powers vested in it
under the  Indenture  and use the

                                       31
<PAGE>
same degree of care and skill in its exercise  thereof as a prudent Person would
exercise  under the  circumstances  in the conduct of such Person's own affairs.
Subject  to the  provisions  of the  Indenture  relating  to the  duties  of the
Trustee, in case an Event of Default shall occur and be continuing,  the Trustee
is not under any  obligation  to exercise  any of its rights or powers under the
Indenture at the request or direction of any of the holders  unless such holders
shall  have  offered  the  Trustee  reasonable  indemnity.  Subject  to  certain
provisions  concerning  the rights of the Trustee,  the holders of a majority in
principal  amount of the  outstanding  Notes  have the right to direct the time,
method and place of conducting any  proceeding  for any remedy  available to the
Trustee or exercising any trust or power conferred on the Trustee.

DEFEASANCE

     The Company may at any time terminate all of its  obligations  with respect
to the Notes ("legal  defeasance"),  except for certain  obligations,  including
those  regarding  any trust  established  for a defeasance  and  obligations  to
register the transfer or exchange of the Notes, to replace mutilated, destroyed,
lost or stolen  Notes and to  maintain  agencies  in respect  of the Notes.  The
Company may at any time terminate its  obligations  under certain  covenants set
forth in the Indenture,  some of which are described  under "Certain  Covenants"
above, and any omission to comply with such  obligations  shall not constitute a
Default  or an Event of  Default  with  respect  to the Notes  issued  under the
Indenture ("covenant defeasance").  In order to exercise either legal defeasance
or covenant  defeasance,  the Company must irrevocably deposit in trust with the
Trustee,  for the benefit of the holders of the Notes, money or U.S.  government
obligations,  or a combination thereof, in such amounts as will be sufficient to
pay the principal of,  premium,  if any, and interest on the Notes to redemption
or maturity and comply with certain other conditions,  including the delivery of
an opinion as to certain tax matters; provided that the subordination provisions
of the Indenture permit payments with respect to the Notes and that such deposit
will not result in a default under the Credit Agreement or other Indebtedness of
the Company.

SATISFACTION AND DISCHARGE

     The  Indenture  will be discharged  and will cease to be of further  effect
(except as to certain  surviving  rights or

                                       32
<PAGE>
registration of transfer or exchange of Notes) as to all outstanding  Notes when
either (a) all such Notes theretofore  authenticated and delivered (except lost,
stolen or destroyed  Notes which have been replaced or paid) have been delivered
to the Trustee for  cancellation and the Company has paid all sums payable by it
under the  Indenture or (b)(i) all such Notes not  theretofore  delivered to the
Trustee for cancellation  have become due and payable pursuant to the redemption
provisions of the Indenture and the Company has irrevocably  deposited or caused
to be  deposited  with the  Trustee as trust  funds in trust for the  purpose an
amount of money  sufficient to pay and discharge the entire  indebtedness on the
Notes not theretofore  delivered to the Trustee for  cancellation for principal,
premium,  if any, and accrued interest to the date of maturity or redemption and
(ii) the Company has delivered irrevocable  instructions to the Trustee to apply
the  deposited  money  toward  the  payment of the Notes at  maturity  or on the
redemption date, as the case may be; provided that the subordination  provisions
of the Indenture permit payments with respect to the Notes and that such deposit
will not  result in a default  under the  Credit  Agreement.  In  addition,  the
Company must deliver an Officers'  Certificate and an Opinion of Counsel stating
that all conditions  precedent to satisfaction  and discharge have been complied
with.

AMENDMENTS AND WAIVERS

     From time to time the Company,  when authorized by a Board Resolution,  and
the Trustee may, without the consent of the holders of the Notes,  amend,  waive
or  supplement  the  Indenture  or the Notes  for  certain  specified  purposes,
including,  among other things, curing ambiguities,  defects or inconsistencies,
maintaining the  qualification of the Indenture under the Trust Indenture Act or
making any change that does not adversely affect the rights of any holder. Other
amendments  and  modifications  of the Indenture or the Notes may be made by the
Company  and the  Trustee  with the  consent  of the  holders of not less than a
majority of the aggregate  principal amount of the outstanding Notes;  provided,
however,  that no such modification or amendment may, without the consent of the
holder of each  outstanding  Note  affected  thereby,  (i) reduce the  principal
amount outstanding, extend the fixed maturity or alter the redemption provisions
of the Notes,  (ii)  change the  currency  in which any Notes or any  premium or
accrued  interest  thereon is payable,  (iii) reduce the

                                       33
<PAGE>
percentage in principal amount  outstanding of Notes necessary for consent to an
amendment,  supplement  or  waiver  or  consent  to take any  action  under  the
Indenture, the Notes or the Pledge Agreement, (iv) impair the right to institute
suit for the  enforcement  of any payment on or with  respect to the Notes,  (v)
waive a default in payment  with  respect to the Notes,  (vi) reduce the rate or
extend the time for payment of interest on the Notes,  (vii) upon the occurrence
of a Change of Control  or an Asset  Sale,  alter the  Company's  obligation  to
purchase  Notes in  accordance  with the  Indenture  or waive any default in the
performance  thereof,  (viii) release  Holdings from its  obligations  under the
Guarantee,  the Indenture or the Pledge Agreement, or (ix) affect the ranking of
the Notes;  provided,  however,  that any amendment which adversely  affects the
holders   of  Senior   Indebtedness   must  have  the   consent  of  the  Senior
Representative.

CERTAIN DEFINITIONS

     Set  forth  below  is a  summary  of  certain  defined  terms  used  in the
Indenture.  Reference is made to the  Indenture  for the full  definition of all
such  terms,  as well as any other  capitalized  terms used  herein for which no
definition is provided.

     "Acquired Indebtedness" means Indebtedness of a Person existing at the time
such Person becomes a Subsidiary of the Company or assumed in connection with an
Asset Acquisition of such Person,  including,  without limitation,  Indebtedness
incurred in connection  with, or in  anticipation  of, such Person's  becoming a
Subsidiary of the Company or such acquisition.

     "Affiliate" of any specified Person means any other Person which,  directly
or indirectly,  controls, is controlled by or is under direct or indirect common
control  with  such  specified  Person.  For the  purposes  of this  definition,
"control"  when used with  respect to any  Person  means the power to direct the
management and policies of such Person, directly or indirectly,  whether through
the  ownership of voting  securities,  by contract or  otherwise,  and the terms
"controlling" and "controlled" have meanings correlative to the foregoing.

     "Asset  Acquisition"  means  (i) any  capital  contribution  (by  means  of
transfers  of cash or other  property  to others or  payments  for  property  or
services  for  the  account  or use of  others  or

                                       34
<PAGE>
otherwise) or purchase or  acquisition of Capital Stock by the Company or any of
its Subsidiaries to or in any other Person,  in either case as a result of which
such Person shall become a Subsidiary of the Company or any of its  Subsidiaries
or shall be merged with or into the Company or any of its  Subsidiaries  or (ii)
any  acquisition by the Company or any of its  Subsidiaries of the assets of any
Person which  constitute  substantially  all of an operating unit or business of
such Person.

     "Asset Sale" means any direct or indirect sale, conveyance, transfer, lease
(including by means of  sale-leaseback) or other disposition to any Person other
than the Company or a Subsidiary of the Company,  in one transaction or a series
of related  transactions,  of (i) any  Capital  Stock of any  Subsidiary  of the
Company or (ii) any other  property or asset of the Company or any Subsidiary of
the  Company,  in each case  other  than  inventory  in the  ordinary  course of
business and obsolete  equipment and other than isolated  transactions  which do
not exceed $500,000 individually.  For the purposes of this definition, the term
"Asset  Sale"  shall  not  include  (i)  sales  of Cash  Equivalents  which  are
reinvested  in Cash  Equivalents  within  30 days of such  sale,  (ii)  sales of
receivables  not a part of a sale of the  business  from which they arose or any
disposition of properties  and assets of the Company or any  Subsidiary  that is
governed  under  and  complies  with  the  "Consolidation,  Merger,  Conveyance,
Transfer or Lease" covenant described above or (iii) exchanges of properties and
assets of the Company or any Subsidiary for similar properties and assets of any
Person other than the Company or a Subsidiary of the Company.

     "Board  Resolution"  means,  with  respect  to  any  Person,  a  copy  of a
resolution  certified by the Secretary or an Assistant  Secretary of such Person
to have been duly  adopted by the Board of Directors of such Person and to be in
full force and effect on the date of such  certification  and  delivered  to the
Trustee.

     "Capital  Stock"  means,  with  respect to any Person,  any and all shares,
interests,  participations,  rights in or other equivalents  (however designated
and whether  voting or  non-voting)  of such  Person's  capital  stock,  whether
outstanding  on the Issue Date or issued  after the Issue Date,  and any and all
rights,  warrants or options  exchangeable  for or convertible into such capital
stock.

                                       35
<PAGE>
     "Capitalized  Lease  Obligation"  means any obligation to pay rent or other
amounts  under a lease of (or other  agreement  conveying  the right to use) any
property (whether real, personal or mixed) that is required to be classified and
accounted for as a capital lease obligation under GAAP; and, for the purposes of
the  Indenture,  the  amount  of  such  obligation  at  any  date  shall  be the
capitalized amount thereof at such date, determined in accordance with GAAP.

     "Cash  Equivalents"  means,  at any time, (i) any evidence of  Indebtedness
with a maturity of 180 days or less issued or directly and fully  guaranteed  or
insured by the United States of America or any agency or instrumentality thereof
(provided,  that the full faith and  credit of the  United  States of America is
pledged in support thereof);  (ii) certificates of deposit or acceptances with a
maturity of 180 days or less of any  financial  institution  that is a member of
the Federal  Reserve  System having  combined  capital and surplus and undivided
profits,  according to its most recent published annual report of condition,  of
not less than  $250,000,000;  (iii) commercial paper with a maturity of 180 days
or less issued by a corporation  (except an Affiliate of the Company)  organized
under the laws of any state of the United States or the District of Columbia and
rated at least A-1 by Standard & Poor's  Corporation  or at least P-1 by Moody's
Investors Service,  Inc.; and (iv) repurchase  agreements and reverse repurchase
agreements  relating to marketable direct  obligations issued or unconditionally
guaranteed by the United  States of America or issued by any agency  thereof and
backed by the full  faith and credit of the United  States of  America,  in each
case maturing within one year from the date of acquisition;  provided,  however,
that the terms of such  agreements  comply with the  guidelines set forth in the
Federal Financial Agreements of Depository  Institutions with Securities Dealers
and Others, as adopted by the Comptroller of the Currency.

     "Change of Control" means (i) the direct or indirect sale, lease,  exchange
or other transfer of all or  substantially  all of the assets of Holdings to any
Person  or  entity or group of  Persons  or  entities  acting  in  concert  as a
partnership  or other group (a "Group of  Persons")  other than an  Affiliate of
Holdings,  (ii) the merger or  consolidation  of Holdings  with or into  another
corporation with the effect that the then existing shareholders of

                                       36
<PAGE>
Holdings hold less than 50% of the combined voting power of the then outstanding
securities  of the  surviving  corporation  in such  merger  or the  corporation
resulting  from such  consolidation  ordinarily  (and apart from rights  arising
under  special  circumstances)  having  the  right  to vote in the  election  of
directors,  (iii) the  replacement  of a majority of the Board of  Directors  of
Holdings,  over a two-year period,  from the directors who constituted the Board
of Directors at the  beginning of such period,  and such  replacement  shall not
have been  approved by a vote of at least a majority  of the Board of  Directors
then still in office who either were  members of the Board of  Directors  at the
beginning of such period or whose election as a member of the Board of Directors
was previously so approved, (iv) a Person or Group of Persons shall, as a result
of a tender or exchange  offer,  open  market  purchases,  privately  negotiated
purchases or otherwise,  have become the beneficial owner (within the meaning of
Rule 13d-3 under the Exchange Act) of securities of Holdings representing 30% or
more of the combined voting power of the then outstanding securities of Holdings
ordinarily  (and apart from rights arising under special  circumstances)  having
the right to vote in the election of  directors  or (v) Holdings  fails to own a
majority of the  combined  voting power of the  outstanding  voting stock of the
Company.  Notwithstanding the foregoing, a Change of Control shall not be deemed
to have occurred if one or more of the above events occur or circumstances exist
and, after giving effect thereto, the Notes are rated BBB- or better by Standard
& Poor's Corporation or Baa3 or better by Moody's Investors Service, Inc.

     "Consolidated  Cash Flow" means, with respect to any Person for any period,
the  Consolidated  Net Income of such Person for such period  increased  (to the
extent  deducted  in  determining  Consolidated  Net  Income)  by the sum of the
following items of such Person and its Subsidiaries for such period,  determined
on a consolidated  basis in accordance with GAAP: (i) all United States Federal,
state and  foreign  income  taxes  paid or  accrued  (other  than  income  taxes
attributable to extraordinary,  unusual or non-recurring gains or losses);  (ii)
all  interest  expense  paid or  accrued  in  accordance  with  GAAP (net of any
interest  income and including  amortization  of original issue discount and the
interest  portion of deferred payment  obligations);  (iii)  depreciation;  (iv)
amortization,  including,  without limitation,  amortization of capitalized debt
issuance costs; (v) increases (or minus any decreases) in the LIFO reserve;  and
(vi) any other non-cash

                                       37
<PAGE>
charges to the extent deducted from Consolidated Net Income (including  non-cash
expenses recognized in accordance with Financial  Accounting  Standards Bulletin
Number 106).

     "Consolidated  Net  Income"  means,  with  respect to any  Person,  for any
period,  the aggregate of the Net Income of such Person and its Subsidiaries for
such period,  on a  consolidated  basis,  determined  in  accordance  with GAAP;
provided, however, that (a) the Net Income of any Person (the "Other Person") in
which the Person in question  or any of its  Subsidiaries  has a joint  interest
with a third party (which  interest  does not allow the net income of such Other
Person to be  consolidated  into the net  income of the  Person in  question  in
accordance  with  GAAP)  shall be  included  only to the extent of the amount of
dividends or distributions paid to the Person in question or the Subsidiary, (b)
the Net Income of any  Subsidiary  of the Person in question  that is subject to
any  contractual  restriction  or  limitation on the payment of dividends or the
making  of  other  distributions  shall  be  excluded  to  the  extent  of  such
restriction  or  limitation,  (c)(i)  the Net  Income  (or  loss) of any  Person
acquired in a pooling of interests  transaction for any period prior to the date
of such acquisition and (ii) any net gain (but not loss) resulting from an Asset
Sale by the  Person in  question  or any of its  Subsidiaries  other than in the
ordinary  course of business shall be excluded and (d)  extraordinary  gains and
losses shall be excluded.

     "Consolidated  Net Worth" means,  with respect to any Person at any date of
determination,  the consolidated  stockholders' equity represented by the shares
of such Person's Capital Stock (other than  Disqualified  Stock)  outstanding at
such date, as determined on a consolidated basis in accordance with GAAP.

     "Credit  Agreement" means the Loan and Security Agreement dated as of March
30,  1993,  by and  among  Congress  Financial  Corporation  (Southwest)  and BA
Business Credit Inc. as Lenders,  Congress Financial Corporation  (Southwest) as
agent for the  Lenders,  and the  Company  and Seaway  Importing  Company as the
Borrowers providing for working capital and other financing,  as the same may at
any time be amended,  amended and restated,  supplemented or otherwise modified,
including  any  deferral,  refinancing,   renewal,  refunding,   replacement  or
extension  thereof  and  whether  by the same or any  other  lender  or group of
lenders.

                                       38
<PAGE>
     "Default"  means any event  that is, or after  notice or passage of time or
both would be, an Event of Default.

     "Disqualified  Stock" means, with respect to any Person,  any Capital Stock
which,  by  its  terms  (or by  the  terms  of any  security  into  which  it is
convertible  or for  which it is  exchangeable),  or upon the  happening  of any
event,  matures  or  is  mandatorily  redeemable,  pursuant  to a  sinking  fund
obligation or otherwise,  or is exchangeable for Indebtedness,  or is redeemable
at the option of the  holder  thereof,  in whole or in part,  in each case on or
prior to the maturity date of the Notes.

     "Fair  Market  Value" or "fair value"  means,  with respect to any asset or
property,  the price which could be  negotiated in an  arm's-length  free market
transaction,  for cash, between a willing seller and a willing buyer, neither of
whom is under undue  pressure or  compulsion to complete the  transaction.  Fair
Market Value shall be determined by the Board of Directors of the Company acting
in good faith and shall be  evidenced  by a Board  Resolution  delivered  to the
Trustee.

     "Fixed Charge Coverage Ratio" means, with respect to any Person,  the ratio
of (i)  Consolidated  Cash Flow of such Person for the four full fiscal quarters
for which financial  statements are available that immediately  precede the date
of the transaction or other  circumstances  giving rise to the need to calculate
the Fixed Charge  Coverage Ratio (the  "Transaction  Date") to (ii) all cash and
non-cash interest expense  (including  capitalized  interest) of such Person and
its Subsidiaries  determined in accordance with GAAP (net of any interest income
of such Person and its Subsidiaries and exclusive of deferred  financing fees of
such Person and its  Subsidiaries) and the aggregate amount of cash dividends or
other distributions  declared or paid on Capital Stock (other than Common Stock)
of such  Person  and its  Subsidiaries,  in each case for such four full  fiscal
quarter period. For purposes of this definition,  if the Transaction Date occurs
prior to the date on which the Company's  consolidated  financial statements for
the four full fiscal quarters  subsequent to the Issue Date are first available,
then  "Consolidated Cash Flow" and the items referred to in the preceding clause
(ii) shall be calculated,  in the case of the Company,  after giving effect on a
pro forma basis as if the Notes  outstanding on the Transaction Date were issued
on the first day of such  four-full-fiscal-quarter  period.  In

                                       39
<PAGE>
addition to and without limitation of the foregoing two sentences,  for purposes
of this  definition,  "Consolidated  Cash Flow" and the items referred to in the
preceding  clause (ii) shall be  calculated  after giving  effect on a pro forma
basis  for  the  period  of  such  calculation  to  (i)  the  incurrence  of any
Indebtedness  of such Person or any of its  Subsidiaries  at any time during the
period  (the  "Reference  Period")  (A)  commencing  on  the  first  day  of the
four-full-fiscal-quarter  period for which  financial  statements  are available
that  precedes  the  Transaction  Date  and  (B)  ending  on and  including  the
Transaction  Date,  including,   without  limitation,   the  incurrence  of  the
Indebtedness  giving  rise  to the  need to make  such  calculation,  as if such
incurrence occurred on the first day of the Reference Period;  provided, that if
such  Person  or any of  its  Subsidiaries  directly  or  indirectly  guarantees
Indebtedness  of a third  Person,  the above  clause  shall  give  effect to the
incurrence of such  guaranteed  Indebtedness as if such Person or Subsidiary had
directly incurred such guaranteed Indebtedness and (ii) any Asset Sales or Asset
Acquisitions (including,  without limitation,  any Asset Acquisition giving rise
to the need to make such  calculation  as a result of the  Company or any of its
Subsidiaries  (including  any Person who becomes a Subsidiary as a result of the
Asset  Acquisition)  incurring  Acquired  Indebtedness)   occurring  during  the
Reference  Period and any  retirement of  Indebtedness  in connection  with such
Asset  Sales,  as if such Asset  Sale or Asset  Acquisition  and/ or  retirement
occurred on the first day of the Reference Period.  Furthermore,  in calculating
the denominator  (but not the numerator) of this "Fixed Charge Coverage  Ratio,"
(1)  subject to clause (3)  below,  interest  on  Indebtedness  determined  on a
fluctuating  basis as of the  Transaction  Date and which will continue to be so
determined  thereafter shall be deemed to accrue at a fixed rate per annum equal
to the rate of interest on such  Indebtedness in effect on the Transaction Date;
(2) if interest on any  Indebtedness  actually  incurred on the Transaction Date
may  optionally be determined at an interest rate based upon a factor of a prime
or similar rate, a eurocurrency interbank offered rate, or other rates, then the
interest  rate based upon a factor of a prime or similar rate shall be deemed to
have been in effect;  and (3)  notwithstanding  clause (1)  above,  interest  on
Indebtedness  determined on a fluctuating  basis, to the extent such interest is
covered by agreements relating to Interest Rate Protection Obligations, shall be
deemed  to accrue at the rate per annum  resulting  after  giving  effect to the
operation of such agreements.

                                       40
<PAGE>
     "GAAP" means  generally  accepted  accounting  principles  in effect on the
Issue Date as set forth in the opinions  and  pronouncements  of the  Accounting
Principles Board of the American  Institute of Certified Public  Accountants and
statements and pronouncements of the Financial  Accounting Standards Board or in
such other  statements  by such other entity as may be approved by a significant
segment of the accounting profession of the United States.

     "Guarantee" means the guarantee of the Notes by Holdings.

     "Holdings  Preferred Stock" means the 16 1/4% Senior  Cumulative  Preferred
Stock, $1.00 par value, and 14 1/4% Junior Cumulative Preferred Stock, $1.00 par
value, of Holdings.

     "Indebtedness" means, with respect to any Person, without duplication,  (i)
any  liability,  contingent or otherwise,  of such Person (A) for borrowed money
(whether or not the recourse of the lender is to the whole of the assets of such
Person or only to a portion  thereof),  (B)  evidenced  by a note,  debenture or
similar  instrument,  letter of credit or draft  accepted  (including a purchase
money obligation)  representing extensions of credit whether or not representing
obligations  for  borrowed  money or (C) for the payment of money  relating to a
Capitalized  Lease  Obligation  or other  obligation  relating  to the  deferred
purchase  price of  property  or  services  (other  than  property  or  services
purchased on ordinary trade terms therefor) which purchase price is payable over
a period in excess of six months or is evidenced  by a note,  invoice or similar
written  instrument with a maturity in excess of six months;  (ii) any liability
of others of the kind described in the preceding clause (i) which the Person has
guaranteed  or which is  otherwise  its legal  liability;  (iii) any  obligation
secured by a lien to which the  property or assets of such  Person are  subject,
whether or not the  obligations  secured  thereby  shall have been assumed by or
shall  otherwise  be  such  Person's  legal  liability;  and  (iv)  any  and all
deferrals, renewals, extensions,  replacements,  refinancings and refundings of,
or  amendments,  modifications  or  supplements  to, any  liability  of the kind
described in any of the preceding clauses (i), (ii) or (iii).

     "Interest Rate Protection  Obligations" means the obligations

                                       41
<PAGE>
of any  Person  pursuant  to any  arrangement  with any  other  Person  whereby,
directly or  indirectly,  such  Person is entitled to receive  from time to time
periodic  payments  calculated by applying  either a floating or a fixed rate of
interest on a stated notional  amount in exchange for periodic  payments made by
such Person calculated by applying a fixed or a floating rate of interest on the
same notional amount and shall include, without limitation, interest rate swaps,
caps, floors, collars and similar agreements.

     "Junior Subordinated Promissory Notes" means the 14.25% Junior Subordinated
Promissory Notes Due 2001 of Holdings.

     "Lien" means any  mortgage,  lien  (statutory or other),  pledge,  security
interest, encumbrance,  hypothecation, assignment for security or other security
agreement of any kind or nature  whatsoever.  For purposes of the  Indenture,  a
Person  shall be  deemed  to own  subject  to a Lien any  property  which it has
acquired  or holds  subject  to the  interest  of a vendor or  lessor  under any
conditional  sale agreement,  capital lease or other title  retention  agreement
relating to such Person.

     "Material  Subsidiary"  means  a  Subsidiary  of the  Company  which  would
constitute  a  "significant  subsidiary"  of the  Company  within the meaning of
Regulation S-X of the Securities  and Exchange  Commission.  For purposes of the
Indenture,  Pamida Transportation  Company and Seaway Importing Company shall be
deemed to be Material Subsidiaries of the Company.

     "Net Cash  Proceeds"  means,  with respect to any Asset Sale,  the proceeds
thereof in the form of cash or Cash Equivalents,  including  payments in respect
of  deferred  payment  obligations  when  received  in the  form of cash or Cash
Equivalents  (except  to the  extent  that  such  obligations  with  respect  to
Indebtedness  are  financed  or sold with  recourse to the Company or any of its
Subsidiaries)  net of (i) brokerage  commissions  and other  reasonable fees and
expenses (including fees and expenses of counsel and investment bankers) related
to such Asset Sale;  (ii)  provisions  for all taxes payable as a result of such
Asset Sale;  (iii)  payments made to retire  Indebtedness  secured by the assets
subject to such Asset Sale  (including  retirements  of  Indebtedness  under the
Credit  Agreement)  to the  extent  required  pursuant  to  the  terms  of  such
Indebtedness;  and (iv) appropriate amounts to be provided by the Company or any
of its Subsidiaries,

                                       42
<PAGE>
as the  case  may be,  as a  reserve,  in  accordance  with  GAAP,  against  any
liabilities  associated  with such Asset Sale and retained by the Company or any
of its  Subsidiaries,  as the case may be,  after  such Asset  Sale,  including,
without  limitation,  pension  and other  post-employment  benefit  liabilities,
liabilities   related  to  environmental   matters  and  liabilities  under  any
indemnification obligations associated with such Asset Sale.

     "Net  Income"  means,  with  respect to any Person for any period,  the net
income (loss) of such Person determined in accordance with GAAP.

     "Net  Proceeds"  means (a) in the case of any sale of Capital  Stock (other
than Disqualified Stock) by the Company,  the aggregate net proceeds received by
the Company,  after  payment of expenses,  commissions  and the like incurred in
connection  therewith,  whether such proceeds are in cash or in property (valued
at the Fair Market Value  thereof,  as  determined in good faith by the Board of
Directors  of the  Company,  at the  time of  receipt),  (b) in the  case of any
exchange,  exercise,  conversion or surrender of  outstanding  securities of any
kind of the Company for or into shares of Capital  Stock of the Company which is
not Disqualified Stock, the net book value of such outstanding securities on the
date of such exchange,  exercise,  conversion or surrender  (plus any additional
amount  required  to be paid by the holder to the  Company  upon such  exchange,
exercise,  conversion  or  surrender,  less  any  and all  payments  made to the
holders,  e.g., on account of fractional  shares, and less all expenses incurred
by the Company in connection  therewith)  and (c) in the case of the issuance of
any Indebtedness by the Company, the aggregate net cash proceeds received by the
Company, after payment of expenses, commissions and the like incurred therewith.

     "Permitted  Liens" means,  with respect to any Person,  any lien arising by
reason of (a) any attachment, judgment, decree or order of any court, so long as
such lien is being  contested in good faith and is either  adequately  bonded or
execution  thereon has been stayed pending appeal or review and any  appropriate
legal  proceedings  which may have been duly  initiated  for the  review of such
attachment,  judgment, decree or order shall not have been finally terminated or
the  period  within  which  such  proceedings  may be  initiated  shall not have
expired;  (b) taxes,  assessments or governmental  charges not yet delinquent or
which are being

                                       43
<PAGE>
contested in good faith;  (c) security for payment of workers'  compensation  or
other insurance;  (d) security for the performance of tenders,  bids, leases and
contracts  (other  than  contracts  for the payment of money);  (e)  deposits to
secure public or statutory  obligations  or in lieu of surety or appeal bonds or
to secure  permitted  contracts for the purchase or sale of any currency entered
into in the  ordinary  course  of  business;  (f)  operation  of law in favor of
carriers, warehousemen,  landlords, mechanics, materialmen,  laborers, employees
or suppliers, incurred in the ordinary course of business for sums which are not
yet  delinquent  or are being  contested  in good  faith by  negotiations  or by
appropriate  proceedings which suspend the collection thereof;  (g) any interest
or title of a lessor under any lease;  (h) security for surety or appeal  bonds;
and (i) easements,  rights-of-way, zoning and similar covenants and restrictions
and other similar encumbrances or title defects which, in the aggregate, are not
substantial in amount and which do not in any case materially interfere with the
ordinary conduct of the business of the Company or any of its Subsidiaries.

     "Person" means any  individual,  corporation,  partnership,  joint venture,
trust,  unincorporated  organization  or  government  or any agency or political
subdivision thereof.

     "Pledge  Agreement"  means the Holdings Pledge Agreement  providing,  among
other things, that the obligations of Holdings in respect of the Guarantee shall
be secured under the Pledge Agreement.

     "Promissory  Notes"  means  the  Senior   Subordinated   Promissory  Notes,
Subordinated Promissory Notes and Junior Subordinated Promissory Notes.

     "Public  Offering" means the first offer and sale to the public by Holdings
or the  Company  of  shares  of any  class  of the  Capital  Stock  (other  than
Disqualified  Stock) of  Holdings  or the  Company  pursuant  to a  registration
statement declared effective by the Securities and Exchange Commission after the
Issue Date.

     "Purchase  Money  Indebtedness"  means  Indebtedness  of the Company or any
Subsidiary  (i) issued to finance or  refinance  (including  any  extensions  or
renewals)  the  purchase  or  construction  of any assets of the  Company or any
Subsidiary  or

                                       44
<PAGE>
(ii) secured by a Lien on any assets of the Company or any Subsidiary  where the
lender's sole recourse is to the assets so encumbered, in either case (a) to the
extent  the  purchase  or  construction  costs for such  assets are or should be
included in "additions  to property,  plant and  equipment"  in accordance  with
GAAP,  (b) if the  purchase  or  construction  of such assets is not part of the
acquisition  of a  Person  or  business  unit  and (c) so long as the  aggregate
principal amount of such Indebtedness does not exceed the lesser of cost or Fair
Market Value of the assets so purchased or constructed.

     "Restricted  Payment"  means any of the following:  (i) the  declaration or
payment  of any  dividend  or any other  distribution  on  Capital  Stock of the
Company or any  Subsidiary  of the Company or any payment  made to the direct or
indirect  holders (in their  capacities as such) of Capital Stock of the Company
or any  Subsidiary  of the Company  (other than (x)  dividends or  distributions
payable solely in Capital Stock (other than  Disqualified  Stock) or in options,
warrants or other  rights to purchase  Capital  Stock  (other than  Disqualified
Stock)  and  (y) in the  case  of  Subsidiaries  of the  Company,  dividends  or
distributions  payable to the Company or to a Subsidiary of the  Company),  (ii)
the purchase,  redemption or other  acquisition  or retirement  for value of any
Capital Stock of the Company or any of its Subsidiaries, (iii) the making of any
principal  payment on, or the purchase,  defeasance,  repurchase,  redemption or
other  acquisition  or retirement  for value,  prior to any scheduled  maturity,
scheduled  repayment or scheduled  sinking fund  payment,  of, any  Indebtedness
which is subordinated in right of payment to the Notes (other than  Indebtedness
acquired in  anticipation  of  satisfying a sinking fund  obligation,  principal
installment or final  maturity,  in each case due within one year of the date of
acquisition)  and (iv) the making of any  Investment  in any  Person  other than
pursuant to clauses (i) through (vii) of the "Limitation on  Investments,  Loans
and Advances" covenant described above.

     "Sale-Leaseback   Transaction"   means  any  arrangement  with  any  Person
providing for the leasing by the Company or any Subsidiary of the Company of any
real or tangible personal property,  which property has been or is to be sold or
transferred by the Company or such Subsidiary to such Person in contemplation of
such leasing.

                                       45
<PAGE>
     "Senior  Indebtedness"  means,  at any date, all obligations of the Company
under the Credit Agreement,  including obligations to pay principal, premium, if
any,  and  interest  (including,  in the case of the  following  sentence  only,
interest  accruing on or after the filing of any petition in  bankruptcy  or for
reorganization   relating  to  the  Company   whether  or  not  such  claim  for
post-petition  interest  is allowed  in such  proceeding).  Notwithstanding  the
foregoing,  the maximum principal amount of Senior Indebtedness  permitted to be
incurred is the amount of Indebtedness permitted to be incurred under the Credit
Agreement  pursuant to clause (b) of  "Limitation  on  Additional  Indebtedness"
above, and any Indebtedness  under the Credit Agreement in excess of such amount
shall  not  be  Senior  Indebtedness.  Senior  Indebtedness  shall  not  include
Indebtedness  which is  subordinated  or junior in right of payment to any other
Indebtedness of the Company.

     "Senior Representative" means any agent, trustee or other representative of
the holders of any Senior  Indebtedness,  and if there is no such agent, trustee
or other  representative with respect to any such Senior  Indebtedness,  "Senior
Representative" shall mean, collectively,  the holders of at least a majority in
dollar amount of such Senior Indebtedness.

     "Senior Subordinated  Promissory Notes" means the 13.5% Senior Subordinated
Promissory Notes Due 2001 of Holdings.

     "Subordinated Promissory Notes" means the 14% Subordinated Promissory Notes
Due 2001 of Holdings.

     "Subsidiary"  means,  with respect to any Person,  (i) any  corporation  of
which the  outstanding  Capital  Stock  having at least a majority  of the votes
entitled  to be cast in the  election of  directors  shall at the time be owned,
directly or  indirectly,  by such Person,  by a Subsidiary  of such Person or by
such Person and a  Subsidiary  of such Person,  or (ii) any other Person  (other
than a  corporation)  of which at least a majority of voting  interest is at the
time,  directly or  indirectly,  owned by such Person,  by a Subsidiary  of such
Person or by such Person and a Subsidiary of such Person.

     "Wholly-Owned  Subsidiary" means any Subsidiary of the Company, 100% of the
Capital  Stock of which  (other than shares of

                                       46
<PAGE>
Capital Stock  representing any director's  qualifying  shares or investments by
foreign  nationals  mandated by  applicable  law) is owned by the Company,  by a
Wholly-Owned  Subsidiary  of the Company or by the  Company  and a  Wholly-Owned
Subsidiary of the Company.


                       DESCRIPTION OF CERTAIN INDEBTEDNESS

     The following is a summary of certain terms of the Credit  Agreement and of
certain promissory notes of Holdings.  For more complete  information  regarding
the Credit Agreement and the promissory notes of Holdings,  reference is made to
the  Credit  Agreement  and  the  agreements  and  instruments   governing  such
promissory  notes,   copies  of  which  have  been  filed  as  exhibits  to  the
Registration  Statement  and which are  incorporated  by reference  herein.  The
descriptions  contained herein of such agreements and instruments do not purport
to be complete and are qualified in their  entirety by the  provisions  thereof;
however,  the Company believes that the matters discussed or referred to in such
descriptions  are those  matters  which a  prospective  purchaser of Notes might
reasonably consider to be material to an investment decision with respect to the
Notes.

CREDIT AGREEMENT

   
     On March 30, 1993,  Pamida entered into a Loan and Security  Agreement with
Congress Financial Corporation (Southwest) and BankAmerica Business Credit, Inc.
(then  known as BA  Business  Credit  Inc.)  under  which new  revolving  credit
facilities  (including letter of credit facilities) in an aggregate amount of up
to $60,000,000 were established (the "Credit Agreement"). Such credit facilities
replaced  certain  previously  existing bank credit  facilities.  On January 23,
1995,  such amount was  increased to  $80,000,000  by an amendment of the Credit
Agreement;  on January  28,  1996,  at the  Company's  request,  such amount was
decreased to $70,000,000 by an amendment of the Credit  Agreement;  and on March
17, 1997, such amount was increased to $95,000,000 by an amendment of the Credit
Agreement. 
    

   
     The Credit Agreement  presently has a term extending to March 31, 2000, and
loans  thereunder bear interest at a rate which is tied either to the applicable
prime rate or to the applicable London Interbank Offered Rate,  generally at the
Company's

                                       47
<PAGE>
discretion.  The amounts  which the  Company is  permitted  to borrow  under the
Credit  Agreement  are  determined  by a formula  based  upon the  amount of the
Company's eligible inventory from time to time and are subject to the discretion
of the agent for the lenders. 
    

     Obligations  of the  Company  under the  Credit  Agreement  are  secured by
security  interests in all of the current  assets  (including  inventory) of the
Company and by liens on certain real estate  interests and other property of the
Company,  and the Company may grant security  interests in or liens on its other
assets  and  property  to  further  secure  its  obligations  under  the  Credit
Agreement.  Holdings and two subsidiaries of the Company (Pamida  Transportation
Company and Seaway Importing Company) have guaranteed payment and performance of
the Company's  obligations  under the Credit  Agreement and have pledged some or
all of their  respective  assets  (including  the stock of the Company  owned by
Holdings) to secure such guarantees.

     See "Investment Considerations -- Operating and Financial Restrictions" and
"Description  of Notes  -- Guarantee  and Pledge  Agreement" for other important
information concerning the Credit Agreement.

HOLDINGS PROMISSORY NOTES

   
     At February 2, 1997,  Holdings had outstanding  approximately  $4.9 million
principal amount of 13.5% Senior Promissory Notes,  approximately  $13.5 million
principal amount of 14% Subordinated  Promissory Notes and  approximately  $10.1
million  principal  amount  of  14.25%  Junior  Subordinated   Promissory  Notes
(collectively,  the "Holdings  Notes").  The Senior  Promissory Notes originally
were to mature on August 31, 2001, the Subordinated  Promissory Notes originally
were to mature on  September  30,  2001 and the Junior  Subordinated  Promissory
Notes  originally were to mature on December 31, 2001; as discussed  below,  the
maturity  of the  Holdings  Notes has been  extended  for two  years.  Except as
described in the following paragraph,  interest on the Holdings Notes is payable
quarterly in cash at the rates  indicated  above,  but such rates are subject to
increase as provided in the Holdings Notes in the event a default (as defined in
the Holdings Notes) occurs. 
    

   
     On December 18,  1992,  the  Holdings  Notes were amended to

                                       48
<PAGE>
provide that, effective as of December 1, 1992, and continuing  thereafter until
certain then existing bank credit  facilities had terminated and all obligations
thereunder were paid in full, Holdings was to pay interest on the Holdings Notes
in kind (rather than in cash) by increasing the principal amount of each note on
the applicable quarterly interest payment date by the amount of accrued interest
then being paid in kind.  Thereafter,  for a specified period,  Holdings may, at
its option,  continue to pay interest on the Holdings  Notes in kind;  following
such period,  Holdings may pay interest on the Holdings  Notes in kind only with
the consent of the holder or holders of more than 50% of the aggregate principal
balances of the respective note issues then  outstanding.  Interest paid in kind
accrues at a rate which, in each case, is two percentage  points higher than the
applicable cash interest rate. The effect of the Credit  Agreement is to require
Holdings  to  continue  in-kind   interest   payments  on  the  Holdings  Notes.
Accordingly,  the interest rates currently  applicable to the Senior  Promissory
Notes, the Junior Promissory Notes, and the Junior Subordinated Promissory Notes
are, respectively, 15.5%, 16%, and 16.25%. The Indenture restricts the Company's
ability to pay dividends to Holdings for the purpose of enabling Holdings to pay
cash interest on the Holdings Notes.  Pursuant to an agreement  between Holdings
and the holder of a majority  of the  principal  amount of the  Holdings  Notes,
effective March 30, 1993, the Holdings Notes were  subordinated to the Guarantee
and the maturity of the Holdings Notes was extended by two years.
    

     The  Senior  Promissory  Notes of  Holdings  are  subordinated  in right of
payment,  to the  extent  set forth in such  notes,  to the prior  payment of or
provision  for all  amounts  then due under  Holdings'  guarantees  of  Pamida's
obligations  under the Credit  Agreement  and under the Notes and all  renewals,
extensions,   deferrals,    restructurings,    amendments,    replacements   and
modifications  thereof.  The  Subordinated  Promissory  Notes  of  Holdings  are
subordinated in right of payment,  to the extent set forth in such notes, to the
prior payment of the amounts  referred to in the preceding  sentence and also to
the prior  payment of the  principal  of and  interest on the Senior  Promissory
Notes of  Holdings.  The Junior  Subordinated  Promissory  Notes of Holdings are
subordinated in right of payment,  to the extent set forth in such notes, to the
prior payment of the amounts referred to in the first sentence of this paragraph
and also to the prior  payment of 

                                       49
<PAGE>
the  principal  of  and  interest  on  the  Senior   Promissory  Notes  and  the
Subordinated Promissory Notes of Holdings.

   
     The following holder of Holdings Notes has a material relationship with the
Company and/or Holdings:

                                                     Approximate principal
                    Affiliation with the             amount of Holdings Notes
                    COMPANY AND/OR HOLDINGS          AS OF MARCH 1, 1997
399 Venture         399 Venture Partners, Inc.       $3,769,605 of Senior
Partners, Inc.      is an affiliate of Citicorp      Promissory Notes,
                    Securities, Inc., underwriter    $10,220,446 of
                    of the Original Offering of      Subordinated Promissory
                    The Notes offered by this        Notes and $10,546,315 of
                    prospectus.  M. Saleem           Junior Subordinated
                    Muqaddam is a director of        Promissory Notes
                    Holdings and a Vice President 
                    of 399 Venture Partners, Inc.
    

                              PLAN OF DISTRIBUTION

     This  prospectus  is to be used by  Citicorp  Securities,  Inc.  ("CSI") in
connection with offers and sales of the Notes in  market-making  transactions at
negotiated  prices related to prevailing  market prices at the time of sale. CSI
may act as principal or agent in such  transactions.  CSI has no  obligation  to
make a market in the Notes and may discontinue  market-making  activities at any
time  without  notice at its sole  discretion.  The Notes are not  listed on any
stock exchange nor are they quoted on any automated quotation system.

     CSI acted as underwriter of the Original Offering of the Notes and received
underwriter discounts and commissions totalling $4.2 million.

     399 Venture  Partners,  Inc.,  an  affiliate  of CSI,  owns common stock of
Holdings which represents approximately 18.13% of the aggregate common equity of
Holdings.

     M. Saleem Muqaddam, a director of Holdings, is a Vice President of Citicorp
Venture Capital,  Ltd. and 399 Venture  Partners,  Inc., which are affiliates of
CSI.

                                       50
<PAGE>
                                  LEGAL MATTERS

     Certain legal matters  regarding the Notes have been passed upon for Pamida
and Holdings by Abrahams, Kaslow & Cassman, Omaha, Nebraska.

                                     EXPERTS

   
     The financial statements and schedule of Pamida and Holdings as of February
2, 1997,  and January  29,  1995,  and for the years then ended  included in the
following  Prospectus  Appendix  have been  audited by  Deloitte  & Touche  LLP,
independent  auditors, to the extent stated in its reports which are included in
the following Prospectus Appendix and have been so incorporated in reliance upon
the  reports of such firm given  upon the  authority  of such firm as experts in
accounting and auditing.
    

   
     The financial  statements and schedule of Pamida and Holdings as of January
28,  1996,  and for the year then ended  included  in the  following  Prospectus
Appendix have been audited by Coopers & Lybrand L.L.P., independent auditors, to
the extent stated in its reports which are included in the following  Prospectus
Appendix and have been so incorporated in reliance upon the reports of such firm
given upon the authority of such firm as experts in accounting and auditing.
    

                                      51
<PAGE>
                                 ---------------

                               PROSPECTUS APPENDIX

                         TO PROSPECTUS DATED May 5, 1997

                                 ---------------

                                  $140,000,000

                                  PAMIDA, INC.

                            11 3/4% SENIOR SUBORDINATED
                                 NOTES DUE 2003


     This  Prospectus  Appendix  contains  the  following  documents  which  are
required to be delivered with each copy of the Prospectus:

*    The Annual  Report of the  Company  on Form 10-K for the fiscal  year ended
     February 2, 1997.

*    The  Annual  Report of  Holdings  on Form 10-K for the  fiscal  year  ended
     February 2, 1997.

                                       52
<PAGE>
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-K


                     Annual Report Pursuant to Section 13 or
                  15(d) of the Securities Exchange Act of 1934


                   For the fiscal year ended February 2, 1997
                         Commission File Number 33-57990



                                  PAMIDA, INC.
             (Exact name of registrant as specified in its charter)

          Delaware                                    47-0626426
   (State or other jurisdiction of            (IRS Employer Identification
    incorporation or organization)                      Number)

       8800 "F" Street, Omaha, Nebraska                  68127
   (Address of principal executive offices)            (Zip Code)

Registrant's telephone number, including area code: (402) 339-2400

     Securities Registered Pursuant to Section 12(b) of the Act:

                                      NONE

     Securities Registered Pursuant to Section 12(g) of the Act:

                                      NONE

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

      Indicate  the  number of shares  outstanding  of each of the  registrant's
classes of common stock, as of the latest practicable date:

                                                        Outstanding at
               Class of Stock                           April 15, 1997
               --------------                           --------------
                Common Stock                             1,000 shares







                                     PART I
ITEM 1. BUSINESS.

      FORWARD-LOOKING STATEMENTS.

      This 10-K contains certain  forward-looking  statements within the meaning
of the Private  Securities  Litigation Reform Act of 1995 (the "1995 Act"). Such
statements  are made in good faith by the Company  pursuant  to the  safe-harbor
provisions of the 1995 Act. In  connection  with these  safe-harbor  provisions,
this 10-K contains certain forward-looking statements which reflect management's
current  views  and  estimates  of  future  economic   circumstances,   industry
conditions,  Company performance and financial results. The statements are based
on many  assumptions  and  factors  including  sales  results,  expense  levels,
competition and interest rates as well as other risks and uncertainties inherent
in the Company's business, capital structure and the retail industry in general.
Any changes in these factors could result in  significantly  different  results.
The Company  further  cautions that the  forward-looking  information  contained
herein is not exhaustive or exclusive.  The Company does not undertake to update
any  forward-looking  statements  which  may be made  from time to time by or on
behalf of the Company.

      GENERAL.

      Pamida,  Inc. (the "Company" or "Pamida") was  incorporated in Delaware in
1980.  In January  1981 the Company,  which then was owned by an employee  stock
ownership  plan (the  "ESOP"),  acquired  substantially  all of the  assets  and
assumed  substantially  all of the liabilities of a Nebraska  corporation  which
previously had carried on the mass  merchandise  retail  business of the Company
described  below.  The Company's  predecessor  had been engaged in such business
since 1963,  and its stock was  publicly  owned and listed on the New York Stock
Exchange at the time of the 1981 sale to the Company.

      In July 1986 Pamida Holdings Corporation  ("Holdings")  acquired the stock
of the Company from the ESOP, and the Company  became a wholly owned  subsidiary
of Holdings.  The only significant  asset of Holdings is the common stock of the
Company, and Holdings conducts no operations separate from those of the Company.
An initial  public  offering of shares of Common  Stock of Holdings  occurred in
September 1990, and the Common Stock of Holdings has been listed on the American
Stock Exchange and publicly traded since then.

      On January 19,  1996,  the Company  announced  its  intention  to close 40
stores located in  unprofitable  or highly  competitive  markets.  Store closing
sales began on January 29,  1996,  and the Company  completed  all of such store
closings  during the second  quarter of the fiscal year ended  February 2, 1997.
References in this Form 10-K to the "40 Closed Stores" mean such 40 stores.

      STORES.

      At February 2, 1997,  Pamida operated 148 mass  merchandise  retail stores
located in 148 small towns (having an average population of approximately 5,500)
in 15 Midwestern,  North Central and Rocky Mountain states.  Pamida's  strategic
objective is to be the dominant mass merchandise  retailer in the communities it
serves.  The Company  believes that it holds the leading market position in over
80% of the communities in which its stores are located.

      Pamida stores generally are located in small towns, normally county seats,
where  there  often  is  little  or  no  competition  from  another  major  mass
merchandise  retailer and which the Company  considers to be either too small to
support  more than one major  mass  merchandise  retailer  (thereby  creating  a
potential  barrier  to  entry by a major  competitor)  or too  small to  attract
competitors whose stores generally are designed to serve larger populations.  At
February  2,  1997,  119 of the  Company's  148  stores  faced no  direct  local
competition from other major mass merchandise retailers.

      The Company's  stores  average  approximately  29,000 square feet of sales
area and range in size from  approximately  6,000 to 51,000 square feet of sales
area.  At  February  2, 1997,  Pamida's  stores had an  aggregate  sales area of
approximately 4,348,000 square feet.

      The following  table  indicates the states in which  Pamida's  stores were
located as of February 2, 1997:

STATE                                                                    TOTAL
- -----                                                                    -----
Minnesota.................................................................  29
Iowa......................................................................  26
Nebraska..................................................................  15
Wisconsin.................................................................  14
Michigan.................................................................   12
Ohio.....................................................................   10
Wyoming...................................................................   9
North Dakota..............................................................   7
South Dakota..............................................................   7
Montana...................................................................   7
Indiana...................................................................   4
Kansas....................................................................   3
Kentucky .................................................................   2
Illinois..................................................................   2
Missouri .................................................................   1
                                                                           ---
                                                                           148
                                                                           ===

      The  following  tables show the number of the  Company's  store  openings,
relocations  and closings and the aggregate  year-end store sales area by fiscal
year since fiscal 1993:


                                                           Fiscal Year Ended
                                               1997   1996   1995   1994   1993
                                               ----   ----   ----   ----   ----
Beginning of year ...........................   144    184    173    178    178
Stores opened in new markets ................     6      7     17      8      9
Stores relocated in existing markets ........     2      3      -      -      -
Stores closed ...............................    (4)   (10)    (6)   (13)    (9)
                                               ----   ----   ----   ----   ----
End of year .................................   148    184    184    173    178
  Less 40 Closed Stores .....................          (40)
                                                       ---
                                                       144
                                                       ===

                                                         Fiscal Year Ended
                                               1997   1996   1995   1994   1993
                                               ----   ----   ----   ----   ----
Square feet of store sales area
  at year-end (in millions) ...............    4.35   5.22   5.09   4.68   4.75
Less 40 Closed Stores .....................          (1.09)
                                                      ----
                                                      4.13
                                                      ====

      Pamida regularly  evaluates all of its stores and from time to time closes
stores which no longer meet its standards for sales, profitability, selling area
or other applicable criteria.

      STORE EXPANSION PROGRAM.

      Pamida's store  expansion  program is subject to the Company's  ability to
negotiate satisfactory leases, to the ability of prospective landlords to obtain
financing  for new store  buildings  and to various  zoning,  site  acquisition,
environmental,  traffic, construction and other contingencies. Three new stores,
two of which are replacement  stores,  are expected to commence  operations this
year.

      Pamida has identified  numerous  communities which are potential sites for
the  Company's  prototype  stores and in which Pamida  believes it can achieve a
leading  market  position,  although there is no assurance that Pamida will open
stores in such communities or on any particular time schedule.

      In October  1996 the  Company  agreed to lease a new  200,000  square foot
distribution  facility to be located in Lebanon,  Indiana.  Construction of this
new  facility is  underway,  and the  facility is expected to be  completed  and
operational during the second quarter of the current year.

      Pamida believes that its existing  distribution  facilities (including the
new Lebanon, Indiana facility), senior and middle management staff and corporate
infrastructure are sufficient to accommodate the Company's anticipated growth.

      The Company typically invests approximately  $1,450,000 to $1,750,000 in a
new  prototype  store.  Such  expenditures  consist  primarily of  approximately
$1,000,000 to $1,200,000 for the initial store inventory,  a portion of which is
financed by vendor  trade  credit,  and  approximately  $450,000 to $550,000 for
store fixtures and equipment.  Because of the redeployment of store fixtures and
equipment  from the 40 Closed  Stores to new stores,  the Company  expects store
fixture and equipment  expense to be limited to  approximately  $250,000 per new
store for fiscal 1998. In most cases,  building and land costs of  approximately
$1,450,000 to $1,750,000 per store are financed by  unaffiliated  developers who
lease the real estate to Pamida.  To expedite the construction  process,  Pamida
occasionally  may  construct  stores  on  sites  which  it  acquires,  with  the
expectation  that it subsequently  will enter into  sale-leaseback  transactions
with respect to such stores with unaffiliated investors.

      SALES AND MERCHANDISING.

     Pamida's  merchandising policy is to provide customers with one-stop family
shopping convenience and to feature nationally advertised brand-name products as
well as some private-label merchandise at attractive prices. Pamida operates its
stores  on a  self-service,  primarily  cash-and-carry  basis  and  runs  weekly
advertised  promotions  throughout the year. All of Pamida's  stores accept bank
credit cards,  which  accounted for 14.2% of total store sales during the fiscal
year ended February 2, 1997.

      Pamida's typical customers are price-conscious  families across the income
spectrum.  To effectively  serve such customers,  the Company's  stores are open
seven days a week for an average of at least 75 hours per week.

      Pamida's two basic merchandise divisions are softlines and hardlines.  The
softlines  division includes men's,  women's,  children's and infants' clothing,
footwear,  accessories and jewelry.  The hardlines division includes  categories
such as health and beauty aids,  automotive  accessories,  housewares,  cleaning
supplies,  hardware,  paint, sporting goods, toys, stationery,  small appliances
and electronic items, videos, compact discs and tapes, lawn and garden supplies,
linens and other domestics,  cameras and accessories, pet supplies and some food
and candy items.

     The Company  currently  owns and  operates  pharmacies  in 41 of its larger
stores,  and eight of Pamida's  other  stores  contain  prescription  pharmacies
leased to and operated by independent pharmacists. The pharmacies have proved to
be effective  in building  customer  loyalty and  attracting  customers  who are
likely to  purchase  other  items in  addition  to  prescription  drugs.  Pamida
intends,  whenever feasible in light of regulatory and personnel  considerations
and where  space  permits,  to include a pharmacy  in each of its new  prototype
stores and to add pharmacies to existing stores.

      During the fiscal year ended  February  2, 1997,  the  hardlines  division
accounted  for  approximately  72% of Pamida's  total  sales,  while the apparel
division and the pharmacies accounted for 23% and 5%, respectively,  of Pamida's
total sales.

      Among the methods that the Company  employs to build customer  loyalty and
satisfaction are weekly  advertised  specials,  competitive  pricing,  clean and
orderly stores,  friendly well-trained  personnel, a liberal return policy and a
wide variety of special  customer  services (such as wheelchairs for the elderly
and  handicapped,  restroom  facilities and water  fountains,  seating  benches,
speedy  check-out  lanes and  expedited  check cashing and raincheck and layaway
processing) offered under various customer-oriented themes such as "We Care" and
"We're  Listening".  Pamida  places  special  emphasis on  maintaining  a strong
in-stock  position in all merchandise  categories,  particularly with respect to
sale items.

      Pamida's business,  like that of most other mass merchandise retailers, is
seasonal.  First quarter  sales  (February  through  April) are lower than sales
during the other three fiscal  quarters,  while fourth  quarter sales  (November
through January) in recent years have increased to approximately 30% of the full
year's  sales  and  normally  involve  a greater  proportion  of  higher  margin
merchandise.

      ADVERTISING AND PROMOTION.

      The Company's  extensive  advertising  primarily  utilizes colorful weekly
circulars  developed  by  a  centralized   advertising  department  at  Pamida's
headquarters.  Such  circulars  advertise  brand-name  and other  merchandise at
significant  price  reductions and are inserted into local  newspapers or mailed
directly to customers.  Pamida also uses local shoppers  publications and coupon
books.  During  fiscal 1997,  Pamida  spent  approximately  $11,618,000  (net of
promotional  allowances  provided by vendors) on advertising,  which represented
approximately 1.8% of fiscal 1997 sales.

      PURCHASING AND DISTRIBUTION.

      Pamida maintains a centralized  buying,  merchandising  and store planning
staff at its  executive  offices.  The  merchandising  department  includes  two
general merchandise managers, five hardlines divisional merchandise managers and
three  apparel  divisional   merchandise   managers.   Each  of  the  divisional
merchandise  managers  supervises  from  five to seven  buyers.  Members  of the
Company's  experienced  buying staff regularly  attend major trade shows,  visit
both domestic and overseas markets and meet with vendor  representatives  at the
Company's headquarters.

      The  merchandise  in the  Company's  stores is  purchased  from over 3,000
primary  manufacturers  and suppliers and numerous  other  vendors.  Centralized
purchasing enables Pamida to more effectively control inventory shrinkage and to
take advantage of promotional  programs and volume discounts  offered by certain
vendors. The Company continuously seeks to optimize merchandise costs, including
promotional allowances offered by its suppliers. Pamida also has centralized the
management  of  returned   merchandise,   which  enables  the  Company  to  most
effectively secure vendor credits and refunds with respect to such merchandise.

      The Company's  point-of-sale  data capture equipment located in its stores
provides  current  information  to  Pamida's  buyers to assist  them in managing
inventories,   effecting   prompt   reorders  of  popular   items,   eliminating
slow-selling merchandise and reducing markdowns.

      Seaway  Importing  Company,  a wholly owned  subsidiary  of Pamida,  Inc.,
imports a wide variety of merchandise,  including  sporting goods, pet supplies,
toys, electronic items, apparel, hair care items, painting supplies,  automotive
items and hardware, for sale in Pamida's stores.

      During fiscal 1997, approximately 76% of Pamida's merchandise was supplied
to the stores through  Pamida's own  distribution  centers,  while the remaining
merchandise   was  supplied   directly  to  the  stores  by   manufacturers   or
distributors.

      COMPETITION.

     The mass merchandise retail business is highly  competitive.  The Company's
stores generally  compete with  supermarkets,  drug and specialty  stores,  mail
order and catalog  merchants  and, in some  communities,  department  stores and
other mass merchandise retailers. Competitors consist both of independent stores
and of regional and national chains,  some of which have  substantially  greater
resources than the Company. The type and degree of competition and the number of
competitors which Pamida's stores face vary significantly by market.

     Pamida  believes  that  the  principal  areas  of  competition  in the mass
merchandise retail industry are store location,  price,  merchandise variety and
quality and customer  service,  although  numerous other factors also affect the
competitive position of any particular store. Among the methods that the Company
employs  to build  customer  loyalty  and  satisfaction  are  weekly  advertised
specials,  competitive pricing, clean and orderly stores,  friendly well-trained
personnel,  a liberal  return  policy and a wide  variety  of  special  customer
services offered under themes such as "We Care" and "We're Listening".

     Pamida stores generally are located in small towns,  normally county seats,
where  there  often  is  little  or  no  competition  from  another  major  mass
merchandise  retailer and which may be either too small to support more than one
major mass merchandise  retailer  (thereby creating a potential barrier to entry
by a  major  competitor)  or too  small  to  attract  competitors  whose  stores
generally are designed to serve larger  populations.  The Company believes that,
in terms of sales,  it is the leading mass  merchandise  retailer in over 80% of
the communities in which its stores are located.

     At February 2, 1997, 119 of Pamida's 148 stores were located in communities
in which there was no direct local competition from other major mass merchandise
retailers. As of that date, Kmart, Alco, Wal-Mart,  Target and ShopKo had stores
in 16,  11,  6, 2 and 1  communities,  respectively,  where  Pamida  stores  are
located;  however,  because some of these communities have more than one of such
competitors,  only 29 Pamida  stores face  direct  local  competition  from such
retail chains. In recent years the Company's business strategy has been to focus
its store expansion  program on communities with less likelihood of the entry of
a new major  competitor,  but there can be no assurance that in the future major
competitors will not open additional stores in the Company's markets.

      Merchandise  prices  generally are established on a zone basis at Pamida's
executive offices, although store managers are given discretion to adjust prices
of key items to meet local  competition  and to match a competitor's  advertised
prices.  Zone pricing allows the Company to establish prices at different levels
in different trade territories, based primarily on competitive conditions within
such territories,  rather than having a uniform pricing structure throughout the
entire  chain.   Pamida  conducts  a  continuous  program  of  competitor  price
comparisons that enables the Company to make merchandise price adjustments, when
necessary, to assure that the Company maintains a competitive position.

      EMPLOYEES.

     As of February 2, 1997, Pamida had approximately  5,700 employees,  of whom
approximately  2,800  were  full-time  and 2,900 were  part-time.  The number of
employees varies on a seasonal basis. None of Pamida's employees are represented
by a labor union, and the Company believes that its relations with its employees
are good.

      At  February  2, 1997,  the  average  length of  service of the  Company's
management staff was as follows:

                                                        Average
                                                         Years
                                             Number     of Service
                                             ------     ----------
Top Management                                  2          15.3
Senior Vice Presidents and Vice Presidents     16           5.7
District Managers                              12          20.3
Pharmacy District  Supervisors                  3           4.9
Store Managers                                148          10.7
Pharmacy Managers                              41           3.1

      Pamida's human resources department is responsible for company-wide salary
and wage administration,  as well as all benefit-plan administration.  The human
resources  department works closely with store operations in the development and
administration of Pamida's store-level employee training programs.  In addition,
Pamida has an ongoing  program for the  development  of management  personnel to
fill  positions in all facets of the Company's  operations and makes a concerted
effort to identify and train potential  successors for all of its key middle and
senior managers.

ITEM 2.  PROPERTIES.

      At February  2, 1997,  the  Company  owned 20 of its 148 store  buildings,
while its  remaining  128 stores  operated  in leased  premises.  A  substantial
majority of the Company's leases have renewal options, with approximately 49% of
the leases having  unexpired  current terms of five years or more. The following
table  provides  information  relating  to the  remaining  lease  terms  for the
Company's leased stores at February 2, 1997:

             Lease Expiring                   Number of Leased Stores
           During the Period(1)                       2/02/97

            1/97 to 12/98                                 5
            1/99 to 12/00                                 5
            1/01 to 12/02                                10
            1/03 to 12/04                                 8
              After 12/04                               100
                                                        ---
              Total                                     128
                                                        ===

- ---------------
(1) Includes renewal options.

      Pamida's  management believes that the physical condition of the Company's
stores  generally is very good.  All of the  Company's  stores are  continuously
updated to conform to Pamida's operating and merchandising standards.

      The Company's general offices and one of its two distribution  centers are
located in a 215,000  square  foot  building  in Omaha,  Nebraska,  owned by the
Company.  This facility contains  approximately 135,000 square feet of warehouse
space and approximately 80,000 square feet of office space.

      Pamida's   primary   distribution   center  is  a  336,000   square   foot
"flow-through"   facility   situated  on  a  22-acre  tract  of  land  in  Omaha
approximately  one mile  from the  distribution  center  described  above.  This
facility,  which is owned by the Company,  serves  primarily as a redistribution
center for bulk shipments and promotional  merchandise on which cost savings can
be realized through quantity purchasing.  Pamida also owns an additional 10-acre
tract of land  adjacent to such  distribution  center  which  would  permit that
facility to be further expanded by almost 60%.

      In October  1996,  the Company  agreed to lease a new 200,000  square foot
distribution  facility to be located in Lebanon,  Indiana.  Construction of this
new  facility  currently  is  underway,  and  the  facility  is  expected  to be
operational  during the second  quarter of the current year.  This  distribution
facility  will replace the 100,000  square foot  warehouse  facility  previously
operated by the Company in the Milwaukee,  Wisconsin area,  which was closed and
the lease  terminated in December 1996 due to eminent  domain action by the City
of Glendale,  Wisconsin.  Under the Wisconsin administrative code, Pamida has up
to two years to file a claim for  "Actual and  Reasonable  Moving  Expenses"  in
connection  with the  Company's  relocation  to  Lebanon,  Indiana.  The Lebanon
facility  also will be used as a  redistribution  center for bulk  shipments and
promotional merchandise.

      Pamida also has a warehouse facility in Omaha which contains approximately
41,000 square feet of space and is located immediately adjacent to the Company's
general  offices.  This  warehouse,  which is owned by  Pamida,  is used for the
processing  of  merchandise  to be returned  to vendors  and by the  advertising
department in connection with its printing operations.

      In  addition to its retail  stores,  distribution  centers  and  warehouse
facility,  Pamida's  tangible  assets include  inventories,  warehouse and store
fixtures  and  equipment,   merchandise  handling  equipment,  office  and  data
processing equipment, motor vehicles and an airplane.

ITEM 3.  LEGAL PROCEEDINGS.

      The Company is a party to a number of lawsuits incidental to its business,
the outcome of which, both individually and in the aggregate, is not expected to
have  a  material  adverse  effect  on the  Company's  operations  or  financial
condition.

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

         None.

                                     PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDERS MATTERS

      The Company is a wholly owned  subsidiary of Holdings.  There is no market
for the  Company's  common  equity.  Because the Company  pays  dividends on its
common  stock  only  to its  parent  corporation,  no  information  is  provided
concerning past dividend payments or anticipated future dividend payments.

ITEM 6.  SELECTED FINANCIAL DATA.
<TABLE>
<CAPTION>

                          PAMIDA, INC. AND SUBSIDIARIES
                      SELECTED CONSOLIDATED FINANCIAL DATA
                        (In thousands, except other data)

                                                            Fiscal Years Ended
                                      -------------------------------------------------------------------

                                      February 2,   January 28,   January 29,   January 30,   January 31,
                                        1997(1)         1996          1995          1994          1993
INCOME STATEMENT DATA:
<S>                                   <C>           <C>           <C>           <C>           <C>
   Sales                              $   633,189   $   736,315   $   711,019   $   656,910   $   622,941
   Gross profit                           154,090       177,688       177,367       158,906       154,695
   Selling, general and
     administrative expenses              125,086       151,063       143,551       133,887       124,195
   Operating income                        29,004        26,625        33,816        25,019        30,500
   Interest expense                        25,308        25,616        23,904        23,515        22,608
   Long-lived asset write-off                  --        78,551            --            --            --
   Store closing costs                         --        21,397            --            --            --
                                      -----------   -----------   -----------   -----------   -----------
   Income (loss) before
     provision for income taxes
     and extraordinary item                 3,696       (98,939)        9,912         1,504         7,892
   Income tax (benefit)
     provision                                 --        (6,412)        4,782         1,562         3,992
                                      -----------   -----------   -----------   -----------   -----------
   Income (loss) before
     extraordinary item                     3,696       (92,527)        5,130           (58)        3,900
   Extraordinary item                          --            --            --        (4,943)           --
                                      -----------   -----------   -----------   -----------   -----------

   Net  income (loss)                 $     3,696   $   (92,527)  $     5,130   $    (5,001)  $     3,900
                                      ===========   ===========   ===========   ===========   ===========
BALANCE SHEET DATA:
   Working capital                    $    28,645   $    33,874   $    46,684   $    41,145   $    17,047
   Total assets                           269,152       258,470       354,309       314,816       309,790
   Long-term debt                         140,364       140,411       141,745       141,938       116,632
   Obligations under capital
     leases                                33,999        36,559        43,050        35,618        37,164
   Common stockholder's
     (deficit) equity                     (57,530)      (61,226)       31,301        26,171        31,172

OTHER DATA:
   Team members                             5,700         7,200         7,200         6,100         5,900
   Number of stores                           148           184           184           173           178
   Retail square feet
     (in millions)                           4.35          5.22          5.09          4.68          4.75
<FN>
(1) Represents a 53-week year.
</FN>
</TABLE>

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS.

                           PAMIDA , INC. AND SUBSIDIARIES
                        MANAGEMENT'S DISCUSSION AND ANALYSIS
                           (Dollar amounts in thousands)


RESULTS OF OPERATIONS

Year Ended February 2, 1997 Compared to Year Ended January 28, 1996

      SALES - As discussed in Note K to the  financial  statements,  the Company
closed  forty  stores  at the end of  fiscal  1996  in  unprofitable  or  highly
competitive  markets  which did not fit the  Company's  niche  market  strategy.
Consequently,  the  Company  experienced  a planned  decrease in total sales for
fiscal 1997 of $103,126 or 14.0%  compared to fiscal 1996 due  primarily  to the
reduced  number of stores.  During  fiscal  1997 the  Company  opened  eight new
prototype  stores,  of  which  six are  located  in new  markets  and  two  were
relocations;  the Company also closed two stores, resulting in a net increase in
selling area during the fiscal year of  approximately  216,000  square feet (not
including  changes  relating  to the forty  stores  closed as of fiscal year end
1996) to a total of 4,348,000 square feet. As of February 2, 1997, the Company's
store base  included 35 of the  Company's  most recent  store  prototype,  which
represented 28.7% of the Company's total selling square feet.

      Comparable  store sales during the 53-week fiscal 1997 period decreased by
$8,893 or 1.5% from the 52-week fiscal 1996 period.  Comparable store sales on a
53-week to 53-week basis  decreased by 2.6%.  Sales were  affected  primarily by
slowed warehouse  distributions to stores as a result of the implementation of a
new  warehouse  inventory  management  system  initiated in the first quarter of
fiscal 1997.  The slowed  distributions  caused a  deterioration  of merchandise
in-stock  positions in most of the  Company's  stores,  resulting in lost sales.
While  implementation  of the warehouse  system was largely  completed by August
1996, and in-stock positions at the stores improved  thereafter,  sales remained
below management  expectations due to reduced customer traffic continuing in the
third and fourth  quarters.  Comparable  sales also were affected during much of
the year by low-margin  clearance  sales in fiscal 1996 which were not necessary
at the  same  level in  fiscal  1997.  However,  beginning  late in the  holiday
shopping  season and  continuing  through fiscal year end, sales improved as the
Company  demonstrated to customers its improved in-stock position in all product
categories.

      The Company  experienced  substantial  comparable store sales increases in
fiscal 1997 in several merchandise  categories,  the most dramatic of which were
in the pharmacy prescription,  junior apparel,  grocery and ready-to-wear areas.
Comparable  store sales gains also were  generated in the hosiery,  team sports,
camera,  stationery,  health aids and bath categories.  The Company  experienced
comparable  store sales  decreases  in several  categories.  The largest  dollar
decreases  on a  comparable  store  basis were in the  electronics,  automotive,
misses bottoms, men's shoes, electrical and appliance areas. Management believes
that subtle  adjustments made to the Company's  softlines strategy at the end of
fiscal 1996 to meet customer demand for a deeper  selection of basic apparel had
a positive impact on sales and margins in softlines during fiscal 1997.

      GROSS PROFIT - Gross profit dollars were affected by the reduced number of
stores in operation during fiscal 1997 as compared to fiscal 1996. The Company's
merchandise  gross profit as a percentage  of sales  improved to 27.8% in fiscal
1997 from  26.8% in fiscal  1996.  However,  this  improvement  was  diluted  by
additional costs related to the  implementation  of the new warehouse  inventory
management  system  discussed  above.  Warehouse costs increased to $13,457 from
$11,066  last year and  increased  as a percent  of sales to 2.1% from 1.5% last
year.  Delivery  costs  decreased to $7,637 in fiscal 1997 from $8,845 last year
and amounted to 1.2% of sales in both years. Accordingly, gross profit decreased
by $23,598,  or 13.3%,  to $154,090 in fiscal 1997 from  $177,688 in fiscal 1996
but, as a percentage  of sales,  increased to 24.3% in fiscal 1997 from 24.1% in
fiscal 1996.

      SELLING,  GENERAL AND ADMINISTRATIVE  expense decreased $25,977, or 17.2%,
to $125,086 in fiscal 1997 from  $151,063 in fiscal  1996.  As a  percentage  of
sales, selling, general and administrative expense decreased to 19.8% from 20.5%
last year. This reduction was largely  attributable to reductions in store level
expenses. Store payroll, controllable and occupancy expenses accounted for 64.2%
of the total  decrease  in  selling,  general  and  administrative  expense  and
decreased  by  14.5%,  17.5%  and  13.9%,  respectively.  Selling,  general  and
administrative  expense  also was  positively  impacted by a 28.9%  reduction in
advertising  costs which  accounted for 18.2% of the gross  decrease in selling,
general and administrative  expense. All of these areas of expense were impacted
by the  elimination of costs related to the forty stores which were closed as of
the end of fiscal 1996.  Selling,  general and  administrative  expense also was
impacted by an 11.0%  decrease in  corporate  general and  administrative  costs
which  accounted  for 11.3% of the  gross  decreases  in  selling,  general  and
administrative  expense. The major components of this decrease were decreases in
the net costs of insurance,  professional  fees,  management bonuses and related
fringe benefits.

      Selling,  general and administrative  expense also was positively impacted
by the elimination of amortization of goodwill and favorable leasehold interests
resulting  from the  write-off  of these  items in the fourth  quarter of fiscal
1996. The decreases in selling,  general and administrative  expense were offset
by a $1,246 reduction in other income which was attributable largely to one-time
gains realized in fiscal 1996,  primarily  from the sale of idle  transportation
company assets.

      The Company is continuing  to focus on  controlling  selling,  general and
administrative  expenses.  Store  operating  expenses  as a percent of sales are
anticipated  to remain  relatively  constant  in fiscal  1998.  Certain  expense
categories  are  anticipated  to increase  somewhat as a percent of sales due to
more normal  clearance  activity  and expected  increases  in interest  expense,
information  systems costs,  store payroll  expenses (due to federally  mandated
minimum wage increases) and incentive compensation. The Company expects to begin
to realize operating efficiencies from systems enhancements in the warehouse and
distribution  areas in fiscal 1998 and in the  merchandising  areas beginning in
the second half of fiscal 1999. Further expense leveraging is expected in future
years through internal growth as well as the addition of new stores.

      INTEREST  expense  increased  marginally  by $308 or 1.2% for fiscal  1997
compared to fiscal 1996.  The  increase in interest  expense for fiscal 1997 was
attributable  primarily to higher usage of the  revolving  line of credit.  This
increase  was largely  offset by  decreased  interest  related to lower  average
outstanding  capitalized  lease  obligations  in fiscal 1997  compared to fiscal
1996.

      INCOME TAX  PROVISION  - The Company has  deferred  tax assets  related to
certain tax loss  carryforwards  which  resulted  from prior year store  closing
charges.  The Company has also recorded a valuation  allowance  related to these
assets.  No provision  for income taxes was recorded  during fiscal 1997 as this
expense served to reduce the valuation allowance.  No income expense is expected
to be recorded until the Company utilizes all of the tax loss carryforwards. The
effective   tax  rate  in  fiscal  1996  was  6.5%  and  was   impacted  by  the
non-deductible  amortization and write-off of goodwill and the reserves recorded
to offset the deferred tax assets.

YEAR ENDED JANUARY 28, 1996 COMPARED TO YEAR ENDED JANUARY 29, 1995

      WRITE-OFF OF LONG-LIVED ASSETS AND STORE CLOSING CHARGE.

      During  fiscal  1996,  weak trends in the retail  industry  combined  with
increasing  competition  lowered the  operating  results of the  Company.  While
operating  results in the first three  quarters  of the year were  behind  plan,
management focused on strategies to achieve its plan during the important fourth
quarter season.

      During the fourth quarter,  management reviewed its expectations for near-
and long-term  performance of the Company,  revised its earnings projections and
reassessed the recoverability of the Company's long-lived assets.

      As explained in Note J to the financial statements,  in the fourth quarter
of fiscal 1996, the Company adopted Statement of Financial  Accounting Standards
No. 121  "Accounting  For the  Impairment  of Long-Lived  Assets and  Long-Lived
Assets to Be  Disposed  Of"  (SFAS  121).  This  financial  accounting  standard
requires  the Company to perform an analysis  of the  recoverability  of the net
book  value  of  long-lived  assets.  The  Company  analyzed  cash  flows  on an
individual store basis to assess recoverability of store level long-lived assets
including allocated goodwill. As a result of this analysis,  impairment totaling
$27,228 on a pre-tax basis was indicated at certain stores.

      The  Company  also  analyzed  the  value  of its  remaining  goodwill  and
favorable  leasehold  interests  not  impaired  under the  store-level  SFAS 121
analysis using its historical  method under Accounting  Principles Board Opinion
No. 17 (APB 17) and determined  that such remaining  amounts also were impaired.
The APB 17 analysis projected a fifteen-year forecast period and produced $5,186
of aggregate  undiscounted  adjusted net income for the Company's parent, Pamida
Holdings Corporation  ("Holdings"),  including projected adjusted net losses for
fiscal 1997 of $4,522,  which included  interest expense of $26,242 paid in cash
and interest  payable `in kind' (PIK) of $4,453,  and for fiscal 1998 of $2,863,
which included cash interest expense of $26,581 and PIK interest of $5,121.  For
fiscal 1999, Holdings projected adjusted net income of approximately $967, which
included  cash  interest  expense of  approximately  $26,581 and PIK interest of
$5,889.  Due to the  uncertainty  of  projections  beyond  1999,  this  level of
adjusted  net income was assumed to continue  for each of the  remaining  fiscal
years in the projection period.  Accordingly, a non-cash pre-tax charge totaling
$51,323 was recorded as indicated in Note J to the financial statements.

      Also,  management's fourth quarter review of individual stores' operations
and  cash  flows  resulted  in  the  identification  of  forty  unprofitable  or
competitive market stores which did not fit the Company's niche market strategy.
Consequently, a pre-tax charge totaling $21,397 was recorded at January 28, 1996
to cover the costs necessary to close these stores as indicated in Note K to the
financial statements.

      SALES for fiscal 1996  increased  $25,300 or 3.6% compared to fiscal 1995.
Comparable  store sales  decreased  $4,160 or 0.7%.  Excluding  the forty stores
closed as of the end of fiscal 1996,  comparable  store sales increased by 0.1%.
During fiscal 1996 the Company  opened ten new  prototype  stores of which seven
were located in new markets and three were relocations.  The Company also closed
ten stores (excluding the 40 stores identified to be closed as discussed above),
resulting  in a net  increase in selling area of  approximately  126,000  square
feet.  The  openings  and  closings of stores over the last two fiscal years has
resulted in a net increase in sales of $33,662.

      The modest overall sales  increases were affected by weak consumer  demand
which was  generally  experienced  throughout  the retail  industry.  Management
believes that the Company's  geographical niche market positioning combined with
its ability to distribute  quality  merchandise  on a more timely basis tempered
these generally weak retail trends.  The Company  experienced  substantial sales
increases in several merchandise categories,  the most dramatic of which were in
the  housewares,  prescriptions,  junior  apparel  and  bath  and  floor  areas.
Substantial  sales gains also were  generated  in paper,  cleaning  and seasonal
categories.   The  Company  experienced  sales  declines  in  several  softlines
categories, primarily women's apparel.

      The initial  operating results of the seven new prototype stores and three
relocated  prototype  stores  opened  during  fiscal 1996 exceeded the Company's
original  sales  projections  and reflected  the success of the Company's  niche
market  positioning  and  merchandising  strategies.  At  fiscal  year end 1996,
twenty-seven  new format  stores were in  operation,  representing  14.7% of all
stores and 18.3% of total Company selling square feet.

      GROSS PROFIT increased $321 or 0.2% in fiscal 1996 compared to fiscal 1995
and, as a percentage of sales,  decreased  from 24.9% in fiscal 1995 to 24.1% in
fiscal  1996.  The decline in gross  profit  percent in fiscal 1996  compared to
fiscal 1995 was attributable  primarily to the increased markdown activity which
was necessary to counter sluggish customer demand during most of the year and to
meet customers' pricing  expectations during this difficult period for theretail
industry.  Markdown expense increased by 23.8% over such expense in fiscal 1995.
During  fiscal 1996,  the Company  experienced  margin  dollar  increases due to
higher  sales  in  several  merchandise  categories,  most  notably  stationery,
prescriptions, bath and floor and seasonal. While the Company experienced margin
dollar  decreases  in  several  softlines  categories,  they  were  concentrated
primarily in the women's apparel and fashion areas.

      SELLING,  GENERAL AND ADMINISTRATIVE expense increased $7,512 or 5.2% from
fiscal  1995.  As a percentage  of sales,  selling,  general and  administrative
expense   increased  from  20.2%  in  fiscal  1995  to  20.5%  in  fiscal  1996.
Approximately  40%  of  the  total  gross  increase  in  selling,   general  and
administrative  expense was  attributable  to  increases  in  corporate  general
administrative   costs.   Payroll  and  fringe   benefits  costs   increased  by
approximately   13%  due  to  the  effect  of  a  full  year's  salary  for  the
merchandising, real estate and other corporate personnel added in fiscal 1995 as
well as the costs related to information  systems  personnel added during fiscal
1996 to support  the new  systems  implementations  to enhance  efficiencies  in
warehouse,  distribution  and  merchandising.  In  addition,  professional  fees
increased  approximately 54% due primarily to information  systems and strategic
planning  consulting  costs as well as  increases  in legal fees  related to new
store construction and financing.

      In addition to the  corporate  general and  administrative  cost  changes,
advertising  expenses as a percent of sales  increased  from 2.0% to 2.2% due to
increases in the costs of paper and postage.  This  accounted for  approximately
25% of the gross increase in selling,  general and administrative expense. Store
controllable  expenses  increased by 8%, which also accounted for  approximately
25% of the gross increase in selling,  general and administrative  expense.  The
change in store controllable expense was due primarily to increases in the costs
of security  equipment  rentals,  charge card  processing fees (due to increased
credit card sales  volume),  utilities  and  inventory  counting (as a result of
changes  in  procedures  to  allow  for  detailed  SKU  level   counts).   Store
controllable  costs were partially reduced by decreases in supplies,  travel and
entertainment costs. Store fixed costs as a percent of sales increased from 2.8%
to 3.0% due primarily to increases in rent expense.  These increases in selling,
general and  administrative  expense were offset in part by an increase in other
income resulting primarily from the sale of idle transportation assets.

      INTEREST  expense  increased  $1,712 or 7.2% for fiscal  1996  compared to
fiscal 1995. The increase in interest  expense for fiscal 1996 was  attributable
primarily to higher usage of the revolving  line of credit in fiscal 1996 and to
the higher  average  outstanding  capitalized  lease  obligations in fiscal 1996
compared to fiscal 1995.

      INCOME TAX  PROVISION  - The  effective  tax rate was 6.5% in fiscal  1996
compared to 48.2% in fiscal  1995.  The  effective  tax rate for fiscal 1996 was
impacted by the  non-deductible  amortization  and write-off of goodwill and the
reserve  recorded  to offset  the  deferred  tax  assets.  In fiscal  1995,  the
effective  tax rate was higher than the normal  statutory  rates  primarily as a
result of non-deductible goodwill amortization.

LIQUIDITY AND CAPITAL RESOURCES

      The Company's  business is seasonal  with first  quarter  sales  (February
through  April)  being lower than sales during the other three  quarters,  while
fourth quarter sales (November  through January) have represented  approximately
30% of the full  year's  retail  sales in recent  years and  normally  involve a
greater proportion of higher margin sales.

      The Company has satisfied its seasonal  liquidity  requirements  primarily
through a combination  of funds  provided from  operations  and from a revolving
credit facility.  Funds used by operating  activities  totaled $11,577 in fiscal
1997,  and funds  provided  from  operations  totaled  $4,029 in fiscal 1996 and
$2,471 in fiscal 1995.  The change in cash flow from operating  activities  from
fiscal 1996 to fiscal 1997 was  primarily the result of planned net increases in
inventory and other operating assets and decreases in accounts payable and other
operating  liabilities.  These  decreases  in cash flow  were  offset in part by
changes  in  deferred  income  taxes.  The  positive  change  in cash  flow from
operating activities from fiscal 1995 to fiscal 1996 was primarily the result of
net decreases in inventory and accounts  payable.  These  increases in cash flow
were offset in part by current and deferred tax payable changes,  principally as
a result  ofthe  store  closing  charge,  the  changes in  profitability  of the
continuing operations and changes in other operating assets and liabilities.

      Effective  March 17, 1997,  the term of the Company's  committed  Loan and
Security  Agreement  (the  Agreement) was extended to March 2000 and the maximum
borrowing limit of the facility was increased to $95,000 from $70,000, which had
been the limit throughout fiscal 1997. Prior to March 17, 1997, borrowings under
the Agreement bore interest at a rate which was 0.75% per annum greater than the
applicable prime rate. Effective March 17, 1997,  borrowings under the Agreement
bear interest at a rate which is tied to the applicable prime rate or the London
Interbank  Offered Rate  (LIBOR),  generally at the  Company's  discretion.  The
amounts the Company is permitted  to borrow are  determined  by a formula  based
upon the amount of the  Company's  eligible  inventory  from time to time.  Such
borrowings  are  secured by  security  interests  in all of the  current  assets
(including  inventory)  of the  Company  and by liens  on  certain  real  estate
interests  and  other  property  of the  Company.  Pamida  Holdings  Corporation
("Holdings") and two subsidiaries of the Company have guaranteed the payment and
performance of the Company's  obligations under the Loan and Security  Agreement
and have pledged some or all of their respective assets,  including the stock of
the Company owned by Holdings, to secure such guarantees.

      The  Agreement  contains   provisions  imposing  operating  and  financial
restrictions  on the Company.  Certain  provisions of the Agreement  require the
maintenance of specified  amounts of tangible net worth (as defined) and working
capital (as defined) and the  achievement of specified  minimum  amounts of cash
flow (as defined).  Other restrictions in the Agreement and those provided under
the Indenture relating to the Senior Subordinated Notes will affect, among other
things,  the  ability  of the  Company  to incur  additional  indebtedness,  pay
dividends,  repay indebtedness prior to its stated maturity, create liens, enter
into  leases,  sell assets or engage in mergers or  acquisitions,  make  capital
expenditures  and make  investments.  These covenants  currently have not had an
impact on the Company's  ability to fully utilize the revolving credit facility.
However,  certain of the covenants,  such as those which restrict the ability of
the Company to incur  indebtedness  or  encumber  its  property or which  impose
restrictions  on  or  otherwise  limit  the  Company's   ability  to  engage  in
sale-leaseback  transactions,  may at some future time  prevent the Company from
pursuing its store expansion program at the rate that the Company desires.

      Obligations  under the  Agreement  were  $57,115 at  February  2, 1997 and
$31,588 at January 28, 1996.  As noted  above,  this  facility  expires in March
2000, and the Company intends to refinance any outstanding balance by such date.
Borrowings  under the Agreement are senior to the Senior  Subordinated  Notes of
the Company. The Company had long-term debt and obligations under capital leases
of $174,363 at February 2, 1997 and $176,970 at January 28, 1996.  The Company's
ability  to  satisfy  scheduled  principal  and  interest  payments  under  such
obligations in the ordinary  course of business is dependent  primarily upon the
sufficiency  of the  Company's  operating  cash flow.  At February 2, 1997,  the
Company was in compliance with all covenants  contained in its various financing
agreements.

     On  December  18,  1992,  the  promissory  notes of Holdings  were  amended
effective as of December 1, 1992 to provide that,  until the  obligations of the
Company and Holdings under certain of the Company's credit  agreements have been
repaid, the quarterly interest payments on the promissory notes of Holdings will
be  paid in  kind.  The  Company  paid  Holdings  $315 in  fiscal  1996  under a
tax-sharing  agreement  to enable  Holdings to pay  quarterly  dividends  to its
preferred  stockholders.  During  fiscal 1996,  Holdings  received $967 from the
Company  under a  tax-sharing  agreement  as a  reimbursement  for  certain  tax
benefits  derived  by the  Company.  Such  remittance,  along  with $18 from the
exercise  of certain  Holding's  stock  options,  was used by Holdings to redeem
Subordinated  Promissory Notes, to repay intercompany balances totaling $29, and
to pay  quarterly  dividends  on preferred  stock.  Since  Holdings  conducts no
operations  of its  own,  the only  cash  requirement  of  Holdings  relates  to
preferred stock dividends in the aggregate annual amount of approximately  $316;
and the Company is expressly  permitted under its existing credit  facilities to
pay dividends to Holdings to fund such preferred stock dividends.  However,  the
General  Corporation Law of the State of Delaware,  under which Holdings and the
Company are incorporated, allows a corporation to declare or pay a dividend only
from its surplus or from the current or the prior  year's  earnings.  Due to the
accumulated  deficit  resulting  primarily  from  the  store  closings  and  the
write-off  of goodwill  and other  long-lived  assets  recognized  in the fourth
quarter of fiscal 1996, Holdings and the Company did not declare or pay any cash
dividends in fiscal 1997 and may pay cash dividends in ensuing years only to the
extent that Holdings and the Company satisfy the applicable  statutory standards
which include  Holdings'  having a net worth equal to at least the aggregate par
value of the preferred  stock which amounts to $2. The cumulative  dividend rate
on the preferred stock  increases by 0.5% per quarter (with a maximum  aggregate
increase of 5%) on each quarterly  dividend  payment date on which the preferred
stock  dividends  are not paid  currently  on a  cumulative  basis.  Any  unpaid
dividends are added to the liquidation value until paid in cash. Such nonpayment
of preferred  stock  dividends does not accelerate the redemption  rights of the
preferred stockholders.

      The Company made capital expenditures of $4,947 in fiscal 1997 compared to
$9,265 during fiscal 1996.  The Company plans to open three new stores in fiscal
1998 and will consider additional  opportunities for new store locations as they
arise.  Total capital  expenditures are expected to be  approximately  $9,500 in
fiscal 1998. The Company expects to fund these  expenditures from cash flow from
its  operations.  The costs of buildings  and land for new store  locations  are
expected  to be  financed  by  operating  or capital  leases  with  unaffiliated
landlords.  The  Company's  expansion  program  also will  require  inventory of
approximately  $1,000 to $1,200 for each new  market  store,  which the  Company
expects to finance through trade credit, borrowings under the Agreement and cash
flow from operations.

      The recent changes to the Agreement,  along with expected  improvements in
the Company's cash flow from operations,  should provide  adequate  resources to
meet the Company's near term liquidity  requirements.  On a long-term basis, the
Company's  expansion  will require  continued  investments  in store  locations,
working capital and distribution and  infrastructure  enhancements.  The Company
expects to continue to finance  some of these  investments  through  leases from
unaffiliated  landlords,  trade credit,  borrowings under the Agreement and cash
flow from operations but ultimately will need to explore  additional  sources of
funds which may include capital structure changes. Currently, it is not possible
for the  Company  to  predict  with  any  certainty  either  the  timing  or the
availability of such additional financing.

INFLATION

         The  Company  uses  the  LIFO  method  of  inventory  valuation  in its
financial  statements;  as a result,  the cost of merchandise sold  approximates
current costs.  The Company's  rental expense is generally fixed and, except for
small  amounts  of  percentage  rents and  rentals  adjusted  by  cost-of-living
increases  tied to the  Consumer  Price  Index or interest  rates,  has not been
affected by inflation.

FORWARD-LOOKING STATEMENTS

      This management's discussion and analysis contains certain forward-looking
statements within the meaning of the Private Securities Litigation Reform Act of
1995 (the "1995  Act").  Such  statements  are made in good faith by the Company
pursuant to the safe-harbor provisions of the 1995 Act. In connection with these
safe-harbor  provisions,  this  management's  discussion  and analysis  contains
certain forward-looking  statements which reflect management's current views and
estimates  of  future  economic  circumstances,   industry  conditions,  company
performance and financial results.  The statements are based on many assumptions
and factors  including sales results,  expense levels,  competition and interest
rates  as well as  other  risks  and  uncertainties  inherent  in the  Company's
business,  capital structure and the retail industry in general.  Any changes in
these  factors  could result in  significantly  different  results.  The Company
further cautions that the  forward-looking  information  contained herein is not
exhaustive  or  exclusive.   The  Company  does  not  undertake  to  update  any
forward-looking  statements  which may be made from time to time by or on behalf
of the Company.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

                         PAMIDA , INC. AND SUBSIDIARIES
                          INDEPENDENT AUDITORS' REPORT



INDEPENDENT AUDITORS' REPORT
Board of Directors
Pamida , Inc.
Omaha, Nebraska

  We  have  audited  the  consolidated   balance  sheet  of  Pamida,  Inc.  (  a
wholly-owned  subsidiary of Pamida Holdings  Corporation) and subsidiaries as of
February 2, 1997, and the related consolidated statements of operations,  common
stockholder's equity and cash flows for each of the years ended February 2, 1997
and January 29, 1995. These financial  statements are the  responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial  statements  based on our audits.  The  consolidated  balance sheet of
Pamida,  Inc.  and  subsidiaries  as  of  January  28,  1996,  and  the  related
consolidated  statements of  operations,  common  stockholder's  equity and cash
flows for the year ended January 28, 1996, were audited by other auditors, whose
report,  dated  March  26,  1996,  expressed  an  unqualified  opinion  on those
statements and included an explanatory  paragraph that described the adoption of
Statement  of  Financial  Accounting  Standards  No.  121,  "Accounting  for the
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of."

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

  In our  opinion,  the  consolidated  financial  statements  referred  to above
present fairly, in all material respects, the financial position of Pamida, Inc.
and subsidiaries as of February 2, 1997, and the results of their operations and
their cash flows for each of the years  ended  February  2, 1997 and January 29,
1995 in conformity with generally accepted accounting principles.



/s/  DELOITTE & TOUCHE LLP

     Omaha, Nebraska
     March 7, 1997
     (March 17, 1997 as to Note E)


                          PAMIDA, INC. AND SUBSIDIARIES
                          INDEPENDENT AUDITORS' REPORT



INDEPENDENT AUDITORS' REPORT
Board of Directors
Pamida, Inc.
Omaha, Nebraska

We have audited the accompanying  consolidated balance sheet of Pamida, Inc. and
Subsidiaries as of January 28, 1996, and the related consolidated  statements of
operations,  common stockholders' equity and cash flows for the year then ended.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audit.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of Pamida,  Inc. and
Subsidiaries  as of January 28, 1996,  and the results of their  operations  and
their cash flows for the year then ended, in conformity with generally  accepted
accounting principles.

As discussed in Note J to the  consolidated  financial  statements,  the Company
adopted Statement of Financial Accounting Standards No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets To Be Disposed Of."


/s/ Coopers & Lybrand L.L.P.

Chicago, Illinois
March 26, 1996

<TABLE>
<CAPTION>

                         PAMIDA , INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                          (Dollar amounts in thousands)



                                                           Years Ended

                                             February 2,   January 28,    January 29,
                                                1997         1996            1995
                                             (53 Weeks)    (52 Weeks)     (52 Weeks)
                                             -----------   -----------    -----------

<S>                                          <C>           <C>            <C>
Sales....................................    $   633,189   $   736,315    $   711,019
Cost of goods sold.......................        479,099       558,627        533,652
                                              ----------   -----------    -----------
Gross profit.............................        154,090       177,688        177,367
                                              ----------   -----------    -----------
Expenses:
   Selling, general and administrative...        125,086       151,063        143,551
   Interest..............................         25,308        25,616         23,904
   Long-lived asset write-off............             --        78,551             --
   Store closing costs...................             --        21,397             --
                                              ----------   -----------    -----------
                                                150,394        276,627        167,455
                                              ----------   -----------    -----------
Income loss before provision for income
   taxes   ..............................          3,696       (98,939)         9,912
Income tax (benefit) provision...........             --        (6,412)         4,782
                                              ----------   -----------    -----------
Net income  (loss).......................     $    3,696   $   (92,527)   $     5,130
                                              ==========   ============   ===========
</TABLE>
<TABLE>
<CAPTION>


                         PAMIDA , INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                          (Dollar amounts in thousands)



                                                                                    February 2, January 28,
                                                                                       1997        1996
ASSETS                                                                              ---------   ----------
Current assets:
<S>                                                                                 <C>          <C>
   Cash .........................................................................   $   6,973    $   7,298
   Accounts receivable, less allowance for doubtful accounts of $50 in both years       6,935        9,057
   Merchandise inventories ......................................................     157,490      150,837
   Prepaid expenses .............................................................       2,993        2,953
   Property held for sale .......................................................       1,748        2,218
                                                                                    ---------    ---------
      Total current assets ......................................................     176,139      172,363
                                                                                    ---------    ---------
Property, buildings and equipment, (net) ........................................      42,403       44,153
Leased property under capital leases, less accumulated
   amortization of $14,604 and $13,496, respectively ............................      27,713       30,977
Deferred financing costs ........................................................       3,124        3,746
Other assets ....................................................................      19,773        7,231
                                                                                    ---------    ---------
                                                                                    $ 269,152    $ 258,470
                                                                                    ---------    ---------
LIABILITIES AND STOCKHOLDER'S EQUITY
Current liabilities:
   Accounts payable .............................................................   $  54,245    $  63,087
   Loan and security agreement ..................................................      57,115       31,588
   Accrued compensation .........................................................       3,860        5,923
   Accrued interest .............................................................       6,857        6,353
   Store closing reserve ........................................................       4,521        7,818
   Other accrued expenses .......................................................      10,112       10,823
   Income taxes - deferred and current payable ..................................       8,956        9,716
   Current maturities of long-term debt .........................................          47        1,334
   Current obligations under capital leases .....................................       1,781        1,847
                                                                                    ---------    ---------
      Total current liabilities .................................................     147,494      138,489
                                                                                    ---------    ---------
Long-term debt, less current maturities .........................................     140,364      140,411
Obligations under capital leases, less current obligations ......................      33,999       36,559
Other long-term liabilities .....................................................       4,825        4,237
Commitments and contingencies ...................................................          --           --
Common stockholder's equity:
  Common stock, $.01 par value; 10,000 shares authorized;
    1,000 shares issued and outstanding, respectively ...........................          --           --
   Additional paid-in capital ...................................................      17,000       17,000
   Accumulated deficit ..........................................................     (74,530)     (78,226)
                                                                                    ---------    ---------
      Total common stockholder's deficit ........................................     (57,530)     (61,226)
                                                                                    ---------    ---------
                                                                                    $ 269,152    $ 258,470
                                                                                    =========    =========
</TABLE>

<TABLE>
<CAPTION>

                         PAMIDA , INC. AND SUBSIDIARIES
             CONSOLIDATED STATEMENTS OF COMMON STOCKHOLDER'S EQUITY
                          (Dollar amounts in thousands)


                                                                                          Retained
                                                                            Additional    Earnings
                                                                Common       Paid-in    (Accumulated
                                                                Stock        Capital       Deficit)
                                                               ----------   ----------   ----------
<S>                                                            <C>          <C>          <C>
Balance at January 30, 1994..............................      $       --   $   17,000   $    9,171
   Net income............................................              --           --        5,130
                                                               ----------   ----------   ----------
Balance at January 29, 1995..............................              --       17,000       14,301
   Net loss..............................................              --           --      (92,527)
                                                               ----------   ----------   ----------
Balance at January 28, 1996..............................              --       17,000      (78,226)
   Net income............................................              --           --        3,696
                                                               ----------   ----------   ----------
Balance at February 2, 1997..............................      $       --   $   17,000   $  (74,530)
</TABLE>

<TABLE>
<CAPTION>

                         PAMIDA , INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                          (Dollar amounts in thousands)

                                                                                    Years Ended
                                                                    ------------------------------------
                                                                   February 2,  January 28, January 29,
                                                                       1997        1996        1995
                                                                    (53 Weeks)  (52 Weeks)  (52 Weeks)
                                                                     --------    --------    --------
Cash flows from operating activities:
<S>                                                                 <C>         <C>         <C>
Net income (loss)  ..............................................   $  3,696    $(92,527)   $  5,130
                                                                    --------    --------    --------
Adjustments to reconcile net income (loss) to net
  cash from operating activities:
  Depreciation and amortization .................................     11,647      15,335      14,951
  Provision (credit) for LIFO inventory valuation ...............        874        (585)       (675)
  Provision (credit) for deferred income taxes ..................      3,305      (6,647)     (1,555)
  Gain on disposal of assets ....................................        (56)       (982)        (58)
  Stock incentive benefits ......................................         --          --          84
  Deferred retirement benefits ..................................       (125)         13          37
  Long-lived assets write-off ...................................         --      78,551          --
  Store closing costs ...........................................     (3,726)     21,397          --
  (Increase) decrease in merchandise inventories ................     (7,527)      4,532     (30,951)
  Increase in other operating assets ............................     (5,630)     (3,840)       (222)
  Increase (decrease) in accounts payable .......................     (8,842)     (6,749)      8,153
  Increase (decrease) in income taxes payable ...................     (3,250)     (4,124)      3,593
  Increase (decrease) in other operating liabilities ............     (1,943)       (345)      3,984
                                                                    --------    --------    --------
    Total adjustments ...........................................    (15,273)     96,556      (2,659)
                                                                    --------    --------    --------
    Net cash from operating activities ..........................    (11,577)      4,029       2,471
                                                                    --------    --------    --------
Cash flows from investing activities:
  Proceeds from disposal of assets ..............................        917       1,163         980
  Principal payments received on notes receivable ...............         16          15          14
  Assets acquired for sale ......................................       (391)         --          --
  Capital expenditures ..........................................     (4,947)     (9,265)    (12,888)
  Construction notes receivable .................................     (5,845)     (4,412)         --
                                                                    --------    --------    --------
    Net cash from investing activities ..........................    (10,250)    (12,499)    (11,894)
                                                                    --------    --------    --------
Cash flows from financing activities:
  Borrowings under loan and security agreement net ..............     25,527      10,986      12,417
  Principal payments on other long-term debt ....................     (1,335)       (193)       (177)
  Payments for deferred finance costs ...........................        (54)        (13)       (200)
  Principal payments on capital lease obligations ...............     (2,636)     (2,071)     (1,894)
                                                                    --------    --------    --------
    Net cash from financing activities ..........................     21,502       8,709      10,146
                                                                    --------    --------    --------
      Net (decrease) increase in cash ...........................       (325)        239         723
Cash at beginning of year .......................................      7,298       7,059       6,336
                                                                    --------    --------    --------
Cash at end of year .............................................   $  6,973    $  7,298    $  7,059
                                                                    ========    ========    ========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

Cash paid (received) during the year for:
  Interest ......................................................   $ 24,804    $ 25,584    $ 23,918
  Income taxes:
    Payments to taxing authorities ..............................        386       3,622       1,785
    Payments to Pamida Holdings Corporation for
      benefit of loss from operations ..................... .....         --         967       1,631
  Refunds received from taxing authorities ......................       (442)       (231)       (672)
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING
  AND FINANCING ACTIVITIES:
  Capital lease obligations incurred when the Company entered
    into lease agreements for new store facilities and equipment    $     11    $    620    $  9,721
  Capital lease obligations terminated ..........................         --         154          --
</TABLE>

                          PAMIDA, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          (Dollar amounts in thousands)




A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Pamida,  Inc. (the  "Company")  became a wholly-owned  subsidiary of Pamida
Holdings  Corporation  ("Holdings")  through  a merger  in a  leveraged  buy-out
transaction which was consummated on July 29, 1986.

      CONSOLIDATION - The consolidated  financial statements include the results
of  operations,  account  balances  and  cash  flows  of  the  Company  and  its
wholly-owned  subsidiaries,  Seaway  Importing  Company  ("Seaway")  and  Pamida
Transportation Company. All material intercompany accounts and transactions have
been eliminated in consolidation.

      FISCAL YEAR - All references in these financial statements to fiscal years
are to the calendar year in which the fiscal year ends.

      LINE OF  BUSINESS - The  Company is  engaged  in the  operation  of retail
discount stores in a fifteen-state Midwestern,  North Central and Rocky Mountain
area.  Seaway imports  primarily  seasonal  merchandise for sale to the Company.
Pamida  Transportation  Company  operated as a contract  carrier for the Company
until July 1995, at which time  independent  contractors were engaged to provide
all transportation  needs of the Company. Due to the similarity in nature of the
Company's  businesses,  the  Company  considers  itself to be a single  business
segment.

      CASH FLOW  REPORTING - For purposes of the  statement  of cash flows,  the
Company  considers all temporary cash  investments  purchased with a maturity of
three months or less to be cash equivalents. There were no temporary investments
at February 2, 1997 and January 28, 1996.

      MERCHANDISE  INVENTORIES - Substantially all of the Company's inventory is
stated at the lower of cost (last-in, first-out) or market.

      PROPERTY,  BUILDINGS AND EQUIPMENT - Property, buildings and equipment are
stated at cost and  depreciated on the  straight-line  method over the estimated
useful lives. Buildings and building improvements are generally depreciated over
8-40 years, while store,  warehouse and office equipment,  vehicles and aircraft
equipment are generally depreciated over 3-10 years.  Leasehold improvements are
depreciated  over the  life of the  lease or the  estimated  life of the  asset,
whichever is shorter.

      LEASED PROPERTY UNDER CAPITAL LEASES - Noncancellable financing leases are
capitalized  at the  estimated  fair  value of the  leasehold  interest  and are
amortized on the straight-line method over the terms of the leases.

      LONG-LIVED  ASSETS  - When  facts  and  circumstances  indicate  potential
impairment,  the Company evaluates the  recoverability of asset carrying values,
including  associated  goodwill,  using  estimates  of future  cash  flows  over
remaining  asset lives.  When  impairment is indicated,  any impairment  loss is
measured by the excess of carrying values over fair values.

      DEFERRED  FINANCING  COSTS - Deferred  financing costs are being amortized
using the straight-line  method over the terms of the issues which  approximates
the effective interest method.

      PRE-OPENING EXPENSES - Costs related to opening new stores are expensed as
incurred.

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

      RECLASSIFICATIONS  -  Certain  reclassifications  have  been made to prior
years' financial statements to conform to the current year presentation.

B.  MERCHANDISE INVENTORIES

      Total  inventories  would have been higher at February 2, 1997 and January
28, 1996 by $6,574 and $5,700, respectively, had the FIFO (first-in,  first-out)
method been used to determine the cost of all inventories.  On a FIFO basis, net
income (loss) before  extraordinary  item would have been $2,911,  $(93,112) and
$4,887, respectively,  for fiscal years 1997, 1996 and 1995. During fiscal years
1997, 1996 and 1995,  certain  inventory  quantities were reduced resulting in a
liquidation  of certain  LIFO layers  carried at costs which were lower than the
cost of current  purchases,  the effect of which  increased  net income by $116,
$125, and $102, respectively.

C. PROPERTY, BUILDINGS AND EQUIPMENT

      Property, buildings and equipment consists of:
                                                     Feb. 2,     Jan. 28,
                                                      1997          1996
                                                    --------     --------
      Land and land improvements .................  $  4,013     $  3,943
      Buildings and building improvements ........    22,076       21,578
        Store, warehouse and office equipment ....    59,668       55,638
        Vehicles and aircraft equipment ..........     1,513        1,578
        Leasehold improvements ...................    16,497       15,362
                                                    --------     --------
                                                     103,767       98,099
      Less accumulated depreciation
        and amortization .........................    61,364       53,946
                                                    --------     --------
                                                    $ 42,403     $ 44,153
                                                    ========     ========

D.  OTHER ASSETS

      Other assets consist of:                      Feb. 2,      Jan. 28,
                                                      1997        1996
                                                    --------     --------
      Construction notes receivable .............   $ 10,257     $  2,767
      Unamortized software costs, net ...........      7,541        3,357
      Other                                            1,975        1,107
                                                    --------     --------
                                                    $ 19,773     $  7,231
                                                    ========     ========

E. FINANCING AGREEMENTS

      Effective  March 17, 1997,  the term of the Company's  committed  Loan and
Security  Agreement  (the  Agreement) was extended to March 2000 and the maximum
borrowing limit of the facility was increased to $95,000 from $70,000, which had
been the limit throughout fiscal 1997. Prior to March 17, 1997, borrowings under
the Agreement bore interest at a rate which was 0.75% per annum greater than the
applicable prime rate. Effective March 17, 1997,  borrowings under the Agreement
bear interest at a rate which is tied to the applicable prime rate or the London
Interbank  Offered Rate  (LIBOR),  generally at the  Company's  discretion.  The
amounts the Company is permitted to borrow under the Agreement are determined by
a formula based upon the amount of the Company's eligible inventory from time to
time. Such borrowings of the Company under the Agreement are secured by security
interests insubstantially all of the current assets (including inventory) of the
Company and by liens on certain real estate  interests and other property of the
Company.  Pamida Holdings  Corporation and two  subsidiaries of the Company have
guaranteed  payment  and  performance  of the  Company's  obligations  under the
Agreement and have pledged some or all of their respective assets, including the
stock of the Company owned by Holdings, to secure such guarantees.

      The  Agreement  contains   provisions  imposing  operating  and  financial
restrictions  on the Company.  Certain  provisions of the Agreement  require the
maintenance of specified  amounts of tangible net worth (as defined) and working
capital (as defined) and the  achievement of specified  minimum  amounts of cash
flow (as defined).  Other restrictions in the Agreement and those provided under
the Indenture relating to the Senior Subordinated Notes will affect, among other
things,  the  ability  of the  Company  to incur  additional  indebtedness,  pay
dividends,  repay indebtedness prior to its stated maturity, create liens, enter
into  leases,  sell assets or engage in mergers or  acquisitions,  make  capital
expenditures and make investments.

      The maximum  amount of borrowings  under the Agreement  during fiscal 1997
and 1996 was $69,256 and $63,884,  respectively. The weighted average amounts of
borrowings  under  the  Agreement  for  fiscal  1997 and 1996 were  $43,002  and
$35,544,  respectively;  and the weighted  average interest rates were 10.0% and
10.4%, respectively.

      Long-term debt consists of:`                    Feb. 2,      Jan. 28,
                                                        1997         1996
                                                      --------     --------
Senior Subordinated Notes, 11.75%,
  due March 2003 ..................................   $140,000     $140,000
Industrial development bonds, 8.5%,
  due in monthly installments through 2005 ........        411        1,745
                                                      --------     --------
                                                       140,411      141,745
Less current maturities ...........................         47        1,334
                                                      --------     --------
                                                      $140,364     $140,411
                                                      ========     ========

      As of  February 2, 1997,  the fair value of  long-term  debt was  $125,364
compared to its recorded value of $140,364. The fair value of long-term debt was
estimated  based on quoted  market values for the same or similar debt issues or
rates currently available for debt with similar terms. The aggregate  maturities
of long-term  debt in each of the next five fiscal years are as follows:  1998 -
$47; 1999 - $47; 2000 - $47; 2001 - $47; and 2002 - $47.

      The Senior Subordinated Notes are unsecured and are subordinate borrowings
under the Agreement.  Presently,  under the most restrictive debt covenants, the
Company is not permitted to pay dividends on its common stock.

F.   INCOME TAXES

Components of the income tax provision (benefit) are as follows:
                                                      Years Ended
                                            --------------------------------
                                            Feb. 2,     Jan. 28,    Jan. 29,
                                              1997        1996        1995
                                            --------    --------    --------
Current:
  Federal ...............................   $ (3,436)   $   (212)   $  5,121
  State .................................        131         (23)      1,216
                                            --------    --------    --------
                                              (3,305)       (235)      6,337
                                            --------    --------    --------
Deferred:
  Federal ...............................      3,189      (5,865)       (679)
  State .................................        116        (782)       (876)
                                            --------    --------    --------
                                               3,305      (6,647)     (1,555)
                                            --------    --------    --------
Total (benefit) provision ...............   $     --    $ (6,412)   $  4,782
                                            ========    ========    ========

     The  differences  between  the  U.S.  Federal  statutory  tax  rate and the
Company's effective tax rate are as follows:

                                                       Years Ended
                                           --------------------------------
                                            Feb. 2,     Jan. 28,   Jan. 29,
                                             1997        1996        1995
                                           --------    --------    --------
Statutory rate .........................       34.0%     (34.0)%       34.2%
State income tax effect ................        4.4       (1.2)         4.8
Amortization of the excess of cost
  over net assets acquired .............         --       24.8          7.9
Valuation allowance ....................      (39.5)       3.8          0.1
Other ..................................        1.1        0.1          1.2
                                           --------    --------    --------
                                                0.0%      (6.5)%       48.2%
                                           ========    ========    ========

           Significant   temporary  differences  between  reported  and  taxable
earnings that give rise to deferred tax assets and liabilities were as follows:

                                                      Feb. 2,     Jan. 28,
                                                        1997        1996
                                                      --------    --------
Net current deferred tax liabilities:
  Inventories................ .....................   $ 15,302    $ 13,681
  Valuation allowance..............................         --       3,869
  Prepaid insurance................................        210         514
  Other............................................        453         366
  Supplier allowances..............................        (41)         --
  Post employment health costs.....................       (189)       (237)
  Accrued expenses.................................       (941)     (1,300)
  Store closing costs..............................     (2,570)     (7,159)

  Net current deferred tax liabilities.............     12,224       9,734
                                                      --------    --------
Net long-term deferred tax liabilities:
  Property, buildings and equipment................      2,862       3,109
  Other............................................      1,436         438
  Valuation allowance..............................      2,410           5
  Capital loss carryforward........................         --          (5)
  Capital leases...................................     (3,089)     (2,602)
  Tax benefit carryforward.........................     (1,859)         --
                                                      --------    --------
    Net long-term deferred tax liabilities ........      1,760         945
                                                      --------    --------
Net total deferred tax liabilities................    $ 13,984    $ 10,679
                                                      ========    ========

      Net long-term deferred tax liabilities are classified with other long-term
liabilities in the consolidated balance sheets of the Company. As of February 2,
1997 the Company had tax credit  carryforwards  totaling  $1,973 which expire in
2006 through 2011.

G. LEASES

      The majority of store  facilities are leased under  noncancelable  leases.
Substantially  all of the leases are net leases  which  require  the  payment of
property taxes,  insurance and maintenance costs in addition to rental payments.
Certain leases provide for additional rentals based on a percentage of sales and
have renewal options for one or more periods  totaling from one to twenty years.
Leases have been  categorized as capital or operating  leases in conformity with
the  definition  in  Statement  of  Financial   Accounting   Standards  No.  13,
"Accounting for Leases".

      At February 2, 1997 the future  minimum lease  payments  under capital and
operating leases with rental terms of more than one year amounted to:

   Fiscal Year Ending                         Capital     Operating
                                                Leases      Leases
                                              ---------------------
 1998 ......................................  $  5,802    $ 10,010
 1999 ......................................     5,659       8,800
 2000 ......................................     5,442       6,879
 2001 ......................................     5,352       5,639
 2002 ......................................     5,267       5,103
 Later years ...............................    41,384      46,069
                                              --------    --------
 Total minimum obligations .................    68,906    $ 82,500
 Less amount representing interest .........    33,126    ========
                                              --------
 Present value of net minimum lease payments    35,780
 Less current portion ......................     1,781
                                              --------
 Long-term obligations .....................  $ 33,999
                                              ========

      The  minimum  rentals  under  operating  leases  have not been  reduced by
minimum  sublease  rentals  of  $191  due  in  the  future  under  noncancelable
subleases.

      Total rental expense related to all operating leases (including those with
terms less than one year) is as follows:

                                           Years Ended
                                   -----------------------------
                                    Feb. 2,   Jan. 28,  Jan. 29,
                                      1997      1996     1995
                                    -------   -------   -------
     Minimum rentals ............   $10,938   $11,715   $ 9,585
     Contingent rentals .........       258       399       477
     Less sublease rentals ......      (735)     (852)     (918)
                                    -------   -------   -------
                                    $10,461   $11,262   $ 9,144
                                    =======   =======   =======

H. SAVINGS AND OTHER POSTEMPLOYMENT BENEFIT PLANS

      The Company has adopted a 401(k)  savings  plan that covers all  employees
who are 21  years of age with one or more  years of  service.  Participants  can
contribute  from  1% to 15% of  their  pre-tax  compensation.  The  Company  has
currently  elected to match 50% of the  participant's  contribution  up to 5% of
compensation.  The Company's savings plan contribution expenses for fiscal years
1997, 1996, and 1995 were $770, $749, and $716, respectively.

      Prior to  December  1993,  the  Company  had agreed to continue to provide
health  insurance  coverage and pay a portion of the health  insurance  premiums
until age 65 for  individuals  who  retire if the  individual  was  eligible  to
participate  in the  plan,  had  attained  age  55,  had  completed  ten or more
consecutive  years of service and elected to continue on the Company  plan.  The
plan is  unfunded,  and the Company had the right to modify or  terminate  these
benefits.  In December  1993,  the Company  amended the Plan to no longer  offer
postretirement health benefits for employees retiring after February 1, 1994.

      The components of periodic expense for  postretirement  benefits in fiscal
1997, 1996 and 1995 were as follows:
                                             Feb. 2,    Jan. 28,   Jan. 29,
                                              1997        1996       1995
                                             --------   --------   --------
Annual postretirement benefit expense:
  Interest cost ............................       16         32         42
Amortization of unrecognized net obligations      (44)        (6)        --
                                             --------   --------   --------
Annual postretirement benefit expense ...... $    (28)  $     26   $     42
                                             ========   ========   ========

      The accumulated postretirement benefit obligation consists of:

                                                Feb. 2,    Jan. 28,
                                                  1997       1996
                                                --------   --------
Accumulated postretirement benefit obligation   $    194   $    395
Unrecognized gain.............................       299        223
                                                --------   --------
Accrued expense...............................  $    493   $    618
                                                ========   ========

      A 5% and a 10%  increase in the cost of covered  health care  benefits was
assumed  for  fiscal  1997  and  1996,  respectively.  The rate of 5% used as of
February 2, 1997 is assumed to remain level after  fiscal  1997.  At January 28,
1996, the 10% was assumed to decrease  incrementally  to 5% after five years and
remain level  thereafter.  Assuming a 1% increase in the health care trend rate,
the annual postretirement  benefit expense would remain the same for fiscal 1997
and increase by $1 for fiscal 1996, and the unfunded accumulated  postretirement
benefit  obligation  would  increase  by $4 and $13 for  fiscal  1997 and  1996,
respectively.  The  weighted  average  discount  rate  used in  determining  the
accumulated  postretirement benefit obligation was 7.0% for both fiscal 1997 and
1996.

I.  COMMITMENTS AND CONTINGENCIES

      The Company has employment  agreements  with three key executive  officers
which  expire in 2000 and 2001.  In addition to a base  salary,  the  agreements
provide  for a  bonus  to be paid  if  certain  Company  performance  goals  are
achieved.  Also,  in March 1997,  the Board of Directors of Holdings  approved a
long-term  incentive  compensation  program  in order to  enhance  retention  of
certain key members of  management.  Payout is tied to continued  employment and
future appreciation of Holding's common stock price.

      During fiscal 1996,  the Company paid $967 to Holdings as a  reimbursement
for certain tax benefits derived by the Company. Such remittance, along with $18
from the exercise of certain  Holdings  stock  options,  was used by Holdings to
redeem  Subordinated  Promissory  Notes,  to repay to the  Company  intercompany
balances  totaling  $29,  and to pay  quarterly  dividends  on  preferred  stock
totaling $315.

      In June 1994, the Company paid $1,316 to Holdings as a  reimbursement  for
certain  tax  benefits  derived  by the  Company.  Such  remittance  was used by
Holdings  to make a principal  payment on its  outstanding  promissory  notes of
$1,029 and to repay the Company certain intercompany advances aggregating $287.

      In  connection  with the  Company's  self  insured  retention  of worker's
compensation  liabilities and future rental payments on a warehouse, on February
2,  1997,  the  Company  had  standby  letters  of credit  outstanding  totaling
approximately $1,188.

J.  IMPAIRMENT OF LONG-LIVED ASSETS RECORDED IN FISCAL 1996

      During  fiscal  1996,  weak trends in the retail  industry  combined  with
increasing competition lowered the operating results of the Company.

      Therefore,  during the fourth quarter of fiscal 1996,  management reviewed
its expectations for near- and long-term  performance of the Company and revised
its earnings  projections to reflect developing and projected trends,  primarily
in comparable-store-sales growth, gross margins, operating expenses and interest
expenses.  Consequently,  the recoverability of the Company's  long-lived assets
was also reassessed.

      In the fourth  quarter of fiscal 1996,  the Company  adopted  Statement of
Financial  Accounting  Standards  No.  121  "Accounting  For the  Impairment  of
Long-Lived  Assets and  Long-Lived  Assets to Be Disposed  Of" (SFAS 121).  This
financial accounting standard requires the Company to perform an analysis of the
recoverability of the net book value of long-lived  assets. The Company analyzed
cash flows on an individual store basis to assess  recoverability of store level
long-lived assets including allocated goodwill.

      As a result of this analysis,  impairment was indicated at certain stores,
and a noncash pre-tax charge was recorded as illustrated in the table below. The
impairment  losses  were  based  on fair  value  which  was  determined  through
discounted cash flows for the particular  stores  utilizing a rate  commensurate
with the associated  risks. The effect of this accounting change was to increase
the net loss for the year by $24,693.

      The  Company  also  analyzed  the  value  of its  remaining  goodwill  and
favorable  leasehold  interests  not  impaired  under the  store-level  SFAS 121
analysis using its historical  method under Accounting  Principles Board Opinion
No. 17 (APB 17) and determined  that such remaining  amounts also were impaired.
For this  analysis the value of the goodwill and favorable  leasehold  interests
was  determined  by  projecting  aggregate net income and adjusting it by adding
back amortization of intangible  assets.  With respect to the projections of net
income used to evaluate  intangible assets  impairment,  management made several
assumptions  in  projecting  their  best  estimate  of  the  results  of  future
operations of the Company.  The most  significant  assumptions were an estimated
remaining  useful life of goodwill of fifteen  years,  modest annual  comparable
store sales growth,  gross margin rates  consistent with those  experienced over
the  past  fiscal  year in the  stores  not  being  closed,  an  annual  expense
escalation  consistent with recent inflation trends and the ability to refinance
debt maturities as they come due.

      These assumptions resulted in aggregate  undiscounted  adjusted net income
of Holdings for the fifteen-year  forecast period of approximately $5,186, which
reflects aggregate pre-tax interest expense of approximately $398,000 payable in
cash and, at the Holdings level,  $86,000 payable "in kind" (PIK). The $5,186 of
aggregate  adjusted  net  income  for  the  fifteen-year  forecast  period  also
reflected  projected adjusted net losses for Holdings for fiscal 1997 of $4,522,
which included cash interest expense of $26,242 and PIK interest of $4,453,  and
for fiscal 1998 of $2,863,  which included cash interest  expense of $26,581 and
PIK interest of $5,121. For fiscal 1999,  Holdings projected adjusted net income
of  approximately  $967,  which included cash interest  expense of approximately
$26,581 and PIK interest of $5,889. Due to the uncertainty of projections beyond
1999,  this level of adjusted net income was assumed to continue for each of the
remaining fiscal years in the projection  period. As a result of this evaluation
in fiscal 1996,  management  concluded that the remaining goodwill and favorable
leasehold interests were fully impaired.

      Pre-Tax  Components  of  Long-Lived  Asset  Write-Off  As Reflected in the
Statement of Operations for the year ended January 28, 1996:

                                         SFAS       APB
                                          121       17       Total
                                       -------   -------   -------
Goodwill ...........................   $20,607   $49,406   $70,013
Favorable leasehold interests ......     4,245     1,917     6,162
Property, buildings and equipment ..     2,376        --     2,376
                                       -------   -------   -------
Total ..............................   $27,228   $51,323   $78,551
                                       =======   =======   =======

      The  goodwill  was  originally  recorded in July 1986 when The Company was
acquired  by  Pamida  Holdings  Corporation  through  a  leveraged  buy-out  and
represented  the  excess of the  purchase  price  over the fair value of the net
assets  acquired.  Goodwill had been amortized on a  straight-line  basis over a
forty-year  period but, due to the trends cited above,  its estimated  remaining
useful life was adjusted to fifteen  years  during the fourth  quarter of fiscal
1996.

K.  STORE CLOSINGS IN FISCAL 1996

      As discussed in Note J above, the Company's  operating  performance during
fiscal  1996  was  below  plan.  Management's  analysis  of  individual  stores'
operations and cash flows resulted in the  identification of forty  unprofitable
or  competitive  market  stores  which did not fit the  Company's  niche  market
strategy.  Consequently,  a charge was recorded at January 28, 1996 as indicated
below to cover the costs necessary to close these stores.  The Company  received
positive  net cash flow from closing the stores due to cash  generated  from the
disposition  of related  inventories.  The amounts the Company  will  ultimately
realize from the disposal of assets or pay on the resolution of liabilities  may
differ from the estimated  amounts  utilized in arriving at the income statement
effect.

                                                          Income
                                                         Statement
                                                          Effect
Pre-Tax Components of fiscal 1996 Store Closing Costs:   ---------
  Real estate exit costs and write-off of property,
    buildings, and equipment .........................   $11,455
  Inventory liquidation ..............................     9,080
  Professional charges ...............................       314
  Severance and other costs and fees .................       548
                                                         -------
  Totals .............................................   $21,397
                                                         =======

      The store closing reserve balance as of January 28, 1996 included  amounts
related to real estate, inventory, severance,  professional fees and other costs
of closing the forty stores. The liquidation of the closing stores inventory was
completed in the second quarter of fiscal 1997. All known ancillary costs of the
store closings have been paid except those related to the remaining real estate.
During fiscal 1997,  the Company  negotiated  settlements on twenty closed store
properties which had been leased,  two which have been subleased,  and sold four
closed  store  properties  which had been owned.  As of  February  2, 1997,  the
Company remains liable for lease  obligations on twelve closed store  properties
and owns four  closed  store  properties.  The  Company  anticipates  that final
disposition of the remaining  obligations  and  properties  will be completed in
fiscal  1999.  There were no  adjustments  made during  fiscal 1997 to the store
closing  reserve  other  than cash  inflows  and  outflows  related to the store
closings.


The store closing reserve is presented in the balance sheets as follows:

                                                 Feb. 2,   Jan. 28,
                                                  1997      1996
                                                 -------   -------
Store closing reserve (short-term) ...........   $ 4,521   $ 7,818
Amount included in other long-term liabilities     2,190     2,619
                                                 -------   -------
Total ........................................   $ 6,711   $10,437
                                                 =======   =======

L.  SUPPLEMENTAL FINANCIAL INFORMATION - CAPITALIZATION OF PAMIDA
      HOLDINGS CORPORATION

The capitalization of Pamida Holdings Corporation is as follows:

                                                        1997        1996
Long-term debt:                                       --------    --------
  Senior promissory notes, 15.5%, due in 2003,
    interest paid in kind quarterly, unsecured ....   $  4,926    $  4,231
  Subordinated promissory notes, 16%, due in 2003,
    interest paid in kind quarterly, unsecured ....     13,454      11,500
  Junior subordinated promissory notes, 16.25%,
    net of unamortized discount of $878 and $1,038,
    due in 2003, interest paid in kind quarterly,
    unsecured .....................................      9,256       7,604
                                                      --------    --------
                                                        27,636      23,335
                                                      --------    --------
Preferred stock subject to mandatory redemption:
  Senior cumulative preferred stock, 16.25%,
    $1 par value; 514 shares authorized,
    issued and outstanding ........................        514         514
  Junior cumulative preferred stock, 14.25%, $1
    par value, 6,986 shares authorized; 1,627
    shares issued and outstanding; redemption
    amount of $1,627 less unamortized discount ....      1,361       1,312
                                                      --------    --------
                                                         1,875       1,826
                                                      --------    --------
Common stockholders' equity:
  Common stock, $.01 par value; 10,000,000
    shares authorized; 5,004,942 shares issued
    and outstanding in both years .................         50          50
  Additional paid-in capital ......................        968         968
  Retained deficit ................................    (88,321)    (87,134)
                                                      --------    --------
                                                       (87,303)    (86,116)
                                                      --------    --------
     Total capitalization .........................   $(57,792)   $(60,955)
                                                      ========    ========





           The  promissory  notes were  amended  effective  December  1, 1992 to
provide that until the obligations of Holdings and the Company under the certain
credit agreement have been paid in full the quarterly  interest  payments on the
notes will be paid in kind by increasing  the  principal  amount of each note on
the  applicable  quarterly  payment date by the amount of accrued  interest then
being paid in kind.  Interest on the notes paid in kind accrues at a rate which,
in each case, is two percentage  points higher than the applicable cash interest
rate.

        Both series of preferred stock provide for mandatory  redemption in 2001
at a price per share not to exceed  the  liquidation  value  which is $1,000 per
share. Subject to certain loan restrictions,  there are also optional redemption
provisions  available at the discretion of Holdings.  The original fair value of
the junior  cumulative  preferred stock is less than the redemption value and is
therefore being increased by periodic  accretions of the difference between fair
value and  redemption  value.  Both series of preferred  stock are nonvoting and
call for payment of dividends on a quarterly  basis.  Any unpaid  dividends  are
added to the liquidation value until paid. Certain limitations on the payment of
dividends are discussed in Note J.



M.   QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

           The following is a summary of the quarterly results of operations for
the years ended February 2, 1997 and January 28, 1996:
<TABLE>
<CAPTION>

                          April 28,     July 28,    October 27,   February 2,
Fiscal 1997                 1996         1996           1996          1997         Year
                        -----------   -----------   -----------   -----------   -----------
<S>                     <C>           <C>           <C>           <C>           <C>
Sales                   $   131,786   $   155,817   $   151,980   $   193,606   $   633,189

Gross profit            $    31,575   $    37,096   $    36,446   $    48,973   $   154,090

Net (loss) income       $    (3,711)  $      (215)  $     1,313   $     6,309   $     3,696


                         April 30,     July 30,     October 29,   January 28,
Fiscal 1996                1995          1995          1995          1996          Year
                        -----------   -----------   -----------   -----------   -----------
Sales                   $   153,961   $   186,953   $   176,206   $   219,195   $   736,315

Gross profit            $    36,813   $    44,638   $    42,802   $    53,435   $   177,688

Net (loss) income       $    (2,037)  $       642   $        86   $   (91,218)  $   (92,527)
</TABLE>

           Fourth quarter fiscal 1997 net income was  unfavorably  impacted by a
LIFO  provision  of $424 while the  fourth  quarter  fiscal  1996 net income was
favorably impacted by a LIFO benefit of $1,335.

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

      The information  required by this item has been previously reported in the
Form 8-K Current Report of the Company dated October 16, 1996.

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

     The directors of the Company are Steven S. Fishman,  Frank A. Washburn, and
George R. Mihalko. The term of office of the directors of the Company is for one
year and until their  respective  successors  are elected.  Messrs.  Fishman and
Washburn have been  directors of the Company since 1993.  Mr. Mihalko has been a
director of the Company since May 1996. Messrs.  Fishman,  Washburn, and Mihalko
receive no  compensation  other than their regular  compensation as officers and
employees of the Company for serving as directors of the Company.

      Set forth below are the names,  ages and positions with the Company of the
directors and executive officers of the Company:

      NAME                   AGE                 POSITION
      ----                   ---                 --------
Steven S. Fishman            46         Chairman of the Board, Chief
                                        Executive Officer, President
                                        and Director

Frank A. Washburn            48         Executive Vice President-Chief
                                        Operating Officer and Director

George R. Mihalko            42         Senior Vice President, Chief
                                        Financial Officer, Treasurer
                                        and Director

Stephen D. Robinson          42         Senior Vice President-General
                                        Merchandise Manager (Hardlines)

Donald Hendricksen           46         Senior Vice President-Store
                                        Operations

Paul L. Knutson              39         Senior Vice President -
                                        Human Resources

Kurt Streitz                 48         Senior Vice President -
                                        Chief Information Officer

     Steven S. Fishman has served as Chief  Executive  Officer and  President of
the Company  since April 1993 and as Chairman of the Board of the Company  since
August 1993.  From 1988 to March 1993, Mr. Fishman was employed by Caldor,  Inc.
as Senior Vice President and General Merchandise Manager-Homelines.

     Frank A.  Washburn  has served as Chief  Operating  Officer of the  Company
since March 6, 1997,  and Executive Vice  President-Corporate  Operations of the
Company since February 1995, having previously served as Senior Vice President -
Human Resources, Real Estate and Store Development of the Company since 1993 and
as Vice President - Human Resources of the Company from 1987 to 1993. Mr.
Washburn joined the Company's predecessor in 1965.

     George R.  Mihalko has served as Senior  Vice  President,  Chief  Financial
Officer and Treasurer of the Company since September 1995. From February 1993 to
September  1995,  Mr.  Mihalko  was  employed  by Pier I Imports,  Inc.  as Vice
President  and  Treasurer.  From July 1990 to  February  1993,  Mr.  Mihalko was
employed by Burlington Northern Railroad as Assistant Treasurer.

     Stephen D. Robinson has served as Senior Vice President-General Merchandise
Manager-Hardlines  of the Company since he joined the Company in September 1993.
From February 1992 to September  1993, Mr.  Robinson served as Vice President of
Sales and Marketing for Benchmark Home  Products;  from January 1991 to February
1992, Mr.  Robinson was employed by Caldor,  Inc. as an Operating Vice President
and Divisional Merchandise Manager.

     Donald Hendricksen has served as Senior Vice President-Store  Operations of
the Company  since  January 1996.  From 1986 to January  1996,  Mr.  Hendricksen
served as a Vice  President and Divisional  Merchandise  Manager of the Company.
Mr. Hendricksen joined the Company's predecessor in 1969.

     Paul L. Knutson has served as Senior Vice President - Human Resources since
March 6,  1997.  From July 1994 to March 6,  1997,  Mr.  Knutson  served as Vice
President - Human Resources of the Company. Mr. Knutson was Manager of Benefits,
Compensation  and  Human  Resources  Information  Services  at  Land's  End from
February 1992 to July 1994.  Mr Knutson  served as Manager of  Compensation  and
Benefits at Pamida before February 1992. He joined the Company in 1983.

     Kurt  Streitz  has  served as Senior  Vice  President  - Chief  Information
Officer  of  the  Company  since March 6,  1997.  Mr.  Streitz  was  Principal -
Organizational and Technology  Transformation of Telluride Consulting Group from
1993 to 1995.  He  served  as Vice  President  of  Operational  Development  and
Information Services at Arvida/JMB Partners from 1991 to 1993.

      All executive  officers of the Company may be removed from their positions
as such officers at any time by the board of directors of the Company.  However,
Messrs.  Fishman,  Washburn  and Mihalko  have  employment  agreements  with the
Company which provide for the  continuation of their employment with the Company
(see Item 11).

ITEM 11.  EXECUTIVE COMPENSATION.

      ANNUAL EXECUTIVE COMPENSATION.

     The following table shows the annual  compensation  paid by the Company for
services  rendered  during the fiscal years ended February 2, 1997,  January 28,
1996 and January 29, 1995 to the Chief  Executive  Officer of the Company and to
certain other executive officers of the Company:

<TABLE>
<CAPTION>

                COMPENSATION OF DIRECTORS AND EXECUTIVE OFFICERS
                           SUMMARY COMPENSATION TABLE

                                                                             Long-Term
                                                                           Compensation
                                           Annual Compensation                Awards
                           ----------------------------------------------- -------------
Name and                                                        Other      Stock Options
Principal                 Fiscal                                Annual      (Number of        All Other
Position                   Year      Salary       Bonus       Compensation    Shares)       Compensation (1)

<S>                        <C>      <C>          <C>            <C>             <C>                <C>
Steven S. Fishman,         1997     $506,973     $     --       $      --       25,800             $34,427
Chairman of the            1996     $444,088     $     --       $      --        2,778             $24,310
Board, President,          1995     $419,135     $239,787       $      --       75,000             $ 3,700
and Chief Executive
Officer

Frank A. Washburn,         1997     $223,127     $     --       $      --        13,000             $16,013
Executive Vice             1996     $194,281     $ 25,000       $      --        14,667             $12,877
President, Chief           1995     $134,819     $ 31,468       $      --             -             $ 3,369
Operating Officer

George R. Mihalko,         1997     $182,935     $ 15,000       $      --         6,500             $11,515
Senior Vice                1996     $ 58,385     $ 35,000       $  29,836 (3)    10,000             $ 2,856
President and
Chief Financial
Officer (2)

Stephen D. Robinson,       1997     $199,858     $ 20,000       $      --         6,500             $15,268
Senior Vice                1996     $182,358     $ 15,000       $      --        14,667             $12,071
President-General          1995     $172,896     $ 39,335       $      --            --             $ 1,010
Merchandise Manager

Donald Hendricksen,        1997     $149,281     $ 25,000       $      --         6,500              $ 7,564
Senior Vice                1996     $118,358     $     --       $      --           417              $ 8,122
President-Store
Operations (4)
</TABLE>

- ----------------------
(1)  All Other  Compensation  for fiscal 1997 consists of  contributions  by the
     Company to its 401(k) plan and 1995 Deferred  Compensation Plan ($3,750 and
     $30,677 for Mr. Fishman,  $3,123 and $12,890 for Mr.  Washburn,  $1,212 and
     $10,303 for Mr. Mihalko,  $3,692 and $11,576 for Mr.  Robinson,  and $3,731
     and $3,833 for Mr. Hendricksen).  The Company's Deferred  Compensation Plan
     provides for elective salary  deferrals by  participants  (not less than 2%
     and not more than 10% of base salary);  the Company matches a participant's
     deferral  quarterly  up to 5% of base  salary and  credits a  participant's
     deferral  account  quarterly with an interest  equivalent at the rate of 7%
     per annum.
(2)  Mr. Mihalko became an executive  officer of the Company in September  1995.
     Prior to that time he was not employed by the Company.
(3)  $16,849 of this amount was a sign-on bonus in connection with Mr. Mihalko's
     initial  employment  by  the  Company,  and  $11,873  of  this  amount  was
     reimbursement of various moving and relocation expenses.
(4)  Mr. Hendricksen became an executive officer of the Company in January 1996.
     Information  concerning  his prior  employment by the Company  appears on a
     previous page of this Form 10-K.
- ----------------------


<TABLE>
<CAPTION>

                        OPTION GRANTS IN LAST FISCAL YEAR
                                                                                   Potential
                                                                               Realizable Value at
                                                                                 Assumed Annual
                                                                               Rates of Stock Price
                                                                                  Appreciation
                           Individual Grants (1)                                for Option Term  (2)
- --------------------------------------------------------------------------     ---------------------
                                      % of Total
                                       Options
                           Options    Granted to
                           Granted    Employees     Exercise
                         (Number of   in Fiscal       Price     Expiration
      Name                Shares)       Year         ($/Sh)        Date           5%         10%
- -------------------      ----------   ----------    --------    ----------     -------     -------
<S>                      <C>             <C>        <C>          <C>           <C>         <C>
Steven S. Fishman        12,000 (3)      13.8%      $2.7813      02-28-06      $20,990     $53,192
Steven S. Fishman        13,800 (4)      15.9%      $1.9375      12-11-06      $16,815     $42,613
Frank A. Washburn         6,000 (3)       6.9%      $2.7813      02-28-06      $10,495     $26,596
Frank A. Washburn         7,000 (4)       8.1%      $1.9375      12-11-06      $ 8,529     $21,615
George R. Mihalko         3,000 (3)       3.5%      $2.7813      02-28-06      $ 5,247     $13,298
George R. Mihalko         3,500 (4)       4.0%      $1.9375      12-11-06      $ 4,265     $10,808
Stephen D. Robinson       3,000 (3)       3.5%      $2.7813      02-28-06      $ 5,247     $13,298
Stephen D. Robinson       3,500 (4)       4.0%      $1.9375      12-11-06      $ 4,265     $10,808
Donald Hendricksen        3,000 (3)       3.5%      $2.7813      02-28-06      $ 5,247     $13,298
Donald Hendricksen        3,500 (4)       4.0%      $1.9375      12-11-06      $ 4,265     $10,808
</TABLE>


(1)  The  options  granted  during  fiscal  1997 were  granted  under the Pamida
     Holdings  Corporation  1992  Stock  Option  Plan (the  "Plan") by the Stock
     Option Committee of the Board of Directors of Holdings. Such options relate
     to shares of the Common Stock of Holdings,  were granted at prices equal to
     the average of the high and low prices of such Common Stock on the American
     Stock Exchange on the dates of the grants, and are intended to be incentive
     stock  options for federal  income tax purposes to the extent  permitted by
     the Internal Revenue Code of 1986.
(2)  The  calculations are made at the 5% and 10% rates prescribed by Securities
     and  Exchange  Commission  regulation  and are  not  intended  to  forecast
     possible  future  appreciation  of  the  Common  Stock  of  Holdings.   The
     calculations  assume the  indicated  annual  rates of  appreciation  of the
     exercise  price for ten years on a  compounded  basis for all of the shares
     covered by the option, minus the aggregate exercise price.
(3)  These  options  become  exercisable  in  five  equal  annual   installments
     beginning  February  28,  1997,  subject  to the  terms of the Plan and the
     applicable stock option agreement.
(4)  These  options  become  exercisable  in  five  equal  annual   installments
     beginning  December  11,  1997,  subject  to the  terms of the Plan and the
     applicable stock option agreement.
- -------------------


      AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR AND FISCAL-YEAR-END
        OPTION VALUES
<TABLE>
<CAPTION>

                                                                Number of
                                                                 Shares            Value of
                                                                Underlying        Unexercised
                                                                Unexercised      In-the-Money
                                                                 Options at       Options at
                                                                02-02-97 (1)      02-02-97 (2)
                              Number of
                           Shares Acquired         Value        Exercisable/      Exercisable/
      Name                   on Exercise        Realized       Unexercisable(2)   Unexercisable
<S>                               <C>                <C>             <C>             <C>
Steven S. Fishman                 --                 --              92,122              --
                                                                     68,400          $4,313
Frank A. Washburn                 --                 --               9,133              --
                                                                     20,200          $2,188
George R. Mihalko                 --                 --               2,600              --
                                                                     13,900          $1,094
Stephen D. Robinson               --                 --               8,533              --
                                                                     14,300          $1,094
Donald Hendricksen                --                 --               2,058              --
                                                                      5,900          $1,094
</TABLE>

(1)  All  options  relate to shares of the  Common  Stock of  Holdings  and were
     granted under the Pamida Holdings Corporation 1992 Stock Option Plan.
(2)  Based  upon the  $2.25  market  value  of the  underlying  Common  Stock of
     Holdings  on January  31,  1997,  the last day of the fiscal  year on which
     trading in the Common Stock of Holdings occurred, minus the option exercise
     price for the shares covered by the option.

      EMPLOYMENT AND OTHER AGREEMENTS.

      Mr.  Fishman  was  employed  by the  Company  as its  President  and Chief
Executive Officer, effective April 19, 1993, pursuant to an employment agreement
having a three-year  term ending on April 18, 1996. On September  22, 1995,  the
Company and Holdings  entered into a new  employment  agreement with Mr. Fishman
which  superseded  the 1993  agreement  except as  otherwise  described  in this
paragraph.  The term of the 1995  agreement  extends  through  April  18,  2001.
Through April 18, 1996,  Mr. Fishman was entitled to receive a base salary at an
annual  rate of  $450,000  (the rate for such  period  provided  for in the 1993
agreement);  thereafter,  Mr. Fishman is entitled to receive a base salary at an
annual  rate of not  less  than  $500,000  for the  remaining  term of the  1995
agreement.  Mr.  Fishman was entitled to receive an  incentive  bonus for fiscal
1997 under the 1995  agreement  if a specified  minimum  earnings  test was met;
however,  such test was not met, and Mr. Fishman received no incentive bonus for
fiscal 1997. The 1995 agreement  requires the Board of Directors of Holdings and
Mr. Fishman to agree  periodically upon incentive bonus programs for Mr. Fishman
for fiscal 1998 through 2001. Mr.  Fishman's fiscal 1998 incentive bonus program
provides for a potential incentive bonus based upon the financial performance of
Holdings and its  subsidiaries on a consolidated  basis and the comparable store
sales  performance  of the  Company's  stores.  Mr.  Fishman also is entitled to
customary  fringe  benefits  under  the  1995  agreement.  In the  event  of Mr.
Fishman's  death,  his base salary would  continue  for 90 days,  and his estate
would be entitled to a pro rata portion of his incentive  bonus (if any) for the
fiscal year in which his death occurs.  If Mr. Fishman's  employment  terminates
for cause or by reason of his disability for a continuous  period of six months,
then he would be entitled to his base salary to the termination date, a pro rata
portion  of his  incentive  bonus  (if any) for the  fiscal  year in which  such
termination occurs, and (only in the case of his disability) the continuation of
certain  fringe  benefits  until not later than his attainment of age 65. If Mr.
Fishman's  employment is terminated by Holdings or Pamida without cause prior to
a Significant Corporate Event (as defined in the 1995 agreement),  then he would
be entitled to the  continuation of his base salary through April 18, 2001 (less
amounts  which Mr.  Fishman  might  receive from other  employment),  a pro rata
portion  of his  incentive  bonus  (if any) for the  fiscal  year in which  such
termination  occurs,  the  continuation  of certain  fringe  benefits  until the
earlier  of April  18,  2001,  or his  receipt  of such  benefits  from  another
employer,  and the equivalent of certain  deferred  compensation and 401(k) plan
benefits  which Mr.  Fishman would lose as a result of his  termination  without
cause.  If the  termination  without cause occurs after a Significant  Corporate
Event, then Mr. Fishman also would be entitled to receive an incentive bonus for
each of the next two  12-month  periods  (but not beyond  April 18,  2001) in an
amount equal to the average  amount of the  incentive  bonuses (if any) which he
received  for the three  fiscal years prior to the fiscal year during which such
termination  occurs.  Significant  Corporate Events are Holdings' ceasing to own
all of the  capital  stock of the  Company,  the  merger of the  Company  into a
corporation of which Holdings' does not own a majority of the voting shares, the
merger of Holdings  into another  corporation  a majority of whose voting shares
are owned by persons  other than the previous  majority  owners of the Holdings,
the acquisition by a person or group (other than 399 Venture  Partners,  Inc. or
its  affiliates)  of 30% or  more  of  the  voting  shares  of  Holdings,  and a
stockholder  vote to dissolve  the Company or dispose of all of its property and
assets.  The 1995  agreement  also provides  that Mr.  Fishman is entitled to at
least 12 months  advance  notice if  Holdings  and the  Company do not intend to
continue his employment after April 18, 2001, with at least the same base salary
as then in effect and with a substantially  similar  incentive bonus program and
fringe  benefits;  in the absence of such notice  prior to April 18,  2000,  Mr.
Fishman would be entitled to certain  compensation through the end of a 12-month
period beginning when such notice actually is given.

      Mr.  Washburn has an employment  agreement  with Holdings and the Company,
providing for his  employment as Executive  Vice  President and Chief  Operating
Officer, which became effective on March 6, 1997, and has a term of three years.
The  agreement  provides  for a base  salary at an annual  rate of not less than
$275,000 and in other material respects is substantially identical to Mr.
Fishman's 1995 agreement described above.

      Mr.  Mihalko has an  employment  agreement  with Holdings and the Company,
providing  for his  employment  as Senior  Vice  President  and Chief  Financial
Officer, which became effective on March 6, 1997, and has a term of three years.
The  agreement  provides  for a base  salary at an annual  rate of not less than
$210,000.   In  most  other  material  respects,   Mr.  Mihalko's  agreement  is
substantially  similar to Mr. Fishman's 1995 agreement described above; however,
Mr. Mihalko's  agreement does not include  provisions for certain bonus payments
or  certain  continued  salary  payments  and  benefits  in  the  event  of  the
termination  of Mr.  Mihalko's  employment  for  various  reasons  prior  to the
expiration of the three-year term or without at least 12 months' advance notice.

     Pamida has agreements with Messrs.  Robinson and Hendricksen  which provide
in each case that if such person's  employment  is terminated by Pamida  without
cause (as  defined in the  agreement),  then such  person  will be  entitled  to
receive severance pay in an amount equal to his then current annual base salary,
payable  over  the  12-month  period  following  the  termination  and  with any
remaining  payments  reduced  by any wages  earned by him during  such  12-month
period.  If Mr. Fishman is not the Chief Executive Officer of Pamida at the time
of such  termination,  then the severance pay of Mr.  Robinson will be an amount
equal to twice his then current  annual base  salary,  payable over the 24-month
period following the termination and with any remaining  payments reduced by any
wages earned by him during such 24-month period.  Mr. Robinson's  current annual
base salary is $195,000,  and Mr.  Hendricksen's  current  annual base salary is
$145,000.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

      Holdings owns 100% of the  outstanding  capital stock of the Company.  Its
address is the same as that of the Company.


      The  following  table  sets forth  information  as to each class of equity
securities of Holdings beneficially owned as of March 29, 1996, by each director
of  the  Company,  by  certain  executive  officers  of the  Company  and by all
directors and executive officers of the Company as a group:

                                               Number of
                                           Shares of Common     Percent
                                          Stock Beneficially      of
     Beneficial Owner                          Owned (1)         Class
     ------------------                   ------------------    -------
     Steven S. Fishman                        135,622 (2)        2.66%

     Frank A. Washburn                         22,233 (3)        0.44%

     George R. Mihalko                          4,675 (4)        0.09%

     Stephen D. Robinson                       33,177 (5)        0.66%

     Donald Hendricksen                         7,158 (6)        0.14%

     All directors and executive officers
       as a group (5 persons)                 208,865 (7)        4.08%
- ------------------

(1)  Each  person  named in the  table  above  has sole  voting  power  and sole
     investment  power with  respect  to the  shares set forth  after his or her
     name, except for the shares referred to in notes (2) and (4).

(2)  Mr. Fishman disclaims beneficial ownership of 33,500 of these shares, which
     are  held  by him  (15,500)  or his  wife  (18,000)  as  custodian  for his
     children.  Mr.  Fishman has the right to acquire  beneficial  ownership  of
     92,122 of these shares pursuant to currently exercisable options.

(3)  Mr.  Washburn  has the right to acquire  beneficial  ownership  of 9,133 of
     these shares pursuant to currently exercisable options.

(4)  Mr. Mihalko has the right to acquire beneficial ownership of 2,600 of these
     shares pursuant to currently exercisable options.

(5)  Mr.  Robinson  has the right to acquire  beneficial  ownership  of 8,533 of
     these shares pursuant to a currently  exercisable  option.  14,100 of these
     shares are owned  jointly by Mr.  Robinson  and his wife,  who have  shared
     voting and  investment  power with  respect to such  shares.  Mr.  Robinson
     disclaims beneficial ownership of 300 of these shares which are held by him
     as custodian for his son and 1,244 of these shares which are held in an IRA
     account of his wife.

(6)  Mr. Hendricksen has the right to acquire  beneficial  ownership of 2,058 of
     these shares pursuant to currently exercisable options.

(7)  See notes (2) through (6) above.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

      None

                                     PART IV

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

      (a)  The following documents are filed as a part of this report in Item 8:

      1.  FINANCIAL STATEMENTS.

      Pamida, Inc. and Subsidiaries

        -   Independent Auditors' Report

        -   Consolidated  Statements of Operations  for the Years Ended February
            2, 1997, January 28, 1996 and January 29, 1995

        -   Consolidated  Balance  Sheets at February  2, 1997 and  January  28,
            1996

        -   Consolidated Statements of Common Stockholder's Equity for the Years
            Ended February 2, 1997, January 28, 1996 and January 29, 1995

        -   Consolidated  Statements of Cash Flows for the Years Ended  February
            2, 1997, January 28, 1996 and January 29, 1995

        -   Notes to  Consolidated  Financial  Statements  for the  Years  Ended
            February 2, 1997, January 28, 1996 and January 29, 1995

      2.  FINANCIAL STATEMENT SCHEDULES.

            None

     All  schedules  of the  registrant  for  which  provision  is  made  in the
     applicable accounting regulations of the Securities and Exchange Commission
     are not required under the related  instructions,  are inapplicable or have
     been  disclosed  in the Notes to  Consolidated  Financial  Statements  and,
     therefore, have been omitted.

      3.  EXHIBITS.

(2)  3.1   -  Restated Certificate of Incorporation of Pamida, Inc.

(2)  3.2   -  Second Revised By-Laws of Pamida, Inc.

(4)  4.1   -  Indenture  dated  as of  March 15,  1993,  among  Pamida,  Inc. as
                Issuer,  Pamida  Holdings  Corporation  as Guarantor,  and State
                Street  Bank and Trust  Company as Trustee  relating  to 11 3/4%
                Senior Subordinated Notes due 2003 of Pamida, Inc.

(4)  4.2   -  Specimen  form  of 11 3/4% Senior  Subordinated  Note  due 2003 of
                Pamida, Inc.

(3)  10.1  -  Tax-Sharing   Agreement  dated  as  of  February  2,  1992,  among
                Pamida Holdings  Corporation,  Pamida,  Inc.,  Seaway  Importing
                company, and Pamida Transportation Company.

(4)  10.2  -  Loan and  Security  Agreement  dated  March 30, 1993, by and among
                Congress  Financial  Corporation  (Southwest)  and  BA  Business
                Credit,   Inc.  as  Lenders,   Congress  Financial   Corporation
                (Southwest)  as Agent for the  Lenders,  and  Pamida,  Inc.  and
                Seaway Importing Company as Borrowers.

(10) 10.3  -  Amendment  No. 1 to  Loan and  Security  Agreement,  dated January
                28, 1996,  among Pamida,  Inc. and Seaway  Importing  Company as
                Borrowers,  Congress Financial Corporation (Southwest) as Lender
                and Agent and  BankAmerica  Business  Credit as a Lender (amends
                Exhibit 10.2).

(11) 10.4  -  Amendment No. 2 to Loan and Security Agreement, dated  January 28,
                1996,  among  Pamida,  Inc.  and  Seaway  Importing  Company  as
                Borrowers, Congress Financial Corporation (Southwest) as  Lender
                and Agent and  BankAmerica  Business  Credit as a Lender (amends
                Exhibit 10.2).

(12) 10.5  -  Amendment  No. 3 to Loan  and  Security  Agreement  among  Pamida,
                Inc.  and  Seaway  Importing  Company,  as  Borrowers,  Congress
                Financial  Corporation   (Southwest)  and  BankAmerica  Business
                Credit,  Inc., as  Lenders,  and Congress  Financial Corporation
                (Southwest),  as  Agent,  dated   September  16,  1996   (amends
                Exhibit 10.2).

     10.6  -  Amendment  No.  4 to  Loan  and  Security Agreement  among Pamida,
                Inc.  and  Seaway  Importing  Company,  as  Borrowers,  Congress
                Financial  Corporation   (Southwest)  and  BankAmerica  Business
                Credit,  Inc., as  Lenders,  and Congress Financial  Corporation
                (Southwest),  as Agent,  dated  January 31, 1997 (amends Exhibit
                10.2).

     10.7  -  Amendment  No.  5 to  Loan  and  Security  Agreement among Pamida,
                Inc.  and  Seaway   Importing  Company,  as  Borrowers, Congress
                Financial  Corporation   (Southwest)  and  BankAmerica  Business
                Credit,  Inc., as  Lenders,  and Congress Financial  Corporation
                (Southwest), as  Agent,  dated  March 17, 1997  (amends  Exhibit
                10.2).

(6)  10.8  -  Pamida Holdings Corporation 1992 Stock Option Plan.

(5)  10.9  -  Employment  Agreement  dated  April 19, 1993, between Pamida, Inc.
                and Steven S. Fishman.

(8)  10.10 -  Amendment  No. 1 to Employment  Agreement,  dated January 3, 1994,
                between  Pamida,  Inc.  and Steven S.  Fishman  (amends  Exhibit
                10.9).

(9)  10.11 -  Amendment   No. 2 to  Employment   Agreement,  dated  January  23,
                1995,  between  Pamida,  Inc.  and  Steven  S.  Fishman  (amends
                Exhibit 10.9).

(10) 10.12 -  Employment  Agreement  dated   September  22, 1995,  among  Pamida
                Holdings Corporation, Pamida,  Inc. and Steven S. Fishman.

(12) 10.13 -  Amendment  No. 1 to  Employment  Agreement  among  Pamida Holdings
                Corporation,  Pamida, Inc. , and Steven S. Fishman  dated August
                29, 1996 (amends Exhibit 10.12).

     10.14 -  Amendment  No. 2 to  Employment  Agreement  among Pamida  Holdings
                Corporation, Pamida, Inc.,  and  Steven S.  Fishman  dated March
                6, 1997 (amends Exhibit 10.12).

(13) 10.15 -  Retention and Confidentiality  Agreement  dated  August  31, 1993,
                between  Pamida, Inc. and Stephen  Robinson,  Amendment  thereto
                dated   January   1995,  and  Second   Amendment  thereto  dated
                February 21, 1996.

     10.16 -  Severance  Pay,  Confidentiality,  and  Non-Solicitation Agreement
                between  Pamida,  Inc.  and  Donald  Hendricksen  dated April 7,
                1997.

     10.17 -  Employment  Agreement  dated  as of March 6,  1997,  among  Pamida
                Holdings Corporation, Pamida, Inc., and Frank A. Washburn.

     10.18 -  Employment  Agreement  dated  as of March 6,  1997,  among  Pamida
                Holdings Corporation, Pamida, Inc., and George R. Mihalko.

     10.19 -  Long-Term  Incentive  Award Agreement dated  as of  March 6, 1997,
                between Pamida, Inc. and Steven S. Fishman.

     10.20 -  Long-Term  Incentive  Award  Agreement dated as of March 6,  1997,
                between Pamida, Inc., and Frank A. Washburn.

     10.21 -  Long-Term  Incentive  Award  Agreement dated as of March 6,  1997,
                between Pamida, Inc., and George R. Mihalko.

     10.22 -  Long-Term  Incentive  Award  Agreement  dated as of March 6, 1997,
                between Pamida, Inc., and Stephen Robinson.

     10.23 -  Long-Term  Incentive Award  Agreement dated  as of  March 6, 1997,
                between Pamida, Inc., and Donald Hendricksen.

(9)  10.24 -  Pamida, Inc. 1995 Deferred Compensation Plan.

(7)  22.1  -  Subsidiaries of Pamida, Inc.

- -------------------------

(1)  Previously filed as an exhibit to Registration Statement of Pamida Holdings
     Corporation on Form S-1 (Registration No. 33-35324) and incorporated herein
     by this reference.

(2)  Previously filed as an exhibit to Registration Statement of Pamida, Inc. on
     Form S-l  (Registration  No.  33-10980)  and  incorporated  herein  by this
     reference.

(3)  Previously  filed as an exhibit to Registration  Statement of Pamida,  Inc.
     and Pamida Holdings Corporation on Form S-1 (Registration No. 33-57990) and
     incorporated herein by this reference.

(4)  Previously  filed as an  exhibit  to Form 10-Q  Quarterly  Report of Pamida
     Holdings  Corporation  (File No. 1-10619) for the period ended May 2, 1993,
     and incorporated herein by this reference.

(5)  Previously  filed as an  exhibit to Form 10-Q  Quarterly  Report of Pamida,
     Inc.  (File  No.  33-57990)  for the  period  ended  August  1,  1993,  and
     incorporated herein by this reference.

(6)  Previously  filed as an  exhibit  to Form 10-Q  Quarterly  Report of Pamida
     Holdings  Corporation  (File No.  1-10619)  for the period  ended August 1,
     1993, and incorporated herein by this reference.

(7)  Previously filed as an exhibit to Registration Statement of Pamida, Inc. on
     Form S-1  (Registration  No.  33-57990)  and  incorporated  herein  by this
     reference.

(8)  Previously  filed as an exhibit to Form 10-K Annual Report of Pamida,  Inc.
     for the fiscal year ended January 30, 1994, and incorporated herein by this
     reference.

(9)  Previously  filed as an  exhibit  to Form  10-K  Annual  Report  of  Pamida
     Holdings  Corporation  for the fiscal  year ended  January  29,  1995,  and
     incorporated herein by this reference.

(10) Previously  filed as an  exhibit  to Form 10-Q  Quarterly  Report of Pamida
     Holdings   Corporation   for  the  period  ended  October  29,  1995,   and
     incorporated herein by this reference.

(11) Previously  filed as an  exhibit  to Form  10-K  Annual  Report  of  Pamida
     Holdings   Corporation   for  the  period  ended  January  28,  1996,   and
     incorporated herein by this reference.

(12) Previously  filed as an  exhibit  to Form 10-Q  Quarterly  Report of Pamida
     Holdings   Corporation   for  the  period  ended  October  27,  1996,   and
     incorporated herein by this reference.

(13) Previously  filed as an exhibit to Form 10-K Annual Report of Pamida,  Inc.
     for the fiscal year ended January 28, 1996, and incorporated herein by this
     reference.

                                      * * *

(b)  No reports on Form 8-K were filed by the registrant during the last quarter
     of the period covered by this report.

<PAGE>
                                   SIGNATURES

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

Date:  April 15, 1997                   PAMIDA, INC.

                                    By: /S/ STEVEN S. FISHMAN
                                        Steven S. Fishman, Chairman of
                                        the Board, President and Chief
                                        Executive Officer and Director

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



    /S/ STEVEN S. FISHMAN               Chairman of the Board,    April 15, 1997
    Steven S. Fishman                   President, Chief Executive
                                        Officer and Director


    /S/ GEORGE R. MIHALKO               Senior Vice President,    April 15, 1997
    George R. Mihalko                   Chief Financial Officer
                                        Treasurer and Director


    /S/ TODD D. WEYHRICH                Principal Accounting      April 15, 1997
    Todd D. Weyhrich                    Officer


    /S/ FRANK A. WASHBURN               Director                  April 15, 1997
    Frank A. Washburn



                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549
                                    FORM 10-K

              Annual Report Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934

                   For the fiscal year ended February 2, 1997
                         Commission File Number 1-10619

                           PAMIDA HOLDINGS CORPORATION
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                 Delaware                           47-0696125
     (State or other jurisdiction of       (IRS Employer Identification
      incorporation or organization)        Number)

         8800 "F" Street, Omaha, Nebraska                    68127
     (Address of principal executive offices)              (Zip Code)

Registrant's telephone number, including area code: (402) 339-2400

Securities Registered Pursuant to Section 12(b) of the Act:

          Title of Each                   Name of Each Exchange
              Class                        on Which Registered
          -------------                  -----------------------
          Common Stock                   American Stock Exchange

 Securities Registered Pursuant to Section 12(g) of the Act:

                                      NONE

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

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

     The aggregate  market value of the voting stock held by  non-affiliates  of
the  registrant  as of April 15, 1997,  was  $10,899,162  based upon the closing
price for such stock on the American Stock Exchange on such date.

     Indicate  the  number of  shares  outstanding  of each of the  registrant's
classes of common stock, as of the latest practicable date:

                                                 Outstanding at
             Class of Stock                      April 15, 1997
             --------------                     ----------------
              Common Stock                      5,004,942 shares

     Documents  Incorporated by Reference:  Portions of the  registrant's  proxy
statement  dated  March 26,  1997,  for the annual  meeting of the  registrant's
stockholders to be held on May 22, 1997, are incorporated by reference into Part
III.
                                     PART I

Item 1. BUSINESS.

      FORWARD-LOOKING STATEMENTS

     This 10-K contains certain forward-looking statements within the meaning of
the Private  Securities  Litigation  Reform Act of 1995 (the "1995  Act").  Such
statements  are made in good faith by the Company  pursuant  to the  safe-harbor
provisions of the 1995 Act. In  connection  with these  safe-harbor  provisions,
this 10-K contains certain forward-looking statements which reflect management's
current  views  and  estimates  of  future  economic   circumstances,   industry
conditions,  Company performance and financial results. The statements are based
on many  assumptions  and  factors  including  sales  results,  expense  levels,
competition and interest rates as well as other risks and uncertainties inherent
in the Company's business, capital structure and the retail industry in general.
Any changes in these factors could result in  significantly  different  results.
The Company  further  cautions that the  forward-looking  information  contained
herein is not exhaustive or exclusive.  The Company does not undertake to update
any  forward-looking  statements  which  may be made  from time to time by or on
behalf of the Company.

      GENERAL.

     Pamida Holdings  Corporation  conducts its mass merchandise retail business
through its wholly  owned  subsidiary,  Pamida,  Inc.,  a Delaware  corporation.
Unless the context indicates  otherwise,  the terms "Pamida" and "Company" refer
collectively   to  Pamida   Holdings   Corporation,   its  direct  and  indirect
subsidiaries  and  their  predecessors,  and  "Holdings"  refers  only to Pamida
Holdings Corporation.

     Holdings is a Delaware  corporation  incorporated in 1986 to acquire all of
the  capital  stock of Pamida,  Inc.  which,  directly  since 1981 and through a
predecessor  prior to 1981,  had been  engaged  in the mass  merchandise  retail
business since 1963. The capital stock of Pamida,  Inc. is the only  significant
asset of Holdings, and Holdings has no material operations of its own.

     On January 19, 1996, the Company announced its intention to close 40 stores
located in unprofitable or highly competitive markets. Store closing sales began
on January 29, 1996, and the Company completed all of such store closings during
the second quarter of the fiscal year ended February 2, 1997. References in this
Form 10-K to the "40 Closed Stores" mean such 40 stores.


      STORES.

     At February 2, 1997,  Pamida  operated 148 mass  merchandise  retail stores
located in 148 small towns (having an average population of approximately 5,500)
in 15 Midwestern,  North Central and Rocky Mountain states.  Pamida's  strategic
objective is to be the dominant mass merchandise  retailer in the communities it
serves.  The Company  believes that it holds the leading market position in over
80% of the communities in which its stores are located.

     Pamida stores generally are located in small towns,  normally county seats,
where  there  often  is  little  or  no  competition  from  another  major  mass
merchandise  retailer and which the Company  considers to be either too small to
support  more than one major  mass  merchandise  retailer  (thereby  creating  a
potential  barrier  to  entry by a major  competitor)  or too  small to  attract
competitors whose stores generally are designed to serve larger populations.  At
February  2,  1997,  119 of the  Company's  148  stores  faced no  direct  local
competition from other major mass merchandise retailers.

     The Company's stores average approximately 29,000 square feet of sales area
and range in size from approximately  6,000 to 51,000 square feet of sales area.
At  February  2,  1997,   Pamida's   stores  had  an  aggregate  sales  area  of
approximately 4,348,000 square feet.

     The  following  table  indicates the states in which  Pamida's  stores were
located as of February 2, 1997:

     STATE                                                        TOTAL
     -----                                                        -----
     Minnesota.....................................................  29
     Iowa..........................................................  26
     Nebraska......................................................  15
     Wisconsin.....................................................  14
     Michigan.....................................................   12
     Ohio.........................................................   10
     Wyoming.......................................................   9
     North Dakota..................................................   7
     South Dakota..................................................   7
     Montana.......................................................   7
     Indiana.......................................................   4
     Kansas........................................................   3
     Kentucky .....................................................   2
     Illinois......................................................   2
     Missouri .....................................................   1
                                                                    ---
                                                                    148
                                                                    ===

     The  following  tables  show the number of the  Company's  store  openings,
relocations  and closings and the aggregate  year-end store sales area by fiscal
year since fiscal 1993:

                                   Fiscal Year Ended
                        1997    1996    1995    1994    1993

Beginning of year ...    144     184     173     178     178
  Stores opened in
    new markets .....      6       7      17       8       9
  Stores relocated in
    existing markets       2       3      --      --      --
  Stores closed .....     (4)    (10)     (6)    (13)     (9)
                         ---     ---     ---     ---     ---
End of year .........    148     184     184     173     178
Less 40 Closed Stores    ===     (40)    ===     ===     ===
                                 ---
                                 144
                                 ===

                                  Fiscal Year Ended
                        1997    1996    1995    1994    1993

Square feet of
  store sales area
  at year-end (in
  millions)             4.35    5.22    5.09    4.68    4.75
Less 40 Closed Stores          (1.09)
                               ------
                                4.13

     Pamida  regularly  evaluates all of its stores and from time to time closes
stores which no longer meet its standards for sales, profitability, selling area
or other applicable criteria.

      STORE EXPANSION PROGRAM.

     Pamida's  store  expansion  program is subject to the Company's  ability to
negotiate satisfactory leases, to the ability of prospective landlords to obtain
financing  for new store  buildings  and to various  zoning,  site  acquisition,
environmental,  traffic, construction and other contingencies. Three new stores,
two of which are replacement  stores,  are expected to commence  operations this
year.

     Pamida has identified  numerous  communities  which are potential sites for
the  Company's  prototype  stores and in which Pamida  believes it can achieve a
leading  market  position,  although there is no assurance that Pamida will open
stores in such communities or on any particular time schedule.

     In October  1996 the  Company  agreed to lease a new  200,000  square  foot
distribution  facility to be located in Lebanon,  Indiana.  Construction of this
new  facility is  underway,  and the  facility is expected to be  completed  and
operational during the second quarter of the current year.


     Pamida believes that its existing  distribution  facilities  (including the
new Lebanon, Indiana facility), senior and middle management staff and corporate
infrastructure are sufficient to accommodate the Company's anticipated growth.

     The Company typically invests  approximately  $1,450,000 to $1,750,000 in a
new  prototype  store.  Such  expenditures  consist  primarily of  approximately
$1,000,000 to $1,200,000 for the initial store inventory,  a portion of which is
financed by vendor  trade  credit,  and  approximately  $450,000 to $550,000 for
store fixtures and equipment.  Because of the redeployment of store fixtures and
equipment  from the 40 Closed  Stores to new stores,  the Company  expects store
fixture and equipment  expense to be limited to  approximately  $250,000 per new
store for fiscal 1998. In most cases,  building and land costs of  approximately
$1,450,000 to $1,750,000 per store are financed by  unaffiliated  developers who
lease the real estate to Pamida.  To expedite the construction  process,  Pamida
occasionally  may  construct  stores  on  sites  which  it  acquires,  with  the
expectation  that it subsequently  will enter into  sale-leaseback  transactions
with respect to such stores with unaffiliated investors.

      SALES AND MERCHANDISING.

     Pamida's  merchandising policy is to provide customers with one-stop family
shopping convenience and to feature nationally advertised brand-name products as
well as some private-label merchandise at attractive prices. Pamida operates its
stores  on a  self-service,  primarily  cash-and-carry  basis  and  runs  weekly
advertised  promotions  throughout the year. All of Pamida's  stores accept bank
credit cards,  which  accounted for 14.2% of total store sales during the fiscal
year ended February 2, 1997.

     Pamida's typical customers are  price-conscious  families across the income
spectrum.  To effectively  serve such customers,  the Company's  stores are open
seven days a week for an average of at least 75 hours per week.

     Pamida's two basic merchandise  divisions are softlines and hardlines.  The
softlines  division includes men's,  women's,  children's and infants' clothing,
footwear,  accessories and jewelry.  The hardlines division includes  categories
such as health and beauty aids,  automotive  accessories,  housewares,  cleaning
supplies,  hardware,  paint, sporting goods, toys, stationery,  small appliances
and electronic items, videos, compact discs and tapes, lawn and garden supplies,
linens and other domestics,  cameras and accessories, pet supplies and some food
and candy items.

     The Company  currently  owns and  operates  pharmacies  in 41 of its larger
stores,  and eight of Pamida's  other  stores  contain  prescription  pharmacies
leased to and operated by independent pharmacists. The pharmacies have proved to
be effective  in building  customer  loyalty and  attracting  customers  who are
likely to  purchase  other  items in  addition  to  prescription  drugs.  Pamida
intends,  whenever feasible in light of regulatory and personnel  considerations
and where  space  permits,  to include a pharmacy  in each of its new  prototype
stores and to add pharmacies to existing stores.

     During the fiscal  year ended  February  2, 1997,  the  hardlines  division
accounted  for  approximately  72% of Pamida's  total  sales,  while the apparel
division and the pharmacies accounted for 23% and 5%, respectively,  of Pamida's
total sales.

     Among the methods that the Company  employs to build  customer  loyalty and
satisfaction are weekly  advertised  specials,  competitive  pricing,  clean and
orderly stores,  friendly well-trained  personnel, a liberal return policy and a
wide variety of special  customer  services (such as wheelchairs for the elderly
and  handicapped,  restroom  facilities and water  fountains,  seating  benches,
speedy  check-out  lanes and  expedited  check cashing and raincheck and layaway
processing) offered under various customer-oriented themes such as "We Care" and
"We're  Listening".  Pamida  places  special  emphasis on  maintaining  a strong
in-stock  position in all merchandise  categories,  particularly with respect to
sale items.

     Pamida's business,  like that of most other mass merchandise retailers,  is
seasonal.  First quarter  sales  (February  through  April) are lower than sales
during the other three fiscal  quarters,  while fourth  quarter sales  (November
through January) in recent years have increased to approximately 30% of the full
year's  sales  and  normally  involve  a greater  proportion  of  higher  margin
merchandise.


      ADVERTISING AND PROMOTION.

     The Company's  extensive  advertising  primarily  utilizes  colorful weekly
circulars  developed  by  a  centralized   advertising  department  at  Pamida's
headquarters.  Such  circulars  advertise  brand-name  and other  merchandise at
significant  price  reductions and are inserted into local  newspapers or mailed
directly to customers.  Pamida also uses local shoppers  publications and coupon
books.  During  fiscal 1997,  Pamida  spent  approximately  $11,618,000  (net of
promotional  allowances  provided by vendors) on advertising,  which represented
approximately 1.8% of fiscal 1997 sales.


      PURCHASING AND DISTRIBUTION.

     Pamida  maintains a centralized  buying,  merchandising  and store planning
staff at its  executive  offices.  The  merchandising  department  includes  two
general merchandise managers, five hardlines divisional merchandise managers and
three  apparel  divisional   merchandise   managers.   Each  of  the  divisional
merchandise  managers  supervises  from  five to seven  buyers.  Members  of the
Company's  experienced  buying staff regularly  attend major trade shows,  visit
both domestic and overseas markets and meet with vendor  representatives  at the
Company's headquarters.

     The  merchandise  in the  Company's  stores is  purchased  from over  3,000
primary  manufacturers  and suppliers and numerous  other  vendors.  Centralized
purchasing enables Pamida to more effectively control inventory shrinkage and to
take advantage of promotional  programs and volume discounts  offered by certain
vendors. The Company continuously seeks to optimize merchandise costs, including
promotional allowances offered by its suppliers. Pamida also has centralized the
management  of  returned   merchandise,   which  enables  the  Company  to  most
effectively secure vendor credits and refunds with respect to such merchandise.

     The Company's  point-of-sale  data capture  equipment located in its stores
provides  current  information  to  Pamida's  buyers to assist  them in managing
inventories,   effecting   prompt   reorders  of  popular   items,   eliminating
slow-selling merchandise and reducing markdowns.

     Seaway  Importing  Company,  a wholly  owned  subsidiary  of Pamida,  Inc.,
imports a wide variety of merchandise,  including  sporting goods, pet supplies,
toys, electronic items, apparel, hair care items, painting supplies,  automotive
items and hardware, for sale in Pamida's stores.

     During fiscal 1997,  approximately 76% of Pamida's merchandise was supplied
to the stores through  Pamida's own  distribution  centers,  while the remaining
merchandise   was  supplied   directly  to  the  stores  by   manufacturers   or
distributors.

      COMPETITION.

     The mass merchandise retail business is highly  competitive.  The Company's
stores generally  compete with  supermarkets,  drug and specialty  stores,  mail
order and catalog  merchants  and, in some  communities,  department  stores and
other mass merchandise retailers. Competitors consist both of independent stores
and of regional and national chains,  some of which have  substantially  greater
resources than the Company. The type and degree of competition and the number of
competitors which Pamida's stores face vary significantly by market.

     Pamida  believes  that  the  principal  areas  of  competition  in the mass
merchandise retail industry are store location,  price,  merchandise variety and
quality and customer  service,  although  numerous other factors also affect the
competitive position of any particular store. Among the methods that the Company
employs  to build  customer  loyalty  and  satisfaction  are  weekly  advertised
specials,  competitive pricing, clean and orderly stores,  friendly well-trained
personnel,  a liberal  return  policy and a wide  variety  of  special  customer
services offered under themes such as "We Care" and "We're Listening".

     Pamida stores generally are located in small towns,  normally county seats,
where  there  often  is  little  or  no  competition  from  another  major  mass
merchandise  retailer and which may be either too small to support more than one
major mass merchandise  retailer  (thereby creating a potential barrier to entry
by a  major  competitor)  or too  small  to  attract  competitors  whose  stores
generally are designed to serve larger  populations.  The Company believes that,
in terms of sales,  it is the leading mass  merchandise  retailer in over 80% of
the communities in which its stores are located.

     At February 2, 1997, 119 of Pamida's 148 stores were located in communities
in which there was no direct local competition from other major mass merchandise
retailers. As of that date, Kmart, Alco, Wal-Mart,  Target and ShopKo had stores
in 16,  11,  6, 2 and 1  communities,  respectively,  where  Pamida  stores  are
located;  however,  because some of these communities have more than one of such
competitors,  only 29 Pamida  stores face  direct  local  competition  from such
retail chains. In recent years the Company's business strategy has been to focus
its store expansion  program on communities with less likelihood of the entry of
a new major  competitor,  but there can be no assurance that in the future major
competitors will not open additional stores in the Company's markets.

     Merchandise  prices  generally are  established on a zone basis at Pamida's
executive offices, although store managers are given discretion to adjust prices
of key items to meet local  competition  and to match a competitor's  advertised
prices.  Zone pricing allows the Company to establish prices at different levels
in different trade territories, based primarily on competitive conditions within
such territories,  rather than having a uniform pricing structure throughout the
entire  chain.   Pamida  conducts  a  continuous  program  of  competitor  price
comparisons that enables the Company to make merchandise price adjustments, when
necessary, to assure that the Company maintains a competitive position.

      EMPLOYEES.

     As of February 2, 1997, Pamida had approximately  5,700 employees,  of whom
approximately  2,800  were  full-time  and 2,900 were  part-time.  The number of
employees varies on a seasonal basis. None of Pamida's employees are represented
by a labor union, and the Company believes that its relations with its employees
are good.

     At  February  2, 1997,  the  average  length of  service  of the  Company's
management staff was as follows:

                                                         Average
                                                          Years
                                             Number     of Service
                                             ------     ----------
Top Management                                  2          15.3
Senior Vice Presidents and Vice Presidents     16           5.7
District Managers                              12          20.3
Pharmacy District Supervisors                   3           4.9
Store Managers                                148          10.7
Pharmacy Managers                              41           3.1


     Pamida's human resources  department is responsible for company-wide salary
and wage administration,  as well as all benefit-plan administration.  The human
resources  department works closely with store operations in the development and
administration of Pamida's store-level employee training programs.  In addition,
Pamida has an ongoing  program for the  development  of management  personnel to
fill  positions in all facets of the Company's  operations and makes a concerted
effort to identify and train potential  successors for all of its key middle and
senior managers.

Item 2.  PROPERTIES.

     At February 2, 1997, the Company owned 20 of its 148 store buildings, while
its remaining 128 stores operated in leased premises.  A substantial majority of
the Company's leases have renewal options,  with approximately 49% of the leases
having  unexpired  current  terms of five  years or more.  The  following  table
provides  information  relating to the  remaining  lease terms for the Company's
leased stores at February 2, 1997:


          Lease Expiring             Number of Leased Stores
       During the Period (1)                 2/02/97


          1/97 to 12/98                         5
          1/99 to 12/00                         5
          1/01 to 12/02                        10
          1/03 to 12/04                         8
            After 12/04                       100
                                              ---
               Total                          128
                                              ===
- ---------------
(1) Includes renewal options.


     Pamida's  management  believes that the physical condition of the Company's
stores  generally is very good.  All of the  Company's  stores are  continuously
updated to conform to Pamida's operating and merchandising standards.

     The Company's  general offices and one of its two distribution  centers are
located in a 215,000  square  foot  building  in Omaha,  Nebraska,  owned by the
Company.  This facility contains  approximately 135,000 square feet of warehouse
space and approximately 80,000 square feet of office space.

     Pamida's   primary   distribution   center   is  a  336,000   square   foot
"flow-through"   facility   situated  on  a  22-acre  tract  of  land  in  Omaha
approximately  one mile  from the  distribution  center  described  above.  This
facility,  which is owned by Pamida, serves primarily as a redistribution center
for bulk  shipments  and  promotional  merchandise  on which cost savings can be
realized through  quantity  purchasing.  Pamida also owns an additional  10-acre
tract of land  adjacent to such  distribution  center  which  would  permit that
facility to be further expanded by almost 60%.

     In October  1996,  the Company  agreed to lease a new  200,000  square foot
distribution  facility to be located in Lebanon,  Indiana.  Construction of this
new  facility,  currently  is  underway,  and the  facility  is  expected  to be
operational  during the second  quarter of the current year.  This  distribution
facility  will replace the 100,000  square foot  warehouse  facility  previously
operated by the Company in the Milwaukee,  Wisconsin area,  which was closed and
the lease  terminated in December 1996 due to eminent  domain action by the City
of Glendale,  Wisconsin.  Under the Wisconsin administrative code, Pamida has up
to two years to file a claim for  "Actual and  Reasonable  Moving  Expenses"  in
connection  with the  Company's  relocation  to  Lebanon,  Indiana.  The Lebanon
facility  also will be used as a  redistribution  center for bulk  shipments and
promotional merchandise.

     Pamida also has a warehouse facility in Omaha which contains  approximately
41,000 square feet of space and is located immediately adjacent to the Company's
general  offices.  This  warehouse,  which is owned by  Pamida,  is used for the
processing  of  merchandise  to be returned  to vendors  and by the  advertising
department in connection with its printing operations.

     In  addition  to its retail  stores,  distribution  centers  and  warehouse
facility,  Pamida's  tangible  assets include  inventories,  warehouse and store
fixtures  and  equipment,   merchandise  handling  equipment,  office  and  data
processing equipment, motor vehicles and an airplane.

Item 3.  LEGAL PROCEEDINGS.

     Pamida is a party to a number of lawsuits  incidental to its business,  the
outcome of which,  both  individually  and in the aggregate,  is not expected to
have  a  material  adverse  effect  on the  Company's  operations  or  financial
condition.

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

         None.

                                      * * *

EXECUTIVE OFFICERS OF THE REGISTRANT.

     The present executive  officers of Holdings are Steven S. Fishman (Chairman
of  the  Board,  President  and  Chief  Executive  Officer)  Frank  A.  Washburn
(Executive Vice President, Chief Operating Officer and Secretary), and George R.
Mihalko (Senior Vice President, Chief Financial Officer, Treasurer and Assistant
Secretary).  Information  concerning  such  executive  officers  appears  in the
following paragraphs:

     Mr. Fishman, age 46, has served as President and Chief Executive Officer of
Holdings  and  Pamida,  Inc.  since  April 1993 and as  Chairman of the Board of
Holdings  and Pamida,  Inc.  since  August  1993.  From 1988 to March 1993,  Mr.
Fishman was  employed  by Caldor,  Inc.  as Senior  Vice  President  and General
Merchandise Manager-Homelines. Mr. Fishman has been a director of Holdings since
1993 and also is a director of Pamida, Inc.

     Mr. Washburn, age 48, has served as Chief Operating Officer of Holdings and
Pamida,  Inc.  since March 1997,  Executive  Vice  President  of Holdings  since
September 1995 and Executive Vice President of Pamida, Inc. since February 1995.
Mr.  Washburn  previously  served as Senior Vice President - Human  Resources of
Pamida,  Inc.  from  1993 to 1995 and as Vice  President  - Human  Resources  of
Pamida,  Inc.  from 1987 to 1993.  Mr.  Washburn  also  serves as  Secretary  of
Holdings and Pamida Inc. Mr. Washburn  joined Pamida's  predecessor in 1965. Mr.
Washburn  has been a director of  Holdings  since 1995 and also is a director of
Pamida, Inc.

     Mr. Mihalko,  age 42, has served as Senior Vice President,  Chief Financial
Officer,  Treasurer and Assistant  Secretary of Holdings and Pamida,  Inc. since
September 1995.  From February 1993 to September 1995,  Mr. Mihalko was employed
by Pier 1 Imports,  Inc.  as Vice  President  and  Treasurer.  From July 1990 to
February  1993,  Mr.  Mihalko was employed by  Burlington  Northern  Railroad as
Assistant Treasurer.

     The  executive  officers of Holdings may be removed  from their  respective
positions  as such  officers at any time by the Board of  Directors of Holdings,
subject to any rights which they may have under  employment  agreements with the
Company.

                                     PART II

Item  5.  MARKET  FOR  REGISTRANT'S  COMMON  EQUITY  AND  RELATED
            STOCKHOLDER MATTERS.

     The Common  Stock of Holdings  has been  listed and traded on the  American
Stock Exchange since  September 18, 1990.  Prior to that date, no market existed
for such Common Stock.

     The high and low sales  prices  for the  Common  Stock of  Holdings  on the
American Stock Exchange for fiscal 1997 and fiscal 1996 are as follows:

      Fiscal 1997:                  High          Low

     4th Quarter                  2 5/16        1 1/2
     3rd Quarter                  2 3/8         1 5/8
     2nd Quarter                  3 1/4         2 1/8
     1st Quarter                  3 1/4         2 1/8


      Fiscal 1996:                  High          Low

      4th Quarter                 4 3/16        2 1/2
      3rd Quarter                 4 5/8         2 1/4
      2nd Quarter                 6             4
      1st Quarter                 7 3/4         6

     As of March 24, 1997 there were 297 record  holders of the Common  Stock of
Holdings.

     Holdings has never  declared or paid any cash dividends on its Common Stock
and does not intend to pay any such  dividends in the  foreseeable  future.  The
obligations  of Pamida,  Inc.  under certain of its financing  arrangements  are
guaranteed  by Holdings.  Such  financing  arrangements  presently  prohibit the
payment of  dividends  by  Holdings on its Common  Stock and also  significantly
restrict  the  ability  of  Pamida,   Inc.  to  pay   dividends  or  make  other
distributions to Holdings.

Item 6.  SELECTED FINANCIAL DATA.

                   PAMIDA HOLDINGS CORPORATION AND SUBSIDIARY
                      SELECTED CONSOLIDATED FINANCIAL DATA
         (Dollar amounts in thousands - except per share and other data)

<TABLE>
<CAPTION>
                                                                 Fiscal Years Ended
                                            ----------------------------------------------------------------
                                            February 2,   January 28,   January 29,  January 30,  January 31,
                                               1997 (1)     1996          1995         1994         1993
                                            -----------   -----------   -----------  -----------  -----------
<S>                                         <C>           <C>           <C>          <C>          <C>
INCOME STATEMENT DATA:
Sales ...................................   $ 633,189     $ 736,315     $ 711,019    $ 656,910    $ 622,941

Gross profit ............................     154,090       177,688       177,367      158,906      154,695
Selling, general and
   administrative expenses ..............     125,105       151,096       143,585      133,921      124,225
                                            ---------     ---------     ---------    ---------    ---------
Operating income ........................      28,985        26,592        33,782       24,985       30,470
Interest expense ........................      29,781        29,526        27,367       26,588       25,147
Long-lived asset write-off ..............          --        78,551            --           --           --
Store closing costs .....................          --        21,397            --           --           --
                                            ---------     ---------     ---------    ---------    ---------
(Loss) income before provision for income
   taxes and extraordinary item .........        (796)     (102,882)        6,415       (1,603)       5,323
Income tax (benefit) provision ..........          --        (7,863)        3,500          427        3,061
                                            ---------     ---------     ---------    ---------    ---------

(Loss) income before extraordinary item .        (796)      (95,019)        2,915       (2,030)       2,262
Extraordinary item ......................          --           371            --       (4,943)          --
                                            ---------     ---------     ---------    ---------    ---------

Net (loss) income .......................        (796)      (94,648)        2,915       (6,973)       2,262
Less preferred dividends
   and discount amortization ............         391           362           361          359          357
                                            ---------     ---------     ---------    ---------    ---------

Net (loss) income available
   for common shares ....................   $  (1,187)    $ (95,010)    $   2,554    $  (7,332)   $   1,905
                                            =========     =========     =========    =========    =========

Weighted average number of common and
   common equivalent shares outstanding     5,004,942     5,034,536     5,024,745    4,999,984    4,999,984
                                            =========     =========     =========    =========    =========

Net (loss) earnings per common share:
   (Loss) earnings before extraordinary
     item .............................     $    (.24)    $  (18.94)    $     .51    $    (.48)   $     .38
   Extraordinary item .................            --     $     .07            --         (.99)          --
                                            ---------     ---------     ---------    ---------    ---------

   Net (loss) earnings per common share     $    (.24)    $  (18.87)    $     .51    $   (1.47)   $     .38
                                            =========     =========     =========    =========    =========

BALANCE SHEET DATA:
    Working capital .....................   $  28,673     $  34,082     $  46,725    $  41,323    $  16,515
    Total assets ........................     269,188       258,525       354,367      314,621      309,629
    Long-term debt ......................     168,000       163,746       162,505      160,315      132,006
    Obligations under capital leases ....      33,999        36,559        43,050       35,618       37,164
    Redeemable preferred stock ..........       1,875         1,826         1,779        1,734        1,690
    Common shareholders' (deficit) equity     (87,303)      (86,116)        8,876        6,322       13,654

OTHER DATA:
    Team Members ........................       5,700         7,200         7,200        6,100        5,900
    Number of stores ....................         148           184           184          173          178
    Retail square feet (in millions) ....        4.35          5.22          5.09         4.68         4.75

(1)  Represents a 53 week year.

</TABLE>

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


                   PAMIDA HOLDINGS CORPORATION AND SUBSIDIARY
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                          (Dollar amounts in thousands)


       YEAR ENDED FEBRUARY 2, 1997 COMPARED TO YEAR ENDED JANUARY 28, 1996

     SALES - As discussed  in Note O to the  financial  statements,  the Company
closed  forty  stores  at the end of  fiscal  1996  in  unprofitable  or  highly
competitive  markets  which did not fit the  Company's  niche  market  strategy.
Consequently,  the  Company  experienced  a planned  decrease in total sales for
fiscal 1997 of $103,126 or 14.0%  compared to fiscal 1996 due  primarily  to the
reduced  number of stores.  During  fiscal  1997 the  Company  opened  eight new
prototype  stores,  of  which  six are  located  in new  markets  and  two  were
relocations;  the Company also closed two stores, resulting in a net increase in
selling area during the fiscal year of  approximately  216,000  square feet (not
including  changes  relating  to the forty  stores  closed as of fiscal year end
1996) to a total of 4,348,000 square feet. As of February 2, 1997, the Company's
store base  included 35 of the  Company's  most recent  store  prototype,  which
represented 28.7% of the Company's total selling square feet.

     Comparable  store sales during the 53-week fiscal 1997 period  decreased by
$8,893 or 1.5% from the 52-week fiscal 1996 period.  Comparable store sales on a
53-week to 53-week basis  decreased by 2.6%.  Sales were  affected  primarily by
slowed warehouse  distributions to stores as a result of the implementation of a
new  warehouse  inventory  management  system  initiated in the first quarter of
fiscal 1997.  The slowed  distributions  caused a  deterioration  of merchandise
in-stock  positions in most of the  Company's  stores,  resulting in lost sales.
While  implementation  of the warehouse  system was largely  completed by August
1996, and in-stock positions at the stores improved  thereafter,  sales remained
below management  expectations due to reduced customer traffic continuing in the
third and fourth  quarters.  Comparable  sales also were affected during much of
the year by low-margin  clearance  sales in fiscal 1996 which were not necessary
at the  same  level in  fiscal  1997.  However,  beginning  late in the  holiday
shopping  season and  continuing  through fiscal year end, sales improved as the
Company  demonstrated to customers its improved in-stock position in all product
categories.

     The Company  experienced  substantial  comparable  store sales increases in
fiscal 1997 in several merchandise  categories,  the most dramatic of which were
in the pharmacy prescription,  junior apparel,  grocery and ready-to-wear areas.
Comparable  store sales gains also were  generated in the hosiery,  team sports,
camera,  stationery,  health aids and bath categories.  The Company  experienced
comparable  store sales  decreases  in several  categories.  The largest  dollar
decreases  on a  comparable  store  basis were in the  electronics,  automotive,
misses bottoms, men's shoes, electrical and appliance areas. Management believes
that subtle  adjustments made to the Company's  softlines strategy at the end of
fiscal 1996 to meet customer demand for a deeper  selection of basic apparel had
a positive impact on sales and margins in softlines during fiscal 1997.

     GROSS PROFIT - Gross profit  dollars were affected by the reduced number of
stores in operation during fiscal 1997 as compared to fiscal 1996. The Company's
merchandise  gross profit as a percentage  of sales  improved to 27.8% in fiscal
1997 from  26.8% in fiscal  1996.  However,  this  improvement  was  diluted  by
additional costs related to the  implementation  of the new warehouse  inventory
management  system  discussed  above.  Warehouse costs increased to $13,457 from
$11,066  last year and  increased  as a percent  of sales to 2.1% from 1.5% last
year.  Delivery  costs  decreased to $7,637 in fiscal 1997 from $8,845 last year
and amounted to 1.2% of sales in both years. Accordingly, gross profit decreased
by $23,598,  or 13.3%,  to $154,090 in fiscal 1997 from  $177,688 in fiscal 1996
but, as a percentage  of sales,  increased to 24.3% in fiscal 1997 from 24.1% in
fiscal 1996.

     SELLING, GENERAL AND ADMINISTRATIVE expense decreased $25,991, or 17.2%, to
$125,105 in fiscal 1997 from  $151,096 in fiscal 1996. As a percentage of sales,
selling,  general and administrative  expense decreased to 19.8% from 20.5% last
year.  This  reduction  was largely  attributable  to  reductions in store level
expenses. Store payroll, controllable and occupancy expenses accounted for 64.2%
of the total  decrease  in  selling,  general  and  administrative  expense  and
decreased  by  14.5%,  17.5%  and  13.9%,  respectively.  Selling,  general  and
administrative  expense  also was  positively  impacted by a 28.9%  reduction in
advertising  costs which  accounted for 18.2% of the gross  decrease in selling,
general and administrative  expense. All of these areas of expense were impacted
by the  elimination of costs related to the forty stores which were closed as of
the end of fiscal 1996.  Selling,  general and  administrative  expense also was
impacted by an 11.0%  decrease in  corporate  general and  administrative  costs
which  accounted  for 11.3% of the  gross  decreases  in  selling,  general  and
administrative  expense. The major components of this decrease were decreases in
the net costs of insurance,  professional  fees,  management bonuses and related
fringe benefits.

     Selling, general and administrative expense also was positively impacted by
the elimination of amortization  of goodwill and favorable  leasehold  interests
resulting  from the  write-off  of these  items in the fourth  quarter of fiscal
1996. The decreases in selling,  general and administrative  expense were offset
by a $1,246 reduction in other income which was attributable largely to one-time
gains realized in fiscal 1996,  primarily  from the sale of idle  transportation
company assets.

     The Company is  continuing  to focus on  controlling  selling,  general and
administrative  expenses.  Store  operating  expenses  as a percent of sales are
anticipated  to remain  relatively  constant  in fiscal  1998.  Certain  expense
categories  are  anticipated  to increase  somewhat as a percent of sales due to
more normal  clearance  activity  and expected  increases  in interest  expense,
information  systems costs,  store payroll  expenses (due to federally  mandated
minimum wage increases) and incentive compensation. The Company expects to begin
to realize operating efficiencies from systems enhancements in the warehouse and
distribution  areas in fiscal 1998 and in the  merchandising  areas beginning in
the second half of fiscal 1999. Further expense leveraging is expected in future
years through internal growth as well as the addition of new stores.

     INTEREST  expense  increased  marginally  by $255 or 0.9% for  fiscal  1997
compared to fiscal 1996.  The  increase in interest  expense for fiscal 1997 was
attributable  primarily to higher usage of the  revolving  line of credit and to
the  outstanding  promissory  notes  of  the  Company  which  require  quarterly
compounding  interest  payments to be paid in kind. These increases were largely
offset by decreased  interest related to lower average  outstanding  capitalized
lease obligations in fiscal 1997 compared to fiscal 1996.

     INCOME TAX PROVISION - No income tax benefit on losses for fiscal 1997 will
be  recorded  until  the  Company  can  establish  with a  reasonable  degree of
certainty  the  potential  utilization  of certain tax loss carry  forwards from
prior year store closing charges. The effective tax rate in fiscal 1996 was 7.6%
and was impacted by the  non-deductible  amortization  and write-off of goodwill
and the reserves recorded to offset the deferred tax assets.


      YEAR ENDED JANUARY 28, 1996 COMPARED TO YEAR ENDED JANUARY 29, 1995


WRITE-OFF OF LONG-LIVED ASSETS AND STORE CLOSING CHARGE.

     During  fiscal  1996,  weak  trends in the retail  industry  combined  with
increasing  competition  lowered the  operating  results of the  Company.  While
operating  results in the first three  quarters  of the year were  behind  plan,
management focused on strategies to achieve its plan during the important fourth
quarter season.

     During the fourth quarter,  management  reviewed its expectations for near-
and long-term  performance of the Company,  revised its earnings projections and
reassessed the recoverability of the Company's long-lived assets.

     As explained in Note N to the financial  statements,  in the fourth quarter
of fiscal 1996, the Company adopted Statement of Financial  Accounting Standards
No.121 "Accounting For the Impairment of Long-Lived Assets and Long-Lived Assets
to Be Disposed Of" (SFAS 121). This financial  accounting  standard requires the
Company to perform an  analysis of the  recoverability  of the net book value of
long-lived  assets. The Company analyzed cash flows on an individual store basis
to assess  recoverability of store level long-lived  assets including  allocated
goodwill. As a result of this analysis, impairment totaling $27,228 on a pre-tax
basis was indicated at certain stores.

     The Company also analyzed the value of its remaining goodwill and favorable
leasehold  interests not impaired under the store-level  SFAS 121 analysis using
its historical method under Accounting  Principles Board Opinion No. 17 (APB 17)
and  determined  that such  remaining  amounts  also were  impaired.  The APB 17
analysis  projected  a  fifteen-year  forecast  period  and  produced  $5,186 of
aggregate  undiscounted  adjusted net income,  including  projected adjusted net
losses for fiscal 1997 of $4,522,  which  included  interest  expense of $26,242
paid in cash and interest payable `in kind' (PIK) of $4,453, and for fiscal 1998
of $2,863,  which included cash interest  expense of $26,581 and PIK interest of
$5,121.   For  fiscal  1999,  the  Company  projected  adjusted  net  income  of
approximately  $967,  which  included  cash  interest  expense of  approximately
$26,581 and PIK interest of $5,889. Due to the uncertainty of projections beyond
1999,  this level of adjusted net income was assumed to continue for each of the
remaining fiscal years in the projection period. Accordingly, a non-cash pre-tax
charge  totaling  $51,323 was recorded as  indicated in Note N to the  financial
statements.

     Also,  management's  fourth quarter review of individual stores' operations
and  cash  flows  resulted  in  the  identification  of  forty  unprofitable  or
competitive market stores which did not fit the Company's niche market strategy.
Consequently, a pre-tax charge totaling $21,397 was recorded at January 28, 1996
to cover the costs necessary to close these stores as indicated in Note O to the
financial statements.

     SALES for fiscal 1996  increased  $25,300 or 3.6%  compared to fiscal 1995.
Comparable  store sales  decreased  $4,160 or 0.7%.  Excluding  the forty stores
closed as of the end of fiscal 1996,  comparable  store sales increased by 0.1%.
During fiscal 1996 the Company  opened ten new  prototype  stores of which seven
were located in new markets and three were relocations.  The Company also closed
ten stores (excluding the 40 stores identified to be closed as discussed above),
resulting  in a net  increase in selling area of  approximately  126,000  square
feet.  The  openings  and  closings of stores over the last two fiscal years has
resulted in a net increase in sales of $33,662.

     The modest overall sales  increases  were affected by weak consumer  demand
which was  generally  experienced  throughout  the retail  industry.  Management
believes that the Company's  geographical niche market positioning combined with
its ability to distribute  quality  merchandise  on a more timely basis tempered
these generally weak retail trends.  The Company  experienced  substantial sales
increases in several merchandise categories,  the most dramatic of which were in
the  housewares,  prescriptions,  junior  apparel  and  bath  and  floor  areas.
Substantial  sales gains also were  generated  in paper,  cleaning  and seasonal
categories.   The  Company  experienced  sales  declines  in  several  softlines
categories, primarily women's apparel.

     The initial  operating  results of the seven new prototype stores and three
relocated  prototype  stores  opened  during  fiscal 1996 exceeded the Company's
original  sales  projections  and reflected  the success of the Company's  niche
market  positioning  and  merchandising  strategies.  At  fiscal  year end 1996,
twenty-seven  new format  stores were in  operation,  representing  14.7% of all
stores and 18.3% of total Company selling square feet.

     GROSS PROFIT  increased $321 or 0.2% in fiscal 1996 compared to fiscal 1995
and, as a percentage of sales,  decreased  from 24.9% in fiscal 1995 to 24.1% in
fiscal  1996.  The decline in gross  profit  percent in fiscal 1996  compared to
fiscal 1995 was attributable  primarily to the increased markdown activity which
was necessary to counter sluggish customer demand during most of the year and to
meet customers' pricing expectations during this difficult period for the retail
industry.  Markdown expense increased by 23.8% over such expense in fiscal 1995.
During  fiscal 1996,  the Company  experienced  margin  dollar  increases due to
higher  sales  in  several  merchandise  categories,  most  notably  stationery,
prescriptions, bath and floor and seasonal. While the Company experienced margin
dollar  decreases  in  several  softlines  categories,  they  were  concentrated
primarily in the women's apparel and fashion areas.

     SELLING,  GENERAL AND ADMINISTRATIVE  expense increased $7,511 or 5.2% from
fiscal  1995.  As a percentage  of sales,  selling,  general and  administrative
expense   increased  from  20.2%  in  fiscal  1995  to  20.5%  in  fiscal  1996.
Approximately  40%  of  the  total  gross  increase  in  selling,   general  and
administrative  expense was  attributable  to  increases  in  corporate  general
administrative   costs.   Payroll  and  fringe   benefits  costs   increased  by
approximately   13%  due  to  the  effect  of  a  full  year's  salary  for  the
merchandising, real estate and other corporate personnel added in fiscal 1995 as
well as the costs related to information  systems  personnel added during fiscal
1996 to support  the new  systems  implementations  to enhance  efficiencies  in
warehouse,  distribution  and  merchandising.  In  addition,  professional  fees
increased  approximately 54% due primarily to information  systems and strategic
planning  consulting  costs as well as  increases  in legal fees  related to new
store construction and financing.

     In  addition to the  corporate  general and  administrative  cost  changes,
advertising  expenses as a percent of sales  increased  from 2.0% to 2.2% due to
increases in the costs of paper and postage.  This  accounted for  approximately
25% of the gross increase in selling,  general and administrative expense. Store
controllable  expenses  increased by 8%, which also accounted for  approximately
25% of the gross increase in selling,  general and administrative  expense.  The
change in store controllable expense was due primarily to increases in the costs
of security  equipment  rentals,  charge card  processing fees (due to increased
credit card sales  volume),  utilities  and  inventory  counting (as a result of
changes  in  procedures  to  allow  for  detailed  SKU  level   counts).   Store
controllable  costs were partially reduced by decreases in supplies,  travel and
entertainment costs. Store fixed costs as a percent of sales increased from 2.8%
to 3.0% due primarily to increases in rent expense.  These increases in selling,
general and  administrative  expense were offset in part by an increase in other
income resulting primarily from the sale of idle transportation assets.

     INTEREST  expense  increased  $2,159 or 7.9% for fiscal  1996  compared  to
fiscal 1995. The increase in interest  expense for fiscal 1996 was  attributable
primarily to higher usage of the revolving  line of credit in fiscal 1996 and to
the  outstanding  promissory  notes  of  the  Company  which  require  quarterly
compounding  interest  payments to be paid in kind.  The Company also had higher
average  outstanding  capitalized  lease  obligations in fiscal 1996 compared to
fiscal 1995.

     INCOME  TAX  PROVISION  - The  effective  tax rate was 7.6% in fiscal  1996
compared to 54.6% in fiscal  1995.  The  effective  tax rate for fiscal 1996 was
impacted by the  non-deductible  amortization  and write-off of goodwill and the
reserve  recorded  to offset  the  deferred  tax  assets.  In fiscal  1995,  the
effective  tax rate was higher than the normal  statutory  rates  primarily as a
result of non-deductible goodwill amortization.

LIQUIDITY AND CAPITAL RESOURCES

     The  Company's  business is seasonal  with first  quarter  sales  (February
through  April)  being lower than sales during the other three  quarters,  while
fourth quarter sales (November  through January) have represented  approximately
30% of the full  year's  retail  sales in recent  years and  normally  involve a
greater proportion of higher margin sales.

     The Company has satisfied  its seasonal  liquidity  requirements  primarily
through a combination  of funds  provided from  operations  and from a revolving
credit facility.  Funds used by operating  activities  totaled $11,577 in fiscal
1997,  and funds  provided  from  operations  totaled  $4,967 in fiscal 1996 and
$3,816 in fiscal 1995.  The change in cash flow from operating  activities  from
fiscal 1996 to fiscal 1997 was  primarily the result of planned net increases in
inventory and other operating assets and decreases in accounts payable and other
operating  liabilities.  These  decreases  in cash flow  were  offset in part by
changes  in  deferred  income  taxes.  The  positive  change  in cash  flow from
operating activities from fiscal 1995 to fiscal 1996 was primarily the result of
net decreases in inventory and accounts  payable.  These  increases in cash flow
were offset in part by current and deferred tax payable changes,  principally as
a result of the store  closing  charge,  the  changes  in  profitability  of the
continuing operations and changes in other operating assets and liabilities.

     Effective  March 17, 1997, the term of Pamida,  Inc.'s  (Pamida)  committed
Loan and Security  Agreement (the  Agreement) was extended to March 2000 and the
maximum  borrowing  limit of the facility was increased to $95,000 from $70,000,
which had been the  limit  throughout  fiscal  1997.  Prior to March  17,  1997,
borrowings under the Agreement bore interest at a rate which was 0.75% per annum
greater than the applicable  prime rate.  Effective  March 17, 1997,  borrowings
under the  Agreement  bear  interest  at a rate which is tied to the  applicable
prime rate or the London Interbank  Offered Rate (LIBOR),  generally at Pamida's
discretion.  The  amounts  Pamida is  permitted  to borrow are  determined  by a
formula based upon the amount of Pamida's eligible  inventory from time to time.
Such  borrowings are secured by security  interests in all of the current assets
(including  inventory)  of Pamida and by liens on certain real estate  interests
and other property of Pamida.  The Company and two  subsidiaries  of Pamida have
guaranteed the payment and  performance of Pamida's  obligations  under the Loan
and Security  Agreement and have pledged some or all of their respective assets,
including the stock of Pamida owned by the Company, to secure such guarantees.

     The  Agreement  contains   provisions   imposing  operating  and  financial
restrictions  on the Company.  Certain  provisions of the Agreement  require the
maintenance of specified  amounts of tangible net worth (as defined) and working
capital (as defined) and the  achievement of specified  minimum  amounts of cash
flow (as defined).  Other restrictions in the Agreement and those provided under
the Indenture relating to the Senior Subordinated Notes will affect, among other
things, the ability of Pamida to incur additional  indebtedness,  pay dividends,
repay  indebtedness  prior to its  stated  maturity,  create  liens,  enter into
leases,  sell  assets  or  engage  in  mergers  or  acquisitions,  make  capital
expenditures  and make  investments.  These covenants  currently have not had an
impact on the Company's  ability to fully utilize the revolving credit facility.
However,  certain of the covenants,  such as those which restrict the ability of
the Company to incur  indebtedness  or  encumber  its  property or which  impose
restrictions  on  or  otherwise  limit  the  Company's   ability  to  engage  in
sale-leaseback  transactions,  may at some future time  prevent the Company from
pursuing its store expansion program at the rate that the Company desires.

     Obligations  under the  Agreement  were  $57,115  at  February  2, 1997 and
$31,588 at January 28, 1996.  As noted  above,  this  facility  expires in March
2000, and the Company intends to refinance any outstanding balance by such date.
Borrowings  under the Agreement are senior to the Senior  Subordinated  Notes of
the Company. The Company had long-term debt and obligations under capital leases
of $201,999 at February 2, 1997 and $200,305 at January 28, 1996.  The Company's
ability  to  satisfy  scheduled  principal  and  interest  payments  under  such
obligations in the ordinary  course of business is dependent  primarily upon the
sufficiency  of the  Company's  operating  cash flow.  At February 2, 1997,  the
Company was in compliance with all covenants  contained in its various financing
agreements.

     On December  18,  1992,  the  promissory  notes of the Company were amended
effective  as of  December 1, 1992 to provide  that,  until the  obligations  of
Pamida and the Company under  certain of Pamida's  credit  agreements  have been
repaid,  the quarterly  interest payments on the promissory notes of the Company
will be paid in kind.  Pamida  paid the  Company  $315 in  fiscal  1996  under a
tax-sharing  agreement to enable the Company to pay  quarterly  dividends to its
preferred  stockholders.  During  fiscal 1996,  the Company  received  $967 from
Pamida under a tax-sharing agreement as a reimbursement for certain tax benefits
derived by Pamida. Such remittance,  along with $18 from the exercise of certain
stock options,  was used by the Company to redeem Subordinated  Promissory Notes
as  described  in Note L to the  financial  statements,  to  repay  intercompany
balances totaling $29, and to pay quarterly  dividends on preferred stock. Since
the Company  conducts no operations of its own, the only cash requirement of the
Company relates to preferred  stock dividends in the aggregate  annual amount of
approximately  $316; and Pamida is expressly permitted under its existing credit
facilities  to pay  dividends  to the  Company  to  fund  such  preferred  stock
dividends.  However, the General Corporation Law of the State of Delaware, under
which the Company and Pamida are  incorporated,  allows a corporation to declare
or pay a dividend  only from its surplus or from the current or the prior year's
earnings.  Due to the  accumulated  deficit  resulting  primarily from the store
closings and the write-off of goodwill and other long-lived assets recognized in
the fourth quarter of fiscal 1996, the Company and Pamida did not declare or pay
any cash  dividends in fiscal 1997 and may pay cash  dividends in ensuing  years
only to the extent that the Company and Pamida satisfy the applicable  statutory
standards  which include the Company's  having a net worth equal to at least the
aggregate par value of the preferred  stock which amounts to $2. The  cumulative
dividend  rate on the  preferred  stock  increases  by 0.5% per quarter  (with a
maximum  aggregate  increase of 5%) on each quarterly  dividend  payment date on
which the  preferred  stock  dividends  are not paid  currently  on a cumulative
basis.  Any unpaid  dividends are added to the  liquidation  value until paid in
cash.  Such  nonpayment of preferred  stock  dividends  does not  accelerate the
redemption rights of the preferred stockholders.

     The Company made capital  expenditures of $4,947 in fiscal 1997 compared to
$9,265 during fiscal 1996.  The Company plans to open three new stores in fiscal
1998 and will consider additional  opportunities for new store locations as they
arise.  Total capital  expenditures are expected to be  approximately  $9,500 in
fiscal 1998. The Company expects to fund these  expenditures from cash flow from
its  operations.  The costs of buildings  and land for new store  locations  are
expected  to be  financed  by  operating  or capital  leases  with  unaffiliated
landlords.  The  Company's  expansion  program  also will  require  inventory of
approximately  $1,000 to $1,200 for each new  market  store,  which the  Company
expects to finance through trade credit, borrowings under the Agreement and cash
flow from operations.

     The recent changes to the Agreement,  along with expected  improvements  in
the Company's cash flow from operations,  should provide  adequate  resources to
meet the Company's near term liquidity  requirements.  On a long-term basis, the
Company's  expansion  will require  continued  investments  in store  locations,
working capital and distribution and  infrastructure  enhancements.  The Company
expects to continue to finance  some of these  investments  through  leases from
unaffiliated  landlords,  trade credit,  borrowings under the Agreement and cash
flow from operations but ultimately will need to explore  additional  sources of
funds which may include capital structure changes. Currently, it is not possible
for the  Company  to  predict  with  any  certainty  either  the  timing  or the
availability of such additional financing.

INFLATION

     The Company  uses the LIFO method of inventory  valuation in its  financial
statements;  as a result,  the cost of  merchandise  sold  approximates  current
costs.  The Company's  rental expense is generally  fixed and,  except for small
amounts of percentage  rents and rentals  adjusted by  cost-of-living  increases
tied to the Consumer  Price Index or interest  rates,  has not been  affected by
inflation.

FORWARD-LOOKING STATEMENTS

     This management's  discussion and analysis contains certain forward-looking
statements within the meaning of the Private Securities Litigation Reform Act of
1995 (the "1995  Act").  Such  statements  are made in good faith by the Company
pursuant to the safe-harbor provisions of the 1995 Act. In connection with these
safe-harbor  provisions,  this  management's  discussion  and analysis  contains
certain forward-looking  statements which reflect management's current views and
estimates  of  future  economic  circumstances,   industry  conditions,  company
performance and financial results.  The statements are based on many assumptions
and factors  including sales results,  expense levels,  competition and interest
rates  as well as  other  risks  and  uncertainties  inherent  in the  Company's
business,  capital structure and the retail industry in general.  Any changes in
these  factors  could result in  significantly  different  results.  The Company
further cautions that the  forward-looking  information  contained herein is not
exhaustive  or  exclusive.   The  Company  does  not  undertake  to  update  any
forward-looking  statements  which may be made from time to time by or on behalf
of the Company.

Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.


                  PAMIDA HOLDINGS CORPORATION AND SUBSIDIARY
                         INDEPENDENT AUDITORS' REPORT





INDEPENDENT AUDITORS' REPORT
Board of Directors
Pamida Holdings Corporation
Omaha, Nebraska



     We  have  audited  the  consolidated   balance  sheet  of  Pamida  Holdings
Corporation and subsidiary as of February 2, 1997, and the related  consolidated
statements of operations, common stockholders' equity and cash flows for each of
the  years  ended  February  2,  1997 and  January  29,  1995.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.  The consolidated  balance sheet of Pamida Holdings  Corporation and
subsidiary as of January 28, 1996,  and the related  consolidated  statements of
operations,  common  stockholders'  equity  and cash  flows  for the year  ended
January 28, 1996, were audited by other auditors,  whose report, dated March 26,
1996,  expressed  an  unqualified  opinion on those  statements  and included an
explanatory  paragraph  that  described  the  adoption of Statement of Financial
Accounting  Standards  No. 121,  "Accounting  for the  Impairment  of Long-Lived
Assets and for Long-Lived Assets to Be Disposed Of."

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

     In our opinion,  the consolidated  financial  statements  referred to above
present  fairly,  in all material  respects,  the  financial  position of Pamida
Holdings  Corporation  and subsidiary as of February 2, 1997, and the results of
their  operations  and their cash flows for each of the years ended  February 2,
1997 and January 29,  1995 in  conformity  with  generally  accepted  accounting
principles.





/s/ DELOITTE & TOUCHE LLP

    Omaha, Nebraska
    March 7, 1997
    (March 17, 1997 as to Note E)

                                       16
<PAGE>

                       REPORT OF INDENPENDENT ACCOUNTANTS



Board of Directors
Pamida Holdings Corporation
Omaha, Nebraska

We have audited the accompanying  consolidated  balance sheet of Pamida Holdings
Corporation and Subsidiary as of January 28, 1996, and the related  consolidated
statements of  operations,  common  stockholders'  equity and cash flows for the
year then  ended.  These  financial  statements  are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audit.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the  financial  position of Pamida Holdings
Corporation  and  Subsidiary  as of January 28,  1996,  and the results of their
operations  and their cash flows for the year then  ended,  in  conformity  with
generally accepted accounting principles.

As discussed in Note N to the  consolidated  financial  statements,  the Company
adopted Statement of Financial Accounting Standards No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets To Be Disposed Of."



/s/ Coopers & Lybrand L.L.P.

Chicago, Illinois
March 26, 1996



                   PAMIDA HOLDINGS CORPORATION AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
              (Dollar amounts in thousands, except per share data)
<TABLE>
<CAPTION>
                                                                Years Ended
                                                  -----------------------------------------
                                                  February 2,    January 28,    January 29,
                                                     1997            1996           1995
                                                  (53 Weeks)      (52 Weeks)     (52 Weeks)
                                                  -----------    -----------    -----------

<S>                                               <C>            <C>            <C>
Sales .........................................   $   633,189    $   736,315    $   711,019
Cost of goods sold ............................       479,099        558,627        533,652
                                                  -----------    -----------    -----------
Gross profit ..................................       154,090        177,688        177,367
                                                  -----------    -----------    -----------
Expenses:
    Selling, general and administrative .......       125,105        151,096        143,585
    Interest ..................................        29,781         29,526         27,367
    Long-lived asset write-off ................            --         78,551             --
    Store closing costs .......................            --         21,397             --
                                                  -----------    -----------    -----------
                                                      154,886        280,570        170,952
                                                  -----------    -----------    -----------
(Loss) income before provision for income
    taxes and extraordinary item ..............          (796)      (102,882)         6,415
Income tax (benefit) provision ................            --         (7,863)         3,500
                                                  -----------    -----------    -----------
(Loss) income before extraordinary item .......          (796)       (95,019)         2,915
Extraordinary item ............................            --            371             --
                                                  -----------    -----------    -----------
Net (loss) income .............................          (796)       (94,648)         2,915
Less provision for preferred dividends and
    discount amortization .....................           391            362            361
                                                  -----------    -----------    -----------
Net (loss) income available for
    common shares .............................   $    (1,187)   $   (95,010)   $     2,554
                                                  ===========    ===========    ===========
Net (loss) earnings per common share:
    (Loss) earnings before extraordinary item.    $      (.24)   $    (18.94)   $      0.51
    Extraordinary item.........................            --            .07             --
                                                  -----------    -----------    -----------
    Net (loss) earnings per common share.......   $      (.24)   $    (18.87)   $      0.51
                                                  -----------    -----------    -----------

</TABLE>

                                       17
<PAGE>

                   PAMIDA HOLDINGS CORPORATION AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
              (Dollar amounts in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                                     February 2,    January 28,
ASSETS                                                                                 1997            1996
                                                                                     ----------     -----------
<S>                                                                                  <C>            <C>
Current assets:
    Cash .........................................................................   $     6,973    $     7,298
    Accounts receivable, less allowance for doubtful accounts of $50 in both years         6,919          9,049
    Merchandise inventories ......................................................       157,490        150,837
    Prepaid expenses .............................................................         2,993          2,953
    Property held for sale .......................................................         1,748          2,218
                                                                                     -----------    -----------
       Total current assets ......................................................   $   176,123    $   172,355

Property, buildings and equipment, (net) .........................................        42,403         44,153
Leased property under capital leases, less accumulated
    amortization of $14,604 and $13,496, respectively ............................        27,713         30,977
Deferred financing costs .........................................................         3,176          3,809
Other assets .....................................................................        19,773          7,231
                                                                                     -----------    -----------
                                                                                     $   269,188    $   258,525
                                                                                     ===========    ===========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
    Accounts payable .............................................................   $    54,245    $    63,087
    Loan and security agreement ..................................................        57,115         31,588
    Accrued compensation .........................................................         3,860          5,923
    Accrued interest .............................................................         7,668          6,992
    Store closing reserve ........................................................         4,521          7,818
    Other accrued expenses .......................................................        10,112         10,823
    Income taxes - deferred and current payable ..................................         8,101          8,861
    Current maturities of long-term debt .........................................            47          1,334
    Current obligations under capital leases .....................................         1,781          1,847
                                                                                     -----------    -----------
       Total current liabilities .................................................       147,450        138,273

Long-term debt, less current maturities ..........................................       168,000        163,746
Obligations under capital leases, less current obligations .......................        33,999         36,559
Reserve for dividends ............................................................           342             --
Other long-term liabilities ......................................................         4,825          4,237
Commitments and contingencies ....................................................            --             --
Preferred stock subject to mandatory redemption:
    16-1/4% senior cumulative preferred stock, $1 par value;
       514 shares authorized, issued and outstanding .............................           514            514
    14-1/4% junior cumulative preferred stock, $1 par value;
       6,986 shares authorized; 1,627 shares issued and outstanding;
       redemption amount of $1,627, less unamortized discount ....................         1,361          1,312
Common shareholders' equity:
    Common stock, $.01 par value; 10,000,000 shares authorized; 5,004,942
       shares issued and outstanding in both years ...............................            50             50
    Additional paid-in capital ...................................................           968            968
    Accumulated deficit ..........................................................       (88,321)       (87,134)
                                                                                     -----------    -----------
       Total common shareholders' deficit ........................................       (87,303)       (86,116)
                                                                                     -----------    -----------
                                                                                     $   269,188    $   258,525
                                                                                     ===========    ===========

</TABLE>

                                       18
<PAGE>

                   PAMIDA HOLDINGS CORPORATION AND SUBSIDIARY
             CONSOLIDATED STATEMENTS OF COMMON SHAREHOLDERS' EQUITY
                          (Dollar amounts in thousands)

<TABLE>
<CAPTION>
                                                                                            Retained
                                                                Nonvoting    Additional     Earnings
                                                    Common       Common       Paid-in     (Accumulated
                                                    Shares        Stock       Capital       Deficit)
                                                   ----------   ----------   ----------    ----------
<S>                                                <C>          <C>          <C>           <C>
Balance at January 30, 1994 ...........            $       41   $        9   $      950    $   15,322
    Net income ........................                    --           --           --         2,915
    Amortization of discount on 14-1/4%
       junior cumulative preferred ....                    --           --           --           (45)
    Cash dividends to preferred
       stockholders ...................                    --           --           --          (316)
    Conversion of nonvoting common
       stock to common shares .........                     9           (9)          --            --
                                                   ----------   ----------   ----------    ----------

Balance at January 29, 1995 ...........                    50           --          950         7,876
    Net loss ..........................                    --           --           --       (94,648)
    Amortization of discount on 14-1/4%
       junior cumulative preferred ....                    --           --           --           (47)
    Cash dividends to preferred
       stockholders ...................                    --           --           --          (315)
    Stock sold under incentive stock
       option plan ....................                    --           --           18            --
                                                   ----------   -----------   ---------    ----------

Balance at January 28, 1996 ...........                    50           --          968       (87,134)
    Net loss ..........................                    --           --           --          (796)
    Amortization of discount on 14-1/4%
       junior cumulative preferred ....                    --           --           --           (49)
    Accrued dividends for preferred
       stockholders ...................                    --           --           --          (342)
                                                   ----------   ----------   ----------    ----------

Balance at February 2, 1997 ...........            $       50   $       --   $      968    $  (88,321)
                                                   ==========   ==========   ==========    ==========

</TABLE>

                                       19
<PAGE>

                   PAMIDA HOLDINGS CORPORATION AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                          (Dollar amounts in thousands)
<TABLE>
<CAPTION>

                                                                                     Years Ended
                                                                      -----------------------------------------
                                                                      February 2,    January 28,    January 29,
                                                                         1997            1996           1995
                                                                      (53 Weeks)      (52 Weeks)     (52 Weeks)
                                                                      -----------    -----------    -----------
<S>                                                                   <C>            <C>            <C>
Cash flows from operating activities:
Net (loss) income .................................................   $      (796)   $   (94,648)   $     2,915
       Adjustments to  reconcile  net (loss)  income to net cash 
         from operating activities:
           Depreciation and amortization ..........................        11,658         15,345         14,962
           Provision (credit) for LIFO inventory valuation ........           874           (585)          (675)
           Provision (credit) for deferred income taxes ...........         3,305         (6,647)        (1,555)
           Noncash interest expense ...............................         4,313          3,756          3,315
           Accretion of original issue debt discount ..............           160            154            149
           Gain on disposal of assets .............................           (56)          (982)           (58)
           Stock incentive benefits ...............................            --             --             84
           Deferred retirement benefits ...........................          (125)            13             37
           Extraordinary item .....................................            --           (371)            --
           Long-lived assets write-off ............................            --         78,551             --
           Store closing costs ....................................        (3,726)        21,397             --
           (Increase) decrease in merchandise inventories .........        (7,527)         4,532        (30,951)
           Increase in other operating assets .....................        (5,622)        (3,847)          (486)
           Increase (decrease) in accounts payable ................        (8,842)        (6,749)         8,153
           Increase (decrease) in income taxes payable ............        (3,250)        (4,607)         3,942
           Increase (decrease) in other operating liabilities......        (1,943)          (345)         3,984
                                                                      -----------    -----------    -----------
       Total adjustments ..........................................       (10,781)        99,615            901
                                                                      -----------    -----------    -----------
       Net cash from operating activities .........................       (11,577)         4,967          3,816

Cash flows from investing activities:
    Proceeds from disposal of assets ..............................           917          1,163            980
    Principal payments received on notes receivable ...............            16             15             14
    Assets acquired for sale ......................................          (391)            --             --
    Capital expenditures ..........................................        (4,947)        (9,265)       (12,888)
    Construction notes receivable .................................        (5,845)        (4,412)            --
                                                                      -----------    -----------    -----------
       Net cash from investing activities .........................       (10,250)       (12,499)       (11,894)
                                                                      -----------    -----------    -----------
Cash flows from financing activities:
    Borrowings under loan and security agreement net ..............        25,527         10,986         12,417
    Principal payments on other long-term debt ....................        (1,335)          (193)          (177)
    Dividends paid on preferred stock .............................            --           (315)          (316)
    Principal payments on promissory notes ........................            --           (641)        (1,029)
    Payments for deferred finance costs ...........................           (54)           (13)          (200)
    Principal payments on capital lease obligations ...............        (2,636)        (2,071)        (1,894)
    Proceeds from sale of stock ...................................            --             18             --
                                                                      -----------    -----------    -----------
           Net cash from financing activities .....................        21,502          7,771          8,801
                                                                      -----------    -----------    -----------
    Net (decrease) increase in cash ...............................          (325)           239            723
    Cash at beginning of year .....................................         7,298          7,059          6,336
                                                                      -----------    -----------    -----------
    Cash at end of year ...........................................   $     6,973    $     7,298    $     7,059
                                                                      ===========    ===========    ===========

                                       20
<PAGE>

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
    Cash paid (received) during the year for:
       Interest.....................................................  $    24,804    $    25,691    $    24,021
       Income taxes:
           Payments to taxing authorities...........................          386          3,622          1,785
           Refunds received from taxing authorities.................         (442)          (231)          (672)
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING
AND FINANCING ACTIVITIES:
    Capital lease obligations incurred when the Company entered
       into lease agreements for new store facilities and equipment.  $        11    $       620    $     9,721
    Capital lease obligations terminated............................           --            154             --
    Amortization of discount on junior cumulative preferred stock
       recorded as a direct charge to retained earnings.............           49             47             45
    Payment of interest in kind by increasing the
       principal amount of the notes................................        4,313          3,702          3,263
    Provision for dividends payable.................................          342             --             --
    Conversion of 919,587 shares of nonvoting common
       stock, $.01 par value, to common stock
           Common stock.............................................           --             --              9
           Nonvoting common stock...................................           --             --             (9)


</TABLE>

                                       21
<PAGE>

                   PAMIDA HOLDINGS CORPORATION AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              (Dollar amounts in thousands - except per share data)



A.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Pamida Holdings Corporation (the "Company") was formed for the sole purpose
of acquiring  Pamida,  Inc.  ("Pamida")  through a merger in a leveraged buy-out
transaction which was consummated on July 29, 1986.

     CONSOLIDATION - The consolidated  financial  statements include the results
of  operations,  account  balances  and  cash  flows  of  the  Company  and  its
wholly-owned subsidiary,  Pamida, and of Seaway Importing Company ("Seaway") and
Pamida Transportation Company, wholly-owned subsidiaries of Pamida. All material
intercompany accounts and transactions have been eliminated in consolidation.

     FISCAL YEAR - All references in these financial  statements to fiscal years
are to the calendar year in which the fiscal year ends.

     LINE OF BUSINESS - Through Pamida,  the Company is engaged in the operation
of retail discount stores in a fifteen-state Midwestern, North Central and Rocky
Mountain area. Seaway imports primarily seasonal merchandise for sale to Pamida.
Pamida  Transportation  Company  operated as a contract carrier for Pamida until
July 1995,  at which time  independent  contractors  were engaged to provide all
transportation  needs of the  Company.  Due to the  similarity  in nature of the
Company's  businesses,  the  Company  considers  itself to be a single  business
segment.

     CASH FLOW  REPORTING - For  purposes of the  statement  of cash flows,  the
Company  considers all temporary cash  investments  purchased with a maturity of
three months or less to be cash equivalents. There were no temporary investments
at February 2, 1997 and January 28, 1996.

     MERCHANDISE  INVENTORIES - Substantially all of the Company's  inventory is
stated at the lower of cost (last-in, first-out) or market.

     PROPERTY,  BUILDINGS AND EQUIPMENT - Property,  buildings and equipment are
stated at cost and  depreciated on the  straight-line  method over the estimated
useful lives. Buildings and building improvements are generally depreciated over
8-40 years, while store,  warehouse and office equipment,  vehicles and aircraft
equipment are generally depreciated over 3-10 years.  Leasehold improvements are
depreciated  over the  life of the  lease or the  estimated  life of the  asset,
whichever is shorter.

     LEASED PROPERTY UNDER CAPITAL LEASES - Noncancellable  financing leases are
capitalized  at the  estimated  fair  value of the  leasehold  interest  and are
amortized on the straight-line method over the terms of the leases.

     LONG-LIVED  ASSETS  - When  facts  and  circumstances  indicated  potential
impairment,  the Company evaluates the recoverability of assets carrying values,
including  goodwill,  using estimates of future cash flows over remaining assets
lives.  When  impairment is indicated,  any  impairment  loss in measured by the
excess of carrying values over fair values.

     DEFERRED  FINANCING  COSTS AND  ORIGINAL  ISSUE  DEBT  DISCOUNT  - Deferred
financing  costs are being  amortized  using the  straight-line  method over the
terms of the issues which approximates the effective  interest method.  Original
issue debt discount is being amortized using the effective  interest method over
the terms of the issues.

     PRE-OPENING  EXPENSES - Costs related to opening new stores are expensed as
incurred.

     EARNINGS PER SHARE - Earnings per share were calculated  using the weighted
average common shares and dilutive common share equivalents  outstanding  during
the year using the treasury stock method.

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

     STOCK-BASED  COMPENSATION  -  The  Company  accounts  for  its  stock-based
compensation  under the  provisions of Accounting  Principles  Board Opinion 25,
"Accounting for Stock Issued to Employees" (APB 25).

     RECLASSIFICATIONS  -  Certain  reclassifications  have  been  made to prior
years' financial statements to conform to the current year presentation.

                                       22
<PAGE>

B.  MERCHANDISE INVENTORIES

     Total  inventories  would have been  higher at February 2, 1997 and January
28, 1996 by $6,574 and $5,700, respectively, had the FIFO (first-in,  first-out)
method been used to determine the cost of all inventories.  On a FIFO basis, net
income  (loss)  before  extraordinary  item would have been $78,  $(95,604)  and
$2,666, respectively, for fiscal years 1997, 1996, and 1995. During fiscal years
1997, 1996, and 1995,  certain inventory  quantities were reduced resulting in a
liquidation  of certain  LIFO layers  carried at costs which were lower than the
cost of current  purchases,  the effect of which  increased  net income by $116,
$125, and $102, respectively.

C.  PROPERTY, BUILDINGS AND EQUIPMENT

     Property, buildings and equipment consists of:

                                 Feb. 2,   Jan. 28,
                                  1997       1996
                                --------   --------
Land and land improvements ..   $  4,013   $  3,943
Buildings and building
  improvements...............     22,076     21,578
Store, warehouse and office
  equipment..................     59,668     55,638
Vehicles and aircraft
  equipment..................      1,513      1,578
Leasehold improvements ......     16,497     15,362
                                 103,767     98,099
Less accumulated depreciation
  and amortization ..........     61,364     53,946
                                --------   --------
                                $ 42,403   $ 44,153
                                ========   ========

D.  OTHER ASSETS

     Other assets consist of:
                                 Feb. 2,   Jan. 28,
                                  1997       1996
                                --------   --------
Construction notes receivable.  $ 10,257   $  2,767
Unamortized software
  costs, net .................     7,541      3,357
Other ........................     1,975      1,107
                                --------   --------
                                $ 19,773   $  7,231
                                ========   ========


E.  FINANCING AGREEMENTS

     Effective March 17, 1997, the term of Pamida's  committed Loan and Security
Agreement (the  Agreement) was extended to March 2000 and the maximum  borrowing
limit of the facility was increased to $95,000 from $70,000,  which had been the
limit  throughout  fiscal 1997.  Prior to March 17, 1997,  borrowings  under the
Agreement  bore  interest at a rate which was 0.75% per annum  greater  than the
applicable prime rate. Effective March 17, 1997,  borrowings under the Agreement
bear interest at a rate which is tied to the applicable prime rate or the London
Interbank Offered Rate (LIBOR),  generally at Pamida's  discretion.  The amounts
Pamida is permitted to borrow under the  Agreement  are  determined by a formula
based upon the amount of Pamida's  eligible  inventory  from time to time.  Such
borrowings of Pamida under the  Agreement  are secured by security  interests in
substantially all of the current assets  (including  inventory) of Pamida and by
liens on certain real estate interests and other property of Pamida. The Company
and two  subsidiaries  of Pamida  have  guaranteed  payment and  performance  of
Pamida's  obligations  under the Agreement and have pledged some or all of their
respective assets, including the stock of Pamida owned by the Company, to secure
such guarantees.

     The  Agreement  contains   provisions   imposing  operating  and  financial
restrictions  on the Company.  Certain  provisions of the Agreement  require the
maintenance of specified  amounts of tangible net worth (as defined) and working
capital (as defined) and the  achievement of specified  minimum  amounts of cash
flow (as defined).  Other restrictions in the Agreement and those provided under
the Indenture relating to the Senior Subordinated Notes will affect, among other
things, the ability of Pamida to incur additional  indebtedness,  pay dividends,
repay  indebtedness  prior to its  stated  maturity,  create  liens,  enter into
leases,  sell  assets  or  engage  in  mergers  or  acquisitions,  make  capital
expenditures and make investments.

     The maximum amount of borrowings under the Agreement during fiscal 1997 and
1996 was $69,256 and  $63,884,  respectively.  The weighted  average  amounts of
borrowings  under  the  Agreement  for  fiscal  1997 and 1996 were  $43,002  and
$35,544,  respectively;  and the weighted  average interest rates were 10.0% and
10.4%, respectively.

                                       23
<PAGE>

Long-term debt consists of:

                                   Feb. 2,   Jan. 28,
                                     1997      1996
                                   -------   --------
Senior Subordinated Notes,
  11.75%, due March 2003 ......   $140,000   $140,000
Industrial development bonds,
  8.5%, due in monthly install-
  ments through 2005 ..........        411      1,745
Senior promissory notes, 15.5%,
  due in 2003, interest paid
  in kind quarterly ...........      4,926      4,231
Subordinated promissory notes,
  16%, due in 2003, interest
  paid in kind quarterly ......     13,454     11,500
Junior subordinated  promissory
  notes,  16.25%,  net of
  unamortized  discount of $878
  and $1,038, due in 2003,
  interest paid in kind quarterly    9,256      7,604
                                  --------    -------
                                   168,047    165,080
Less current maturities .......         47      1,334
                                  --------   --------
                                  $168,000   $163,746
                                  ========   ========

     As of  February  2, 1997,  the fair value of  long-term  debt was  $153,900
compared to its recorded value of $168,000. The fair value of long-term debt was
estimated  based on quoted  market values for the same or similar debt issues or
rates currently available for debt with similar terms. The aggregate  maturities
of long-term  debt in each of the next five fiscal years are as follows:  1998 -
$47; 1999 - $47; 2000 - $47; 2001 - $47; and 2002 - $47.

     The Senior  Subordinated  Notes and the promissory  notes are unsecured and
are  subordinate  borrowings  under  the  Agreement.  Presently,  under the most
restrictive debt covenants, the Company is not permitted to pay dividends on its
common stock.

     The senior  subordinated  and junior  subordinated  promissory notes of the
Company were amended to provide  that until the  obligations  of the Company and
Pamida  under  certain loan  agreements  have been paid in full,  the  quarterly
interest  payments on the notes will be paid in kind by increasing the principal
amount of each note on the  applicable  quarterly  payment date by the amount of
accrued  interest  then being paid in kind.  Interest  on the notes paid in kind
accrues at a rate which, in each case, is two percentage  points higher than the
applicable cash interest rate.

F.  INCOME TAXES

     Components of the income tax provision (benefit) are as follows:

                          Years Ended
                  --------------------------------

                  Feb. 2,    Jan. 28,     Jan. 29,
                   1997        1996         1995
                  --------    --------    --------
Current:
   Federal ....   $ (3,155)   $   (993)   $  4,048
   State ......       (150)       (223)      1,007
                  --------    --------    --------
                    (3,305)     (1,216)      5,055
                  --------    --------    --------

Deferred:
  Federal .....      3,189      (5,865)       (679)
  State .......        116        (782)       (876)
                  --------    --------    --------
                     3,305      (6,647)     (1,555)
                  --------    --------    --------
Total (benefit)
  provision ...   $     --    $ (7,863)   $  3,500
                  ========    ========    ========

     The  differences  between  the  U.S.  Federal  statutory  tax  rate and the
Company's effective tax rate are as follows:

                                        Years Ended
                               ---------------------------
                               Feb. 2,   Jan. 28,  Jan. 29,
                                1997     1996       1995
                               --------  --------  --------
   Statutory rate .........     (34.0)%   (34.0)%     34.0%
   State income tax effect.      (2.8)     (1.3)       5.5
 Amortization of the excess
   of cost over net assets
     acquired .............        --      23.9       12.2
Valuation allowance .......      25.1       3.6        0.1
Accretion of discount on
  junior subordinated debt        6.8       0.1        0.8
Other .....................       4.9       0.1        2.0
                               --------  --------  --------
                                  0.0%    (7.6)%       54.6%
                               ========  ========  ========

                                       24
<PAGE>

     Significant  temporary  differences  between  reported and taxable earnings
that give rise to deferred tax assets and liabilities were as follows:

                                          Feb. 2,      Jan. 28,
                                            1997        1996
                                          ---------    --------
Net current deferred tax liabilities:
  Inventories .........................   $  15,302    $  13,681
  Valuation allowance .................          --        3,869
  Prepaid insurance ...................         210          514
  Other ...............................         453          366
  Supplier allowances .................         (41)          --
  Post employment health costs ........        (189)        (237)
  Accrued expenses ....................        (941)      (1,300)
  Store closing costs .................      (2,570)      (7,159)
                                          ---------    ---------
     Net current deferred
       tax liabilities ................      12,224        9,734
                                          ---------    ---------
Net long-term deferred tax liabilities:
    Property, buildings and
       equipment ......................       2,862        3,109
    Other .............................       1,436          438
    Valuation allowance ...............       4,069            5
    Capital loss carryforward .........          --           (5)
    Capital leases ....................      (3,089)      (2,602)
    Tax benefit carryforward ..........      (3,518)          --
                                          ---------    ---------
Net long-term deferred
  tax liabilities .....................       1,760          945
                                          ---------    ---------
Net total deferred tax
     liabilities ......................   $  13,984    $  10,679
                                          =========    =========

     Net long-term  deferred tax liabilities are classified with other long-term
liabilities in the consolidated balance sheets of the Company. As of February 2,
1997 the Company had net  operating  loss  carryforwards  totaling  $4,034 which
expire in 2012 and the  Company  had tax credit  carryforwards  totaling  $1,973
which expire in 2006 through 2011.

G.  LEASES

     The majority of store  facilities  are leased under  noncancelable  leases.
Substantially  all of the leases are net leases  which  require  the  payment of
property taxes,  insurance and maintenance costs in addition to rental payments.
Certain leases provide for additional rentals based on a percentage of sales and
have renewal options for one or more periods  totaling from one to twenty years.
Leases have been  categorized as capital or operating  leases in conformity with
the definition in Statement of Financial Accounting Standards No. 13, Accounting
for Leases.

     At February 2, 1997 the future  minimum  lease  payments  under capital and
operating leases with rental terms of more than one year amounted to:

     Fiscal Year Ending        Capital    Operating
                               Leases      Leases
                              ---------   ---------
1998.....................     $   5,802   $  10,010
1999.....................         5,659       8,800
2000.....................         5,442       6,879
2001.....................         5,352       5,639
2002.....................         5,267       5,103
Later years..............        41,384      46,069
                              ---------   ---------
Total minimum obligations     $  68,906   $  82,500
                              ---------   ---------
Less amount representing
  interest................       33,126
                              ---------
Present value of net minimum
  lease payments..........       35,780
 Less current portion.....        1,781
                              ---------
Long-term obligations.....    $  33,999
                              =========

     The minimum rentals under operating leases have not been reduced by minimum
sublease rentals of $191 due in the future under noncancelable subleases.

     Total rental expense related to all operating leases  (including those with
terms less than one year) is as follows:

                                  Years Ended
                        -------------------------------
                        Feb. 2,     Jan. 28,    Jan. 29,
                          1997        1996       1995
                        --------    --------    --------
Minimum rentals .....   $ 10,938    $ 11,715    $  9,585
Contingent rentals ..        258         399         477
Less sublease rentals       (735)       (852)       (918)
                        --------    --------    --------
                        $ 10,461    $ 11,262    $  9,144
                        ========    ========    ========

H.  SAVINGS AND OTHER POSTEMPLOYMENT BENEFIT PLANS

     Pamida has adopted a 401(k)  savings plan that covers all employees who are
21 years of age with one or more years of service.  Participants  can contribute
from 1% to 15% of their pre-tax  compensation.  Pamida has currently  elected to
match 50% of the participant's  contribution up to 5% of compensation.  Pamida's
savings plan  contribution  expenses for fiscal years 1997,  1996, and 1995 were
$770, $749, and $716, respectively.

     Prior to  December  1993,  the  Company  had agreed to  continue to provide
health  insurance  coverage and pay a portion of the health  insurance  premiums
until age 65 for  individuals  who  retire if the  individual  was  eligible  to
participate  in the  plan,  had  attained  age  55,  had  completed  ten or more
consecutive years of service and

                                       25
<PAGE>

elected to continue on the Company plan.  The plan is unfunded,  and the Company
had the right to modify or  terminate  these  benefits.  In December  1993,  the
Company amended the Plan to no longer offer  postretirement  health benefits for
employees retiring after February 1, 1994.

     The components of periodic  expense for  postretirement  benefits in fiscal
1997, 1996 and 1995 were as follows:

                                               Feb. 2,    Jan. 28,   Jan. 29,
                                                 1997      1996       1995
                                               --------   --------   --------
      Annual postretirement benefit expense:
        Interest cost .......................        16         32         42
     Amortization of
       unrecognized
       net obligations ......................       (44)        (6)        --
                                               --------   --------   --------
     Annual postretirement
       benefit expense ......................  $    (28)  $     26   $     42
                                               ========   ========   ========

     The accumulated postretirement benefit obligation consists of:

                                            Feb. 2,    Jan. 28,
                                             1997       1996
                                            --------   --------
          Accumulated postretirement
            benefit obligation .........    $    194   $    395
          Unrecognized gain ............         299        223
                                            --------   --------
          Accrued expense ..............    $    493   $    618
                                            ========   ========

     A 5% and a 10%  increase in the cost of covered  health care  benefits  was
assumed  for  fiscal  1997  and  1996,  respectively.  The rate of 5% used as of
February 2, 1997 is assumed to remain level after  fiscal  1997.  At January 28,
1996, the 10% was assumed to decrease  incrementally  to 5% after five years and
remain level  thereafter.  Assuming a 1% increase in the health care trend rate,
the annual postretirement  benefit expense would remain the same for fiscal 1997
and increase by $1 for fiscal 1996, and the unfunded accumulated  postretirement
benefit  obligation  would  increase  by $4 and $13 for  fiscal  1997 and  1996,
respectively.  The  weighted  average  discount  rate  used in  determining  the
accumulated  postretirement benefit obligation was 7.0% for both fiscal 1997 and
1996.

I.  PREFERRED STOCK SUBJECT TO MANDATORY REDEMPTION

     The  Company  is  obligated  to  redeem  all  outstanding  shares of senior
cumulative  and junior  cumulative  preferred  stock on December 31, 2001,  at a
price not to exceed  the  liquidation  value  which is $1,000 per share plus any
accrued dividends. Subject to certain loan restrictions, the Company may, at any
time,  redeem all or any portion of the preferred shares  outstanding at a price
of $1,000 per share plus any accrued dividends.

     Each share of senior  cumulative  and  junior  cumulative  preferred  stock
entitles  its holder to receive a  quarterly  dividend  of 16.25% and 14.25% per
annum,  respectively,  of the liquidation  value from the date of issuance until
redeemed.  Both  series  of  preferred  stock  are  non-voting,  and any  unpaid
dividends are added to the liquidation value until paid.

     The  General  Corporation  Law of the State of  Delaware,  under  which the
Company and Pamida are  incorporated,  allows a corporation  to declare or pay a
dividend only from its surplus or from the current or the prior year's earnings.
Due to the accumulated  deficit resulting  primarily from the store closings and
the write-off of goodwill and other long-lived  assets  recognized in the fourth
quarter of fiscal  1996,  the Company and Pamida did not declare or pay any cash
dividends in fiscal 1997 and may pay cash dividends in ensuing years only to the
extent that the Company and Pamida  satisfy the applicable  statutory  standards
which include the  Company's  having a net worth equal to at least the aggregate
par value of the preferred  stock which amounts to $2. A liability and provision
for preferred  stock  dividends  have been recorded in the fiscal 1997 financial
statements.  The cumulative  dividend rate on the preferred  stock  increases by
0.5% per quarter  (with a maximum  aggregate  increase of 5%) on each  quarterly
dividend  payment  date on which  the  preferred  stock  dividends  are not paid
currently on a cumulative basis.

     The difference  between the fair value of the junior  cumulative  preferred
stock at issuance and the mandatory  redemption  value is being recorded through
periodic  accretions,  using the effective interest method with a related charge
to retained earnings.

J.  STOCK OPTIONS

     On November  24, 1992,  the Board of  Directors of the Company  adopted the
Pamida  Holdings  Corporation  1992 Stock  Option Plan (the  "Plan"),  which was
approved by the Company's stockholders in May 1993. The Plan,  administered by a
Committee of the Board of

                                       26
<PAGE>

Directors,  provides for the granting of options to key employees of the Company
and its  subsidiaries to purchase up to an aggregate of 350,000 shares of Common
Stock of the Company.  Options  granted  under the Plan may be either  incentive
stock options,  within the meaning of Section 422 of the Internal  Revenue Code,
or  non-qualified  options.  Options  granted under the Plan will be exercisable
during the period fixed by the Committee for each option;  however,  in general,
no option will be exercisable earlier than one year after the date of its grant,
and no incentive stock option will be exercisable  more than ten years after the
date of its grant.  The option  exercise price must be at least 100% of the fair
market  value  of  the  Common  Stock  on  the  date  of the  option  grant.  No
compensation  expense  related to stock options was recorded during fiscal 1997,
1996 or 1995.

     The Company accounts for its stock-based  compensation under the provisions
of Accounting  Principles Board Opinion No. 25,  "Accounting for Stock Issued to
Employees" (APB Opinion No. 25), which utilizes the intrinsic value method.  The
effect on 1997 and 1996 net  income and  earnings  per share of  accounting  for
stock-based  compensation  using the fair value method  required by Statement of
Financial Accounting Standards No. 123, Accounting for Stock-Based  Compensation
(SFAS 123) is immaterial.

     The  weighted  average  fair value of options  granted  during the year was
$0.70 and $2.86 per  option  for fiscal  1997 and 1996,  respectively.  The fair
value of options granted under the Plan was estimated at the date of grant using
a binomial options pricing model with the following assumptions:

                                              Feb. 2,        Jan. 28,
                                               1997            1996
                                              --------       --------
      Risk-free interest rate...............       6.0%           7.0%
      Dividend yield........................       0.0%           0.0%
      Expected Volatility...................       8.1%           8.1%
      Expected life (years) ................       6.6 years      6.7 years

     A summary of the Company's  stock-based  compensation  activity  related to
stock options for the last three fiscal years is as follows:

<TABLE>
<CAPTION>

                                   February 2, 1997       January 28, 1996         January 29, 1995
                                 --------------------    --------------------    --------------------
                                             Weighted                Weighted               Weighted
                                             Average                 Average                 Average
                                             Exercise                Exercise                Exercise
                                 Number       Price      Number       Price      Number       Price
                                 -------     -------     -------     -------     -------     -------
<S>                              <C>         <C>         <C>         <C>         <C>         <C>
Outstanding-beginning of year    296,546     $  5.05     227,545     $  4.33     171,750     $  3.63
Granted .....................     86,800        2.37     122,205        6.80      75,000        5.75
Expired/terminated ..........    (80,530)       4.66     (48,246)       6.22     (19,205)       3.63
Exercised ...................       --            --      (4,958)       3.63          --          --
Outstanding-end of year .....    302,816     $  4.39     296,546     $  5.05     227,545     $  4.33
</TABLE>

     There were 123,616,  85,474 and 61,681  options  exercisable at February 2,
1997, January 28, 1996 and Janaury 29, 1995, respectively.

     The following table summarizes  information about stock options outstanding
as at February 2, 1997:

<TABLE>
<CAPTION>

                    Options Outstanding                                Options Exercisable
- ------------------------------------------------------     -------------------------------------------
                                            Weighted
                                             Average        Weighted                        Weighted
            Range of                        Remaining       Average                         Average
            Excercise       Number         Contractual      Exercise         Number         Exercise
             Prices       Outstanding         Life            Price        Exercisable        Price
           -----------    -----------      -----------     -----------     -----------     -----------
<S>        <C>            <C>              <C>             <C>             <C>             <C>
           $1.94-$2.78          83,800       9.5 Years     $      2.36              --     $        --
             3.63-5.75         171,016       7.3 Years            4.60         114,016            4.20
                  7.19          48,000       8.1 Years            7.19           9,600            7.19
           -----------     -----------     -----------     -----------     -----------     -----------
Totals     $1.94-$7.19         302,816       8.0 Years     $      4.39         123,616     $      4.43
</TABLE>

                                       27
<PAGE>

K.  CAPITAL STOCK

     In October 1994,  919,587  shares of nonvoting  common stock of the Company
were  converted  into the same number of shares of common  stock.  After  giving
effect to such conversion,  the Company had 5,004,942 shares of common stock and
no shares of nonvoting  common stock  outstanding  at the end of fiscal 1997 and
1996.

L.  EXTRAORDINARY ITEMS

     On July 31,  1995,  the Company made an offer to purchase for cash 39.5% of
the aggregate outstanding principal amount of 14% Subordinated  Promissory Notes
(Notes) of Pamida Holdings  Corporation.  The offered  purchase price was 50% of
the principal  amount to be purchased.  In the third quarter of fiscal 1996, the
Company redeemed Notes tendered in the aggregate  principal amount of $1,281 and
made cash payments of $641, resulting in an after-tax gain of $371.

M.  COMMITMENTS AND CONTINGENCIES

     Pamida has employment  agreements  with three key executive  officers which
expire in 2000 and 2001. In addition to a base salary,  the  agreements  provide
for a bonus to be paid if certain Company performance goals are achieved.  Also,
in  March  1997,  the  Board  of  Directors   approved  a  long-term   incentive
compensation  program in order to enhance  retention  of certain  key members of
management.  Payout is tied to continued  employment  and future  Company common
stock price appreciation.

     The  terms  of the  senior  and  junior  preferred  stock  and the  senior,
subordinated  and junior  subordinated  promissory  notes provide that, upon the
occurrence of an event of  noncompliance  with respect to the preferred stock or
event of default with respect to the promissory  notes,  the Company is required
to pay higher  dividend  and  interest  rates  with the  amount of the  increase
depending on the nature of the event of noncompliance or default.

     During   fiscal  1996,   the  Company   received  $967  from  Pamida  as  a
reimbursement for certain tax benefits derived by Pamida. Such remittance, along
with $18 from the exercise of certain stock options,  was used by the Company to
redeem Subordinated  Promissory Notes as described in Note L, to repay to Pamida
intercompany  balances totaling $29, and to pay quarterly dividends on preferred
stock totaling $315.

     In June 1994, the Company  received  $1,316 from Pamida as a  reimbursement
for certain tax  benefits  derived by Pamida.  Such  remittance  was used by the
Company to make a  principal  payment  on its  outstanding  promissory  notes of
$1,029 and to repay Pamida certain intercompany advances aggregating $287.

     In  connection  with the  Company's  self  insured  retention  of  worker's
compensation  liabilities and future rental payments on a warehouse, on February
2,  1997,  the  Company  had  standby  letters  of credit  outstanding  totaling
approximately $1,188.

N.  IMPAIRMENT OF LONG-LIVED ASSETS RECORDED IN FISCAL 1996

     During  fiscal  1996,  weak  trends in the retail  industry  combined  with
increasing competition lowered the operating results of the Company.

     Therefore,  during the fourth quarter of fiscal 1996,  management  reviewed
its expectations for near- and long-term  performance of the Company and revised
its earnings  projections to reflect developing and projected trends,  primarily
in comparable-store-sales growth, gross margins, operating expenses and interest
expenses.  Consequently,  the recoverability of the Company's  long-lived assets
was also reassessed.

     In the fourth  quarter of fiscal  1996,  the Company  adopted  Statement of
Financial  Accounting  Standards  No.  121  "Accounting  For the  Impairment  of
Long-Lived  Assets and  Long-Lived  Assets to Be Disposed  Of" (SFAS 121).  This
financial accounting standard requires the Company to perform an analysis of the
recoverability of the net book value of long-lived  assets. The Company analyzed
cash flows on an individual store basis to assess  recoverability of store level
long-lived assets including allocated goodwill.

     As a result of this analysis,  impairment was indicated at certain  stores,
and a noncash pre-tax charge was recorded as illustrated in the table below. The
impairment  losses  were  based  on fair  value  which  was  determined  through
discounted cash flows for the particular  stores  utilizing a rate  commensurate
with the associated  risks. The effect of this accounting change was to increase
the net loss for the year by $24,693 or $4.90 per common share.

     The Company also analyzed the value of its remaining goodwill and favorable
leasehold  interests not impaired

                                       28
<PAGE>

under the  store-level  SFAS 121  analysis  using its  historical  method  under
Accounting  Principles  Board Opinion No. 17 (APB 17) and  determined  that such
remaining  amounts  also  were  impaired.  For this  analysis  the  value of the
goodwill  and  favorable   leasehold  interests  was  determined  by  projecting
aggregate net income and adjusting it by adding back  amortization of intangible
assets.  With  respect  to  the  projections  of net  income  used  to  evaluate
intangible assets impairment,  management made several assumptions in projecting
their best estimate of the results of future operations of the Company. The most
significant  assumptions were an estimated  remaining useful life of goodwill of
fifteen years,  modest annual comparable store sales growth,  gross margin rates
consistent  with those  experienced  over the past fiscal year in the stores not
being closed,  an annual expense  escalation  consistent  with recent  inflation
trends and the ability to refinance debt maturities as they come due.

     These assumptions  resulted in aggregate  undiscounted  adjusted net income
for the  fifteen-year  forecast period of approximately  $5,186,  which reflects
aggregate pre-tax interest expense of approximately $398,000 payable in cash and
$86,000 payable "in kind" (PIK). The $5,186 of aggregate adjusted net income for
the fifteen-year  forecast period also reflected  projected  adjusted net losses
for fiscal 1997 of $4,522,  which included cash interest  expense of $26,242 and
PIK  interest of $4,453,  and for fiscal  1998 of $2,863,  which  included  cash
interest  expense of $26,581 and PIK interest of $5,121.  For fiscal  1999,  the
Company projected adjusted net income of approximately $967, which included cash
interest expense of approximately $26,581 and PIK interest of $5,889. Due to the
uncertainty  of projections  beyond 1999,  this level of adjusted net income was
assumed to continue for each of the  remaining  fiscal  years in the  projection
period. As a result of this evaluation in fiscal 1996, management concluded that
the remaining goodwill and favorable leasehold interests were fully impaired.

     Pre-Tax  Components  of  Long-Lived  Asset  Write-Off  As  Reflected in the
Statement of Operations for the year ended January 28, 1996:

                                   SFAS          APB
                                    121           17         Total
                                 --------     --------     --------
          Goodwill               $ 20,607     $ 49,406     $ 70,013
          Favorable leasehold
            interests               4,245        1,917        6,162
          Property, buildings
            and equipment           2,376           --        2,376

                                 --------     --------     --------
          Total                  $ 27,228     $ 51,323     $ 78,551
                                 ========     ========     ========

     The  goodwill  was  originally  recorded in July 1986 when Pamida  Holdings
Corporation  acquired Pamida,  Inc. through a leveraged  buy-out and represented
the excess of the purchase price over the fair value of the net assets acquired.
Goodwill had been amortized on a  straight-line  basis over a forty-year  period
but, due to the trends  cited above,  its  estimated  remaining  useful life was
adjusted to fifteen years during the fourth quarter of fiscal 1996.

                                       29
<PAGE>

O.  STORE CLOSINGS IN FISCAL 1996

     As discussed in Note N above, the Company's  operating  performance  during
fiscal  1996  was  below  plan.  Management's  analysis  of  individual  stores'
operations and cash flows resulted in the  identification of forty  unprofitable
or  competitive  market  stores  which did not fit the  Company's  niche  market
strategy.  Consequently,  a charge was recorded at January 28, 1996 as indicated
below to cover the costs necessary to close these stores.  The Company  received
positive  net cash flow from closing the stores due to cash  generated  from the
disposition  of related  inventories.  The amounts the Company  will  ultimately
realize from the disposal of assets or pay on the resolution of liabilities  may
differ from the estimated  amounts  utilized in arriving at the income statement
effect.

          Pre-Tax                                   Income
          Components of fiscal 1996               Statement
          Store Closing Costs                       Effect
                                                   --------
          Real estate exit costs and
            write-off of property,
            buildings, and equipment ...........   $ 11,455
          Inventory liquidation ................      9,080
          Professional charges .................        314
          Severance and other costs and fees ...        548
                                                   --------
          Totals ...............................   $ 21,397
                                                   ========

     The store closing reserve  balance as of January 28, 1996 included  amounts
related to real estate, inventory, severance,  professional fees and other costs
of closing the forty stores. The liquidation of the closing stores inventory was
completed in the second quarter of fiscal 1997. All known ancillary costs of the
store closings have been paid except those related to the remaining real estate.
During fiscal 1997,  the Company  negotiated  settlements on twenty closed store
properties which had been leased,  two which have been subleased,  and sold four
closed  store  properties  which had been owned.  As of  February  2, 1997,  the
Company remains liable for lease  obligations on twelve closed store  properties
and owns four  closed  store  properties.  The  Company  anticipates  that final
disposition of the remaining  obligations  and  properties  will be completed in
fiscal  1999.  There were no  adjustments  made during  fiscal 1997 to the store
closing  reserve  other  than cash  inflows  and  outflows  related to the store
closings.

     The store closing reserve is presented in the balance sheets as follows:

                                        Feb. 2,      Jan. 28,
                                          1997         1996
                                        --------     --------
          Store closing reserve
            (short-term)                $  4,521     $  7,818
          Amount included in other
            long-term liabilities          2,190        2,619
                                        --------     --------

          Total                         $  6,711     $ 10,437
                                        ========     ========

                                       30
<PAGE>

P.  QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

     The following is a summary of the quarterly  results of operations  for the
years ended February 2, 1997 and January 28, 1996:

<TABLE>
<CAPTION>

                                           April 28,       July 28,       October 27,     February 2,
Fiscal 1997                                  1996            1996            1996            1997            Year
                                          -----------     -----------     -----------     -----------     -----------
<S>                                       <C>             <C>             <C>             <C>             <C>
Sales .................................   $   131,786     $   155,817     $   151,980     $   193,606     $   633,189
Gross profit ..........................        31,575          37,096          36,446          48,973         154,090

Net (loss) income .....................        (4,742)         (1,294)            189           5,051            (796)
Less provision for preferred
     dividends and discount
     amortization .....................            93              97              99             102             391
                                          -----------     -----------     -----------     -----------     -----------
Net (loss) income available
     for common shares ................   $    (4,835)    $    (1,391)    $        90     $     4,949     $    (1,187)
                                          ===========     ===========     ===========     ===========     ===========

Net (loss) earnings
    per common share ..................   $      (.97)    $      (.28)    $       .02     $       .99     $      (.24)
                                          ===========     ===========     ===========     ===========     ===========
</TABLE>

<TABLE>
<CAPTION>

                                           April 30,       July 30,       October 29,     January 28,
Fiscal 1996                                   1995           1995            1995            1996           Year
                                          -----------     -----------     -----------     -----------     -----------
<S>                                       <C>             <C>             <C>             <C>             <C>
Sales...................................  $   153,961     $   186,953     $   176,206     $   219,195     $   736,315
Gross profit............................       36,813          44,638          42,802          53,435         177,688

Net (loss) income before
    Extraordinary item..................       (2,179)            608             130         (93,578)        (95,019)
Extraordinary item......................           --              --             371              --             371
                                          -----------     -----------     -----------     -----------     -----------

Net (loss) income.......................       (2,179)            608             501         (93,578)        (94,648)
Less preferred dividends and
    discount amortization...............           91              90              90              91             362
                                          -----------     -----------     -----------     -----------     -----------
Net (loss) income available
    for common shares...................  $    (2,270)    $       518     $       411     $   (93,669)    $   (95,010)
                                          ===========     ===========     ===========     ===========     ===========

Net (loss) earnings
    per common share                      $      (.45)    $       .10     $       .08     $    (18.60)    $    (18.87)
                                          ===========     ===========     ===========     ===========     ===========
</TABLE>

                   PAMIDA HOLDINGS CORPORATION AND SUBSIDIARY
                    INDEPENDENT AUDITORS' REPORT ON SCHEDULE



INDEPENDENT AUDITORS' REPORT
Board of Directors
Pamida Holdings Corporation
Omaha, Nebraska



We have audited the  consolidated  balance sheet of Pamida Holdings  Corporation
and subsidiary as of February 2, 1997, and the related  consolidated  statements
of operations,  stockholders'  equity and cash flows for each of the years ended
February 2, 1997 and January 29, 1995 and have issued our report  thereon  dated
March 7, 1997  (March 17,  1997 as to Note E).  Such  financial  statements  and
report are included in this Annual Report on Form 10-K. Our audits also included
the financial  statement schedule of Pamida Holdings  Corporation and subsidiary
as of  February 2, 1997,  and for each of the years  ended  February 2, 1997 and
January 29, 1995 listed in Item 14(a)2. This financial statement schedule is the
responsibility of the Company's management.  Our responsibility is to express an
opinion based on our audits. In our opinion,  such financial statement schedule,
when considered in relation to the basic financial  statements taken as a whole,
presents fairly in all material respects the information set forth therein.



/s/ DELOITTE & TOUCHE LLP

Omaha, Nebraska
March 7, 1997


                          PAMIDA HOLDINGS CORPORATION
                             (Parent Company Only)
                         (Dollar amounts in thousands)

           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
             BALANCE SHEETS - FEBRUARY 2, 1997 AND JANUARY 28, 1996



ASSETS                                                      1997          1996
Current assets:                                           --------     --------
  Refundable income taxes ............................    $    855     $    855
  Investment in subsidiary ...........................     (57,531)     (61,226)
  Deferred financing costs ...........................          52           63
                                                          --------     --------

                                                          $(56,624)    $(60,308)
                                                          ========     ========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accounts payable ...................................    $     --     $      8
  Accrued interest ...................................         811          639
  Payable to Pamida, Inc. ............................          16           --
                                                          --------     --------
      Total current liabilities ......................         827          647

Long-term debt .......................................      27,636       23,335
Dividends payable ....................................         342           --
Preferred stock subject to mandatory redemption:
  16-1/4% senior cumulative preferred stock, $1
    par value; 514 shares authorized, issued and
    outstanding ......................................         514          514
  14-1/4% junior cumulative preferred stock, $1
    par value; 6,986 shares authorized;
    1,627 shares issued and outstanding;
    redemption amount of $1,627 less
    unamortized discount .............................       1,360        1,312

Common stockholders' equity:
  Common stock, $.01 par value; 10,000,000 shares
    authorized; 5,004,942 shares issued and
    outstanding, in both years .......................          50           50
  Additional paid-in capital .........................         968          968
  Accumulated deficit ................................     (88,321)     (87,134)
                                                          --------     --------
      Total common stockholders' equity ..............     (87,303)     (86,116)
                                                          --------     --------
                                                          $(56,624)    $(60,308)
                                                          ========     ========


                          PAMIDA HOLDINGS CORPORATION
                             (Parent Company Only)
             (Dollar amount in thousands except for per share data)

           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
            STATEMENTS OF OPERATIONS AND RETAINED (DEFICIT) EARNINGS
      YEARS ENDED FEBRUARY 2, 1997, JANUARY 28, 1996 AND JANUARY 29, 1995


                                                 1997        1996        1995
                                               --------    --------    --------
Equity in earnings (loss) of subsidiary ....   $  3,696    $(92,527)   $  5,130
Expenses:
  General and administrative ...............         19          33          34
  Interest .................................      4,473       3,910       3,463
                                               --------    --------    --------
                                                  4,492       3,943       3,497
                                               --------    --------    --------

(Loss) income before income tax benefit
  and extraordinary item ...................       (796)    (96,470)      1,633

Extraordinary item .........................         --         371          --
                                               --------    --------    --------
(Loss) income before income tax benefit ....       (796)    (96,099)      1,633
Income tax benefit .........................         --       1,451       1,282
                                               --------    --------    --------
Net (loss) income ..........................       (796)    (94,648)      2,915
Amortization of discount on 14-1/4%
  junior cumulative preferred ..............        (49)        (47)        (45)
Cash dividends paid to preferred
  stockholders .............................         --        (315)       (316)
Accrued dividends for
   preferred stockholders ..................       (342)         --          --
Retained earnings (accumulated deficit) -
   beginning of year .......................    (87,134)      7,876       5,322
                                               --------    --------    --------
Retained earnings (accumulated deficit) -
   end of year .............................   $(88,321)   $(87,134)   $  7,876
                                               ========    ========    ========

(Loss) earnings per common share ...........   $   (.24)   $ (18.87)   $    .51
                                               ========    ========    ========

<TABLE>
<CAPTION>

                          PAMIDA HOLDINGS CORPORATION
                             (Parent Company Only)
                         (Dollar amounts in thousands)

           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                            STATEMENTS OF CASH FLOWS
      YEARS ENDED FEBRUARY 2, 1997, JANUARY 28, 1996 AND JANUARY 29, 1995

                                                                 1997        1996        1995
Cash flows from operating activities:                          --------    --------    --------
<S>                                                            <C>         <C>         <C>
  Net (loss) income ........................................   $   (796)   $(94,648)   $  2,915
                                                               --------    --------    --------
  Adjustments to reconcile  net income  (loss) to net cash
    provided by (used in) operating activities:
      Equity in (earnings) loss of subsidiary ..............     (3,696)     92,527      (5,130)
      Noncash interest expense .............................      4,313       3,756       3,315
      Accretion of original issue debt discount ............        160         154         149
      Amortization of intangible assets ....................         11          10          11
      Extraordinary item related to retirement of debt .....         --        (371)         --
      (Increase) decrease in refundable income tax .........         --        (483)        349
      Increase (decrease) in operating liabilities .........          8          (7)       (264)
                                                               --------    --------    --------
           Total adjustments ...............................        796      95,586      (1,570)
                                                               --------    --------    --------
           Net cash provided by operating activities .......         --         938       1,345
                                                               --------    --------    --------

Cash flows from investing activities:
  Dividends received from subsidiary .......................         --          --          --

Cash flows from financing activities:
  Proceeds from sale of stock ..............................         --          18          --
  Principal payments on promissory notes ...................         --          --      (1,029)
  Payments to redeem subordinated notes ....................         --        (641)         --
  Dividends paid to preferred stockholders .................         --        (315)       (316)
                                                               --------    --------    --------
           Net cash used in financing activities ...........         --        (938)     (1,345)
                                                               --------    --------    --------

Net change in cash .........................................         --          --          --

Cash at beginning of year ..................................         --          --          --
                                                               --------    --------    --------

Cash at end of year ........................................   $     --    $     --    $     --
                                                               ========    ========    ========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW
  INFORMATION:
    Cash paid during the year for interest .................   $     --    $     --    $     --

SUPPLEMENTAL SCHEDULE OF NONCASH FINANCING
  ACTIVITY:
    Amortization of discount on junior cumulative preferred
      stock recorded as a direct charge to retained earnings   $     49    $     47    $     45

    Payment of interest in kind by increasing the
      principal amount of the notes ........................      4,141       3,702       3,263

    Conversion on nonvoting common stock to common stock:
      Common stock .........................................         --          --           9
      Nonvoting stock ......................................         --          --          (9)
</TABLE>


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

     The information  required by this item has been previously  reported in the
Form 8-K Current Report of the registrant dated October 16, 1996.


                                    PART III

     The information required by this Part III is incorporated by reference from
the  registrant's  definitive proxy statement for the 1997 annual meeting of the
registrant's  stockholders  to be held  on May  22,  1997,  which  involves  the
election of directors.  Such  definitive  proxy statement will be filed with the
Securities and Exchange  Commission not later than 120 days after the end of the
fiscal  year  covered by this Form 10-K.  However,  information  concerning  the
registrant's executive officers will be omitted from such proxy statement and is
furnished in a separate item captioned  "Executive  Officers of the  Registrant"
included in Part I of this Form 10-K.


                                     PART IV

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

          (a) The following documents are filed as a part of this report in Item
              8 of Part II:

     1. FINANCIAL STATEMENTS.

       Pamida Holdings Corporation and Subsidiary

         -  Independent Auditors' Report

         -  Consolidated  Statements of  Operations for the Years Ended February
            2, 1997, January 28, 1996 and January 29, 1995

         -  Consolidated Balance Sheets at February 2, 1997 and January 28, 1996

         -  Consolidated  Statements  of  Common  Stockholders'  Equity  for the
            Years  Ended  February  2, 1997,  January  28, 1996 and  January 29,
            1995

         -  Consolidated  Statements of Cash Flows  for the Years Ended February
            2, 1997, January 28, 1996 and January 29, 1995

         -  Notes to  Consolidated  Financial  Statements  for  the Years  Ended
            February 2, 1997, January 28, 1996 and January 29, 1995

     2. FINANCIAL STATEMENT SCHEDULES.

         -  Independent Auditors' Report on Schedule

         -  Schedule I - Condensed Financial Information of Registrant


All  other  schedules  of the  registrant  for  which  provision  is made in the
applicable accounting  regulations of the Securities and Exchange Commission are
not  required  under the related  instructions,  are  inapplicable  or have been
disclosed in the Notes to Consolidated Financial Statements and, therefore, have
been omitted.

     3. EXHIBITS.

(1)  3.1   -   Restated   Certificate   of  Incorporation   of  Pamida  Holdings
                 Corporation, as amended.

(2)  3.2   -   Revised By-Laws of Pamida Holdings Corporation.

(1)  3.3   -   Certificate   of   Amendment   of   Certificate  of Incorporation
                 of Pamida  Holdings  Corporation (amends Exhibit 3.1).

(9)  3.4   -   Certificate   of   Amendment   of   Certificate  of Incorporation
                 of Pamida  Holdings Corporation (amends Exhibit 3.1).

(2)  4.1   -   Form  of  certificate  representing  shares  of  the Common Stock
                 of Pamida Holdings Corporation.

(6)  4.2   -   Indenture dated  as  of  March  15, 1993,  among Pamida, Inc.  as
                 Issuer, Pamida  Holdings  Corporation  as Guarantor,  and State
                 Street Bank  and Trust  Company as Trustee  relating to 11 3/4%
                 Senior  Subordinated  Notes due 2003 of Pamida, Inc.

(6)  4.3   -   Specimen form  of 11 3/4%  Senior  Subordinated  Note due 2003 of
                 Pamida, Inc.

(3)  10.1  -   Stock and  Note Purchase Agreement  dated  as  of July  29, 1986,
                 among  Pamida  Holdings  Corporation, Citicorp Venture Capital,
                 Ltd.,  Citicorp  Capital  Investors,  Ltd.,  and the individual
                 purchasers who are parties thereto.

(1)  10.2  -   Amendment  to Stock  and  Note Purchase Agreement, dated July 31,
                 1990 (amends Exhibit 10.1).


(1)  10.3  -   Second Amendment  to  Stock  and  Note  Purchase Agreement, dated
                 August 10, 1990  (amends  Exhibit 10.1).

(1)  10.4  -   Third  Amendment  to  Stock  and  Note  Purchase Agreement, dated
                 September 13, 1990 (amends Exhibit 10.1).

(1)  10.5  -   Registration Agreement dated July 29, 1986, among Pamida Holdings
                 Corporation  and  the persons  listed  on the  signature  pages
                 thereof.

(1)  10.6  -   Amendment No.1 to Registration Agreement, dated August 10,  1990,
                 among Pamida Holdings Corporation,  Citicorp  Venture  Capital,
                 Ltd. and C. Clayton Burkstrand (amends Exhibit 10.5).

(1)  10.7  -   Exchange  Agreement dated August 10, 1990, among Pamida  Holdings
                 Corporation, Citicorp Venture  Capital, Ltd. and  Court  Square
                 Capital Limited.

(1)  10.8  -   Agreement   dated  September  13,  1990,  among  Pamida  Holdings
                 Corporation,  Citicorp  Venture  Capital, Ltd. and Court Square
                 Capital Limited.

(2)  10.9  -   Agreement   dated  September  20,  1990,  among  Pamida  Holdings
                 Corporation,  Citicorp  Venture  Capital, Ltd. and Court Square
                 Capital Limited.

(4)  10.10 -   Exchange Agreement dated  as of  December 1,  1990 between Pamida
                 Holdings  Corporation,   Citicorp  Venture  Capital,  Ltd.  and
                 Court Square Capital Limited.

(4)  10.11 -   Form of 14.25% Junior  Subordinated  Promissory  Note  of  Pamida
                 Holdings Corporation.

(4)  10.12 -   Form  of  Indemnification  Agreement  between   Pamida   Holdings
                 Corporation and its officers and directors.

(5)  10.13 -   Note Amendment  Agreement  dated as of December 18, 1992, between
                 Pamida Holdings  Corporation and Court Square Capital Limited.

(5)  10.14 -   Note Amendment Agreement No. 2 dated as of March 1, 1993, between
                 Pamida  Holdings Corporation  and Citicorp Investments Inc.

(5)  10.15 -   Tax-Sharing  Agreement dated as of February 2, 1992, among Pamida
                 Holdings Corporation, Pamida,  Inc.,  Seaway Importing company,
                 and Pamida  Transportation Company.

(6)  10.16 -   Loan  and Security Agreement  dated March 30, 1993, by  and among
                 Congress Financial  Corporation (Southwest)   and  BA  Business
                 Credit,  Inc.  as  Lenders,   Congress  Financial   Corporation
                 (Southwest)as Agent  for the  Lenders,  and  Pamida,  Inc.  and
                 Seaway Importing Company as Borrowers.

(12) 10.17 -   Amendment No. 1 to Loan and Security Agreement, dated January 23,
                 1995,  among  Pamida, Inc.  and  Seaway  Importing  Company  as
                 Borrowers,  Congress  Financial  Corporation  (Southwest)  as a
                 Lender and Agent,  and BA  Business  Credit  Inc.  as a  Lender
                 (amends Exhibit 10.16).

(13) 10.18 -   Amendment No. 2 to Loan and Security Agreement, dated January 28,
                 1996,  among  Pamida,  Inc.  and Seaway  Importing  Company  as
                 Borrowers,  Congress  Financial  Corporation  (Southwest)  as a
                 Lender and Agent,  and BankAmerica  Business Credit as a Lender
                 (amends Exhibit 10.16).

(14) 10.19 -   Amendment  No. 3 to  Loan  and  Security  Agreement among Pamida,
                 Inc.  and  Seaway  Importing  Company,  as  Borrowers, Congress
                 Financial  Corporation  (Southwest)  and  BankAmerica  Business
                 Credit, Inc., as  Lenders, and Congress Financial   Corporation
                 (Southwest),  as  Agent,  dated   September  16,  1996  (amends
                 Exhibit 10.16).

     10.20 -   Amendment No. 4 to  Loan  and  Security  Agreement  among Pamida,
                 Inc.  and Seaway  Importing  Company,  as   Borrowers, Congress
                 Financial  Corporation  (Southwest)  and  BankAmerica  Business
                 Credit, Inc.,  as  Lenders, and Congress  Financial Corporation
                 (Southwest),  as   Agent,   dated   January  31,  1997  (amends
                 Exhibit 10.16).

     10.21 -   Amendment No.  5 to  Loan  and  Security  Agreement among Pamida,
                 Inc. and Seaway  Importing  Company, as   Borrowers,   Congress
                 Financial Corporation   (Southwest)  and BankAmerica   Business
                 Credit, Inc.,  as Lenders, and  Congress Financial  Corporation
                 (Southwest),   as   Agent,  dated   March   17,  1997   (amends
                 Exhibit 10.16).

(8)  10.22 -   Pamida Holdings Corporation 1992 Stock Option Plan.

(7)  10.23 -   Employment  Agreement dated April 19, 1993,  between
                 Pamida, Inc. and Steven S. Fishman.

(10) 10.24 -   Amendment  No.  1 to Employment Agreement, dated January 3, 1994,
                 between  Pamida, Inc.  and  Steven  S. Fishman  (amends Exhibit
                 10.23).

(11) 10.25 -   Amendment No. 2 to Employment Agreement, dated January  23, 1995,
                 between  Pamida,  Inc.  and Steven  S. Fishman  (amends Exhibit
                 10.23).

(12) 10.26 -   Employment   Agreement  dated  September  22,  1995, among Pamida
                 Holdings Corporation,  Pamida, Inc. and  Steven S. Fishman.

(14) 10.27 -   Amendment  No.  1 to Employment  Agreement among Pamida  Holdings
                 Corporation,  Pamida,  Inc., and  Steve S. Fishman dated August
                 29,  1996  (amends Exhibit 10.26).

     10.28 -   Amendment  No.  2 to Employment Agreement among  Pamida  Holdings
                 Corporation, Pamida, Inc., and Steven S. Fishman dated March 6,
                 1997 (amends Exhibit 10.26).

(11) 10.29 -   Pamida, Inc. 1995 Deferred Compensation Plan.

     10.30 -   Employment  Agreement  dated as  of March 6,  1997, among  Pamida
                 Holdings Corporation, Pamida, Inc., and Frank A. Washburn.

     10.31 -   Employment  Agreement  dated as  of March 6,  1997, among  Pamida
                 Holdings Corporation, Pamida, Inc., and George R. Mihalko.

     10.32 -   Long-Term  Incentive Award Agreement  dated as  of March 6, 1997,
                 between Pamida, Inc. and, Steven S. Fishman.

     10.33 -   Long-Term Incentive  Award  Agreement dated  as of March 6, 1997,
                 between Pamida, Inc., and Frank A. Washburn.

     10.34 -   Long-Term Incentive  Award  Agreement dated  as of March 6, 1997,
                 between Pamida, Inc., and George R. Mihalko.

(1)  22.1  -   Subsidiaries of Pamida Holdings Corporation.

     23.1  -   Consent of Deloitte & Touche LLP.

     23.2  -   Consent of Coopers & Lybrand L.L.P.

     24.1  -   Power of Attorney

     27.1  -   Financial Data Schedule (EDGAR filing only)

- -------------------------

(1)  Previously filed as an exhibit to Registration Statement of Pamida Holdings
     Corporation on Form S-1 (Registration No. 33-35324) and incorporated herein
     by this reference.

(2)  Previously  filed as an  exhibit  to Form 10-Q  Quarterly  Report of Pamida
     Holdings   Corporation   for  the  period  ended  October  28,  1990,   and
     incorporated herein by this reference.

(3)  Previously filed as an exhibit to Registration Statement of Pamida, Inc. on
     Form S-l  (Registration  No.  33-10980)  and  incorporated  herein  by this
     reference.

(4)  Previously  filed as an  exhibit  to Form  10-K  Annual  Report  of  Pamida
     Holdings  Corporation  for the fiscal  year  ended  February  3, 1991,  and
     incorporated herein by this reference.

(5)  Previously  filed as an exhibit to Registration  Statement of Pamida,  Inc.
     and Pamida Holdings Corporation on Form S-1 (Registration No. 33-57990) and
     incorporated herein by this reference.

(6)  Previously  filed as an  exhibit  to Form 10-Q  Quarterly  Report of Pamida
     Holdings  Corporation  for the period ended May 2, 1993,  and  incorporated
     herein by this reference.

(7)  Previously  filed as an  exhibit to Form 10-Q  Quarterly  Report of Pamida,
     Inc.  (File  No.  33-57990)  for the  period  ended  August  1,  1993,  and
     incorporated herein by this reference.

(8)  Previously  filed as an  exhibit  to Form 10-Q  Quarterly  Report of Pamida
     Holdings  Corporation for the period ended August 1, 1993, and incorporated
     herein by this reference.

(9)  Previously  filed as an  exhibit  to Form 10-Q  Quarterly  Report of Pamida
     Holdings  Corporation for the period ended July 31, 1994, and  incorporated
     herein by this reference.

(10) Previously  filed as an  exhibit  to Form  10-K  Annual  Report  of  Pamida
     Holdings  Corporation  for the fiscal  year ended  January  30,  1994,  and
     incorporated herein by this reference.

(11) Previously  filed as an  exhibit  to Form  10-K  Annual  Report  of  Pamida
     Holdings  Corporation  for the fiscal  year ended  January  29,  1995,  and
     incorporated herein by this reference.

(12) Previously  filed as an  exhibit  to Form 10-Q  Quarterly  Report of Pamida
     Holdings   Corporation   for  the  period  ended  October  29,  1995,   and
     incorporated herein by this reference.

(13) Previously  filed as an  exhibit  to Form  10-K  Annual  Report  of  Pamida
     Holdings  Corporation  for the fiscal  year ended  January  28,  1996,  and
     incorporated herein by this reference.

(14) Previously  filed as an  exhibit  to Form 10-Q  Quarterly  Report of Pamida
     Holdings   Corporation   for  the  period  ended  October  27,  1996,   and
     incorporated herein by this reference.

                                      * * *

(b)  No reports on Form 8-K were filed by the registrant during the last quarter
     of the period covered by this report.

                                   SIGNATURES

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

Date:  April 15, 1997                   PAMIDA HOLDINGS CORPORATION

                                By:/s/  Steven S. Fishman
                                        Steven S. Fishman, Chairman
                                        of the Board, President and
                                        Chief Executive Officer

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


    /s/ Steven S. Fishman               Chairman of the Board,    April 15, 1997
    Steven S. Fishman                   President, Chief Executive
                                        Officer and Director


    /s/ George R. Mihalko               Senior Vice President,    April 15, 1997
    George R. Mihalko                   Chief Financial Officer
                                        and Treasurer


    /s/ Todd D. Weyhrich                Principal Accounting      April 15, 1997
    Todd D. Weyhrich                    Officer


    /s/ Frank A. Washburn               Director                  April 15, 1997
    Frank A. Washburn

            *                           Director                  April 15, 1997
    L. David Callaway, III

            *                           Director                  April 15, 1997
    Stuyvesant P. Comfort

            *                           Director                  April 15, 1997
    M. Saleem Muqaddam


            *                           Director                  April 15, 1997
    Peter J. Sodini

* By:  /s/ George R. Mihalko
       George R. Mihalko,
       Attorney-in-Fact


                                     II-9



                PART II -- INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 16.  EXHIBITS.

** 1.1      --    Form of Underwriting Agreement.

(1)3.1      --    Restated Certificate of Incorporation of Pamida, Inc.

(1)3.2      --    Second Revised By-Laws of Pamida, Inc.

(2)3.3      --    Restated  Certificate of  Incorporation  of Pamida  Holdings
                  Corporation, as amended.

(2)3.4      --    Certificate   of  Amendment   of  Restated    Certificate   of
                  Incorporation   of  Pamida   Holdings   Corporation    (amends
                  Exhibit 3.3).

(3)3.5      --    Revised By-Laws of Pamida Holdings Corporation.

(9)4.1      --    Indenture  dated  as of  March 15, 1993,  among Pamida,  Inc.,
                  as Issuer,  Pamida  Holdings  Corporation,  as Guarantor,  and
                  State Street Bank and Trust Company,  as Trustee,  relating to
                  11 3/4% Senior Subordinated Notes due 2003 of Pamida, Inc.

(1)4.2      --    Indenture  dated   as  of  July 29,   1986,   between   Pamida
                  Acquisition   Corporation  and   The  First  National  Bank of
                  Boston,   Trustee,   relating   to  12 1/8%  Series A   Senior
                  Subordinated  Debentures  due 1998 and 12 1/8% Series B Senior
                  Subordinated  Debentures  due 1998;  and  First  Supplement to
                  Indenture dated as of July  29,  1986,  between  Pamida,  Inc.
                  and The First National Bank of Boston, Trustee.

(4)4.3      --    Second Supplement  to Indenture dated  April 3,  1989, between
                  Pamida, Inc. and The  First National Bank  of Boston,  Trustee
                  (amends Exhibit 4.2).

**4.4       --    Third   Supplement  to  Indenture  dated   December 26,  1990,
                  between  Pamida, Inc. and  The First National  Bank of Boston,
                  Trustee (amends Exhibit 4.2).

(1)4.5      --    Indenture   dated  as  of   July  29,  1986,   between  Pamida
                  Acquisition  Corporation and Colonial Bank, Trustee,  relating
                  to  13  1/8%  Subordinated  Debentures  due  2001;  and  First
                  Supplement  to Indenture  dated as of July 29,  1986,  between
                  Pamida, Inc. and Colonial Bank, Trustee.

(4)4.6      --    Second  Supplement to Indenture  dated April 3,  1989, between
                  Pamida,  Inc.   and  Bank  of  Boston   Connecticut,   Trustee
                  (amends Exhibit 4.5).

** 4.7      --    Third  Supplement   to  Indenture   dated  December 26,  1990,
                  between   Pamida,   Inc.  and  Bank  of   Boston  Connecticut,
                  Trustee (amends Exhibit 4.5).

(5)4.8      --    Amended  and Restated  Credit  Agreement dated  as of July 29,
                  1988, among Pamida,  Inc.,  Pamida Holdings  Corporation,  the
                  Banks named  therein,  Bankers Trust  Company,  as Agent,  and
                  Continental  Illinois  National  Bank  and  Trust  Company  of
                  Chicago, as Co-Agent.

(4)4.9      --    First  Amendment  to  Amended and  Restated  Credit  Agreement
                  dated January 18, 1989 (amends Exhibit 4.8).

(2)4.10     --    Second  Amendment  to Amended  and Restated  Credit  Agreement
                  dated June 1, 1990 (amends Exhibit 4.8).

(6)4.11     --    Third  Amendment  and Limited  Waiver to  Amended and Restated
                  Credit  Agreement dated as of December 1, 1990 (amends Exhibit
                  4.8).

(7)4.12     --    Fourth  Amendment  to Amended  and  Restated Credit  Agreement
                  dated as of July 30, 1991 (amends Exhibit 4.8).

(8)4.13     --    Fifth  Amendment  to Amended  and  Restated  Credit  Agreement
                  dated as of September 3, 1991 (amends Exhibit 4.8).

**4.14      --    Sixth  Amendment  to Amended  and  Restated  Credit  Agreement
                  dated as of December 16, 1992 (amends Exhibit 4.8).

**4.15      --    Note  Amendment  Agreement  dated  as  of  December 18,  1992,
                  between   Pamida   Holdings   Corporation   and  Court  Square
                  Capital Limited.

(1)4.16     --    Specimen  form of Pamida,  Inc. Series A  Senior  Subordinated
                  Debenture due 1998.

(1)4.17     --    Specimen  form of Pamida,  Inc. Series B  Senior  Subordinated
                  Debenture due 1998.

(1)4.18     --    Specimen  form  of Pamida,  Inc.  Subordinated  Debenture  due
                  2001.

(9)4.19     --    Specimen  form of 11 3/4% Senior  Subordinated  Note  due 2003
                  of Pamida, Inc.

**4.20      --    Note  Amendment   Agreement No. 2 dated  as of March 1,  1993,
                  between    Pamida    Holdings    Corporation    and   Citicorp
                  Investments Inc.

(9)4.21     --    Loan and  Security Agreement,  dated as  of March 30, 1993, by
                  and among  Congress  Financial   Corporation  (Southwest)  and
                  BA Business   Credit  Inc.  as  Lenders,  Congress   Financial
                  Corporation   (Southwest)  as  Agent  for   the  Lenders,  and
                  Pamida, Inc. and Seaway Importing Company as Borrowers.

**4.22      --    Amendment  No.  1  to   Loan  and  Security   Agreement  dated
                  January  23, 1995,  among  Pamida,  Inc. and Seaway  Importing
                  Company  as   Borrowers,   Congress    Financial   Corporation
                  (Southwest)  as  a Lender  and Agent,  and BA Business  Credit
                  Inc. as a Lender (amends Exhibit 4.21).

(10)4.23    --    Amendment  No.  2 to   Loan  and  Security   Agreement,  dated
                  January  28, 1996,  among Pamida,  Inc. and  Seaway  Importing
                  Company  as   Borrowers,   Congress    Financial   Corporation
                  (Southwest)  as  Lender  and Agent  and  BankAmerica  Business
                  Credit as a Lender (amends Exhibit 4.21).

(11)4.24    --    Amendment  No.  3  to  Loan  and   Security  Agreement   among
                  Pamida,  Inc.  and  Seaway  Importing  Company,  as Borrowers,
                  Congress  Financial  Corporation  (Southwest) and  BankAmerica
                  Business  Credit,  Inc., as Lenders,  and  Congress  Financial
                  Corporation  (Southwest),  as Agent, dated  September 16, 1996
                  (amends Exhibit 4.21).

(12)4.25    --    Amendment  No.  4  to  Loan  and   Security   Agreement  among
                  Pamida,  Inc. and  Seaway  Importing  Company,  as  Borrowers,
                  Congress  Financial  Corporation  (Southwest) and  BankAmerica
                  Business  Credit,  Inc., as Lenders,  and  Congress  Financial
                  Corporation  (Southwest),   as  Agent,  dated January 31, 1997
                  (amends Exhibit 4.21).

(12)4.26    --    Amendment   No.  5  to  Loan  and  Security   Agreement  among
                  Pamida,  Inc. and  Seaway  Importing  Company,  as  Borrowers,
                  Congress  Financial  Corporation  (Southwest) and  BankAmerica
                  Business  Credit,  Inc., as  Lenders,  and Congress  Financial
                  Corporation  (Southwest),  as  Agent,  dated   March 17,  1997
                  (amends Exhibit 4.21).

**5.1       --    Opinion  and consent of Abrahams, Kaslow & Cassman, counsel to
                  the registrants.

(6)10.1     --    Form of  Indemnification   Agreement  between Pamida  Holdings
                  Corporation and its officers and directors.

(1)10.2     --    Stock  and  Note  Purchase  Agreement  dated  as  of  July 29,
                  1986,  among  Pamida  Holdings  Corporation,  Citicorp Venture
                  Capital,   Ltd.,  Citicorp  Capital  Investors,  Ltd. and  the
                  individual purchasers who are parties thereto.

(2)10.3     --    Amendment to  Stock and  Note  Purchase  Agreement  dated July
                  31, 1990 (amends Exhibit 10.6).

(2)10.4     --    Second Amendment  to Stock and  Note Purchase  Agreement dated
                  August 10, 1990 (amends Exhibit 10.6).

(2)10.5     --    Third Amendment  to Stock  and Note  Purchase  Agreement dated
                  September 13, 1990 (amends Exhibit 10.6).

(2)10.6     --    Agreement dated  September 13,  1990,  among  Pamida  Holdings
                  Corporation,   Citicorp   Venture  Capital,  Ltd.   and  Court
                  Square Capital Limited.

(3)10.7     --    Agreement  dated  September 20,  1990,  among  Pamida Holdings
                  Corporation,   Citicorp   Venture   Capital,  Ltd.  and  Court
                  Square Capital Limited.

**10.8      --    Tax Sharing  Agreement  dated  as of  February 3, 1992,  among
                  Pamida Holdings  Corporation,  Pamida,  Inc., Seaway Importing
                  Company and Pamida Transportation Company.

  12.1      --    Computation of Ratio of Earnings to Fixed Charges
                  -- Pamida, Inc.

  12.2      --    Computation of Ratio of Earnings to Fixed Charges
                  -- Pamida Holdings Corporation.

**21.1      --    Subsidiaries of Pamida Holdings Corporation.

**21.2      --    Subsidiaries of Pamida, Inc.

**23.1      --    Consent of  Abrahams,  Kaslow & Cassman  (included in  Exhibit
                  5.1).

  23.2      --    Consent of Deloitte & Touche LLP.

  23.3      --    Consents of Coopers & Lybrand L.L.P.

  24.1      --    Powers of Attorney.

**26.1      --    Statement  of Eligibility  and  Qualification  of State Street
                  Bank and Trust  Company on Form T-1 under the Trust  Indenture
                  Act of 1939, as Trustee  under the  Indenture  relating to the
                  Senior Subordinated Notes of Pamida, Inc.
- ---------------

(1) Previously filed as an exhibit to Registration  Statement of Pamida, Inc. on
     Form S-1  (Registration  No.  33-10980)  and  incorporated  herein  by this
     reference.

(2) Previously filed as an exhibit to Registration  Statement of Pamida Holdings
     Corporation on Form S-1 (Registration No. 33-35324) and incorporated herein
     by this reference.

(3)  Previously  filed as an  exhibit  to  Quarterly  Report of Pamida  Holdings
     Corporation  on Form 10-Q (File No.  1-10619) for the period ended  October
     28, 1990, and incorporated herein by this reference.

(4) Previously filed as an exhibit to Annual Report of Pamida, Inc. on Form 10-K
     (File No.  33-10980)  for the  fiscal  year  ended  January 29,  1989,  and
     incorporated herein by this reference.

(5) Previously filed as an exhibit to Registration  Statement of Pamida, Inc. on
     Form S-1  (Registration  No.  33-22878)  and  incorporated  herein  by this
     reference.

(6)  Previously  filed  as an  exhibit  to  Annual  Report  of  Pamida  Holdings
     Corporation  on Form 10-K  (File No.  1-10619)  for the  fiscal  year ended
     February 3, 1991, and incorporated herein by this reference.

(7)  Previously  filed as an  exhibit  to  Quarterly  Report of Pamida  Holdings
     Corporation on Form 10-Q (File No.  1-10619) for the period ended August 4,
     1991, and incorporated herein by this reference.

(8)  Previously  filed as an  exhibit  to  Quarterly  Report of Pamida  Holdings
     Corporation  on Form 10-Q (File No.  1-10619) for the period ended November
     3, 1991, and incorporated herein by this reference.

(9)  Previously  filed as an  exhibit  to  Quarterly  Report of Pamida  Holdings
     Corporation  on Form 10-Q (File No.  1-10619)  for the period  ended May 2,
     1993, and incorporated herein by this reference.

(10) Previously  filed as an exhibit to Annual  Report of Pamida,  Inc.  on Form
     10-K (File No.  33-57990) for the fiscal year ended  January 28, 1996,  and
     incorporated herein by this reference.

(11) Previously filed as an exhibit to Quarterly Report of Pamida,  Inc. on Form
     10-Q (File No.  33-57990)  for the  period  ended  October  27,  1996,  and
     incorporated herein by this reference.

(12) Previously  filed as an exhibit to Annual  Report of Pamida,  Inc.  on Form
     10-K (File No.  33-57990) for the fiscal year ended  February 2, 1997,  and
     incorporated herein by this reference.

**   Previously filed.

ITEM 17.  UNDERTAKINGS.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933,  as amended (the  "Securities  Act"),  may be  permitted to  directors,
officers and controlling  persons of the Registrants  pursuant to the provisions
referred  to in  Item 15 of  this  Registration  Statement,  or  otherwise,  the
Registrants have been advised that in the opinion of the Securities and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities Act and is, therefore,  unenforceable.  In the event that a claim for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
Registrants of expenses  incurred or paid by a director,  officer or controlling
person of the  Registrants  in the  successful  defense of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered, the Registrants will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against  public policy as expressed in the  Securities
Act and will be governed by the final adjudication of such issue.

     The undersigned Registrants hereby undertake:

(1)  That, for purposes of determining any liability under the Securities Act of
     1933, the information  omitted from the form of prospectus filed as part of
     this Registration Statement in reliance upon Rule 430A and contained in the
     form of prospectus  filed by the Registrants  pursuant to Rule 424(b)(1) or
     (4) or 497(h) under the  Securities  Act of 1933 shall be deemed to be part
     of this Registration Statement as of the time it was declared effective.

(2)  That, for the purpose of determining any liability under the Securities Act
     of 1933, each  post-effective  amendment that contains a form of prospectus
     shall  be  deemed  to be a  new  registration  statement  relating  to  the
     securities  offered  therein,  and the offering of such  securities at that
     time shall be deemed to be the initial bona fide offering thereof.

(3)       (a) To file,  during  any  period  in which  offers or sales are being
          made, a  post-effective  amendment to this  Registration  Statement to
          include  any  material   information  with  respect  to  the  plan  of
          distribution not previously  disclosed in this Registration  Statement
          or any  material  change  to such  information  in  this  Registration
          Statement.
     (b)  That,  for  the  purpose  of  determining   any  liability  under  the
          Securities Act of 1933,  each such  post-effective  amendment shall be
          deemed to be a new registration  statement  relating to the securities
          offered  therein,  and the  offering of such  securities  at that time
          shall be deemed to be the initial bona fide offering thereof.

     (c)  To remove from registration by means of a post-effective amendment any
          of  the  securities  being  registered  which  remain  unsold  at  the
          termination of the offering.

     (4)  That, for purposes of determining  any liability  under the Securities
          Act of 1933, each filing of the Registrant's annual report pursuant to
          Section  13(a) or 15(d) of the  Securities  Exchange Act of 1934 (and,
          where  applicable,  each filing of an employee  benefit  plan's annual
          report  pursuant to Section 15(d) of the  Securities Act of 1934) that
          is incorporated by reference in this  Registration  Statement shall be
          deemed to be a new registration  statement  relating to the securities
          offered  therein,  and the  offering of such  securities  at that time
          shall be deemed to be the initial bona fide offering thereof.



                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the registrant
has duly caused this  Post-Effective  Amendment to Registration  Statement to be
signed on its behalf by the undersigned,  thereunto duly authorized, in the City
of Omaha, State of Nebraska, on the 5th day of May, 1997.

                                        PAMIDA, INC.

                                By: /s/ Steven S. Fishman
                                        Steven S. Fishman, Chairman of
                                        the Board and Chief Executive Officer


     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Post-Effective  Amendment  has  been  signed  by the  following  persons  in the
capacities indicated on the 5th day of May, 1997.


/s/ Steven S. Fishman
Steven S. Fishman                       Chairman of the Board, President,
                                        Chief Executive Officer and Director


/s/ George R. Mihalko
George R. Mihalko                       Senior Vice President, Chief
                                        Financial Officer, Treasurer
                                        and Director


/s/ Todd D. Weyhrich
Todd D. Weyhrich                        Principal Accounting Officer


/s/ Frank A. Washburn
Frank A. Washburn                       Director






                                  SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the registrant
has duly caused this Post-Effective  Amendment to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Omaha, State of Nebraska,
on the 5th day of May, 1997.

                                        PAMIDA HOLDINGS CORPORATION

                                By: /s/ Steven S. Fishman
                                        Steven S. Fishman, Chairman of
                                        the Board, President and Chief 
                                        Executive Officer

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Post-Effective  Amendment  has  been  signed  by the  following  persons  in the
capacities indicated on the 5th day of May, 1997.



/s/ Steven S. Fishman
Steven S. Fishman                       Chairman of the Board, President,
                                        Chief Executive Officer and Director

/s/ George R. Mihalko
George R. Mihalko                       Senior Vice President, Treasurer
                                        and Chief Financial Officer

/s/ Todd D. Weyhrich
Todd D. Weyhrich                        Principal Accounting Officer


/s/ Frank A. Washburn
Frank A. Washburn                       Director


     *
Peter J. Sodini                         Director


     *
M. Saleem Muqaddam                      Director


     *
Stuyvesant P. Comfort                   Director


     *
L. David Callaway, III                  Director


*By: /s/ Steven S. Fishman
     Steven S. Fishman,
     Attorney-in-Fact


                        PAMIDA, INC. AND PAMIDA HOLDINGS
                          CORPORATION S-2 EXHIBIT TABLE

Exhibit 
Number                             Description
- ------            --------------------------------------------------------------
** 1.1            Form of Underwriting Agreement.

(1)3.1            Restated Certificate of Incorporation of Pamida, Inc.

(1)3.2            Second Revised By-Laws of Pamida, Inc.

(2)3.3            Restated  Certificate of  Incorporation  of Pamida  Holdings
                  Corporation, as amended.

(2)3.4            Certificate   of  Amendment   of  Restated    Certificate   of
                  Incorporation   of  Pamida   Holdings   Corporation    (amends
                  Exhibit 3.3).

(3)3.5            Revised By-Laws of Pamida Holdings Corporation.

(9)4.1            Indenture  dated  as of  March 15, 1993,  among Pamida,  Inc.,
                  as Issuer,  Pamida  Holdings  Corporation,  as Guarantor,  and
                  State Street Bank and Trust Company,  as Trustee,  relating to
                  11 3/4% Senior Subordinated Notes due 2003 of Pamida, Inc.

(1)4.2            Indenture  dated   as  of  July 29,   1986,   between   Pamida
                  Acquisition   Corporation  and   The  First  National  Bank of
                  Boston,   Trustee,   relating   to  12 1/8%  Series A   Senior
                  Subordinated  Debentures  due 1998 and 12 1/8% Series B Senior
                  Subordinated  Debentures  due 1998;  and  First  Supplement to
                  Indenture dated as of July  29,  1986,  between  Pamida,  Inc.
                  and The First National Bank of Boston, Trustee.

(4)4.3            Second Supplement  to Indenture dated  April 3,  1989, between
                  Pamida, Inc. and The  First National Bank  of Boston,  Trustee
                  (amends Exhibit 4.2).

**4.4             Third   Supplement  to  Indenture  dated   December 26,  1990,
                  between  Pamida, Inc. and  The First National  Bank of Boston,
                  Trustee (amends Exhibit 4.2).

(1)4.5            Indenture   dated  as  of   July  29,  1986,   between  Pamida
                  Acquisition  Corporation and Colonial Bank, Trustee,  relating
                  to  13  1/8%  Subordinated  Debentures  due  2001;  and  First
                  Supplement  to Indenture  dated as of July 29,  1986,  between
                  Pamida, Inc. and Colonial Bank, Trustee.

(4)4.6            Second  Supplement to Indenture  dated April 3,  1989, between
                  Pamida,  Inc.   and  Bank  of  Boston   Connecticut,   Trustee
                  (amends Exhibit 4.5).

** 4.7            Third  Supplement   to  Indenture   dated  December 26,  1990,
                  between   Pamida,   Inc.  and  Bank  of   Boston  Connecticut,
                  Trustee (amends Exhibit 4.5).

(5)4.8            Amended  and Restated  Credit  Agreement dated  as of July 29,
                  1988, among Pamida,  Inc.,  Pamida Holdings  Corporation,  the
                  Banks named  therein,  Bankers Trust  Company,  as Agent,  and
                  Continental  Illinois  National  Bank  and  Trust  Company  of
                  Chicago, as Co-Agent.

(4)4.9            First  Amendment  to  Amended and  Restated  Credit  Agreement
                  dated January 18, 1989 (amends Exhibit 4.8).

(2)4.10           Second  Amendment  to Amended  and Restated  Credit  Agreement
                  dated June 1, 1990 (amends Exhibit 4.8).

(6)4.11           Third  Amendment  and Limited  Waiver to  Amended and Restated
                  Credit  Agreement dated as of December 1, 1990 (amends Exhibit
                  4.8).

(7)4.12           Fourth  Amendment  to Amended  and  Restated Credit  Agreement
                  dated as of July 30, 1991 (amends Exhibit 4.8).

(8)4.13           Fifth  Amendment  to Amended  and  Restated  Credit  Agreement
                  dated as of September 3, 1991 (amends Exhibit 4.8).

**4.14            Sixth  Amendment  to Amended  and  Restated  Credit  Agreement
                  dated as of December 16, 1992 (amends Exhibit 4.8).

**4.15            Note  Amendment  Agreement  dated  as  of  December 18,  1992,
                  between   Pamida   Holdings   Corporation   and  Court  Square
                  Capital Limited.

(1)4.16           Specimen  form of Pamida,  Inc. Series A  Senior  Subordinated
                  Debenture due 1998.

(1)4.17           Specimen  form of Pamida,  Inc. Series B  Senior  Subordinated
                  Debenture due 1998.

(1)4.18           Specimen  form  of Pamida,  Inc.  Subordinated  Debenture  due
                  2001.

(9)4.19           Specimen  form of 11 3/4% Senior  Subordinated  Note  due 2003
                  of Pamida, Inc.

**4.20            Note  Amendment   Agreement No. 2 dated  as of March 1,  1993,
                  between    Pamida    Holdings    Corporation    and   Citicorp
                  Investments Inc.

(9)4.21           Loan and  Security Agreement,  dated as  of March 30, 1993, by
                  and among  Congress  Financial   Corporation  (Southwest)  and
                  BA Business   Credit  Inc.  as  Lenders,  Congress   Financial
                  Corporation   (Southwest)  as  Agent  for   the  Lenders,  and
                  Pamida, Inc. and Seaway Importing Company as Borrowers.

**4.22            Amendment  No.  1  to   Loan  and  Security   Agreement  dated
                  January  23, 1995,  among  Pamida,  Inc. and Seaway  Importing
                  Company  as   Borrowers,   Congress    Financial   Corporation
                  (Southwest)  as  a Lender  and Agent,  and BA Business  Credit
                  Inc. as a Lender (amends Exhibit 4.21).

(10)4.23          Amendment  No.  2 to   Loan  and  Security   Agreement,  dated
                  January  28, 1996,  among Pamida,  Inc. and  Seaway  Importing
                  Company  as   Borrowers,   Congress    Financial   Corporation
                  (Southwest)  as  Lender  and Agent  and  BankAmerica  Business
                  Credit as a Lender (amends Exhibit 4.21).

(11)4.24          Amendment  No.  3  to  Loan  and   Security  Agreement   among
                  Pamida,  Inc.  and  Seaway  Importing  Company,  as Borrowers,
                  Congress  Financial  Corporation  (Southwest) and  BankAmerica
                  Business  Credit,  Inc., as Lenders,  and  Congress  Financial
                  Corporation  (Southwest),  as Agent, dated  September 16, 1996
                  (amends Exhibit 4.21).

(12)4.25          Amendment  No.  4  to  Loan  and   Security   Agreement  among
                  Pamida,  Inc. and  Seaway  Importing  Company,  as  Borrowers,
                  Congress  Financial  Corporation  (Southwest) and  BankAmerica
                  Business  Credit,  Inc., as Lenders,  and  Congress  Financial
                  Corporation  (Southwest),   as  Agent,  dated January 31, 1997
                  (amends Exhibit 4.21).

(12)4.26          Amendment   No.  5  to  Loan  and  Security   Agreement  among
                  Pamida,  Inc. and  Seaway  Importing  Company,  as  Borrowers,
                  Congress  Financial  Corporation  (Southwest) and  BankAmerica
                  Business  Credit,  Inc., as  Lenders,  and Congress  Financial
                  Corporation  (Southwest),  as  Agent,  dated   March 17,  1997
                  (amends Exhibit 4.21).

**5.1             Opinion  and consent of Abrahams, Kaslow & Cassman, counsel to
                  the registrants.

(6)10.1           Form of  Indemnification   Agreement  between Pamida  Holdings
                  Corporation and its officers and directors.

(1)10.2           Stock  and  Note  Purchase  Agreement  dated  as  of  July 29,
                  1986,  among  Pamida  Holdings  Corporation,  Citicorp Venture
                  Capital,   Ltd.,  Citicorp  Capital  Investors,  Ltd. and  the
                  individual purchasers who are parties thereto.

(2)10.3           Amendment to  Stock and  Note  Purchase  Agreement  dated July
                  31, 1990 (amends Exhibit 10.6).

(2)10.4           Second Amendment  to Stock and  Note Purchase  Agreement dated
                  August 10, 1990 (amends Exhibit 10.6).

(2)10.5           Third Amendment  to Stock  and Note  Purchase  Agreement dated
                  September 13, 1990 (amends Exhibit 10.6).

(2)10.6           Agreement dated  September 13,  1990,  among  Pamida  Holdings
                  Corporation,   Citicorp   Venture  Capital,  Ltd.   and  Court
                  Square Capital Limited.

(3)10.7           Agreement  dated  September 20,  1990,  among  Pamida Holdings
                  Corporation,   Citicorp   Venture   Capital,  Ltd.  and  Court
                  Square Capital Limited.

**10.8            Tax Sharing  Agreement  dated  as of  February 3, 1992,  among
                  Pamida Holdings  Corporation,  Pamida,  Inc., Seaway Importing
                  Company and Pamida Transportation Company.

  12.1            Computation of Ratio of Earnings to Fixed Charges
                  Pamida, Inc.

  12.2            Computation of Ratio of Earnings to Fixed Charges
                  Pamida Holdings Corporation.

**21.1            Subsidiaries of Pamida Holdings Corporation.

**21.2            Subsidiaries of Pamida, Inc.

**23.1            Consent of  Abrahams,  Kaslow & Cassman  (included in  Exhibit
                  5.1).

  23.2            Consent of Deloitte & Touche LLP.

  23.3            Consents of Coopers & Lybrand L.L.P.

  24.1            Powers of Attorney.

**26.1            Statement  of Eligibility  and  Qualification  of State Street
                  Bank and Trust  Company on Form T-1 under the Trust  Indenture
                  Act of 1939, as Trustee  under the  Indenture  relating to the
                  Senior Subordinated Notes of Pamida, Inc.
- ---------------

(1) Previously filed as an exhibit to Registration  Statement of Pamida, Inc. on
     Form S-1  (Registration  No.  33-10980)  and  incorporated  herein  by this
     reference.

(2) Previously filed as an exhibit to Registration  Statement of Pamida Holdings
     Corporation on Form S-1 (Registration No. 33-35324) and incorporated herein
     by this reference.

(3)  Previously  filed as an  exhibit  to  Quarterly  Report of Pamida  Holdings
     Corporation  on Form 10-Q (File No.  1-10619) for the period ended  October
     28, 1990, and incorporated herein by this reference.

(4) Previously filed as an exhibit to Annual Report of Pamida, Inc. on Form 10-K
     (File No.  33-10980)  for the  fiscal  year  ended  January 29,  1989,  and
     incorporated herein by this reference.

(5) Previously filed as an exhibit to Registration  Statement of Pamida, Inc. on
     Form S-1  (Registration  No.  33-22878)  and  incorporated  herein  by this
     reference.

(6)  Previously  filed  as an  exhibit  to  Annual  Report  of  Pamida  Holdings
     Corporation  on Form 10-K  (File No.  1-10619)  for the  fiscal  year ended
     February 3, 1991, and incorporated herein by this reference.

(7)  Previously  filed as an  exhibit  to  Quarterly  Report of Pamida  Holdings
     Corporation on Form 10-Q (File No.  1-10619) for the period ended August 4,
     1991, and incorporated herein by this reference.

(8)  Previously  filed as an  exhibit  to  Quarterly  Report of Pamida  Holdings
     Corporation  on Form 10-Q (File No.  1-10619) for the period ended November
     3, 1991, and incorporated herein by this reference.

(9)  Previously  filed as an  exhibit  to  Quarterly  Report of Pamida  Holdings
     Corporation  on Form 10-Q (File No.  1-10619)  for the period  ended May 2,
     1993, and incorporated herein by this reference.

(10) Previously  filed as an exhibit to Annual  Report of Pamida,  Inc.  on Form
     10-K (File No.  33-57990) for the fiscal year ended  January 28, 1996,  and
     incorporated herein by this reference.

(11) Previously filed as an exhibit to Quarterly Report of Pamida,  Inc. on Form
     10-Q (File No.  33-57990)  for the  period  ended  October  27,  1996,  and
     incorporated herein by this reference.

(12) Previously  filed as an exhibit to Annual  Report of Pamida,  Inc.  on Form
     10-K (File No.  33-57990) for the fiscal year ended  February 2, 1997,  and
     incorporated herein by this reference.


<TABLE>
<CAPTION>

                         PAMIDA , INC. AND SUBSIDIARIES
                COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                          (Dollar amounts in thousands)




                                                            Years Ended
                               --------------------------------------------------------------------
                                January 31,   January 30,   January 29,   January 28,   February 2,
                                    1993         1994          1995          1996          1997
                                 (52 Weeks)    (52 Weeks)    (52 Weeks)    (52 Weeks)    (53 Weeks)
                                -----------   -----------   -----------   -----------   -----------
<S>                                 <C>           <C>           <C>          <C>            <C>
Income (loss) before
taxes and extraordinary item        $ 7,892       $ 1,504       $ 9,912      ($98,939)      $ 3,696

Add:
  Interest expense                   22,608        23,515        23,904        25,616        25,308
  Amortization of
  finance cost                        1,001           852           895           994           676

  Portion of rentals
  representative of
  interest factor                     4,052         4,042         4,572         5,631         5,231
                                -----------   -----------   -----------   -----------   -----------

  Income before taxes and
  extra-ordinary items,
  as adjusted                       $35,553       $29,913       $39,283      ($66,698)      $34,911
                                ===========   ===========   ===========   ===========   ===========

Fixed
Charges:
  Interest expense                  $22,608       $23,515       $23,904      $ 25,616       $25,308
  Amortization of
  finance cost                        1,001           852           895           994           676

  Portion of rentals
  representative of
  interest factor                     4,052         4,042         4,572         5,631         5,231
                                -----------   -----------   -----------   -----------   -----------
  Fixed charges
  as adjusted                       $27,661       $28,409       $29,371      $ 32,241       $31,215
                                ===========   ===========   ===========   ===========   ===========
Ratio of earnings
to fixed charges                     1.29:1        1.05:1        1.34:1            --        1.12:1
                                ===========   ===========   ===========   ===========   ===========

Excess of fixed
charges over
earnings                                 --            --            --      $ 98,939            --
                                ===========   ===========   ===========   ===========   ===========
</TABLE>

<TABLE>
<CAPTION>

                   PAMIDA HOLDINGS CORPORATION AND SUBSIDIARY
                COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                          (Dollar amounts in thousands)


                                                           Years Ended
                                -------------------------------------------------------------------
                                January 31,   January 30,   January 29,   January 28,   February 2,
                                   1993          1994          1995          1996          1997
                                (52 Weeks)     (52 Weeks)    (52 Weeks)    (52 Weeks)    (53 Weeks)
                                -----------   -----------   -----------   -----------   -----------
<S>                                 <C>           <C>           <C>         <C>             <C>
Income (loss) before
taxes and extraordinary item        $ 5,323       ($1,603)      $ 6,415     ($102,882)        ($796)

Add:
  Interest expense                   25,147        26,588        27,367        29,526        29,781
  Amortization of
  finance cost                        1,010           862           906         1,004           687

  Portion of rentals
  representative of
  interest factor                     4,052         4,042         4,572         5,631         5,231
                                -----------   -----------   -----------   -----------   -----------
  Income before taxes and
  extra-ordinary items,
  as adjusted                       $35,532       $29,889       $39,260      ($66,721)      $34,903
                                ===========   ===========   ===========   ===========   ===========
Fixed
Charges:
  Interest expense                  $25,147       $26,588       $27,367       $29,526       $29,781
  Amortization of
  finance cost                        1,010           862           906         1,004           687

  Portion of rentals
  representative of
  interest factor                     4,052         4,042         4,572         5,631         5,231

Preferred dividend
factor on pre-tax basis                 788           511           508           511           554
                                -----------   -----------   -----------   -----------   -----------
  Fixed charges,
  as adjusted                       $30,997       $32,003       $33,353       $36,672       $36,253
                                ===========   ===========   ===========   ===========   ===========
Ratio of earnings
to fixed charges                     1.15:1            --        1.18:1            --            --
                                ===========   ===========   ===========   ===========   ===========
Excess of fixed
charges over
earnings                                 --       $ 2,114            --     $ 103,393        $1,350
                                ===========   ===========   ===========   ===========   ===========
</TABLE>



INDEPENDENT AUDITORS' CONSENT



     We  consent  to the  inclusion  in this  Post-Effective  Amendment  No.5 to
Registration  Statement  No.  33-57990  of  Pamida,  Inc.  and  Pamida  Holdings
Corporation  of our  reports  dated  March 7, 1997 (March 17, 1997 as to Note E)
appearing in the Annual Reports on Form 10-K of Pamida, Inc. and Pamida Holdings
Corporation  for the year  ended  February  2,  1997,  and to the  reference  to
Deloitte & Touche LLP under the heading  "Experts" in the  Prospectus,  which is
part of such Registration Statement.



/s/Deloitte & Touche LLP

Omaha, Nebraska
April 29, 1997



                       Consent of Independent Accountants


     We consent to the inclusion in this post effective  amendment No. 5 on Form
S-2 to the registration  statement on Form S-1 (File No. 33-57990) of our report
dated March 26, 1996, on our audit of the consolidated  financial  statements of
Pamida,  Inc.  and  Subsidiaries  as of January  28,  1996 and for the year then
ended. We also consent to the reference to our Firm under the caption "Experts."



/s/ Coopers & Lybrand L.L.P.

Chicago, Illinois
April 29, 1997



                       Consent of Independent Accountants



     We consent to the inclusion in this post effective  amendment No. 5 on Form
S-2 to the registration  statement on Form S-1 (File No. 33-57990) of our report
dated March 26, 1996, on our audit of the consolidated  financial statements and
financial statement schedule of Pamida Holdings Corporation and Subsidiary as of
January 28, 1996 and for the year then ended.  We also consent to the  reference
to our Firm under the caption "Experts."



/s/ Coopers & Lybrand L.L.P.

Chicago, Illinois
April 29, 1997





                               POWER OF ATTORNEY

     KNOW ALL MEN BY THESE  PRESENTS,  that I do hereby  constitute  and appoint
Steven S. Fishman,  Frank A. Washburn, and George R. Mihalko, and each or any of
them individually, as my true and lawful attorneys-in-fact and agents, with full
power of substitution and resubstitution to each of them, for me and in my name,
place,  and stead,  in any and all  capacities  (including,  if  applicable,  my
capacity  as a director  of Pamida  Holdings  Corporation  and my  capacity as a
director of Pamida,  Inc.), from time to time to sign one or more post-effective
amendments to  Registration  Statement No.  33-57990 under the Securities Act of
1933, as amended,  relating to $140,000,000  principal  amount of 11 3/4% Senior
Subordinated  Notes due 2003 of Pamida,  Inc. and the Guarantee of such Notes by
Pamida Holdings Corporation and to file such post-effective amendments, with all
exhibits  thereto  and  other  documents  in  connection  therewith,   with  the
Securities and Exchange  Commission,  granting unto said  attorneys-in-fact  and
agents,  and each of them  individually,  full  power  and  authority  to do and
perform each and every act and thing  requisite  and necessary to be done in and
about the  premises as fully to all intents and  purposes as I might or could do
in person,  hereby ratifying and confirming all that said  attorneys-in-fact and
agents  or  either  of them,  or their or his  substitutes  or  substitute,  may
lawfully do or cause to be done by virtue hereof.

     IN WITNESS WHEREOF, I have executed this Power of Attorney this 23rd day of
March, 1997.


                                        /s/ L. David Callaway, III
                             L. David Callaway, III


                               POWER OF ATTORNEY

     KNOW ALL MEN BY THESE  PRESENTS,  that I do hereby  constitute  and appoint
Steven S. Fishman,  Frank A. Washburn, and George R. Mihalko, and each or any of
them individually, as my true and lawful attorneys-in-fact and agents, with full
power of substitution and resubstitution to each of them, for me and in my name,
place,  and stead,  in any and all  capacities  (including,  if  applicable,  my
capacity  as a director  of Pamida  Holdings  Corporation  and my  capacity as a
director of Pamida,  Inc.), from time to time to sign one or more post-effective
amendments to  Registration  Statement No.  33-57990 under the Securities Act of
1933, as amended,  relating to $140,000,000  principal  amount of 11 3/4% Senior
Subordinated  Notes due 2003 of Pamida,  Inc. and the Guarantee of such Notes by
Pamida Holdings Corporation and to file such post-effective amendments, with all
exhibits  thereto  and  other  documents  in  connection  therewith,   with  the
Securities and Exchange  Commission,  granting unto said  attorneys-in-fact  and
agents,  and each of them  individually,  full  power  and  authority  to do and
perform each and every act and thing  requisite  and necessary to be done in and
about the  premises as fully to all intents and  purposes as I might or could do
in person,  hereby ratifying and confirming all that said  attorneys-in-fact and
agents  or  either  of them,  or their or his  substitutes  or  substitute,  may
lawfully do or cause to be done by virtue hereof.

     IN WITNESS WHEREOF, I have executed this Power of Attorney this 24th day of
March, 1997.


                            /s/ Stuyvesant P. Comfort
                                Stuyvesant P. Comfort


                               POWER OF ATTORNEY

     KNOW ALL MEN BY THESE  PRESENTS,  that I do hereby  constitute  and appoint
Steven S. Fishman,  Frank A. Washburn, and George R. Mihalko, and each or any of
them individually, as my true and lawful attorneys-in-fact and agents, with full
power of substitution and resubstitution to each of them, for me and in my name,
place,  and stead,  in any and all  capacities  (including,  if  applicable,  my
capacity  as a director  of Pamida  Holdings  Corporation  and my  capacity as a
director of Pamida,  Inc.), from time to time to sign one or more post-effective
amendments to  Registration  Statement No.  33-57990 under the Securities Act of
1933, as amended,  relating to $140,000,000  principal  amount of 11 3/4% Senior
Subordinated  Notes due 2003 of Pamida,  Inc. and the Guarantee of such Notes by
Pamida Holdings Corporation and to file such post-effective amendments, with all
exhibits  thereto  and  other  documents  in  connection  therewith,   with  the
Securities and Exchange  Commission,  granting unto said  attorneys-in-fact  and
agents,  and each of them  individually,  full  power  and  authority  to do and
perform each and every act and thing  requisite  and necessary to be done in and
about the  premises as fully to all intents and  purposes as I might or could do
in person,  hereby ratifying and confirming all that said  attorneys-in-fact and
agents  or  either  of them,  or their or his  substitutes  or  substitute,  may
lawfully do or cause to be done by virtue hereof.

     IN WITNESS WHEREOF, I have executed this Power of Attorney this 11th day of
March, 1997.


                               /s/ Saleem Muqaddam
                               M. Saleem Muqaddam


                               POWER OF ATTORNEY

     KNOW ALL MEN BY THESE  PRESENTS,  that I do hereby  constitute  and appoint
Steven S. Fishman,  Frank A. Washburn, and George R. Mihalko, and each or any of
them individually, as my true and lawful attorneys-in-fact and agents, with full
power of substitution and resubstitution to each of them, for me and in my name,
place,  and stead,  in any and all  capacities  (including,  if  applicable,  my
capacity  as a director  of Pamida  Holdings  Corporation  and my  capacity as a
director of Pamida,  Inc.), from time to time to sign one or more post-effective
amendments to  Registration  Statement No.  33-57990 under the Securities Act of
1933, as amended,  relating to $140,000,000  principal  amount of 11 3/4% Senior
Subordinated  Notes due 2003 of Pamida,  Inc. and the Guarantee of such Notes by
Pamida Holdings Corporation and to file such post-effective amendments, with all
exhibits  thereto  and  other  documents  in  connection  therewith,   with  the
Securities and Exchange  Commission,  granting unto said  attorneys-in-fact  and
agents,  and each of them  individually,  full  power  and  authority  to do and
perform each and every act and thing  requisite  and necessary to be done in and
about the  premises as fully to all intents and  purposes as I might or could do
in person,  hereby ratifying and confirming all that said  attorneys-in-fact and
agents  or  either  of them,  or their or his  substitutes  or  substitute,  may
lawfully do or cause to be done by virtue hereof.

     IN WITNESS WHEREOF, I have executed this Power of Attorney this 21st day of
March, 1997.


                               /s/ Peter J. Sodini
                                 Peter J. Sodini


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