SCHULTZ SAV O STORES INC
10-K405, 1996-03-22
GROCERY STORES
Previous: ST PAUL COMPANIES INC /MN/, 10-K405, 1996-03-22
Next: SCOTTS LIQUID GOLD INC, DEF 14A, 1996-03-22





                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
        (Mark One)
        X    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
             SECURITIES EXCHANGE ACT OF 1934
             For the fiscal year ended December 30, 1995

                                       OR

        __   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
             THE SECURITIES EXCHANGE ACT OF 1934
             For the transition period from __________ to __________

                          Commission file number 0-549

                           SCHULTZ SAV-O STORES, INC.
                            (Exact name of registrant
                          as specified in its charter)

                   Wisconsin                          39-0600405
          (State or other jurisdiction             (I.R.S. Employer
       of incorporation or organization)         Identification No.)

               2215 Union Avenue
              Sheboygan, Wisconsin                      53081
        (Address of principal executive               (Zip Code)
                    offices)

      Registrant's telephone number, including area code: (414) 457-4433
      Securities registered pursuant to Section 12(b) of the Act: None
      Securities registered pursuant to Section 12(g) of the Act:

                                 Title of Class

                          Common Stock, $0.05 par value
                          Common Stock Purchase Rights

   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.  [X]

   Aggregate market value of voting stock held by non-affiliates of the
   registrant as of March 20, 1996:  $63,838,987*

   Number of shares outstanding of the registrant's Common Stock as of March
   20, 1996:  4,653,598

    PORTIONS OF THE FOLLOWING DOCUMENTS ARE INCORPORATED HEREIN BY REFERENCE:

        1995 Annual Report to Shareholders (incorporated by reference into
        Parts II and IV to the extent indicated therein).

        Definitive Proxy Statement for 1996 annual meeting of shareholders
        (incorporated by reference into Part III to the extent indicated
        therein).
   _______________
   *    Only excludes shares beneficially owned by directors and officers of
        the registrant.

   <PAGE>
                                     PART I

   Item 1.   Business.

   General

        Schultz Sav-O Stores, Inc. ("Company") is engaged in distributing
   food and related products at wholesale and retail.  As of December 30,
   1995, the Company franchised 66 and owned 19 retail supermarkets under the
   Piggly Wiggly/R/ name in its Eastern Wisconsin and Northeastern Illinois
   market area.  While the Company has a presence in some larger metropolitan
   areas, it has attempted to develop a niche for serving the food shopping
   needs of customers in smaller and suburban communities within its market
   areas.

        The Company is the primary supplier to its 85 franchised and
   corporate owned Piggly Wiggly supermarkets.  The Company also serves as a
   wholesaler to a number of small, independently operated retail
   supermarkets in its market area.

        The Company supplies a variety of products to its franchised and
   corporate supermarkets and other wholesale customers primarily from its
   warehouse and distribution center in Sheboygan, Wisconsin.  The Company
   also provides its franchised and corporate supermarkets and other
   customers with fresh, frozen and processed meat, eggs and deli products
   from a third-party distribution facility in Milwaukee, Wisconsin on a
   contract basis.  Additionally, the Company bottles carbonated soft drinks,
   fruit drinks and drinking and distilled water under its Springtime label
   and supplies these products to its franchised and corporate supermarkets
   and other wholesale customers.

        The Company is a Wisconsin corporation organized in 1912.

   Wholesale Operations

        For several years the Company has been emphasizing its more
   profitable wholesale distribution business and the associated expansion of
   its franchise store base, while also effecting changes to its corporate
   retail operations to improve profitability.  As part of implementing this
   corporate strategy, the Company has sold and converted 11 underperforming
   corporate retail supermarkets into franchise units and added 12 new
   replacement or new market franchise supermarkets since 1991.  In 1995,
   there were 7 franchise expansion projects in process, resulting in 6
   completed expansions and 1 expansion that will be completed in early 1996. 
   Additionally, in 1995, 3 replacement stores were completed and 3
   replacement stores are expected to be completed in 1996.  Finally, in
   1995, 1 new market franchise unit was completed and 2 new market franchise
   units are projected to be completed in 1996.  These expansion, replacement
   and new market franchise projects added approximately 98,000 square feet
   of store space in 1995, and are projected to add approximately 87,000
   square feet in 1996 if all scheduled projects are completed.

        The following table shows the Company's development of, and changes
   in, its franchised and corporate retail supermarkets for the periods
   presented:

   <TABLE>
   <CAPTION>

                                    Franchised Supermarkets               Corporate Supermarkets

    Number of
    Supermarkets               1991   1992    1993   1994    1995   1991    1992   1993   1994   1995

    <S>                        <C>     <C>    <C>     <C>    <C>     <C>    <C>     <C>    <C>    <C>
    Beginning of Year          53      51     59      64     65      33     32      26     21     20

    New Market
     Supermarkets(a)            1       2      1      --      1       1      --     --     --     --

    Replacement
     Supermarkets(b)            1       3      1       1      3       1      --     --     --     --
    Converted to
     Franchise(c)               1       6      4       1      --     (1)    (6)     (4)    (1)    --

    Terminated Operations(d)   (3)     (4)    (3)     (1)    (3)     (2)     --     (1)    --     (1)

    Terminated Franchises(e)   (4)     --      --     --      --     --      --     --     --     --
    New Franchises(f)           2       1      2      --      --     --      --     --     --     --

    End of Year                51      59     64      65     66      32     26      21     20     19
                              ===     ===    ===     ===    ===     ===    ===     ===    ===    ===

    Remodeled
     Supermarkets(g)            2       3      1       5      6       2      1       3     --     --

    <FN>
    _______________

    (a)  New market supermarkets are newly constructed supermarkets in market areas not
         recently served by the Company.

    (b)  Replacement supermarkets are newly constructed supermarkets whose opening
         corresponds with the closure of a nearby franchised or corporate supermarket of
         the Company.

    (c)  Corporate supermarkets which become franchise units are included as reductions
         to corporate supermarket totals and additions to franchised supermarket totals
         in this category.

    (d)  Terminated operations represent supermarkets which are no longer going
         concerns, including replaced supermarkets.

    (e)  Terminated franchises are existing supermarkets which are no longer parties to
         franchise relationships with the Company.

    (f)  New franchises are additions to the Company's franchise group, other than
         through conversion from corporate supermarkets.

    (g)  Remodeled supermarkets represent supermarkets which have undergone substantial
         expansion and/or remodeling totaling at least $250,000.
   </TABLE>

        During 1995, the Company established new earnings records, but sales
   decreased from the previous year.  The increase in earnings was
   principally the result of continued improvements in the Company's
   wholesale operations, where the lower gross margins associated with
   wholesale sales were offset by the decreased operating and administrative
   expenses associated with previously sold retail operations.

        The Company believes one of the competitive advantages it provides to
   its franchised supermarkets is its value-oriented customer merchandising
   and community-specific marketing support program, pursuant to which
   franchisees participate with corporate stores in systemwide promotions and
   other merchandising events.  Through a variety of partnering,
   merchandising and marketing programs, the Company benefits its franchisees
   through additional sales resulting from heightened consumer name
   recognition and in-store merchandising programs, combined with special
   promotional pricing.  Additional services include retail accounting,
   preparation of store payrolls, preparation of print, electronic and
   outdoor media advertising (including various point-of-sale materials),
   assistance in the selection and analysis of store locations, lease
   negotiations, store design, floor layout, merchandising planning,
   equipment selection, engineering and architectural services, retail
   technology implementation and support, labor planning and scheduling and
   product category supervision.  Certain of such services are provided as
   part of the franchise relationship, and other services are provided for a
   separate fee intended to cover the Company's costs.

        To maintain and improve its ability to be a low-cost supplier, in
   1995 the Company installed a new computer-assisted buying system,
   implemented a truck routing system and installed on-board truck computers.

        The Company is the primary supplier to all of its franchised and
   corporate supermarkets.  The Company is also a wholesaler to a number of
   small, independently operated retail supermarkets in its market area,
   although less than 3% of the Company's 1995 net sales was derived from
   such operations.  The volume provided by the Company's wholesale
   operations benefits its retail operations by enhancing the Company's
   purchasing power and enabling it to improve the efficiency of its
   distribution system.

        Franchisees pay fees to the Company determined by the retail sales of
   their supermarkets. The Company does not charge an initial fee to the
   franchisee for granting a franchise.  Consistent with industry practice,
   in certain situations, the Company provides credit enhancements to certain
   qualified franchisees by (i) leasing the franchisee's supermarket premises
   and/or equipment and, in turn, subleasing the premises and/or equipment to
   the franchisee and/or (ii) guaranteeing a portion of the franchisee's bank
   borrowings.

        The Company owns the right to grant Piggly Wiggly franchises in its
   market areas, which includes designated counties in Eastern Wisconsin,
   Northeastern Illinois and the Upper Peninsula of Michigan.  The Company's
   right to grant franchises is exclusive in these areas, except that if
   there are less than 40 supermarkets in the franchise territory operated
   under the Piggly Wiggly and certain other names, the current franchisor
   has the right to operate for its own account, or to franchise,
   supermarkets in the territory under those names.  As of December 30, 1995,
   there were 85 supermarkets operated in the Company's territory that
   satisfied this requirement.  The Company's franchise rights are of
   unlimited duration and are not subject to any specific termination
   provision.  The Company is not required to pay any additional franchise or
   other fees to the current franchisor.  The only material obligation
   imposed on the Company is that the supermarkets operated under the Piggly
   Wiggly and other names must comply with the standards imposed on
   supermarkets in the Piggly Wiggly system.  The Company believes its own
   franchised and corporate store standards exceed the Piggly Wiggly system
   standards.

   Retail Operations

        During 1995, a number of the Company's corporate retail stores
   continued not to meet financial performance goals.  The Company closed its
   underperforming Palatine, Illinois corporate supermarket in February 1995. 
   In order to improve the Company's results of operations, the Company
   continues to evaluate various business alternatives relating to these
   underperforming operations, including the sale and subsequent conversion
   of these stores into franchise units, closing the stores or implementing
   other operational changes.

        The Company's franchised and corporate supermarkets stock a
   comprehensive selection of groceries, frozen foods, prepared foods, fresh
   produce, meat, poultry, eggs and dairy products.  The Company's franchised
   and corporate supermarkets also allocate display space to non-food items,
   such as health and beauty aids, housewares, periodicals, video cassette
   rentals, flowers and plants, greeting cards and general merchandise.  The
   Company's franchised and corporate supermarkets carry a broad range of
   branded merchandise and private label product alternatives to branded
   merchandise. In general, the private label products carried by the
   Company's franchised and corporate supermarkets have lower selling prices,
   but higher gross profit margins, than branded merchandise.  Consistent
   with trends generally within the industry, the Company continues to
   experience increases in retail customer demand for private label store
   brands and believes its Topco line of private label products is satisfying
   this consumer trend.  See "Purchasing and Distribution."  Pricing
   differentials between 1995 and 1994 did not materially effect net sales.

        In 1995, the Company introduced the Piggly Wiggly Preferred Club
   Card/R/, a new customer-friendly card-based marketing program.  The Piggly
   Wiggly Preferred Club Card is intended to reward current customers and
   attract new customers by offering "clipless coupons" on weekly advertised
   specials and "automatic" savings on monthly store specials.  The card also
   doubles as a check-cashing and video rental identification card.  Initial
   test results have been very favorable for the Company's retail stores, and
   11 of the Company's corporate and franchise stores are already operating
   with the program, with 54 additional stores currently planned for
   installation in 1996.  The program was developed by the Company's
   Marketing and Retail Technology Groups and the Company currently plans to
   install the program in all of its corporate and franchise stores.

        The Company's franchised supermarkets range in size from 8,340 square
   feet to 47,000 square feet, with an average of 23,720 square feet.  The
   Company's corporate supermarkets range in size from 14,900 square feet to
   46,250 square feet, with an average of 29,600 square feet.  All of the
   Company's franchised and corporate supermarkets contain several perishable
   or specialty service departments, such as fresh and processed meat; take-
   home entrees and snacks; produce; fresh seafood; delicatessen; flowers and
   plants; and baked goods.  A number of supermarkets also contain or provide
   for one or more of the following:  wine and spirit sales; video rentals;
   TicketMaster/R/ ticket centers; in-house banking services; automated
   teller machines; and on-line debit and credit card check-out services.

   Purchasing and Distribution

        The Company purchases groceries in sufficient volume to qualify for
   favorable price brackets for most items.  The Company purchases brand name
   grocery merchandise directly from the manufacturers or processors and
   purchases substantially all of its private label items through Topco
   Associates, Inc. ("Topco").  The Company purchases produce, meat and
   seafood from a variety of sources.  Topco is a national purchasing
   cooperative whose member-owners consist of 42 regional supermarket chains
   who collectively operate approximately 3,500 stores.  According to Topco
   data, its member-owners accounted for approximately 14% of United States
   grocery store sales volume in 1995.  In 1995, purchases through Topco
   accounted for approximately 14% of the Company's total inventory
   purchases.  The Company also purchases store and warehouse equipment and
   supplies, primarily bags and packaging material, through Topco. Topco's
   size and purchasing power enable it to employ large-volume, low-cost
   purchasing techniques on behalf of its member-owners, including the
   Company.

        Approximately 77% of the products supplied to the Company's stores in
   1995 were supplied from the Company and its direct contract third-party
   distribution centers.  The remainder were supplied by direct store
   delivery vendors.  The Company owns its 364,000 square foot warehouse and
   distribution center in Sheboygan, Wisconsin.  With the exception of fresh,
   frozen and processed meat, eggs and deli products, all products supplied
   by the Company are distributed from its Sheboygan facility.  While the
   Company performs the buying function, a third-party contractor in
   Milwaukee, Wisconsin performs the warehousing and transportation for the
   Company's meat operations.  The Company believes this arrangement has
   provided it with operating cost efficiencies and has enabled it to expand
   its wholesale product offerings and better satisfy wholesale customer
   delivery schedules through improved capacity.

        As described above under "Wholesale Operations," the Company believes
   one of its competitive advantages is its community-oriented marketing
   programs.  High visibility outdoor billboard advertising stress the value
   and customer service provided by the Company's local Piggly Wiggly
   supermarkets.  The Company also sponsors local events and festivals
   throughout the marketing area to improve its Piggly Wiggly name
   recognition, such as the Midwest's largest fireworks display at
   Milwaukee's Summerfest lakefront music festival.

        The Company operates a leased, full service trucking fleet, which
   consists of 25 tractors, 40 refrigerated trailers and 6 dry trailers.  The
   Company augments its transportation requirements with temporary leasing
   arrangements as conditions warrant.  On January 1, 1996, the Company
   formed PW Trucking, Inc., a wholly-owned subsidiary, to provide contract
   and common carrier services throughout a seven-state Midwest territory for
   the Company and other companies.  Revenues from unrelated parties
   generated by this business are expected to be nominal in 1996.

   Bottling Operations

        The Company bottles carbonated soft drinks, fruit drinks and drinking
   and distilled water under its Springtime label.  The Company also bottles
   soft drinks for several regional beverage distributors on a contract
   basis.  The Company supplies these products to its franchised and
   corporate supermarkets and independent supermarket customers.  The
   Company's bottling facility occupies approximately 5,000 square feet
   within its Sheboygan warehouse and distribution center.  The sale of these
   products accounted for less than 1% of the Company's 1995 net sales.

   Competition

        The wholesale and retail food industry is highly competitive.  At the
   wholesale level, the Company competes with regional and national
   wholesalers, such as Fleming Companies, Inc., SuperValu Inc., Roundy's,
   Inc. and Nash Finch Co.  In addition to price, product quality and
   variety, competitive factors include credit support to customers and the
   provision of various support services, such as advertising; accounting and
   financial services; merchandising; facilities engineering, design and
   project management; and retail technology support.  The Company believes
   that the location of its Sheboygan warehouse and distribution facility and
   the wide range of support and marketing services provided to its
   franchised and corporate retail supermarkets allow it to provide prompt
   and efficient low-priced, high-quality products and important supplemental
   services to its franchised and corporate supermarkets and other customers.

        The degree of competition at the retail level varies with store
   location.  In most of its franchised and corporate supermarket locations,
   the Company competes primarily with local retail operators, virtually all
   of whom are affiliated with competing wholesalers through arrangements
   similar to the Company's franchisees.  In its remaining supermarket
   locations, the Company competes with national and regional retail chain
   stores, such as Sentry Food Stores, Pick 'N Save, Cub Foods, Jewel Food
   Stores, Dominicks Finer Foods, Copp's Supermarkets and Kohl's Food Stores. 
   Other competitors include the general merchandise, wholesale club and
   supercenter format stores of Wal-Mart Stores, Inc., K Mart Corp. and
   ShopKo.  Principal retail competitive factors include price, product
   quality and variety, store location and appearance and the extent of a
   store's perishable product and service departments.  The Company believes
   its supermarkets' emphasis on low-cost, high-quality products, community-
   based multi-media marketing and merchandising programs and a high degree
   of in-store customer service and friendliness provide its franchised and
   corporate supermarkets with a competitive advantage in many of their
   retail market areas.

        Certain of the Company's competitors at both the wholesale and retail
   level may have a competitive advantage resulting from utilizing
   lower-cost, non-union workforces.  Certain of the Company's competitors
   have greater financial resources and marketing budgets than the Company. 
   Also, certain competitors using the general merchandise, wholesale club
   format or supercenter format may choose to carry and market a less
   extensive variety of products for which they may choose to sell such items
   at a lower per unit cost than the Company.

   Employees

        As of December 30, 1995, the Company employed approximately 1,600
   persons, of whom approximately 1,150 were employed in the operation of the
   Company's corporate retail supermarkets.  A majority of the Company's
   corporate retail employees are employed on a part-time basis.  Of the
   Company's remaining employees, approximately 225 are engaged in
   warehousing and trucking activities and the remainder are corporate and
   administrative personnel.  The Company is currently negotiating new
   collective bargaining agreements covering approximately 75 retail clerks
   and meat cutters to replace agreements that expired in November 1995.  The
   Company and employees are continuing to operate under the terms of the
   expired contract while the new contract is negotiated.  Four separate
   collective bargaining agreements covering approximately 120 total retail
   clerks and meat cutters expire at different times throughout 1996.  The
   Company's collective bargaining agreement covering the approximately 225
   warehouse and trucking employees at its Sheboygan distribution facility
   expires in February 1997.  The Company does not currently anticipate any
   strikes, work stoppages or slowdowns in connection with renewing such
   agreements.

   Item 1A.  Executive Officers of the Company.

                                        Positions and Offices with the
              Name and Age                          Company

    James H. Dickelman, 48  . . . .   Chairman of the Board, President
                                      and Chief Executive Officer

    John H. Dahly, 55 . . . . . . .   Executive Vice President, Chief
                                      Financial Officer, Treasurer and
                                      Secretary

    Michael R. Houser, 44 . . . . .   Senior Vice President--Marketing
                                      and Merchandising

    William K. Jacobson, 45 . . . .   Senior Vice President--Retail
                                      Operations

    Kenneth S. Folberg, 35  . . . .   Vice President--Logistics

    Larry D. Hayes, 53  . . . . . .   Vice President--Meat, Bakery and
                                      Deli Operations

    John S. Kwas, 56  . . . . . . .   Vice President--Grocery Procurement

    Thomas J. Timler, 38  . . . . .   Vice President--Business Systems
                                      Support Group

    Frank D. Welch, 55  . . . . . .   Vice President--Engineering and
                                      Assistant Secretary

        Messrs. Dickelman, Dahly, Houser and Jacobson are also members of the
   Company's Board of Directors.

        Executive officers are generally elected annually at the annual
   meeting of the Board of Directors held on the date of the Company's annual
   meeting of shareholders.  Each executive officer holds office until his
   successor has been elected or until his prior death, resignation or
   removal.

        All of the Company's executive officers have served in the positions
   indicated or in other management positions with the Company for more than
   the last five years.

        Thomas H. Fox, formerly Senior Vice President--Director of Retail
   Operations and Robert A. Hobart, formerly Vice President--Director of
   Management Information Services, retired from the Company in March and
   January 1996, respectively.

   Item 2.   Properties.

        As is customary in the Company's industry, a substantial portion of
   the Company's capital assets are leased.  As of December 30, 1995, the
   Company leased 17 of its corporate supermarkets and owned 2 supermarkets. 
   The leased supermarkets range in size from 14,900 to 41,200 square feet,
   with an average of 29,060 square feet.  

        The Company generally leases its supermarkets from nonaffiliated real
   estate developers under long-term leases.  Such leases generally contain
   initial terms of 15 to 20 years with several five-year renewal options. 
   None of such existing lease arrangements contain Company repurchase
   options nor is the land underlying any of such supermarkets owned by the
   Company.  No leases are scheduled to expire in 1996.  As of December 30,
   1995, the Company subleased 47 of its leased supermarkets, and leased 2
   owned supermarkets, to independent operators who are wholesale customers
   of the Company and, except for one, are also franchisees.

        Renovations and expansions continue at 3 franchise retail operations. 
   These renovations involve 1 addition to an existing franchise store, and 2
   replacement franchise units.  Additionally, two new market franchise
   retail operations are expected to be completed in 1996.  These projects
   are expected to add approximately 49,000 square feet of store space.

        The Company owns its warehouse/distribution center and headquarters
   complex in Sheboygan, Wisconsin which occupies approximately nine acres of
   a 16-acre site owned by the Company.  The facility provides approximately
   30,500 square feet of space for offices and related activities,
   approximately 364,000 square feet of warehouse space and approximately
   5,000 square feet for the Company's bottling facility.  The Company also
   leases approximately 4,500 square feet of office space in Sheboygan under
   a five-year lease expiring at the end of 1997, which is used for customer
   support services.

        The Company owns approximately 22 acres of commercially zoned
   property in two Wisconsin communities.  The Company has entered into
   brokerage arrangements for the development and sale of these properties.

   Item 3.   Legal Proceedings.

        There are no material legal proceedings to which the Company is a
   party or to which any of its property is subject, other than ordinary
   routine litigation incidental to the Company's business.  No material
   legal proceedings were terminated during the fourth quarter of 1995.

   Item 4.   Submission of Matters to a Vote of Security Holders.

        No matters were submitted to a vote of the Company's shareholders
   during the fourth quarter of 1995.


                                     PART II

   Item 5.   Market for the Company's Common Stock and Related Shareholder
             Matters.

        Pursuant to General Instruction G to Form 10-K ("Instruction G"), the
   information required by this Item is incorporated herein by reference from
   information included under the caption entitled "Company Business" set
   forth in the Company's 1995 Annual Report to Shareholders ("Annual
   Report").

   Item 6.   Selected Financial Data.

        Pursuant to Instruction G, the information required by this Item is
   incorporated herein by reference from information included under the
   caption entitled "Selected Five-Year Financial Highlights" set forth in
   the Annual Report.

   Item 7.   Management's Discussion and Analysis of Financial Condition and
             Results of Operations.

        Pursuant to Instruction G, the information required by this Item is
   incorporated herein by reference from information included under the
   caption entitled "Management's Discussion and Analysis of Financial
   Condition and Results of Operations" set forth in the Annual Report.

   Item 8.   Financial Statements and Supplementary Data.

        Pursuant to Instruction G, the Balance Sheets of the Company as of
   December 30, 1995 and December 31, 1994, the Statements of Shareholders'
   Investment, Earnings and Cash Flows for each of the three fiscal years in
   the period ended December 30, 1995, together with the related Notes to
   Financial Statements (including supplementary financial data), are
   incorporated herein by reference from information included under the
   captions having substantially the same titles as set forth in the Annual
   Report.

   Item 9.   Changes in and Disagreements with Accountants on Accounting and
             Financial Disclosure.

        Not applicable.


                                    PART III

   Item 10.  Directors and Executive Officers of the Company.

        Pursuant to Instruction G, the information required by this Item
   (other than such information regarding executive officers which appears in
   Item 1A hereof and information required by Item 405 of Regulation S-K,
   which is inapplicable) is incorporated by reference from information
   included under the caption entitled "Election of Directors" set forth in
   the Company's definitive Proxy Statement for its 1995 annual meeting of
   shareholders ("Proxy Statement").

   Item 11.  Executive Compensation.

        Pursuant to Instruction G, the information required by this Item is
   incorporated by reference from information included under the caption
   entitled "Executive Compensation" set forth in the Proxy Statement.

   Item 12.  Security Ownership of Certain Beneficial Owners and Management.

        Pursuant to Instruction G, the information required by this Item is
   incorporated by reference from information included under the captions
   entitled "Principal Shareholders" and "Election of Directors" set forth in
   the Proxy Statement.

   Item 13.  Certain Relationships and Related Transactions.

        Pursuant to Instruction G, the information required by this Item is
   incorporated by reference from information under the caption entitled
   "Compensation and Stock Option Committee Interlocks and Insider
   Participation" set forth in the Proxy Statement.

                                     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 Form 10-K:

                                                          Page Reference
                                              Page         1995 Annual
                                            Reference         Report
    1.   Financial Statements.              Form 10-K    to Shareholders

         Balance Sheets as of December
         30, 1995 and December 31, 1994        --             10-11
         Statements of Shareholders'
         Investment, Earnings and Cash
         Flows for the fiscal years
         1995, 1994 and 1993                   --             10-12

         Notes to Financial Statements         --             13-19

         Report of Independent Public
         Accountants                           --               23

        The additional information referred to under "Financial Statement
   Schedules" below is filed as part of this Form 10-K and should be read in
   conjunction with the financial statements referred to above.

    2.   Financial Statement Schedules.

         Report of Independent Public                F-1             --
         Accountants
         Schedule VIII - Valuation and               F-2             --
         Qualifying Accounts and Reserves

        All other schedules have been omitted as not required or not
   applicable or the information required to be shown thereon is included in
   the financial statements and related notes.

   3.   Exhibits.

             (a)  The Exhibits filed or incorporated by reference herewith
   are as specified in the Exhibit Index included herein.

             (b)  No reports on Form 8-K were filed by the Company during the
   fourth quarter of 1995.


   <PAGE>
                                   SIGNATURES

             Pursuant to the requirements of the Securities Exchange Act of
   1934, the Company has duly caused this report to be signed on its behalf
   by the undersigned, thereunto duly authorized.

                                      SCHULTZ SAV-O STORES, INC.



   Date:  March 22, 1996              By   /s/  John H. Dahly     
                                           John H. Dahly
                                           Executive Vice President
                                           and Chief Financial Officer



        Pursuant to the requirements of the Securities Exchange Act of 1934,
   this report has been signed by the following persons on behalf of the
   Company in the capacities indicated as of the date indicated above.


   /s/  James H. Dickelman            /s/  Bernard S. Kubale                 
   James H. Dickelman, Chairman of    Bernard S. Kubale, Director
   Board, President, Chief
   Executive Officer and Director
   (Principal Executive Officer)


   /s/  John H. Dahly                 /s/  Martin Crneckiy, Jr.              
   John H. Dahly, Executive Vice      Martin Crneckiy, Jr., Director 
   President, Chief Financial Officer
   and Director (Principal Financial
   and Accounting Officer)



   /s/  Howard C. Dickelman           /s/  R. Bruce Grover                   
   Howard C. Dickelman, Director      R. Bruce Grover, Director



   /s/  William K. Jacobson           /s/  Michael R. Houser                 
   William K. Jacobson, Director      Michael R. Houser, Director

   <PAGE>


              REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULES




   TO SCHULTZ SAV-O STORES, INC.:


   We have audited in accordance with generally accepted auditing standards,
   the financial statements included in Schultz Sav-O Stores, Inc.'s annual
   report to shareholders incorporated by reference in this Form 10-K, and
   have issued our report thereon dated February 7, 1996.  Our audit was made
   for the purpose of forming an opinion on those statements taken as a
   whole.  The schedule listed in the index to financial statements is
   presented for purposes of complying with the Securities and Exchange
   Commission's rules and is not part of the basic financial statements. 
   This schedule has been subjected to the auditing procedures applied in the
   audit of the basic financial statements and, in our opinion, fairly states
   in all material respects the financial data required to be set forth
   therein in relation to the basic financial statements taken as a whole.


                                      ARTHUR ANDERSEN LLP


   Milwaukee, Wisconsin
   February 7, 1996.


   <PAGE>
                           SCHULTZ SAV-O STORES, INC.

          SCHEDULE VIII--VALUATION AND QUALIFYING ACCOUNTS AND RESERVES

                    FOR THE FISCAL YEARS 1995, 1994 AND 1993


   Allowance for Doubtful Accounts--

     Changes in the allowance for doubtful accounts are summarized as
   follows:


                                 1995             1994           1993

    Balance, beginning of
     year                   $1,750,000        $1,750,000     $3,050,000
    Provision charged to
     earnings                2,079,000           526,000      4,143,000
    (Writeoffs), net of
     recoveries             (1,264,000)         (526,000)    (5,443,000)
                            ----------        ----------      ---------

    Balance, end of year    $2,565,000        $1,750,000     $1,750,000
                             =========         =========     ==========


   <PAGE>
                                  EXHIBIT INDEX

                           SCHULTZ SAV-O STORES, INC.
                           ANNUAL REPORT ON FORM 10-K

                   FOR THE FISCAL YEAR ENDED DECEMBER 30, 1995



    Exhibit
      No.                       Description

      3.1    Restated Articles of Incorporated, as amended.
             [Incorporated by reference to Exhibit 3.2 to the
             Company's Annual Report on Form 10-K for the
             year ended December 31, 1988.]

      3.2    By-Laws, as amended and restated as of January
             24, 1991.  [Incorporated by reference to Exhibit
             3.2 to the Company's Annual Report on Form 10-K
             for the year ended December 29, 1990.]

      4.1    Restated Articles of Incorporation, as amended
             (included as Exhibit 3.1).  [Incorporated by
             reference to Exhibit 4.2 to the Company's Annual
             Report on Form 10-K for the year ended December
             31, 1988.]

      4.2    Rights Agreement dated December 20, 1988 between
             the Company and First Bank (N.A.), Milwaukee,
             Wisconsin.  [Incorporated by reference to
             Exhibit 4 to the Company's Current Report on
             Form 8-K dated December 21, 1988.]

      4.3    Amendment to Rights Agreement dated February 2,
             1989 between the Company and First Bank (N.A.),
             Milwaukee, Wisconsin.  [Incorporated by
             reference to Exhibit 2 to the Company's Form 8
             dated February 20, 1989.]

      4.4    Letter dated June 30, 1992 constituting
             appointment of Firstar Trust Company (f/k/a
             First Wisconsin Trust Company) as the successor
             rights agent under the Rights Agreement dated
             December 20, 1988, as amended.  [Incorporated by
             reference to Exhibit 4.4 to the Company's Annual
             Report on Form 10-K dated March 31, 1994.]
             As summarized in Notes (3) and (8) of the Notes
             to Financial Statements incorporated by
             reference from the Company's 1995 Annual Report
             to Shareholders, as part of Parts II and IV of
             this Form 10-K, the Company has various
             outstanding long-term debt and capital lease
             obligations.  None of such obligations
             individually exceeds 10% of the Company's total
             assets.  The Company hereby agrees to furnish to
             the Commission, upon its request, a copy of each
             instrument with respect to such obligations.

      10.1   Master Franchise Agreement, dated April 23,
             1982, between Commodores Point Terminal
             Corporation and Piggly Wiggly Corporation. 
             [Incorporated by reference to Exhibit 10.1 to
             the Company's Annual Report on Form 10-K for the
             year ended January 1, 1982.]

      10.2   Agreement, dated August 1, 1982, between the
             Company and Commodores Point Terminal
             Corporation.  [Incorporated by reference to
             Exhibit 10.2 to the Company's Annual Report on
             Form 10-K for the year ended January 1, 1982.]

      10.3   Amendment to Master Franchise Agreement, dated
             October 15, 1982, between the Company and Piggly
             Wiggly Corporation.  [Incorporated by reference
             to Exhibit 10.3 to the Company's Annual Report
             on Form 10-K for the year ended January 1,
             1982.]

      10.4   Form of Director/Officer Indemnity Agreement. 
             [Incorporated by reference to Exhibit 10.4 to
             the Company's Annual Report on Form 10-K for the
             year ended January 2, 1988.]  This Agreement is
             required to be filed as an exhibit to this
             Form 10-K pursuant to Item 14(c) of Form 10-K.

      10.5   Form of Key Executive Employment and Severance
             Agreement, dated as of October 19, 1990, between
             the Company and each of James H. Dickelman, John
             H. Dahly, and Michael R. Houser, and dated as of
             January 31, 1996, between the Company and
             William K. Jacobson.  [Incorporated by reference
             to Exhibit 10.5 to the Company's Annual Report
             on Form 10-K for the year ended December 29,
             1990.]  This Agreement is required to be filed
             as an exhibit to this Form 10-K pursuant to
             Item 14(c) of Form 10-K.

      10.6   Membership and Licensing Agreement dated August
             1, 1973 by and between Topco Associates, Inc.
             (Cooperative) and the Company

      10.7   Articles of Incorporation of Topco Associates,
             Inc. (Cooperative).  [Incorporated by reference
             to Exhibit 10.12 to the Company's Annual Report
             on Form 10-K for the year ended December 31,
             1988.]

      10.8   Bylaws of Topco Associates, Inc. (Cooperative),
             as amended through June 7, 1995.

      10.9   1990 Stock Option Plan, as amended as of March
             17, 1993.  [Incorporated by reference to exhibit
             10.10 to the Company's Annual Report on Form 10-
             K for the year ended January 2, 1993.]  This
             Plan is required to be filed as an exhibit to
             this Form 10-K pursuant to Item 14(c) of
             Form 10-K.

     10.10   1995 Equity Incentive Plan.  [Incorporated by
             reference to Exhibit 10.9 to the Company's
             Annual Report on Form 10-K for the year December
             31, 1994.]  This Plan is required to be filed as
             an exhibit to this Form 10-K pursuant to
             Item 14(c) of Form 10-K.

     10.11   Schultz Sav-O Stores, Inc. Executive Benefit
             Restoration Plan.  [Incorporated by reference to
             Exhibit 10.10 to the Company's Annual Report on
             Form 10-K for the year ended December 31, 1994.] 
             This Plan is required to be filed as an exhibit
             to this Form 10-K pursuant to Item 14(c) of
             Form 10-K.

     10.12   Schultz Sav-O Stores, Inc. Officer Annual
             Incentive Plan.  [Incorporated by reference to
             Exhibit 10.11 to the Company's Annual Report on
             Form 10-K for the year ended December 31, 1994.] 
             This Plan is required to be filed as an exhibit
             to this Form 10-K pursuant to Item 14(c) of
             Form 10-K.

       13    Portions of the 1995 Annual Report to
             Shareholders expressly incorporated by reference
             into this Form 10-K.

       23    Consent of Independent Public Accountants.

       27    Financial Data Schedule (EDGAR version only).

       99    Definitive Proxy Statement for 1995 Annual
             Meeting of Shareholders (filed with the
             Commission under Regulation 14A and incorporated
             by reference herein to the extent indicated in
             this Form 10-K).



                                                                 EXHIBIT 10.6


                       MEMBERSHIP AND LICENSING AGREEMENT


             This agreement is entered into this 1st day of August, 1973, by
   and between TOPCO ASSOCIATES, INC., (COOPERATIVE), a cooperative
   association organized under the laws of the State of Wisconsin
   (hereinafter called Association), and Schultz Sav-O Stores, Inc., a
   corporation organized under the laws of the State of Wisconsin
   (hereinafter called Member), and supersedes any prior membership or
   licensing agreements.

             It is mutually agreed as follows:

             1.   The terms and provisions of the Articles of Incorporation
   and Bylaws of the Association are hereby incorporated in this agreement as
   is fully set forth herein.  Each amendment to said Articles of
   Incorporation and Bylaws shall be treated as an amendment to this
   agreement.

             2.   The Association grants to the member a license to sell and
   distribute from its warehouse or warehouses in the following location or
   locations products bearing the trademarks or trade names owned by the
   Association set forth in Exhibit A (as the same may from time to time be
   amended by agreement of the parties):

                       Sheboygan, Wisconsin

                       Racine, Wisconsin

             3.   Member shall provide to the Association a list of stores
   serviced by the warehouses described in paragraph 2 as of June 30 and
   December 31 of each year.

             IN WITNESS WHEREOF, the parties hereto have signed this
   agreement.

                                 TOPCO ASSOCIATES, INC.



                                 By   /s/ Robert D. Fernd                    


                                 SCHULTZ SAV-O STORES, INC.



                                 By   /s/ Howard C. Dickelman                



   <PAGE>
                                                                    EXHIBIT A


   Membership and                   Original:  Dated     August 1, 1973
    Licensing Agreement

   Between Topco Associates,        Revision:  Dated     May 14, 1985
    Inc. and

   Schultz Sav-O Stores, Inc.       Revision No.                  2;

                                    supersedes Exhibit dated:   July 18, 1974


   Programs of the Association in which the Member is entitled to
   participate:

   Frozen                         Dairy                   Grocery
   Proc Meat, Fish &
    Poultry                       Equipment/Supplies      Produce
   HBA/General Merchandise        SBM                     Fresh Meat


   Trademarks and trade names in the following Brand Groups as established by
   the Membership and owned by the Association:

   AM Brands Group

   Beacon                         Top Crest               Valu Time
   Elna                           Top Fresh               Valu Pro
   Mega

   TA Brands Group

   Dog Club                       Gaylord                 Top Frost
   Food Club                      Topco


   Member Own Brand:              [_]  Yes                [X] No




                                                                 EXHIBIT 10.8






                                     BYLAWS

                                       OF

                             TOPCO ASSOCIATES, INC.
                                  (COOPERATIVE)




                                                      As Amended June 7, 1995
   <PAGE>


                                     PREFACE




             Topco Associates, Inc. (hereinafter referred to as "Topco")
        was incorporated in 1944 as a cooperative association under the
        Wisconsin Cooperative Association Act.  Topco is completely
        owned by several supermarket companies, grocery wholesalers, and
        foodservice entities located throughout the world.  Topco's
        corporate headquarters are in Skokie, Illinois.

             Topco's mission is to be the most effective and least cost
        provider of private label goods, perishables and value-added
        programs and services.  Topco's further mission is to ensure
        that the quality of its products and services will meet consumer
        and owner expectations.  Topco strives to accomplish these
        missions by leveraging the combined strengths of its owner
        companies so as to enhance their competitive positions and
        profitability.



   <PAGE>

                                    INDEX TO
                        BYLAWS OF TOPCO ASSOCIATES, INC.



                                                           Page

   I.       General Stipulations                              2

   II.      Ownership Definitions                             2

   III.     Member-Owner and Topco Responsibilities           3

   IV.      Board, Officers and Executive Committee           4

   V.       Service Charges and Dividends                     6

   VI.      Financial Information and Capital                 7
            Requirements; Credit Provisions

   VII.     Meetings of Member-Owners                         9

   VIII.    Commencement of Member-Ownership; Licensing      10

   IX.      Withdrawal                                       11

   X.       Indemnification; Damages                         13


   <PAGE>
                        BYLAWS OF TOPCO ASSOCIATES, INC.


                                    ARTICLE I
                              GENERAL STIPULATIONS


   1.1  State of Incorporation:  Topco Associates, Inc. (referred to herein
        as "Topco") is incorporated in the State of Wisconsin as a co-
        operative under Chapter 185, Wisconsin Statutes.

   1.2  Services:  The services of Topco are divided into the following nine
        programs, plus such additional programs as may from time to time be
        approved by the Board of Directors:  (a) frozen foods, excluding
        meat, fish and poultry, (b) dairy and bakery products, (c) grocery
        products, (d) processed meat, fish and poultry; delicatessen, (e)
        equipment and supplies, (f) health and beauty care and general
        merchandise, (g) produce, (h) fresh meat, and (i) financial and
        administrative services.  Segments of programs may be established as
        appropriate.

   1.3  Fiscal Year:  The fiscal year of Topco shall begin on the first day
        of April in each year and shall end on the last day of March in each
        year.

   1.4  Amendments:  These bylaws may be amended, repealed, or altered, in
        whole or in part, by a vote of two-thirds (2/3) of the full member-
        owners who are present at a regular or special meeting.



                                   ARTICLE II
                              OWNERSHIP DEFINITIONS

   2.1  Member-ownership in Topco shall be open to corporations, divisions
        of corporations, firms, partnerships, cooperative associations or
        other economic units who shall have been elected to member-ownership
        in Topco in accordance with these bylaws.  The economic units that
        are considered to be part of a "member-owner" shall be determined in
        the context of the applicant's election to membership and the
        relationship between it and Topco.  Member-ownership in Topco by a
        division or subsidiary does not necessarily grant member-ownership
        to the parent corporation or to other divisions or subsidiaries of
        the parent.

   2.2  A member-owner shall be either a full member-owner or an associate
        member-owner.  A full member-owner is one that is entitled to
        participate in at least four full programs.  An associate member-
        owner is one that is entitled to participate in at least one full
        program.  Each member-owner shall consist of one or more operating
        units which shall be specified in the letter of application.

   2.3  The term "operating division" shall refer to a licensed operating
        unit of a member-owner.


                                   ARTICLE III
                     MEMBER-OWNER AND TOPCO RESPONSIBILITIES

   3.1  Each member-owner shall fully promote the products bearing
        trademarks owned by Topco for which such member-owner is licensed,
        in order to meet, enhance, develop and expand the demand for such
        products.

   3.2  The Board of Directors, or the President pursuant to the authority
        of the Board, may establish policies and procedures whereby Topco
        provides to a member-owner various items under a trademark of the
        member-owner.  Unless established otherwise, Topco shall be deemed
        the principal procuring agent for member-owner labeled products for
        categories in which the member-owner participates.  The member-owner
        agrees to reimburse Topco for all incremental out-of-pocket costs
        incurred by Topco in the development and execution of procurement
        programs using brands of the member-owner, and to be responsible for
        all inventories of product and packaging bearing such member's
        trademarks, and any related packaging plates, provided they were
        authorized by the member-owner.  Each member-owner shall be
        responsible for trademark protection for products provided by Topco
        pursuant to this section and shall handle all trade dress grievances
        which may relate to such matters.

   3.3  The trademarks owned by Topco and its subsidiaries shall be used
        only on products purchased from or through Topco or with the
        specific approval of Topco.  No member-owner shall sell or permit
        the sale of faulty merchandise bearing a trademark of Topco or
        subsidiary thereof without express permission from Topco.

   3.4  Topco shall prevent the infringement of a trademark owned by Topco
        or a subsidiary if Topco believes that a trademark is being
        infringed, that it is necessary to take legal action and that the
        expense of such action is reasonably justified under the
        circumstances.  No claim shall arise against Topco for damages which
        may result from a finding or decision that any trademark of Topco is
        invalid, unenforceable and/or not infringed.

   3.5  All information, materials and/or documents distributed or provided
        to a member-owner shall be held and maintained in confidence by such
        member-owner and shall not be disclosed to any third party or
        operating unit of the member-owner that is not a participant in the
        program or segment to which the information relates, without the
        express, written consent of Topco.  All information, materials,
        and/or documents distributed or provided to Topco by a member-owner
        shall be held in confidence by Topco and shall not be disclosed to
        any other member-owner or to any third party without the express,
        written consent of the member-owner.  All such confidential
        information, materials, and/or documents received by any member-
        owner, or by Topco, shall be returned to Topco or the member owner,
        as the case may be, upon termination of such member-owner's
        membership.

   3.6  Each member-owner shall report its store locations (or the store
        locations of its customers, in the case of a wholesaler) with such
        frequency as Topco may specify.  A member-owner that is a
        foodservice distributor shall report its member or branch locations
        with such frequency as Topco may specify.


                                   ARTICLE IV
                          BOARD OF DIRECTORS, OFFICERS
                             AND EXECUTIVE COMMITTEE

   4.1  Board of Directors; Executive Committee

        4.1.1     Topco's business shall be managed by its Board of
                  Directors.  The Board shall exercise all powers of Topco
                  and perform whatever actions that are not required to be
                  performed by the member-owners pursuant to statute, the
                  Articles of Incorporation or these bylaws.

        4.1.2     The Board shall consist of a director representing each
                  full member-owner, plus two.  Each director and each
                  alternate director shall be elected by a majority vote of
                  the full member-owners and shall serve until the next
                  annual meeting of member-owners or until his or her
                  successor is elected, or removed by a majority vote of all
                  full member-owners.

        4.1.3     Each full member-owner may submit for election the name of
                  the person designated by it as its representative on the
                  Board, as well as that of an alternate director who may
                  attend and vote at Board meetings in the event the primary
                  director is unable to do so.  Any vacancy existing in the
                  Board may be filled by a majority of the directors then in
                  office, though less than a quorum, and the directors so
                  chosen shall hold office until the next annual election or
                  until their successors are elected, whichever is sooner.

        4.1.4     The Board shall meet annually without notice immediately
                  after the annual membership meeting.  The Board may also
                  meet upon five days' notice from the President or Chairman. 
                  The President or Chairman shall schedule a meeting if
                  requested by a majority of the directors in writing.

        4.1.5     A quorum for all meetings of the Board is a majority of the
                  directors in office.  Action taken by a majority of the
                  directors present at Board meetings shall constitute an act
                  of the Board except as is otherwise specifically provided
                  by statute, the Articles of Incorporation or the bylaws. 
                  Alternate directors attending Board meetings in place of
                  directors shall be counted for quorum and voting
                  requirements.

        4.1.6     The Chairman of the Board may invite other representatives
                  of one or more member-owners to attend any meeting of the
                  Board as guests.

        4.1.7     At the annual meeting, the Board shall elect the principal
                  officers of Topco who, along with the immediate past
                  Chairman during the year following his final year as
                  Chairman, shall constitute the Executive Committee.  Any
                  officer or member of the Executive Committee may be removed
                  at any time by the Board of Directors.  The Executive
                  Committee has full powers of the Board when the Board is
                  not in session, except it may not elect officers, apportion
                  proceeds or fill vacancies on the Board.  A majority of the
                  members of the Executive Committee constitute a quorum for
                  the transaction of business, and the act of the majority of
                  the members present at a meeting at which there is a quorum
                  shall constitute an act of the Executive Committee.  Any
                  action which may be taken by the Board of Directors or by
                  the Executive Committee at a meeting may be taken without a
                  meeting if the action is approved in writing by all
                  directors or all Executive Committee members.

        4.1.8     The Executive Committee shall make such recommendations to
                  the Board of Directors as it considers necessary or
                  desirable to assure that Topco is responsive to the needs
                  of the member-owners.  Without limiting the generality of
                  the foregoing, the Committee may periodically review the
                  program operating budgets and financial statements of
                  Topco, consult with Topco's outside auditors and review the
                  scope and results of their audits, consider proposed new
                  programs of Topco, and review the performance of Topco in
                  present programs.  The Committee may hold meetings from
                  time to time when called by the Chairman of the Board or
                  when requested by a majority of the Committee.  Any meeting
                  of the Executive Committee may be postponed at the request
                  of a member of the Committee if five days' notice of such
                  meeting has not been given.

        4.1.9     At, or shortly after, each annual meeting of the Board, the
                  Chairman of the Board shall appoint the members of
                  committees of the Board other than the Executive Committee,
                  each such committee to consist of three or more directors
                  or alternate directors, and to have such name and such
                  function as the Board or the Chairman shall specify.

        4.1.10    The Board of Directors shall cause the books of Topco to be
                  audited by a Certified Public Accountant immediately
                  following the close of each fiscal year.  The audit report,
                  together with the report of the business operations during
                  the previous year, shall be submitted to the members at or
                  prior to the annual meeting.

   4.2  Officers

        4.2.1     The principal officers of Topco shall be a Chairman of the
                  Board, a President, two or more Vice Presidents, a
                  Secretary-Treasurer, and may include a Vice Chairman of the
                  Board.  All principal officers shall be directors.  The
                  principal officers shall be elected by the Board of
                  Directors at each annual meeting and shall hold office
                  until a successor is elected.  No person who is not an
                  employee of Topco shall be eligible to serve more than four
                  consecutive one-year terms as a principal officer, except
                  that the person elected as Chairman of the Board may serve
                  as such even though his or her term constitutes a fifth or
                  sixth one-year term.  The principal officers elected by the
                  Board shall perform such duties as may from time to time be
                  prescribed by the Board of Directors and the Chairman of
                  the Board.

        4.2.2     The President may from time to time, with the approval of
                  the Board of Directors, appoint from the ranks of the
                  employees of Topco, such officers as he or she may deem
                  necessary.  Such appointed officers shall hold office for
                  such period, have such authority, and perform such duties
                  as the President prescribes, and may be removed at any time
                  by the Board of Directors or the President.

        4.2.3     The Chairman of the Board shall be the principal
                  representative of the member-owners of Topco and shall
                  preside at all meetings of the member-owners, of the Board
                  of Directors and of the Executive Committee.  He or she
                  shall provide general operating direction to the President
                  and shall perform such other duties as are assigned to him
                  or her by the Board of Directors.

        4.2.4     The President shall be the chief executive officer of
                  Topco.  He or she shall, with the guidance of the Chairman
                  of the Board, direct Topco's operations in conformity with
                  the policies established by the Board of Directors.  The
                  President shall establish policies and procedures relating
                  to the operations of Topco including, without limitation,
                  such matters as member forecasts and commitments, methods
                  of procurement, price averaging and member credit.  The
                  President shall insure that adequate notice is given for
                  all meetings of member-owners, the Board and the Executive
                  Committee.


                                    ARTICLE V
                          SERVICE CHARGES AND DIVIDENDS

   5.1  Prior to the beginning of each fiscal year, the Board of Directors
        shall consider, modify if necessary, and approve the annual budget
        which has been recommended by the Executive Committee.  The budget
        shall be recovered through any combination of base service charges,
        markups of product cost, and other income received by Topco as may
        be approved by the Board of Directors.  The Board of Directors may,
        at any time before the end of fiscal year, modify the budgets.

   5.2  Each member-owner's base service charge for a program or program
        segment to which a base service charge is applicable shall be
        determined by applying a regressive scale of percentages, to be
        approved annually by or pursuant to the authority of the Board of
        Directors, to its purchases of products in the program or segment. 
        The President with the approval of the Executive Committee may
        establish minimum base service charges for each program or program
        segment.  Reductions may be made in a member-owner's base service
        charge as a result of automated order placement and such other
        procedures as the Board of Directors may recognize from time to time
        as contributing to reductions in the cost of Topco.  A member-
        owner's base service charges may be increased to cover any
        additional costs incurred as a result of Topco's procurement of
        products under the member-owner's own trademark.

   5.3  At least once annually, the Board of Directors shall return
        patronage dividends to member-owners based on their purchases of the
        product to which such patronage dividends are attributable. 
        Adjustments may be made as appropriate to reflect participation. 
        Patronage dividends shall also be returned to third parties in the
        case of a dividend attributable to a product which, at the request
        of a member-owner, and with the approval of Topco management, is
        sold to such third party or parties and resold to such, member-
        owner.

   5.4  Patronage dividends shall be distributed by means of cash or
        qualified written notices of allocation, as the Board of Directors
        deems appropriate, provided that the amount distributed in the form
        of qualified written notices of allocation shall not exceed 80% of
        the total amount distributable.  Each member-owner consents and
        agrees that the amount of any patronage dividend distributed to it
        by a qualified written notice of allocation (as defined in section
        1388 of the Internal Revenue Code of 1986, as amended from time to
        time, or in any comparable or substitute provision) shall be
        included in the gross income of such member-owner at its stated
        dollar amount in the taxable year of such member-owner in which such
        qualified written notice of allocation is received by such member-
        owner.  Qualified written notices of allocation shall (a) be
        redeemable only upon termination of owner-membership or as the Board
        of Directors may determine; (b) provide that upon termination of
        owner-membership, or if the holder becomes insolvent, or any default
        shall occur in the payment of any debt due to Topco, the amount
        represented thereby may be retained by Topco until 91 days following
        the payment of all debts due from the member-owner to Topco, or may
        be used to offset or pay down any debt from the holder to Topco,
        whether or not such debts shall then be due; (c) bear no interest;
        and (d) be subordinated in right of payment to all indebtedness to
        Topco.

   5.5  Topco shall have the right to set off the amount due from it to a
        member-owner evidenced by a qualified notice of allocation against
        any claim Topco may have against such member-owner.  No member-owner
        may assign, sell, transfer or subject to any lien or encumbrance any
        patronage dividend distributed to it in the form of a qualified
        written notice of allocation.


                                   ARTICLE VI
                              FINANCIAL INFORMATION
                   AND CAPITAL REQUIREMENTS; CREDIT PROVISIONS

   6.1  Financial Information or Credit Enhancement: Within 90 days of the
        end of its fiscal year, each member-owner shall submit to Topco its
        annual financial statements, including statements of income,
        stockholders' equity, changes in financial position and notes, and a
        balance sheet.  All annual financial statements shall be certified
        by a certified public accountant.  In addition, each member-owner
        shall report to Topco its sales volume with such frequency and in
        such detail as the Board of Directors, or the President pursuant to
        the authority of the Board, may direct.  Each member-owner shall
        also provide to Topco, on a quarterly basis, unaudited financial
        statements including balance sheets and statements of income and
        expenses.  Topco may waive the foregoing requirements if the member-
        owner provides credit enhancement arrangements satisfactory to
        Topco.

   6.2  Capital Requirements.

        6.2.1     Each member-owner shall own common stock of Topco, which
                  shall be purchased for $100 per share.  The number of
                  shares of common stock required to be owned by a member-
                  owner shall be fixed and may from time to time be changed
                  by the Board of Directors.

        6.2.2     Topco's capital requirements shall consist of base capital
                  and program capital.

        6.2.3     Topco's base capital requirements shall be provided by the
                  purchase of common stock Each member-owner shall have an
                  equal share of the base capital requirements and own an
                  equal number of shares of common stock of Topco, except
                  that an associate member-owner shall be required to own
                  one-fourth of the number of shares that would be required
                  of it were it a full member-owner, multiplied by the number
                  of programs in which it participates, but the number of
                  shares shall not exceed the number that would be required
                  of a full member-owner.  Shares required to be purchased by
                  a new member-owner shall be purchased in two or more
                  installments, the amount and timing of which shall be
                  prescribed by or pursuant to the authority of the Board of
                  Directors.

        6.2.4     The Board of Directors shall determine separate capital
                  requirements for each of the programs of Topco to finance
                  Topco's inventory of products and receivables and other
                  capital costs related to such programs.  These program
                  capital requirements may be provided by amounts represented
                  by qualified written notices of allocation issued on
                  account of patronage dividends as described in Article V. 
                  If the aggregate program capital requirements provided by
                  qualified written notices of allocation that are applicable
                  to a member-owner exceed 80% of the patronage dividends due
                  to such member-owner, the excess shall be provided by an
                  interest-free deposit by such member-owner which shall be
                  refunded at such time as the patronage dividends due to
                  such member-owner are adequate to meet such requirements.

        6.2.5     After the beginning of a fiscal year, the Board of
                  Directors may determine that Topco's program capital
                  requirements shall be changed.  The amount of such change
                  and its allocation among programs shall be determined by
                  the Board.

        6.2.6     The Board of Directors may, directly or through one or more
                  committees, take such steps as it deems appropriate to
                  protect Topco against potential loss arising out of the
                  default or financial failure of a member-owner.  Such steps
                  may include, but are not limited to, a refusal to extend
                  credit, the requirement of credit enhancements (such as
                  letters of credit, cash deposits, and third-party
                  guarantees), the establishment of credit limits, and the
                  non-redemption of qualified written notices of allocation
                  issued to a member-owner pursuant to these bylaws, without
                  regard to the redemption of similar notices issued to other
                  member-owners at the same time.

        6.2.7     Each member-owner shall be responsible for paying its debts
                  to Topco, including without limitation the purchase price
                  for products purchased from Topco, as well as service and
                  other charges due to Topco, in accordance with credit terms
                  established from time to time by Topco.  The failure of a
                  member-owner to make such payment shall constitute a
                  default under these bylaws.

        6.2.8     Each member-owner shall be responsible for, and shall be
                  deemed to have guaranteed the prompt payment of, all
                  obligations to Topco or its suppliers payable by a
                  subsidiary, affiliate, or other third party to whom product
                  or packaging purchased from or through Topco is supplied at
                  the request of such member-owner, licensed operating
                  division, or any affiliate thereof.  Subrogation claims of
                  a member-owner against an account debtor arising out of
                  payments pursuant to such guarantee shall be subordinate to
                  direct claims by Topco or its supplier(s).

        6.2.9     Capital requirements and base service charges for member-
                  owners that include more than one subsidiary, division or
                  other licensed unit may be set on the basis that all such
                  units together are a single member-owner, or on the basis
                  that some or all of such units are separate member-owners,
                  as determined by Topco.


                                   ARTICLE VII
                            MEETINGS OF MEMBER-OWNERS


   7.1  The annual meeting of the member-owners of Topco shall be held
        within eight-and-one-half (8 1/2) months after the close of the
        fiscal year, at such place and on such date as the Board of
        Directors or the President shall, upon proper notice, designate.

   7.2  Notice of the annual meeting of member-owners and of any special
        meeting of members-owners shall be sent to each member-owner (except
        a member-owner who participates only in the financial and
        administrative services program) by mail, addressed to the last
        known post office address, at least ten (10) days before such
        meeting.  Notice of special meetings shall state the purpose of such
        meetings.

   7.3  Each member-owner, except a member-owner who participates only in
        the financial and administrative services program, shall have the
        right to attend each member-owners' meeting.  The representative or
        delegate of each full member-owner at member-owners' meetings shall
        be that member-owner's representative on the Topco Board of
        Directors, or in his or her absence, the alternate director from
        that member-owner.  An associate member-owner entitled to attend a
        member-owners' meeting may be represented by any representative
        thereof designated by it.

   7.4  Any matters not requiring approval by the member-owners shall be
        considered or determined by the Board, Executive Committee, or by
        Topco as specified in these bylaws.

   7.5  A quorum at a member-owners' meeting shall be a majority of the full
        member-owners at that time.  A majority of the quorum shall decide
        any question posed at such meeting, unless otherwise specified by
        these bylaws, the Articles of Incorporation or statute. 

   7.6  Each full member-owner shall be entitled to cast one vote at each
        meeting regardless of the number of shares held.

   7.7  Any action which may be taken at a meeting may be taken without a
        meeting if all member-owners entitled to vote approve the action in
        writing.

   7.8  Any meeting of the member-owners may be held jointly with a meeting
        of the Board of Directors.  At any such joint meeting, each member-
        owner shall be entitled to have one representative present.  In
        addition, persons invited to attend the meeting as guests pursuant
        to Section 4.1.6 shall be entitled to attend any such joint meeting.


                                  ARTICLE VIII
                   COMMENCEMENT OF MEMBER-OWNERSHIP; LICENSING

   8.1  Applications for member-ownership shall be in writing, shall specify
        the programs and program segments in which the proposed member-owner
        wishes to participate, and shall contain an agreement to be bound by
        these bylaws and to purchase the number of shares of common stock
        required by these bylaws.  The application for member-ownership
        shall set forth: (a) the trademarks of Topco and its subsidiaries,
        if any, for which the member-owner wishes to be licensed, and any
        limitations on such license; (b) the location of the place or places
        of business for which the trademarks for Topco will be licensed; (c)
        if applicable, that the member-owner wishes to purchase from or
        through Topco products under the member-owner's own trademark; (d)
        the programs and segments of programs of Topco in which the member-
        owner desires to participate; (e) the warehouse locations to which
        the member-owner wishes Topco to ship product; (f) the territory of
        prime responsibility of the member-owner, if any; and (g) any other
        conditions attaching to the member-ownership.

   8.2  The application for member-ownership shall be submitted to the Board
        of Directors or full member-owners for approval.  Such approval
        shall become final upon the affirmative vote of three-fourths of the
        directors or full member-owners, entitled to vote, either at a
        meeting or by mail ballot.

   8.3  The Board of Directors or full member-owners, may set conditions of
        member-ownership at the time that an application is approved.  The
        Board of Directors or full member-owners, may cancel any or all of
        such conditions at any time.

   8.4  The (i) trademarks of Topco and its subsidiaries for which a member-
        owner is licensed, (ii) warehouse locations to which Topco will ship
        or cause to be shipped products, (iii) Topco programs and segments
        of programs in which a member-owner is entitled to participate, (iv)
        right of the member-owner, if any, to purchase through Topco,
        products under the member-owner's own trademark, and (v) conditions
        attaching to the ownership, are those that are (a) set forth In an
        agreement between the member-owner and Topco, or (b) set forth in
        the application for membership of the member-owner as approved by
        the Board or full member-owners, or (c) designated in writing by
        Topco to the member-owner.  A member-owner's right with respect to a
        warehouse location shall automatically terminate if and when such
        member-owner no longer operates a warehouse at such location. 
        Except as provided in these bylaws, a member-owner's rights with
        respect to the foregoing may not be withdrawn or modified without
        its agreement.

   8.5  An operating unit that is acquired by a member-owner (as distinct
        from a store or group of stores that are in the same geographic area
        of one or more licensed units of the member-owner and that are to be
        served by a warehouse owned by the member-owner prior to
        acquisition) is not part of that member-owner for purposes of these
        bylaws unless the member-owner makes application with respect to
        such operating unit and the application is approved by the Board of
        Directors or full member-owners.


                                   ARTICLE IX
                                   WITHDRAWAL

   9.1  A member-owner may withdraw from member-ownership voluntarily or may
        be required by Topco to withdraw.  Withdrawal from member-ownership
        cancels any license from Topco to the member-owner.

   9.2  Required Withdrawals

        9.2.1     In the event that a member-owner shall become subject to
                  the jurisdiction of a bankruptcy court and the bankruptcy
                  trustee rejects the agreement between the member-owner and
                  Topco, the member-owner shall be deemed to have withdrawn
                  on the date of such rejection.

        9.2.2     A member-owner may be required to withdraw for any of the
                  following reasons: (a) If the member-owner should violate
                  the terms and conditions of, or default under, any contract
                  between it and Topco, Topco's bylaws or Topco's Articles of
                  Incorporation; (b) If the member-owner should commit any
                  act or pursue any course of conduct injurious to the
                  welfare of Topco, including but not limited to failure to
                  pay its debts to Topco or to suppliers for products
                  purchased through Topco; and (c) If a member-owner should
                  misrepresent or misuse any product bearing a trademark
                  owned or controlled by Topco, or handle, utilize, sell,
                  and/or offer to sell such a product in a manner injurious
                  to the goodwill which attaches to said trademark or to the
                  reputation of Topco.

        9.2.3     If a member-owner undergoes a change of control as defined
                  in section 9.4.3, Topco may require that the member-owner
                  withdraw.  A member-owner contemplating a transaction which
                  will result in a change of control may request Topco to
                  waive its right to require withdrawal in the event a
                  specified transaction is consummated.  The Board of
                  Directors shall act upon such a request within thirty (30)
                  days of its receipt.  The vote on such request may be taken
                  either at a meeting or by mail ballot.  If the Board waives
                  Topco's right to terminate, such waiver shall be binding
                  upon Topco.

        9.2.4     Services After Withdrawal: A member-owner who has been
                  required to withdraw for a reason specified in section
                  9.2.2 shall not be entitled to purchase any products from
                  or through Topco after the date of withdrawal.  A member-
                  owner who withdraws voluntarily or is required to withdraw
                  because of a change of control shall be entitled to service
                  after the date of withdrawal in accordance with section
                  9.7.

   9.3  Withdrawal From Programs.  A member-owner (or any of its licensed
        units) may also withdraw from participation in specific programs by
        giving Topco written notice of such withdrawal on or prior to its
        effective date, which shall be at the end of any calendar month. 
        The member-owner shall be entitled to service in a program from
        which it has withdrawn in accordance with section 9.7.

   9.4  Required Withdrawal: Topco shall follow the procedures herein
        described in requiring a withdrawal from member-ownership.

        9.4.1     Within ninety (90) days of the date Topco obtains knowledge
                  of a basis for withdrawal, Topco may institute withdrawal
                  procedures by giving written notice to the member-owner
                  describing such reason for requiring withdrawal and
                  notifying such member-owner of the time and place of the
                  meeting of the Board of Directors at which such required
                  withdrawal will be considered.

        9.4.2     At the meeting at which the Board of Directors considers
                  the withdrawal, the member-owner shall have the tight to be
                  heard both in person and by counsel.  If a three-fourths
                  majority of the directors present at such a meeting votes
                  to require withdrawal: (a) the member-owner shall be deemed
                  to have withdrawn on the date set by the Board; and (b) the
                  member-owner shall cease to be a stockholder as of the date
                  of withdrawal and Topco shall purchase the stock of such
                  member-owner in the manner set forth in this article.  The
                  date of withdrawal shall be set by the Board and shall be
                  within three (3) months of the date on which the vote to
                  withdraw is taken.

        9.4.3     Definition of Change of Control: A change in control shall
                  take place if the ownership of either the net assets, a
                  majority of the voting stock or a majority of the voting
                  partnership interests in a member-owner are acquired,
                  whether by operation of law or otherwise, by persons
                  outside the controlling group.  The controlling group shall
                  be all owners of either a sole interest, a voting
                  partnership interest, or voting stock in a member-owner on
                  June 9, 1992 or the date of admission to membership,
                  whichever is later.  The controlling group shall also
                  include the heirs and legatees of such members-owners,
                  subject to the following: (a) in case Topco shall obtain
                  knowledge of a change in control and shall not within 90
                  days thereafter institute termination procedures, or shall
                  institute termination procedures but shall not vote to
                  terminate the membership, the controlling group shall
                  thereafter be the owners of the sole interest, the voting
                  partnership interests or the voting stock of the member-
                  owner immediately after the event that constituted such
                  change in control; and (b) for the purpose of determining
                  whether the ownership of the majority of the voting stock
                  of a member-owner has been acquired by persons outside the
                  controlling group, where the member-owner is a corporation
                  and voting stock is held by more than 300 persons, the
                  shares held by persons who own less than 2% of such shares
                  and who are not directors, officers or employees of the
                  member-owner, or affiliated with or related to persons who
                  own 2% or more of such shares or who are directors,
                  officers or employees of the member-owner, shall be
                  excluded in determining the number of shares of the member-
                  owner that are outstanding and the number that are owned by
                  persons inside and outside of the controlling group.

   9.5  Procedure for Redeeming Stock: Promptly after the date of
        withdrawal, the former member-owner shall deliver to Topco its
        certificates evidencing common stock in Topco in return for an
        appropriate receipt.  Unless the common stock owned by the member-
        owner in Topco is held by Topco pursuant to a valid security
        agreement, Topco shall pay the member-owner $100.00 for each share
        of common stock owned by the member-owner at the time of termination
        less the amount of debts of the member-owner to Topco which have not
        been paid including, but not limited to, debts as to which the
        member-owner has received a discharge under federal or state
        bankruptcy or insolvency laws.  The amount, if any, payable to the
        member-owner shall be paid 91 days following the payment of all
        debts due from the member-owner to Topco and may offset and be
        applied to the payment of any debt of the member-owner to Topco. 
        Nothing contained in this paragraph shall be construed to give a
        terminated member-owner a preference upon the assets of Topco over
        the other member-owners or to give such terminated member-owner any
        of the rights of a shareholder in Topco.  Amounts due to a
        terminated member-owner under this section shall not bear interest.

   9.6  A member-owner who withdraws from any program or program segment of
        Topco may continue member-ownership provided that after such
        withdrawal the member-owner continues to meet the eligibility
        requirements set forth in these bylaws.  Withdrawal may commence at
        the end of any calendar month which is twelve months or more after
        such member-owner began its participation in such program or
        segment, by giving to Topco written notice of its election to
        withdraw on or prior to its effective day.

   9.7  A member-owner who withdraws voluntarily from Topco or from a
        program or program segment or is required to withdraw from Topco
        because of a change of control, shall pay Topco its base service
        charges until the effective date of withdrawal and, unless the
        withdrawal relates only to a program segment in which the member-
        owner has participated for less than two years, an additional amount
        equal to (a) three times 175% of the monthly average of the member-
        owner's base service charges for the program or segment, in the case
        of the produce, fresh meat or equipment and supplies programs
        (payable on the date of withdrawal) and (b) twelve times 175% of the
        monthly average of the member-owner's base service charges for the
        program or segment in the case of any other program (payable in four
        equal quarterly installments, the first of which shall be due on the
        date of withdrawal), and shall have the right to continue to
        participate in such program or segment during such three or twelve
        month period.  The monthly averages shall be calculated for the most
        recent twelve month period preceding the effective date of
        withdrawal, including the month in which such withdrawal occurs.  A
        member-owner whose commitments to Topco (with respect to product in
        a program or segment from which such member-owner has withdrawn)
        beyond the three or twelve month period, shall be responsible to
        Topco with respect to such commitments and shall also pay additional
        service charges beyond such three or twelve month period in an
        equitable amount as determined by Topco.  The Board of Directors may
        impose such conditions it deems advisable to limit the exercise by
        member-owners of their rights to withdrawal from programs or
        segments of programs of Topco in order to ensure that any
        withdrawals from a particular program or segment will take place
        gradually.

   9.8  A member-owner or operating division thereof which has not made
        purchases through Topco of any Topco program, segment or brand for a
        period of twelve consecutive months shall be considered to have
        withdrawn from that program, segment or brand effective with the
        last recorded purchase.  Such member-owner shall pay Topco any
        additional amount due pursuant to section 9.7 promptly after the
        expiration of the twelve month period.


                                    ARTICLE X
                            INDEMNIFICATION; DAMAGES

   10.1 Indemnification: Each present or former director or officer of Topco
        shall be indemnified by Topco in accordance with and to the full
        extent authorized by the provisions of the Wisconsin Co-operative
        Association Act as it may from time to time be amended.

   10.2 Damages: If a member-owner violates a bylaw or breaches a provision
        of his or her membership and licensing agreement, Topco shall have a
        claim against said member-owner for any damages resulting therefrom
        and for such other relief as the court deems appropriate.  These
        rights shall be in addition to the other remedies granted herein to
        Topco.


                                                                   EXHIBIT 13

   [Page 3 of Annual Report]

   Selected Five-Year Financial Highlights


                                          Fiscal Year (a)(b)
                               
                             1995      1994      1993      1992      1991

                             (Dollars and shares in thousands, except per
                                             share data)

    Statements of
    earnings data:                 
      Net sales . . . . .  $439,646  $446,362  $469,577  $490,403  $480,410
      Earnings before
       income taxes . . .     9,500     8,653     7,519     4,139     4,137
      Provision for
       income taxes . . .     3,660     3,252     2,767     1,622     1,626
      Net earnings  . . .     5,840     5,401     4,752     2,517     2,511
      Per share of common
       and equivalent
       shares                      
         Earnings . . . .      1.20      1.02      0.86      0.44      0.43
         Cash dividends .      0.22      0.10      0.08      0.07      0.06
      Weighted average
       common and
       equivalent
       shares(c)              4,981     5,257     5,489     5,690     5,858

    Balance sheet data
    (at fiscal year-end):          
      Working capital . .   $24,855   $21,197   $20,805   $22,091   $12,415
      Total assets  . . .    87,034    89,099    83,391    84,796    82,118
      Current maturities
       of long-term debt
       and current
       obligations under
       capital leases . .     1,114     1,037     1,050     1,243     1,457
      Long-term debt  . .     3,719     4,056     1,035     1,288     1,742
      Capital lease
       obligations  . . .    13,268    14,046    14,979    15,980    16,770
      Total shareholders'
       investment . . . .    43,288    41,457    41,501    38,864    37,948

    Other data:                    
      Capital additions .    $3,545    $3,640    $8,528    $1,718    $3,940
      Depreciation and
       amortization . . .     4,467     4,654     4,861     5,625     6,071

    NOTES:

    (a)  The Company's fiscal year ends on the Saturday closest to December
         31.  The 1992 fiscal year was a 53-week period.  All other fiscal
         years presented were 52-week periods.

    (b)  All data should be read in conjunction with the Company's audited
         financial statements and "Management's discussion and analysis of
         financial condition and results of operations" as set forth in
         this Annual Report.

    (c)  The weighted average common and equivalent shares have been
         retroactively adjusted for the two-for-one stock split, effected
         in the form of a 100% stock dividend, on September 15, 1995.
   <PAGE>
   [Pages 10 to 12 of Annual Report]

   Balance sheets
   As of December 30, 1995 and December 31, 1994

    Assets                                    1995            1994
    Current assets:                                    
      Cash and equivalents  . . . . . .     $14,424,000     $14,310,000
      Receivables, less allowance for
       doubtful accounts of
       $2,565,000 and $1,750,000,
       respectively . . . . . . . . . .       5,562,000       6,838,000
      Inventories . . . . . . . . . . .      20,458,000      21,327,000
      Other current assets  . . . . . .       5,025,000       2,441,000
      Amounts currently receivable
       under capital sublease
       agreements . . . . . . . . . . .         581,000         518,000
      Deferred income taxes . . . . . .       3,504,000       3,875,000
                                             ----------      ----------
      Total current assets  . . . . . .      49,554,000      49,309,000
                                             ----------      ----------
    Amounts receivable under capital
     sublease agreements, less current
     portion  . . . . . . . . . . . . .       9,361,000       9,943,000
    Leased property under capital
     leases, less accumulated
     amortization . . . . . . . . . . .       3,089,000       3,372,000
    Other noncurrent assets . . . . . .       2,203,000       1,331,000
    Property and equipment, net . . . .      22,827,000      25,144,000
                                             ----------      ----------
    Total assets  . . . . . . . . . . .     $87,034,000     $89,099,000
                                             ==========      ==========


    Liabilities & shareholders'
     investment                               1995            1994
    Current liabilities:                               

      Accounts payable  . . . . . . . .     $12,340,000     $11,356,000

      Accrued liabilities-                             
      Employee benefits   . . . . . . .       2,440,000       2,242,000
      Retail repositioning reserve  . .       1,145,000       5,046,000
      Insurance related   . . . . . . .       2,805,000       2,416,000
      Other   . . . . . . . . . . . . .       4,855,000       6,015,000
      Current maturities of long-term
       debt . . . . . . . . . . . . . .         337,000         323,000

      Current obligations under capital
       leases . . . . . . . . . . . . .         777,000         714,000
                                             ----------      ----------
      Total current liabilities . . . .      24,699,000      28,112,000
                                             ----------      ----------
    Deferred income taxes . . . . . . .       2,060,000       1,428,000

    Long-term debt  . . . . . . . . . .       3,719,000       4,056,000

    Long-term obligations under capital
     leases . . . . . . . . . . . . . .      13,268,000      14,046,000
    Shareholders' investment  . . . . .      43,288,000      41,457,000
                                             ----------      ----------
    Total liabilities and shareholders'
     investment . . . . . . . . . . . .     $87,034,000     $89,099,000
                                             ==========      ==========


    The accompanying notes to financial statements are an integral part
    of these balance sheets.
   <PAGE>


   <TABLE>
   Statements of shareholder's investment
   For the fiscal years 1995, 1994 and 1993
   <CAPTION>
                            Preferred Stock      Common Stock     Additional
                                $3.00 Par          $0.05 Par       Paid-in                      Treasury Stock           Share-
                                                                                 Retained                               holders'
                            Shares   Amount    Shares    Amount    Capital       Earnings      Shares       Amount     Investment
    <S>                   <C>      <C>       <C>        <C>       <C>          <C>          <C>         <C>           <C>    
    Balance, January 2,
     1993 . . . . . . . .  3,000   $300,000  2,916,785  $146,000  $12,680,000  $26,989,000     (99,066)  ($1,251,000) $38,864,000
    Net earnings  . . . .                                                        4,752,000                              4,752,000
    Cash dividends
     declared:
      Preferred stock-
      $3.00 per share   .
      Common stock-                                                                 (9,000)                                (9,000)
      $0.08 per share   .                                                         (436,000)                              (436,000)
    Exercise of stock
     options  . . . . . .                                                                        6,787        91,000       91,000
    Acquisition of
     treasury stock . . .                                                                     (130,654)   (1,761,000)  (1,761,000)
                           -----   --------  ---------  --------   ----------   ----------    --------     ---------  -----------
    Balance, January 1,
     1994 . . . . . . . .  3,000    300,000  2,916,785   146,000   12,680,000   31,296,000    (222,933)   (2,921,000)  41,501,000
    Net earnings  . . . .                                                        5,401,000                              5,401,000
    Cash dividends
     declared:
      Preferred stock-
      $3.00 per share   .                                                           (9,000)                                (9,000)
      Common stock-                                                                 
      $0.10 per share   .                                                         (509,000)                              (509,000)
    Exercise of stock
     options  . . . . . .                                                                       29,549       433,000      433,000
    Acquisition of
     treasury stock . . .                                                                     (302,167)   (5,360,000)  (5,360,000)
                          ------  ---------  ---------  -------   -----------   ----------   ---------   -----------   ----------
    Balance, December 31,
     1994 . . . . . . . .  3,000    300,000  2,916,785   146,000   12,680,000   36,179,000    (495,551)   (7,848,000)  41,457,000
    Net earnings  . . . .                                                        5,840,000                              5,840,000
    Cash dividends
     declared:
      Preferred stock-
      $3.00 per share   .                                                           (9,000)                                (9,000)
      Common stock-$0.22                                                           
      per share   . . . .                                                       (1,038,000)                            (1,038,000)
    Exercise of stock
     options  . . . . . .                                             168,000                   53,359       487,000      655,000
    Acquisition of
     treasury stock . . .                                                                     (152,294)   (3,475,000)  (3,475,000)
    Repurchase of
     preferred stock  . . (2,841)  (284,000)                          142,000                                             142,000
    Two-for-one stock
     split effected in
     the form of a 100%
     stock dividend . . .                    2,916,785   146,000                  (117,000)   (585,486)      (29,000)          --
                          ------    -------  ---------  --------    ---------   ----------  ----------   -----------   ----------
    Balance, December 30,
     1995 . . . . . . . .    159    $16,000  5,883,570  $292,000  $12,990,000  $40,855,000  (1,179,972) ($10,865,000) $43,288,000
                          ======    =======  =========  ========  ===========   ==========  ==========   ===========   ==========

   </TABLE>

    The accompanying notes to financial statements are an integral part of
    these statements of shareholders' investment.


   <PAGE>
   <TABLE>
   Statements of earnings
   For the fiscal years 1995, 1994 and 1993

   <CAPTION>
                                            1995            1994             1993
    <S>                                 <C>              <C>           <C>
    Net sales . . . . . . . . . . .     $439,646,000     $446,362,000  $469,577,000
    Costs and expenses:
       Cost of products sold  . . .                  
       Operating and administrative      369,130,000      372,867,000   388,289,000
    expenses  . . . . . . . . . . .       61,034,000       64,401,000    73,062,000
                                          ----------       ----------    ----------
    Operating income  . . . . . . .        9,482,000        9,094,000     8,226,000
    Interest income . . . . . . . .          944,000          453,000       131,000
    Interest expense  . . . . . . .         (926,000)        (894,000)     (838,000)
                                          ----------       ----------   -----------
    Earnings before income taxes  .        9,500,000        8,653,000     7,519,000
    Provision for income taxes  . .        3,660,000        3,252,000     2,767,000
                                          ----------       ----------    ----------
    Net earnings  . . . . . . . . .       $5,840,000       $5,401,000    $4,752,000
                                          ==========       ==========    ==========
    Earnings per common and
     equivalent share . . . . . . .            $1.20            $1.02         $0.86   
                                             =======           ======       =======   


    </TABLE>
    The accompanying notes to financial statements are an integral part of
    these statements of earnings.



    <TABLE>
    Statements of cash flows
    For the fiscal years 1995, 1994 and 1993

    <CAPTION>

                                            1995            1994             1993
    <S>                                  <C>              <C>          <C>
    Cash flows from operating
     activities:
      Net earnings  . . . . . . . .       $5,840,000       $5,401,000   $4,752,000 
      Adjustments to reconcile net
       earnings to net cash provided
       by operating activities-                       
        Depreciation and
          amortization. . . . . . .        4,467,000        4,654,000     4,861,000
        Deferred income taxes . . .        1,003,000       (1,333,000)   (1,261,000)
      Changes in assets and
       liabilities-                                  
        Decrease in receivables . .        1,276,000        1,504,000     1,028,000
        Decrease (increase) in
          inventories  . . . .  . .          869,000           (7,000)     (213,000)
        (Increase) decrease in other
          current assets. . . . . .       (2,584,000)         295,000        75,000
        Increase (decrease) in
          accounts payable. . . . .          984,000         (830,000)     (604,000)
        (Decrease) increase in
          accrued liabilities . . .       (4,099,000)       4,739,000    (1,223,000)
                                           ----------      -----------    ---------
    Net cash flows from operating
     activities . . . . . . . . . .        7,756,000       14,423,000     7,415,000
                                           ----------      -----------    ---------
    Cash flows from investing
     activities:                                     
      Expenditures for property and
      equipment   . . . . . . . . .       (3,545,000)      (3,640,000)   (8,528,000)
      Proceeds from asset sales . .          599,000          538,000     2,866,000
      Receipt of principal amounts
      under capital sublease
      agreements  . . . . . . . . .          518,000          564,000       578,000
      Proceeds from maturity of
      short-term investments  . . .               --        2,953,000            --
      Investment in short-term
      securities  . . . . . . . . .               --               --    (2,953,000)
                                          -----------       ----------   ----------
    Net cash flows from investing
     activities . . . . . . . . . .       (2,428,000)         415,000    (8,037,000)
                                           ----------        ---------  -----------
    Cash flows from financing
     activities:                                     
      Payment for acquisition of
      treasury stock  . . . . . . .       (3,475,000)      (5,360,000)   (1,761,000)
      Payment of cash dividends . .       (1,047,000)        (518,000)     (445,000)
      Principal payments on capital
      lease obligations   . . . . .         (714,000)        (797,000)     (790,000)
      Proceeds from exercise of
      stock options   . . . . . . .          487,000          433,000        91,000
      Principal payments on
      long-term debt  . . . . . . .         (323,000)        (300,000)     (453,000)
      Repurchase of preferred stock         (142,000)              --            --
    Net cash flows from financing
     activities . . . . . . . . . .       (5,214,000)      (6,542,000)   (3,358,000)
                                          -----------      -----------   ----------
    Cash and equivalents:                            
      Net increase (decrease) . . .          114,000        8,296,000    (3,980,000)
      Balance, beginning of year  .       14,310,000        6,014,000     9,994,000
                                          -----------      -----------    ---------
      Balance, end of year  . . . .      $14,424,000      $14,310,000    $6,014,000
                                          ===========      ===========   ===========  

   </TABLE>

    The accompanying notes to financial statements are an integral part of
    these statements of cash flows.


   <PAGE>
   [Pages 13 to 19 of Annual Report]

   Notes to financial statements for the fiscal years 1995, 1994 and 1993

   (1) Description of Business-
       The Company is engaged in the food distribution business through
   franchised and corporate retail supermarkets and as a supplier to
   independent food stores.
       The supermarkets and food stores supplied by the Company are located
   in eastern Wisconsin and northeastern Illinois.  All franchise and
   corporate stores operate under the name of Piggly Wiggly/R/.
   (2) Accounting Policies-
       (a)   Accounting periods-
       The Company's fiscal year ends on the Saturday closest to December
   31.  The 1995, 1994 and 1993 fiscal years were 52-week periods ended
   December 30, 1995, December 31, 1994 and January 1, 1994, respectively.
       (b)   Cash and equivalents-
       Cash and equivalents consist of demand deposits at commercial banks
   and highly liquid investments with a maturity of three months or less when
   purchased.  Cash equivalents are stated at cost which approximate market
   value.
       (c)   Inventories-
       Inventories, substantially all of which consist of food, groceries
   and related products for resale, are stated at the lower of cost or market
   value.  Cost is determined primarily on the last-in, first-out (LIFO)
   method.  For meat and produce, cost is determined on the first-in, first-
   out (FIFO) method.  At December 30, 1995 and December 31, 1994, 83% and
   82%, respectively, of all inventories were accounted for under the LIFO
   method.
       The excess of replacement or current cost over the stated LIFO cost
   of inventory was $9,631,000 and $9,451,000 at December 30, 1995 and
   December 31, 1994, respectively.
       (d)   Other current assets-
       Other current assets consist of the following:
                                         1995            1994
    Land and building for resale  .  $2,389,000     $  734,000
    Prepaid expenses  . . . . . . .     657,000      1,092,000
    Retail systems for resale and
    other assets  . . . . . . . . .   1,979,000        615,000
                                      ---------      ---------
    Other current assets  . . . . .  $5,025,000     $2,441,000
                                      =========      =========
       (e)   Property and equipment, net-
       Property and equipment are stated at cost.  Depreciation is provided
   on the straight-line method over the estimated useful lives of the assets. 
   Facility remodeling and upgrade costs on leased stores are capitalized as
   leasehold improvements and are amortized over the shorter of the remaining
   lease term or the useful life of the asset.  Upon disposal, the
   appropriate asset cost and accumulated depreciation are retired.  Gains
   and losses on disposition are included in earnings.
       Property and equipment, net, consisted of the following:

                                           1995             1994
    Land and buildings  . . . . . .  $18,508,000     $18,441,000
    Leasehold improvements  . . . .    5,566,000       6,027,000
    Equipment and fixtures  . . . .   31,186,000      32,264,000
                                      ----------      ----------
                                      55,260,000      56,732,000
    Less accumulated depreciation
     and amortization . . . . . . .  (32,433,000)    (31,588,000)
                                      ----------      ----------
    Property and equipment, net . .  $22,827,000     $25,144,000
                                      ==========      ==========

       (f)   Retail repositioning reserve-
       Estimated repositioning and termination expenses associated with the
   closure, replacement or disposal of stores, consisting primarily of lease
   payments, charges to reduce assets to net realizable value and severance
   payments, are charged to operating and administrative expenses upon the
   decision to close, replace or dispose of a store as soon as the amounts
   are reasonably estimable.  Due to inherent uncertainties in estimating
   these repositioning and termination costs, it is at least reasonably
   possible that the Company's estimates may change in the near term.  The
   reserves recorded at December 31, 1994 relating to the Palatine, Illinois
   and other corporate supermarkets approximated actual cash payments in
   1995.
       (g)   Earnings per common and equivalent share-
       Earnings per common and equivalent share is computed by dividing net
   earnings by the weighted average number of common shares outstanding
   during each year plus common stock equivalents.  Net earnings, for
   purposes of the earnings per share computation, is determined after taking
   into account all of the preferred dividend requirements.  For fiscal 1995,
   earnings per share increased by the excess of the aggregate par value of
   the 2,841 shares of preferred stock over the repurchase price tendered
   pursuant to the Company's redemption offer.  Common stock equivalents
   result from the assumed exercise of outstanding stock options and affect
   earnings per share when they have a dilutive effect.  Primary and fully
   diluted earnings per share are the same for all years.  All historical
   share, per share amounts, stock option data and market prices of the
   Company's common stock appearing in the financial statements and notes
   thereto have been retroactively adjusted for the stock split.  The number
   of common and equivalent shares utilized in the per share calculations
   were 4,981,000, 5,257,000 and 5,489,000 in fiscal 1995, 1994 and 1993,
   respectively.
       (h)   Supplementary disclosure of cash flow information-
       Interest and taxes paid included in the Company's cash flow from
   operations were as follows:
                                 1995           1994          1993
    Interest paid . . . . . $  902,000    $  918,000    $  843,000
    Taxes paid  . . . . . .  3,368,000     2,835,000     4,177,000

       (i)   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 periods.  Actual results could differ from those
   estimates.
       (j)   Store pre-opening costs-
       Costs associated with the opening of new stores, consisting primarily
   of advertising, supplies, occupancy and payroll, are charged to operating
   and administrative expenses as incurred.  Depreciation and amortization of
   property and equipment, and leasehold improvements begin in the period a
   store begins operations.
       (k)   Standards on impairment of long-lived assets-
       In March 1995, the Financial Accounting Standards Board issued
   Statement of Financial Accounting Standards No. 121, "Accounting for the
   Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
   of", which the Company is required to adopt no later than the first
   quarter of fiscal 1996.  Under this pronouncement, the Company is required
   to assess the recoverability of the carrying amount of long-lived assets
   currently held or assets committed to a plan of disposal resulting from
   various events or changes in circumstances.  The Company does not
   anticipate that the adoption of this standard will have a material impact
   on the financial statements.
       (l)   Advertising costs-
       Costs incurred for producing and communicating advertising are
   expensed when incurred.
       (m)   Reclassifications-
       Certain 1994 and 1993 amounts previously reported have been
   reclassified to conform to the 1995 presentation.
   (3) Long-Term Debt-
       The Company has a loan agreement providing unsecured revolving credit
   facilities totaling $16,000,000 through April 30, 1997.  This arrangement
   provides for borrowings at rates not to exceed the prime rate.  There are
   no compensating balance requirements.  There were no borrowings
   outstanding under this agreement during 1995 and 1994.
       At December 30, 1995, the fair value of the financial instruments
   approximated carrying value.  Long-term debt consists of the following:
                                               1995            1994
    Mortgage note, 9.675%, due in
     monthly installments of $33,026
     including interest due through
     June 2012  . . . . . . . . . . . .   $3,274,000      $3,344,000
    Term note, 9.91%, due in quarterly
     installments of $55,000 through
     June 1998  . . . . . . . . . . . .      515,000         735,000
    Land contract, 10.0%, due in annual
     installments of $33,333 through
     March 2003 . . . . . . . . . . . .      267,000         300,000
                                           ---------       ---------
                                           4,056,000       4,379,000
    Less current maturities . . . . . .     (337,000)       (323,000)
                                           ---------       ---------
    Long-term debt  . . . . . . . . . .   $3,719,000      $4,056,000
                                          ==========       =========

       The revolving credit and term note agreements contain various
   covenants including, among others, the maintenance of defined working
   capital, net worth of $36,000,000, certain debt-equity ratios,
   restrictions against pledging of or liens upon certain assets, mergers,
   significant changes in ownership and limitations on restricted payments. 
   As of December 30, 1995, $3,240,000 of retained earnings were available
   for restricted payments, including cash dividends and stock repurchases.
       The total amount of long-term debt due in each of the fiscal years
   1996 through 2000 will be $337,000, $345,000, $209,000, $144,000 and
   $156,000, respectively, and $2,865,000 from 2001 to 2012.
       Interest expense consists of the following:
                                 1995           1994          1993
    Interest on long-term
     debt . . . . . . . . .   $419,000      $312,000      $209,000
    Imputed interest -
     capital leases . . . .    507,000       582,000       629,000
                              --------      --------     ---------
    Interest expense  . . .   $926,000      $894,000      $838,000
                              ========       =======       =======

   (4) Income Taxes-
       The difference between the statutory federal income tax rate and the
   effective rate is summarized as follows:

                               1995           1994          1993
    Federal income tax
     statutory rate . . . .    34.0%         34.0%         34.0%
    Increase (decrease) in
     taxes resulting from-
        State income taxes,
         net of federal
         income tax benefit     5.1           5.1           5.0
    Other, net  . . . . . .    (0.6)         (1.5)         (2.2)
                              -----       -------        ------
    Effective income tax
     rate . . . . . . . . .    38.5%         37.6%         36.8%
                              =====        ======        ======

       The Company adopted Statement of Financial Accounting Standards No.
   109, "Accounting for Income Taxes", in the first quarter of 1993.  As
   prescribed by this pronouncement, the computation of deferred taxes was
   revised so that the amount of deferred income taxes on the balance sheet
   reflects current income tax rates.  The implementation of this
   pronouncement did not have a material effect on net earnings.
       Components of provision for income tax consist of the following:

                               1995         1994          1993
    Currently payable
      Federal . . . . . . .$2,082,000   $3,606,000    $3,315,000
      States  . . . . . . .   575,000      979,000       713,000
    Deferred  . . . . . . . 1,003,000   (1,333,000)   (1,261,000)
                            ---------    ---------     ---------
    Provision for income
     tax  . . . . . . . . .$3,660,000   $3,252,000    $2,767,000
                            =========    =========     =========

       The components of deferred income tax assets and liabilities at
   December 30, 1995 and December 31, 1994 were as follows:
                                          1995            1994
    Deferred income tax assets:
      Insurance related . . . . . .  $1,094,000      $  967,000
      Bad debt reserve  . . . . . .   1,000,000         685,000
      Capital lease accounting  . .     622,000         590,000
      Vacation pay  . . . . . . . .     597,000         637,000
      Retail repositioning reserve      447,000       1,975,000
      Other . . . . . . . . . . . .     857,000         997,000
                                      ---------       ---------
    Total deferred income tax
     assets . . . . . . . . . . . .   4,617,000       5,851,000
                                      ---------       ---------
    Deferred income tax
     liabilities:
      Property and equipment  . . .  (2,705,000)     (3,042,000)
      Pension . . . . . . . . . . .    (468,000)       (362,000)
                                      ---------      ----------
    Total deferred income tax
     liabilities  . . . . . . . . .  (3,173,000)     (3,404,000)
                                     ----------      ----------
    Net deferred income tax asset .  $1,444,000      $2,447,000
                                      =========       =========

       The net deferred income tax asset as of December 30, 1995 and
   December 31, 1994 were classified in the balance sheet as follows:
                                          1995            1994

    Current deferred income tax
     asset  . . . . . . . . . . . .  $3,504,000      $3,875,000
    Noncurrent deferred income tax
     liability  . . . . . . . . . .  (2,060,000)     (1,428,000)
                                      ---------       ---------
    Net deferred income tax asset .  $1,444,000      $2,447,000
                                      =========       =========

   (5) Preferred Stock-
       The Articles of Incorporation provide for the cumulative payment of
   dividends on the preferred stock and, if not paid at the rate of 3% per
   annum, there are certain restrictions on the payment of common stock
   dividends.  The preferred stock is callable at par value.
       On September 11, 1995, the Company announced a self-tender offer for
   all 3,000 outstanding shares of the Company's preferred stock at a cash
   price of $50 per share.  The offer commenced on such date and expired at
   midnight on October 30, 1995.  Of the 3,000 outstanding shares of
   preferred stock, 2,841 shares, representing approximately 94.7%, were
   tendered and accepted by the Company pursuant to the offer.  The Company
   paid the $142,000 aggregate purchase price for the 2,841 shares from its
   available cash on hand.  At December 30, 1995, 3,000 shares of preferred
   stock are authorized and 159 shares remain outstanding.
       The Company has 1,000,000 shares of $.05 par value class B preferred
   stock authorized, none of which have been issued.  These shares are
   issuable in such series and with such relative rights and preferences as
   may be determined from time to time by the Board of Directors.  The class
   B preferred shares would be subordinated in all respects to the existing
   rights and preferences of the Company's outstanding preferred stock.
   (6) Commitments and Contingent Liabilities-
       The Company has projected capital expenditures for fiscal 1996 at
   $3,300,000.  Commitments of less than $2,000,000 were made as of December
   30, 1995.
       As of December 30, 1995, the Company was contingently liable under
   guarantees of bank note agreements of wholesale customers totaling
   $15,770,000.  All of the loan guarantees are fully collateralized,
   principally with equipment and inventory, and, to a lesser extent, with
   building facilities.
   (7) Retirement Plans-
       The Company has a trusteed retirement savings defined contribution
   plan, which includes provisions of Section 401(k) of the Internal Revenue
   Code, for the benefit of its non-union eligible employees.  Annual
   provisions are based on a mandatory 5% of eligible participant
   compensation and additional amounts at the sole discretion of the Board of
   Directors.  Provisions for the three fiscal years ended 1995, 1994 and
   1993 were $720,000, $700,000 and $660,000, respectively.  Beginning in
   October 1994, the plan allows participants to make pretax contributions
   and the Company matches certain percentages of employee contributions. 
   The Company's matching contributions for 1995 and 1994 was $68,000 and
   $17,000, respectively.
       The Company has union-administered multi-employer pension plans
   covering all hourly paid employees represented by collective bargaining
   agreements.  Total pension expense, which the Company funds as accrued,
   was $1,599,000, $1,668,000 and $1,852,000 in fiscal years 1995, 1994 and
   1993, respectively.  Complete information with respect to the Company's
   portion of plan net assets and the actuarial present value of accumulated
   plan benefits is not available.
   (8) Leases-
       The Company leases most of its retail stores under lease agreements
   with original lease periods of 15 to 20 years and typically with five-year
   renewal options.  Exercise of such options is dependent on, among others,
   the level of business conducted at the location.  Executory costs, such as
   maintenance and real estate taxes, are generally the Company's
   responsibility.  In several situations, the Company will enter into a
   lease for a store and sublease the store to a wholesale customer. 
   Additionally, the Company leases transportation equipment, principally
   tractors and trailers, and certain office equipment.  Some leases contain
   contingent rental provisions based on sales volume at retail stores or
   miles traveled for tractors and trailers.  Contingent rental expense
   associated with the Company's capital leases and sublease income were not
   material to the Company's financial statements.
       Capitalized leases are calculated using interest rates appropriate at
   the inception of each lease.  A summary of real property utilized by the
   Company under capital leases is as follows:

                                              1995            1994
    Investments in leased property       $5,466,000     $5,466,000
     under capital leases . . . . . . .
    Less accumulated amortization . . .  (2,377,000)    (2,094,000)
                                          ---------      ---------
    Leased property under capital       
     leases . . . . . . . . . . . . . .  $3,089,000     $3,372,000
                                          =========      =========

       Amortization of leased property under capital leases, included in
   operating and administrative expense amounted to  $283,000, $331,000 and
   $360,000 in fiscal years 1995, 1994 and 1993, respectively.
       The following is a schedule of future minimum lease payments under
   capital leases and subleases and the present value of such payments as of
   December 30, 1995:
                                                       Amounts
                                       Amounts       receivable
                                    payable under   under capital
                                   capital leases     subleases
    1996  . . . . . . . . . . . . . $ 2,486,000     $ 1,806,000
    1997  . . . . . . . . . . . . .   2,478,000       1,797,000
    1998  . . . . . . . . . . . . .   2,432,000       1,751,000
    1999  . . . . . . . . . . . . .   2,296,000       1,616,000
    2000  . . . . . . . . . . . . .   2,209,000       1,529,000
    2001-2009 . . . . . . . . . . .  15,401,000      10,978,000
                                     ----------      ----------
    Total minimum lease payments  .  27,302,000      19,477,000
    Less amount representing
     interest . . . . . . . . . . . (13,257,000)     (9,535,000)
                                     ----------      ----------
    Present value of minimum lease
     payments and amounts
     receivable . . . . . . . . . .  14,045,000       9,942,000
    Less current portion  . . . . .    (777,000)       (581,000)
                                      ---------       ---------
    Long-term obligations and
     receivables                    $13,268,000     $ 9,361,000
                                     ==========       =========
       The following is a schedule of future minimum lease payments required
   under operating leases for retail stores, transportation equipment and
   office equipment that have noncancelable lease terms in excess of one year
   as of December 30, 1995:
    1996  . . . . . . . . . . . . . . . . . . . .  $ 7,018,000
    1997  . . . . . . . . . . . . . . . . . . . .    6,396,000
    1998  . . . . . . . . . . . . . . . . . . . .    6,140,000
    1999  . . . . . . . . . . . . . . . . . . . .    5,947,000
    2000  . . . . . . . . . . . . . . . . . . . .    5,412,000
    2001-2014 . . . . . . . . . . . . . . . . . .   49,571,000
                                                    ----------
    Total minimum lease payments  . . . . . . . .   80,484,000
    Less minimum amounts receivable under
     noncancelable subleases  . . . . . . . . . .  (57,631,000)
                                                    ----------
    Net minimum lease payments  . . . . . . . . .  $22,853,000
                                                    ==========
       Rental expenses for all operating leases amounted to $5,614,000,
   $6,190,000 and $6,651,000 in fiscal years 1995, 1994 and 1993,
   respectively.  These amounts include $1,113,000, $1,444,000 and
   $1,407,000, respectively, for contingent rentals.
   (9) Stock Option Plans-
       The Company has stock option plans which provide for the grant of
   either incentive or nonqualified stock options to key employees at not
   less than 100% of fair market value at the date of grant.  Options granted
   are exercisable for seven years from the date of grant and vest ratably
   over the first three years.  Such vesting may be accelerated by the
   compensation and stock option committee of the Board of Directors or upon
   a change in control of the Company, as defined by the plans.  As of
   December 30, 1995, no incentive stock options were granted.
       Nonqualified stock option data is as follows:
                                                           Range of per
                                           Number of       share option
                                             shares           prices
    Shares under option at
       January 2, 1993  . . . . . . .      356,928          $3.75-$8.75
        Options granted   . . . . . .       86,000             6.63
        Options exercised   . . . . .      (13,574)          3.75-5.34
                                           -------          -----------
    Shares under option at
       January 1, 1994  . . . . . . .      429,354          $3.75-$8.75
        Options granted   . . . . . .       99,300             7.63
        Options exercised   . . . . .      (59,098)          3.75-7.67
        Options canceled  . . . . . .      (17,206)          6.25-8.75
                                           -------          -----------
    Shares under option at
       December 31, 1994  . . . . . .      452,350          $5.34-$8.75
        Options granted   . . . . . .       96,200             9.75
        Options exercised   . . . . .      (78,184)         14.75-21.75
                                           -------          -----------
    Shares under option at
       December 30, 1995  . . . . . .      470,366          $6.25-$9.75
                                           =======          ===========
    Shares reserved for grant at
       December 30, 1995                   433,000
                                           =======
    Options granted in
       January 1996                         88,600            $15.75
                                           =======            =======

       When options were exercised, the Company realized certain income tax
   benefits.  These benefits resulted in a decrease in current income taxes
   payable and a corresponding increase in additional paid-in capital. 
   Nonqualified stock options exercisable at December 30, 1995 and December
   31, 1994 were for 285,000 and 283,384 shares, respectively.
       In October 1995, the Financial Accounting Standards Board issued
   Statement of Financial Accounting Standards No. 123, "Accounting for
   Stock-Based Compensation", which the Company is required to adopt no later
   than fiscal 1996.  Under this pronouncement, the Company, at a minimum,
   will be required in fiscal 1996 to provide additional disclosures of pro
   forma net income and pro forma earnings per share as if the fair value
   based method of accounting for stock options had been used to account for
   stock-based compensation cost.
   (10)      Common Stock-
       On July 28, 1995, the Board of Directors authorized a two-for-one
   common stock split, effected in the form of a 100% stock dividend
   distributed on September 15, 1995, to shareholders of record on September
   1, 1995.  All historical share, per share amounts, stock option data and
   market prices of the Company's Common Stock have been restated to
   retroactively reflect the stock split.  At December 30, 1995, of the
   40,000,000 shares of Common Stock authorized, 5,833,570 shares are issued
   and 4,653,598 shares are outstanding.
       All common shares issued and issuable include one associated common
   stock purchase right which entitle shareholders to purchase one share of
   common stock from the Company at an exercise price equivalent to $21 per
   share.  The rights become exercisable after a person acquires beneficial
   ownership of 20% or more of the Company's Common Stock.  The rights do not
   have any voting rights and may be redeemed at a price of $0.01 per right. 
   At December 30, 1995, approximately 6,355,000 shares of common stock were
   reserved for issuance upon exercise of the rights.  Under certain
   circumstances, the rights may be exchanged at a ratio of one share per
   right.  The rights expire on January 6, 1999.  Upon the occurrence of
   certain defined events, the rights will be modified to entitle the holder
   (other than an "acquiring person") to purchase the shares of Common Stock
   of the Company or of such acquiring person having a market value of two
   times the exercise price of the rights.
   (11)      Quarterly Results of Operations (Unaudited)-
       The Company includes sixteen weeks in its first quarter and twelve
   weeks in each subsequent quarter. Summarized quarterly financial
   information for fiscal years 1995 and 1994 follows:

                                           Quarter ended
          1995          April 22       July 15      October 7    December 30
    Net sales . . .   $132,278,000  $101,996,000  $99,373,000  $105,999,000
    Cost of products
     sold . . . . .    110,989,000    85,262,000   83,109,000    89,770,000
    Net earnings  .      1,237,000     1,556,000    1,385,000     1,662,000
    Earnings per
     common and
     equivalent
     share  . . . .          $0.24         $0.31        $0.28         $0.37
                             -----         -----       ------        ------

                                           Quarter ended
          1994          April 23       July 16      October 8    December 31
    Net sales . . .   $135,180,000  $104,167,000 $101,894,000  $105,121,000
    Cost of products
     sold . . . . .    113,078,000    86,958,000   85,280,000    87,551,000
    Net earnings  .      1,110,000     1,415,000    1,255,000     1,622,000
    Earnings per
     common and
     equivalent
     share  . . . .          $0.20         $0.26        $0.24         $0.32
                         ---------      --------    ---------     ---------


   <PAGE>
   [Pages 19 to 22 of Annual Report]

   Management's discussion and analysis of
   financial condition and results of operations

   Results of Operations
       Selected costs and results as a percent of net sales for the fiscal
   years presented:
                                       1995         1994         1993
    Cost of products sold . . . .      84.0%        83.5%        82.7%
    Operating and administrative       13.9         14.4         15.6
     expenses . . . . . . . . . .
    Earnings before income taxes  
                                        2.2          1.9          1.6
    Net earnings  . . . . . . . .       1.3          1.2          1.0

       1995 Compared with 1994
       Net sales for 1995 were $439,646,000 compared to 1994 net sales of
   $446,362,000.  The decrease of $6,716,000, or 1.5%, was due primarily to
   the Company's continuing efforts to dispose of underperforming or
   noncompetitive corporate retail stores through conversion to franchise
   units and closures.  Since the beginning of 1994, the Company has
   terminated its relationship with one multi-store wholesale customer,
   converted one corporate retail supermarket into a franchised unit, closed
   one underperforming corporate retail supermarket and added one new
   franchised supermarket.  These combined actions resulted in a net sales
   decrease approximating $9,000,000.  As of December 30, 1995, the Company
   had 66 franchised and 19 corporate supermarkets compared to 65 franchised
   and 20 corporate supermarkets at the end of fiscal year 1994.
       Consistent with the Company's business strategy to expand its
   wholesale volume, there are eight franchise supermarket facility projects
   currently in various phases of planning or construction, with completions
   scheduled throughout 1996.  These projects involve three additions to
   existing franchise stores, three replacement franchise supermarkets and
   two new market franchise units involving an aggregate exceeding 106,000 of
   additional store selling space.  Upon completion, these projects should
   help the Company position itself to reverse prior years' decreasing sales
   trends.  Additionally, in 1995, the Company began implementing a new
   electronic card marketing and electronic coupon program designed to
   increase customer savings, make grocery shopping easier and faster and,
   ultimately, reward loyal customers.  Continuing roll-out of this program
   in 1996 throughout its franchised and corporate supermarket base should
   also enhance the Company's sales growth potential.  Pricing differentials
   between 1995 and 1994 did not materially affect 1995 net sales.
       Cost of products sold, as a percent of sales, increased by 0.5% to
   84.0% in 1995 compared to 1994.  While the percentage increased, total
   cost of products sold decreased by $3,737,000, or 1.0%, in 1995 compared
   to 1994.  The increased percentage of sales was a direct result of the
   continued reduction in 1995 of the amount of higher margin retail sales
   compared to the continued increased amount of lower margin wholesale
   sales.  The Company expects this sales mix trend to continue in fiscal
   1996.  The lower margins associated with wholesale sales continued in 1995
   to be more than offset by significantly reduced operating and
   administrative expenses from the disposal of one corporate supermarket and
   its conversion to franchised unit in December 1994 and the closure of the
   underperforming Palatine, Illinois corporate retail supermarket in
   February 1995.
       Operating and administrative expenses, as a percent of sales,
   decreased by 0.5% to 13.9% in 1995 compared to 1994.  The decrease of
   $3,367,000 was primarily a result of the elimination of operating expenses
   (consisting of payroll, supplies, rent, utilities, depreciation and other
   administrative expenses) associated with the corporate retail supermarket
   that was sold and converted into a franchise unit and the closure of the
   Palatine, Illinois corporate supermarket.  Additionally, charges relating
   to retail repositioning expenses, consisting of termination costs of
   replaced, closed or sold stores, amounted to $1,003,000 in 1995 (compared
   to $3,668,000 in 1994).  Such charges in 1995 pertained to five retail
   facilities.  The decreases in operating and administrative expenses during
   1995 could have been greater if not for the bad debt charges of $2,079,000
   in 1995 (compared to $526,000 in 1994) due to additional exposure from
   underperforming or noncompetitive franchised retail supermarkets.  In
   1996, certain franchise operators may continue to experience operational
   difficulties resulting from intense retail competition due to the opening
   of several new competitive stores in our markets.
       As a result of the foregoing, earnings before income taxes, as a
   percent of sales, increased to 2.2%, or $9,500,000, in 1995 from 1.9%, or
   $8,653,000, in 1994.
       The effective income tax rate increased to 38.5%, compared to 37.6%
   in 1994.  The provision for income taxes in 1995 and 1994 was $3,660,000
   and $3,252,000, respectively.
       The Company attained 1.3% of net earnings to sales ratio for 1995. 
   Net earnings and earnings per share in 1995 increased 8.1% and 17.6% to
   $5,840,000 and $1.20 per share, respectively, compared to $5,401,000 and
   $1.02 per share in 1994.  This increase was principally the result of
   continued improvements in the Company's wholesale operations.  The
   Company's earnings continued in 1995 to be favorably impacted by the
   Company's strategic decision in 1992 to expand its wholesale volume,
   largely through the conversion of underperforming or noncompetitive
   corporate supermarkets to franchise stores or closing their operations. 
   On a percentage basis, earnings per common and equivalent share increased
   more than net earnings as a result of share repurchases during 1995 which
   reduced the number of average common and equivalent shares outstanding. 
   Additionally, 1995 earnings per common and equivalent share increased
   $0.03 as a result of the Company's repurchase at a substantial discount of
   nearly all of its outstanding preferred stock in October 1995.
       Certain Company retail stores continue to be underperforming or
   noncompetitive in their respective marketplaces and, as a result, continue
   to incur operating losses.  In order to further improve the Company's
   results from operations, management continues to evaluate various business
   alternatives relating to these operations, including the sale and
   subsequent conversion of these stores into franchise units, closing the
   stores or implementing other operational changes.  Similar to prior fiscal
   years, implementation of these changes will likely result in the Company
   incurring certain  repositioning charges involving the termination costs
   of replaced, closed or sold stores.  While these repositioning charges may
   decrease the Company's reported net earnings for the period or periods in
   which the actions are taken, management believes that such actions may
   help improve the Company's long-term profitability.
       1994 Compared with 1993
       Net sales for 1994 were $446,362,000 compared to net sales of
   $469,577,000 for 1993.  The decrease of $23,215,000, or 4.9%, was due
   primarily to the continuing increase in the relative percentage of
   wholesale sales to retail sales, as the Company continued to dispose of
   underperforming or noncompetitive corporate retail stores through
   conversion to franchise units or closures.  The following changes in 1993
   and throughout 1994 within the Company's customer base reduced year-to-
   year comparative sales levels and increased the relative percentage of
   wholesale sales to retail sales during the year: (i) the sale of four
   corporate retail supermarkets in 1993 and one corporate retail supermarket
   in 1994, and their conversion to franchise supermarkets; (ii) the addition
   of two new franchises in 1993; (iii) the closing of one underperforming
   corporate supermarket in 1993 upon the expiration of its lease; and (iv)
   the termination of one multi-store wholesale customer in 1994. 
   Additionally, intense retail competition continued to impact sales
   negatively.
       The trends first noted in 1992 toward consumer purchases of lower
   priced, private label products continued through 1994.  These trends had a
   nominal adverse impact on sales.  The Company experienced nominal
   inflation in certain branded label foods in 1994 due principally to
   significant price increase in coffee and paper products.
       Cost of products sold, as a percent of sales, increased by 0.8% to
   83.5% in 1994 compared to 1993.  While the percentage increased, total
   cost of products sold decreased by $15,422,000 in 1994 compared to 1993. 
   The increased percentage was a direct result of a reduction in the amount
   of higher margin retail sales compared to the increased amount of lower
   margin wholesale sales.  The lower margins associated with wholesale sales
   continued in 1994 to be more than offset by significantly reduced
   operating and administrative expenses from the disposal of underperforming
   or noncompetitive corporate retail stores.
       Operating and administrative expenses, as a percent of sales,
   decreased by 1.2% to 14.4% in 1994 compared to 1993.  The decrease of
   $8,661,000 was primarily a result of the elimination of operating expenses
   associated with the corporate retail supermarkets that have been sold and
   converted into franchise units in 1993.  The decrease in operating and
   administrative expenses during 1994 could have been greater if not for the
   charges relating to repositioning expenses amounting to $3,668,000 and
   $1,953,000 in 1994 and 1993, respectively.  Such charges in 1994 pertained
   to three retail facilities, including, particularly, the Palatine,
   Illinois corporate supermarket.
       As a result of the foregoing, earnings before income taxes, as a
   percent of sales, increased to 1.9%, or $8,653,000, in 1994 from 1.6%, or
   $7,519,000, in 1993.
       The effective income tax rate increased to 37.6%, compared to 36.8%
   in 1993.  The provision for income taxes in 1994 and 1993 was $3,252,000
   and $2,767,000, respectively.
       Net earnings in 1994 increased 13.7% to $5,401,000, or $1.02 per
   share, compared to $4,752,000, or $0.86 per share in 1993.  This increase
   was principally the result of continued improvements in the Company's
   wholesale operations.  On a percentage basis, earnings per common and
   equivalent share increased more than net earnings as a result of share
   repurchases during 1994 which reduced the number of weighted average
   common and equivalent shares outstanding.

   Liquidity and Capital Resources
       Net cash inflows from operating activities in fiscal 1995 were
   $7,756,000, a decrease of $6,667,000 from the prior year.  The decrease
   was attributable primarily to cash outlays relating to previously expensed
   retail repositioning reserve.  Cash inflows also decreased due to
   additional investments in retail systems for resale and other current
   assets in fiscal 1995.
       Net cash outflows from investing activities were $2,428,000 in fiscal
   1995 compared to net cash inflows from investing activities of $415,000 in
   the prior year.  The change was due primarily to proceeds of $2,953,000
   from the maturity of short-term investments during 1994.  Expenditures for
   property and equipment totaled $3,545,000 in 1995 compared to $3,640,000
   in 1994.  The Company has projected capital expenditures of $3,300,000 for
   1996 which it expects to fund from internally generated capital.
       Net cash outflows from financing activities were $5,214,000 in 1995
   compared to $6,542,000 in 1994.  As a result of the Company's shareholder
   enhancement plan adopted in July 1995, the Company reacquired 152,294
   shares of its common stock aggregating $3,475,000 financed in full through
   available working capital (compared to 302,167 shares or $5,360,000 in
   1994). Since only approximately $500,000 remained available under the
   Board of Directors' stock repurchase authorization at year end, the Board
   of Directors authorized an additional increase of its common stock
   repurchase program from $8,000,000 to $10,000,000.  Also as a result of
   the Board of Directors' action to increase dividend payments by 167% under
   shareholder enhancement plan, total common stock dividends paid for 1995
   increased to $1,047,000 from $518,000 in 1994.  The Company also paid
   $142,000 in 1995 to repurchase substantially all of its preferred stock. 
   Under the Company's loan agreements, $3,240,000 of retained earnings were
   available for the payment of cash dividends, stock repurchases and other
   restricted payments as of December 30, 1995.
       As a result of the foregoing, cash and equivalents for fiscal 1995
   increased by $114,000, resulting in a 1995 year-end balance of
   $14,424,000.
       The Company is the prime lessee of new facilities and subleases such
   facilities to independent franchise operators.  All new facilities in 1995
   were financed by operating lease agreements.  The Company also leases
   transportation equipment, principally tractors and trailers, and certain
   office equipment.  Some leases contain contingent rental provisions based
   on sales volume at retail stores or miles traveled for transportation
   equipment.  At December 30, 1995, the Company had $7,018,000 of future
   minimum lease payments required under operating leases in 1996 and
   $4,336,000 of amounts receivable under noncancelable subleases in 1996. 
   Contingent rentals for 1995 and 1994 were $1,113,000 and $1,444,000,
   respectively.  Additionally, at December 30, 1995, the Company had
   $13,268,000 of long-term capital lease obligations, $9,361,000 of which
   represented noncurrent receivables from wholesale customers under capital
   leases.
       Under a new financial accounting standard that is effective for
   fiscal year 1996, the Company is required to assess the recoverability of
   the carrying amount of long-lived assets currently held or assets
   committed to a plan of disposal resulting from various events or changes
   in circumstances.  The Company does not anticipate that the adoption of
   this standard will have a material impact on its financial statements.
       The Company typically provides short-term financing support to its
   wholesale customers for the purchase of facilities and equipment for new
   stores.  This financing support is subsequently refinanced, typically
   through banks, with the Company receiving reimbursement.  At December 30,
   1995, $375,000, which arose from franchisees' facilities and equipment
   purchases, was included in receivables to be refinanced.  Additionally,
   the Company was contingently liable under guarantees of wholesale
   customers' bank note agreements totaling $15,770,000 and $14,343,000 at
   December 30, 1995 and December 31, 1994, respectively.  All of the loan
   guarantees are fully collateralized, principally with equipment and
   inventory, and to a lesser extent, with building facilities.
       At December 30, 1995, the Company's ratio of total liabilities to
   shareholders' investment was 1.01, compared to 1.15 at December 31, 1994. 
   The decrease in this ratio was principally attributable to the significant
   decrease in retail repositioning reserve in 1995 resulting from the
   Company's termination settlement associated with the closing of the
   Palatine, Illinois supermarket.  Additionally, at December 30, 1995, the
   Company had available the entire amount of unsecured revolving bank credit
   facilities totaling $16,000,000.
       The Company believes its cash and debt-to-equity positions continue
   to compare favorably to most industry competitors.  Additionally, the
   Company believes that its financial condition provides it with adequate
   long-term flexibility to finance anticipated capital requirements without
   adversely impacting its financial position or liquidity.

   [Page 22 of Annual Report]

   Company Business
       The Company is engaged in distributing food and related products at
   wholesale and retail.  At December 30, 1995, the Company franchised 66 and
   operated 19 retail supermarkets under the Piggly Wiggly/R/ name in its
   eastern Wisconsin and northeastern Illinois market area.  The Company owns
   the right to grant Piggly Wiggly franchises in its market area.
       The Company is the primary supplier to its franchised and corporate
   stores.  The Company also serves as a wholesaler to other smaller
   independent retail stores in its market area.
       The Company supplies products to its franchised and corporate
   supermarkets and other wholesale customers primarily from its distribution
   center in Sheboygan, Wisconsin.  The Company also provides its stores and
   other customers with fresh, frozen and processed meat products from a
   third-party distribution facility on a contract basis.  Additionally, the
   Company bottles soft drinks and drinking and distilled water under its
   Springtime/R/ label and supplies these products exclusively to its
   customers.
       The Company employs approximately 1,600 persons, 1,150 of whom are
   employed in the operation of corporate retail supermarkets.  A majority of
   the Company's retail employees are employed on a part-time basis.  Of the
   Company's remaining employees, 225 are engaged in warehousing,
   distribution and trucking activities and the remainder are corporate and
   administrative personnel.
       The Company's common stock is traded over-the-counter on the Nasdaq
   National Market.  There are approximately 1,075 beneficial holders of the
   Company's common stock.
       For the fiscal quarters indicated, the following table sets forth the
   high and low last sale prices for the Company's common stock as reported
   on the Nasdaq National Market and the per share cash dividends declared.
                               High          Low         Cash
                                                       Dividends
    1995
    First Quarter . . . . .   $11 1/2       $9 3/4        $0.03
    Second Quarter  . . . .    11 5/8       10 3/4         0.03
    Third Quarter . . . . .    15           11 1/4         0.08
    Fourth Quarter  . . . .    15 1/2       14 1/4         0.08
    1994
    First Quarter . . . . .    $8 1/2       $7 5/8        $0.02
    Second Quarter  . . . .     9 1/8        8             0.02
    Third Quarter . . . . .    10            8 7/8         0.03
    Fourth Quarter  . . . .    10 1/8        9 5/8         0.03

       See "Management's discussion and analysis of financial condition and
   results of operations" for retained earnings available for payments.

   <PAGE>
   [Page 23 of Annual Report]

   Report of independent public accountants

   To Schultz Sav-O Stores, Inc.:

       We have audited the accompanying balance sheets of Schultz Sav-O
   Stores, Inc. (a Wisconsin corporation) as of December 30, 1995 and
   December 31, 1994 and the related statements of shareholders' investment,
   earnings and cash flows for each of the three fiscal years in the period
   ended December 30, 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.

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

       In our opinion, the financial statements referred to above present
   fairly, in all material respects, the financial position of Schultz Sav-O
   Stores, Inc. as of December 30, 1995 and December 31, 1994, and the
   results of its operations and its cash flows for each of the three fiscal
   years in the period ended December 30, 1995, in conformity with generally
   accepted accounting principles.



   Milwaukee, Wisconsin
   February 7, 1996                        Arthur Andersen LLP



                                                                   EXHIBIT 23





                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS






   To Schultz Sav-O Stores, Inc.:

   As independent public accountants, we hereby consent to the incorporation
   of our reports, included and incorporated by reference in this Form 10-K,
   into the Company's previously filed Form S-8 Registration Statement, File
   No. 33-34991.



                                 /s/ Arthur Andersen LLP

                                 ARTHUR ANDERSEN LLP


   Milwaukee, Wisconsin,
   March 20, 1996

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
FINANCIAL STATEMENTS INCLUDED OR INCORPORATED BY REFERENCE INTO SCHULTZ SAV-O
STROES INC.'S ANNUAL REPORT ON FORM 10-K FOR THE FISCAL YEAR ENDED DECEMBER 30,
1995 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-30-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               DEC-30-1995
<CASH>                                      14,242,000
<SECURITIES>                                         0
<RECEIVABLES>                                8,127,000
<ALLOWANCES>                                 2,565,000
<INVENTORY>                                 20,458,000
<CURRENT-ASSETS>                            49,554,000
<PP&E>                                      55,260,000
<DEPRECIATION>                              32,433,000
<TOTAL-ASSETS>                              87,034,000
<CURRENT-LIABILITIES>                       24,699,000
<BONDS>                                      3,719,000
                           16,000
                                          0
<COMMON>                                       292,000
<OTHER-SE>                                  42,980,000
<TOTAL-LIABILITY-AND-EQUITY>                87,034,000
<SALES>                                    439,646,000
<TOTAL-REVENUES>                           439,646,000
<CGS>                                      369,130,000
<TOTAL-COSTS>                                        0<F1>
<OTHER-EXPENSES>                            61,034,000<F1>
<LOSS-PROVISION>                                     0<F1>
<INTEREST-EXPENSE>                             926,000
<INCOME-PRETAX>                              9,500,000
<INCOME-TAX>                                 3,660,000
<INCOME-CONTINUING>                          5,840,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 5,840,000
<EPS-PRIMARY>                                     1.20
<EPS-DILUTED>                                     1.20
<FN>
<F1>Amounts included in "Other costs and expenses."
</FN>
        

</TABLE>


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