SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549


                                 FORM 10-Q
                              QUARTERLY REPORT
                   PURSUANT TO SECTION 13 OR 15(D) OF THE
                      SECURITIES EXCHANGE ACT OF 1934


FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2000 COMMISSION FILE NUMBER: 0-3777

                      PETRIE STORES LIQUIDATING TRUST
           (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

          NEW YORK                                           22-6679945
(STATE OR OTHER JURISDICTION OF                            (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION)                             IDENTIFICATION NO.)

201 ROUTE 17, SUITE 300
RUTHERFORD, NEW JERSEY                                       07070
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                   (ZIP CODE)

REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:  (201) 635-9637

FORMER NAME, FORMER ADDRESS AND FORMER FISCAL YEAR,
IF CHANGED SINCE LAST REPORT:

        Not Applicable.

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

Indicate the number of shares outstanding of each of the registrant's
classes of common stock as of the latest practicable date: As of May 12,
2000, there were 52,350,238 Units of Beneficial Interest outstanding.




                      PETRIE STORES LIQUIDATING TRUST

                             INDEX TO FORM 10-Q

PART I - FINANCIAL INFORMATION
                                                                           Page
Item 1. Financial Statements
        Statements of Net Assets in Liquidation - March 31, 2000
             (Unaudited) and December 31, 1999............................... 2
        Statements of Changes in Net Assets in Liquidation
             (Unaudited) - For the Three Months Ended
             March 31, 2000 and 1999......................................... 3
        Notes to Financial Statements........................................ 4
Item 2. Management's Discussion and Analysis of Financial Condition and
              Results of Operations..........................................10

PART II - OTHER INFORMATION

Item 1. Legal Proceedings....................................................13
Item 6. Exhibits and Reports on Form 8-K.....................................13



<TABLE>
<CAPTION>

                                PETRIE STORES LIQUIDATING TRUST

                            STATEMENTS OF NET ASSETS IN LIQUIDATION

                                        (IN THOUSANDS)


                                                                  MARCH 31,
                                                                     2000          DECEMBER 31,
                                                                 (UNAUDITED)           1999
                                                               ----------------   ---------------
ASSETS
<S>                                                            <C>                <C>
Cash and cash equivalents......................................$            444   $           280
U.S. Treasury obligations......................................         116,438           194,048
U.S. Treasury obligations held in escrow.......................           5,470             5,470
Investments in common stock....................................               -            24,168
                                                               ----------------   ---------------
Total assets...................................................         122,352           223,966

LIABILITIES
Accrued expenses and other liabilities.........................          36,781            37,024

Commitments and contingencies

                                                               ----------------   ---------------
Net assets in liquidation......................................$         85,571   $       186,942
                                                               ================   ===============
</TABLE>





See accompanying notes.



<TABLE>
<CAPTION>

                                PETRIE STORES LIQUIDATING TRUST


                      STATEMENTS OF CHANGES IN NET ASSETS IN LIQUIDATION

                                          (UNAUDITED)
                            (IN THOUSANDS, EXCEPT PER UNIT AMOUNTS)



                                                                THREE MONTHS        THREE MONTHS
                                                                    ENDED              ENDED
                                                                  MARCH 31,          MARCH 31,
                                                                    2000                1999
                                                               ---------------    ----------------
<S>                                                                   <C>                 <C>
Net assets in liquidation at beginning of period..............        $186,942            $184,713
                                                               ---------------    ----------------
Investment income.............................................           1,926               1,522
Corporate overhead............................................            (604)               (413)
Net realized and unrealized gain (loss) on investments........          (4,327)              3,854
                                                               ---------------    ----------------

Net income (loss) for the period..............................          (3,005)              4,963
                                                               ---------------    ----------------
Liquidating distributions (including cash and 1,688,576 shares
of Toys "R" Us common stock valued at $11.75 per share).......         (98,366)                  -
                                                               ---------------    ----------------
Net assets in liquidation at end of period....................         $85,571            $189,676
                                                               ===============    ================

Net income (loss) per unit....................................          ($0.06)              $0.09
                                                               ===============    ================

Weighted average number of units..............................          52,350              52,350
                                                               ===============    ================
</TABLE>



See accompanying notes.




                      PETRIE STORES LIQUIDATING TRUST

                       NOTES TO FINANCIAL STATEMENTS

                                (UNAUDITED)

                               MARCH 31, 2000

1.      INTERIM REPORTING

        The accompanying unaudited financial statements of Petrie Stores
Liquidating Trust (the "Liquidating Trust") have been prepared in
accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q and Rule 10-01
of Regulation S-X. Accordingly, they do not include all of the information
and footnotes required by generally accepted accounting principles for
complete financial statements. In the opinion of the Liquidating Trust, all
adjustments (consisting of only normal recurring accruals) considered
necessary for a fair presentation have been included. Results for the three
months ended March 31, 2000 are not necessarily indicative of the results
that may be expected for the current fiscal year. For further information,
reference is made to the financial statements and footnotes thereto
included in the Liquidating Trust's Annual Report on Form 10-K for the year
ended December 31, 1999.

2.      BASIS OF PRESENTATION

        The Liquidating Trust is the successor to Petrie Stores
Corporation, a New York corporation that was dissolved effective February
5, 1997 ("Petrie"). Prior to December 9, 1994, Petrie operated a chain of
retail stores that specialized in women's apparel and were located
throughout the United States (including Puerto Rico and the U.S. Virgin
Islands). At Petrie's Annual Meeting of Shareholders, held on December 6,
1994, Petrie's shareholders approved the sale of Petrie's retail operations
(the "Sale"). At Petrie's Reconvened Annual Meeting of Shareholders, held
on January 24, 1995, Petrie's shareholders approved (i) an exchange of
shares of Toys "R" Us, Inc. ("Toys 'R' Us") common stock ("Toys Common
Stock") with Toys "R" Us (Note 3) and (ii) the liquidation and dissolution
of Petrie pursuant to a plan of liquidation and dissolution (the "Plan of
Liquidation").

        Pursuant to the Plan of Liquidation and the Agreement and
Declaration of Trust, dated as of December 6, 1995 (the "Liquidating Trust
Agreement"), between Petrie and the trustees named therein (the
"Liquidating Trustees"), effective as of the close of business on January
22, 1996 (the "Succession Date"), Petrie transferred its remaining assets
(then consisting of approximately $131 million in cash and cash equivalents
and 5,055,576 shares of Toys Common Stock) to, and its remaining fixed and
contingent liabilities were assumed by (the "Succession"), the Liquidating
Trust. The assets of the Liquidating Trust are subject to various
contingent liabilities, the status of which is presently unclear (Note 4),
as well as the terms of a letter agreement with Toys "R" Us (Note 3)
pursuant to which the Liquidating Trust is required to provide notice to
Toys "R" Us (and an opportunity for Toys "R" Us to object) prior to making
any future liquidating distributions.

        Beginning with the period ended December 31, 1996, the Liquidating
Trust adopted the calendar year as its fiscal year. A liquidation basis of
accounting was implemented as of January 28, 1995. The statements of net
assets in liquidation at March 31, 2000 and December 31, 1999 do not
distinguish between current and long-term balances as would be reflected if
such statements had been prepared on a going-concern basis.

        At the Succession Date, and as a result of the Succession, Petrie
ceased to be a taxable entity. The Liquidating Trust is a complete
pass-through entity for federal income taxes and, accordingly, is not
itself subject to federal income tax. Instead, each holder of units of
beneficial interest in the Liquidating Trust is required to take into
account, in accordance with such holder's method of accounting, his pro
rata share of the Liquidating Trust's items of income, gain, loss,
deduction or credit, regardless of the amount or timing of distributions to
such holder.

3.      INVESTMENTS IN COMMON STOCK

        The Liquidating Trust's investments in common stock at December 31,
1999 consisted of 1,688,576 shares of Toys "R" Us, which operates a chain
of specialty retail stores principally engaged in the sale of toys and
children's clothing in the United States and abroad. At December 31, 1999,
the 1,688,576 shares were carried at market value. During the three-month
period ended March 31, 2000, the Liquidating Trust distributed its
remaining shares of Toys "R" Us common stock to its unit holders. At March
31, 2000, the Liquidating Trust did not own any shares of Toys Common
Stock.

        On January 24, 1995, pursuant to the terms of an Acquisition
Agreement dated as of April 20, 1994, and amended as of May 10, 1994 (the
"Toys Acquisition Agreement"), between Petrie and Toys "R" Us, Petrie
exchanged (the "Exchange") with Toys "R" Us all of its shares of Toys
Common Stock (39,853,403 shares), plus $165 million in cash, for 42,076,420
shares of Toys Common Stock (approximately 15.0% of the outstanding Toys
Common Stock at January 28, 1995).

        Simultaneously with the closing of the Exchange, Petrie placed
3,493,450 shares of Toys Common Stock into an escrow account (the "Escrow
Account") pursuant to the terms of an escrow agreement, dated as of January
24, 1995, between Petrie and Custodial Trust Company, as Escrow Agent (the
"Escrow Agreement"). The shares of Toys Common Stock were placed into the
Escrow Account pursuant to the Escrow Agreement to provide for the payment
of certain obligations of the Liquidating Trust, as successor to Petrie, to
Toys "R" Us arising (i) under (x) the Toys Acquisition Agreement, (y) the
Seller Indemnification Agreement, dated as of December 9, 1994, among
Petrie, Toys "R" Us, Petrie Retail, Inc. ("Petrie Retail"), PS Stores
Acquisition Corp. ("PS Stores"), and certain subsidiaries of PS Stores, and
(z) the Retail Operations Stock Purchase Agreement, dated as of August 23,
1994 and amended on November 3, 1994 (the "Retail Operations Stock Purchase
Agreement"), between Petrie and PS Stores, and (ii) otherwise. The Escrow
Account terminated in accordance with its terms on January 24, 2000.

        The assets of the Liquidating Trust are subject to the terms of a
letter agreement dated as of January 24, 1995, pursuant to which the
Liquidating Trust is required, prior to making any future distribution, to
provide notice to Toys "R" Us and an opportunity for Toys "R" Us to object
to such distribution.

        Petrie had also placed 3,200,082 shares of Toys Common Stock in a
collateral account (the "Collateral Account") pursuant to the terms of an
Amended and Restated Cash Collateral and Pledge Agreement, dated as of
December 9, 1994 and amended as of January 24, 1995, among Petrie, PS
Stores, certain subsidiaries of PS Stores, and Custodial Trust Company, as
Collateral Agent (the "Amended and Restated Cash Collateral Agreement"). On
December 19, 1995, the Amended and Restated Cash Collateral Agreement was
further amended and restated and, pursuant thereto, the 3,200,082 shares of
Toys Common Stock held in the Collateral Account were released to Petrie in
exchange for Petrie's deposit of $67.5 million in U.S. Treasury obligations
in the Collateral Account. In connection with the settlement of a dispute
with the Internal Revenue Service (the "IRS"), approximately $32 million in
U.S. Treasury obligations held in the Collateral Account were transferred
to the Liquidating Trust on May 20, 1997. Pursuant to a stipulation and
release approved by the bankruptcy court in Petrie Retail's bankruptcy case
(discussed below), an additional $32 million in U.S. Treasury obligations
held in the Collateral Account were transferred to the Liquidating Trust on
November 10, 1999. The Liquidating Trust is currently required to maintain
approximately $5.5 million in the Collateral Account. The U.S. Treasury
obligations held in the Collateral Account pursuant to the Amended and
Restated Cash Collateral Agreement secure the payment of certain
obligations of the Liquidating Trust, as successor to Petrie, to PS Stores
arising under (i) the Retail Operations Stock Purchase Agreement and (ii)
the Cross-Indemnification and Procedure Agreement, dated as of December 9,
1994, between Petrie and PS Stores (Note 4).

        On February 11, 2000, the Liquidating Trust distributed to its unit
holders a total of $78,525,357 in cash and 1,688,576 shares of Toys Common
Stock.

4.      COMMITMENTS AND CONTINGENCIES

        As successor to Petrie, the Liquidating Trust has certain
contingent liabilities with respect to existing or potential claims,
lawsuits and other proceedings, which primarily relate to (i) guarantees of
certain retail store leases, expiring at various times through 2011 for
which Petrie Retail or an affiliate thereof assumed liability, and certain
other liabilities that were assumed by Petrie Retail (but as to which
Petrie's liability has not been released) in connection with the Sale
(collectively, the "Assumed Obligations") to the extent that Petrie Retail
or its successor fails to perform; and (ii) Petrie's agreement with Petrie
Retail to indemnify it for certain liabilities relating to the funding of,
and Petrie Retail's withdrawal from, the United Auto Workers District 65
Security Plan Pension Fund (the "Multiemployer Plan"). The Liquidating
Trust accrues liabilities when it is probable that future costs will be
incurred and when such costs can be reasonably estimated. Such accruals are
based on developments to date, the Liquidating Trust's estimates of the
outcome of these matters and its experience (including that of its
predecessor, Petrie) in contesting, litigating and settling matters. At
March 31, 2000 and December 31, 1999, the Liquidating Trust, as successor
to Petrie, had accrued approximately $35 million and $36 million,
respectively, for contingent liabilities. As the scope of these liabilities
becomes better defined, there may be changes in the estimates of future
costs, which could have a material effect on the Liquidating Trust's
financial condition, liquidity and future ability to make liquidating
distributions.

        Petrie Retail's Bankruptcy. On October 12, 1995, Petrie Retail
filed a voluntary petition for reorganization relief under Chapter 11 of
the United States Bankruptcy Code with the U.S. Bankruptcy Court for the
Southern District of New York (the "Bankruptcy Court"). In connection with
its filing for bankruptcy protection, Petrie Retail failed to perform or
make payments with respect to certain of the Assumed Obligations,
including, but not limited to, Assumed Obligations relating to store leases
for which Petrie Retail or an affiliate thereof had assumed liability,
state and federal taxes, employment agreements, insurance premiums and
certain other claims and contractual obligations. Accordingly, the
Liquidating Trust has been and may continue to be required to make payments
in respect of certain of the Assumed Obligations.

        On December 23, 1997, the Liquidating Trust filed over 110 claims
in the Bankruptcy Court against Petrie Retail and certain of its affiliates
with respect to an aggregate of approximately $14 million in payments which
had then been made by the Liquidating Trust as a result of the failure by
Petrie Retail or an affiliate thereof to perform or pay certain of the
Assumed Obligations. The Liquidating Trust subsequently amended these
claims such that it asserted fixed claims representing a total of
approximately $16.9 million against Petrie Retail's estate. The Liquidating
Trust also filed approximately 600 additional claims in the Bankruptcy
Court against Petrie Retail and certain of its affiliates with respect to
payments which the Liquidating Trust may in the future be required to make
as a result of the failure by Petrie Retail or its affiliates to perform or
pay Assumed Obligations.

        On December 8, 1998, the Bankruptcy Court confirmed a proposed plan
of reorganization for Petrie Retail (the "Petrie Retail Plan"), which
modified the plan of reorganization filed by Petrie Retail and Warburg
Pincus Ventures, L.P. ("Warburg") with the Bankruptcy Court on August 6,
1998, as amended. Under the confirmed Petrie Retail Plan, Petrie Retail
sold substantially all of its remaining operating assets to Urban
Acquisition Corp., an affiliate of Urban Brands, Inc., a retailer that
operates under the Ashley Stewart trade name, for $52.25 million, and
retained 13 of its store leases, for which Warburg was required to
contribute $12 million to the bankruptcy estate, assume $3.1 million of
Petrie Retail's executive severance obligations and waive approximately
$3.8 million in fees and expenses allegedly owed to it under Petrie
Retail's debtor-in-possession financing arrangement.

        On April 12, 2000, the Bankruptcy Court approved a stipulation of
settlement between the distribution company (the "Distribution Company")
designated by the Petrie Retail Plan and the Liquidating Trust. Pursuant to
the stipulation, the Liquidating Trust and Distribution Company have
settled their disputes regarding the claims that the Liquidating Trust
filed against Petrie Retail by (i) allowing the Liquidating Trust a single
unsecured claim against Petrie Retail in the amount of approximately $14.4
million, subject to increase up to $15.3 million pending resolution of the
Distribution Company's objections to certain landlord claims against Petrie
Retail, (ii) agreeing to release to the Liquidating Trust the approximately
$5.5 million held in the Collateral Account by June 30, 2000, unless the
Distribution Company pays $10 million or more to the Multiemployer Plan
prior to that date, and (iii) exchanging mutual releases. There can be no
assurance as to the timing of the payment of claims by the Distribution
Company or the amount of the payments, if any, that the Distribution
Company will make to creditors asserting unsecured claims. Accordingly, no
amounts have been accrued as receivables for potential reimbursement or
recoveries from the reorganized Petrie Retail entity.

        On April 10, 1998, PS Stores, the parent of Petrie Retail, filed a
voluntary petition for reorganization relief under Chapter 11 of the United
States Bankruptcy Code with the Bankruptcy Court. On August 7, 1998, the
Liquidating Trust filed claims in the Bankruptcy Court against PS Stores
substantially similar to those filed against Petrie Retail.

        On December 8, 1998, the Bankruptcy Court confirmed PS Stores'
proposed plan of reorganization. In August 1999, pursuant to a settlement
approved by the Bankruptcy Court, the Liquidating Trust received a payment
in the amount of approximately $0.2 million from PS Stores' bankruptcy
estate.

        Store Leases. As described above, in December 1998, Petrie Retail
disposed of substantially all its remaining operations and store leases as
part of the Petrie Retail Plan. Of the roughly 1600 stores that Petrie
Retail operated prior to filing its bankruptcy petition in October 1995,
(i) 722 leases were rejected, (ii) 615 leases were assigned to third party
retailers, including (A) 410 leases which were part of Petrie Retail's
former G&G Shops Inc. division and were included in the sale of such
division to an investor group led by Pegasus Partners, L.P. and certain
executives of such division, (B) 85 leases which were sold to Urban
Acquisition Corp. as part of the Petrie Retail Plan and (C) 120 leases
which were not part of Petrie Retail's former G&G Shops Inc. division and
which were sold to third party retailers other than Urban Acquisition
Corp., (iii) 13 leases were retained by the reorganized Petrie Retail
entity for stores which are currently managed by Urban Acquisition Corp.
and which Urban Acquisition Corp. has the right to purchase at a later date
and (iv) approximately 250 leases expired or were terminated by mutual
landlord and tenant consent. In addition, an affiliate of the Liquidating
Trust's real estate advisor has assumed Petrie Retail's former headquarters
lease at 150 Meadowlands Parkway in Secaucus, New Jersey, which lease is
guaranteed by the Liquidating Trust. The Liquidating Trust's real estate
advisor has sublet a portion of the former headquarters space and is
seeking to sublet the remainder of the space in an effort to mitigate the
Liquidating Trust's liability under this lease, although no assurance can
be given that such efforts will be successful.

        After taking into account settlements and releases obtained from
landlords, the Liquidating Trust, as successor to Petrie, remains the
guarantor of 166 of the retail leases and the headquarters lease described
above. The Liquidating Trust's theoretical exposure relating to these
leases, without giving effect to any present value discount and assuming
the landlord in each case is unable to mitigate its damages, would be
approximately $45 million. Such exposure includes (i) approximately $29
million in potential liability related to 71 of the rejected store leases
described above and 43 of the leases which have expired or were terminated
by mutual landlord and tenant consent described above, which amount is
included in the Liquidating Trust's accrued expenses and other liabilities
at March 31, 2000, (ii) approximately $2 million in potential liability
relating to the headquarters lease, which amount is included in the
Liquidating Trust's accrued expenses and other liabilities at March 31,
2000, and (iii) approximately $14 million in potential liability related to
51 of the store leases which were either assigned to third party retailers
or are still held by the successor of Petrie Retail. Of the $16 million in
potential liability related to the assigned leases, the leases that are
still held by the successor of Petrie Retail and the headquarters lease,
approximately $4 million is due in 2000 and approximately $12 million is
due thereafter.

        As previously disclosed, landlords under leases relating to 135
stores operated by Petrie Retail or an affiliate thereof alleged in a
complaint that the Liquidating Trust, as successor to Petrie, had liability
as a guarantor of certain leases notwithstanding Petrie's receipt from
these landlords of releases of guarantees with respect to substantially all
of such leases. On December 28, 1999, the Liquidating Trust paid the
plaintiffs $2.4 million in settlement of their remaining claims against the
Liquidating Trust and received a full release from all claims, without any
recognition of wrongdoing or liability with respect to the claims asserted.

        The Liquidating Trust's lease exposure calculations reflect the
estimated sum of all base rent and additional rent (such as taxes and
common area charges) due under a lease through the end of the current lease
term, but do not reflect potential penalties, interest and other charges to
which a landlord may be entitled. Such additional charges (which may in
part be unenforceable) are not expected to materially increase the
Liquidating Trust's lease guarantee liability.

        A significant number of leases discussed above under which a
landlord might claim that the Liquidating Trust, as successor to Petrie,
has liability as a lease guarantor either expressly contain mitigation
provisions or relate to property in states that imply such provisions as a
matter of law. Mitigation generally requires, among other things, that a
landlord of a closed store seek to reduce its damages, including by
attempting to locate a new tenant.

        Employment Agreements. As previously disclosed, on October 23,
1995, Petrie Retail notified three former executives of Petrie that, as a
result of Petrie Retail's bankruptcy filing, Petrie Retail would no longer
honor its obligations under the employment agreements each executive had
entered into with Petrie which had been assumed by Petrie Retail in
connection with the sale of the retail operations. On April 25, 1996, the
Liquidating Trust entered into settlement agreements with two of the former
executives and on January 27, 1997 entered into a settlement agreement with
the estate of the third executive. Pursuant to such settlement agreements,
the Liquidating Trust agreed to pay each substantially all the amounts due
under respective agreements with Petrie. The total cost of these
settlements to the Liquidating Trust was approximately $3.2 million, of
which approximately $415,000 (relating to certain unfunded pension
obligations) remained unpaid and was included in the Liquidating Trust's
accrued expenses and other liabilities at March 31, 2000.

        Multiemployer Plan. As previously disclosed, effective January 31,
1995, Petrie Retail withdrew from the Multiemployer Plan. Due to the
Multiemployer Plan's underfunded status, Petrie Retail and its affiliates
incurred withdrawal liability under the Employee Retirement Income Security
Act of 1974, as amended. By letter dated May 30, 1996, the Multiemployer
Plan initially assessed withdrawal liability against Petrie Retail in the
amount of approximately $9.4 million plus interest, to be paid in quarterly
installments of approximately $317,000 commencing August 1, 1996 through
and including August 1, 2006, with a final payment of approximately $18,000
due November 1, 2006. In addition, the Multiemployer Plan initially
assessed liability against Petrie Retail of approximately $2 million
attributable to the Multiemployer Plan's failure to meet certain Internal
Revenue Code minimum funding standards, which amount was payable on August
1, 1996. In December 1998, the Multiemployer Plan also submitted amended
proofs of claim indicating that, among other entities, PS Stores and Petrie
Retail were indebted to the Multiemployer Plan in the aggregate amount of
approximately $17.3 million, consisting of withdrawal liability of $4.7
million, funding deficiencies of $1.4 million and an additional $11.2
million as a result of a mass withdrawal by contributing employers from the
Multiemployer Plan. To the knowledge of the Liquidating Trust, Petrie
Retail never made any payments with respect to such liabilities. Pursuant
to the Retail Operations Stock Purchase Agreement, Petrie Retail and its
affiliates are responsible for payment of the first $10 million in
withdrawal and related liabilities and are entitled to be reimbursed by the
Liquidating Trust, as successor to Petrie, for 75% of the next $50 million
paid by Petrie Retail and its affiliates in respect of such liabilities. It
is unclear what effect, if any, Petrie Retail's or PS Stores' bankruptcy
filings may have upon the timing and amount of any payments the Liquidating
Trust may be required to make under the Retail Operations Stock Purchase
Agreement with respect to the Multiemployer Plan, but in no event will the
Liquidating Trust's maximum contractual liability be increased as a result
of Petrie Retail's or PS Stores' bankruptcy filings. See "--Petrie Retail's
Bankruptcy" above.

        On or about September 25, 1998, the Internal Revenue Service issued
an examination report asserting that "Petrie Stores, Inc." is liable for
excise taxes and penalties of approximately $192,000 relating to the
Multiemployer Plan's funding deficiencies for the three plan years ended
January 31, 1993, 1994 and 1995. On January 24, 2000, the Liquidating Trust
paid the Internal Revenue Service approximately $59,000 in full settlement
of the alleged liability.

        The Liquidating Trust believes, based on the most recently
available information, that appropriate accruals have been established in
the accompanying financial statements to provide for any losses that may be
incurred with respect to the aforementioned contingencies.

ITEM 2.        MANAGEMENT'S DISCUSSION AND ANALYSIS OF
               FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

        The following discussion should be read in conjunction with the
Financial Statements and the Notes thereto provided herein.

        As previously disclosed, Petrie sold its retail operations to PS
Stores on December 9, 1994, and on January 24, 1995 (the date on which
Petrie's shareholders approved the Plan of Liquidation), Petrie commenced
its liquidation. As a result, effective January 28, 1995, Petrie changed
its basis of accounting from a going-concern basis to a liquidation basis.
During the three months ended March 31, 2000, the Liquidating Trust's
activities were limited to continuing Petrie's liquidation in furtherance
of the Plan of Liquidation. Beginning with the period ended December 31,
1996, the Liquidating Trust adopted the calendar year as its fiscal year.

RESULTS OF OPERATIONS

        The Liquidating Trust's net loss for the three months ended March
31, 2000 was $3,005,000, as compared to net income of $4,963,000 for the
three months ended March 31, 1999.

        In applying a liquidation basis of accounting, the Liquidating
Trust has given effect in its results of operations to fluctuations in the
market price of its Toys Common Stock, and has recorded a realized loss on
the Toys Common Stock for the three months ended March 31, 2000 of
$4,327,000, as compared to an unrealized gain of $3,854,000 for the three
months ended March 31, 1999. The realized loss for the three months ended
March 31, 2000 resulted from the distribution of 1,688,576 shares of Toys
Common Stock on February 11, 2000.

        For the three months ended March 31, 2000, the Liquidating Trust
incurred corporate overhead of $604,000, as compared to $413,000 for the
three months ended March 31, 1999. Corporate overhead generally consists of
costs and expenses related to the liquidation and dissolution of Petrie
including, but not limited to, costs and expenses that the Liquidating
Trust has incurred as a result of Petrie Retail's failure to perform its
obligations in connection with its bankruptcy filing, legal fees, real
estate advisory fees, insurance, salaries for the Liquidating Trust's two
part-time employees, trustee fees, accounting fees, transfer agent fees and
printing and related expenses. There were no additional accruals for lease
liabilities or reductions in lease liabilities recorded during the three
months ended March 31, 2000. During the three months ended March 31, 1999,
the Liquidating Trust's total accrual for lease liabilities was reduced by
approximately $400,000 following the settlement and release of claims
asserted by landlords.

        During the three months ended March 31, 2000, the Liquidating Trust
earned investment income of $1,926,000, as compared to $1,522,000 earned
during the three months ended March 31, 1999. The increase in investment
income for the three months ended March 31, 2000 was due to an increase in
the amount of funds available for investment and higher prevailing interest
rates during the quarter.

LIQUIDITY AND CAPITAL RESOURCES

GENERAL

        As previously disclosed, approximately $5.5 million in U.S.
Treasury obligations is required to be held by the Liquidating Trust in the
Collateral Account to secure the Liquidating Trust's obligation to
indemnify PS Stores for certain liabilities relating to Petrie Retail's
withdrawal from a multiemployer pension plan. Pursuant to a stipulation
approved by the Bankruptcy Court, the Treasury obligations held in the
Collateral Account will be released to the Liquidating Trust by June 30,
2000, unless the Distribution Company pays $10 million or more to the
Multiemployer Plan prior to that date.

        The assets of the Liquidating Trust are subject to the terms of a
letter agreement dated as of January 24, 1995 (the "Side Letter
Agreement"), pursuant to which the Liquidating Trust is required, prior to
making any future distribution, to provide notice to Toys "R" Us and an
opportunity for Toys "R" Us to object to such distribution.

        As of May 12, 2000, the Liquidating Trust had approximately $122
million in cash, cash equivalents and investments in U.S. Treasury
obligations (including those held in escrow). The Liquidating Trust
believes that it has sufficient liquid funds available to satisfy the
foreseeable liabilities of the Liquidating Trust (including, without
limitation, costs and expenses related to the administration of the
Liquidating Trust such as legal fees, real estate advisory fees, insurance,
salaries for the Liquidating Trust's two part-time employees, trustee fees,
accounting fees, transfer agent fees and printing and related expenses).

CONTINGENT LIABILITIES

        As more fully described in Item 1 of Part I, the Liquidating Trust,
as successor to Petrie, has certain contingent liabilities with respect to
existing or potential claims, lawsuits and other proceedings, which
primarily relate to (i) guarantees of certain retail store leases, expiring
at various times through 2011 for which Petrie Retail or an affiliate
thereof assumed liability, and certain other liabilities that were assumed
by Petrie Retail (but as to which Petrie's liability has not been released)
in connection with the Sale to the extent that Petrie Retail or its
successor fails to perform; and (ii) Petrie's agreement with Petrie Retail
to indemnify it for certain liabilities relating to Petrie Retail's
withdrawal from the United Auto Workers District 65 Security Plan Pension
Fund. At March 31, 2000, the Liquidating Trust, as successor to Petrie, had
accrued approximately $35 million for contingent liabilities. As the scope
of these liabilities becomes better defined, there may be changes in the
estimates of future costs, which could have a material effect on the
Liquidating Trust's financial condition, liquidity and future ability to
make liquidating distributions. See Notes to Financial Statements.

YEAR 2000

        The Liquidating Trust's principal information technology software
package is compliant with respect to year 2000 issues. In addition,
according to information provided to the Liquidating Trust by Petrie Retail
and its successor, the computer systems of Petrie Retail's successor are
year 2000 compliant. Based on the foregoing, the Liquidating Trust believes
that year 2000 issues have not resulted, and are not expected to result, in
the imposition of material costs on the Liquidating Trust. If, however, all
year 2000 issues have not been properly identified or effectively remedied,
there can be no assurance that year 2000 issues will not have a material
adverse effect on the Liquidating Trust. Additionally, there can be no
assurance that the impact of year 2000 issues on other entities will not
have a material adverse effect on the Liquidating Trust.

CAUTIONARY STATEMENT FOR PURPOSES OF THE "SAFE HARBOR" PROVISIONS OF
THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

        Except for historical matters, the matters discussed in this Form
10-Q are forward-looking statements that involve risks and uncertainties.
Forward-looking statements include, but are not limited to, statements
relating to the Liquidating Trust's contingent liabilities contained above
in "Management's Discussion and Analysis of Financial Condition and Results
of Operations" and Notes to Financial Statements.

        The Liquidating Trust wishes to caution readers that in addition to
factors that may be described elsewhere in this Form 10-Q, the following
important factors, among others, could cause the Liquidating Trust's assets
and liabilities to differ materially from those expressed in any
forward-looking statements made by, or on behalf of, the Liquidating Trust,
and could materially affect the Liquidating Trust's financial condition,
liquidity and future ability to make liquidating distributions:

        (1)    A decision by Petrie Retail's successor to close additional
               stores for which the Liquidating Trust, as successor to
               Petrie, has liability as a guarantor;

        (2)    Other actions by Petrie Retail's successor which cause the
               default of obligations assumed by Petrie Retail in
               connection with the Sale for which the Liquidating Trust, as
               successor to Petrie, may be deemed to have liability;

        (3)    An adverse material change in general economic conditions
               and the interest rate environment;

        (4)    The effects of, and changes in, laws and regulations and
               other activities of federal and local governments, agencies
               and similar organizations;

        (5)    The costs and other effects of other legal and
               administrative cases and proceedings, settlements and claims
               relating to the Liquidating Trust's contingent liabilities;
               and

        (6)    The failure of the Liquidating Trust, Petrie Retail's
               successor or other third parties on whom the Liquidating
               Trust's financial condition and results of operations are
               dependent to properly identify and effectively remedy all
               year 2000 issues affecting their operations.


                        PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS.
         -----------------
        See the discussion contained in the Notes to Financial Statements
in Part I, Item 1 of this Quarterly Report.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.
         --------------------------------

        (a)    LIST OF EXHIBITS

               Exhibit 27 -- Financial Data Schedule

        (b)    REPORTS ON FORM 8-K

               None




                                 SIGNATURES

        PURSUANT TO THE REQUIREMENTS OF THE SECURITIES EXCHANGE ACT OF
1934, THE REGISTRANT HAS DULY CAUSED THIS REPORT TO BE SIGNED ON ITS BEHALF
BY THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED.


                      PETRIE STORES LIQUIDATING TRUST


Dated:  May 15, 2000      By   /s/ Stephanie R. Joseph
                               ______________________________________________
                               Stephanie R. Joseph
                               Manager and Chief Executive Officer


Dated:  May 15, 2000      By    /s/ H. Bartlett Brown
                                _____________________________________________
                                H. Bartlett Brown
                                Assistant Manager and Chief Financial Officer