A C MOORE ARTS & CRAFTS INC
S-1/A, 1997-10-07
RETAIL STORES, NEC
Previous: MERCANTILE BANK CORP, SB-2/A, 1997-10-07
Next: PERVASIVE SOFTWARE INC, S-8, 1997-10-07



<PAGE>
   
     As filed with the Securities and Exchange Commission on October 7, 1997
                                                     Registration No. 333 -32859
================================================================================
    
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                               -------------------
   
                                 AMENDMENT NO. 2
                                   TO FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                               -------------------
    
                         A.C. MOORE ARTS & CRAFTS, INC.
             (Exact name of registrant as specified in its charter)

<TABLE>
<CAPTION>
               Pennsylvania                                      5999                                       22-3527763
- ------------------------------------------     -----------------------------------------     ---------------------------------------
<S>                                                              <C>                                          <C>
     (State or other jurisdiction of                 (Primary standard industrial                        (I.R.S. employer
      incorporation or organization)                  classification code number)                       identification no.)
</TABLE>


                              500 UNIVERSITY COURT
                               Blackwood, NJ 08012
                                 (609) 228-6700
               (Address, including zip code, and telephone number,
        including area code, of registrant's principal executive offices)

              John E. Parker, President and Chief Executive Officer
                         A.C. Moore Arts & Crafts, Inc.
                              500 University Court
                               Blackwood, NJ 08012
                                 (609) 228-6700
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                             ----------------------

                                   Copies to:

         Fred Blume, Esquire                   Richard C. Tilghman, Jr., Esquire
        Sol Genauer, Esquire                        Piper & Marbury L.L.P.
    Blank Rome Comisky & McCauley                    Charles Center South
          One Logan Square                         36 South Charles Street
  Philadelphia, Pennsylvania 19103                   Baltimore, MD 21201
           (215) 569-5500                              (410) 576-1678

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

Approximate date of commencement of proposed sale to the public: As soon as
practicable after the effective date of this Registration Statement.

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

If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following
box and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. [_]

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [_]

If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.  [_]

   

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

    
Information contained herein is subject to completion or amendment. A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission. These securities may not be sold nor may
offers to buy be accepted prior to the time the registration statement becomes
effective. This prospectus shall not constitute an offer to sell or the
solicitation of an offer to buy nor shall there be any sale of these securities
in any State in which such offer, solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.

   
                                                           SUBJECT TO COMPLETION
                                                                 OCTOBER 7, 1997
    
                                2,700,000 SHARES

                         A.C. Moore Arts & Crafts, Inc.

                                  COMMON STOCK
                                  ------------
   
         All of the 2,700,000 shares of Common Stock offered hereby are being
sold by A.C. Moore Arts & Crafts, Inc. ("A.C. Moore" or the "Company"). Prior to
this offering, there has been no public market for the Common Stock of the
Company. It is currently estimated that the initial public offering will be
between $12.00 and $14.00 per share. See "Underwriting" for a discussion of the
factors to be considered in determining the initial public offering price.
Approximately $14.8 million of the net proceeds from this offering will be used
to repay subordinated shareholder loans from the Chairman of the Board and
President and Chief Executive Officer of the Company. See "Risk Factors --
Benefits of Offering to Existing Shareholders" and "Use of Proceeds."
Application has been made to have the Common Stock approved for quotation on the
Nasdaq National Market under the symbol "ACMR."
    

                                   ----------
         The Common Stock offered hereby involves a high degree of risk.
                    See "Risk Factors" commencing on page 7.
                                   ----------
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
      SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
          PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
              REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

<TABLE>
<CAPTION>
===========================================================================================================
                                                Price               Underwriting            Proceeds
                                                  to               Discounts and               to
                                                Public              Commissions           Company (1)
- -------------------------------------------------------------- --------------------------------------------
<S>                                              <C>                    <C>                   <C>
Per Share ..............................           $                       $                     $
- -------------------------------------------------------------- --------------------------------------------
Total (2)...............................          $                       $                     $
============================================================== ============================================
</TABLE>
(1) Before deducting expenses of this offering payable by the Company, estimated
    at $650,000.

(2) The Company has granted to the Underwriters a 30-day option to purchase up
    to 405,000 additional shares of Common Stock solely to cover
    over-allotments, if any. To the extent that the option is exercised, the
    Underwriters will offer the additional shares at the Price to Public shown
    above. If the option is exercised in full, the total Price to Public,
    Underwriting Discounts and Commissions and Proceeds to Company will be $   ,
    $    and $   , respectively. See "Underwriting."

                                   ----------
   
         The shares of Common Stock are offered by the several Underwriters,
subject to prior sale, when, as and if delivered to and accepted by them, and
subject to the right of the Underwriters to reject any order in whole or in
part. It is expected that delivery of the shares of Common Stock will be made
at the offices of BT Alex. Brown Incorporated, Baltimore, Maryland, on or
about         , 1997.


BT ALEX. BROWN                                      JANNEY MONTGOMERY SCOTT INC.




                The date of this Prospectus is           , 1997.

    
<PAGE>



         [Photographs depicting the following scenes are included on page 2 and
the inside front cover of the Prospectus.

         Page 2:

                  Exterior of A.C. Moore Store in Moorestown, N.J.

         Inside Front Page 2 Cover:

                  Interior pictures of the following areas:

                  -        Wood products
                  -        Dollhouse
                  -        Kids
                  -        Embossing Stamps
                  -        Memory albums and accessories
                  -        Seasonal
                  -        Floral
                  -        Ribbon Center]









                                   ----------


         The Company intends to furnish its shareholders with annual reports
containing audited financial statements certified by an independent public
accounting firm and unaudited quarterly reports for the first three quarters
of each fiscal year.

                                   ----------

         CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN
TRANSACTIONS THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE
PRICE OF THE COMMON STOCK.  SPECIFICALLY, THE UNDERWRITERS MAY
OVER-ALLOT IN CONNECTION WITH THE OFFERING AND MAY BID FOR AND
PURCHASE SHARES OF THE COMMON STOCK IN THE OPEN MARKET.  FOR A
DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."

                                       -2-

<PAGE>



                               PROSPECTUS SUMMARY

   
         The following summary is qualified in its entirety by the more
detailed information and the financial statements, including the notes
thereto, appearing elsewhere in this Prospectus. Unless otherwise indicated,
the terms "Company" and "A.C. Moore" refer collectively to A.C. Moore Arts &
Crafts, Inc. and its subsidiary, and all information in this Prospectus (i)
assumes no exercise of the Underwriters' over-allotment option and (ii)
reflects the reorganization of the Company's corporate structure effected in
July 1997.
    

                                   THE COMPANY

         A.C. Moore is a rapidly growing operator of arts and crafts
superstores that offer a vast assortment of traditional and contemporary arts
and crafts merchandise for a wide range of customers. The Company's business
strategy is to provide the broadest and deepest selection of high quality
merchandise at the lowest prices in an inviting, attractive superstore
environment with superior customer service. The Company's objective is to
become the leading arts and crafts retailer in each of its markets. A.C. Moore
opened its first store in 1985 and since then has focused on developing and
refining its retail concept. As of June 30, 1997, the Company was operating 21
superstores in the mid-Atlantic and Northeast regions. A.C. Moore plans to
open at least 30 superstores through the end of 1999, including eight in 1997,
four of which were open as of June 30.

   
         A.C. Moore has consistently achieved high levels of net sales per total
square foot and average net sales per store. In 1996, the Company achieved
annual net sales of $320 per square foot and $6.6 million per store. A.C.
Moore's prototype superstore ranges in size from 20,000 to 25,000 square feet,
with approximately 80% devoted to selling space. A typical store offers
approximately 65,000 SKUs (stock keeping units) across 26 merchandise categories
during the course of a year, with more than 45,000 SKUs offered at any one time.
Merchandise is presented in a distinctive manner designed to maximize shopping
convenience and to reinforce themes and colors associated with holidays,
seasonal events or specific merchandise categories. Arts and crafts projects are
prominently displayed in each department throughout the store to stimulate new
project ideas for customers and to enhance the shopping environment.

         According to the Hobby Industry Association's ("HIA"), 1994/95 Size of
Craft/Hobby Industry Study the retail market for arts and crafts increased at a
compound annual growth rate of 11% from approximately $6.6 billion in 1990 to
approximately $11.0 billion in 1995. The HIA 1996 Nationwide Craft/Hobby
Consumer Study determined that eight of every ten households surveyed had at
least one member who had engaged in a craft activity within the last year. The
Company believes demographic changes, particularly an aging baby boom
population, an increasing focus on home-based, family activities and the trend
toward making (rather than buying) gift items are contributing to the industry's
growth. The Company also believes that industry growth is the result of
continuing increases in the range and quality of available arts and crafts
merchandise.
    


                                       -3-

<PAGE>



         The key elements of A.C. Moore's business strategy are as follows:

   
         Vast Merchandise Selection. The Company's merchandising strategy is to
offer the broadest and deepest selection of arts and crafts merchandise so
that customers can obtain everything necessary to create and finish any arts
and crafts project. The Company's key merchandise categories include silk and
dried flowers, floral arrangements and accessories, ribbon, wedding crafts,
potpourri, stitchery, yarn, jewelry crafts, kids crafts, art supplies, picture
frames, stamps, doll-making, seasonal items and a variety of unfinished wood
crafts. The Company believes its merchandise appeals to a wide range of
recreational and professional crafters of all ages across diverse economic
backgrounds. The Company actively seeks new merchandise by monitoring industry
trends, working with domestic and international vendors, attending trade shows
and craft fairs and regularly interacting with customers. The Company has
designed its merchandise distribution systems to ensure rapid replenishment
and the highest levels of in-stock positions. Each superstore receives
merchandise daily from vendors or the Company's distribution center, which
during peak periods will deliver a minimum of three and up to five times per
week to the superstores. See "Business -- Merchandising" and "--Distribution."

         Customer Friendly Superstores. The Company believes that its high level
of customer service and its attractive, easy-to-shop superstores are important
competitive advantages. To ensure prompt and personalized service, the Company
staffs its stores with a high ratio of store personnel to customers, including a
store manager, three associate managers and a staff of up to 60 full-time and
part-time sales associates. Store personnel, many of whom are arts and crafts
enthusiasts, assist customers with merchandise selection and project ideas. All
superstores are furnished with a customer service area, a counter for the free
arrangement of floral merchandise, eight to ten registers to ensure quick
customer checkout and a room in which classes are held up to seven days a week
for adults and children on a variety of craft skills. The Company's superstores
are typically located in power strip centers with convenient parking and are
easily accessible from main arteries. See "Business -- Superstore Format and
Operations."

         Price Leadership. The Company seeks to maintain the lowest prices on
all merchandise. Buyers and store managers actively monitor competitors' prices
to ensure that the Company maintains the lowest prices. The Company's policy to
beat any competitor's advertised price by 10% is clearly displayed in all
superstores. In addition, on a weekly basis, the Company advertises select items
at 20% to 40% off their everyday low prices. The Company believes that its
strategy of price leadership enhances customer loyalty and provides superior
value. See "Business -- Business Strategy" and "-- Advertising and Promotion."
    

         Entrepreneurial Culture. Since inception, the Company has strived to
foster an ownership culture and merchandising creativity at all levels of the
organization. This culture allows A.C. Moore to have numerous merchandising
initiatives, which, if proven successful, can be implemented very quickly
throughout the Company. For example, each store manager is empowered to
purchase merchandise to meet the unique needs of the local customer base.
Store managers and associate managers earn incentive bonuses based upon annual
increases in store profitability, and in 1996, average compensation for store
managers exceeded $100,000. The Company believes its focus on empowering and
rewarding its employees helps in recruiting, hiring and retaining talented
personnel.

                                      -4-
<PAGE>

   
         Investment in Management and Infrastructure. To prepare for rapid
expansion and to complement the existing management team, over the past 18
months, the Company recruited three senior managers with an average of 30 years
retail experience in the areas of operations, merchandising and finance. The
Company also made key additions in other areas such as buying, information
systems, human resources and real estate. In May 1996, the Company relocated to
a 130,000 square foot distribution center and office complex which can be
expanded to double its current size. The Company also completed installation of
an Electronic Data Interchange ("EDI") system to allow for automated reordering
of merchandise from most domestic vendors. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations -- Overview."

         The Company has developed a rapid expansion plan to become the
leading arts and crafts retailer in each of its markets and plans to open at
least 30 superstores through the end of 1999. The Company is targeting its
expansion in both existing and new markets within an approximate 400-mile
radius of the Company's southern New Jersey distribution center. This area
contains more than 25% of the United States' population. See "Business -- Growth
Strategy."

         The Company became a holding company in July 1997 by incorporating in
Pennsylvania and exchanging 4,300,000 shares of Common Stock for all of the
capital stock of its operating subsidiary which was organized in Delaware in
1984. From its inception, the Company was subject to taxation under Subchapter S
of the Internal Revenue Code of 1986 (the "Code") and, accordingly, the net
income of the Company, for federal and certain state income tax purposes, was
taxable directly to the Company's shareholders during that time rather than to
the Company. The Company will terminate its status as a S Corporation upon
completion of this offering. See "Risk Factors -- Dividend Policy; Prior S
Corporation Status" and "Dividend Policy and Prior S Corporation Status."

         The Company's executive offices are located at 500 University Court,
Blackwood, New Jersey 08012, and its telephone number is (609) 228-6700.
    



<TABLE>
<CAPTION>

                                  The Offering
<S>                                                                            <C>

Common Stock offered by the Company............................          2,700,000 shares
Common Stock to be outstanding after the offering..............          7,000,000 shares (1)
Use of proceeds................................................          To repay debt, to finance new store
                                                                         openings and for working capital.
                                                                         See "Use of Proceeds."
Proposed Nasdaq National Market symbol.........................          "ACMR"
</TABLE>

- ----------------------------
(1) Excludes (i) 444,500 shares issuable upon exercise of outstanding options
    under the Company's 1997 Employee, Director and Consultant Stock Option Plan
    (the "1997 Plan"), with an exercise price of $9.00 per share, (ii) 64,500
    shares issuable upon exercise of an option granted in 1995 to an outside
    director, with an exercise price of $4.66 per share (the "Director's
    Option") and (iii) 555,500 shares reserved for future option grants under
    the 1997 Plan. The options granted to date under the 1997 Plan vest
    one-third in 1998, one-third in 1999 and one-third in 2000.
    See "Management -- Stock Option Plan" and "-- Director Compensation."


                                       -5-

<PAGE>

<TABLE>
<CAPTION>


                      Summary Financial and Operating Data
               (In thousands, except per share and operating data)

   
                                                            Year Ended December 31,                    Six Months Ended June 30,
                                            ----------------------------------------------------------- ----------------------------
                                               1992        1993        1994        1995        1996          1996          1997
                                            ----------- ----------  ----------  ---------- ------------ -------------- -------------
<S>                                           <C>         <C>        <C>         <C>          <C>          <C>           <C>
Statement of Income Data:
   Net sales.............................    $ 41,887   $ 62,503    $ 86,376    $100,106    $109,319       $44,979       $53,657
   Gross margin..........................      15,484     21,929      31,686      36,762      40,124        16,241        19,696
   Store contribution (1)................       6,051      6,659       9,256      11,074      12,648         3,350         4,511
   Income (loss) from operations (2).....        (193)        64       5,209       7,248       6,943           468           433
   Net income (loss) (2).................        (535)      (225)      4,580       6,409       6,306           190           146
Pro Forma and Supplemental
   Income Data:
   Pro forma net income (3)..............       1,694      2,228       2,695       3,840       3,817           124            92
   Pro forma net income per share (3)....                                                   $   0.84                     $  0.02
   Pro forma weighted average
     shares outstanding (3)..............                                                      4,533                       4,533
   Supplemental pro forma net income
     per share (4).......................                                                   $   0.68                     $  0.04
   Supplemental pro forma weighted
     average shares outstanding (4)......                                                      6,187                       6,485
Operating Data:
   Net sales per total square foot (5)...    $    316   $    332    $    302    $    303    $    320       $   132       $   139
   Average net sales per store
          (in thousands) (5) ............    $  5,831   $  6,641    $  6,161    $  6,245    $  6,586       $ 2,720       $ 2,860
   Number of stores, end of period (6)              8         12          16          16          17            17            21
   Comparable store sales increase (7)...        14.3%      13.8%        1.8%        8.1%        5.5%          1.3%          7.3%

</TABLE>
    
<TABLE>
<CAPTION>


                                                                                                       June 30, 1997
                                                                                         -----------------------------------------
                                                                                                           Pro       Pro Forma as
                                                                                            Actual       Forma(8)     Adjusted(8)
                                                                                         ------------ -------------- -------------
<S>                                                                                            <C>          <C>           <C>
   
Balance Sheet Data:
   Working capital......................................................................     $ 15,784    $    15,734      $ 27,202
   Total assets.........................................................................       38,971         38,971        43,657
   Long-term debt, excluding current portion............................................        5,725          5,725            --
   Shareholder loans - subordinated (9).................................................       14,800         14,800            --
   Shareholders' equity.................................................................          909            200        32,193
</TABLE>
    

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

   
(1)  Represents gross margin less store operating expenses. There can be
     assurance that the Company's calculation of store contribution is
     comparable to similarly titled items reported by other companies. See
     "Management's Discussion and Analysis of Financial Condition and Results of
     Operations."
    

(2)  For the years ended December 31, 1992 and December 31, 1993 the Company
     distributed earnings to its shareholders as compensation in the amounts
     of $3,434,000 and $4,000,000, respectively, which was charged to income.
     A portion of these distributions, which amounts were in addition to
     salaries paid to shareholders as officers of the Company, were used to
     pay taxes on S Corporation earnings and the balance was loaned to the
     Company for working capital purposes. In subsequent years shareholder
     distributions were charged directly to retained earnings. See Note 9
     below.

(3)  For each of the periods presented, the Company was an S Corporation and,
     accordingly, was not subject to federal and certain state corporate
     income taxes. The Company will terminate its status as an S Corporation
     upon completion of this offering. The pro forma information has been
     computed as if the Company was subject to federal and all applicable
     state corporate income taxes for each of the periods presented, assuming
     the tax rate that would have applied had the Company been taxed as a C
     Corporation. Amounts for 1992 and 1993 were adjusted to treat shareholder
     distributions consistent with the 1994 to 1996 periods. See Note 2 above,
     "Dividend Policy and Prior S Corporation Status" and Note 3 of Notes to
     the Financial Statements.

<PAGE>

(4)  The supplemental pro forma net income per share is based on pro forma net
     income per share, increased to give effect to the reduction in interest
     costs of $198,000 for the six months ended June 30, 1997 and $420,000 for
     the year ended December 31, 1996 (net of the applicable income taxes),
     which would have resulted assuming the application of a portion of the
     net proceeds from the offering were used to repay certain indebtedness of
     the Company.

(5)  Includes only stores open during the entire period, except that the year
     ended December 31, 1992 includes a store which closed as a result of a
     mall fire on December 22, 1992 and reopened in a new location in June
     1993 (the "Relocated Store").

(6)  The number of stores open at December 31, 1992 includes the Relocated
     Store.

(7)  Stores are added to the comparable store base at the beginning of their
     fourteenth full month of operation.

(8)  Pro forma to give effect to an S Corporation distribution of approximately
     $25,000 from 1997 earnings to each of Mr. Kaplan, a shareholder and
     director of the Company, and Mr. Parker, a shareholder, a director, and the
     President and Chief Executive Officer of the Company, recognition of a
     $659,000 deferred tax liability associated with the Company's conversion
     from an S Corporation to a C Corporation; and as adjusted to reflect the
     sale by the Company of the shares of Common Stock offered hereby at an
     assumed initial offering price of $13.00 per share and application of the
     estimated net proceeds therefrom. See "Use of Proceeds" and "Dividend
     Policy and Prior S Corporation Status."

(9)  The shareholder loans are non-interest bearing and subordinated to the
     Company's bank debt. The loans were made periodically by the shareholders
     contemporaneously with distributions of certain earnings and were used to
     provide working capital to the Company. The shareholder loans will be
     repaid in full with a portion of the net proceeds of this offering. See
     "Use of Proceeds."

                                       -6-

<PAGE>



                                  RISK FACTORS

         In addition to the other information contained in this Prospectus,
the following factors should be considered carefully in evaluating an
investment in shares of the Common Stock offered by this Prospectus.

         Risks Associated With Rapid Expansion. The Company's strategy to
increase its net sales and earnings will depend in large part on its ability
to open new superstores and to operate them on a profitable basis. The Company
opened four superstores in the first six months of 1997 and currently
anticipates opening four additional superstores in 1997, ten superstores in
1998 and 12 superstores in 1999, in both existing and new geographic markets.
The opening of additional superstores in an existing market could result in
lower net sales from the Company's existing superstores in that market.
Opening superstores in new geographic markets may present competitive and
merchandising challenges that are different from those currently faced by the
Company in its existing geographic markets. The Company may incur higher costs
related to advertising and distribution in connection with entering new
markets. If the Company opens superstores that do not perform to the Company's
expectations or if superstore openings are delayed, the Company's results of
operations and financial condition could be materially adversely affected. The
success of the Company's planned expansion will be dependent upon many
factors, including the identification of suitable markets, the availability
and leasing of suitable sites on acceptable terms, the availability of
acceptable financing, the ability to expand the Company's distribution
facility in a timely manner, the hiring, training and retention of qualified
management and other store personnel and general economic conditions. The
Company's rapid expansion will place significant demands on the Company's
management, resources, operations and existing information systems, and the
Company must ensure the continuing adequacy of its financial controls,
operating procedures and information systems. Also, the Company's continued
growth will depend on its ability to increase sales in its existing
superstores. There can be no assurance that the Company will be successful in
any of these areas, and, as a result, there can be no assurance that the
Company will achieve its planned expansion or that new superstores will be
effectively integrated into the Company's existing operations or will be
profitable. See "Business -- Growth Strategy."

         Dependence on Key Personnel; New Management Team. The success of the
Company and its growth strategy is dependent upon the active involvement of
senior management personnel, particularly John E. ("Jack") Parker, its President
and Chief Executive Officer. The loss of the services of Mr. Parker or other
members of senior management could have a materially adverse effect on the
Company. The Company has not entered into employment agreements with any members
of its senior management team nor does it maintain any key man life insurance on
them. Three of the members of senior management have joined the Company during
the past 18 months. Accordingly, there can be no assurance that senior
management will function together effectively as a management team. The failure
to function effectively as a team could have a materially adverse effect on the
ability of the Company to implement its growth strategy as well as on its
results of operations and financial condition. The Company's success in the
future will also be dependent upon its ability to attract and retain other
qualified personnel, including store managers. See "Management."


                                       -7-

<PAGE>



         Small Store Base. As of June 30, 1997 the Company operated a chain of
only 21 superstores, four of which were opened in the first half of 1997. The
Company has historically had strong comparable store sales; however, there can
be no assurance that the level of comparable store sales can be maintained as
the superstores mature and the number of comparable stores increase. The
results achieved to date by the Company's relatively small store base may not
be indicative of the results of the larger number of superstores which the
Company intends to operate in existing or new markets. Because the Company's
current and planned superstores are located in the mid-Atlantic and Northeast
regions, the effect on the Company of adverse events in these regions (such as
weather or unfavorable regional economic conditions) may be greater than if
the Company's superstores were more geographically dispersed. Furthermore, due
to the Company's relatively small store base, one or more unsuccessful new
superstores, or a decline in sales at an existing superstore, will have a more
significant effect on the Company's results of operations than would be the
case if the Company had a larger store base.

         Quarterly Fluctuations. The Company's business is affected by the
seasonality pattern common to most retailers. Due to the importance of the
fall selling season, which includes Halloween, Thanksgiving and Christmas, the
fourth calendar quarter has historically contributed, and is expected to
continue to contribute, a substantial majority of the Company's operating
income for the entire year. As a result, any factors negatively affecting the
Company during the fourth quarter of any year, including adverse weather and
unfavorable economic conditions, would have a materially adverse effect on the
Company's results of operations for the entire year. The Company's quarterly
results of operations also may fluctuate based upon such factors as the timing
of certain holiday seasons, the number and timing of new superstore openings,
the amount of superstore pre-opening expenses, the amount of net sales
contributed by new and existing superstores, the mix of products sold, the
timing and level of markdowns, competitive factors, weather and general
economic conditions. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations -- Quarterly Results and Seasonality."

         Competition. The arts and crafts retailing business is highly
competitive. The Company currently competes against a diverse group of
retailers, including several national and regional chains of arts and crafts
retailers, a substantial number of local merchants that specialize in one or
more aspects of arts and crafts and various mass merchandisers that typically
dedicate a portion of their selling space to a limited selection of arts and
crafts items. These mass merchandisers and some of the national chains have
substantially greater financial resources and operate more stores than the
Company. See "Business -- Competition."

         Risks Associated With Merchandising. The Company's success depends,
in large part, on its ability to anticipate and respond, in a timely manner,
to changing merchandise trends and consumer demands. Accordingly, any delay or
failure by the Company in identifying and responding to changing merchandise
trends could adversely affect consumer acceptance of the merchandise in the
Company's superstores. In addition, the Company makes decisions regarding
merchandise well in advance of each of the seasons in which such merchandise
will be sold. Significant deviations from projected demand for products would
have a materially adverse effect on the Company's results of

                                      -8-
<PAGE>

operations and financial condition, either from lost sales due to insufficient
inventory or lower margins due to the need to mark down excess inventory. See
"Business -- Merchandising."


         Risks Associated with Product Sourcing. Although the Company purchases
its merchandise from more than 500 vendors world-wide, the largest 16 suppliers
accounted for approximately 44% of the dollar volume of the Company's purchases
in 1996 and the largest supplier, SBAR'S Inc. ("SBAR'S"), accounted for
approximately 20% of the dollar volume of the Company's purchases in 1996. The
Company's future success is dependent upon its ability to maintain good
relationships with SBAR'S and its other principal suppliers. The Company does
not have any purchase agreements or exclusive arrangements with any vendors, and
ordering of merchandise typically occurs through the issuance of individual
purchase orders. The failure to maintain such relationships could have a
materially adverse effect on the Company's results of operations, financial
condition and planned store expansion. In addition, the Company in recent years
has placed increased emphasis on obtaining floral and seasonal items from
overseas vendors, with approximately 8% of all merchandise being purchased from
overseas vendors in 1996. A change in the competitiveness of a particular
country's exports, whether due to a change in trade regulations, currency
fluctuations or other reasons is likely to increase the cost of items purchased
by the Company overseas or make such items unavailable with a possible resulting
materially adverse effect on the Company's results of operations and financial
condition. In addition, since many arts and crafts customers will forgo any
purchase unless they can obtain all the items necessary to complete a project,
it is important that the Company maintain a high in-stock position of
merchandise. As a result, any interruption in the supply of merchandise may
preclude the Company from maintaining a sufficient in-stock position in all
superstores, with a resulting decline in sales. See "Business -- Purchasing."

         Inventory Risk. The Company depends upon in-store department managers
to reorder merchandise. The failure of the Company's staff to accurately respond
to inventory requirements could adversely affect consumer acceptance of the
merchandise in the Company's stores and thereby negatively impact sales which
could have a materially adverse effect on the Company's results of operations
and financial condition. In addition, as do most other retailers, the Company
conducts a physical inventory once a year, and quarterly results are based on an
estimated gross margin and accrual for estimated inventory shrinkage. Therefore,
fourth quarter and full year results may be subject to adjustment based on
actual gross margin and inventory quantities.

         Future Capital Needs. The Company currently intends to finance the
opening of new superstores with a portion of the proceeds from this offering,
cash flow from operations and borrowings. The Company plans to open eight
superstores in 1997, including the four opened through June 30, ten
superstores in 1998 and 12 superstores in 1999. The Company expects that the
average cash investment, including pre-opening expenses, required to open a
superstore will be approximately $1,230,000. There can be no assurance that
the actual cost of opening a superstore will not be significantly greater than
that expected by the Company. The Company may be required to seek additional
debt and/or equity financing in order to fund its continued expansion. There
can be no assurance that such additional financing will be available on terms
acceptable to the Company, if at all. In addition, the Company's ability to
incur additional indebtedness or issue equity or debt securities could be
limited by covenants in present and future loan agreements and debt
instruments.

                                      -9-
<PAGE>

See "Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Liquidity and Capital Resources."

         Control by Existing Shareholders. Upon completion of the offering, the
Company's current shareholders will own 61.4% of the Company's outstanding
Common Stock. As a result, those shareholders, if acting together, will have the
ability to elect all of the Company's directors and determine the outcome of all
corporate actions requiring shareholder approval, irrespective of the vote of
other shareholders of the Company. See "Principal Shareholders."

         Dividend Policy; Prior S Corporation Status. Until immediately prior
to the completion of this offering, the Company will be treated as an S
Corporation under the Internal Revenue Code of 1986, as amended (the "Code").
Accordingly, the Company has made and, prior to completion of this offering
will continue to make, periodic distributions to its shareholders from the
Company's earnings. Following consummation of this offering, the Company does
not anticipate paying any cash dividends for the foreseeable future. The
Company's loan agreement with KeyBank National Association ("KeyBank")
prohibits the payment of cash dividends by the Company without KeyBank's
consent. Immediately prior to the completion of this offering, the Company
will convert from S Corporation to C Corporation status. In connection with
this conversion, the Company will effect a distribution of approximately
$50,000 to the Company's shareholders (the "S Corporation Distribution"). In
addition, the Company will record a one-time, non-cash charge against earnings
in the third quarter of 1997, resulting from a deferred tax liability in
connection with the Company's conversion from S Corporation to C Corporation
status, which would have been approximately $659,000 had the Company recorded
this liability on June 30, 1997 (the "Deferred Tax Liability").
See "Dividend Policy and Prior S Corporation Status."

   
         Benefits of Offering to Existing Shareholders. William Kaplan, a
shareholder and director of the Company, and Jack Parker, a shareholder,
director and President and Chief Executive Officer of the Company, will each
receive approximately $7.4 million of the net proceeds of this offering as
repayment of loans advanced to the Company. Funds paid to these existing
shareholders of the Company will not be available for use by the Company. See
"Use of Proceeds" and "Certain Transactions."
    

         Effect of Certain Charter And Bylaw Provisions; Anti-takeover
Matters. The Company's Articles of Incorporation (the "Articles") and Bylaws
(the "Bylaws") contain provisions which may be deemed to be "anti-takeover" in
nature in that such provisions may deter, discourage or make more difficult
the assumption of control of the Company by another corporation or person
through a tender offer, merger, proxy contest or similar transaction. The
Articles permit the Board of Directors to establish the rights, preferences,
privileges and restrictions of, and to issue, up to 5,000,000 shares of
Preferred Stock without shareholder approval. The Articles also provide for
the staggered election of directors to serve for one-, two- and three-year
terms, and for successive three-year terms thereafter, subject to removal only
for cause upon the vote of not less than 80% of the shares of Common Stock
represented at a shareholders' meeting. The Bylaws may not be amended by
shareholders except by a similar 80% vote. In addition, the Company is subject
to certain anti-takeover provisions of the Pennsylvania Business Corporation
law. See "Description of Capital Stock."


                                      -10-
<PAGE>

         Shares Eligible For Future Sale. The Company and all of its existing
shareholders have agreed with the Underwriters not to offer, sell, contract to
sell or otherwise dispose of any shares of Common Stock for a period of 180 days
after the date of this Prospectus (the "Lock-Up Period"), without the prior
written consent of BT Alex. Brown Incorporated. Following this offering, the
Company will have outstanding 7,000,000 shares of Common Stock. Of such shares,
the 2,700,000 shares offered hereby will be freely tradable by persons who are
not affiliates of the Company and all of the remaining shares will be subject to
the 180-day lock-up agreements with the Underwriters. These remaining shares
will have been outstanding for more than one year following the expiration of
the Lock-Up Period and, therefore, will be saleable in the public market
pursuant to the volume and other limitations of Rule 144 under the Securities
Act of 1933, as amended. Sales of substantial amounts of Common Stock in the
public market following the offering, or the perception that such sales could
occur, could have a materially adverse effect on the market price of the Common
Stock. See "Description of Capital Stock" and "Shares Eligible for Future Sale."

         No Prior Public Trading Market; Volatility. Prior to this offering,
there has been no public market for the Common Stock, and there can be no
assurance that an active public market for the Common Stock will develop or be
sustained after the offering. The initial public offering price of the Common
Stock will be determined by negotiations between the Company and the
Representatives of the Underwriters. See "Underwriting." The initial public
offering price may not necessarily be indicative of the market price of the
Common Stock after the offering, which may be highly volatile. Factors such as
announcements of fluctuations in the Company's or its competitors' operating
results and market conditions for retail industry stocks in general could have
a significantly negative effect on the future market price of the Common
Stock.

   
         Dilution. Investors participating in this offering will incur immediate
and substantial dilution in the amount of $8.40 per share. To the extent that
currently outstanding options to purchase Common Stock are exercised, there will
be further dilution. See "Dilution."
    



                                      -11-

<PAGE>

                                 USE OF PROCEEDS
   
         The net proceeds to the Company from the sale of the 2,700,000 shares
of Common Stock offered hereby are estimated to be $32.0 million ($36.9 million
if the Underwriters' over-allotment option is exercised in full), assuming an
initial public offering price of $13.00 per share, after deduction of
underwriting discounts and commissions and estimated expenses payable by the
Company. The Company will use (i) approximately $12.5 million to repay
outstanding indebtedness under the Loan Agreement, dated January 23, 1997,
between the Company and KeyBank (the "Loan Agreement"), (ii) approximately $14.8
million to repay the outstanding balance of subordinated shareholder loans
(approximately $7.4 million to each of Messrs. Kaplan and Parker) and (iii)
approximately $50,000 to pay the S Corporation Distribution. The $4.7 million of
remaining net proceeds will be used to finance new superstore openings and for
working capital. Pending such use by the Company, the net proceeds of this
offering will be invested in short-term investment-grade, interest-bearing
instruments.
    
         The funds advanced to the Company under the Loan Agreement were
advanced under two facilities, a term loan facility and a line of credit
facility. At June 30, 1997, the Company's outstanding indebtedness under the
term loan facility, which matures on July 1, 2001, and the line of credit
facility, which matures on December 31, 1998, was $7,582,000 and $4,875,000,
respectively. Each facility permits the Company to select an interest rate
based on either the bank's base or LIBOR rate of interest (as such terms are
defined in the Loan Agreement). The interest rate on the indebtedness
outstanding under the term loan facility and line of credit facility was 7.3%
per annum as of June 30, 1997. The Company used the funds advanced to it under
the Loan Agreement for superstore expansion and working capital.

         Historically, the Company borrowed funds from its shareholders
periodically for working capital purposes, subject to the terms of a
subordination agreement among the shareholders and KeyBank. The loans from the
Company's shareholders are payable on demand and are non-interest bearing. The
shareholders have agreed not to demand payment of the loans on or before June
30, 1998, except upon the date of the Company's completion of an initial
public offering or consummation of a refinancing on a long-term basis.


                                      -12-
<PAGE>

                 DIVIDEND POLICY AND PRIOR S CORPORATION STATUS

         From its inception in 1985 until immediately prior to completion of
this offering, the Company was subject to taxation under Subchapter S of the
Code. As a result, the net income of the Company, for federal and certain
state income tax purposes, was taxable directly to the Company's shareholders
during that time rather than to the Company. To provide funds for tax
obligations payable by its shareholders on account of the Company's taxable
income in 1995 and 1996 and as distributions of earnings, the Company made
aggregate distributions to its shareholders of $6.6 million and $6.7 million
during 1996 and the first half of 1997, respectively. The funds distributed to
shareholders, reduced by the amounts used to pay tax obligations on account of
the Company's taxable income, were loaned to the Company contemporaneously
with their distribution to provide working capital to the Company. In
connection with its conversion from S Corporation to C Corporation status, the
Company will effect the S Corporation Distribution of approximately $50,000 to
the Company's shareholders. The S Corporation Distribution represents the
shareholders' proportionate interest in the Company's earnings which have not
been distributed to the shareholders prior to the conversion date.

         Following this offering, the Company does not anticipate paying any
cash dividends as it intends to retain its earnings to finance the expansion
of its business. Future dividends, if any, will depend upon the Company's
results of operations, financial condition, cash requirements and other
factors deemed relevant by the Board of Directors. Furthermore, the Loan
Agreement prohibits the payment of cash dividends by the Company without the
bank's consent.

                                      -13-

<PAGE>



                                 CAPITALIZATION

         The following table sets forth the short-term debt and capitalization
of the Company at June 30, 1997 (i) on an actual basis, (ii) pro forma to give
effect to the S Corporation Distribution and Deferred Tax Liability and (iii)
pro forma as adjusted to further give effect to the sale of 2,700,000 shares of
Common Stock offered by the Company hereby at an assumed initial offering price
of $13.00 per share, after deduction of underwriting discounts and commissions
and estimated offering expenses, and application of the net proceeds therefrom.
This table should be read in conjunction with the Company's Financial Statements
and Notes thereto included elsewhere in this Prospectus. See "Use of Proceeds,"
"Dividend Policy and Prior S Corporation Status" and "Management's Discussion
and Analysis of Financial Condition and Results of Operations -- Liquidity and
Capital Resources."

<TABLE>
<CAPTION>

   

                                                                                     June 30, 1997
                                                                    -----------------------------------------------
                                                                                          Pro          Pro Forma
                                                                        Actual           Forma        as Adjusted
                                                                     ------------    -------------   --------------
                                                                                     (In thousands)
<S>                                                                       <C>            <C>               <C>    
Borrowings under line of credit.....................................   $    4,875       $    4,875     $         --
Current portion of long-term debt...................................        1,857            1,857               --
                                                                     ------------    -------------   --------------
     Total short-term debt..........................................   $    6,732       $    6,732     $         --
                                                                     ============    =============   ==============
Long-term debt, less current portion................................   $    5,725       $    5,725     $         --
Loans from shareholders-subordinated................................       14,800           14,800               --
Other long-term liabilities.........................................        1,064            1,723            1,723
                                                                     ------------    -------------   --------------
     Total long-term liabilities....................................       21,589           22,248            1,723

Shareholders' Equity:
   Preferred Stock, no par value, 5,000,000 shares
      authorized; no shares issued and outstanding actual,
      pro forma and pro forma as adjusted...........................           --               --               --
   Common Stock, no par value, 20,000,000 shares authorized;
      4,300,000 shares issued and outstanding, actual and pro forma; 
      7,000,000 shares issued and outstanding, pro
      forma as adjusted(1)..........................................          200              200           32,193           
   Retained earnings................................................          709               --               --
                                                                     ------------    -------------   --------------
      Total shareholders' equity....................................          909              200           32,193    
                                                                     ------------    -------------   --------------
                  Total capitalization..............................    $  22,498        $  22,448        $  33,916    
                                                                     ============    =============   ==============

</TABLE>
    
- ---------------------------
(1) Excludes (i) 444,500 shares issuable upon exercise of outstanding options
    under the 1997 Plan, with an exercise price of $9.00 per share, (ii)
    64,500 shares issuable upon exercise of the Director's Option, and (iii)
    555,550 shares reserved for future option grants under the 1997 Plan. The
    options granted to date under the 1997 Plan vest one-third in 1998,
    one-third in 1999 and one-third in 2000. See "Management - Stock Option
    Plan" and " -- Director Compensation."



                                      -14-

<PAGE>



                                    DILUTION
   
         The pro forma net tangible book value of the Company's Common Stock at
June 30, 1997 was $200,000, or approximately $0.05 per share, after giving
effect to the S Corporation Distribution and the Deferred Tax Liability. Pro
forma net tangible book value per share is determined by dividing the pro forma
tangible book value of the Common Stock (total tangible assets less total
liabilities) by the number of outstanding shares of Common Stock immediately
prior to this offering. After giving effect to the sale of the shares of Common
Stock in this offering, at an assumed offering price of $13.00 per share, and
deduction of underwriting discounts and commissions and estimated offering
expenses, the pro forma net tangible book value of the Company as of June 30,
1997 would have been $32,193,000 or $4.60 per share. This represents an
immediate increase in pro forma net tangible book value of $4.55 per share to
existing shareholders and an immediate dilution to new investors of $8.40 per
share. The following table illustrates the per share dilution:
    
<TABLE>
<CAPTION>
<S>                                                                                         <C>               <C>    
   
Assumed initial public offering price.............................................                         $ 13.00  
     Pro forma net tangible book value per share before offering .................      $       0.05
     Increase per share attributable to new investors ............................              4.55
                                                                                        ------------
Pro forma net tangible book value per share after the offering ...................                            4.60  
                                                                                                           -------    
Dilution per share to new investors ..............................................                         $  8.40  
                                                                                                           =======    
       
</TABLE>

     On a pro forma basis, the following table summarizes as of June 30, 1997,
differences between existing shareholders and new investors with respect to
the number of shares of Common Stock purchased from the Company, the total
consideration paid and the average price paid per share before deducting
underwriting discounts and commissions and estimated offering expenses:

<TABLE>
<CAPTION>

   

                                          Shares Owned               Total Consideration          
                                   --------------------------   ------------------------------     Average Price
                                      Number        Percent         Amount          Percent          Per Share
                                   ------------   -----------   ---------------   ------------   ------------------
<S>                                    <C>            <C>            <C>             <C>              <C>
Existing shareholders .............   4,300,000         61.4%         $200,000        0.6%           $  0.05
New investors .....................   2,700,000         38.6        35,100,000       99.4            $ 13.00
                                   ------------   ----------    --------------   --------
     Total ........................   7,000,000        100.0%      $35,100,000      100.0%
                                   ============   ==========    ==============   ========
</TABLE>
    

     The computations in the tables set forth above exclude shares issuable
upon exercise of options granted pursuant to the 1997 Plan and the Director's
Option. See "Management - Stock Option Plan" and "-- Director Compensation."

                                      -15-

<PAGE>



                      SELECTED FINANCIAL AND OPERATING DATA
               (In thousands, except per share and operating data)

     Set forth below is selected financial and operating data for, and as of
the end of, each of the five years ended December 31, 1996, and for the six
month periods ended June 30, 1996 and 1997. The selected statement of income
and balance sheet data for each of the four years ended December 31, 1996 have
been derived from financial statements of the Company, which have been audited
by Price Waterhouse LLP. The financial statements as of December 31, 1995 and
December 31, 1996, and for each of the years in the three-year period ended
December 31, 1996, and the report thereon, are included elsewhere in this
Prospectus. The financial data for the year ended December 31, 1992, and for
the six months ended June 30, 1996 and June 30, 1997, are derived from
unaudited financial statements of the Company and reflect all adjustments,
consisting only of normal recurring accruals, that the Company considers
necessary for a fair presentation of the financial position and results of
operations for these periods. The information set forth below should be read
in conjunction with "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and the Company's Financial Statements
and the Notes thereto included elsewhere in this Prospectus.

<TABLE>
<CAPTION>
   
  
                                                                                                              Six Months Ended
                                                                   Year Ended December 31,                         June 30,
                                                  ----------------------------------------------------     ---------------------
                                                    1992       1993         1994      1995       1996        1996          1997
                                                  ---------  --------     --------  ---------  ---------   --------     --------
<S>                                                  <C>        <C>         <C>       <C>         <C>        <C>           <C>
Statement of Income Data:
   Net sales..................................... $ 41,887  $ 62,503    $ 86,376   $ 100,106   $109,319    $ 44,979    $ 53,657
   Cost of sales.................................   26,403    40,574      54,690      63,344     69,195      28,738      33,961
                                                  --------  --------    --------   ---------   --------    --------    --------
     Gross margin................................   15,484    21,929      31,686      36,762     40,124      16,241      19,696
   Operating expenses:
     Store operating.............................    9,433    15,270      22,430      25,688     27,476      12,891      15,185
     General and administrative..................    2,196     2,338       3,472       3,826      5,565       2,742       3,369
     Pre-opening expense.........................      525       664         575          --        140         140         709
     Shareholder distribution (1)................    3,434     4,000          --          --         --          --          --
     Casualty (gain) loss........................       89      (407)         --          --         --          --          --
                                                  --------  --------    --------   ---------   --------    --------    --------
   Income (loss) from operations............... ..    (193)       64       5,209       7,248      6,943         468         433
     Interest expense, net.......................      342       289         592         760        557         261         280
                                                  --------  --------    --------   ---------   --------    --------    --------
   Income (loss) before income taxes.............     (535)     (225)      4,617       6,488      6,386         207         153
     State income tax expense ...................       --        --          37          79         80          17           7
                                                  --------  --------    --------   ---------   --------    --------    --------
   Net income (loss) ............................ $   (535) $   (225)   $  4,580   $   6,409   $  6,306    $    190         146
                                                  ========  ========    ========   =========   ========    ========    ========
Pro Forma and Supplemental Income Data:
   Income before income taxes (2)................ $  2,901  $  3,775    $  4,617   $   6,488   $  6,386    $    207    $    153
     Pro forma income tax provision (2)..........    1,207     1,547       1,922       2,648      2,569          83          61
                                                  --------  --------    --------   ---------   --------    --------    --------
   Pro forma net income (2)...................... $  1,694  $  2,228    $  2,695   $   3,840   $  3,817    $    124    $     92
                                                  ========  ========    ========   =========   ========    =========   ========
   Pro forma net income per share (2)............                                              $   0.84                $   0.02
                                                                                               ========                ========
   Pro forma weighted average shares outstanding (2)                                              4,533                   4,533
   Supplemental pro forma net income per share(3)                                              $   0.68                $   0.04
                                                                                               ========                ========
   Supplemental pro forma weighted average shares
         outstanding(3)..........................                                                 6,187                   6,485
Operating Data:
   Net sales per square foot (4)................. $    316  $    332    $    302   $     303   $    320    $    132    $    139
   Average net sales per store (in thousands) (4) $  5,831  $  6,641    $  6,161   $   6,245   $  6,586    $  2,720       2,860
   Number of stores, end of period (5)...........        8        12          16          16         17          17          21
   Total square feet, end of period..............  160,202   244,820     329,740     329,740    350,884     350,884     434,666
   Comparable store sales increase(6) ...........     14.3%     13.8%        1.8%        8.1%       5.5%        1.3%        7.3%
   Store contribution (in thousands) (7)......... $  6,051  $  6,659    $  9,256   $  11,074   $ 12,648    $  3,350    $  4,511
Balance Sheet Data (at period end):
   Working capital............................... $  6,575  $  9,521    $ 16,937   $  20,224   $ 20,597    $ 16,250    $ 15,784
   Total assets..................................   13,295    22,680      30,720      34,571     37,799      29,850      38,971
   Long-term debt, excluding current portion.....    3,655     5,663       9,286       8,510      6,653       7,581       5,725
   Shareholder loans - subordinated (8)..........    5,132     7,595       7,595       7,595     11,095      11,095      14,800
   Shareholders' equity (deficit)................     (415)     (641)      3,915       7,756      7,492       1,505         909
</TABLE>
    

                                                        (footnotes on next page)

                                      -16-

<PAGE>

- ----------------------------------------
(1)  For the years ended December 31, 1992 and December 31, 1993 the Company
     distributed earnings to its shareholders as compensation in the amounts
     of $3,434,000 and $4,000,000, respectively, which was charged to income.
     A portion of these distributions, which amounts were in addition to
     salaries paid to shareholders as officers of the Company, were used to
     pay taxes on S Corporation earnings and the balance was loaned to the
     Company for working capital purposes. In subsequent years shareholder
     distributions were charged directly to retained earnings.

(2)  For each of the periods presented, the Company was an S Corporation and,
     accordingly, was not subject to federal and certain state corporate
     income taxes. The Company will terminate its status as an S Corporation
     upon completion of this offering. The pro forma information has been
     computed as if the Company was subject to federal and all applicable
     state corporate income taxes for each of the periods presented, assuming
     the tax rate that would have applied had the Company been taxed as a C
     Corporation. Amounts for 1992 and 1993 were adjusted to treat shareholder
     distributions consistent with the 1994 to 1996 periods. See Note 1 above,
     "Dividend Policy and Prior S Corporation Status" and Note 3 of Notes to
     the Financial Statements.

(3)  The supplemental pro forma net income per share is based on pro forma net
     income per share, increased to give effect to the reduction in interest
     costs of $198,000 for the six months ended June 30, 1997 and $420,000 for
     the year ended December 31, 1996 (net of the applicable income taxes),
     which would have resulted assuming the application of a portion of the
     net proceeds from the offering were used to repay certain indebtedness of
     the Company.

(4)  Includes only stores open during the entire period, except that the year
     ended December 31, 1992 includes the Relocated Store.

(5)  The number of stores open at December 31, 1992 includes the Relocated
     Store.

(6)  Stores are added to the comparable store base at the beginning of their
     fourteenth full month of operation.

   
(7)  Represents gross margin less store operating expenses. There can be no
     assurance that the Company's calculation of store contribution is
     comparable to similarly titled items reported by other companies. See
     "Management's Discussion and Analysis of Financial Conditions and Results
     of Operations."
    

(8)  The shareholder loans are non-interest bearing and subordinated to the
     Company's bank debt. The loans were made periodically by the shareholders
     contemporaneously with certain distributions of earnings and were used to
     provide working capital to the Company. The shareholder loans will be
     repaid in full with a portion of the net proceeds of this offering. See
     "Use of Proceeds."



                                      -17-

<PAGE>



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         The following discussion and analysis contains certain
forward-looking statements. Actual results could differ materially from those
referred to in the forward-looking statements due to a number of factors,
including those set forth below and elsewhere in this Prospectus.

Overview

         A.C. Moore is a rapidly growing operator of arts and crafts
superstores that offer a vast assortment of traditional and contemporary arts
and crafts merchandise for a wide range of customers. The Company was founded
in 1984 by William Kaplan, its Chairman, and Jack Parker, its President and
Chief Executive Officer. Mr. Parker had been the President and Chief Executive
Officer of the U.S. General Merchandise Group of F.W. Woolworth Company where
he was responsible for more than 1,000 store locations. The Company was
founded by Messrs. Kaplan and Parker primarily because of the broad customer
base to which arts and crafts activities are appealing and the fragmented
nature of the category. By December 31, 1992, the Company had developed and
refined its superstore concept and was operating eight superstores with
aggregate 1992 net sales of $41.9 million.

   
         Beginning in 1993, the Company implemented a two-year plan to rapidly
expand its superstore base. The Company doubled its store base to 16 as of
December 31, 1994, opening eight superstores in the 16-month period ended
October 1994. The Company maintained its high level of sales productivity in
1994, averaging net sales per total square foot and annual net sales per store
in excess of $300 and $6 million, respectively. The eight new superstores which
were opened in 1993 and 1994 averaged 21,200 total square feet, with an average
initial store investment of $1,153,000, comprised of pre-opening expenses,
leasehold improvements, fixtures and inventory, net of accounts payable. In
their second full year of operation, these superstores achieved an average
store-level EBITDA (store contribution plus depreciation and amoritization) of
$546,000, representing an average return on invested capital of approximately
47%. The Company measures each store's performance using store contribution,
defined as gross margin, less store operating expenses, exclusive of store
pre-opening expenses. Pre-opening costs are excluded since they are considered
to be part of the investment in a new superstore and do not have a bearing on
future store contribution. Management utilizes the measurement of store
contribution to analyze results of operating strategies and tactics, evaluate
the performance of store managers and determine their compensation and evaluate
operating trends of the stores individually and collectively. All stores opened
by the Company have produced positive store contribution within 12 months of
opening. There can be no assurance that the Company's calculation of 
store contribution is comparable to similiarly-titled items reported by other 
companies.
    
         In 1995, the Company implemented a plan to build its infrastructure
to position the Company for rapid future growth. By the end of 1996, the
Company had recruited three experienced senior retail executives in the areas
of operations, merchandising and finance, made key additions in other 

                                      -18-
<PAGE>

areas such as buying, information systems, human resources and real estate,
leased a new 130,000


square foot distribution center and office complex, developed its EDI system to
electronically link the Company with most vendors and developed a real estate
program to accommodate the Company's expansion plan. In 1996, the Company opened
one new superstore, had a 5.5% increase in comparable store sales compared to
1995 and an increase of $1.6 million in store contribution, but as a result of
$1.2 million in expenses incurred to implement its infrastructure plan,
experienced a decrease in income from operations of $305,000. Stores are added
to the comparable store base at the beginning of their fourteenth full month of
operation.

         The Company plans to open at least 30 new superstores by the end of
1999, including eight in 1997, ten in 1998 and 12 in 1999. Through June 30,
1997, the Company had opened four of these superstores and had signed leases
for four superstores expected to open in 1997. The four new superstores opened
through June 30, 1997 averaged 20,900 total square feet, with an average store
investment of $1,185,000, comprised of approximately $177,000 in pre-opening
expenses, approximately $303,000 in leasehold improvements and fixtures and
approximately $705,000 in inventory, net of accounts payable. The Company
expects that its existing distribution center will support its expansion
through the end of 1998. The distribution center and office complex can be
expanded by 120,000 square feet for both warehouse and office needs.

         Since its founding, the Company has been financed primarily through
bank financing and the reinvestment, as subordinated loans, of earnings
distributed by the Company to its shareholders. The Company has been subject
to taxation as an S Corporation. As a result, the net income of the Company,
for federal and certain state income tax purposes, was taxed directly to the
Company's shareholders rather than to the Company. Accordingly, the Company
has calculated the pro forma income tax provision, pro forma net income and
pro forma net income per share for each period presented herein as if the
Company were a C Corporation subject to federal and all applicable state
income taxes, assuming the tax rates that would have applied had the Company
been taxed as a C Corporation. The Company will record a one time, non-cash
charge against earnings in the fourth quarter of 1997, resulting from a
deferred tax liability in connection with the Company's conversion from S
Corporation to C Corporation status, which would have been approximately
$659,000 had the Company recorded this liability on June 30, 1997.


                                      -19-
<PAGE>

Results of Operations

         The following table sets forth, for the periods indicated, selected
statement of operations data expressed as a percentage of net sales:
<TABLE>
<CAPTION>

                                                                                                               Six Months
                                                                    Year Ended December 31,                  Ended June 30,
                                                               ----------------------------------------    -------------------------
                                                                 1994          1995            1996          1996          1997
                                                               --------    -----------     ----------    ----------    -----------
<S>                                                             <C>           <C>              <C>          <C>            <C>
Net sales...............................................        100.0%         100.0%         100.0%        100.0%         100.0%
Cost of sales...........................................         63.3           63.3           63.3          63.9           63.3
                                                              -------      ---------       --------      --------       --------
   Gross margin.........................................         36.7           36.7           36.7          36.1           36.7
Operating expenses:
   Store operating......................................         26.0           25.7           25.1          28.7           28.3
   General and administrative...........................          4.0            3.8            5.1           6.1            6.3
   Pre-opening expense..................................          0.7            0.0            0.1           0.3            1.3
                                                             --------      ---------       --------      --------       --------
Income from operations..................................          6.0            7.2            6.4           1.0            0.8
   Interest expense, net................................          0.7            0.7            0.5           0.6            0.5
                                                             --------      ---------       --------      --------       --------
Income before income taxes..............................          5.3            6.5            5.9           0.4            0.3
   State income tax expense.............................          --             0.1            0.1           --            --
                                                            ---------      ---------       --------      --------       --------
Net income..............................................          5.3%           6.4%           5.8%          0.4%           0.3%
                                                                 ====           ====          =====         =====          =====
   Pro forma income tax provision ......................          2.1            2.6            2.3           0.1            0.1
                                                                 ----          -----          -----         -----          -----
Pro forma net income ...................................          3.2%           3.8%           3.5%          0.3%           0.2%
                                                                 ====          =====          =====         =====          =====
</TABLE>




                                      -20-

<PAGE>

Six Months Ended June 30, 1997 Compared to Six Months Ended June 30, 1996

         Net Sales. Net sales increased $8.7 million, or 19.3%, to $53.7
million in the six months ended June 30, 1997 from $45.0 million in the
comparable 1996 period. This increase resulted from (i) net sales of $5.0
million from four new superstores opened during the period, (ii) $400,000 from
the superstore opened in 1996 not included in the comparable store base, and
(iii) a comparable store sales increase of $3.3 million, or 7.3%. Net Sales were
adversely affected by unusually heavy snowfall in the first quarter of 1996.

         Gross Margin. Cost of sales includes the cost of merchandise, plus
certain distribution and purchasing costs. Cost of sales increased $5.3
million, or 18.5%, to $34.0 million in the six months ended June 30, 1997 from
$28.7 million in the six months ended June 30, 1996. The gross margin
increased $3.5 million, or 21.3%, to $19.7 million in the six months ended
June 30, 1997 from $16.2 million in the six months ended June 30, 1996. The
gross margin increased slightly to 36.7% of net sales in the first half of
1997 from 36.1% in the first half of 1996.

   
         Store Operating Expenses. Store operating expenses include all direct
store level expenses including rent and related operating costs, payroll,
advertising, depreciation and other direct costs. Store operating expenses
increased $2.3 million, or 17.8%, to $15.2 million in the six months ended June
30, 1997 from $12.9 million in the six months ended June 30, 1996. Of the
increase, $2.0 million was attributable to the four superstores opened during
the first half of 1997 and the one superstore opened in the first half of 1996
not included in the comparable store base and $300,000 from increases in
operating expenses at the comparable superstores. Store operating expenses as a
percent of net sales decreased to 28.3% in the first half of 1997 from 28.7% in
the first half of 1996.

         General and Administrative Expenses. General and administrative
expenses include all corporate level costs not directly associated with or
allocable to cost of sales or store operations including executive salaries,
accounting and finance, corporate information systems, office facilities and
other corporate expenses. General and administrative expenses increased
$627,000, or 22.9%, in the six months ended June 30, 1997 to $3.4 million from
$2.7 million in the prior comparable period and increased to 6.3% of net sales
from 6.1% of net sales. The dollar increase resulted from the addition of
corporate staff and infrastructure to support the expected growth of the
Company, including the members of senior management that joined the Company in
1996.
    

         Pre-Opening Expense. The Company expenses store pre-opening expense
in the quarter that a superstore is opened. Pre-opening expense for the four
new superstores opened in the first half of 1997 amounted to $709,000. In the
six months ended June 30, 1996, the Company opened one superstore which had
pre-opening expense of $140,000.

         Interest Expense, Net. Interest expense, net was approximately
$280,000 for the six months ended June 30, 1997, an increase of $19,000 from
the comparable period in 1996. This increase was due to greater borrowings in
the first half of 1997 to fund operations and the addition of the four
superstores.

                                      -21-
<PAGE>

1996 Compared to 1995

         Net Sales. Net sales increased $9.2 million, or 9.2%, to $109.3
million in 1996 from $100.1 million in 1995. This increase resulted from (i)
net sales of $3.9 million from the one new superstore opened during 1996 and
(ii) a comparable superstore sales increase of $5.3 million, or 5.5%.

         Gross Margin. Cost of sales increased $5.9 million, or 9.3%, to $69.2
million in 1996 from $63.3 million in 1995. The gross margin increased $3.3
million, or 9.1%, to $40.1 million in 1996 from $36.8 million in 1995. The
gross margin was 36.7% in both years.

         Store Operating Expenses. Store operating expenses increased $1.8
million, or 7.0%, to $27.5 million in 1996 from $25.7 million in 1995. Of the
increase, $1.1 million resulted from the one superstore opened in 1996 and
$700,000 from superstores opened before December 31, 1995. Store operating
expenses declined to 25.1% of net sales in 1996 from 25.7% of net sales in
1995.

         General and Administrative Expenses. General and administrative
expenses increased $1.8 million, or 45.5%, to $5.6 million in 1996 from $3.8
million in 1995. This increase resulted from the addition of senior management
and other corporate staff during 1996, the cost of moving the Company's
distribution and office facilities in May 1996 and the increased rent and
maintenance of these new facilities. All of these added expenditures were
designed to support the planned growth of the Company. As a result, general
and administrative expenses increased to 5.1% of net sales in 1996 from 3.8%
of net sales in 1995.

         Pre-Opening Expense.  Pre-opening expense was $140,000 in 1996 for the
one superstore opened in that year.  No stores were opened in 1995.

         Interest Expense, Net. Interest expense, net decreased by $203,000 to
$557,000 in 1996 from $760,000 in 1995. This decrease was due to lower bank
borrowings in 1996 as the Company was able to use the proceeds of shareholder
loans and internally generated cash to fund operations and the addition of one
superstore.

1995 Compared to 1994

         Net Sales. Net sales increased $13.7 million, or 15.9%, to $100.1
million in 1995 from $86.4 million in 1994. This increase resulted from (i)
net sales of $6.9 million from the four superstores opened prior to 1995 not
included in the comparable superstore base and (ii) a comparable superstore
sales increase of $6.8 million, or 8.1%.

         Gross Margin. Cost of sales increased $8.6 million, or 15.7%, to
$63.3 million in 1995 from $54.7 million in 1994. The gross margin increased by
$5.1 million, or 16.0%, to $36.8 million in 1995 from $31.7 million in 1994.
The gross margin was 36.7% in both years.

         Store Operating Expenses. Store operating expenses increased $3.3
million, or 14.5%, to $25.7 million in 1995 from $22.4 million in 1994. Of the
increase, $2.5 million resulted from the 

                                      -22-
<PAGE>

four superstores opened in 1994 not included in the comparable superstore base
and $800,000 from higher comparable superstore expenses. Store operating
expenses as a percent of net sales decreased to 25.7% in 1995 from 26.0% in
1994.

         General and Administrative Expenses. General and administrative
expenses increased $354,000, or 10.2%, to $3.8 million in 1995 from $3.5
million in 1994. The increase consisted of $500,000 of additional buying and
distribution costs and $200,000 of costs to establish children's promotional
programs, offset by a $400,000 reduction in professional fees as the Company 
engaged a consultant for a distribution center feasibility study in 1994. As a
percentage of net sales, general and administration expenses declined to 3.8% in
1995 from 4.0% in 1994.

         Pre-Opening Expense. There were no superstores opened in 1995. In 1994,
the Company opened four superstores and incurred pre-opening costs of $575,000.

         Interest Expense, Net. Interest expense, net increased $168,000 to
$760,000 in 1995 from $592,000 in 1994. This increase resulted from higher
bank borrowings in 1995 to support the full year effect of the four
superstores opened in 1994.

                                      -23-
<PAGE>



Quarterly Results and Seasonality

         The following tables set forth the Company's unaudited quarterly
operating results for its ten most recent quarterly periods and the number of
stores open at the end of each period (dollars in thousands).
<TABLE>
<CAPTION>


                                                            Three Months Ended
                                                       ------------------------------
                                                         March 31,         June 30,
                                                           1997              1997
                                                       -------------    -------------
<S>                                                      <C>             <C>
Net sales.......................................       $   27,252        $  26,405
Cost of sales...................................           17,408           16,553
                                                       ----------        ---------
      Gross margin..............................            9,844            9,852
Operating expenses:
   Store operating..............................            7,176            8,009
      General and administrative................            1,708            1,661
      Pre-opening expense.......................              449              260
                                                       ----------        ---------
Income (loss) from operations...................              511              (78)
      Interest expense, net.....................              111              169
                                                       ----------        ---------
Income (loss) before income taxes...............              400             (247)
      State income tax expense..................                7               --
                                                       ----------        ---------
Net income (loss)...............................       $      393        $    (247)
                                                       ==========        =========
Income (loss) before income taxes, as reported..       $      400        $    (247)
      Pro forma income tax provision ...........              160              (99)
                                                      -----------        ---------
Pro forma net income (loss).....................       $      240        $    (148)
                                                       ==========        =========
Stores open at end of period....................               20               21
                                                       ==========        =========
</TABLE>
<TABLE>
<CAPTION>

                                                                            Three Months Ended
                                                       ------------------------------------------------------------------
                                                         March 31,        June 30,       September 30,    December 31,
                                                           1996             1996             1996             1996
                                                       -------------    -------------    -------------    -------------
<S>                                                      <C>             <C>               <C>             <C>
Net sales.......................................       $   23,176       $  21,803        $  25,687        $  38,653
Cost of sales...................................           14,808          13,930           16,416           24,041
                                                       ----------       ---------        ---------        ---------
      Gross margin..............................            8,368           7,873            9,271           14,612
Operating expenses:
      Store operating...........................            6,423           6,468            6,818            7,767
      General and administrative................            1,311           1,431            1,358            1,465
      Pre-opening expense.......................              140              --               --               --
                                                       ----------       ---------        ---------        ---------
Income (loss) from operations...................              494             (26)           1,095            5,380
      Interest expense, net.....................              118             143              170              126
                                                       ----------       ---------        ---------        ---------
Income (loss) before income taxes...............              376            (169)             925            5,254
      State income tax expense..................               22              (5)              14               49
                                                       ----------       ---------        ---------        ---------
Net income (loss)...............................       $      354       $    (164)       $     911        $   5,205
                                                       ==========       =========        =========        =========
Income (loss) before income taxes, as reported..       $      376       $    (169)       $     925        $   5,254
      Pro forma income tax provision............              144             (61)             364            2,122
                                                       ----------       ---------        ---------        ---------
Pro forma net income (loss).....................       $      232       $    (108)       $     561        $   3,132
                                                       ==========       =========        =========        =========
Stores open at end of period....................               17              17               17               17
                                                       ==========       =========        =========        =========
</TABLE>



                                      -24-

<PAGE>

<TABLE>
<CAPTION>




                                                                                  Three Months Ended
                                                    ------------------------------------------------------------------------------
                                                       March 31,             June 30,           September 30,        December 31,
                                                         1995                 1995                  1995                1995
                                                    --------------      ----------------      ----------------     ---------------
<S>                                                   <C>                  <C>                   <C>                  <C>
Net sales..................................          $   22,407            $   20,588            $   22,234           $  34,877
Cost of sales..............................              14,173                13,043                14,146              21,982
                                                     ----------             ---------            ----------           ---------
      Gross margin.........................               8,234                 7,545                 8,088              12,895
Operating expenses:
      Store operating......................               6,158                 6,071                 6,297               7,162
      General and administrative ..........               1,110                 1,048                 1,085                 583
      Pre-opening expense..................                  --                    --                    --                  --
                                                     ----------           -----------            ----------           ---------
Income from operations.....................                 966                   426                   706               5,150
      Interest expense, net................                 159                   208                   246                 147
                                                     ----------           -----------            ----------           ---------
Income before income taxes.................                 807                   218                   460               5,003
      State income tax expense.............                   1                    22                    16                  40
                                                     ----------          ------------            ----------           ---------
Net income.................................          $      806            $      196            $      444           $   4,963
                                                     ==========            ==========            ==========           =========
Income before income taxes, as reported....          $      807            $      218            $      460           $   5,003
      Pro forma income tax provision ......                 323                    87                   184               2,054
                                                     ----------          ------------            ----------           ---------
Pro forma net income ......................          $      484            $      131            $      276           $   2,949
                                                     ==========            ==========            ==========           =========
Stores open at end of period...............                  16                    16                    16                  16
                                                     ==========          ============            ==========           =========
</TABLE>

         Due to the importance of the fall selling season, which includes
Halloween, Thanksgiving and Christmas, the fourth calendar quarter has
historically contributed, and is expected to continue to contribute, a
substantial majority of the Company's profitability for the entire year. As a
result, any factors negatively affecting the Company during the fourth quarter
of any year, including adverse weather and unfavorable economic conditions,
would have a materially adverse effect on the Company's results of operations
for the entire year.

         The Company's quarterly results of operations also may fluctuate
based upon such factors as the timing of certain holiday seasons, the number
and timing of new superstore openings, the amount of superstore pre-opening
expenses, the amount of net sales contributed by new and existing superstores,
the mix of products sold, the timing and level of markdowns, competitive
factors, weather and general economic conditions.

Liquidity and Capital Resources

         The Company's cash needs are primarily for working capital to support
its inventory requirements and capital expenditures, pre-opening expenses and
beginning inventory for new superstores. In recent years, the Company has
financed its operations and new store openings primarily with cash from
operations, borrowing under bank financing agreements and subordinated loans
from its shareholders.

         At June 30, 1996 and June 30, 1997, the Company's working capital was
$16.3 million and $15.8 million, respectively. Cash used in operations was
$1.1 million for the six months ended June 30, 1996, primarily as a result of
a reduction of $691,000 in trade accounts payable and a $1.3 

                                      -25-
<PAGE>

million reduction in accrued liabilities, principally for the payment of
employee compensation and accrued bonuses. For the six months ended June 30,
1997, approximately $4.6 million of cash was used in operations. This was the
result of a $5.3 million increase in inventory to support the four new
superstores and $1.0 million to reduce accrued liabilities as a result of
payment of employee compensation and accrued bonuses, partially offset by a $1.0
million increase in trade accounts payables.

         At December 31, 1995 and 1996, the Company's working capital was
$20.2 million and $20.6 million, respectively. During 1994, 1995 and 1996,
cash generated by operations was $0.5 million, $4.2 million and $6.7 million,
respectively. In these three periods, $4.8 million, $3.0 million and $1.6
million of cash, respectively, was used to increase inventory levels to
support both new and existing stores.

         Net cash used in investing activities during the first six months of
1996 and 1997 was approximately $900,000 and $1.8 million, respectively. Net
cash used in investing activities during 1994, 1995 and 1996 was $1.7 million,
$900,000 and $2.3 million, respectively. This use of cash was primarily the
result of new store openings and, in 1996, relocating the distribution center to
a new, larger facility. In 1997, the Company expects to spend approximately $3.2
million on capital expenditures, which includes approximately $2.0 million for
new store openings, approximately $700,000 for the new warehouse management
system and management information systems upgrades and $500,000 for fixtures and
equipment in existing stores and the Company's warehouse complex. There are no
other material commitments for capital expenditures other than new store
openings in the next 12 months.

         Net cash of $2.9 million was used in financing activities during the
first half of 1996. In the first half of 1997, cash of $900,000 was generated by
financing activities. Net cash was provided by financing activities in 1994 in
the amount of $3.6 million and used in financing activities in 1995 and 1996 in
the amounts of $2.6 million and $3.8 million, respectively. The Company
distributed $6.4 million and $6.7 million to shareholders in the first half of
1996 and 1997, respectively. The shareholders loaned $3.5 million and $3.7
million to the Company for working capital in the first half of 1996 and 1997
respectively. In 1995 and 1996, the Company distributed $2.6 million and $6.6
million, respectively, to shareholders. In 1996, the shareholders loaned $3.5
million to the Company for working capital. The outstanding balances under the
Loan Agreement were $9.3 million, $8.5 million and $12.5 million at December 31,
1995, December 31, 1996 and June 30, 1997, respectively. See "Certain
Transactions" for further information with respect to the shareholder loans.

         On January 23, 1997, the Company entered into the Loan Agreement with
KeyBank to refinance a term loan and to provide two revolving lines of credit
and an operating line of credit. The Loan Agreement is collateralized by all
of the Company's assets and contains various financial covenants, including
limitations on other debt and cash dividends and distributions to
shareholders. The two revolving lines of credit, in the amounts of $3.2
million and $5.0 million, are available solely for costs associated with
opening new stores and related inventory purchases. The $3.2 million revolving
line of credit is available to the Company until December 31, 1998, at which
time 

                                      -26-
<PAGE>

the Company may elect to convert the line to a 60-month term loan maturing on
December 31, 2003. The $5.0 million revolving line of credit is available to the
Company, provided the Company meets various performance measurements, including
no event of default and covenant compliance, and will remain available until
December 31, 1998, at which time the Company may elect to convert the line to a
60-month term loan maturing December 31, 2003. The $16.0 million operating line
of credit is available to the Company solely for working capital purposes, $9.0
million of which is currently available and $7.0 million will be available to
the Company on March 31, 1998, subject to achievement of certain performance
measurements. All borrowings under the Loan Agreement bear interest based upon
either the bank's base or LIBOR rate of interest, at the Company's option.
Currently, the Company has elected 1.5% over LIBOR, which resulted in an
interest rate of 7.3% as of June 30, 1997. The Company is required to pay an
annual commitment fee of 0.125% on the unused portion of the lines of credit.

         The Company believes that the net proceeds from this offering,
together with cash generated from operations and available borrowings under
the Loan Agreement will be sufficient to finance its working capital and
capital expenditure requirements for at least the next 12 months.

Recent Accounting Pronouncements

         The Financial Accounting Standards Board ("FASB") has issued
Statement of Financial Accounting Standards No. 128, "Earnings per Share"
which is effective for financial statements issued after December 15, 1997.
The new standard eliminates primary and fully diluted earnings per share and
requires presentation of basic and diluted earnings per share together with
disclosure of how the per share amounts were computed. The adoption of this
new standard is not expected to have a material impact on the disclosure of
earnings per share in the Company's financial statements.

         The FASB also issued Statement of Financial Accounting Standards No.
131, "Disclosure about Segments of an Enterprise and Related Information"
which establishes reporting requirements for operating segments in annual and
interim financial reports. It established standards for related disclosures
about products and services, geographic locations and major customers. The
statement is effective for financial statements for periods beginning after
December 15, 1997. The adoption of this standard will not have a significant
impact on the disclosures in the Company's financial statements.

Inflation

         Management does not believe that inflation has had a material effect
on its financial condition or results of operations during the past three
years. However, there can be no assurance that inflation will not have a
materially adverse effect on the Company's future financial condition or
results of operations.

                                      -27-

<PAGE>



                                    BUSINESS

Introduction

         A.C. Moore is a rapidly growing operator of arts and crafts
superstores that offer a vast assortment of traditional and contemporary arts
and crafts merchandise for a wide range of customers. The Company's business
strategy is to provide the broadest and deepest selection of high quality
merchandise at the lowest prices in an inviting, attractive superstore
environment with superior customer service. The Company's objective is to
become the leading arts and crafts retailer in each of its markets. A.C. Moore
opened its first store in 1985 and since then has focused on developing and
refining its retail concept. As of June 30, 1997, the Company was operating 21
superstores in the mid-Atlantic and Northeast regions. A.C. Moore plans to
open at least 30 superstores through the end of 1999, including eight in 1997,
four of which were open as of June 30.
   
         A.C. Moore has consistently achieved high levels of net sales per
total square foot and average net sales per store. In 1996, the Company achieved
annual net sales of $320 per total square foot and $6.6 million per store. A.C.
Moore's prototype superstore ranges in size from 20,000 to 25,000 square feet,
with approximately 80% devoted to selling space. A typical store offers
approximately 65,000 SKUs across 26 merchandise categories during the course of
a year, with more than 45,000 SKUs offered at any one time. Merchandise is
presented in a distinctive manner designed to maximize shopping convenience and
to reinforce themes and colors often associated with holidays, seasonal events
or specific merchandise categories. Completed arts and crafts projects are
prominently displayed in each department throughout the store to stimulate new
project ideas for customers and to enhance the shopping environment.
    
Market Overview
   
         According to the Hobby Industry Association's ("HIA"), 1994/95 Size of
Craft/Hobby Industry Study the retail market for arts and crafts increased at a
compound annual growth rate of 11% from approximately $6.6 billion in 1990 to
approximately $11.0 billion in 1995. The HIA 1996 Nationwide Craft/Hobby
Consumer Study determined that eight of every ten households surveyed had at
least one member who had engaged in a craft activity within the last year. The
Company believes demographic changes, particularly an aging baby boom
population, an increasing focus on home-based, family activities and the trend
toward making (rather than buying) gift items are contributing to the industry's
growth. The Company also believes that industry growth is the result of
continuing increases in the range and quality of available arts and crafts
merchandise.
    
Business Strategy

         The key elements of the Company's business strategy are as follows:

         Vast Merchandise Selection. The Company's merchandising strategy is to
offer the broadest and deepest selection of arts and crafts merchandise so
that customers can obtain everything necessary to create and finish any arts
and crafts project. The Company's key merchandise

                                      -28-
<PAGE>

categories include silk and dried flowers, floral arrangements and accessories,
ribbon, wedding crafts, potpourri, stitchery, yarn, jewelry crafts, kids crafts,
art supplies, picture frames, stamps, doll-making, seasonal items and a variety
of unfinished wood crafts. The Company believes its merchandise appeals to a
wide range of recreational and professional crafters of all ages across diverse
economic backgrounds. The Company actively seeks new merchandise by monitoring
industry trends, working with domestic and international vendors, attending
trade shows and craft fairs and regularly interacting with customers. The
Company has designed its merchandise distribution systems to ensure rapid
replenishment and the highest levels of in-stock positions. Each superstore
receives merchandise daily from vendors or the Company's distribution center,
which during peak periods will deliver a minimum of three and up to five times
per week to the superstores.

         Customer Friendly Superstores. The Company believes that its high
level of customer service and its attractive, easy-to-shop superstores are
important competitive advantages. To ensure prompt and personalized service,
the Company staffs its stores with a high ratio of store personnel to
customers, including a store manager, three associate managers and a staff of
up to 60 full-time and part-time sales associates. Store personnel, many of
whom are arts and crafts enthusiasts, assist customers with merchandise
selection and project ideas. All superstores are furnished with a customer
service area, a counter for the free arrangement of floral merchandise, eight
to ten registers to ensure quick customer checkout and a room in which classes
are held up to seven days a week for adults and children on a wide variety of
craft skills. The Company's superstores are typically located in power strip
centers with convenient parking and are easily accessible from main arteries.

         Price Leadership. The Company seeks to maintain the lowest prices on
all merchandise. Buyers and store managers actively monitor competitors' prices
to ensure that the Company maintains the lowest prices. The Company's policy to
beat any competitor's advertised price by 10% is clearly displayed in all
superstores. In addition, on a weekly basis, the Company advertises select items
at 20% to 40% off their everyday low prices. The Company believes that its
strategy of price leadership enhances customer loyalty and provides superior
value.

         Entrepreneurial Culture. Since inception, the Company has strived to
foster an ownership culture and merchandising creativity at all levels of the
organization. This culture allows A.C. Moore to have numerous merchandising
initiatives, which, if proven successful, can be implemented very quickly
throughout the Company. For example, each store manager is empowered to
purchase merchandise to meet the unique needs of the local customer base.
Store managers and associate managers earn incentive bonuses based upon annual
increases in store profitability, and in 1996, average compensation for store
managers exceeded $100,000. The Company believes its focus on empowering and
rewarding its employees helps in recruiting, hiring and retaining talented
personnel.

         Investment in Management and Infrastructure. To prepare for rapid
expansion and to complement the existing management team, over the past 18
months, the Company recruited three senior managers with an average of 30
years retail experience in the areas of operations, merchandising and finance.
The Company also made key additions in other areas such as buying, information
systems, human resources and real estate. In May 1996, the Company relocated
to a 

                                      -29-
<PAGE>

130,000 square foot distribution center and office complex which can be expanded
to double its current size. The Company also completed installation of an
Electronic Data Interchange ("EDI") system to allow for the automated reordering
of merchandise from most domestic vendors.


Growth Strategy

         The Company has developed a rapid expansion plan to become the leading
arts and crafts retailer in each of its markets and plans to open at least 30
superstores through the end of 1999. The Company has no current plans to expand
through acquisitions, but may consider possible acquisitions in the future. The
Company is targeting its expansion in both existing and new markets within an
approximate 400-mile radius of the Company's Southern New Jersey distribution
center. This area contains more than 25% of the United States' population.

Merchandising

         The Company's typical superstore offers approximately 65,000 SKUs
across 26 merchandise categories during the course of a year, with more than
45,000 SKUs offered at any one time. The merchandise offered by the Company,
by major product category, is as follows:

         Floral and Accessories

                  Silk Flowers - includes a wide, seasonally changing
assortment of high quality silk flowers, hand wrapped flowers, polystems,
potted plants and green and flowering bushes.

                  Dried Flowers - includes baby's breath, eucalyptus and many
styles and colors of a seasonally changing assortment of bouquets of dried
flowers.

                  Floral Accessories - includes clay, brass, glass and ceramic
containers, assorted mosses, styrofoam shapes, wreaths and other components to
create floral displays.

                  Floral Arrangements - the Company's floral designers work with
customers to make any arrangement, free of charge, from silk or dried flowers
purchased from the Company. The superstores also carry a large assortment of
pre-made arrangements.

                  Ribbon - includes ribbon by the spool, lace, a large
selection of specialty ribbon sold by the yard and pre-made bows.

                  Wedding - includes wedding supplies, bridal headpieces,
bridal flowers, bouquet holders, ribbon roses and items used for christenings
and baby showers.

                  Potpourri - includes dried potpourri, potpourri oils,
packaged scents and a wide assortment of candles, ranging from tealights to
five pound three wick candles.

                                      -30-
<PAGE>

                  Candle Making - includes blocks of paraffin wax, wicks and
other materials necessary to make candles, as well as candle kits and brass
and glass candle holders.

                  Wicker - includes a wide assortment of wicker baskets in
various shapes and sizes.

   
         In 1994, 1995 and 1996, floral and accessories accounted for
approximately 26%, 27% and 27% of sales, respectively.
    

         Traditional Crafts

                  Stitchery - includes a broad range of stitchery kits which
appeal to beginner and experienced stitchers, cross stitch supplies, stitchery
accessories, floss and sewing notions.

                  Yarn - includes acrylic, crochet cotton, cotton blends,
rayon and other blends, as well as a full assortment of hooks, needles and
other accessories.

                  Wood - includes a variety of unfinished wood products, such
as shelves, bird houses, clocks and other decorative pieces which can be
finished in various ways such as painting, staining or stenciling.

                  Cake and Candy Making - includes cake boards, bakeware,
candy molds, chocolate melts, cookie cutters, icing coloring and flavors and
spices.

                  Miniatures - includes dollhouses and dollhouse furnishings,
such as room settings, wallpaper, flooring and lighting, as well as miniature
porcelains and ceramics.

                  Doll Making - includes bodies, heads and hair used to make
dolls and clothing for dolls, as well as teddy bears and other stuffed
animals.

                  Kids Crafts - includes sand art, sidewalk chalk, bead art
supplies, children's stitchery kits, coloring and other books and children's
crafts similar to crafts done by adults.

                  Felt, Glitter - includes felt, glitter, pom-poms, chenille
stems and loupy, all of which are used in the creation of craft projects.

                  Books - includes a wide range of books to assist crafters in
all categories, such as how-to books for the beginner and books for the
experienced crafter.

   
         In 1994, 1995 and 1996, traditional crafts accounted for approximately
30%, 29% and 28% of sales, respectively.
    

         Art Supplies and Frames

                  Art Supplies - includes bottled and tube paints (oil,
acrylic and water based), pastels, brushes, tablets, canvas pieces, drawing
pencils, markers and art palettes.

                                      -31-
<PAGE>

                  Stamps and Stationery - includes decorative stamps, stamp
pads, fashion stickers, embossing tools, photo and memory albums, memory album
accessories, scissors, hole punchers and note and fashion papers.

                  Stencils - includes decorative stencils, crayons and paints
for use on walls, wood, metal, clothing and other products.

                  Frames - includes frames of all types and sizes, including
empty frames and frames with glass, matting, posters and framing hardware.

   
         In 1994, 1995 and 1996, art supplies and frames accounted for
approximately 22%, 24% and 26% of sales, respectively.
    

         Fashion Crafts

                  Clothing - includes adult's and children's T-shirts and
sweatshirts to be decorated with fabric art, as well as related accessories.

                  Transfers - includes pictures which are ironed or sewn onto
clothing, most of which can be further embellished with glitter and fabric
paints.

                  Jewelry Making - includes jewelry making components such as
beads, sequins, rhinestones and findings, as well as the tools required to
complete the project.

   
         In 1994, 1995 and 1996, fashion crafts accounted for approximately 13%,
11% and 10% of sales, respectively.
    

         Seasonal Items

         Seasonal items include a wide range of merchandise used as
decorations for all major holidays and seasons, including the two most popular
holiday seasons, Christmas and Easter. Other holidays, such as Valentine's
Day, St. Patrick's Day and Halloween also result in significant sales of
seasonal merchandise.

   
         In each of 1994, 1995 and 1996, seasonal items accounted for
approximately 9% of sales.
    

Purchasing

         The Company's purchasing programs are designed to support its
business strategy of providing customers with the broadest and deepest
selection of high quality arts and crafts merchandise at the lowest prices and
maintaining high in-stock positions. In order to manage its inventory of
approximately 65,000 SKUs, the Company has organized its product offerings
into 26 merchandise categories. The Company's 14 person corporate buying staff
develops corporate buying programs to establish the merchandise direction for
the Company and creates "planograms" to provide store managers with detailed
descriptions and illustrations of store layout and merchandise presentation.
The Company's product offering at a superstore is often enhanced by

                                      -32-
<PAGE>

merchandise purchased by that store's manager to meet the unique needs of the
superstore's customer base. The Company monitors these purchases through
vendor master file controls. In-store department managers are responsible for
daily reordering of merchandise and are monitored by store managers. Ordering
occurs frequently, and the Company seeks vendors who can deliver on a timely
basis. More than 94% of merchandise orders are placed through the Company's
EDI system. Approximately one-half of orders are shipped directly from the
vendor to the Company's superstores. The remaining one-half, over 40% of which
are floral and seasonal items, are shipped from the Company's distribution
center. An early morning stocking crew unpacks deliveries and stocks
merchandise before the superstore opens.

        The Company purchases its inventory from more than 500 vendors
world-wide. The largest 16 suppliers accounted for approximately 44% of the
dollar volume of the Company's purchases in 1996, and the largest supplier,
SBAR'S, accounted for approximately 20% of the dollar volume of the Company's
purchases in 1996. Approximately 8% of the Company's merchandise, primarily
floral and seasonal items, is imported directly from foreign manufacturers or
their agents, principally in the Far East. All of the Company's overseas
purchases are denominated in dollars.

         SBAR'S is a large distributor of arts and crafts merchandise, primarily
to independent arts and crafts retailers. SBAR'S maintains an inventory of many
of the items the Company purchases directly from other vendors, thereby allowing
the Company to obtain merchandise from SBAR'S which cannot be delivered by
vendors on a timely basis. SBAR'S maintains a product development and design
department which assists the Company in identifying craft trends, and the
Company often obtains from SBAR's product samples and displays which are
utilized in the Company's superstores to generate customer interest. The Company
has developed a disciplined purchasing and ordering relationship with SBAR'S,
which includes daily reordering and two to five deliveries by SBAR'S per store
each week, depending on the size of the store and time of the year. SBAR'S has
equipped the Company's superstores with handheld scanners to aid in product
re-ordering. Merchandise purchased from SBAR'S typically has a high SKU count
but small dollar volume, requires greater volume purchases from a manufacturer
to obtain competitive pricing or involves a small number of SKUs from individual
vendors with whom it would be impractical for the Company to establish a direct
buying relationship. The Company does not have a purchase agreement or an
exclusive arrangement with SBAR's, and ordering of merchandise typically occurs
through the issuance of individual purchase orders.

         The Company's buying operation, led by an Executive Vice President,
is divided into two divisions. One division, headed by an Executive Vice
President assisted by five buyers, handles merchandising for all floral and
seasonal items. The other division, headed by a Senior Vice President assisted
by a Vice President, Merchandise Planning/Advertising and five buyers, is
responsible for merchandising all other items, which comprised approximately
64% of net sales in 1996. Buyers and store management regularly attend trade
shows and craft fairs to monitor industry trends and to obtain new craft
ideas.

                                      -33-
<PAGE>

Superstore Format and Operations

         A.C. Moore's superstores are typically located in power strip centers
with convenient parking and are easily accessible from main traffic arteries.
The Company's prototype superstore ranges in size from 20,000 to 25,000 square
feet, with approximately 80% devoted to selling space and the remainder
consisting of delivery, storage, classroom and office areas. Superstores are
typically open from 9:30 am to 9:00 pm, Monday through Saturday and from 10:00
am to 6:00 pm on Sunday.

         Superstores are designed with a layout intended to lead customers
through the entire store in order to expose them to all 26 merchandise
categories. Merchandise is grouped to aid the customer in finding project
related items. Extensive use is made of the display shelving at both ends of
each aisle to present the best selling items. Generally, the center of the
superstore contains the floral area, which includes a counter for floral
arrangement and a ribbon center. Superstores also contain a customer service
area, eight to ten registers for quick customer checkout and a room for classes.

         Classes are regularly held on a wide variety of craft skills. Classes
are taught by sales associates as well as outside professionals. Typical
classes provide instruction on oil painting, cake decorating, advanced
stamping, and on making bows, children's beaded necklaces and memory albums.
Classes are free of charge unless there is an extensive use of materials.

         A major component of the Company's promotional strategy is its use of
in-store displays and samples. Because many customers browse for new craft
ideas, eye-catching displays of completed craft projects are effective at
motivating impulse purchases. These displays enhance the image of store
departments. Knowledgeable store personnel are available to describe displays
in detail to customers and to offer assistance on related arts and crafts
projects. The Company has three field design coordinators who are responsible
for ensuring high quality floral displays in all superstores.

         The Company's Chief Operating Officer is responsible for store
operations and is assisted by three Vice Presidents, each of whom is
responsible for six to eight superstores. Each superstore employs
approximately 60 full and part-time sales associates and is managed by a store
manager, assisted by three associate store managers, each of whom is
responsible for approximately one-third of a superstore's selling space. New
superstores are opened by the Company's new store development team which
consists of the Vice President, New Store Development, a set-up-crew, and
staff from the human resources and planogram departments. The Company seeks to
develop the management capabilities of its managers through both Company
training programs and on-the-job training. In addition, store managers and
associate store managers attend several Company-sponsored conferences each
year to refine and develop their skills in merchandising, merchandise trends,
store operations, finance, interviewing, performance appraisals and general
management. Training sessions are also held for floral designers and classroom
coordinators at various times during the year.

                                      -34-
<PAGE>

Superstore Locations

         As of June 30, 1997, the Company operated eight superstores in
Pennsylvania, six superstores in New Jersey, five superstores in New York and
two superstores in Delaware, all of which are leased. In addition, the Company
has six superstores (one each in Pennsylvania, Connecticut, Massachusetts and
New York and two in New Jersey) under lease, two of which the Company plans to
open in the third quarter of 1997, two of which the Company plans to open in
the fourth quarter of 1997 and two of which the Company plans to open in 1998.
Most superstore leases have an average initial term of ten years, with three
five year renewal options, and provide for predetermined escalations in future
minimum annual rent or additional rent contingent upon store sales levels. The
pro rata portion of scheduled rent escalations has been included in other
long-term liabilities in the Company's balance sheet.

         The following provides information about each of the Company's
superstores and new locations planned for 1997:

          Superstore Location                              Month/Year Opened
         -------------------                               -----------------
Moorestown, NJ                          January 1985 (relocated in 1993)
English Creek, NJ                       September 1988
Reading, PA                             January 1990
Allentown, PA                           January 1991
Bensalem, PA                            July 1991
Wilmington, DE                          February 1992
Broomall, PA                            July 1992
Edison, NJ                              August 1992
Binghampton, NY                         February 1993
Harrisburg, PA                          August 1993
Brick Town, NJ                          September 1993
Hamilton, NJ                            November 1993
Montgomeryville, PA                     January 1994
Latham, NY                              April 1994
Lancaster, PA                           June 1994
Middletown, NY                          October 1994
Dover, DE                               March 1996
Exton, PA                               January 1997
Poughkeepsie, NY                        February 1997
Deptford, NJ                            March 1997

                                      -35-
<PAGE>

Nanuet, NY                              April 1997
Orange, CT                              August 1997
Parsipanny, NJ                          September 1997
Framingham, MA                          Scheduled to open in fourth quarter 1997
Scranton, PA                            Scheduled to open in fourth quarter 1997

         The Company selects superstore sites on the basis of various factors,
including physical location, demographics, anchor and other tenants, location
within the center, parking and available lease terms. The Company looks for
co-tenants that generate a high rate of shopping traffic, such as specialty
value-oriented women's retailers, leading chain supermarkets, discount chains,
home improvement centers, book superstores and domestics superstores. The
Company believes its superstores are attractive to developers because they
attract high rates of customer traffic and generate above average net sales
per square foot. The Company's superstore site selection process is headed by
a Senior Vice President.

Distribution

         The Company's objective of maintaining high in-stock positions in all
merchandise categories in all superstore locations is supported by its
distribution system. Approximately 50% of the selling value of all merchandise
is delivered to stores from the Company's distribution center, 20% is
delivered by SBAR'S and the balance is drop-shipped by other vendors.
Deliveries are made from the Company's distribution center two or three times
per week, depending on superstore size, during eight months of the year and
three to five times during the peak selling season of September through
December. The Company maintains its own leased fleet of tractors and trailers.
The Company has contracted with an outside carrier to deliver to superstores
for which deliveries will require an overnight stay.

         The distribution center's mission is to support the Company's
superstores. The distribution center is used strategically to distribute
merchandise which is imported, cannot be delivered by a vendor on a timely
basis or in the small quantities demanded by the store ordering process or is
bulky and, therefore, difficult to store in the superstores. Also, the Company
will order merchandise in large quantities for delivery to the distribution
center when the vendor offers substantial volume discounts or other economic
incentives.

         The Company's 120,000 square foot distribution center and adjoining
10,000 square foot office complex in Blackwood, New Jersey is leased for a
term which expires in May, 2002 with an option to renew for six years.
Approximately one-third of the distribution center is used for order picking,
with the balance used for bulk stock storage. The Company believes that the
distribution center will support the Company's planned superstore expansion
through the end of 1998. The distribution center and office complex can be
expanded by 120,000 square feet for both warehouse and office needs.

                                      -36-
<PAGE>

         Currently, the Company is in the process of implementing a
distribution center management system. The Company anticipates completing the
installation of this system in 1997. The system includes the use of handheld
computers to record all merchandise movement throughout the distribution
center and to instantly update inventory records through the use of radio
frequency communication. The Company believes that this new system, which
operates in a paperless environment, will enable the Company to enhance the
tracking of inventory in the distribution center, increase the efficiency of
distribution center personnel and help ensure the distribution center's
ability to maintain high in-stock positions in each of the Company's
superstores as the Company expands its superstore base.

Advertising and Promotion

         The Company creates its own advertising using photo art scanned into a
Macintosh system supported by Pagemaker(R) software. The Company advertises 52
weeks per year, typically in midweek editions of local and/or regional
newspapers. Approximately three times per year the Company runs multi-page
newspaper inserts in local and regional newspapers. In addition, prior to store
openings, the Company uses radio advertisements to develop customer awareness
and runs special pre-opening ads, normal advertising copy and/or grand opening
inserts in newspapers. In 1996, the Company's net advertising expenditures were
approximately 3% of net sales.

         The Company uses in-store displays and samples of completed arts and
crafts projects as a major component of its promotional strategy. Because many
customers browse for new craft ideas, eye-catching displays of completed craft
projects are effective at motivating impulse purchases. The Company also
promotes customer interest in crafting by offering classes on a wide variety
of craft skills.

         The Company believes that teachers, who often purchase arts and
crafts merchandise for in-school projects, are an important customer segment.
To generate goodwill, the Company offers teachers who join its Teachers
Program a 10% discount on all regularly and sale priced merchandise.
Over 250,000 discount cards have been issued to teachers.

         The Company's "Crafty Kids Birthday Club" and "Teen Club" are
intended to develop future crafters as customers. Members of these clubs
receive a birthday card containing a $5.00 gift certificate each year through
their fifteenth birthday. These clubs have over 165,000 members. The Company
also sponsors a "Kids Week" annually in July, during which each store is
transformed into a mini carnival featuring events such as Make It & Take It
Home Projects and Face Painting. This week-long event is free of charge.

Management Information Systems

         A.C. Moore operates its accounting, merchandising and distribution
center systems and all computer support functions on a PC-based local area
network ("LAN"), currently with 84 local workstations and 42 remote
workstations. Each superstore has two personal computers linked to the main
office LAN by modem. Connection is made whenever information is sent from the
superstore,

                                      -37-
<PAGE>

 such as an order transmission, or for the download of updated
merchandise information. Various other critical functions, such as the annual
distribution center physical inventory and bar-coded tracking of distribution
center stock locations are supported by the LAN.

         The Company's management information and control system has been
designed to support the Company's key business objective of maintaining high
in-stock merchandise positions in all of the Company's superstores. The
internally developed system is based upon EDI with most of the Company's
vendors as well as with the Company's distribution center. Stores
electronically transmit their orders via modem to the corporate office where
data is electronically sorted, processed and transmitted to the appropriate
vendor. Orders are also fed automatically into the accounts payable system.
This system captures daily purchases by SKU. The information is then used to
develop planograms and is integrated into reports for the buyers and store
managers.

Competition

         The arts and crafts retailing business is highly competitive. The
Company currently competes against a diverse group of retailers, including
several national and regional chains of arts and crafts retailers (such as
publicly-held Michaels Stores and Frank's Nursery and Crafts and
privately-held M.J. Designs), local merchants that specialize in one or more
aspects of arts and crafts and various mass merchandisers that typically
dedicate a portion of their selling space to a limited selection of arts and
crafts items. These mass merchandisers and some of the national chains have
substantially greater financial resources and operate more stores than the
Company.

         The Company believes that the principal competitive factors in its
business are pricing, breadth of merchandise selection, in-stock merchandise
position and customer service. The Company believes that it is well positioned
to compete on each of these factors.

Employees

         As of June 30, 1997, the Company had 577 full-time and 873 part-time
employees, 1,335 of whom worked at superstores, 44 at the distribution center
and 71 at the corporate offices. None of the Company's employees is covered by
a collective bargaining agreement, and the Company considers its relationship
with its employees to be good.


Trademarks

         The Company uses the "A.C. Moore" name as a tradename and as a
service mark in connection with the sale of its merchandise. The Company has
applied to the United States Patent and Trademark Office to register the "A.C.
Moore" logo as a service mark.

                                      -38-
<PAGE>

Litigation

         From time to time, the Company is involved in litigation arising in
the ordinary course of its business. None of the pending litigation, in the
opinion of management, is likely to have a materially adverse effect on the
Company's results of operations or financial condition. The Company maintains
general liability insurance in amounts deemed adequate by management.

                                      -39-




<PAGE>


                                   MANAGEMENT

Executive Officers, Directors and Key Employees

      The following table sets forth certain information regarding executive
officers, directors and certain other key employees of the Company:

<TABLE>
<CAPTION>
                  Name                      Age                        Position
                  ----                      ---                        --------
<S>                                         <C>     <C>
Directors and Executive Officers
William Kaplan..........................     69     Chairman of the Board
John E. (Jack) Parker...................     56     President, Chief Executive Officer and Director
Robert M. Spencer.......................     57     Executive Vice President and Chief Operating Officer
Rex A. Rambo............................     55     Executive Vice President, Strategic Development,
                                                         Merchandising and Marketing
Patricia A. Parker......................     55     Executive Vice President, Merchandising and Director
Leslie H. Gordon........................     54     Senior Vice President, Treasurer and Chief Financial
                                                         Officer
Janet Parker-Vandenberg.................     35     Senior Vice President, Merchandising
Richard Lesser (1)(2)...................     62     Director
Richard J. Bauer (1)....................     72     Director
Richard J. Drake (2)....................     64     Director

Key Employees
Ivo M. DiPalma..........................     42     Senior Vice President, Real Estate
Jack A. Robinson........................     45     Vice President, Store Operations
Mark V. Verseput........................     35     Vice President, Store Operations
David A. Bellumori......................     44     Vice President, Store Operations
Frederick W. Thorpe.....................     47     Vice President, New Store Development
Patricia T. Vandenberg..................     55     Vice President, Human Resources
Lori A. McKeage.........................     35     Vice President, Finance
Louis Grieco............................     49     Vice President, Merchandise Planning/Advertising
Joette F. Metzler.......................     31     Vice President, Projects and Planning

- ------------------------
(1)  Member of the Compensation Committee.
(2)  Member of the Audit Committee.
</TABLE>

        Mr. Kaplan is a co-founder of the Company and has been Chairman of the
Board of Directors of the Company since its inception. Mr. Kaplan also serves as
the Chairman of the Board of Directors of Regal Bag Corporation, a manufacturer
of women's handbags which he founded in 1947.


                                      -40-

<PAGE>



         Mr. Parker is a co-founder of the Company and has been President,
Chief Executive Officer and a director of the Company since its inception.
From 1959 to 1984, Mr. Parker worked for the F.W. Woolworth Company
("Woolworth") in various management positions, most recently as President and
Chief Executive Officer of the U.S. General Merchandise Group where he had
responsibility for more than 1,000 stores, including the entire domestic chain
of Woolworth retail stores. Mr. Parker is the husband of Patricia A. Parker
and the father of Janet Parker-Vandenberg.

         Mr. Spencer has been Executive Vice President and Chief Operating
Officer of the Company since September 1996. In February 1996, Mr. Spencer
joined Ben Franklin Crafts Inc., a distributor and retailer of arts and crafts
and other general merchandise ("Ben Franklin"), as part of its attempt to
return to financial health. In July 1996, Ben Franklin filed a petition in
bankruptcy under Chapter 11 of the United States Bankruptcy Code ("Chapter
11"). From 1993 to 1995, Mr. Spencer was a private investor while subject to
the terms of a non-competition agreement. From 1984 to 1993, Mr. Spencer
worked for McCrory Stores Corp., a retailer of general merchandise, serving in
various management capacities, including President, Chief Executive Officer
and Chief Operating Officer. In February 1992, McCrory Stores Corp. filed a
petition in bankruptcy under Chapter 11. From 1976 to 1982, Mr. Spencer worked
for Target Stores, Inc. in various management capacities, including Regional
Merchandise Manager.

         Mr. Rambo has been Executive Vice President, Strategic Development,
Merchandising and Marketing of the Company since December 1996. In 1995 and
1996, Mr. Rambo was Executive Vice President, Merchandising and Marketing of
Michaels Stores, Inc., an arts and crafts retailer. From 1992 to 1995, Mr. Rambo
served in various management capacities with Montgomery Ward & Co. and its
affiliates, first, from 1992 to 1994 as a Vice President of Montgomery Ward and
most recently as President and Chief Operating Officer of Montgomery Ward's
subsidiary Lechmere, Inc., a retailer of electronics and other home products. In
July 1997, Lechmere, Inc. filed a petition in bankruptcy under Chapter 11. From
1963 to 1992, Mr. Rambo worked for Sears, Roebuck and Co. in various management
capacities, including National Marketing Manager.

         Ms. Parker has been Executive Vice President, Merchandising of the
Company since September 1990. From 1985 to 1990, she served as a Vice President
of the Company. Ms. Parker is responsible for purchasing all floral and seasonal
merchandise and the Company's import purchasing program. Ms. Parker is the wife
of Jack Parker.

         Mr. Gordon has been Senior Vice President, Treasurer and Chief
Financial Officer of the Company since March 1996. From 1992 to 1995, Mr.
Gordon was Senior Vice President, Finance of C & J Clark America, Inc., a shoe
manufacturer, wholesaler and retailer. From 1986 to 1992, Mr. Gordon served as
Senior Vice President, Finance of SILO, Inc., an electronics retailer.

   
         Ms. Parker-Vandenberg has been Senior Vice President, Merchandising of
the Company since 1994. From 1990 to 1994, Ms. Parker-Vandenberg served as Vice
President of Administration of the Company, and from 1985 to 1990, she was the
Company's Accounting Manager. Ms. Parker-Vandenberg is the daughter of Jack and
Patricia A. Parker. Ms. Parker-Vandenberg is not related to Patricia T.
Vandenberg
    

                                      -41-
<PAGE>

         Mr. Lesser has been a director of the Company since March 1993. He is
currently Executive Vice President and Chief Operating Officer of The TJX
Companies, Inc., a New York Stock Exchange traded retail company. Mr. Lesser is
a director of Reebok International, a New York Stock Exchange traded shoe and
apparel manufacturer.

         Mr. Bauer has been a director of the Company since September 1990. Mr.
Bauer is President and Chief Executive Officer of Eastern Alloys, Inc. an
independent zinc alloyer, which he founded in 1965. Mr. Bauer is the co-founder
and current Chairman of the Board of Service Aluminum Corporation, an aluminum
trading company. Mr. Bauer has been a member of the Regional Board of Directors
of the Bank of New York since 1989.

         Mr. Drake has been a director of the Company since its founding. He
is President of Drake, Sommers, Loeb, Tarshis & Catania, P.C., a professional
corporation which renders legal services.

         Mr. DiPalma has been Senior Vice President, Real Estate of the
Company since September 1996. From 1992 to 1996, Mr. DiPalma served as Senior
Vice President, Store Operations of the Company and from 1990 to 1992 he was
Vice President, Operations of the Company.

         Mr. Robinson has been Vice President, Store Operations of the Company
since January 1993. From October 1990 to December 1992, Mr. Robinson served as a
store manager of one of the Company's superstores.

         Mr. Verseput has been Vice President, Store Operations of the Company
since 1995. From 1992 to 1995, Mr. Verseput served as Director of Sales of the
Company and from 1988 to 1992, he was a store manager of one of the Company's
superstores.

         Mr. Bellumori has been Vice President, Store Operations of the Company
since January 1997. From 1993 to 1997, Mr. Bellumori was a store manager of one
of the Company's superstores. From 1974 to 1993, Mr. Bellumori worked for
Woolworth where he served in various capacities including district manager.

         Mr. Thorpe has been Vice President, New Store Development of the
Company since January 1997. From October 1994 to 1997, Mr. Thorpe served as Vice
President, Store Operations of the Company and from September 1991 to 1994, he
was Director of Development of the Company.

   
         Ms. Vandenberg has been Vice President, Human Resources since March
1996. From September 1991 to 1996, Ms. Vandenberg served as Director of Human
Resources of the Company. Ms. Vandenberg is not related to Janet 
Parker-Vandenberg.
    

         Ms. McKeage has been Vice President, Finance of the Company since May
1992. From September 1990 to 1992, Ms. McKeage served as Treasurer of the
Company and from 1989 to 1990, she served as Controller of the Company.

         Mr. Grieco has been Vice President, Merchandise Planning/Advertising
of the Company since January 1994. From 1987 to 1993, Mr. Grieco served as
General Merchandise Manager for 

                                      -42-
<PAGE>

Carrefour USA, a retail hypermarket, and from 1979 to 1987, he served as
Divisional Merchandise Manager of Pomeroy's Department Store.

         Ms. Metzler has been Vice President, Projects and Planning of the
Company since March 1997. From 1993 to 1997, Ms. Metzler was Projects and
Planning Coordinator of the Company.

The Board of Directors and Committees

         Board Reorganization. Following completion of this offering, the
Board of Directors will be reorganized by dividing the Board into three
classes. Class A will consist of Richard J. Bauer and Richard J. Drake, whose
terms will expire at the Company's 1998 annual meeting of shareholders. Class
B will consist of Richard Lesser and Patricia A. Parker, whose terms will
expire at the 1999 annual meeting of shareholders. Class C will consist of
William Kaplan and John E. Parker, whose terms will expire at the annual
meeting of shareholders held in 2000. Beginning with the 1998 annual meeting
of shareholders, directors whose terms are expiring will be elected to serve
for three-year terms.

         Compensation Committee. The Board of Directors has established a
Compensation Committee, which provides recommendations concerning salaries and
incentive compensation for employees of the Company and administers the 1997
Plan. The current members of the Compensation Committee are Messrs. Bauer and
Lesser.

         Prior to July 1997, the Company had no separate Compensation Committee
or other Board committee performing equivalent functions, and these functions
were performed by the Company's President and Chief Executive Officer, Jack
Parker who determined his own salary with the concurrance of the Chairman of the
Board. Salary levels for the Company's executive officers have been determined
by Mr. Parker on a basis which is intended to be competitive with salary levels
at companies in peer businesses. In determining base salaries, Mr. Parker has
also taken into account individual experience and performance. The Company's
annual performance bonuses, also determined by Mr. Parker, are intended to
provide a direct cash incentive to executive officers and other key employees to
maximize the Company's profitability.

         Audit Committee. The Board of Directors has established an Audit
Committee, which reviews the results and scope of the annual audit of the
Company's financial statements, proposed changes in the Company's financial
and accounting standards and principles and the Company's policies and
procedures with respect to its internal accounting and financial controls. The
Audit Committee also makes recommendations to the Board of Directors on the
engagement of the Company's independent accountants as well as other matters
which may come before the Committee or at the direction of the Board of
Directors. The current members of the Audit Committee are Messrs. Drake and
Lesser.

                                      -43-
<PAGE>

Director Compensation

         Except for Mr. Kaplan, the Chairman of the Board, who receives annual
director's compensation of $150,000 in recognition of his efforts in the
development of marketing programs and his assistance in obtaining long-term debt
financing for the Company, directors who are not officers, employees or
consultants of the Company receive $400 cash compensation for each Board of
Directors meeting and $400 for each committee meeting (except for committee
meetings held in conjunction with regular board meetings) at which they are
present, not to exceed $800 per director in any calendar year with respect to
committee meetings. In addition, all directors are reimbursed for their
reasonable expenses in connection with the performance of their duties.

         Messrs. Bauer and Drake, directors of the Company, have each been
granted an option to acquire 10,000 shares of Common Stock under the 1997
Plan. In 1995, Mr. Lesser, a director of the Company, was granted the
Director's Option which is exercisable for 64,500 shares of Common Stock at an
exercise price of $4.66 per share. The Director's Option expires on February
28, 2005.

                                      -44-
<PAGE>

Executive Compensation

         The following table sets forth the compensation earned by the
Company's Chief Executive Officer and each of the other five most highly
compensated officers of the Company (collectively, the "Named Executive
Officers") for services rendered in all capacities to the Company during 1996:

<TABLE>
<CAPTION>
                                                                     Annual Compensation
                                                             -----------------------------------
                         Name and                                                                     All Other
                     Principal Position                          Salary             Bonus           Compensation
- -----------------------------------------------------------  ----------------   ----------------  -------------------
<S>                                                          <C>                <C>               <C>
   
Jack  Parker...............................................     $200,000                 --         $ 19,682 (1)
  President, Chief Executive Officer
Robert M. Spencer (2)......................................      100,000                 --               --
  Executive Vice President, Chief Operating Officer
Patricia A. Parker.........................................      200,000                 --           19,682 (1)
  Executive Vice President, Merchandising
Leslie H. Gordon (3).......................................      138,542            $13,452               --
  Senior Vice President, Treasurer and
  Chief Financial Officer
Janet Parker-Vandenberg....................................      124,600              6,000               --
  Senior Vice President, Merchandising
William Kaplan ............................................      150,000                 --               --
  Chairman of the Board(4)              
</TABLE>
- ---------------
    

(1) Reflects one-half of the value of the benefit to Jack Parker and Patricia
    A. Parker of the premium paid by the Company for a split-dollar
    second-to-die life insurance policy.

(2) Mr. Spencer joined the Company on September 2, 1996, and his base
    compensation for 1997 is $300,000. 
(3) Mr. Gordon joined the Company on  March 18, 1996, and his base compensation
    for 1997 is $192,000.

   
(4) Mr. Kaplan received his compensation in his capacity as Chairman of the    
    Board in recognition of his efforts in the development of marketing 
    programs and his assistance in obtaining long-term debt financing for the 
    Company.
    

Stock Option Plan

         In July 1997, the Company adopted, and the shareholders approved, the
1997 Plan. The purpose of the 1997 Plan is to attract and retain key
employees, directors, and certain consultants and to provide additional
incentive to them by encouraging them to invest in the Common Stock and
acquire an increased personal interest in the Company's business. Options
exercisable for an aggregate of 1,000,000 shares of Common Stock may be
granted under the 1997 Plan. Options to purchase an aggregate of 444,500
shares of Common Stock have been granted under the 1997 Plan at an exercise
price of $9.00 per share, including options to purchase 35,000 shares of
Common Stock granted to each of Messrs. Spencer, Rambo and Gordon and options
to purchase 20,000 shares of Common Stock granted to Ms. Parker-Vandenberg.

         The 1997 Plan is administered by the Board of Directors. The Board of
Directors may delegate its authority to administer the 1997 Plan to a committee
of the Board of Directors. The Board of Directors will interpret the provisions
of the 1997 Plan, select the optionees and will determine the nature of the
option granted, the number of shares subject to each option, the option vesting
schedule and other terms and conditions of each option.

                                      -45-
<PAGE>

         The Board of Directors may amend or supplement the 1997 Plan and
outstanding options. Payment of the exercise price for options granted under the
1997 Plan may be made in cash, shares of Common Stock or by delivery of an
interest bearing recourse note or a combination of cash, Common Stock and/or
recourse note. All options granted under the 1997 Plan are exercisable in
accordance with a vesting schedule which is set at the time of the issuance of
the option and, except as indicated below, incentive stock options may not be
exercised more than ten years from the date of grant.

         Options granted under the 1997 Plan may be incentive stock options
intended to qualify under Section 422 of the Internal Revenue Code of 1986, as
amended (the "Code"), or options not intended to qualify. The 1997 Plan
requires the exercise price of incentive stock options to be at least equal to
the fair market value of the Common Stock on the date of the grant. In the
case of incentive stock options granted to a shareholder owning, directly or
indirectly, in excess of 10% of the Common Stock, the incentive stock option
exercise price must be at least equal to 110% of the fair market value of the
Common Stock on the date of grant and such incentive stock option may not be
exercised more than five years from the date of grant.

         All unexercised incentive stock options terminate no later than three
months following the date on which an optionee's employment by, or
relationship with, the Company or any parent or subsidiary of the Company,
terminates other than by reason of "for cause" (as defined in the 1997 Plan),
disability or death (but not later than the expiration date) whether or not
such termination is voluntary. Any option held by an employee who dies or who
ceases to be employed because of disability must be exercised by the employee
or his representative within one year after the employee dies or ceases to be
an employee (but not later than the scheduled termination date). Options are
not transferable except to the decedent's estate in the event of death. No
additional incentive stock options may be granted under the Plan after July
2007.

Severance Arrangement

         The Company has agreed to pay Leslie H. Gordon a lump sum equal to
one year of his then current salary if Mr. Gordon's employment is terminated
without cause.



                                      -46-

<PAGE>



                              CERTAIN TRANSACTIONS

         Richard J. Drake, a director of the Company, is a member of a law
firm which the Company has retained during 1996 and which the Company intends
to retain during 1997.

         In 1996, the Company reimbursed Regal Bag Corporation ("Regal")
$164,000 for Regal's cost and expense in providing clerical and mailing
services to the Company related to the Company's Teacher's Program, "Crafty
Kid's Club" and "Teen Club." William Kaplan, a director of the Company, is an
executive officer and principal shareholder of Regal. The Company intends to
continue to utilize the clerical and mailing services of Regal after
completion of this offering.

         Since December 1990, the Company has periodically borrowed funds from
Messrs. Kaplan and Parker contemporaneously with distributions of certain
earnings and has used the funds borrowed for working capital. Messrs. Kaplan and
Parker have agreed not to demand payment of the loans on or before June 30,
1998, except upon the date of the Company's completion of an initial public
offering or consummation of a refinancing on a long-term basis. These loans are 
not collateralized and are non-interest bearing. As of June 30, 1997, the 
Company was indebted to each of Messrs. Kaplan and Parker in the aggregate 
principal amount of $7,400,000. This indebtedness will be repaid with a portion 
of the proceeds from this offering. See "Use of Proceeds."

         It is the Company's policy that all material transactions between the
Company and its officers, directors and other affiliates must be approved by a
majority of the disinterested members of the Company's Board of Directors and
be on terms no less favorable to the Company than could be obtained from
unaffiliated third parties.

                                      -47-

<PAGE>



                             PRINCIPAL SHAREHOLDERS

         The following table sets forth information as of immediately prior to
and immediately after completion of this offering relating to beneficial
ownership of the Company's Common Stock by the current shareholders of the
Company, each of the directors, each of the executive officers and all
directors and executive officers as a group.
<TABLE>
<CAPTION>
                                                  Shares Beneficially Owned(1)       Shares Beneficially Owned(1)
                                                        Prior to Offering                   After Offering
                                                ---------------------------------  --------------------------------
              Name and Address                        Number           Percent          Number           Percent
- --------------------------------------------    ------------------  -------------  -----------------  -------------
<S>                                             <C>                 <C>            <C>                <C>
William Kaplan (2) .........................        2,150,000               50.0%      2,150,000              30.7%
Jack Parker (2).............................        2,150,000               50.0%      2,150,000              30.7%
Robert M. Spencer...........................               --                 --              --                --
Rex A. Rambo................................               --                 --              --                --
Patricia A. Parker (2)......................        2,150,000 (3)           50.0%      2,150,000 (3)          30.7%  
Leslie H. Gordon............................               --                 --              --                --
Janet Parker-Vandenberg.....................               --                 --              --                --
Richard Lesser..............................           64,500 (4)            1.5%         64,500 (4)              *
Richard J. Bauer............................               --                 --              --                --
Richard J. Drake............................               --                 --              --                --
All executive officers and directors as a group
(10 persons)................................        4,364,500                100%      4,364,500              61.8%
</TABLE>
- ----------
*  Denotes less than 1%.

(1) Beneficial ownership is determined in accordance with the rules of the
Securities and Exchange Commission (the "SEC") and includes voting or
investment power with respect to the Common Stock. Shares of Common Stock
issuable upon the exercise of securities currently exercisable or exercisable
within 60 days of the date hereof are deemed outstanding for computing the
share ownership and percentage ownership of the person holding such
securities, but are not deemed outstanding for computing the percentage of any
other person. The persons named in the table above have sole voting and
investment power with respect to all shares of Common Stock shown as
beneficially owned by them.

(2) The address of each of Messrs. Kaplan and Parker and Ms. Parker is 500
University Court, Blackwood, New Jersey 08012.

(3) In accordance with the SEC's rules Ms. Parker is deemed to be the
beneficial owner of the shares owned of record by her husband, Jack Parker.
Ms. Parker disclaims beneficial ownership of these shares.

(4) Represents 64,500 shares of Common Stock which may be acquired upon the
exercise of currently exercisable options.




                                      -48-

<PAGE>



                          DESCRIPTION OF CAPITAL STOCK

         The Company is authorized to issue 20,000,000 shares of Common Stock,
no par value, and 5,000,000 shares of Preferred Stock, no par value, issuable
in series, the relative rights, limitations and preferences of which may be
designated by the Board of Directors ("Preferred Stock"). As of the date of
this Prospectus, 4,300,000 shares of Common Stock were issued and outstanding
and held of record by two shareholders and no shares of Preferred Stock were
outstanding.

Common Stock

         The holders of Common Stock are entitled to one vote per share on all
matters to be voted upon by shareholders. Subject to preferences that may be
applicable to any then outstanding Preferred Stock, the holders of Common
Stock are entitled, among other things, (i) to share ratably in dividends if,
when and as declared by the Board of Directors out of funds legally available
therefor; and (ii) in the event of liquidation, dissolution or winding-up of
the Company to share ratably in the distribution of assets legally available
therefor, after payment of debts and expenses. The holders of Common Stock do
not have cumulative voting rights in the election of directors and have no
preemptive rights to subscribe for additional shares of capital stock of the
Company. All currently outstanding shares of the Common Stock are, and the
shares offered hereby, when sold in the manner contemplated by this Prospectus
will be, fully paid and nonassessable. The rights, preferences and privileges
of holders of Common Stock are subject to the terms of any series of Preferred
Stock which the Company may issue in the future.

Preferred Stock

         The Preferred Stock may be issued from time to time by the Board of
Directors as shares of one or more classes or series. Subject to the
provisions of the Company's Articles and limitations prescribed by law, the
Board of Directors is expressly authorized to adopt resolutions to issue the
shares, to fix the number of shares, to change the number of shares
constituting any series, and to provide for or change the voting powers,
designations, preferences and relative, participating, optional or other
special rights, qualifications, limitations or restrictions thereof, including
dividend rights (including whether dividends are cumulative), dividend rates,
terms of redemption (including sinking fund provisions), redemption prices,
conversion rights and liquidation preferences of the shares constituting any
class or series of the Preferred Stock, in each case without any further
action or vote by the shareholders. The Company has no current plans to issue
any shares of Preferred Stock.

         One of the effects of undesignated Preferred Stock may be to enable
the Board of Directors to render more difficult or to discourage an attempt to
obtain control of the Company by means of a tender offer, proxy contest,
merger or otherwise, and thereby to protect the continuity of the Company's
management. The issuance of shares of the Preferred Stock pursuant to the
Board of Directors' authority described above may adversely affect the rights
of the holders of Common Stock. For example, Preferred Stock issued by the
Company may rank prior to the Common Stock as to dividend rights, liquidation
preference or both, may have full or limited voting rights and may 

                                      -49-
<PAGE>


be convertible into shares of Common Stock. Accordingly, the issuance of shares
of Preferred Stock may discourage bids for the Common Stock or may adversely
affect the market price of the Common Stock.

Anti-Takeover Provisions

         The Company's Articles and Bylaws contain several provisions intended
to limit the possibility of, or make more difficult, a takeover of the
Company. In addition to providing for a classified Board of Directors and the
issuance of Preferred Stock having terms established by the Board of Directors
without shareholder approval, the Articles provide that: (i) at least 80% of
the votes entitled to be cast by shareholders is required to approve
amendments to the Bylaws, unless at least a majority of the incumbent
directors on the Board of Directors has voted in favor of the amendment, in
which case only a majority of the votes cast by shareholders is required to
approve the amendment, (ii) directors can be removed only for cause and only
by a vote of at least 80% of the votes entitled to be cast by shareholders,
and (iii) the shareholders of the Company are not entitled to call special
meetings of the shareholders. In addition, the Articles provide that actions
by shareholders without a meeting must receive the unanimous written consent
of all shareholders. The Articles also permit the Board of Directors to
oppose, in its sole discretion, a tender offer or other offer for the
Company's securities and to take into consideration all pertinent issues.
Should the Board of Directors determine to reject such an offer, it may take
any lawful action to accomplish its purpose, including, among other things,
advising shareholders not to accept the offer and commencing litigation
against the offeror. The Company's Bylaws establish procedures for the
nomination of directors by shareholders and the proposal by shareholders of
matters to be considered at meetings of the shareholders, including the
submission of certain information within the times prescribed in the Bylaws.

         In addition, under the Pennsylvania Business Corporation Law of 1988,
as amended (the "BCL"), subject to certain exceptions, a business combination
between a Pennsylvania corporation and a person owning 20% or more of such
corporation's voting stock (an "interested person") may be accomplished only
if: (i) the business combination is approved by the corporation's directors
prior to the date on which such person acquired 20% or more of such stock, or
if the board approved such person's acquisition of 20% or more of such stock,
prior to such acquisition; (ii) the interested person owns shares entitled to
cast at least 80% of the votes all shareholders would be entitled to cast in
the election of directors, the business combination is approved by the vote of
shareholders entitled to cast a majority of votes that all shareholders would
be entitled to cast in an election of directors (excluding shares held by the
interested person), which vote may occur no earlier than three months after
the interested person acquired its 80% ownership, and the consideration
received by shareholders in the business combination satisfies certain minimum
conditions; (iii) the business combination is approved by the affirmative vote
of all outstanding shares of common stock; or (iv) the business combination is
approved by the vote of shareholders entitled to cast a majority of the votes
that all shareholders would be entitled to cast in the election of directors
(excluding shares held by the interested person), which vote may occur no
earlier than five years after the interested person became an interested
person. A corporation may exempt itself from this provision by an amendment to
its articles of incorporation that requires shareholder approval. The Articles
do not 

                                      -50-
<PAGE>

provide an exemption from this provision. Pennsylvania has also adopted
other anti-takeover legislation from which the Company has elected to exempt
itself in the Articles.

         The BCL also provides that the directors of a corporation, in making
decisions concerning takeovers or any other matters, may consider, to the
extent that they deem appropriate, among other things, (i) the effects of any
proposed transaction upon any or all groups affected by such action,
including, among others, shareholders, employees, suppliers, customers and
creditors, (ii) the short-term and long-term interests of the corporation and
(iii) the resources, intent and conduct of the person seeking control.

         The existence of the foregoing provisions of the Articles, Bylaws and
BCL may discourage other persons or companies from making a tender offer for,
or seeking to acquire substantial amounts of the Company's Common Stock.

Limitations on Directors' Liabilities and Indemnification

         As permitted by the BCL, the Company's Bylaws provide that a director
shall not be personally liable in such capacity for monetary damages for any
action taken, or any failure to take any action, unless the director breaches
or fails to perform the duties of his or her office under the BCL and the
breach or failure to perform constitutes self-dealing, willful misconduct or
recklessness. These provisions of the Bylaws, however, do not apply to the
responsibility or liability of a director pursuant to any criminal statute, or
to the liability of a director for the payment of taxes pursuant to local,
Pennsylvania or federal law. These provisions offer persons who serve on the
Board of Directors of the Company protection against awards of monetary
damages for negligence in the performance of their duties.

         The Bylaws also provide that every person who is or was a director or
executive officer of the Company, or of any corporation which he served as
such at the request of the Company, shall be indemnified by the Company to the
fullest extent permitted by law against all expenses and liabilities
reasonably incurred by or imposed upon him, in connection with any proceeding
to which he may be made, or threatened to be made, a party, or in which he may
become involved by reason of his being or having been a director or executive
officer of the Company, or of such other corporation, whether or not he is a
director or executive officer of the Company or such other corporation at the
time the expenses or liabilities are incurred. No indemnification shall be
provided, however, with respect to: liabilities arising under Section 16(b) of
the Securities Exchange Act of 1934, as amended, if a final unappealable
judgment or award establishes that such officer or director engaged in
self-dealing, willful misconduct or recklessness, for expenses or liabilities
which have been paid directly to, or for the benefit of, such person by an
insurance carrier or for amounts paid in settlement of actions without the
written consent of the Board of Directors. Obligations that the Company may
have pursuant to the Bylaws to provide indemnification to its directors and
executive officers for liabilities arising under the Securities Act of 1933
may not be enforceable.


                                      -51-
<PAGE>

Transfer Agent and Registrar

         The transfer agent and registrar for the Common Stock is StockTrans,
Inc., Ardmore, Pennsylvania.

                                      -52-

<PAGE>



                         SHARES ELIGIBLE FOR FUTURE SALE

         Upon completion of the offering, the Company will have 7,000,000
shares of Common Stock outstanding. All shares of Common Stock being sold
hereby will be freely tradable without restriction or further registration
under the Securities Act, except for shares purchased by "affiliates" of the
Company which will be subject to the resale and volume limitations of Rule 144
under the Securities Act ("Rule 144"). All remaining shares were issued and
sold by the Company in private transactions and are "restricted" stock within
the meaning of Rule 144. Consequently, such shares may not be resold unless
they are registered under the Securities Act or are sold pursuant to an
applicable exemption from registration, such as Rule 144 or Rule 144A under
the Securities Act ("Rule 144A"). The Company and all its existing
shareholders who will beneficially own 4,300,000 shares of Common Stock
immediately following this offering have agreed not to offer, sell or
otherwise dispose of any shares of Common Stock for a period of 180 days after
the date of this Prospectus without the prior written consent of BT Alex.
Brown Incorporated.

         In general, under Rule 144 as currently in effect, a shareholder (or
shareholders whose shares are aggregated) who has beneficially owned
"restricted" shares (as defined under Rule 144) for at least one year, and any
affiliate who owns shares that are not "restricted" shares, is entitled to
sell, within any three-month period, a number of shares that does not exceed
the greater of (i) one percent (70,000) of the then outstanding shares of
Common Stock or (ii) the average weekly trading volume of the Common Stock
reported through the Nasdaq Stock Market during the four calendar weeks
preceding the date on which notice of the sale is filed with the SEC. Sales
under Rule 144 are subject to certain manner of sale provisions, notice
requirements and the availability of current public information about the
Company. In addition, a shareholder who is not deemed an affiliate of the
Company at any time during the 90 days preceding a sale and who has
beneficially owned his shares for at least two years, is entitled to sell such
shares under Rule 144(k) without regard to volume limitations, manner of sale
provisions, notice requirements or the availability of current public
information concerning the Company. Rule 144A under the Securities Act permits
the immediate sale by the current holders of "restricted " shares of all or a
portion of their shares to certain qualified institutional buyers, as defined
in Rule 144A.

         The Company has granted options to purchase an aggregate of 509,000
shares of Common Stock to certain directors, officers and key employees
pursuant to the 1997 Plan and the Director's Option. The Company intends to
file a Registration Statement on Form S-8 under the Securities Act to register
the shares of Common Stock reserved for issuance under the 1997 Plan. After
the effective date of such Registration Statement, shares of Common Stock
issued under the 1997 Plan, subject to the terms of the 1997 Plan and any
agreements entered into pursuant to the terms of the 1997 Plan, will be
available for sale in the open market by holders who are not affiliates of the
Company.

         Prior to this offering, there has been no public market for the
Common Stock and there can be no assurances with respect to the effect, if
any, that public sales of shares or the availability of shares will have on
the market price of the Common Stock prevailing from time to time. Sales of
substantial amounts of Common Stock in the public market following this
offering, or the perception that such sales may occur, could adversely affect
the market price of the Common Stock.

                                      -53-

<PAGE>



                                  UNDERWRITING

         Subject to the terms and conditions of the Underwriting Agreement,
the underwriters named below (the "Underwriters"), through their
representatives, BT Alex. Brown Incorporated and Janney Montgomery Scott Inc.
(the "Representatives"), have severally agreed to purchase from the Company
the following respective numbers of shares of Common Stock at the initial
public offering price less the underwriting discounts and commissions set
forth on the cover page of this Prospectus:

         Underwriters                                      Number of Shares
         ------------                                      ----------------
        BT Alex. Brown Incorporated..................
        Janney Montgomery Scott Inc. ................













                                                            -----------
          Total ......................................        2,700,000
                                                            ===========

         The Underwriting Agreement provides that the obligations of the
Underwriters are subject to certain conditions precedent and that the
Underwriters will purchase all shares of the Common Stock offered hereby if
any of such shares are purchased.

         The Company has been advised by the Representatives of the
Underwriters that the Underwriters propose to offer the shares of Common Stock
to the public at the initial public offering price set forth on the cover page
of this Prospectus and to certain dealers at such price less a concession not
in excess of $     per share. The Underwriters may allow, and such dealers may
reallow, a concession not in excess of $     per share to certain other dealers.
After the commencement of this offering, the offering price and other selling
terms may be changed by the Representatives of the Underwriters.

The Company has granted to the Underwriters an option, exercisable not later
than 30 days after the date of this Prospectus, to purchase up to 405,000
additional shares of Common Stock at the initial public offering price less the
underwriting discounts and commissions set forth on the 


                                      -54-
<PAGE>

cover page of this Prospectus. To the extent that the Underwriters exercise such
option, each of the Underwriters will have a firm commitment to purchase
approximately the same percentage thereof that the number of shares of Common
Stock to be purchased by it shown in the above table bears to 2,700,000 and the
Company will be obligated, pursuant to the option, to sell such shares to the
Underwriters. The Underwriters may exercise such option only to cover
over-allotments made in connection with the sale of Common Stock offered hereby.
If purchased, the Underwriters will offer such additional shares on the same
terms as those on which the 2,700,000 shares are being offered.

         To facilitate the offering of the Common Stock, the Underwriters may
engage in transactions that stabilize, maintain or otherwise affect the price
of the Common Stock. Specifically, the Underwriters may over-allot shares of
Common Stock in connection with the offering, thereby creating a short
position in the Underwriters' syndicate account. In addition, to cover such
over-allotments or to stabilize the market price of the Common Stock, the
Underwriters may bid for, and purchase, shares of Common Stock in the open
market. Any of these activities may maintain the market price of the Common
Stock at a level above that which might otherwise prevail in the open market.
The Underwriters are not required to engage in these activities, and, if
commenced, any such activities may be discontinued at any time. The
Representatives on behalf of the Underwriters also may reclaim selling
concessions allowed to an underwriter or dealer, if the syndicate repurchases
shares distributed by that Underwriter or dealer.

         The Company has agreed to indemnify the Underwriters against certain
liabilities, including liabilities under the Securities Act.

         The Company has agreed that it will not sell or offer any shares of
Common Stock or options, rights or warrants to acquire any Common Stock for a
period of 180 days after the date of this Prospectus, except for shares issued
(i) in connection with acquisitions or (ii) pursuant to the exercise of
options granted under the 1997 Plan, without the prior written consent of BT
Alex. Brown Incorporated. Further, the Company and all of its existing
shareholders, who beneficially own 4,300,000 shares of Common Stock in the
aggregate have agreed not to sell, contract to sell or otherwise dispose of
any shares of Common Stock for a period of 180 days after the date of this
Prospectus without the prior written consent of BT Alex. Brown Incorporated.
See "Shares Eligible for Future Sale."

         The Representatives have advised the Company that the Underwriters do
not intend to confirm sales to any account over which they exercise
discretionary authority.

         Prior to this offering, there has been no public market for the
Common Stock. Consequently, the initial public offering price for the Common
Stock has been determined by negotiation between the Company and the
Representatives. Among the factors considered in such negotiations were
prevailing market conditions, the results of operations of the Company in
recent periods, the market capitalizations and stages of development of other
companies that the Company and the Representatives believe to be comparable to
the Company, estimates of the business potential of the Company, the present
state of the Company's development and other factors deemed relevant.


                                      -55-

<PAGE>



                                  LEGAL MATTERS

         An opinion will be delivered by Blank Rome Comisky & McCauley,
Philadelphia, Pennsylvania to the effect that the shares of Common Stock being
offered hereby will, when issued as contemplated in this Prospectus, be
validly issued, fully paid and non-assessable. Certain legal matters related
to this offering will be passed upon for the Underwriters by Piper & Marbury
L.L.P., Baltimore, Maryland.

                                     EXPERTS

         The financial statements as of December 31, 1996 and 1995, and for
each of the years in the three-year period ended December 31, 1996, included
in this Prospectus have been so included in reliance upon the report of Price
Waterhouse LLP, independent accountants, given on the authority of said firm
as experts in accounting and auditing.

                             ADDITIONAL INFORMATION

         A Registration Statement on Form S-1 under the Securities Act
relating to the Common Stock offered hereby has been filed by the Company with
the SEC in Washington, D.C. This Prospectus does not contain all of the
information set forth in the Registration Statement and the exhibits and
schedules thereto, certain portions having been omitted from this Prospectus
in accordance with the rules and regulations of the Commission. Statements
contained in this Prospectus concerning the contents of any contract or any
other document referred to are not necessarily complete; reference is made in
each instance to the copy of such contract or document filed as an exhibit to
the Registration Statement, each such statement being qualified in all
respects by such reference. For further information with respect to the
Company and the Common Stock offered hereby, reference is made to such
Registration Statement, exhibits thereto and the financial statements, notes
and schedules filed as a part thereof. The Registration Statement may be
inspected and copied at the public reference facilities maintained by the
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549, and at the
Commission's regional offices located in New York at Seven World Trade Center,
New York, N.Y. 10048 and in Chicago at Citicorp Center, Suite 1400, 500 West
Madison Street, Chicago, Illinois 60661. Copies of such materials, including
the Registration Statement, can be obtained from the Public Reference Section
of the Commission, 450 Fifth Street, N.W., Washington, D.C. 20549 at
prescribed rates. The Commission also maintains a World Wide Web site that
contains reports, proxy and information statements, and other information
regarding registrants that file electronically with the Commission. The site
and this Registration Statement may be accessed at http://www.sec.gov. Copies
of the Registration Statement may also be inspected at the offices of Nasdaq
Operations, 1735 K Street, N.W., Washington, D.C. 20006.

                                      -56-

<PAGE>


                         A.C. MOORE ARTS & CRAFTS, INC.

                          INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>

                                                                                                         Page
                                                                                                         ----


<S>                                                                                                        <C>
   Report of Independent Accountants.....................................................................F-2

   Balance Sheet at December 31, 1995 and 1996, at June 30, 1997 (unaudited)
     and Pro Forma at June 30, 1997 (unaudited)..........................................................F-3

   Statement of Income for each of the three years in the period ended 
     December 31, 1996 and for the six months ended June 30, 1996 and
     1997 (unaudited)....................................................................................F-4

   Statement of Changes in Shareholders' Equity for each of the three years in
     the period ended December 31, 1996 and the six months ended
     June 30, 1997 (unaudited)...........................................................................F-5

   Statement of Cash Flows for each of the three years in the period ended
     December 31, 1996 and for the six months ended June 30, 1996
     and 1997 (unaudited)................................................................................F-6

   Notes to Financial Statements.........................................................................F-7

</TABLE>


                                       F-1

<PAGE>

                        Report of Independent Accountants


To the Board of Directors and Shareholders of
A.C. Moore Arts & Crafts, Inc.

     In our opinion, the accompanying balance sheet and the related statements
of income, changes in shareholders' equity and of cash flows present fairly, in
all material respects, the financial position of A.C. Moore Arts & Crafts, Inc.
at December 31, 1995 and 1996 and the results of its operations and its cash
flows for each of the three years in the period ended December 31, 1996, in
conformity with generally accepted accounting principles. 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 of these statements in accordance with
generally accepted auditing standards which 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,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for the opinion expressed
above.



PRICE WATERHOUSE LLP

Philadelphia, Pennsylvania
February 28, 1997, except for
Note 11 which is as of
July 18, 1997


                                       F-2

<PAGE>



                         A.C. MOORE ARTS & CRAFTS, INC.

                                  BALANCE SHEET
                    (dollars in thousands, except share data)
<TABLE>
<CAPTION>


                                                               December 31,                June 30, 1997
                                                           -------------------         ------------------------
                                                           1995           1996          Actual        Pro Forma
                                                           ----           ----          ------        ---------
                                                                                                       (Note 3)
                                                                                      (unaudited)    (unaudited)
<S>                                                       <C>            <C>            <C>            <C>            
Assets
Current assets:
   Cash and cash equivalents .....................        $ 5,875        $ 6,431        $   917        $   917
   Accounts receivable ...........................            174            162            221            221
   Inventories ...................................         23,659         25,255         30,550         30,550
   Prepaid expenses and other
      current assets .............................            392            361            569            569
                                                          -------        -------        -------        -------
                                                           30,100         32,209         32,257         32,257
Property and equipment, net ......................          4,008          5,114          6,234          6,234
Other assets, net ................................            463            476            480            480
                                                          -------        -------        -------        -------
                                                          $34,571        $37,799        $38,971        $38,971
                                                          =======        =======        =======        =======
Liabilities and Shareholders' Equity
Current liabilities:
   Borrowings under line of credit ...............        $  --          $  --          $ 4,875        $ 4,875
   Current portion of long-term debt .............            776          1,857          1,857          1,857
   Trade accounts payable ........................          5,899          6,226          7,257          7,257
   Accrued payroll ...............................          1,632          1,795          1,054          1,054
   Accrued income, payroll and
      sales taxes ................................            830          1,022            660            660
   Accrued expenses ..............................            739            712            770            820
                                                          -------        -------        -------        -------
                                                            9,876         11,612         16,473         16,523
                                                          -------        -------        -------        -------
Long-term liabilities:
   Long-term debt ................................          8,510          6,653          5,725          5,725
   Loans from shareholders - subordinated ........          7,595         11,095         14,800         14,800
   Deferred tax liability ........................           --             --             --              659
   Other long-term liabilities ...................            834            947          1,064          1,064
                                                          -------        -------        -------        -------
                                                           16,939         18,695         21,589         22,248
                                                          -------        -------        -------        -------
                                                           26,815         30,307         38,062         38,771
                                                          -------        -------        -------        -------
Commitments and Contingencies (Note 10)
Shareholders' equity:
   Preferred stock, no par value, 5,000,000
      shares authorized, none issued .............           --             --             --             --
   Common stock, no par value, 20,000,000
      shares authorized, 4,300,000 shares
      outstanding at December 31, 1995
      and 1996 and June 30, 1997 .................            200            200            200            200
   Retained earnings .............................          7,556          7,292            709           --
                                                          -------        -------        -------        -------
                                                            7,756          7,492            909            200
                                                          -------        -------        -------        -------
                                                          $34,571        $37,799        $38,971        $38,971
                                                          =======        =======        =======        =======
</TABLE>


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

                                       F-3


<PAGE>



                         A.C. MOORE ARTS & CRAFTS, INC.

                               STATEMENT OF INCOME
                    (dollars in thousands, except share data)

<TABLE>
<CAPTION>


                                                                                Six Months Ended
                                               Year Ended December 31,             June 30,
                                        -------------------------------    ------------------------
                                        1994        1995         1996          1996       1997
                                        ----        ----         ----          ----       ----
                                                                                 (unaudited)

<S>                                 <C>          <C>          <C>          <C>          <C>      
Net sales .......................   $  86,376    $ 100,106    $ 109,319    $  44,979    $  53,657
Cost of sales (including buying
     and distribution costs) ....      54,690       63,344       69,195       28,738       33,961
                                    ---------    ---------    ---------    ---------    ---------
Gross margin ....................      31,686       36,762       40,124       16,241       19,696
Operating expenses:
   Store operating ..............      22,430       25,688       27,476       12,891       15,185
   General and administrative ...       3,472        3,826        5,565        2,742        3,369
   Pre-opening expense ..........         575         --            140          140          709
                                    ---------    ---------    ---------    ---------    ---------
Income from operations ..........       5,209        7,248        6,943          468          433
   Interest expense .............         639          841          700          357          330
   Interest (income) ............         (47)         (81)        (143)         (96)         (50)
                                    ---------    ---------    ---------    ---------    ---------
Income before income taxes ......       4,617        6,488        6,386          207          153
   State income tax expense .....          37           79           80           17            7
                                    ---------    ---------    ---------    ---------    ---------
Net income ......................   $   4,580    $   6,409    $   6,306    $     190    $     146
                                    =========    =========    =========    =========    =========

   
Pro forma and supplemental income
 data (unaudited) (Note 3):
Income before income taxes, as
   reported .....................   $   4,617    $   6,488    $   6,386    $     207    $     153
   Pro forma income tax provision       1,922        2,648        2,569           83           61
                                    ---------    ---------    ---------    ---------    ---------
Pro forma net income ............   $   2,695    $   3,840    $   3,817    $     124    $      92
                                    =========    =========    =========    =========    =========
Pro forma net income per share ..                             $    0.84                 $    0.02
                                                              =========                 =========
Pro forma weighted average shares
   outstanding.......................                         4,532,582                 4,532,582

Supplemental pro forma
     net income per share............                         $    0.68                 $    0.04
                                                              =========                 =========

Supplemental pro forma
     weighted average shares
     outstanding.....................                         6,187,078                 6,485,292
    

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



                                       F-4

<PAGE>



                         A.C. MOORE ARTS & CRAFTS, INC.

                  STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
                             (dollars in thousands)
<TABLE>
<CAPTION>

                                                   Common             Retained
                                                    Stock             Earnings             Total
                                                   ------             --------             -----
<S>                                              <C>               <C>                 <C>           
Balance, December 31, 1993....................   $      200        $          (841)    $        (641)
Net income....................................           --                  4,580             4,580
Distributions to shareholders.................           --                    (24)              (24)
                                                 ----------        ----------------    --------------

Balance, December 31, 1994....................          200                  3,715             3,915
Net income....................................           --                  6,409             6,409
Distributions to shareholders.................           --                 (2,568)           (2,568)
                                                 ----------        ----------------    --------------

Balance, December 31, 1995....................          200                  7,556             7,756
Net income....................................           --                  6,306             6,306
Distributions to shareholders.................           --                 (6,570)           (6,570)
                                                 ----------        ----------------    --------------

Balance, December 31, 1996....................          200                  7,292             7,492
Unaudited:
Net income....................................           --                    146               146
Distributions to shareholders.................           --                 (6,729)           (6,729)
                                                 ----------        ----------------    --------------

Balance, June 30, 1997 (unaudited)............   $      200        $           709     $         909
                                                 ==========        ===============     =============
</TABLE>

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


                                       F-5

<PAGE>



                         A.C. MOORE ARTS & CRAFTS, INC.

                             STATEMENT OF CASH FLOWS
                             (dollars in thousands)

<TABLE>
<CAPTION>
                                                                                                     Six Months Ended
                                                          Year Ended December 31,                        June 30,
                                                  --------------------------------------           --------------------
                                                  1994             1995             1996           1996            1997
                                                  ----             ----             ----           ----            ----
                                                                                                       (unaudited)

<S>                                             <C>              <C>              <C>              <C>             <C> 
Cash flows from operating activities:
Net income    ........................          $4,580           $6,409           $6,306           $190            $146
   Adjustments to reconcile net income
      to net cash provided by (used in)
      operating activities:
         Depreciation and amortization. .          778              975            1,145            545             670
         Changes in assets and liabilities:
           Accounts receivable. . . . . .           (2)             (94)              12             65             (59)
           Inventories................          (4,759)          (3,028)          (1,596)            (1)         (5,295)
           Prepaid expenses and other
              current assets..........             165              (41)              31             41            (208)
           Accounts payable and
              accrued expenses........            (355)            (133)             656         (2,018)            (14)
           Other assets...............             (75)             (56)             (13)             3              (4)
           Other long-term liabilities             214              158              112             51             116
                                              --------         --------         --------      ---------        --------
Net cash provided by (used in)
      operating activities............             546            4,190            6,653         (1,124)         (4,648)
                                              --------         --------         --------        --------        --------
Cash flows (used in) investing activities:
   Capital expenditures...............          (1,678)            (853)          (2,251)          (894)         (1,789)
                                               --------        ---------         --------       --------        --------
Cash flows from financing activities:
   Proceeds from line of credit.......              --               --               --             --           4,875
   Proceeds from shareholders' loans..              --               --            3,500          3,500           3,705
   Proceeds from long-term debt.......          12,922            3,380               --             --              --
   Repayment of long-term debt........          (9,306)          (3,397)            (776)            (2)           (928)
   Distributions to shareholders......             (24)          (2,568)          (6,570)        (6,442)         (6,729)
                                             ----------          -------          -------        -------         -------
Net cash provided by (used in)
   financing activities...............           3,592           (2,585)          (3,846)        (2,944)            923
                                              --------           -------          -------        -------       --------

Net increase (decrease) in cash.......           2,460              752              556         (4,962)         (5,514)
Cash and cash equivalents
   at beginning of year...............           2,663            5,123            5,875          5,875           6,431
                                              --------          -------         --------        -------         -------
Cash and cash equivalents
   at end of year.....................         $ 5,123          $ 5,875          $ 6,431        $   913         $   917
                                               =======          =======          =======        =======         =======
Cash paid during the year for:
   Interest ..........................         $   639          $   838          $   709        $   357         $   330
                                               =======          =======          =======        =======         =======
   Income taxes.......................         $    30          $    41          $    82        $    79         $    30
                                               =======          =======          =======        =======         =======

</TABLE>



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


                                       F-6

<PAGE>


                         A.C. MOORE ARTS & CRAFTS, INC.

                          NOTES TO FINANCIAL STATEMENTS

1.       Operations

         A.C. Moore Arts & Crafts, Inc. became a holding company in July 1997 by
incorporating in Pennsylvania and exchanging 4,300,000 shares of its common
stock pro rata for all of the capital stock of A.C. Moore Incorporated held by
its shareholders (the "Reorganization"). A.C. Moore Arts & Crafts, Inc. and its
operating subsidiary, A.C. Moore Incorporated, are collectively referred to as
the "Company." As of June 30, 1997, A.C. Moore Incorporated, a Delaware
corporation formed in June 1984, operated a 21 store chain of retail arts and
crafts stores in the mid-Atlantic and Northeast regions. Four of these stores
were opened in 1997.

         The Company's Board of Directors approved an initial public offering of
the Company's common stock. The Company intends to file a Registration Statement
on Form S-1 with the Securities and Exchange Commission (the "Offering"). The
effects of the S Corporation distribution and a charge to recognize deferred
income taxes are reflected in the unaudited pro forma balance sheet as of 
June 30, 1997 (see Note 3).

2.       Summary of Significant Accounting Policies

         Cash and cash equivalents. Cash and cash equivalents are stated at cost
which approximates market value. Cash equivalents include only securities having
a maturity of three months or less at the time of purchase.

         Concentration of credit risk. Financial instruments which potentially
subject the Company to concentrations of credit risk are cash and cash
equivalents. The Company limits its credit risk associated with cash and cash
equivalents by placing its investments in highly liquid funds.

         Inventories. Inventories, which consist of general consumer merchandise
held for sale, are stated at the lower of cost or market. The cost of store
inventories is determined by the retail inventory method. Warehouse inventories
are determined on a first-in, first-out basis.

         The Company includes as inventoriable costs certain indirect costs,
principally purchasing, warehousing and distribution. Inventories at 
December 31, 1995 and 1996 include $607,000 and $986,000 of such costs, 
respectively.

         Property and equipment. Property and equipment are stated at cost.
Depreciation is provided on a straight-line basis over the estimated useful
lives of the assets. Furniture, fixtures and equipment are depreciated over
periods of five to seven years and leasehold improvements are depreciated over
the shorter of their estimated useful lives or the term of the related lease.
Maintenance and repairs are charged to operations as incurred and major
improvements are capitalized. When property and equipment are retired or sold,
the cost and related accumulated depreciation are removed from the accounts and
the net amount, less any proceeds from disposal, is reflected in income.

         Capitalized software costs. Purchased software and internally developed
software costs are capitalized and amortized over the estimated economic life of
the asset, generally five years.


                                      F-7

<PAGE>


                         A.C. MOORE ARTS & CRAFTS, INC.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)


Approximately $91,000, $131,000 and $85,000 of internally developed software
costs were capitalized during 1994, 1995 and 1996, respectively.

   
         Long-lived assets. In March 1995, Statement of Financial Accounting
Standards (SFAS) No. 121, "Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to be Disposed Of," was issued. SFAS No. 121 requires
that long-lived assets and certain identifiable intangibles to be held and used
or disposed of by an entity be reviewed for impairment whenever events or
changes in circumstances indicate that the carrying amount of an asset may not
be recoverable. During 1996, the Company adopted this statement on the basis of
individual store level cash flows and determined that no impairment loss need be
recognized for applicable assets of continuing operations.
    

         Income taxes. The Company utilizes the liability method of accounting
for state income taxes. Under this method, deferred tax liabilities and assets
are recognized for the expected future tax consequences of temporary differences
between the carrying amounts and the tax bases of assets and liabilities.

         The Company elected to be taxed under the S Corporation provisions of
the Internal Revenue Code. Historically, the shareholders of the Company
included their pro rata share of income or loss in their individual returns. A
portion of the distributions to shareholders was related to their individual
income tax liabilities, resulting from S Corporation taxable earnings. Effective
with the completion of the Offering, the Company's S Corporation status will be
converted to C Corporation status and the Company's subsequent earnings will be
subject to corporate taxes (see Note 3).

         Lease acquisition fees. Lease acquisition fees are being amortized on a
straight-line basis over the respective lease terms. No new lease acquisition
fees were incurred for lease agreements entered into during the three years
ended 1996.

         Store pre-opening expenses. Direct incremental costs incurred to
prepare a store for opening are deferred until the quarter the store opens at
which time such costs are fully charged to expense. Deferred pre-opening
expenses were $45,000 at December 31, 1996. No such expense was deferred at
December 31, 1995 or 1994.



                                       F-8

<PAGE>


                         A.C. MOORE ARTS & CRAFTS, INC.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)


         Advertising costs. The costs incurred for advertising are expensed the
first time the advertising takes place and are offset by reimbursements received
under cooperative advertising programs with certain vendors. Net advertising
expense during 1994, 1995 and 1996 was $2,402,000, $2,808,000 and $2,985,000,
respectively.

   
         Accounting for stock-based compensation. In October 1995, SFAS No. 123,
"Accounting for Stock-Based Compensation" ("SFAS 123") was issued. This
statement required the fair value of stock options and other stock-based
compensation issued either to be recognized as compensation expense in the
statement of income or to be disclosed as a pro forma effect on net income in
the notes to the Company's financial statements. The Company will adopt SFAS 123
on a disclosure basis only and account for employee stock options utilizing the
intrinsic value method prescribed by Accounting Principles Board Opinion No.25.
    

         Fair value of investments. The following methods and assumptions were
used to estimate the fair value of each class of financial instruments:

         The carrying amounts of cash and cash equivalents, accounts receivable,
other current assets, accounts payable, accrued expenses and other liabilities
approximate fair value because of the short maturity of those instruments.

         The carrying amount of long-term debt approximates fair value, as the
interest rates on the debt approximate rates currently available to the Company
for debt with similar terms and remaining maturities.

         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 at the date of the financial statements, and the amount of revenues
and expenses during the reporting period. Differences from those estimates, if
any, are recorded in the period they become known.

         Interim financial information. The interim financial data is unaudited;
however, in the opinion of the Company, the interim data includes all
adjustments, consisting only of normal recurring adjustments, necessary for a
fair statement of the results of the interim period and are prepared on the same
basis as the audited annual financial statements.

3.       Pro Forma and Supplemental Information (Unaudited)

         Pro forma and supplemental net income per share. The computation of
primary pro forma earnings per share is based on the weighted average number of
outstanding common shares during the period plus common stock equivalents, if
dilutive, consisting of certain shares subject to stock options (see Notes 9 and
12). Pursuant to the requirements of the Securities and Exchange Commission,
common and common equivalents shares issued by the Company during the twelve
month period immediately preceding the filing of the initial public offering
have been included in the calculation of the shares used in computing net income
per share as if they were outstanding for all periods presented, using the
treasury stock method and an assumed initial public offering price of $13.00 per


                                      F-9
<PAGE>


                         A.C. MOORE ARTS & CRAFTS, INC.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)


share. Additionally, the weighted average number of outstanding common shares
includes the effects of the incremental number of shares required to fund
distributions to shareholders in excess of earnings for the preceding 12 months
(including the estimated distribution of $50,000 to be paid from a portion of
the net proceeds of the Offering). Historical net income per share data has not
been presented since such amounts are not deemed to be meaningful due to the
significant change in the Company's capital structure which is to occur in
connection with the Offering.

         The supplemental pro forma net income per share is based on pro forma
net income per share, increased to give effect to the reduction in interest
costs of $198,000 for the six months ended June 30, 1997 and $420,000 for the
year ended December 31, 1996 (net of the applicable income taxes), which would
have resulted assuming the application of a portion of the net proceeds from the
Offering were used to repay certain indebtedness of the Company.

         Pro forma balance sheet information. The unaudited pro forma balance
sheet reflects the S Corporation distribution of $50,000 and a charge associated
with the provision for deferred income taxes of $659,000 which the Company will
recognize upon its termination of S Corporation status assuming the termination
had occurred at June 30, 1997.

         Pro forma taxes. Upon termination of its S Corporation status, the
Company will be required to recognize deferred income taxes for cumulative
temporary differences between income for financial and tax reporting purposes.
Had the termination occurred at June 30, 1997, the cumulative deferred income
tax liability, calculated in accordance with SFAS No. 109, "Accounting for
Income Taxes," would have approximated $659,000.

         The reconciliation between the effective pro forma income tax rate and
the U.S. federal statutory rate is as follows:

<TABLE>
<CAPTION>
                                                                                      Year Ended December 31,
                                                                                  -------------------------------
                                                                                  1994           1995        1996
                                                                                  ----           ----        ----
                                                                                           (in thousands)
<S>                                                                                <C>          <C>         <C>       
      U.S. federal taxes at statutory rate...................................   $  1,570    $   2,206   $    2,171
      State and local taxes, net.............................................        330          421          393
      Other..................................................................         22           21            5
                                                                                --------    ---------   ----------
      Income tax provision...................................................   $  1,922    $   2,648   $    2,569
                                                                                ========    =========   ==========

      The pro forma deferred tax liability at June 30, 1997 is comprised as
follows (in thousands):


      Depreciation...........................................................   $    569
      Other..................................................................         90
                                                                                 -------
      Total..................................................................   $    659
                                                                                 =======

</TABLE>

                                      F-10
<PAGE>

                         A.C. MOORE ARTS & CRAFTS, INC.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)


4.       Property and Equipment

         Property and equipment consist of the following at:

                                                           December 31,
                                                       ---------------------
                                                       1995             1996
                                                       ----             ----
                                                           (in thousands)

         Furniture, fixtures and equipment ......... $5,650           $6,865  
         Leasehold improvements ....................    563              664
         Equipment for future stores ...............     --              604
         Capitalized software costs ................    504              692
                                                     ------           ------
                                                      6,717            8,825
         Less: Accumulated depreciation and                          
              amortization .........................  2,709            3,711
                                                     ------           ------
                                                     $4,008           $5,114
                                                     ======           ======
                                                        
5.       Leases

         The Company leases its retail stores, administrative offices and
warehouse facilities under noncancelable operating leases. The lease for the
administrative offices and distribution center has an initial lease term of six
years with a six year renewal option. The Company also has short-term warehouse
space with a one year initial lease term. Most store leases have an average
initial term of ten years, with three five year renewal options, and provide for
predetermined escalations in future minimum annual rent or additional rent
contingent upon store sales levels. The pro rata portion of scheduled rent
escalations has been included in other long-term liabilities in the accompanying
balance sheet. For the years 1995 and 1996 the amount of accrued rent expense
recognized over the amount paid was $158,000 and $140,000, respectively.




                                      F-11

<PAGE>


                         A.C. MOORE ARTS & CRAFTS, INC.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)


      Rent expense under operating leases consists of:

                                                  1994     1995     1996
                                                  ----     ----     ----
                                                        (in thousands)

      Minimum rentals .........................  $4,127   $4,739   $4,815
      Contingent payments .....................     157      200      244
                                                 ------   ------   ------
                                                 $4,284   $4,939   $5,059
                                                 ======   ======   ======

         In 1996, the Company entered into four leases for stores to open in
1997. During January and February 1997, the Company entered into four more
leases. These stores will open later in 1997 or in 1998.

         Future minimum lease payments (including those for unopened stores) as
of December 31, 1996 for noncancelable operating leases with terms in excess of
one year are as follows (in thousands):

            1997 .........................................   $ 5,297
            1998 .........................................     6,285
            1999 .........................................     6,500
            2000 .........................................     6,422
            2001 .........................................     6,413
            Thereafter ...................................    26,340
                                                             -------
            Total minimum future rentals .................   $57,257
                                                             =======

6.       Long-Term Debt

         Long-term debt consists of the following:

                                                                   December 31,
                                                                 --------------
                                                                 1995      1996
                                                                 ----      ----
                                                                 (in thousands)
         Term loan and revolving line of credit (monthly
            interest payable at LIBOR plus 2%) ...............  $9,284   $8,510
         Equipment loans .....................................       2       --
                                                                ------   ------
                                                                 9,286    8,510
         Less: Current maturities ............................     776    1,857
                                                                ------   ------
         Total long-term debt ................................  $8,510   $6,653
                                                                ======   ======

         The Company's revolving line of credit matured on July 1, 1996, at
which time the outstanding balance was converted to a term loan payable in sixty
monthly installments commencing on August 1, 1996. The loan is collateralized by
all of the Company's assets and contains certain financial and restrictive
covenants including limitations on incurring other debt and on dividends and

                                      F-12
<PAGE>

                         A.C. MOORE ARTS & CRAFTS, INC.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)


distributions to the shareholders. The Company also has a $6,000,000 operating
line of credit maturing on April 30, 1997 (see Note 11). There were no amounts
outstanding under the operating line of credit at December 31, 1996 and 1995.
The loans bear elective interest rates which vary based on the bank's base rate
or LIBOR (or a fixed rate based upon five-year Treasury securities for the term
loan). At December 31, 1995 and 1996 the rate of interest on the Company's
outstanding bank debt was 8.5% and 7.8%, respectively.

         Aggregate annual principal payments on long-term debt for five years
subsequent to December 31, 1996, are (in thousands):

               1997  ...................................   $1,857
               1998  ...................................    1,857
               1999  ...................................    1,857
               2000  ...................................    1,856
               2001  ...................................    1,083
                                                           ------
                                                           $8,510
                                                           ======

7.       Loans From Shareholders - Subordinated

         The loans from shareholders are subordinated to the bank loans and are
classified by the bank as part of the Company's equity in determining the net
worth for financial debt covenant calculations. The loans, which are
non-interest bearing, are payable to the shareholders upon their written request
for payment, subject to the subordination provisions. The shareholders agreed
not to demand payment of the loans on or before June 30, 1998, except upon the
date of the Company's completion of initial public offering or consummation of a
refinancing on a long-term basis.

8.       Income Taxes

         The Company is an S Corporation for federal and state tax purposes and
accordingly the taxes related thereto are substantially the responsibility of
the shareholders individually. Current and deferred taxes have been provided in
the financial statements for the States of New Jersey and New York
corporate-level tax on S Corporations, which rates are approximately 2%. The
effective tax rates differ from the statutory rates principally because of the
effects of certain permanent differences and apportionment ratios (see Note 3).

9.       Stock Option

         On February 28, 1995, in recognition of financial consulting services,
the Company granted a Board member an option to purchase 64,500 shares of common
stock, representing a 1.5% ownership interest in the Company. The option, which
expires February 28, 2005, has an exercise price of $4.66. The Company utilized
the Black-Scholes option-pricing model to estimate the fair value of the option.
The fair value of the option did not materially impact the results of operations
over the periods benefitted.

                                      F-13
<PAGE>

                         A.C. MOORE ARTS & CRAFTS, INC.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)



10.      Commitments and Contingencies

         The Company is not a party to any material legal proceedings other than
routine litigation incidental to its business. In the opinion of management, the
amount of ultimate liability with respect to these actions will not materially
affect the financial position, operating results or cash flows of the Company.

11.      Subsequent Events

         Shareholder Distribution. During 1997, the Company declared
distributions to the shareholders for the payment of taxes of $3,204,000. In
March 1997, the Company distributed $3,705,000 which was contemporaneously
loaned back to the Company.

         Loan Agreement. On January 23, 1997, the Company entered into a new
Loan Agreement with KeyBank which refinanced the term loan and provided two
revolving lines of credit along with an operating line of credit. The agreement
is collateralized by all of the Company's assets and contains certain financial
and restrictive covenants including limitations on incurring other debt and on
dividends and distributions to the shareholders. The two revolving lines of
credit in the amounts of $3,200,000 and $5,000,000 are available solely for
costs associated with opening new stores and related inventory purchases. The
$3,200,000 revolving line of credit is presently available to the Company until
December 31, 1998, at which time the Company may elect to convert the line to a
60-month term loan maturing on December 31, 2003. The $5,000,000 revolving line
of credit is available to the Company providing the Company is meeting the
performance measurements, such as no event of default and certain covenant
compliance, and will remain available until December 31, 1998, at which time the
Company may elect to convert the line to a 60-month term loan maturing December
31, 2003. The $16,000,000 operating line of credit is available to the Company
solely for working capital purposes; $9,000,000 is currently available, and
$7,000,000 will be made available to the Company on March 31, 1998 upon
achievement of certain performance measurements. The agreement bears elective
interest rates which vary based upon the bank's base rate or LIBOR. Currently
the Company is paying 1.5% over LIBOR. The Company is required to pay an annual
commitment fee of 0.125% on the unused portion of the lines of credit.

         Reorganization. The Company effected a Reorganization of its corporate
structure on July 18, 1997 (see Note 1). The new corporate entity, A.C. Moore
Arts & Crafts, Inc., has authorized capital stock of 20,000,000 common shares
and 5,000,000 shares of undesignated preferred stock. The Company may issue
preferred stock in one or more series by vote of its Board of Directors having
the dividend rights, dividend rates, conversion rights, voting rights, terms of
redemption, redemption prices and liquidation preferences approved by the Board
of Directors.

         All amounts in the financial statements have been restated to reflect
the Reorganization.

                                      F-14
<PAGE>


                         A.C. MOORE ARTS & CRAFTS, INC.

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

12.      Subsequent Event (Unaudited)

   
         Stock Incentive Plan. The Company's Employee, Director and Consultant
Stock Option Plan (the "1997 Plan"), pursuant to which 1,000,000 shares of
common stock may be granted, was adopted by the Company's Board of Directors in
July 1997 for the purpose of securing for the Company and its shareholders the
benefits arising from the ownership of Company stock options by key employees
and non-employee directors who are expected to contribute to the Company's
future growth and success. On July 22, 1997, options to purchase 444,500 shares
of common stock were granted under the 1997 Plan at an exercise price per share
of $9.00. On September 15, 1997, the Company amended the 1997 Plan to permit the
exercise of options granted under the 1997 Plan without regard to whether the
Company has completed an initial public offering. The Company's estimated fair
value on the date the 1997 Plan was amended (measurement date) was $10.20. The
options granted to date under the 1997 Plan vest one-third in 1998, one-third in
1999 and one-third in 2000. Accordingly, the Company will record aggregate
compensation expense of approximately $533,000 spread ratably over the
three-year vesting period.
    




                                      F-15

<PAGE>

(Photographs depicting the following scenes are included on the inside back
cover of the Prospectus:

     Interior pictures of the following areas:

     -    cash registers
     -    cake making
     -    artist supplies - paint
     -    artist supplies - sketchpads)
<PAGE>
<TABLE>
<CAPTION>
==============================================================    ============================================================
<S>                                                               <C>


No person has been authorized in connection with the offering
made hereby to give any information or to make any                                      2,700,000 SHARES
representation not contained in this Prospectus, and if given or
made, such information or representation must not be relied
upon as having been authorized by the Company or any
Underwriter.   This Prospectus does not constitute an offer to
sell or a solicitation of any offer to buy any of the securities                             [LOGO]
offered hereby to any person or by anyone in any jurisdiction in
which it is unlawful to make such offer or solicitation.   Neither
the delivery of this Prospectus nor any sale made hereunder
shall, under any circumstances, create any implication that the
information contained herein is correct as of any date                           A.C. Moore Arts & Crafts, Inc.
subsequent to the date hereof.
                                                                                          COMMON STOCK
                      -------------------

                       TABLE OF CONTENTS

                      -------------------
                                                          Page
                                                          ----
Prospectus Summary...........................................3
Risk Factors.................................................7
Use of Proceeds.............................................12
Dividend Policy and Prior S Corporation Status............. 13
Capitalization..............................................14
Dilution....................................................15                            ----------
Selected Financial and Operating Data.......................16
Management's Discussion and Analysis of                                                   PROSPECTUS
   Financial Condition and Results of Operations............18
Business....................................................28                            ----------
Management..................................................40                            
Certain Transactions........................................47
Principal Shareholders......................................48
Description of Capital Stock................................49
Shares Eligible for Future Sale.............................53
Underwriting................................................54
Legal Matters...............................................56
Experts.....................................................56
Additional Information......................................56
Index to Financial Statements............................. F-1


         Until                , 1997, (25 days after the date                            BT ALEX. BROWN
of this Prospectus) all dealers effecting transactions in the
Common Stock offered hereby, whether or not participating in 
this distribution, may be required to deliver a Prospectus.
This is in addition to the obligation of dealers to deliver a                        JANNEY MONTGOMERY SCOTT INC.
Prospectus when acting as underwriters and with respect to their
unsold allotments or subscriptions.

                                                                                                      , 1997

==============================================================    ============================================================
</TABLE>
<PAGE>



                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.          Other Expenses of Issuance and Distribution.

    The following table sets forth the various expenses to be incurred in
connection with the sale and distribution of the securities being registered,
all of which will be paid solely by the Company.


   
SEC Registration Fee*.......................................        $ 13,173
NASD Filing Fee*............................................           4,847
NASDAQ Listing Fee*.........................................          35,000
Printing, Engraving and Mailing Expenses ...................         125,000
Legal Fees and Expenses.....................................         200,000
Accounting Fees and Expenses................................         200,000
Transfer Agent Fees and Expenses............................           5,000
Blue Sky Fees and Expenses..................................           5,000
Miscellaneous...............................................          61,980
                                                                ------------
           TOTAL............................................        $650,000
                                                                ============
    

- -------------
* Exact; all other fees and expenses are estimates

Item 14.          Indemnification of Directors and Officers.

         Sections 1741 through 1750 of Subchapter D, Chapter 17, of the
Pennsylvania Business Corporation Law of 1988, as amended (the "BCL"), contain
provisions for mandatory and discretionary indemnification of a corporation's
directors, officers and other personnel, and related matters.

         Under Section 1741, subject to certain limitations, a corporation has
the power to indemnify directors and officers under certain prescribed
circumstances against expenses (including attorneys' fees), judgments, fines
and amounts paid in settlement actually and reasonably incurred in connection
with an action or proceeding, whether civil, criminal, administrative or
investigative, to which any of them is a party by reason of his being a
representative, director or officer of the corporation or serving at the
request of the corporation as a representative of another corporation,
partnership, joint venture, trust or other enterprise, if he acted in good
faith and in a manner he reasonably believed to be in, or not opposed to, the
best interests of the corporation and, with respect to any criminal
proceeding, had no reasonable cause to believe his conduct was unlawful. Under
Section 1743, indemnification is mandatory to the extent that the officer or
director has been successful on the merits or otherwise in defense of any
action or proceeding if the appropriate standards of conduct are met.

         Section 1742 provides for indemnification in derivative actions
except in respect of any claim, issue or matter as to which the person has
been adjudged to be liable to the corporation unless and only to the extent
that the proper court determines upon application that, despite the
adjudication of liability but in view of all the circumstances of indemnity
for the expenses that the court deems proper.

<PAGE>



         Section 1744 provides that, unless ordered by a court, any
indemnification under Section 1741 or 1742 shall be made by the corporation
only as authorized in the specific case upon a determination that the
representative met the applicable standard of conduct, and such determination
will be made by the board of directors (i) by a majority vote of a quorum of
directors not parties to the action or proceeding; (ii) if a quorum is not
obtainable, or if obtainable and a majority of disinterested directors so
directs, by independent legal counsel; or (iii) by the shareholders.

         Section 1745 provides that expenses (including attorney's fees)
incurred by an officer, director, employee or agent in defending a civil or
criminal action or proceeding may be paid by the corporation in advance of the
final disposition of such action or proceeding upon receipt of an undertaking
by or on behalf of such person to repay such amount if it shall ultimately be
determined that he or she is not entitled to be indemnified by the
corporation.

         Section 1746 provides generally that, except in any case where the
act or failure to act giving rise to the claim for indemnification is
determined by a court to have constituted willful misconduct or recklessness,
the indemnification and advancement of expenses provided by Subchapter 17D of
the BCL shall not be deemed exclusive of any other rights to which a person
seeking indemnification or advancement of expenses may be entitled under any
bylaw, agreement, vote of shareholders or disinterested directors or
otherwise, both as to action in his or her official capacity and as to action
in another capacity while holding that office.

         Section 1747 grants to a corporation the power to purchase and
maintain insurance on behalf of any director or officer against any liability
incurred by him or her in his or her capacity as officer or director, whether
or not the corporation would have the power to Subchapter 17D of the BCL.

         Section 1748 and 1749 extend the indemnification and advancement of
expenses provisions contained in Subchapter 17D of the BCL to successor
corporations in fundamental changes and to representatives serving as
fiduciaries of employee benefit plans.

         Section 1750 provides that the indemnification and advancement of
expenses provided by, or granted pursuant to, Subchapter 17D of the BCL,
shall, unless otherwise provided when authorized or ratified, continue to a
person who has ceased to be a director, officer, employee or agent and shall
inure to the benefit of the heirs and personal representative of such person.

         For information regarding provisions under which a director or
officer of the Company may be insured or indemnified in any manner against any
liability which he or she may incur in his or her capacity as such, reference
is made to the Company's Articles of Incorporation and Bylaws, copies of which
are filed as Exhibits 3.1 and 3.2, respectively, which provide in general that
the Company shall indemnify its officers and directors to the fullest extent
authorized by law.

         Reference is also made to Section 8 of the Underwriting Agreement as
filed as Exhibit 1 to this Registration Statement.

Item 15.          Recent Sales of Unregistered Securities.

         None.




<PAGE>



Item 16.     Exhibits and Financial Statements

    (a)      Exhibits:

 Exhibit
 Number      Description
 -------     -----------

   1.1       Form of Underwriting Agreement

   3.1       Articles of Incorporation*

   3.2       Bylaws*

   4.1       Specimen of Common Stock Certificate*

   5.1       Opinion of Blank Rome Comisky & McCauley  

  10.1       1997 Employee, Director and Consultant Stock Option Plan*

  10.2       Form of Stock Option Award Agreement*

  10.3       Loan Agreement, dated January 23, 1997, between the Company and
             KeyBank National Association*

  10.4       Correspondence reflecting option granted to Richard Lesser*

  10.5       Tax Indemnification Agreement, dated July 22, 1997, among the
             Company, John E. Parker and William Kaplan*

  10.6       Lease, dated August 14, 1995, between Freeport 130, L.L.C. and 
             A.C. Moore, Inc*

  10.7       Shareholders Loan Agreement dated December 30, 1990 between 
             A.C. Moore Incorporated, William Kaplan and John E. Parker*

  10.8       Amendment to Shareholders Loan Agreement dated July 22, 1997 by and
             among A.C. Moore Incorporated, William Kaplan and John E. Parker*

   
  11.1       Computation of pro forma net income per share

  11.2       Computation of supplemental pro forma net income per share
    

  21.1       Subsidiaries of the Company*

  23.1       Consent of Price Waterhouse LLP

  23.2       Consent of Blank Rome Comisky & McCauley (See Exhibit 5.1)

  24.1       Power of attorney (included on signature page)*

  27.1       Financial Data Schedule*

- -------------------
* Previously filed.

<PAGE>


     (b) No financial statement schedules are filed as part of this
Registration Statement.



Item 17.  Undertakings.

          (a) The undersigned hereby undertakes to provide to the underwriter
at the closing specified in the underwriting agreements certificates in such
denominations and registered in such names as required by the underwriter to
permit prompt delivery to each purchaser.

         (b) Insofar as indemnification for liabilities arising under the
Securities Act of 1933 (the "Securities Act") may be permitted to directors,
officers and controlling persons of the registrant pursuant to the foregoing
provisions, or otherwise, the registrant has been advised that in the opinion
of the Securities and Exchange Commission such indemnification is against
public policy as expressed in the Securities Act and is, therefore,
unenforceable. In the event that a claim for indemnification against such
liabilities (other than the payment by the registrant of expenses incurred or
paid by a director, officer or controlling person of the registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities
being registered, the registrant will, unless in the opinion of its counsel
the matter has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the question whether such indemnification by it is
against public policy as expressed in the Act and will be governed by the
final adjudication of such issue.

         (c) The undersigned hereby undertakes that:

                  (1) For purposes of determining any liability under the
         Securities Act, the information omitted from the form of prospectus
         filed as part of this registration statement in reliance upon Rule
         430A and contained in a form of prospectus filed by the registrant
         pursuant to under Rule 424(b)(1) or (4) or 497(h) under the
         Securities Act shall be deemed to be part of this registration
         statement as of the time it was declared effective; and

                  (2) For the purpose of determining any liability under the
         Securities Act, each post-effective amendment that contains a form of
         prospectus shall be deemed to be a new registration statement
         relating to the securities offered therein, and that offering of such
         securities at that time shall be deemed as the initial bona fide
         offering of those securities.



<PAGE>



                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, the
Registrant has duly caused this registration statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of
Blackwood, State of New Jersey on October 6, 1997.

                                   A.C. MOORE ARTS & CRAFTS, INC.

                                   By:    /s/ John E. Parker
                                      -----------------------------------------
                                          John E. Parker, President,
                                          Chief Executive Officer and Director
                                          (Duly Authorized Officer)



         In accordance with the requirements of the Securities Act of 1933,
this Registration Statement has been duly signed below by the following
persons in the capacities and on the dates stated.
<TABLE>
<CAPTION>


              SIGNATURE                                    CAPACITY                            DATE
- --------------------------------------  ---------------------------------------------- -----------------------
<S>                                     <C>                                            <C>


 /s/ John E. Parker                     President, Chief Executive Officer, and         October 6, 1997
- --------------------------------------  Director (Principal Executive Officer)
John E. Parker                        

 /s/ Leslie H. Gordon                   Senior Vice President and Chief Financial       October 6, 1997
- --------------------------------------  Officer (Principal Financial and Accounting
Leslie H. Gordon                        Officer)

                   *                    Chairman of the Board                           October  , 1997
- --------------------------------------
William Kaplan

                   *                    Director                                        October  , 1997
- --------------------------------------
Patricia A. Parker

                   *                    Director                                        October  , 1997
- --------------------------------------
Richard Lesser

                   *                    Director                                        October  , 1997
- -------------------------------------- 
Richard J. Bauer

                   *                    Director                                        October  , 1997
- --------------------------------------
Richard J. Drake


By: /s/ John E. Parker                                                                  October 6, 1997
   -----------------------------------
      John E. Parker, Attorney-In-Fact


</TABLE>



<PAGE>


                                  EXHIBIT INDEX

  Exhibit
  Number                 Description
  -------                -----------

   1.1   Form of Underwriting Agreement

   3.1   Articles of Incorporation*

   3.2   Bylaws*

   4.1   Specimen of Common Stock Certificate*

   5.1   Opinion of Blank Rome Comisky & McCauley

  10.1   1997 Employee, Director and Consultant Stock Option Plan*

  10.2   Form of Stock Option Award Agreement*

  10.3   Loan Agreement, dated January 23, 1997, between the Company and
         KeyBank National Association*

  10.4   Correspondence reflecting option granted to Richard Lesser*

  10.5   Tax Indemnification Agreement, dated July 22, 1997, among the Company,
         John E. Parker and William Kaplan*

   
  10.6   Lease, dated August 14, 1995, between Freeport 130, L.L.C. and A.C.
         Moore, Inc.*
    

  10.7   Shareholders Loan Agreement dated December 30, 1990 between A.C. Moore
         Incorporated, William Kaplan and John E. Parker*

  10.8   Amendment to Shareholders Loan Agreement dated July 22, 1997 by and
         among A.C. Moore Incorporated, William Kaplan and John E. Parker*

   
  11.1   Computation of pro forma net income per share

  11.2   Computation of supplemental pro forma net income per share
    

  21.1   Subsidiaries of the Company*

  23.1   Consent of Price Waterhouse LLP

  23.2   Consent of Blank Rome Comisky & McCauley (See Exhibit 5.1)

  24.1   Power of attorney (included on signature page)*


  27.1   Financial Data Schedule*
- ----------------
* Previously filed.


<PAGE>

                                2,700,000 Shares

                         A.C. MOORE ARTS & CRAFTS, INC.

                                  Common Stock



                             UNDERWRITING AGREEMENT


                                                           _______________, 1997



BT ALEX. BROWN INCORPORATED
JANNEY MONTGOMERY SCOTT INC.
As Representatives of the
    Several Underwriters
c/o  BT Alex. Brown Incorporated
One South Street
Baltimore, Maryland 21202

Gentlemen:

         A.C. Moore Arts & Crafts, Inc., a Pennsylvania corporation (the
"Company"), proposes to sell to the several underwriters (the "Underwriters")
named in Schedule I hereto for whom you are acting as representatives (the
"Representatives") an aggregate of 2,700,000 shares of the Company's Common
Stock (the "Firm Shares"). The respective amounts of the Firm Shares to be so
purchased by the several Underwriters are set forth opposite their names in
Schedule I hereto. The Company also proposes to sell at the Underwriters'
option an aggregate of up to 405,000 additional shares of the Company's Common
Stock (the "Option Shares") as set forth below.

         As the Representatives, you have advised the Company (a) that you are
authorized to enter into this Agreement on behalf of the several Underwriters,
and (b) that the several Underwriters are willing, acting severally and not
jointly, to purchase the numbers of Firm Shares set forth opposite their
respective names in Schedule I, plus their pro rata portion of the
Option Shares if you elect to exercise the over-allotment option in whole or
in part for the accounts of the several Underwriters. The Firm Shares and the
Option Shares (to the extent the aforementioned option is exercised) are
herein collectively called the "Shares."


                                      - 1 -

<PAGE>


         In consideration of the mutual agreements contained herein and of the
interests of the parties in the transactions contemplated hereby, the parties
hereto agree as follows:

         1.     REPRESENTATIONS AND WARRANTIES OF THE COMPANY.

                The Company represents and warrants to each of the Underwriters
         as follows:

                (a) A registration statement on Form S-1 (File No. 333-32859) 
         with respect to the Shares has been carefully prepared by the Company,
         in all material respects, in conformity with the requirements of the
         Securities Act of 1933, as amended (the "Act"), and the Rules and
         Regulations (the "Rules and Regulations") of the Securities and
         Exchange Commission (the "Commission") thereunder and has been filed
         with the Commission. Copies of such registration statement, including
         any amendments thereto, the preliminary prospectuses (meeting the
         requirements of the Rules and Regulations) contained therein and the
         exhibits, financial statements and schedules, as finally amended and
         revised, have heretofore been delivered by the Company to you. Such
         registration statement, together with any registration statement filed
         by the Company which meets the requirements for becoming effective upon
         filing with the Commission pursuant to Rule 462 (b) of the Act, herein
         referred to as the "Registration Statement," which shall be deemed to
         include all information omitted therefrom in reliance upon Rule 430A
         and contained in the Prospectus referred to below, has become effective
         under the Act and no post-effective amendment to the Registration
         Statement has been filed as of the date of this Agreement. "Prospectus"
         means (a) the form of prospectus first filed with the Commission
         pursuant to Rule 424(b) or (b) the last preliminary prospectus included
         in the Registration Statement filed prior to the time it becomes
         effective or filed pursuant to Rule 424(a) under the Act that is
         delivered by the Company to the Underwriters for delivery to purchasers
         of the Shares, together with the term sheet or abbreviated term sheet
         filed with the Commission pursuant to Rule 424(b)(7) under the Act.
         Each preliminary prospectus included in the Registration Statement
         prior to the time it becomes effective is herein referred to as a
         "Preliminary Prospectus."

                (b) The Company has been duly organized and is validly existing
         as a corporation in good standing under the laws of the Commonwealth of
         Pennsylvania, with corporate power and authority to own or lease its
         properties and conduct its business as described in the Registration
         Statement. Each of the subsidiaries of the Company, as listed in
         Exhibit A hereto, (collectively, the "Subsidiaries") has been duly
         organized and is validly existing as a corporation in good standing
         under the laws of the jurisdiction of its incorporation, with corporate
         power and authority to own or lease its properties and conduct its
         business as described in the Registration Statement. The Subsidiaries
         are the only subsidiaries, direct or indirect, of the Company. The
         Company and each of the Subsidiaries are duly qualified to transact
         business in all jurisdictions in which the conduct of their business
         requires such qualification, except where the failure to be so
         qualified does not have a 



                                      -2-

<PAGE>

         material adverse effect on the earnings, business, management,
         properties, assets, rights, operations, condition (financial or
         otherwise) or prospects of the Company and its Subsidiaries taken as a
         whole. The outstanding shares of capital stock of each of the
         Subsidiaries have been duly authorized and validly issued, are fully
         paid and non-assessable and are owned by the Company or another
         Subsidiary free and clear of all liens, encumbrances and equities and
         claims; and no options, warrants or other rights to purchase,
         agreements or other obligations to issue or other rights to convert
         any obligations into shares of capital stock or ownership interests in
         the Subsidiaries are outstanding.

                (c) The outstanding shares of Common Stock of the Company have 
         been duly authorized and validly issued and are fully paid and
         non-assessable; the Shares to be issued and sold by the Company have
         been duly authorized and when issued and paid for as contemplated
         herein will be validly issued, fully paid and non-assessable; and no
         preemptive rights of stockholders exist with respect to any of the
         Shares or the issue and sale thereof. Neither the filing of the
         Registration Statement nor the offering or sale of the Shares as
         contemplated by this Agreement gives rise to any rights, other than
         those which have been waived or satisfied, for or relating to the
         registration of any shares of Common Stock.

                (d) The information set forth under the caption "Capitalization"
         in the Prospectus is true and correct. All of the Shares conform to the
         description thereof contained in the Registration Statement. The form
         of certificates for the Shares conforms to the corporate law of the
         jurisdiction of the Company's incorporation.

                (e)  The Commission has not issued an order preventing or 
         suspending the use of any Prospectus relating to the proposed offering
         of the Shares nor instituted proceedings for that purpose. The
         Registration Statement contains, and the Prospectus and any amendments
         or supplements thereto will contain, all statements which are required
         to be stated therein by, and will conform in all material respects to,
         the requirements of the Act and the Rules and Regulations. The
         Registration Statement and any amendment thereto do not contain, and
         will not contain, any untrue statement of a material fact and do not
         omit, and will not omit, to state any material fact required to be
         stated therein or necessary to make the statements therein not
         misleading. The Prospectus and any amendments and supplements thereto
         do not contain, and will not contain, any untrue statement of material
         fact; and do not omit, and will not omit, to state any material fact
         required to be stated therein or necessary to make the statements
         therein, in the light of the circumstances under which they were made,
         not misleading; provided, however, that the Company makes no
         representations or warranties as to information contained in or omitted
         from the Registration Statement or the Prospectus, or any such
         amendment or supplement, in reliance upon, and in conformity with,
         written information furnished to the Company by or on behalf of any
         Underwriter through the Representatives, specifically for use in the
         preparation thereof.


                                      -3-

<PAGE>

                (f) The financial statements of the Company together with
         related notes as set forth in the Registration Statement, present
         fairly, in all material respects, the financial position and the
         results of operations and cash flows of the Company and the
         Subsidiaries, at the indicated dates and for the indicated periods.
         Such financial statements have been prepared in accordance with
         generally accepted accounting principles, consistently applied
         throughout the periods involved, except as disclosed herein, and all
         adjustments necessary for a fair presentation of results for such
         periods have been made. The summary financial and statistical data
         included in the Registration Statement presents fairly, in all material
         respects, the information shown therein and such data has been compiled
         on a basis consistent with the financial statements presented therein
         and the books and records of the Company. The pro forma financial
         information included in the Registration Statement and the Prospectus
         present fairly the information shown therein, have been properly
         compiled on the pro forma bases described therein, and, in the opinion
         of the Company, the assumptions used in the preparation thereof are
         reasonable and appropriate to give effect to the transactions or
         circumstances referred to therein.

                (g) To the Company's knowledge, Price Waterhouse LLP, who have
         audited certain of the financial statements filed with the Commission
         as part of the Registration Statement, are independent accountants
         within the meaning of the Act and the applicable published rules and
         regulations thereunder.

               (h) There is no action, suit, claim or proceeding pending or, to
         the knowledge of the Company, threatened against the Company or any of
         the Subsidiaries before any court or administrative agency or otherwise
         which if determined adversely to the Company or any of its Subsidiaries
         might result in any material adverse change in the earnings, business,
         management, properties, assets, rights, operations, condition
         (financial or otherwise) or prospects of the Company and of the
         Subsidiaries taken as a whole or to prevent the consummation of the
         transactions contemplated hereby, except as set forth in the
         Registration Statement.

                (i) The Company and the Subsidiaries have good and marketable
         title to all of the properties and assets reflected in the financial
         statements (or as described in the Registration Statement) hereinabove
         described, subject to no lien, mortgage, pledge, charge or encumbrance
         of any kind except those reflected in such financial statements (or as
         described in the Registration Statement) or which are not material in
         amount. The Company and the Subsidiaries occupy their leased properties
         under valid and binding leases.

               (j) The Company and the Subsidiaries have filed all Federal,
         state, local and foreign income tax returns which have been required to
         be filed or have requested and obtained extensions thereof and have
         paid all taxes indicated by said returns and all assessments received
         by them or any of them to the extent that such taxes have become 

                                      -4-

<PAGE>


         due, except for any such assessment that is currently being contested
         in good faith or as described in or contemplated by the Registration
         Statement or Prospectus. All tax liabilities have been adequately
         provided for on a pro forms basis in the financial statements of the
         Company.

               (k) Since the respective dates as of which information is given 
         in the Registration Statement, as it may be amended or supplemented,
         there has not been any material adverse change or any development
         involving a prospective material adverse change in or affecting the
         earnings, business, management, properties, assets, rights, operations,
         condition (financial or otherwise), or prospects of the Company and its
         Subsidiaries taken as a whole, whether or not occurring in the ordinary
         course of business, and there has not been any material transaction
         entered into or any material transaction that is probable of being
         entered into by the Company or the Subsidiaries, other than
         transactions in the ordinary course of business and changes and
         transactions described in the Registration Statement, as it may be
         amended or supplemented. The Company and the Subsidiaries have no
         material contingent obligations which are not disclosed in the
         Company's financial statements which are included in the Registration
         Statement.

                (l) Neither the Company nor any of the Subsidiaries is or with
         the giving of notice or lapse of time or both, will be, in violation of
         or in default under its Articles or By-Laws or under any agreement,
         lease, contract, indenture or other instrument or obligation to which
         it is a party or by which it, or any of its properties, is bound and
         which default is of material significance in respect of the condition,
         financial or otherwise of the Company and its Subsidiaries taken as a
         whole or the business, management, properties, assets, rights,
         operations, condition (financial or otherwise) or prospects of the
         Company and the Subsidiaries taken as a whole. The execution and
         delivery of this Agreement and the consummation of the transactions
         herein contemplated and the fulfillment of the terms hereof will not
         conflict with or result in a breach of any of the terms or provisions
         of, or constitute a default under, any indenture, mortgage, deed of
         trust or other agreement or instrument to which the Company or any
         Subsidiary is a party, or of the Articles or By-laws of the Company or
         any order, rule or regulation applicable to the Company or any
         Subsidiary of any court or of any regulatory body or administrative
         agency or other governmental body having jurisdiction.

               (m) Each approval, consent, order, authorization, designation, 
         declaration or filing by or with any regulatory, administrative or
         other governmental body necessary in connection with the execution and
         delivery by the Company of this Agreement and the consummation of the
         transactions herein contemplated (except such additional steps as may
         be required by the Commission, the National Association of Securities
         Dealers, Inc. (the "NASD") or such additional steps as may be necessary
         to qualify the Shares for public offering by the Underwriters under
         state securities or Blue Sky laws) has been obtained or made and is in
         full force and effect.


                                      -5-

<PAGE>

               (n) The Company and each of the Subsidiaries holds all material 
         licenses, certificates and permits from governmental authorities which
         are necessary to the conduct of their businesses; and, to the Company's
         knowledge, neither the Company nor any of the Subsidiaries has
         infringed any patents, patent rights, trade names, trademarks or
         copyrights, which infringement is material to the business of the
         Company and the Subsidiaries taken as a whole. The Company knows of no
         material infringement by others of patents, patent rights, trade names,
         trademarks or copyrights owned by or licensed to the Company.

               (o) Neither the Company, nor to the Company's best knowledge, any
         of its affiliates, has taken or may take, directly or indirectly, any
         action designed to cause or result in, or which has constituted or
         which might reasonably be expected to constitute, the stabilization or
         manipulation of the price of the shares of Common Stock to facilitate
         the sale or resale of the Shares. The Company acknowledges that the
         Underwriters may engage in passive market making transactions in the
         Shares on The Nasdaq Stock Market in accordance with Rule 103 under the
         Exchange Act.

               (p) Neither the Company nor any Subsidiary is an "investment
         company" within the meaning of such term under the Investment Company
         Act of 1940 and the rules and regulations of the Commission
         thereunder.

               (q) The Company maintains a system of internal accounting
         controls sufficient to provide reasonable assurances that (i)
         transactions are executed in accordance with management's general or
         specific authorization; (ii) transactions are recorded as necessary to
         permit preparation of financial statements in conformity with generally
         accepted accounting principles and to maintain accountability for
         assets; (iii) access to assets is permitted only in accordance with
         management's general or specific authorization; and (iv) the recorded
         accountability for assets is compared with existing assets at
         reasonable intervals and appropriate action is taken with respect to
         any differences.

               (r) The Company and each of its Subsidiaries carry, or are
         covered by, insurance in such amounts and covering such risks as is
         adequate for the conduct of their respective businesses and the value
         of their respective properties and as is customary for companies
         engaged in similar industries.

               (s) The Company does not sponsor or contribut to any "pension 
         plan" (as defined in the Employee Retirement Income Security Act of
         1974, as amended, including the regulations and published
         interpretations thereunder ("ERISA")).


         2.    PURCHASE, SALE AND DELIVERY OF THE FIRM SHARES.


                                      -6-

<PAGE>

               (a) On the basis of the representations, warranties and covenants
         herein contained, and subject to the conditions herein set forth, the
         Company agrees to sell to the Underwriters and each Underwriter agrees,
         severally and not jointly, to purchase, at a price of $_____ per share,
         the number of Firm Shares set forth opposite the name of each
         Underwriter in Schedule I hereof, subject to adjustments in accordance
         with Section 9 hereof.

               (b) Payment for the Firm Shares to be sold hereunder is to be 
         made in New York Clearing House funds by certified or bank cashier's
         checks drawn to the order of the Company against delivery of
         certificates therefor to the Representatives for the several accounts
         of the Underwriters. Such payment and delivery are to be made at the
         offices of BT Alex. Brown Incorporated, One South Street, Baltimore,
         Maryland, at 10:00 a.m., Baltimore time, on the third business day
         after the date of this Agreement or at such other time and date not
         later than five business days thereafter as you and the Company shall
         agree upon, such time and date being herein referred to as the "Closing
         Date." As used herein, "business day" means a day on which the New York
         Stock Exchange is open for trading and on which banks in New York are
         open for business and are not permitted by law or executive order to be
         closed. The certificates for the Firm Shares will be delivered in such
         denominations and in such registrations as the Representatives request
         in writing not later than the second full business day prior to the
         Closing Date, and will be made available for inspection by the
         Representatives at least one business day prior to the Closing Date.

               (c) In addition, on the basis of the representations and
         warranties herein contained and subject to the terms and conditions
         herein set forth, the Company hereby grants an option to the several
         Underwriters to purchase the Option Shares at the price per share as
         set forth in the first paragraph of this Section 2. The option granted
         hereby may be exercised in whole or in part by giving written notice
         (i) at any time before the Closing Date and (ii) only once thereafter
         within 30 days after the date of this Agreement, by you, as
         Representatives of the several Underwriters, to the Company setting
         forth the number of Option Shares as to which the several Underwriters
         are exercising the option, the names and denominations in which the
         Option Shares are to be registered and the time and date at which such
         certificates are to be delivered. The time and date at which
         certificates for Option Shares are to be delivered shall be determined
         by the Representatives but shall not be earlier than three nor later
         than 10 full business days after the exercise of such option, nor in
         any event prior to the Closing Date (such time and date being herein
         referred to as the "Option Closing Date"). If the date of exercise of
         the option is three or more days before the Closing Date, the notice of
         exercise shall set the Closing Date as the Option Closing Date. The
         number of Option Shares to be purchased by each Underwriter shall be in
         the same proportion to the total number of Option Shares being
         purchased as the number of Firm Shares being purchased by such
         Underwriter bears to 2,700,000, adjusted by you in such manner as to
         avoid fractional shares. The option with respect to the Option Shares
         granted hereunder may be exercised only to 


                                      -7-

<PAGE>

         cover over-allotments in the sale of the Firm Shares by the
         Underwriters. You, as Representatives of the several Underwriters, may
         cancel such option at any time prior to its expiration by giving
         written notice of such cancellation to the Company. To the extent, if
         any, that the option is exercised, payment for the Option Shares shall
         be made on the Option Closing Date in New York Clearing House funds by
         certified or bank cashier's check drawn to the order of the Company
         against delivery of certificates therefor at the offices of BT Alex.
         Brown Incorporated, One South Street, Baltimore, Maryland.

         3.    OFFERING BY THE UNDERWRITERS.

               It is understood that the several Underwriters are to make a
         public offering of the Firm Shares as soon as the Representatives deem
         it advisable to do so. The Firm Shares are to be initially offered to
         the public at the initial public offering price set forth in the
         Prospectus. The Representatives may from time to time thereafter change
         the public offering price and other selling terms. To the extent, if at
         all, that any Option Shares are purchased pursuant to Section 2 hereof,
         the Underwriters will offer them to the public on the foregoing terms.

               It is further understood that you will act as the Representatives
         for the Underwriters in the offering and sale of the Shares in
         accordance with a Master Agreement Among Underwriters entered into by
         you and the several other Underwriters.

                                      -8-
<PAGE>

         4.    COVENANTS OF THE COMPANY.

               The Company covenants and agrees with the several Underwriters 
          that:

               (a) The Company will (i) use its best efforts to cause the
         Registration Statement to become effective or, if the procedure in Rule
         430A of the Rules and Regulations is followed, to prepare and timely
         file with the Commission under Rule 424(b) of the Rules and Regulations
         a Prospectus in a form approved by the Representatives containing
         information previously omitted at the time of effectiveness of the
         Registration Statement in reliance on Rule 430A of the Rules and
         Regulation and (ii) not file any amendment to the Registration
         Statement or supplement to the Prospectus of which the Representatives
         shall not previously have been advised and furnished with a copy or
         which is not in compliance with the Rules and Regulations.

               (b) The Company will advise the Representatives promptly (i) when
         the Registration Statement or any post-effective amendment thereto
         shall have become effective, (ii) of receipt of any comments from the
         Commission, (iii) of any request of the Commission for amendment of the
         Registration Statement or for supplement to the Prospectus or for any
         additional information, and (iv) of the issuance by the Commission of
         any stop order suspending the effectiveness of the Registration
         Statement or the use of the Prospectus or of the institution of any
         proceedings for that purpose. The Company will use its best efforts to
         prevent the issuance of any such stop order preventing or suspending
         the use of the Prospectus and to obtain as soon as possible the lifting
         thereof, if issued.

               (c) The Company will cooperate with the Representatives in
         endeavoring to qualify the Shares for sale under the securities laws
         of such jurisdictions as the Representatives may reasonably have
         designated in writing and will make such applications, file such
         documents, and furnish such information as may be reasonably required
         for that purpose, provided the Company shall not be required to
         qualify as a foreign corporation or to file a general consent to
         service of process in any jurisdiction where it is not now so
         qualified or required to file such a consent. The Company will, from
         time to time, prepare and file such statements, reports, and other
         documents, as are or may be required to continue such qualifications
         in effect for so long a period as the Representatives may reasonably
         request for distribution of the Shares.

               (d) The Company will deliver to, or upon the order of, the
         Representatives, from time to time, as many copies of any Preliminary
         Prospectus as the Representatives may reasonably request. The Company
         will deliver to, or upon the order of, the Representatives during the
         period when delivery of a Prospectus is required under the 
         Act, as many copies of the Prospectus in final form, or as thereafter
         amended or supplemented, as the Representatives may reasonably request.
         The Company will deliver to the Representatives at or before the
         Closing Date, four signed copies of the Registration Statement and all
         amendments thereto including all exhibits filed therewith, and will
         deliver to the Representatives such number of copies of the


                                      -9-
<PAGE>


         Registration Statement (including such number of copies of the exhibits
         filed therewith that may reasonably be requested), and of all
         amendments thereto, as the Representatives may reasonably request.

               (e) The Company will comply with the Act and the Rules and
         Regulations, and the Securities Exchange Act of 1934 (the "Exchange
         Act"), and the rules and regulations of the Commission thereunder, so
         as to permit the completion of the distribution of the Shares as
         contemplated in this Agreement and the Prospectus. If during the period
         in which a prospectus is required by law to be delivered by an
         Underwriter or dealer, any event shall occur as a result of which, in
         the judgment of the Company or in the reasonable opinion of the
         Underwriters, it becomes necessary to amend or supplement the
         Prospectus in order to make the statements therein, in the light of the
         circumstances existing at the time the Prospectus is delivered to a
         purchaser, not misleading, or, if it is necessary at any time to amend
         or supplement the Prospectus to comply with any law, the Company
         promptly will prepare and file with the Commission an appropriate
         amendment to the Registration Statement or supplement to the Prospectus
         so that the Prospectus as so amended or supplemented will not, in the
         light of the circumstances when it is so delivered, be misleading, or
         so that the Prospectus will comply with the law.

               (f) The Company will make generally available to its security 
         holders, as soon as it is practicable to do so, but in any event not
         later than March 31, 1999, an earning statement (which need not be
         audited) in reasonable detail, covering a period of at least 12
         consecutive months beginning after the effective date of the
         Registration Statement, which earning statement shall satisfy the
         requirements of Section 11(a) of the Act and Rule 158 of the Rules and
         Regulations.

               (g) The Company will, for a period of five years from the Closing
         Date, deliver to the Representatives copies of annual reports and
         copies of all other documents, reports and information furnished by the
         Company to its stockholders or filed with any securities exchange
         pursuant to the requirements of such exchange or with the Commission
         pursuant to the Act or the Securities Exchange Act of 1934, as amended.
         The Company will deliver to the Representatives similar reports with
         respect to significant subsidiaries, as that term is defined in the
         Rules and Regulations, which are not consolidated in the Company's
         financial statements.

               (h) No offering, sale, short sale or other disposition of any 
         shares of Common Stock of the Company or other securities convertible
         into or exchangeable or exercisable for shares of Common Stock or
         derivative of Common Stock (or agreement for such) will be made for a
         period of 180 days after the date of this Agreement, directly or
         indirectly, by the Company otherwise than hereunder or with the prior
         written consent of BT Alex. Brown Incorporated.


                                      -10-

<PAGE>

               (i) The Company will use its best efforts to list, subject to 
         notice of issuance, the Shares on the The Nasdaq Stock Market.

               (j) The Company has caused each officer and director of the
         Company to furnish to you, on or prior to the date of this Agreement, a
         letter or letters, in form and substance satisfactory to the
         Underwriters, pursuant to which each such person shall agree not to
         offer, sell, sell short or otherwise dispose of any shares of Common
         Stock of the Company or other capital stock of the Company, or any
         other securities convertible, exchangeable or exercisable for Common
         Shares or derivative of Common Shares owned by such person or request
         the registration for the offer or sale of any of the foregoing (or as
         to which such person has the right to direct the disposition of) for a
         period of 180 days after the date of this Agreement, directly or
         indirectly, except with the prior written consent of BT Alex. Brown
         Incorporated ("Lockup Agreements").

               (k) The Company shall apply the net proceeds of its sale of the 
         Shares as set forth in the Prospectus.

               (l) The Company shall not invest, or otherwise use the proceeds 
         received by the Company from its sale of the Shares in such a manner as
         would require the Company or any of the Subsidiaries to register as an
         investment company under the Investment Company Act of 1940, as amended
         (the "1940 Act").

               (m) The Company will maintain a transfer agent and, if necessary 
         under the jurisdiction of incorporation of the Company, a registrar for
         the Common Stock.

               (n) The Company will not take, directly or indirectly, any action
         designed to cause or result in, or that has constituted or might
         reasonably be expected to constitute, the stabilization or manipulation
         of the price of any securities of the Company.

         5.    COSTS AND EXPENSES.

               The Company will pay all costs, expenses and fees incident to the
         performance of the obligations of the Company under this Agreement,
         including, without limiting the generality of the foregoing, the
         following: accounting fees of the Company; the fees and disbursements
         of counsel for the Company; the cost of printing and delivering to, or
         as requested by, the Underwriters copies of the Registration Statement,
         Preliminary Prospectuses, the Prospectus, this Agreement, the
         Underwriters' Invitation Letter, the Listing Application, the Blue Sky
         Survey and any supplements or amendments thereto; the filing fees of
         the Commission; the filing fees and expenses (including legal fees and
         disbursements) incident to securing any required review by the National
         Association of Securities Dealers, Inc. (the "NASD") of the terms of
         the sale of the Shares; the Listing


                                      -11-
<PAGE>
         Fee of the Nasdaq Stock Market; and the expenses, including the fees
         and disbursements of counsel for the Underwriters, incurred in
         connection with the qualification of the Shares under State securities
         or Blue Sky laws. The Company shall not, however, be required to pay
         for any of the Underwriters expenses (other than those related to
         qualification under NASD regulation and State securities or Blue Sky
         laws) except that, if this Agreement shall not be consummated because
         the conditions in Section 6 hereof are not satisfied, or because this
         Agreement is terminated by the Representatives pursuant to Section
         11(b)(1) hereof, or by reason of any failure, refusal or inability on
         the part of the Company to perform any undertaking or satisfy any
         condition of this Agreement or to comply with any of the terms hereof
         on its part to be performed, unless such failure to satisfy said
         condition or to comply with said terms be due to the default or
         omission of any Underwriter, then the Company shall reimburse the
         several Underwriters for reasonable out-of-pocket expenses, including
         fees and disbursements of counsel, reasonably incurred in connection
         with investigating, marketing and proposing to market the Shares or in
         contemplation of performing their obligations hereunder; but the
         Company shall not in any event be liable to any of the several
         Underwriters for damages on account of loss of anticipated profits
         from the sale by them of the Shares.

         6.    CONDITIONS OF OBLIGATIONS OF THE UNDERWRITERS.

               The several obligations of the Underwriters to purchase the Firm
         Shares on the Closing Date and the Option Shares, if any, on the Option
         Closing Date are subject to the accuracy, as of the Closing Date or the
         Option Closing Date, as the case may be, of the representations and
         warranties of the Company contained herein, and to the performance by
         the Company of its covenants and obligations hereunder and to the
         following additional conditions:

               (a) The Registration Statement and all post-effective amendments
         thereto shall have become effective and any and all filings required by
         Rule 424 and Rule 430A of the Rules and Regulations shall have been
         made, and any request of the Commission for additional information (to
         be included in the Registration Statement or otherwise) shall have been
         disclosed to the Representatives and complied with to their reasonable
         satisfaction. No stop order suspending the effectiveness of the
         Registration Statement, as amended from time to time, shall have been
         issued and no proceedings for that purpose shall have been taken or, to
         the knowledge of the Company, shall be contemplated by the Commission
         and no injunction, restraining order, or order of any nature by a
         Federal or state court of competent jurisdiction shall have been issued
         as of the Closing Date which would prevent the issuance of the Shares.

               (b) The Representatives shall have received on the Closing Date 
         or the Option Closing Date, as the case may be, the opinion of Blank
         Rome Comisky & McCauley, counsel for the Company, dated the Closing
         Date or the Option Closing Date, as the case 


                                      -12-

<PAGE>

         may be, addressed to the Underwriters (and stating that it may be
         relied upon by counsel to the Underwriters) to the effect that:

                         (i)   The Company has been duly organized and is
               subsisting as a corporation in good standing under the laws of
               the Commonwealth of Pennsylvania with corporate power and
               authority to own or lease its properties and conduct its business
               as described in the Registration Statement; each of the
               Subsidiaries has been duly organized and is validly existing as a
               corporation in good standing under the laws of the jurisdiction
               of its incorporation, with corporate power and authority to own
               or lease its properties and conduct its business as described in
               the Registration Statement; the Company and each of the
               Subsidiaries are duly qualified to transact business in all
               jurisdictions in which the conduct of their business requires
               such qualification, and in which the failure to qualify would
               have a materially adverse effect upon the business of the Company
               and the Subsidiaries taken as a whole; and the outstanding shares
               of capital stock of each of the Subsidiaries have been duly
               authorized and validly issued and are fully paid and
               non-assessable and are owned by the Company or a Subsidiary; and,
               to such counsel's knowledge, the outstanding shares of capital
               stock of each of the Subsidiaries is owned free and clear of all
               liens, encumbrances and equities and claims, and no options,
               warrants or other rights to purchase, agreements or other
               obligations to issue or other rights to convert any obligations
               into any shares of capital stock or of ownership interests in the
               Subsidiaries are outstanding.

                         (ii)  The Company has authorized and outstanding
               capital stock as set forth under the caption "Capitalization" in
               the Prospectus; the authorized shares of the Company's Common
               Stock have been duly authorized; the outstanding shares of the
               Company's Common Stock have been duly authorized and validly
               issued and are fully paid and non-assessable; all of the Shares
               conform to the description thereof contained in the Prospectus;
               the certificates for the Shares, assuming they are in the form
               filed with the Commission, are in due and proper form; the shares
               of Common Stock, including the Option Shares, if any, to be sold
               by the Company pursuant to this Agreement have been duly
               authorized and will be validly issued, fully paid and
               non-assessable when issued and paid for as


                                      -13-


<PAGE>

               contemplated by this Agreement; and no preemptive rights of
               stockholders exist with respect to any of the Shares or the issue
               or sale thereof.

                         (iii) Except as described in or contemplated by the
               Prospectus, to the knowledge of such counsel, there are no
               outstanding securities of the Company convertible or exchangeable
               into or evidencing the right to purchase or subscribe for any
               shares of capital stock of the Company and there are no
               outstanding or authorized options, warrants or rights of any
               character obligating the Company to issue any shares of its
               capital stock or any securities convertible or exchangeable into
               or evidencing the right to purchase or subscribe for any shares
               of such stock; and except as described in the Prospectus, to the
               knowledge of such counsel, no holder of any securities of the
               Company or any other person has the right, contractual or
               otherwise, which has not been satisfied or effectively waived, to
               cause the Company to sell or otherwise issue to them, or to
               permit them to underwrite the sale of, any of the Shares or the
               right to have any Common Shares or other securities of the
               Company included in the Registration Statement or the right, as a
               result of the filing of the Registration Statement, to require
               registration under the Act of any shares of Common Stock or other
               securities of the Company.

                         (iv)  The Registration Statement has become effective 
               under the Act and, to the knowledge of such counsel, no stop
               order proceedings with respect thereto have been instituted or
               are pending or threatened under the Act.

                         (v)   The Registration Statement, the Prospectus and
               each amendment or supplement thereto comply as to form in all
               material respects with the requirements of the Act and the
               applicable rules and regulations thereunder (except that such
               counsel need express no opinion as to the financial statements
               and related schedules herein).

                         (vi)  The statements under the captions 
               "Business-Litigation," "Management-Executive Compensation,"
               "Management-Stock Option Plan," "Management-Severance
               Arrangement," "Certain Transactions," "Description of Capital
               Stock" and "Shares Eligible for Future Sale" in the Prospectus,
               insofar as such statements constitute a summary of documents
               referred to therein or matters of law, fairly summarize in all
               material respects the information called for with respect to such
               documents and matters.

                         (vii) Such counsel does not know of any contracts or 
               documents required to be filed as exhibits to the Registration
               Statement or described in the Registration Statement or the 
               Prospectus which are not so filed or described as

                                      -14-

<PAGE>

               required, and such contracts and documents as are summarized in
               the Registration Statement or the Prospectus are fairly
               summarized in all material respects.

                         (viii) Such counsel knows of no material legal or
               governmental proceedings pending or threatened against the
               Company or any of the Subsidiaries except as set forth in the
               Prospectus.

                         (ix)   The execution and delivery of this Agreement
               and the consummation of the transactions herein contemplated do
               not and will not conflict with or result in a breach of any of
               the terms or provisions of, or constitute a default under, the
               Articles of Incororation or By-laws of the Company, or any
               agreement or instrument known to such counsel to which the
               Company or any of the Subsidiaries is a party or by which the
               Company or any of the Subsidiaries may be bound.

                         (x)    This Agreement has been duly authorized, 
               executed and delivered by the Company.

                         (xi)   No approval, consent, order, authorization,
               designation, declaration or filing by or with any regulatory,
               administrative or other governmental body is necessary in
               connection with the execution and delivery of this Agreement and
               the consummation of the transactions herein contemplated (other
               than as may be required by the NASD or as required by State
               securities and Blue Sky laws as to which such counsel need
               express no opinion) except such as have been obtained or made.

                         (xii)  The Company is not, and will not become, as a
               result of the consummation of the transactions contemplated by
               this Agreement, and application of the net proceeds therefrom as
               described in the Prospectus, required to register as an
               investment company under the 1940 Act.

               In rendering such opinion Blank Rome Comisky & McCauley may rely 
         as to matters governed by the laws of states other than Pennsylvania or
         Federal laws on local counsel in such jurisdictions, and as to matters
         of fact on certificates of officers of the Company and of government
         officials, provided that in each case Blank Rome Comisky & McCauley
         shall state that they believe that they and the Underwriters are
         justified in relying on such other counsel or certificates. In addition
         to the matters set forth above, such opinion shall also include a
         statement to the effect that nothing has come to the attention of such
         counsel which leads them to believe that (i) the Registration
         Statement, at the time it became effective under the Act (but after
         giving effect to any modifications incorporated therein pursuant to
         Rule 430A under the Act) and as of the Closing Date or the Option
         Closing Date, as the case may be, contained an untrue statement of a
         material fact or omitted to state a material fact required to be
         stated therein or necessary to make 


                                      -15-

<PAGE>
         the statements therein not misleading, and (ii) the Prospectus, or any
         supplement thereto, on the date it was filed pursuant to the Rules and
         Regulations and as of the Closing Date or the Option Closing Date, as
         the case may be, contained an untrue statement of a material fact or
         omitted to state a material fact necessary in order to make the
         statements, in the light of the circumstances under which they are
         made, not misleading (except that such counsel need express no view as
         to financial statements, schedules and financial and statistical
         information therein). With respect to such statement, Blank Rome
         Comiskey & McCauley may state that their belief is based upon the
         procedures set forth therein, but is without independent check and
         verification.

              (c) The Representatives shall have received from Piper & Marbury 
         L.L.P., counsel for the Underwriters, an opinion dated the Closing Date
         or the Option Closing Date, as the case may be, substantially to the
         effect specified in subparagraphs (ii), (iii), (iv) and (xi) of
         Paragraph (b) of this Section 6, and that the Company is a duly
         organized and subsisting corporation under the laws of the Commonwealth
         of Pennsylvania. In rendering such opinion Piper & Marbury L.L.P. may
         rely as to all matters governed other than by the laws of the State of
         Maryland or Federal laws on the opinion of counsel referred to in
         Paragraph (b) of this Section 6. In addition to the matters set forth
         above, such opinion shall also include a statement to the effect that
         nothing has come to the attention of such counsel which leads them to
         believe that (i) the Registration Statement, or any amendment thereto,
         as of the time it became effective under the Act (but after giving
         effect to any modifications incorporated therein pursuant to Rule 430A
         under the Act) as of the Closing Date or the Option Closing Date, as
         the case may be, contained an untrue statement of a material fact or
         omitted to state a material fact required to be stated therein or
         necessary to make the statements therein not misleading, and (ii) the
         Prospectus, or any supplement thereto, on the date it was filed
         pursuant to the Rules and Regulations and as of the Closing Date or the
         Option Closing Date, as the case may be, contained an untrue statement
         of a material fact or omitted to state a material fact, necessary in
         order to make the statements, in the light of the circumstances under
         which they are made, not misleading (except that such counsel need
         express no view as to financial statements, schedules and statistical
         information therein). With respect to such statement, Piper & Marbury
         L.L.P. may state that their belief is based upon the procedures set
         forth therein, but is without independent check and verification.

               (d) The Representatives shall have received at or prior to the
         Closing Date from Piper & Marbury L.L.P. a memorandum or summary, in
         form and substance satisfactory to the Representatives, with respect to
         the qualification for offering and sale by the Underwriters of the
         Shares under the State securities or Blue Sky laws of such
         jurisdictions as the Representatives may reasonably have designated to
         the Company.

               (e) At the date of closing, Price Waterhouse LLP shall have
         furnished to you a letter, dated the date of delivery thereof, in form
         and substance satisfactory to you, to the effect that:



                                      -16-
<PAGE>


                      (i) They are independent accountants within the meaning of
               the Act and the applicable published rules and regulations
               thereunder;

                      (ii) In their opinion, the financial statements of the
               Company audited by them and included in the Registration
               Statement comply as to form in all material respects with the
               applicable accounting requirements of the Act and the published
               rules and regulations thereunder with respect to registration
               statements on Form S-1;

                      (iii) On the basis of procedures (but not an audit in
               accordance with generally accepted auditing standards) consisting
               of:

                    a)   Reading the minutes of meetings of the shareholders and
                         the Board of Directors of the Company since December
                         31, 1996 as set forth in the minute books through a
                         specified date not more than five business days prior
                         to the date of delivery of such letter;

                    b)   Performing the procedures by American Institute of
                         Certified Public Accountants for a review of interim
                         financial information as described in SAS No. 71,
                         Interim Financial Information, on the unaudited interim
                         financial statements of the Company included in the
                         Registration Statement and reading the unaudited
                         interim financial data for the period from the date of
                         the latest balance sheet included in the Registration
                         Statement to the date of the latest available interim
                         financial data; and

                    c)   Making inquiries of certain officials of the Company
                         who have responsibility for financial and accounting
                         matters regarding the specific items for which
                         representations are requested below;

                         nothing has come to their attention as a result of the
                         foregoing  procedures that caused them to believe that:

                         (1)  the unaudited interim financial statements,
                              included in the Registration Statement, do not
                              comply as to form in all material respects with
                              the applicable accounting requirements of the Act
                              and the published rules and regulations
                              thereunder;

                         (2)  any material modifications should be made to the
                              unaudited interim financial statements, included
                              in the Registration Statement, for them to be in
                              conformity with generally accepted accounting
                              principles.

                         (3)  (i) At the date of the latest available interim
                              financial data and at a specified date nor more
                              than five business days prior to the date of



                                      -17-
<PAGE>

                              delivery of such letter, there was any change in
                              the common stock, increase in long-term debt or
                              any decreases in net current assets (working
                              capital) or shareholders' equity of the Company as
                              compared with amounts shown in the latest balance
                              sheet included in the Registration Statement or
                              (ii) for the period from the date of the latest
                              available financial data to a specified date not
                              more than five business days prior to delivery of
                              such letter, there were any decreases, as compared
                              with the corresponding period in the preceding
                              year, in net sales or net income, except in all
                              instances for changes, increases or decreases
                              which the Registration Statement discloses have
                              occurred or may occur, or they shall state any
                              specific changes, increases or decreases.

                      (iv) The letter shall also state that the information set
               forth under the captions "Summary Financial and Operating Data,"
               Capitalization," "Dilution, "Selected Financial and Operating
               Data," "Management's Discussion and Analysis of Financial
               Condition and Results of Operations" and "Executive
               Compensation," which is expressed in dollars (or percentages
               derived from such dollar amounts) as has been obtained from
               accounting records which are subject to the internal controls of
               the Company's accounting system or which has been derived
               directly from such accounting records by analysis or computation,
               is in agreement with such records or computations made therefrom.

               (f) The Representatives shall have received on the Closing Date
         or the Option Closing Date, as the case may be, a certificate or
         certificates of the Chief Executive Officer and the Chief Financial
         Officer of the Company (each on behalf of the Company and not in an
         individual capacity) to the effect that, as of the Closing Date or the
         Option Closing Date, as the case may be, each of them severally
         represents as follows:

                      (i) The Registration Statement has become effective under
               the Act and no stop order suspending the effectiveness of the
               Registrations Statement has been issued, and no proceedings for
               such purpose have been taken or are, to his knowledge,
               contemplated by the Commission;

                      (ii) The representations and warranties of the Company
               contained in Section 1 hereof are true and correct in all
               material respects as of the Closing Date or the Option Closing
               Date, as the case may be;

                      (iii) All filings required to have been made pursuant to
               Rules 424 or 430A under the Act have been made;

                      (iv) As of the effective date of the Registration
               Statement, the statements contained in the Registration Statement
               were true and correct, and such Registration Statement and
               Prospectus did not omit to state a material fact 



                                      -18-
<PAGE>

               required to be stated therein or necessary in order to make the
               statements therein not misleading, and since the effective date
               of the Registration Statement, no event has occurred which should
               have been set forth in a supplement to or an amendment of the
               Prospectus which has not been so set forth in such supplement or
               amendment; and

                      (v) Since the respective dates as of which information is
               given in the Registration Statement and Prospectus, there has not
               been any material adverse change or any development involving a
               prospective material adverse change in or affecting the
               condition, financial or otherwise, of the Company and its
               Subsidiaries taken as a whole or the earnings, business,
               management, properties, assets, rights, operations, condition
               (financial or otherwise) or prospects of the Company and the
               Subsidiaries taken as a whole, whether or not arising in the
               ordinary course of business.
 
               (g) The Company shall have furnished to the Representatives such
         further certificates and documents confirming the representations and
         warranties, covenants and conditions contained herein and related
         matters as the Representatives may reasonably have requested.

               (h) The Firm Shares and Option Shares, if any, have been approved
         for designation upon notice of issuance on the Nasdaq Stock Market.

               (i) The Lockup Agreements described in Section 4 (j) are in full
         force and effect.

               The opinions and certificates mentioned in this Agreement shall
         be deemed to be in compliance with the provisions hereof only if they
         are in all material respects reasonably satisfactory to the
         Representatives and to Piper & Marbury L.L.P., counsel for the
         Underwriters.

               If any of the conditions hereinabove provided for in this Section
         6 shall not have been fulfilled when and as required by this Agreement
         to be fulfilled, the obligations of the Underwriters hereunder may be
         terminated by the Representatives by notifying the Company of such
         termination in writing or by telegram at or prior to the Closing Date
         or the Option Closing Date, as the case may be.

               In such event, the Company and the Underwriters shall not be
         under any obligation to each other (except to the extent provided in
         Sections 5 and 8 hereof).

        7.     CONDITIONS OF THE OBLIGATIONS OF THE COMPANY.

               The obligations of the Company to sell and deliver the portion of
         the Shares required to be delivered as and when specified in this
         Agreement are subject to the 



                                      -19-
<PAGE>

         conditions that at the Closing Date or the Option Closing Date, as the
         case may be, no stop order suspending the effectiveness of the
         Registration Statement shall have been issued and in effect or
         proceedings therefor initiated or threatened.

         8.    INDEMNIFICATION.

               (a) The Company agrees to indemnify and hold harmless each
         Underwriter and each person, if any, who controls any Underwriter
         within the meaning of the Act, against any losses, claims, damages or
         liabilities to which such Underwriter or any such controlling person
         may become subject under the Act or otherwise, insofar as such losses,
         claims, damages or liabilities (or actions or proceedings in respect
         thereof) arise out of or are based upon (i) any untrue statement or
         alleged untrue statement of any material fact contained in the
         Registration Statement, any Preliminary Prospectus, the Prospectus or
         any amendment or supplement thereto, or (ii) the omission or alleged
         omission to state therein a material fact required to be stated therein
         or necessary to make the statements therein not misleading; and will
         reimburse each Underwriter and each such controlling person upon demand
         for any legal or other expenses reasonably incurred by such Underwriter
         or such controlling person in connection with investigating or
         defending any such loss, claim, damage or liability, action or
         proceeding or in responding to a subpoena or governmental inquiry
         related to the offering of the Shares, whether or not such Underwriter
         or controlling person is a party to any action or proceeding; provided,
         however, that the Company will not be liable in any such case to the
         extent that any such loss, claim, damage or liability arises out of or
         is based upon an untrue statement or alleged untrue statement, or
         omission or alleged omission made in the Registration Statement, any
         Preliminary Prospectus, the Prospectus, or any amendment or supplement
         thereto, in reliance upon and in conformity with written information
         furnished to the Company by or through the Representatives specifically
         for use in the preparation thereof. This indemnity agreement will be in
         addition to any liability which the Company may otherwise have.

               (b) Each Underwriter severally and not jointly will indemnify and
         hold harmless the Company, each of its directors, each of its officers
         who have signed the Registration Statement and each person, if any, who
         controls the Company within the meaning of the Act, against any losses,
         claims, damages or liabilities to which the Company or any such
         director, officer, or controlling person may become subject under the
         Act or otherwise, insofar as such losses, claims, damages or
         liabilities (or actions or proceedings in respect thereof) arise out of
         or are based upon (i) any untrue statement or alleged untrue statement
         of any material fact contained in the Registration Statement, any
         Preliminary Prospectus, the Prospectus or any amendment or supplement
         thereto, or (ii) the omission or the alleged omission to state therein
         a material fact required to be stated therein or necessary to make the
         statements therein not misleading in the light of the circumstances
         under which they were made; and will reimburse any legal or other
         expenses reasonably incurred by the Company or any such director,
         officer, or controlling person in 



                                      -20-
<PAGE>

         connection with investigating or defending any such loss, claim,
         damage, liability, action or proceeding; provided, however, that each
         Underwriter will be liable in each case to the extent, but only to the
         extent, that such untrue statement or alleged untrue statement or
         omission or alleged omission has been made in the Registration
         Statement, any Preliminary Prospectus, the Prospectus or such
         amendment or supplement, in reliance upon and in conformity with
         written information furnished to the Company by or through the
         Representatives specifically for use in the preparation thereof. This
         indemnity agreement will be in addition to any liability which such
         Underwriter may otherwise have.

               (c) In case any proceeding (including any governmental
         investigation) shall be instituted involving any person in respect of
         which indemnity may be sought pursuant to this Section 8, such person
         (the "indemnified party") shall promptly notify the person against whom
         such indemnity may be sought (the "indemnifying party") in writing. No
         indemnification provided for in Section 8(a) or (b) shall be available
         to any party who shall fail to give notice as provided in this Section
         8(c) if the party to whom notice was not given was unaware of the
         proceeding to which such notice would have related and was materially
         prejudiced by the failure to give such notice, but the failure to give
         such notice shall not relieve the indemnifying party or parties from
         any liability which it or they may have to the indemnified party for
         contribution or otherwise than on account of the provisions of Section
         8(a) or (b). In case any such proceeding shall be brought against any
         indemnified party and it shall notify the indemnifying party of the
         commencement thereof, the indemnifying party shall be entitled to
         participate therein and, to the extent that it shall wish, jointly with
         any other indemnifying party similarly notified, to assume the defense
         thereof, with counsel satisfactory to such indemnified party and shall
         pay as incurred the fees and disbursements of such counsel related to
         such proceeding. In any such proceeding, any indemnified party shall
         have the right to retain its own counsel at its own expense.
         Notwithstanding the foregoing, the indemnifying party shall pay as
         incurred (or within 30 days of presentation) the fees and expenses of
         the counsel retained by the indemnified party in the event (i) the
         indemnifying party and the indemnified party shall have mutually agreed
         to the retention of such counsel, (ii) the named parties to any such
         proceeding (including any impleaded parties) include both the
         indemnifying party and the indemnified party and representation of both
         parties by the same counsel would be inappropriate due to actual or
         potential differing interests between them or (iii) the indemnifying
         party shall have failed to assume the defense and employ counsel
         acceptable to the indemnified party within a reasonable period of time
         after notice of commencement of the action. It is understood that the
         indemnifying party shall not, in connection with any proceeding or
         related proceedings in the same jurisdiction, be liable for the
         reasonable fees and expenses of more than one separate firm for all
         such indemnified parties. Such firm shall be designated in writing by
         you in the case of parties indemnified pursuant to Section 8(a) and by
         the Company in the case of parties indemnified pursuant to Section
         8(b). The indemnifying party shall not be liable for any settlement of
         any proceeding effected without its written consent but if settled with
         such 



                                      -21-
<PAGE>

         consent or if there be a final judgment for the plaintiff, the
         indemnifying party agrees to indemnify the indemnified party from and
         against any loss or liability by reason of such settlement or
         judgment. In addition, the indemnifying party will not, without the
         prior written consent of the indemnified party, settle or compromise
         or consent to the entry of any judgment in any pending or threatened
         claim, action or proceeding of which indemnification may be sought
         hereunder (whether or not any indemnified party is an actual or
         potential party to such claim, action or proceeding) unless such
         settlement, compromise or consent includes an unconditional release of
         each indemnified party from all liability arising out of such claim,
         action or proceeding.

               (d) If the indemnification provided for in this Section 8 is
         unavailable to or insufficient to hold harmless an indemnified party
         under Section 8(a) or (b) above in respect of any losses, claims,
         damages or liabilities (or actions or proceedings in respect thereof)
         referred to therein, then each indemnifying party shall contribute to
         the amount paid or payable by such indemnified party as a result of
         such losses, claims, damages or liabilities (or actions or proceedings
         in respect thereof) in such proportion as is appropriate to reflect the
         relative benefits received by the Company on the one hand and the
         Underwriters on the other from the offering of the Shares. If, however,
         the allocation provided by the immediately preceding sentence is not
         permitted by applicable law then each indemnifying party shall
         contribute to such amount paid or payable by such indemnified party in
         such proportion as is appropriate to reflect not only such relative
         benefits but also the relative fault of the Company on the one hand and
         the Underwriters on the other in connection with the statements or
         omissions which resulted in such losses, claims, damages or
         liabilities, (or actions or proceedings in respect thereof), as well as
         any other relevant equitable considerations. The relative benefits
         received by the Company on the one hand and the Underwriters on the
         other shall be deemed to be in the same proportion as the total net
         proceeds from the offering (before deducting expenses) received by the
         Company bear to the total underwriting discounts and commissions
         received by the Underwriters, in each case as set forth in the table on
         the cover page of the Prospectus. The relative fault shall be
         determined by reference to, among other things, whether the untrue or
         alleged untrue statement of a material fact or the omission or alleged
         omission to state a material fact relates to information supplied by
         the Company on the one hand or the Underwriters on the other and the
         parties' relative intent, knowledge, access to information and
         opportunity to correct or prevent such statement or omission.

               The Company and the Underwriters agree that it would not be just
         and equitable if contributions pursuant to this Section 8(d) were
         determined by pro rata allocation (even if the Underwriters were
         treated as one entity for such purpose) or by any other method of
         allocation which does not take account of the equitable considerations
         referred to above in this Section 8(d). The amount paid or payable by
         an indemnified party as a result of the losses, claims, damages or
         liabilities (or actions or proceedings in respect thereof) referred to
         above in this Section 8(d) shall be deemed to include any legal or
         other 



                                      -22-
<PAGE>

         expenses reasonably incurred by such indemnified party in connection
         with investigating or defending any such action or claim.
         Notwithstanding the provisions of this subsection (d), (i) no
         Underwriter shall be required to contribute any amount in excess of
         the underwriting discounts and commissions applicable to the Shares
         purchased by such Underwriter and (ii) no person guilty of fraudulent
         misrepresentation (within the meaning of Section 11(f) of the Act)
         shall be entitled to contribution from any person who was not guilty
         of such fraudulent misrepresentation. The Underwriters' obligations in
         this Section 8(d) to contribute are several in proportion to their
         respective underwriting obligations and not joint.

               (e) In any proceeding relating to the Registration Statement, any
         Preliminary Prospectus, the Prospectus or any supplement or amendment
         thereto, each party against whom contribution may be sought under this
         Section 8 hereby consents to the jurisdiction of any court having
         jurisdiction over any other contributing party, agrees that process
         issuing from such court may be served upon him or it by any other
         contributing party and consents to the service of such process and
         agrees that any other contributing party may join him or it as an
         additional defendant in any such proceeding in which such other
         contributing party is a party.

               (f) Any losses, claims, damages, liabilities or expenses for
         which an indemnified party is entitled to indemnification or
         contribution under this Section 8 shall be paid by the indemnifying
         party to the indemnified party as such losses, claims, damages,
         liabilities or expenses are incurred. The indemnity and contribution
         agreements contained in this Section 8 and the representations and
         warranties of the Company set forth in this Agreement shall remain
         operative and in full force and effect, regardless of (i) any
         investigation made by or on behalf of any Underwriter or any person
         controlling any Underwriter, the Company, its directors or officers or
         any persons controlling the Company, (ii) acceptance of any Shares and
         payment therefor hereunder, and (iii) any termination of this
         Agreement. A successor to any Underwriter, or to the Company, its
         directors or officers, or any person controlling the Company, shall be
         entitled to the benefits of the indemnity, contribution and
         reimbursement agreements contained in this Section 8.

         9.    DEFAULT BY UNDERWRITERS.

               If on the Closing Date or the Option Closing Date, as the case 
         may be, any Underwriter shall fail to purchase and pay for the portion
         of the Shares which such Underwriter has agreed to purchase and pay for
         on such date (otherwise than by reason of any default on the part of
         the Company), you, as Representatives of the Underwriters, shall use
         your reasonable efforts to procure within 36 hours thereafter one or
         more of the other Underwriters, or any others, to purchase from the
         Company such amounts as may be agreed upon and upon the terms set forth
         herein, the Firm Shares or Option Shares, as the case may be, which the
         defaulting Underwriter or Underwriters failed to purchase. If 



                                      -23-
<PAGE>

         during such 36 hours you, as such Representatives, shall not have
         procured such other Underwriters, or any others, to purchase the Firm
         Shares or Option Shares, as the case may be, agreed to be purchased by
         the defaulting Underwriter or Underwriters, then (a) if the aggregate
         number of shares with respect to which such default shall occur does
         not exceed 10% of the Firm Shares or Option Shares, as the case may
         be, covered hereby, the other Underwriters shall be obligated,
         severally, in proportion to the respective numbers of Firm Shares or
         Option Shares, as the case may be, which they are obligated to
         purchase hereunder, to purchase the Firm Shares or Option Shares, as
         the case may be, which such defaulting Underwriter or Underwriters
         failed to purchase, or (b) if the aggregate number of shares of Firm
         Shares or Option Shares, as the case may be, with respect to which
         such default shall occur exceeds 10% of the Firm Shares or Option
         Shares, as the case may be, covered hereby, the Company or you as the
         Representatives of the Underwriters will have the right, by written
         notice given within the next 36-hour period to the parties to this
         Agreement, to terminate this Agreement without liability on the part
         of the non-defaulting Underwriters or of the Company except to the
         extent provided in Section 8 hereof. In the event of a default by any
         Underwriter or Underwriters, as set forth in this Section 9, the
         Closing Date or Option Closing Date, as the case may be, may be
         postponed for such period, not exceeding seven days, as you, as
         Representatives, may determine in order that the required changes in
         the Registration Statement or in the Prospectus or in any other
         documents or arrangements may be effected. The term "Underwriter"
         includes any person substituted for a defaulting Underwriter. Any
         action taken under this Section 9 shall not relieve any defaulting
         Underwriter from liability in respect of any default of such
         Underwriter under this Agreement.
 
         10.   NOTICES.

               All communications hereunder shall be in writing and, except as 
         otherwise provided herein, will be mailed, delivered, telecopied or
         telegraphed and confirmed as follows: if to the Underwriters, to BT
         Alex. Brown Incorporated, 1290 Avenue of the Americas, 10th Floor, New
         York, New York 10104, Attention: Edward D. Fitzgerald; with a copy to
         BT Alex. Brown Incorporated, One South Street, Baltimore, Maryland
         21202. Attention: General Counsel; if to the Company, to A.C. Moore
         Arts & Crafts, Inc., 500 University Court, Blackwood, New Jersey,
         08012, Attention: John E. Parker; with a copy to Blank Rome Comisky &
         McCauley, 1200 Four Penn Center Plaza, Philadelphia, Pennsylvania
         19103, Attention: Sol Genauer.


         11.   TERMINATION.

               This Agreement may be terminated by you by notice to the Company
         as follows:

               (a)  at any time prior to the earlier of  (i) the time the Shares
         are released by you for sale by notice to the Underwriters, or (ii)
         11:30 a.m. on the day of this Agreement;



                                      -24-
<PAGE>

               (b) at any time prior to the Closing Date if any of the following
         has occurred: (i) since the respective dates as of which information is
         given in the Registration Statement and the Prospectus, any material
         adverse change or any development involving a prospective material
         adverse change in or affecting the condition, financial or otherwise,
         of the Company and its Subsidiaries taken as a whole or the earnings,
         business, management, properties, assets, rights, operations, condition
         (financial or otherwise) or prospects of the Company and its
         Subsidiaries taken as a whole, whether or not arising in the ordinary
         course of business, (ii) any outbreak or escalation of hostilities or
         declaration of war or national emergency or other national or
         international calamity or crisis or change in economic or political
         conditions if the effect of such outbreak, escalation, declaration,
         emergency, calamity, crisis or change on the financial markets of the
         United States would, in your reasonable judgment, make it impracticable
         to market the Shares or to enforce contracts for the sale of the
         Shares, or (iii) suspension of trading in securities generally on the
         New York Stock Exchange or the American Stock Exchange or limitation on
         prices (other than limitations on hours or numbers of days of trading)
         for securities on either such Exchange, (iv) the enactment,
         publication, decree or other promulgation of any statute, regulation,
         rule or order of any court or other governmental authority which in
         your opinion materially and adversely affects or may materially and
         adversely affect the business or operations of the Company, (v)
         declaration of a banking moratorium by United States or New York State
         authorities, (vi) the suspension of trading of the Company's common
         stock by the Commission on the Nasdaq Stock Market or (vii) the taking
         of any action by any governmental body or agency in respect of its
         monetary or fiscal affairs which in your reasonable opinion has a
         material adverse effect on the securities markets in the United States;
         or

               (c)  as provided in Sections 6 and 9 of this Agreement.

         12.   SUCCESSORS.

               This Agreement has been and is made solely for the benefit of the
         Underwriters and the Company and their respective successors,
         executors, administrators, heirs and assigns, and the officers,
         directors and controlling persons referred to herein, and no other
         person will have any right or obligation hereunder. No purchaser of any
         of the Shares from any Underwriter shall be deemed a successor or
         assign merely because of such purchase.

         13.   INFORMATION PROVIDED BY UNDERWRITERS.

               The Company and the Underwriters acknowledge and agree that the 
         only information furnished or to be furnished by any Underwriter to the
         Company for inclusion in any Prospectus or the Registration Statement
         consists of the information set forth in the last paragraph on the
         front cover page (insofar as such information relates to 



                                      -25-
<PAGE>

         the Underwriters), legends required by Item 502(d) of Regulation S-K
         under the Act and the information under the caption "Underwriting" in
         the Prospectus.

         14.   MISCELLANEOUS.

               The reimbursement, indemnification and contribution agreements 
         contained in this Agreement and the representations, warranties and
         covenants in this Agreement shall remain in full force and effect
         regardless of (a) any termination of this Agreement, (b) any
         investigation made by or on behalf of any Underwriter or controlling
         person thereof, or by or on behalf of the Company or its directors or
         officers and (c) delivery of and payment for the Shares under this
         Agreement.

               This Agreement may be executed in two or more counterparts, each
         of which shall be deemed an original, but all of which together shall
         constitute one and the same instrument.

               This Agreement shall be governed by, and construed in accordance 
         with, the laws of the State of Maryland.
 

                                      -26-
<PAGE>
 
         If the foregoing letter is in accordance with your understanding of
our agreement, please sign and return to us the enclosed duplicates hereof,
whereupon it will become a binding agreement among the Company and the several
Underwriters in accordance with its terms.


                                         Very truly yours,

                                         A.C. MOORE ARTS & CRAFTS, INC.



                                             ___________________________________
                                         By: John E. Parker
                                             President


The foregoing Underwriting Agreement 
is hereby confirmed and accepted as 
of the date first above written.

BT ALEX. BROWN INCORPORATED
JANNEY MONTGOMERY SCOTT INC.

As Representatives of the several
Underwriters listed on Schedule I

By:  BT Alex. Brown Incorporated


By:____________________________________
             Authorized Officer

                                      -27-
<PAGE>


                                   SCHEDULE I



                            SCHEDULE OF UNDERWRITERS



                                                          Number of Firm Shares
       Underwriter                                           to be Purchased   
       -----------                                        ---------------------

BT Alex. Brown Incorporated
Janney Montgomery Scott Inc.

















                                                                ---------

                  Total                                         2,700,000


                                      -29-



<PAGE>
                                 October 6, 1997



  
A.C. Moore Arts & Crafts, Inc.
500 University Court
Blackwood, New Jersey 08012

    Re:    A.C. Moore Arts & Crafts, Inc.
           Common Stock
           Registration Statement on Form S-1
           ----------------------------------

Gentlemen:

         We have acted as counsel to A.C. Moore Arts & Crafts, Inc. (the
"Company") in connection with the Registration Statement on Form S-1 (the
"Registration Statement") filed by the Company with the Securities and Exchange
Commission under the Securities Act of 1933, as amended, relating to the offer
and sale by the Company of up to 3,105,000 shares of Common Stock, no par value
(the "Common Stock"). This opinion is being furnished pursuant to the
requirements of Item 601(b)(5) of Regulation S-K.

         In rendering this opinion, we have examined only the documents listed
on Exhibit "A" attached hereto. We have not performed any independent
investigation other than the document examination described. Our opinion is
therefore qualified in all respects by the scope of that document examination.
We have assumed and relied, as to questions of fact and mixed questions of law
and fact, on the truth, completeness, authenticity and due authorization of all
certificates, documents and records examined, and the genuineness of all
signatures.

         This opinion is limited to the laws of the Commonwealth of Pennsylvania
and no opinion is expressed as to the laws of any other jurisdiction.

         Based upon and subject to the foregoing, we are of the opinion that the
shares of Common Stock of the Company which are being offered and sold by the
Company pursuant to the Registration Statement, when sold in the manner and for
the consideration contemplated by the Registration Statement, will be validly
issued, fully paid and non-assessable.


<PAGE>


A.C. Moore Arts & Crafts, Inc.
October 6, 1997
Page 2

         This opinion is given as of the date hereof. We assume no obligation to
update or supplement this opinion to reflect any facts or circumstances which
may hereafter come to our attention or any changes in laws which may hereafter
occur.

         This opinion is strictly limited to the matters stated herein and no
other or more extensive opinion is intended, implied or to be inferred beyond
the matters expressly stated herein.

         We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the reference to our firm under the caption "Legal
Matters" in the Prospectus, which is part of the Registration Statement.

                                          Sincerely,



                                          BLANK ROME COMISKY & McCAULEY



<PAGE>


                                   EXHIBIT "A"
                                   -----------



         1.       The Company's Articles of Incorporation.

         2.       The Company's Bylaws.

         3.       Resolutions of the Board of Directors adopted by unanimous 
                  consent of the Directors with respect to the sale by the 
                  Company of its Common Stock pursuant to the Registration 
                  Statement.

         4.       Form of Stock Certificate filed as an exhibit to the
                  Registration Statement.

         5.       The Registration Statement.



<PAGE>

                                                                    Exhibit 11.1


                         A.C. MOORE ARTS & CRAFTS, INC.

                         Pro Forma Net Income Per Share

<TABLE>
<CAPTION>


                                                      Year Ended                              Six Months
                                                  December 31, 1996                      Ended June 30, 1997
                                                  -----------------                      -------------------
<S>                                                      <C>                                     <C>    

Pro forma net income                                 $3,817,000                             $     92,000
                                                     ==========                             ============

Weighted average shares
outstanding                                           4,300,000                                4,300,000

Stock options                                           178,148                                  178,148

   
Equivalent shares necessary
 to fund distributions to
 shareholders in excess of
 earnings                                                54,434                                   54,434
                                                     ----------                            -------------


                                                      4,532,582                                4,532,582
                                                     ==========                              ===========
    

Pro forma net income per
share                                                    $0.84                                     $0.02
                                                     =========                            ==============
</TABLE>



<PAGE>

                                                                    Exhibit 11.2

                         A.C. MOORE ARTS & CRAFTS, INC.

                   Supplemental Pro Forma Net Income Per Share




                                          Year Ended             Six Months
                                      December 31, 1996      Ended June 30, 1997
                                      -----------------      -------------------
Pro forma net income                      $3,817,000            $   92,000

Reversal of interest
expense, net of tax, on
assumed payment of debt as
of beginning of period                       420,000               198,000
                                          ----------            ----------

Supplemental pro forma
net income                                $4,237,000            $  290,000
                                          ==========            ==========
Weighted average share
outstanding                                4,300,000             4,300,000

Stock options                                178,148               178,148

   
Equivalent shares necessary
  to fund distributions to
  shareholders in excess of
  earnings                                    54,434                54,434

Equivalent shares necessary               
  to fund payment of debt                  1,654,496             1,952,710 
                                          ----------            ---------- 
                                           6,187,078             6,485,292
                                          ==========            ==========
Supplemental pro forma
   net income per share                        $0.68                 $0.04
                                          ==========            ==========
    

<PAGE>

                                                                    Exhibit 23.1


                        CONSENT OF INDEPENDENT ACCOUNTANT


We hereby consent to the use in the Prospectus constituting part of this
Amendment No. 2 to the Registration Statement on Form S-1 of our report dated
February 28, 1997, except Note 11 which is as of July 18, 1997, relating to the
financial statements of A.C. Moore Arts & Crafts, Inc., which appears in such
Prospectus. We also consent to the reference to us under the headings "Experts"
and "Selected Financial and Operating Data" in such Prospectus. However, it
should be noted that Price Waterhouse LLP has not prepared or certified such
"Selected Financial and Operating Data."





/s/ PRICE WATERHOUSE LLP
- -------------------------------


Philadelphia, Pennsylvania
October 6, 1997




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