J CREW GROUP INC
POS AM, 1998-03-06
BLANK CHECKS
Previous: FIRST SOURCE BANCORP INC, 424B3, 1998-03-06
Next: CREW J OPERATING CORP, POS AM, 1998-03-06



   
      As filed with the Securities and Exchange Commission
                        on March 6, 1998
                                       Registration No. 333-42427
=================================================================
    



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

   
                  POST-EFFECTIVE AMENDMENT NO. 1
    
                                TO

                             FORM S-4

                      REGISTRATION STATEMENT
                               UNDER
                    THE SECURITIES ACT OF 1933


                        J. Crew Group, Inc.

      (Exact name of registrant as specified in its charter)

     New York                   6719               22-2894486
(State or other          (Primary standard      (I.R.S. employer
jurisdiction of              industrial           identification
incorporation or           classification             number)
  organization)              code number)
               


                           770 Broadway
                     New York, New York 10003
                          (212) 209-2500
 (Address, including zip code, and telephone number, including
area code, of registrant's principal executive offices)
                    ________________________

                         Michael P. McHugh
                          Vice President
                        J. Crew Group, Inc.
                           770 Broadway
                     New York, New York 10003
                          (212) 209-2500
                    ________________________

(Name, address, including zip code, and telephone number, 
including area code, of agent for service)

                   Copies of correspondence to:

                      Paul J. Shim, Esq.
              Cleary, Gottlieb, Steen & Hamilton
                       One Liberty Plaza
                   New York, New York 10006
                    ________________________

   
   Approximate date of commencement of proposed sale to the
public: March 6, 1998
    

   If the securities being registered on this Form are being
offered in connection with the formation of a holding company and
there is compliance with General Instruction G, check the
following box: |_|
                    ________________________
                  CALCULATION OF REGISTRATION FEE

       


<PAGE>


                            J. CREW GROUP, INC.

                     Registration Statement on Form S-4
(Cross Reference Sheet Furnished Pursuant to Item 501(b) of Regulation S-K )

         Item                           Location in Prospectus
         ----                           ----------------------

 1. Forepart of the 
      Registration Statement
      and Outside Front Cover
      Page of Prospectus .............  Facing Page of the Registration 
                                        Statement; Cross Reference Sheet;
                                        Outside Front Cover Page of Prospectus
 2. Inside Front and Outside
      Back Cover Pages of 
      Prospectus .....................  Available Information; Incorporation
                                        of Certain Documents by
                                        Reference; Outside Back Cover 
                                        Page of Prospectus
 3. Risk Factors, Ratio of 
      Earnings to Fixed
      Charges and Other
      Information ....................  Prospectus Summary; Risk Factors;
                                        Selected Financial Data

 4. Terms of the Transaction .........  Prospectus Summary; Risk Factors;
                                        The Exchange Offer; Description of
                                        the New Debentures; Plan of 
                                        Distribution; Certain U.S. Federal 
                                        Considerations Tax
 5. Pro Forma Financial
     Information .....................  Pro Forma Capitalization; Unaudited
                                        Pro Forma Consolidated Financial
                                        Data
 6. Material Contracts With 
      the Company Being Acquired .....  Not Applicable

 7. Additional Information 
      Required for  Reoffering by
      Persons and Parties
      Deemed to be Underwriters ......  Not Applicable

 8. Interests of Named Experts
      and Counsel ....................  Not Applicable

 9. Disclosure of Commission
      Position on Indemnification
      for Securities Act
      Liabilities ....................  Not Applicable

10. Information with
      Respect to S-3
      Registrants ....................  Not Applicable

11. Incorporation of Certain 
      Information by
      Reference ......................  Not Applicable

12. Information with Respect
      to S-2 or S-3
      Registrants ....................  Not Applicable

13. Incorporation of Certain
      Information by
      Reference ......................  Not Applicable

14. Information with 
      Respect to Registrants
      Other Than S-3 or S-2 
      Registrants ....................  Outside Front Cover of Prospectus;
                                        Prospectus Summary; Selected
                                        Consolidated Financial Data; 
                                        Management's Discussion and Analysis 
                                        of Financial Condition and Results of 
                                        Operations; Business; Consolidated
                                        Financial Statements

15. Information with Respect
        to S-3 Companies .............  Not Applicable
 
16. Information with Respect
      to S-2 or S-3
      Companies ......................  Not Applicable

17. Information with Respect 
      to Companies Other Than
      S-3 or S-2 Companies ...........  Not Applicable

18. Information if Proxies, 
      Consents or Authorizations        
      Are To Be Solicited ............  Not Applicable
                                         
19. Information if Proxies, 
      Consents or Authorizations
      Are Not To Be
      Solicited or in an 
      Exchange Offer .................  Prospectus Summary; Management;
                                        Capital Stock of Holdings and
                                        Operating Corp; Certain Relationships
                                        and Related Transactions


<PAGE>

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



       


PROSPECTUS
                        J. Crew Group, Inc.

Offer to Exchange Series B 13 1/8% Senior Discount Debentures due
   2008, which have been registered under the Securities Act of
  1933, as amended,for any and all outstanding Series A 13 1/8%
               Senior Discount Debentures due 2008

   
           The Exchange Offer will expire at 5:00 p.m., New York
City time, on April 3, 1998, unless extended. J. Crew Group,
Inc., a New York corporation (the "Issuer" or "Holdings"), hereby
offers, upon the terms and subject to the conditions set forth in
this Prospectus and the accompanying letter of transmittal (the
"Letter of Transmittal" and such offer being the "Exchange
Offer"), to exchange Series B 13 1/8% Senior Discount Debentures
due 2008 of the Issuer (the "New Debentures"), which have been
registered under the Securities Act of 1933, as amended (the
"Securities Act"), pursuant to a Registration Statement of which
this Prospectus is a part, for an equal principal amount of
outstanding Series A 13 1/8% Senior Discount Debentures due 2008
of the Issuer (the "Old Debentures"), of which $142,000,000
aggregate principal amount at maturity is outstanding as of the
date hereof. The New Debentures and the Old Debentures are
collectively referred to herein as the "Debentures."

           Any and all Old Debentures that are validly tendered
and not withdrawn on or prior to 5:00 P.M., New York City time,
on the date the Exchange Offer expires, which will be April 3,
1998 unless the Exchange Offer is extended (such date, including
as extended, the "Expiration Date"), will be accepted for
exchange. Tenders of Old Debentures may be withdrawn at any time
prior to 5:00 P.M., New York City time on the Expiration Date.
The Exchange Offer is not conditioned upon any minimum principal
amount of Old Debentures being tendered for exchange. However,
the Exchange Offer is subject to certain customary conditions,
which may be waived by the Issuer, and to the terms of the
Registration Rights Agreement, dated as of October 17, 1997, by
and among the Issuer and Donaldson, Lufkin & Jenrette Securities
Corporation and Chase Securities Inc. (the "Initial Purchasers")
(the "Registration Rights Agreement"). Old Debentures may only be
tendered in integral multiples of $1,000 of principal amount at
maturity. See "The Exchange Offer."
    

      The New Debentures will be entitled to the benefits of the
same Indenture (as defined herein) that governs the Old
Debentures and that will govern the New Debentures. The form and
terms of the New Debentures are the same in all material respects
as the form and terms of the Old Debentures, except that the New
Debentures have been registered under the Securities Act and
therefore will not bear legends restricting the transfer thereof.
See "The Exchange Offer" and "Description of the New Debentures."

      The New Debentures will be represented by permanent global
debentures in fully registered form and will be deposited with,
or on behalf of, The Depository Trust Company ("DTC") and
registered in the name of a nominee of DTC. Beneficial interests
in the permanent global debentures will be shown on, and
transfers thereof will be effected through, records maintained by
DTC and its participants.

      Based on interpretations by the staff of the Securities and
Exchange Commission (the "Commission"), as set forth in no-action
letters issued to third parties, including Exxon Capital Holdings
Corporation, SEC No-Action Letter (available May 13, 1988),
Morgan Stanley & Co. Incorporated, SEC No-Action Letter
(available June 5, 1991) and Shearman & Sterling, SEC No-Action
Letter (available July 2, 1993) (collectively, the "Exchange
Offer No-Action Letters"), the Issuer believes that the New
Debentures issued pursuant to the Exchange Offer may be offered
for resale, resold or otherwise transferred by each holder (other
than a broker-dealer who acquires such New Debentures directly
from the Issuer for resale pursuant to Rule 144A under the
Securities Act or any other available exemption under the
Securities Act and other than any holder that is an "affiliate"
(as defined in Rule 405 under the Securities Act) of the Issuer)
without compliance with the registration and prospectus delivery
provisions of the Securities Act, provided that such New
Debentures are acquired in the ordinary course of such holder's
business and such holder is not engaged in, and does not intend
to engage in, a distribution of such New Debentures and has no
arrangement with any person to participate in a distribution of
such New Debentures. By tendering Old Debentures in exchange for
New Debentures, each holder, other than a broker-dealer, will
represent to the Issuer that: (i) it is not an affiliate (as
defined in Rule 405 under the Securities Act) of the Issuer; (ii)
it is not a broker-dealer tendering Old Debentures acquired for
its own account directly from the Issuer; (iii) any New
Debentures to be received by it will be acquired in the ordinary
course of its business; and (iv) it is not engaged in, and does
not intend to engage in, a distribution of such New Debentures
and has no arrangement or understanding to participate in a
distribution of New Debentures. If a holder of Old Debentures is
engaged in or intends to engage in a distribution of New
Debentures or has any arrangement or understanding with respect
to the distribution of New Debentures to be acquired pursuant to
the Exchange Offer, such holder may not rely on the applicable
interpretations of the staff of the Commission and must comply
with the registration and prospectus delivery requirements of the
Securities Act in connection with any secondary resale
transaction.

      (continued on next page)

                   __________________________

      FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE
CONSIDERED BY PARTICIPANTS IN THE EXCHANGE OFFER, SEE "RISK
FACTORS" BEGINNING ON PAGE 16 OF THIS PROSPECTUS.

                    __________________________


      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.

                    __________________________

   
  [GRAPHIC OMITTED]The date of this Prospectus is March 6, 1998
    

                    __________________________


<PAGE>


(continued from cover page)

      Each broker-dealer that receives New Debentures for its own
account pursuant to the Exchange Offer (a "Participating Broker-
Dealer") must acknowledge that it will deliver a prospectus
meeting the requirements of the Securities Act in connection with
any resale of such New Debentures. The Letter of Transmittal
states that by so acknowledging and by delivering a prospectus, a
Participating Broker-Dealer will not be deemed to admit that it
is an "underwriter" within the meaning of the Securities Act.
This Prospectus, as it may be amended or supplemented from time
to time, may be used by a Participating Broker-Dealer in
connection with resales of New Debentures received in exchange
for Old Debentures where such Old Debentures were acquired by
such Participating Broker-Dealer as a result of market-making
activities or other trading activities. Pursuant to the
Registration Rights Agreement, the Issuer has agreed that it will
make this Prospectus available to any Participating Broker-Dealer
for a period of time not to exceed one year after the date on
which the Exchange Offer is consummated for use in connection
with any such resale. See "Plan of Distribution."

      The Issuer will not receive any proceeds from this
offering. The Issuer has agreed to pay the expenses of the
Exchange Offer. No underwriter is being utilized in connection
with the Exchange Offer.

      THE EXCHANGE OFFER IS NOT BEING MADE TO, NOR WILL THE
ISSUER ACCEPT SURRENDERS FOR EXCHANGE FROM, HOLDERS OF OLD
DEBENTURES IN ANY JURISDICTION IN WHICH THE EXCHANGE OFFER OR THE
ACCEPTANCE THEREOF WOULD NOT BE IN COMPLIANCE WITH THE SECURITIES
AND BLUE SKY LAWS OF SUCH JURISDICTION.

      The Old Debentures have been designated as eligible for
trading in the Private Offerings, Resale and Trading through
Automated Linkages ("PORTAL") market. Prior to this Exchange
Offer, there has been no public market for the New Debentures. If
such a market were to develop, the New Debentures could trade at
prices that may be higher or lower than their principal amount.
The Issuer does not intend to apply for listing of the New
Debentures on any securities exchange or for quotation of the New
Debentures on The Nasdaq Stock Market's National Market or
otherwise. The Initial Purchasers have previously made a market
in the Old Debentures, and the Issuer has been advised that the
Initial Purchasers currently intend to make a market in the New
Debentures, as permitted by applicable laws and regulations,
after consummation of the Exchange Offer. The Initial Purchasers
are not obligated, however, to make a market in the Old
Debentures or the New Debentures and any such market making
activity may be discontinued at any time without notice at the
sole discretion of the Initial Purchasers. There can be no
assurance as to the liquidity of the public market for the New
Debentures or that any active public market for the New
Debentures will develop or continue. If an active public market
does not develop or continue, the market price and liquidity of
the New Debentures may be adversely affected. See "Risk
Factors--Absence of a Public Market."


<PAGE>


                       AVAILABLE INFORMATION

      The Issuer is not currently subject to the periodic
reporting and other informational requirements of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"). The Issuer
will become subject to such requirements upon the effectiveness
of the Registration Statement (as defined herein). Pursuant to
the indenture by and among the Issuer and State Street Bank and
Trust Company (as trustee), dated as of October 17, 1997 (the
"Indenture"), the Issuer has agreed to file with the Commission
and provide to the holders of the Old Debentures annual reports
and the information, documents and other reports which are
required to be delivered pursuant to Sections 13 and 15(d) of the
Exchange Act.

      This Prospectus constitutes a part of a registration
statement on Form S-4 (together with all amendments and exhibits,
the "Registration Statement") filed by the Issuer with the
Commission, through the Electronic Data Gathering, Analysis and
Retrieval System ("EDGAR"), under the Securities Act, with
respect to the New Debentures offered hereby. This Prospectus
omits certain of the information contained in the Registration
Statement, and reference is hereby made to the Registration
Statement for further information with respect to the Issuer and
the securities offered hereby. Although statements concerning and
summaries of certain documents are included herein, reference is
made to the copies of such documents filed as exhibits to the
Registration Statement or otherwise filed with the Commission.
These documents may be inspected without charge at the office of
the Commission at Judiciary Plaza, 450 Fifth Street, N.W.,
Washington, D.C. 20549, and copies may be obtained at fees and
charges prescribed by the Commission. Copies of such materials
may also be obtained from the Web site that the Commission
maintains at http://www.sec.gov.

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


                               i


<PAGE>

                        PROSPECTUS SUMMARY

      Prior to the Recapitalization (as defined herein), Holdings
owned all of the stock, directly or indirectly, of the various
subsidiaries that had carried on the businesses described herein.
In connection with the Recapitalization, Holdings organized J.
Crew Operating Corp., a Delaware corporation ("Operating Corp"),
and immediately prior to the consummation of the
Recapitalization, Holdings transferred substantially all of its
assets and liabilities to Operating Corp. Holdings' current
operations are, and future operations are expected to be, limited
to owning the stock of the Operating Corp. Holdings and its
subsidiaries are collectively referred to herein
as the "Company." The following summary is qualified in its
entirety by the more detailed information and financial
statements and the Unaudited Pro Forma Consolidated Financial
Data of the Issuer, including the notes thereto, appearing
elsewhere in this Prospectus. Except as otherwise set forth
herein, references herein to "pro forma" financial data of the
Issuer are to financial data of the Issuer which gives effect to
the Recapitalization, including the issuance of the Debentures,
the issuance of the Holdings Preferred Stock (as defined herein),
the Holdings Common Equity Contribution (as defined herein) and
the Operating Corp Distribution (as defined herein). References
herein to fiscal years are to the fiscal years of Holdings, which
end on the Friday closest to January 31 in the following calendar
year. Accordingly, fiscal years 1992, 1993, 1994, 1995 and 1996
ended on January 29, 1993, January 28, 1994, February 3, 1995,
February 2, 1996 and January 31, 1997. All fiscal years for which
financial information is included in this Prospectus had 52
weeks, except fiscal 1994 which had 53 weeks.

                            The Company

Overview

      The Company is a leading mail order and store retailer of
women's and men's apparel, shoes and accessories operating
primarily under the J. Crew(R) brand name. Under the direction of
Emily Woods and Arthur Cinader (co-founders of the J. Crew brand
and father and daughter), the Company has built a strong and
widely recognized brand name known for its timeless styles at
price points that the Company believes represent exceptional
product value. The J. Crew image has been built and reinforced
over its 14-year history through the circulation of more than
one-half billion catalogs that use magazine-quality photography
to portray a classic American perspective and aspirational
lifestyle. Many of the original items introduced by the Company
in the early 1980s (such as the rollneck sweater, weathered
chino, barn jacket and pocket tee) were instrumental in
establishing the J. Crew brand and continue to be core product
offerings. The Company has capitalized on the strength of the J.
Crew brand to provide customers with clothing to meet more of
their lifestyle needs, including casual, career and sport. The
strength of the J. Crew brand is demonstrated by a compound
annual growth rate of 15.4% in J. Crew brand revenues between
fiscal 1992 and fiscal 1996.

      The J. Crew merchandising strategy emphasizes timeless
styles and a broad assortment of high-quality products designed
to provide customers with one-stop shopping opportunities at
attractive prices. J. Crew catalogs and retail stores offer a
full line of men's and women's basic durables (casual weekend
wear), sport, swimwear, accessories and shoes, as well as the
more tailored men's sportswear and women's "Classics" lines.
Approximately 60% of the Company's J. Crew brand sales are
derived from its core offerings of durables and sport clothing,
the demand for which the Company believes is stable and resistant
to changing fashion trends. The Company believes that the J. Crew
image and merchandising strategy appeal to college-educated,
professional and affluent customers who, in the Company's
experience, have demonstrated strong brand loyalty and a tendency
to make repeat purchases.

      J. Crew products are distributed exclusively through the
Company's catalog and store distribution channels. The Company
currently circulates over 76 million J. Crew catalogs per annum
and owns and operates 49 J. Crew retail stores and 42 J. Crew
factory outlets. In addition, J. Crew products are distributed
through 67 free-standing and shop-in-shop stores in Japan under a
licensing agreement with Itochu Corporation and Itochu Fashion
System Co., Ltd. (collectively "Itochu").


<PAGE>


      In addition to the Company's J. Crew operations, the Company
operates Clifford & Wills, Inc. ("C&W"), a mail order and factory
store women's apparel business that targets older, more
conservative customers, and Popular Club Plan, Inc. ("PCP"), a
direct selling catalog merchandiser of consumer branded goods
through a "club" concept that provides credit sales to
lower-income customers. During the twelve-month period ended
November 7, 1997, the Company generated total revenues of $836.7
million, of which $583.1 million or approximately 70% was
attributable to the J. Crew brand, and total Adjusted EBITDA of
$47.6 million. See "--Summary Unaudited Pro Forma Consolidated
Financial Data" for a description of Adjusted EBITDA.

Business Strengths

      Since its inception, the Company has pursued a consistent
operating strategy which has resulted in the following key
strengths and distinguishing characteristics:

   - Strong, Recognizable Brand. The Company has created a
     recognizable, differentiated brand image reflecting an
     American aspirational lifestyle. The J. Crew image is
     consistently communicated through all aspects of the
     Company's business including its merchandise design,
     distinctive catalogs and retail store environment. The
     Company's high-quality products, strong brand image and
     customer loyalty have resulted in strong gross margins and
     retail sales productivity.

   - Premium Quality Products and Distinctive Designs at
     Attractive Price Points. The Company offers premium quality
     products reflecting a classic, clean aesthetic with a
     consistent design philosophy. All J. Crew products are
     designed by an in-house team of 15 designers led by Emily
     Woods. The Company believes that its in-house design
     capabilities ensure a coherent set of product offerings from
    season to season and year to year that provides significant
     value to its customers through attractive price points.

   - Proven Retail Store Concept.  J. Crew retail stores 
     historically have generated strong and stable operating
     results. The Company believes that its sales per gross 
     square foot are among the highest in its industry
     segment. J. Crew retail stores open during all of 
     fiscal 1996 generated the following key operating
     statistics:

                                                  Fiscal 1996
                                                  -----------
                                                    Average
                                                    -------
Sales per gross square foot ....................     $575
Store contribution margin ......................       25.9%

      Approximately 81% of the J. Crew retail stores that were
open during all of 1996 had store contribution margins above 20%.
All of the Company's J. Crew retail stores are profitable and
have generated positive store contribution within the first
twelve months of operation. In addition, J. Crew retail stores
opened since fiscal 1992 have averaged approximately $550 in
sales per gross square foot and 23.0% store contribution margin
during the first twelve months of operation.

   - Broad and Stable Product Offering. The Company's J. Crew
     product offering includes a broad array of items which appeal
     to a diverse customer base, spanning gender and age segments.
     A substantial portion of the J. Crew product line consists of
     basic durables, such as chinos, jeans and sweaters, which are
     not significantly modified from year to year and, in the
     Company's opinion, are resistant to shifting fashion trends.
     In 1996, sales of durables and sport clothing represented
     approximately 60% of total J. Crew brand revenues, having
     increased at a compound annual growth rate of approximately
     15% since 1992.

   - Synergistic Distribution Channels.   The Company believes 
     that the concurrent operation of the J. Crew mail
     order business and J. Crew retail stores provides a 
     distinct advantage in the development of the J. Crew
     brand. Visibility and exposure of the brand are enhanced
     by the broad circulation of catalogs, aiding the
     expansion of the retail concept. In addition, the Company
     believes that the retail operations help attract first-


                                2
<PAGE>


     time "walk-by" customers to the catalog and improve the
     salability of fit-critical items through the catalog. The
     Company further believes that diversified distribution
     channels help insulate the Company against circumstances and
     events uniquely affecting one distribution channel or the
     other.

   - Tightly Controlled Distribution. By selling products
     exclusively through J. Crew catalogs, J. Crew retail stores
     and J. Crew factory outlets, the Company is able to present
     and maintain a consistent brand image, control the
     presentation and pricing of its merchandise, provide a higher
     level of customer service, and closely monitor retail
     sell-through. The Company believes that tight control over
     the distribution of its products provides competitive
     advantages over other branded apparel retailers that
     distribute their goods through department stores.


Opportunities

      The Company believes that substantial opportunities exist
to enhance revenue and profitability by increasing efficiencies
in the J. Crew mail order business and by expanding the J. Crew
retail business.

   - Implement Tactical Cost Savings Opportunities. While the
     Company believes that gross margins in the J. Crew mail order
     business have been strong, overall catalog profitability has
     been depressed by unnecessarily high operating expenses. The
     Company has identified a number of tactical cost savings that
     could be realized without affecting the Company's franchise
     or brand image. Included in Adjusted EBITDA are $7.5 million in
     estimated annual savings resulting from actions implemented
     prior to the Recapitalization, including the recent renegotiation
     of its catalog vendor contract, selected headcount and net
     payroll reductions and the insourcing of certain photography
     functions. The Company has identified approximately $7
     million of further potential annual savings that are not
     reflected in Adjusted EBITDA, including process efficiencies
     currently under review, reduction of the Base Book trim size,
     installation of automatic sorting equipment and consolidation
     of the J. Crew and C&W New York corporate offices. The
     Company believes these additional cost savings could be
     implemented by mid-1998.

   - Realize Cash Flow Increases Through J. Crew Mail Order SKU
     Rationalization. The Company's J. Crew mail order product
     offerings have increased from 33,000 stock-keeping units
     ("SKUs") in 1992 to 66,000 SKUs in 1996, partly as a result
     of a proliferation in colors and sizes offered. In recent
     season-to-season testing on the Company's swimwear and chino
     lines, the Company reduced SKUs by 33% and 45%, respectively,
     while posting category revenue increases. By eliminating
     slower-selling colors and sizes from its core offering, the
     Company believes it will be better able to forecast demand,
     increase fill rates and increase inventory turns, resulting
     in enhanced operating cash flow.

   - Increase J. Crew Catalog Productivity Through Increased
     Segmentation. The Company believes that it circulates fewer
     and less-targeted catalog editions than its competitors, and
     that catalog productivity (as measured by initial demand per
     page circulated) could be enhanced by more precise targeting
     of catalog mailings through further customer segmentation.
     For example, in 1996 the Company introduced a Women's catalog
     which to date has achieved 20% higher initial demand per page
     circulated than that of the Company's primary mailing, the
     Base Book. To further enhance its segmentation efforts, the
     Company has recently introduced a College catalog and plans
     to introduce a Swimwear catalog in 1998. From 1997 to 1998,
     the increased segmentation is expected to result in an
     approximately 5% increase in the number of catalogs
     circulated, but an approximately 8% decrease in total pages
     circulated. Reductions in total pages circulated should
     result in a decrease in paper and postage expenses.

    - Expand J. Crew Retail Operations. The Company's J. Crew
      retail store expansion strategy is to continue to increase
      its market share in its existing markets and to penetrate
      new markets. The Company expects to open a total of 12
      stores in fiscal 1997, ten of which were open as of November
      7, 1997. The Company currently intends to open 12 to 20
      stores annually, funded primarily by cash flow generated
      from operations, resulting in approximately 100 stores in 
      operation by the end of fiscal 2000. Historically, new stores 
      have cost the 


                                3
<PAGE>


     Company an average of $1.5 million in building improvements and
     working capital expenditures and have experienced a pay-back
     period of approximately 20 months. The Company has
     established an administrative infrastructure that it
     believes is sufficient to accommodate the retail expansion
     plan, providing the Company with additional margin
     improvement through overhead leverage. In addition, the
     Company believes, with a store base of only 49 stores, its
     markets are underpenetrated relative to its competitors and
     enough suitable locations exist nationwide to accommodate
     its expansion plan.

      Holdings was incorporated under the laws of the State of
New York in 1988 as a successor to Popular Services, Inc.
Holdings maintains its principal executive office at 770
Broadway, New York, New York, 10003, and its telephone number is
(212) 209-2500.

      J. Crew (R) is a registered trademark of a wholly-owned
subsidiary of the Company.


                       The Recapitalization

      Holdings, its shareholders (the "Shareholders") and TPG
Partners II, L.P. ("TPG Partners II") entered into a
Recapitalization Agreement dated as of July 22, 1997, as amended
as of October 17, 1997 (the "Recapitalization Agreement") which
provided for the recapitalization of Holdings (the
"Recapitalization"). Pursuant to the Recapitalization Agreement,
Holdings purchased from the Shareholders all outstanding shares
of Holdings' capital stock, other than shares having an implied
value of $11.1 million, almost all of which continues to be held
by Emily Woods, and which represented 14.8% of the outstanding
shares of common stock, par value $.01 per share, of Holdings
("Holdings Common Stock") immediately following the transaction.

      In connection with the Recapitalization, Holdings organized
Operating Corp and immediately prior to the consummation of the
Recapitalization, Holdings transferred substantially all of its
assets and liabilities to Operating Corp. Holdings' current
operations are, and future operations are expected to continue to
be, limited to owning the stock of Operating Corp. Operating Corp
has repaid substantially all of the Company's funded debt
obligations existing immediately before the consummation of the
Recapitalization (the "Debt Retirement"). At October 17, 1997,
the aggregate principal amount of the Company's funded
indebtedness was $186.0 million, consisting of $85.0 million
aggregate principal amount of Senior Notes (the "Retired Senior
Notes"), $99.0 million outstanding under a seasonal revolving
credit facility (the "Retired Bank Credit Facility") and $2.0
million outstanding under an industrial revenue bond (the
"Industrial Revenue Bond").

     Cash funding requirements for the Recapitalization (which
was consummated on October 17, 1997) totalled $559.7 million
(including $99.0 million in seasonal borrowings) and were
satisfied through the purchase by TPG Partners II and investors
of an aggregate $188.9 million in Holdings' equity securities
together with an aggregate $330.8 million in borrowings and $40.0
million in proceeds from the securitization of certain of the
Company's accounts receivable, as follows: (i) the purchase by
TPG Partners II, its affiliates and other investors of shares of
Holdings' Common Stock (representing 85.2% of the outstanding
shares) for $63.9 million (the "Holdings Common Equity
Contribution"); (ii) the purchase by TPG Partners II, its
affiliates and other investors of $125.0 million in liquidation
value of preferred stock issued by Holdings (the "Holdings
Preferred Stock"); (iii) gross proceeds of $75.3 million from the
issuance and sale by Holdings of the Old Debentures (the
"Offering"); (iv) $150.0 million from the gross proceeds of the
offering by Operating Corp of the 10 3/8% Senior Subordinated
Notes due 2007 (the "Operating Corp Senior Subordinated Notes")
in a separate offering in which the Initial Purchasers acted as
initial purchasers; (v) $40.0 million in proceeds from the
securitization of certain of the Company's accounts receivable
(the "Securitization"); (vi) $70.0 million of borrowings under a
senior secured term loan facility among Operating Corp, Holdings,
the several lenders from time to time parties thereto
(collectively, the "Banks"), The Chase Manhattan Bank, as
administrative and collateral agent ("Chase"), and Donaldson,
Lufkin & Jenrette Securities Corporation, as syndication agent
("DLJ"), (the "Term Loan Facility"); and (vii) $35.6 million of
borrowings under a senior secured revolving credit facility among
the Operating Corp, Holdings, the Banks, Chase and DLJ (the
"Revolving Credit Facility" and, together with the Term Loan
Facility, the "Bank Facilities"). See "Management's Discussion
and Analysis of Financial Condition and Results of
Operations--Liquidity and Capital 


                                4
<PAGE>


Resources," "Description of the New Debentures," "Description of 
Operating Corp Indebtedness" and "Capital Stock of Holdings and 
Operating Corp."

      The Recapitalization was accounted for as a
recapitalization transaction for accounting purposes. The
repurchase of shares from the Shareholders, the Debt Retirement,
the Holdings Common Equity Contribution, the issuance and sale by
Holdings of the Holdings Preferred Stock and the Old Debentures,
the borrowing by Operating Corp of funds under the Bank
Facilities and the Securitization and the issuance and sale by
Operating Corp of the Operating Corp Senior Subordinated Notes
were effected in connection with the "Recapitalization."

      The following table sets forth the sources and uses of
funds in connection with the Recapitalization as it occurred on
October 17, 1997:

                                           (dollars in
                                           thousands)
Sources:
Revolving Credit Facility (1)............. $  35,559
Term Loan Facility........................    70,000
Securitization (2)........................    40,000
Operating Corp Senior Subordinated Notes..   150,000
Debentures issued in the Offering.........    75,257
Holdings Preferred Stock..................   125,000
Holdings Common Equity Contribution.......    63,891
- ------------------------------------------    ------
  Total Sources........................... $ 559,707
                                             =======
Uses:
Repurchase of Holdings' Capital Stock..... $ 316,688
Repayment of Retired Bank Credit
Facility (3) .............................    99,212
Repayment of Retired Senior Notes (4).....    93,104
Retirement of Industrial Revenue Bond.....     1,963
Transaction Fees and Expenses and 
  Other Transacayments(5) ................    48,740
  ----------------------------------------    ------
  Total Uses.............................. $ 559,707
                                             =======

(1) Reflects borrowings to partially refinance seasonal
    borrowings outstanding under the Retired Bank Credit Facility.
    Giving effect to the Recapitalization, average outstanding
    borrowings under the Revolving Credit Facility would have been
    $12.2 million during the twelve months ended November 7, 1997.
    Excludes letters of credit issued to facilitate international
    merchandise purchases, which had an aggregate outstanding
    balance of $37.4 million as of November 7, 1997. See the notes
    to the "Unaudited Pro Forma Statements of Operations" included
    herein.

(2) The Company securitized approximately $40 million of PCP
    consumer loan installment receivables off-balance sheet
    simultaneously with the consummation of the Recapitalization
    pursuant to a facility arranged by affiliates of the Initial
    Purchasers. See "Management's Discussion and Analysis of
    Financial Condition and Results of Operations--Liquidity and
    Capital Resources" and "Description of Other Issuer
    Indebtedness--Receivables Facility."

(3) Includes $0.2 million of accrued interest.

(4) Includes a $5.8 million make-whole premium in connection 
    with the prepayment of the Retired Senior Notes and $2.3
    million of accrued interest.

(5) Includes Holdings' expenses, management bonuses,
    financial advisory, consulting and other professional 
    fees and deferred financing costs.  See "Certain Relationships
    and Related Transactions."


                                5
<PAGE>


                        Texas Pacific Group

           Texas Pacific Group ("TPG") was founded by David
Bonderman, James G. Coulter and William S. Price, III in 1992 to
pursue public and private investment opportunities through a
variety of methods, including leveraged buyouts,
recapitalizations, joint ventures, restructurings and strategic
public securities investments. The principals of TPG operate TPG
Partners, L.P. and TPG Partners II, both Delaware limited
partnerships with aggregate committed capital of over $3.2
billion. Among TPG's investments are branded consumer products
companies Beringer Wine Estates, Del Monte Foods Company and
Ducati Motor. Other TPG portfolio companies include America West
Airlines, Belden & Blake Corporation, Favorite Brands
International, Paradyne, Virgin Entertainment and Vivra Specialty
Partners. In addition, the principals of TPG led the $9 billion
reorganization of Continental Airlines in 1993.


                        The Exchange Offer

Registration Rights           The Old Debentures were issued 
Agreement.................... on October 17, 1997 to the 
                              Initial Purchasers. The Initial
                              Purchasers placed the Old
                              Debentures with institutional
                              investors. In connection therewith,
                              the Issuer and the Initial
                              Purchasers entered into the
                              Registration Rights Agreement,
                              providing, among other things, for
                              the Exchange Offer. See "The
                              Exchange Offer."

The Exchange Offer........... New Debentures are being offered in exchange  
                              For an equal principal amount of Old 
                              Debentures.  As of the date hereof,
                              $142,000,000 aggregate principal amount 
                              at maturity of Old Debentures is
                              outstanding.  Old Debentures may be 
                              tendered only in integral multiples
                              of $1,000 of principal amount at 
                              maturity.

Resale of New Debentures..... Based on interpretations by the staff 
                              of the Commission, as set forth in
                              no-action letters issued to third
                              parties, including the Exchange
                              Offer No-Action Letters, the Issuer
                              believes that the New Debentures
                              issued pursuant to the Exchange
                              Offer may be offered for resale,
                              resold or otherwise transferred by
                              each holder thereof (other than a
                              broker-dealer who acquires such New
                              Debentures directly from the Issuer
                              for resale pursuant to Rule 144A
                              under the Securities Act or any
                              other available exemption under the
                              Securities Act and other than any
                              holder that is an "affiliate" (as
                              defined under Rule 405 of the
                              Securities Act) of the Issuer)
                              without compliance with the
                              registration and prospectus
                              delivery provisions of the
                              Securities Act, provided that such
                              New Debentures are acquired in the
                              ordinary course of such holder's
                              business and such holder is not
                              engaged in, and does not intend to
                              engage in, a distribution of such
                              New Debentures and has no
                              arrangement with any person to
                              participate in a distribution of
                              such New Debentures. By tendering
                              the Old Debentures in exchange for
                              New Debentures, each holder, other
                              than a broker-dealer, will
                              represent to the Issuer that: (i)
                              it is not an affiliate (as defined
                              in Rule 405 under the Securities
                              Act) of the Issuer; (ii) it is not
                              a broker-dealer tendering Old
                              Debentures acquired for its own
                              account directly from the Issuer;
                              (iii) any New Debentures to be
                              received by it were acquired in the
                              ordinary course of its business;
                              and (iv) it is not engaged in, and
                              does not intend to engage in, a
                              distribution of such New Debentures
                              and has no 


                                6
<PAGE>


                              arrangement or understanding to
                              participate in a distribution of
                              the New Debentures. If a holder of
                              Old Debentures is engaged in or
                              intends to engage in a distribution
                              of the New Debentures or has any
                              arrangement or understanding with
                              respect to the distribution of the
                              New Debentures to be acquired
                              pursuant to the Exchange Offer,
                              such holder may not rely on the
                              applicable interpretations of the
                              staff of the Commission and must
                              comply with the registration and
                              prospectus delivery requirements of
                              the Securities Act in connection with 
                              any secondary resale transaction. Each
                              Participating Broker-Dealer that
                              receives New Debentures for its own
                              account pursuant to the Exchange
                              Offer must acknowledge that it will
                              deliver a prospectus meeting the
                              requirements of the Securities Act
                              in connection with any resale of
                              such New Debentures. The Letter of
                              Transmittal states that by so
                              acknowledging and by delivering a
                              prospectus, a Participating
                              Broker-Dealer will not be deemed to
                              admit that it is an "underwriter"
                              within the meaning of the
                              Securities Act. This Prospectus, as
                              it may be amended or supplemented
                              from time to time, may be used by a
                              Participating Broker-Dealer in
                              connection with resales of New
                              Debentures received in exchange for
                              Old Debentures where such Old
                              Debentures were acquired by such
                              Participating Broker-Dealer as a
                              result of market-making activities
                              or other trading activities. The
                              Issuer has agreed that it will make
                              this Prospectus available to any
                              Participating Broker-Dealer for a
                              period of time not to exceed one
                              year after the date on which the
                              Exchange Offer is consummated for
                              use in connection with any such
                              resale. See "Plan of Distribution."
                              To comply with the securities laws
                              of certain jurisdictions, it may be
                              necessary to qualify for sale or
                              register the New Debentures prior
                              to offering or selling such New
                              Debentures. The Issuer has agreed,
                              pursuant to the Registration Rights
                              Agreement and subject to certain
                              specified limitations therein, to
                              register or qualify the New
                              Debentures for offer or sale under
                              the securities or "blue sky" laws
                              of such jurisdictions as may be
                              necessary to permit consummation of
                              the Exchange Offer.

Consequences of 
Failure to Exchange Old
Debentures................... Upon consummation of the Exchange 
                              Offer, subject to certain  exceptions,
                              holders of Old Debentures who do not
                              exchange their Old Debentures for
                              New Debentures in the Exchange Offer will
                              no longer be entitled to registration
                              rights and will not be able to
                              offer or sell their Old Debentures, 
                              unless such Old Debentures are
                              subsequently registered under the 
                              Securities Act (which, subject to
                              certain limited exceptions, the Issuer
                              will have no obligation to do), except
                              pursuant to an exemption from, 
                              or in a transaction not subject 
                              to, the Securities Act and 
                              applicable state securities laws.
                              See "Risk Factors--Risk Factors Relating 
                              to the Debentures--Consequences of
                              Failure to Exchange"  and "The Exchange
                              Offer--Terms of the Exchange Offer."


                                7
<PAGE>


   
Expiration Date.............. 5:00 p.m., New York City time, on
                              April 3, 1998, unless the Exchange
                              Offer is extended, in which case
                              the term "Expiration Date" means
                              the latest date and time to which
                              the Exchange Offer is extended.
    

Yield and Interest on
the New Debentures............13 1/8% (computed on a semi-annual
                              bond equivalent basis) calculated
                              from October 17, 1997. The New
                              Debentures will accrete at a rate
                              of 13 1/8%, compounded semi-
                              annually, to an aggregate
                              principal amount of $142.0 million
                              by October 15, 2002. Cash interest
                              will not accrue on the New
                              Debentures prior to October 15, 2002. 
                              Commencing October 15, 2002, cash 
                              interest on the New Debentures will 
                              accrue and be payable, at a rate of 
                              13 1/8% per annum, semi-annually in 
                              arrears on each April 15 and October 15.

Conditions to the             The Exchange Offer is not conditioned
Exchange Offer                upon any minimum principal amount of 
                              Old Debentures being tendered for
                              exchange. However, the Exchange
                              Offer is subject to certain
                              customary conditions, which may,
                              under certain circumstances, be
                              waived by the Issuer. See "The
                              Exchange Offer--Conditions." Except
                              for the requirements of applicable
                              federal and state securities laws,
                              there are no federal or state
                              regulatory requirements to be
                              complied with or obtained by the
                              Issuer connection in with the
                              Exchange Offer.

Procedures for Tendering 
Old Debentures .............. Each holder of Old Debentures 
                              wishing to accept the Exchange Offer
                              must complete, sign and date
                              the Letter of Transmittal,
                              in accordance with the
                              instructions contained herein and
                              therein, and mail or otherwise
                              deliver such Letter of Transmittal,
                              together with the Old Debentures to
                              be exchanged and any other required
                              documentation to the Exchange Agent
                              (as defined herein) at the address
                              set forth herein or effect a tender
                              of Old Debentures pursuant to the
                              procedures for book-entry transfer
                              as provided for herein. See "The
                              Exchange Offer--Procedures for
                              Tendering" and "--Book Entry
                              Transfer."

Guaranteed Delivery           Holders of Old Debentures who wish to 
Procedures....................tender their Old Debentures and whose 
                              Old Debentures are not immediately
                              available or who cannot deliver
                              their Old Debentures and a properly
                              completed Letter of Transmittal or
                              any other documents required by the
                              Letter of Transmittal to the
                              Exchange Agent prior to the
                              Expiration Date may tender their
                              Old Debentures according to the
                              guaranteed delivery procedures set
                              forth in "The Exchange
                              Offer--Guaranteed Delivery
                              Procedures."

Withdrawal Rights............ Tenders of Old Debentures may be
                              withdrawn at any time prior to
                              5:00 p.m., New York City time, on 
                              the Expiration Date.  To withdraw a tender
                               of Old Debentures, a written notice of
                              withdrawal must be received by the 
                              Exchange Agent at its address
                              set forth herein under "The Exchange
                              Offer--Exchange Agent" prior to 5:00 p.m.,
                              New York City time, on the Expiration Date.


                                8
<PAGE>


Acceptance of Old 
Debentures and
Delivery of 
New Debentures .............. Subject to certain conditions, any and 
                              all Old Debentures that are properly
                              tendered in the Exchange Offer
                              prior to 5:00 p.m., New York City
                              time, on the Expiration Date will
                              be accepted for exchange. The New
                              Debentures issued pursuant to the
                              Exchange Offer will be delivered
                              promptly following the Expiration
                              Date. See "The Exchange
                              Offer--Terms of the Exchange
                              Offer."

Certain Tax Considerations... The exchange of New Debentures for
                              Old Debentures should not
                              be considered a sale or exchange 
                              or otherwise a taxable event for
                              Federal income tax purposes.  See 
                              "Certain U.S. Federal Tax
                              Considerations."

Exchange Agent............... State Street Bank and Trust Company 
                              is serving as exchange agent (the "Exchange
                              Agent") in connection with the Exchange
                              Offer.

Fees and Expenses............ All expenses incident to consummation
                              of the Exchange Offer and compliance with the
                               Registration Rights Agreement will be borne
                              by the Issuer.  See "The Exchange Offer--Fees
                              and Expenses."

Use of Proceeds.............. There will be no cash proceeds 
                              payable to the Issuer from the
                              issuance of the New Debentures 
                              pursuant to the Exchange Offer.
                              See "Use of Proceeds."


                                9
<PAGE>


                Summary of Terms of New Debentures

      The Exchange Offer relates to the exchange of up to
$142,000,000 aggregate principal amount at maturity of Old
Debentures for up to an equal aggregate principal amount of New
Debentures. The New Debentures will be entitled to the benefits
of the same Indenture that governs the Old Debentures and that
will govern the New Debentures. The form and terms of the New
Debentures are the same in all material respects as the form and
terms of the Old Debentures, except that the New Debentures have
been registered under the Securities Act and therefore will not
bear legends restricting the transfer thereof. See "Description
of the New Debentures."

Maturity Date.............    October 15, 2008.

Yield and Interest Rate and   13 1/8% (computed on a semi-annual 
Payment Dates.............    bond equivalent basis) calculated 
                              from October 17, 1997.  The New 
                              Debentures will accrete at a rate 
                              of 13 1/8%, compounded semi-annually, 
                              to an aggregate principal amount of 
                              $142.0 million by October 15, 2002. 
                              Cash interest will not accrue on the 
                              New Debentures prior to October 15,
                              2002. Commencing October 15, 2002,
                              cash interest on the New Debentures
                              will accrue and be payable, at a
                              rate of 13 1/8% per annum,
                              semi-annually in arrears on each
                              April 15 and October 15.

Optional Redemption.......    The New Debentures will be 
                              redeemable at the option of Holdings,
                              in whole or in part, at any time 
                              on or after October 15, 2002, in
                              cash at the redemption prices set
                              forth herein, plus accrued and
                              unpaid interest and Liquidated Damages
                              (as defined herein), if any,
                              thereon to the redemption date.
                              In addition, at any time prior to
                              October 15, 2000, Holdings may, 
                              at its option, on any one or more
                              occasions, redeem up to 35% of the
                              aggregate principal amount at
                              maturity of the New Debentures
                              originally issued at a redemption
                              price equal to 113.125% of the 
                              Accreted Value (as defined herein)
                              thereof, plus Liquidated Damages,
                              if any, with the net cash
                              proceeds of one or more Equity 
                              Offerings (as defined herein);
                              provided that at least 65% of 
                              the original aggregate principal
                              amount at maturity of the New 
                              Debentures will remain outstanding
                              immediately following each such 
                              redemption.  See "Description of
                              the New Debentures--Optional Redemption."

Repurchase at the Option 
of Holders................    Upon the occurrence of a Change of 
                              Control (as defined herein) each holder 
                              of New Debentures will have the right
                              to require Holdings to repurchase
                              all or any part of such holder's
                              New Debentures at a price in cash
                              equal to 101% of the Accreted Value
                              thereof plus Liquidated Damages, if
                              any, thereon to the date of
                              repurchase in the case of any such
                              purchase on or after October 15,
                              2002. Holdings does not have, and
                              may not in the future have, any
                              assets other than common stock of
                              Operating Corp (which will be
                              pledged to secure Operating Corp's
                              obligations under the Bank
                              Facilities). As a result, Holdings'
                              ability to repurchase all or any
                              part of the New Debentures upon the
                              occurrence of a Change of Control
                              will be dependent upon the receipt
                              of dividends or other distributions
                              from its direct and indirect
                              subsidiaries. The Bank Facilities
                              and the Operating Corp Senior
                              Subordinated Notes restrict
                              Operating Corp from paying
                              dividends and making any


                               10


<PAGE>


                              other distributions to Holdings. If
                              Holdings is unable to obtain
                              dividends from Operating Corp
                              sufficient to permit the repurchase
                              of the New Debentures or does not
                              refinance such indebtedness,
                              Holdings will likely not have the
                              financial resources to purchase New
                              Debentures upon the occurrence of a
                              Change of Control. In any event,
                              there can be no assurance that
                              Holdings' subsidiaries will have
                              the resources available to pay any
                              such dividend or make any such
                              distribution. Furthermore, the Bank
                              Facilities provide that certain
                              change of control events will
                              constitute a default thereunder and
                              the Operating Corp Senior
                              Subordinated Notes provide that, in
                              the event of a Change of Control,
                              Operating Corp will be required to
                              offer to repurchase the Operating
                              Corp Senior Subordinated Notes at
                              the price specified therefore.
                              Holdings' failure to make a Change
                              of Control Offer (as defined
                              herein) when required or to
                              purchase tendered New Debentures
                              when tendered would constitute an
                              Event of Default (as defined
                              herein) under the Indenture. See
                              "Description of the New
                              Debentures--Repurchase at the
                              Option of Holders."

Ranking...................... The New Debentures will be senior 
                              obligations of Holdings. The
                              New Debentures will rank pari passu 
                              in right of payment with all
                              future senior indebtedness of Holdings
                              and will rank senior in right
                              of payment to all future subordinated
                              indebtedness of Holdings.
                              The New Debentures will be effectively 
                              subordinated to all liabilities of Holdings'
                              subsidiaries. See "Description of the New
                              Debentures."

Covenants...................  The Indenture contains certain 
                              covenants that, among other things,
                              will limit the ability of Holdings 
                              and its Restricted Subsidiaries (as
                              defined herein) to: incur indebtedness
                              and issue preferred stock,
                              repurchase Capital Stock (as defined herein)
                              and certain indebtedness, engage in
                              transactions with affiliates, incur or suffer
                              to exist certain liens, pay dividends or 
                              other distributions, make certain investments,
                               sell assets and engage in certain mergers and
                              consolidations.  See "Description of 
                              the New Debentures--Certain
                              Covenants."

                          Use of Proceeds

      There will be no cash proceeds payable to the Issuer from
the issuance of the New Debentures pursuant to the Exchange
Offer. The proceeds from the sale of the Old Debentures were used
to fund the Recapitalization. See "Use of Proceeds" and "The
Recapitalization."

                           Risk Factors

      See "Risk Factors" for a discussion of certain factors that
should be considered in evaluating an investment in the
Debentures.


                               11
<PAGE>


      Summary Unaudited Pro Forma Consolidated Financial Data

      The following table sets forth summary unaudited pro forma
consolidated statement of operations data of Holdings for the
fiscal year ended January 31, 1997, for the forty weeks ended
November 8, 1996 and November 7, 1997 and for the twelve months
ended November 7, 1997 and summary unaudited historical and pro
forma consolidated balance sheet data at November 7, 1997. The pro
forma consolidated statement of operations data for the fiscal
year ended January 31, 1997, for the forty weeks ended November
8, 1996 and November 7, 1997, and for the twelve months ended
November 7, 1997 give effect to the Recapitalization as if it had
occurred at February 3, 1996. The data presented below should be
read in conjunction with the Consolidated Financial Statements,
including the related Notes thereto, included herein, the other
financial information included herein, "Unaudited Pro Forma
Consolidated Financial Data" and "Management's Discussion and
Analysis of Financial Condition and Results of Operations."

                     Fiscal Year Ended   Forty Weeks Ended    Twelve Months
                     -----------------   -----------------    -------------
                                              November             Ended
                                              --------             -----

                      January 31, 1997    8, 1996    7, 1997   November 7, 1997
                      ----------------    -------    -------   ----------------
                    
                                         (dollars in thousands)

Statement of 
Operations Data:
Revenues (1) .......... $  806,193      $ 536,743   $ 564,958    $ 834,408
Gross profit ..........    377,474        244,687     254,093      386,880
Selling, general and 
administrative 
expenses ..............    350,105        241,582     254,544      363,067
Income from 
operations ............     27,369          3,105        (451)      23,813
Net income (loss)(2)...     (4,301)       (13,691)    (40,138)     (30,748)

Other Data:
Depreciation and 
amortization .......... $   10,541        $ 7,625    $ 10,191    $  13,107
Net capital 
expenditures (3)
  New store openings ..     10,894          6,903      15,253       19,244
  Other ...............     11,587          8,044      13,012       16,555
                           ----------      --------   ---------    ---------
  Total net capital
  expenditures ........ $   22,481       $  14,947  $  28,265    $  35,799
Ratio of earnings to
fixed charges (7)......       -               -          -            -

Credit Ratios:
Total average 
debt (6) ..............                                          $ 307,494
Adjusted EBITDA (4) ...                                             47,590
Cash interest 
expense (5) ...........                                             22,941
Total interest 
expense (5) ...........                                             36,304
Adjusted EBITDA/cash
interest expense ......                                                2.1
Adjusted EBITDA/total
interest expense ......                                                1.3
Total average 
debt/Adjusted
EBITDA (6) ............                                                6.5

Cash flows from
operating activities...                                           $ (1,837)
Cash flows from
investing activities...                                           $(35,799)
Cash flows from
financing activities...                                           $ 39,990

_________________

(1)  Revenues include the pro forma effect of the Securitization
     of accounts receivable. See "Management's Discussion and
     Analysis of Financial Condition and Results of
     Operations--Liquidity and Capital Resources" and
     "Description of Other Issuer Indebtedness-- Receivables
     Facility."

(2)  In the forty weeks ended November 7, 1997, the Company
     recognized an extraordinary loss of $4.5 million, net
     of income tax benefit, related to the early retirement of
     debt. The Company also recognized expenses of $19.9 million
     in connection with the Recapitalization.

(3)  Capital expenditures are net of proceeds from construction
     allowances.

(4)  EBITDA represents income (loss) before extraordinary item
     and cumulative effect of accounting changes, income taxes,
     interest expense, depreciation and amortization and expenses
     of $19.9 million incurred in connection with the
     Recapitalization. The Issuer believes that EBITDA provides
     useful information regarding the Company's ability to
     service its debt; however, holders tendering Old Debentures in 


                               12
<PAGE>


     the Exchange Offer should consider the following factors
     in evaluating such measures: EBITDA and related measures (i)
     should not be considered in isolation, (ii) are not measures
     of performance calculated in accordance with generally
     accepted accounting principles ("GAAP"), (iii) should not be
     construed as alternatives or substitutes for income from
     operations, net income or cash flows from operating
     activities in analyzing the Company's operating performance,
     financial position or cash flows (in each case, as
     determined in accordance with GAAP) and (iv) should not be
     used as indicators of the Company's operating performance or
     measures of its liquidity. Additionally, because all
     companies do not calculate EBITDA and related measures in a
     uniform fashion, the calculations presented in this
     Prospectus may not be comparable to other similarly titled
     measures of other companies.

     Adjusted EBITDA is defined as EBITDA, as defined above,
     revised to reflect management's estimate of certain cost
     savings and cost eliminations implemented prior to the
     Recapitalization. Holders tendering Old Debentures in the
     Exchange Offer should consider that Adjusted EBITDA (i)
     should not be considered in isolation, (ii) is not a measure
     of performance calculated in accordance with GAAP, (iii)
     should not be construed as alternatives or substitutes for
     income from operations, net income or cash flows from
     operating activities in analyzing the Company's operating
     performance, financial position or cash flows (in each case,
     as determined in accordance with GAAP) and (iv) should not
     be used as indicators of the Company's operating performance
     or measures of its liquidity. See notes to "Unaudited Pro
     Forma Statements of Operations" included herein. This
     information should be read in conjunction with the Unaudited
     Pro Forma Consolidated Financial Data and the related Notes
     thereto included herein.

    
                                            Twelve Months Ended
                                             -------------------
                                              November 7, 1997
                                              ----------------
                                           (dollars in thousands)
  Historical EBITDA .......................      $40,970
    Recapitalization pro forma 
  adjustments:
    Loss on Securitization of 
    accounts receivable ...................       (2,250)
  Cost savings and cost eliminations
  implemented prior to the Recapitalization:
    Renegotiation of catalog 
    vendor contract(a) ....................        2,100
    Headcount and net payroll
    reductions(b) .........................        4,550
    Insourcing of photography
    shop(c) ...............................          820
    Non-recurring 
    severance(d) ...........................       1,400
                                               ---------
      Total adjustments ....................       6,620
                                               ---------
  Adjusted EBITDA ..........................     $47,590
                                                ========

   (a)  Reflects the recent renegotiation of the Company's catalog
        vendor contract. The adjustment represents the difference
        between the amounts previously expensed for such items and
        the amounts which are expected to be expensed under the
        terms of the new contract.

   (b)  Represents compensation savings as a result of the termination 
        of certain positions.

   (c)  Represents the estimated cost savings from bringing
        in-house certain photography functions that were previously
        performed by outside vendors.

   (d)  Reflects non-recurring severance associated with the termination
        of certain managers.

(5) Cash interest expense excludes, and total interest expense 
    includes, non-cash interest in respect of the Debentures.

(6) For purposes of computing the ratio of total average debt to
    Adjusted EBITDA, total average debt on a pro forma basis as of
    November 7, 1997 reflects average outstanding balances under
    the Revolving Credit Facility of $12.2 million during the
    twelve months ended November 7, 1997 (giving effect to the
    Recapitalization), $70.0 million in aggregate principal amount
    of indebtedness under the Term Loan Facility and $150.0
    million in aggregate principal amount of the Operating Corp
    Senior Subordinated Notes and $75.3 million in initial
    aggregate principal amount of the Debentures issued in the
    Offering. See the notes to "Unaudited Pro Forma Statements of
    Operations" included herein.

(7) For purposes of computing the pro forma ratio of earnings to
    fixed charges, pro forma earnings include income before income
    taxes (adjusted for pro forma interest expense), extraordinary
    items, cumulative effect of accounting changes and non-recurring
    expenses incurred in connection with the Recapitalization of $19.9
    million in the periods ended November 7, 1997, plus pro
    forma fixed charges. Pro forma fixed charges consist of pro
    forma interest expense and one-third of rental expense (deemed
    by management to be representative of the interest factor of
    rental payments). Pro forma earnings were inadequate to cover
    pro forma fixed charges by $8,441 and $2,452 for the twelve
    months ended November 7, 1997 and January 31, 1997,
    respectively, and by $25,589 and $19,600 for the forty weeks
    ended November 7, 1997 and November 8, 1996, respectively.


                               13
<PAGE>


         Summary Consolidated Financial And Operating Data

      The following table sets forth summary consolidated
historical financial, operating and other data of Holdings. The
summary financial data for each of the five fiscal years ended
January 31, 1997 are derived from the Consolidated Financial
Statements of Holdings, which have been audited by Deloitte &
Touche LLP, independent auditors. The summary financial data for
the forty weeks ended November 8, 1996 and November 7, 1997 have
been derived from the Unaudited Condensed Consolidated Financial
Statements of the Company and include, in the opinion of
management, all adjustments necessary to present fairly the data
for such periods. The results for the forty weeks ended November
7, 1997 are not necessarily indicative of the results to be
expected for the fiscal year ending January 30, 1998 or for any
future period. The data presented below should be read in
conjunction with the Consolidated Financial Statements, including
the related Notes thereto included herein, the other financial
information included herein and "Management's Discussion and
Analysis of Financial Condition and Results of Operations."

<TABLE>
<CAPTION>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                                     Fiscal Year Ended                           Forty Weeks Ended
                         --------------------------------------------------------------------    -----------------
                         January 29,  January 28,  February 3,     February 2,     January 31,   Nov. 8,   Nov. 7,
                         -----------  -----------  -----------     -----------     -----------   -------   -------
                           1993        1994         1995             1996           1997        1996        1997
                           ----        ----         ----             ----           ----        ----        ----

                         (dollars in thousands, except per square foot data)                       (unaudited)

Financial Data:
Revenues ............... $  571,047   $  646,972   $  737,725   $  745,909        $  808,843  $538,781    $566,596
Gross profit ...........    267,120      292,083      343,652      346,241           380,124   246,725     255,731
Selling, general 
and administrative 
expenses ...............    238,730      265,857      311,468      327,672           348,305   240,197     253,159
Income
from operations ........     28,390       26,226       32,184       18,569            31,819     6,528       2,572
Net income (loss) (1) ..     14,019       12,019       14,919        6,450            12,549      (573)    (28,598)

Operating Data:
Revenues:
  J. Crew mail order ... $  201,463   $  199,954   $  247,272   $  274,653        $  289,772  $165,936    $157,840
  J. Crew retail .......     72,906      108,650      135,726      134,959           167,957   110,399     140,574
  J. Crew factory ......     38,563       49,253       62,626       79,203            94,579    70,266      75,965
  J. Crew licensing ....         --        1,900        3,269        3,975             3,817     3,729       2,968
                             -------      -------     -------      --------         --------  --------     -------
  Total J. Crew brand ..    312,932      359,757      448,893      492,790           556,125   350,330     377,347
  Other divisions (2) ..    258,115      287,215      288,832      253,119           252,718   188,451     189,249
                            -------      -------      --------   --------
  Total ................ $  571,047   $  646,972   $  737,725   $  745,909        $  808,843  $538,781    $566,596
                            =========    ==========   ==========  ==========        =========  =======    ========   
EBITDA(3):
  J. Crew mail order ... $   12,840   $   11,980   $   24,345   $   16,831        $   17,524  $ (1,924)   $ (8,225)
  J. Crew retail .......      6,720        5,055       13,333       15,194            16,847     8,800       8,177
  J. Crew factory. .....      3,660        1,797        1,653          (66)            2,876     3,395       3,244

  J. Crew licensing ....        (51)       1,239        2,422        2,820             2,467     2,797       2,285



  Total J. Crew brand ..     23,169       20,071       41,753       34,779            39,714    13,068       5,481
  Other divisions (2) ..     11,611       12,941       (1,459)      (5,938)            2,646     1,085       7,282
                            --------     --------     --------    --------            ------   -------    -------- 
  Total ...............  $   34,780   $   33,012   $   40,294   $   28,841        $   42,360  $ 14,153    $ 12,763
                           =========     ========     ========     ========        =========   =======    ========


                               14


<PAGE>


Other Data:

Cash flows from     
operating activities .....  $22,400       $1,467       $1,774      $(7,849)          $16,497  $(42,766)   $(61,110)

Cash flows from     
investing activities ..... $(14,965)    $(11,086)    $(13,467)    $(14,640)         $(22,481) $(14,947)    $(28,265)

Cash flows from     
financing activities .....     $638       $5,020       $6,763      $17,763             $(413)  $54,822      $95,255

J. Crew Mail Order:
  Number of catalogs 
  circulated  
 (in thousand$) ........ $  56,983       62,547        $ 61,187     $ 67,519     $ 76,087    $ 53,942    $ 53,977
  Number of pages 
  circulated 
 (in millions) .........     6,576        6,965           8,277       10,198        9,827       6,341      6,293


J. Crew Retail:
  Sales per gross 
  square foot (4) ...... $     622     $   559           $ 594        $  533     $    551       NM          NM
  Store contribution 
  margin (5) ...........      24.0%       18.7%          22.7%         25.5%         25.4%      NM          NM
  Number of stores 
  open at end of
   period .............        18          28             29            31            39         39          49
  Comparable store
  sales change (6)            22.0%       (8.0)%         6.9%         (6.0)%         4.5%      4.0%        (6.1)%

Depreciation and 
amortization ..........    $ 6,390      $ 6,786        $  8,110   $  10,272     $ 10,541      $ 7,625   $ 10,191
Net capital 
expenditures (7)
  New store openings ..      5,519        2,789           2,804       6,009       10,894        6,903     15,253
  Other ...............      9,446        8,297          10,663       8,631       11,587        8,044     13,012
                             -------     -------         --------    --------     -------     --------
  Total net capital
   expenditures .......    $14,965      $11,086        $ 13,467   $  14,640     $ 22,481      $14,947   $ 28,265
                            =======     =======        ========      ========    ========      =======   ========
</TABLE>

(1) In fiscal 1995, Holdings changed its method of accounting for
    catalog costs and for merchandise inventories and recognized
    an increase in net income from the aggregate cumulative effect
    of such accounting changes, net of income taxes, of $2.6
    million. In the same year, Holdings recognized an
    extraordinary loss of $1.7 million, net of income tax benefit,
    related to the early retirement of debt. See Notes 11 and 12
    of Notes to Consolidated Financial Statements.

    During the forty weeks ended November 7, 1997, the Company
    recognized an extraordinary loss of $4.5 million, net of
    income tax benefit, related to the early retirement of debt
    and incurred other expenses of $19.9 million in connection
    with the Recapitalization.

(2) Includes the Company's PCP and C&W divisions and finance
    charge income derived from PCP installment sales.

(3) EBITDA represents income (loss) before extraordinary items
    and cumulative effect of accounting changes plus income
    taxes, interest expense, depreciation and amortization and
    expenses of $19.9 million incurred in connection with the
    Recapitalization. The Company believes that EBITDA provides
    useful information regarding the Company's ability to
    service its debt; however, EBITDA does not represent cash
    flow from operations as defined by generally accepted
    accounting principles and should not be considered as a
    substitute for net income as an indicator of the Company's
    operating performance or cash flow as a measure of
    liquidity. Holders tendering Old Debentures in the Exchange Offer
    should consider the following factors in evaluating such
    measures: EBITDA and related measures (i) should not be
    considered in isolation, (ii) are not measures of
    performance calculated in accordance with GAAP, (iii) should
    not be construed as alternatives or substitutes for income
    from operations, net income or cash flows from operating
    activities in analyzing the Company's operating performance,
    financial position or cash flows (in each case, as
    determined in accordance with GAAP) and (iv) should not be
    used as indicators of the Issuer's operating performance or
    measures of its liquidity. Additionally, because all
    companies do not calculate EBITDA and related measures in a
    uniform fashion, the calculations presented in this
    Prospectus may not be comparable to other similarly titled
    measures of other companies.

(4) Sales per gross square foot is the result of dividing
    annualized net retail sales for the period (reflecting
    adjustments based on management estimates of the impact of
    opening stores in different periods during the year) by gross
    square footage at the end of each fiscal period.

(5) Store contribution margin is computed as gross profit less
    in-store operating expenses divided by sales.

(6) Comparable store sales includes stores that have been open
    for one full twelve-month period.

(7) Capital expenditures are net of proceeds from construction allowances.


                               15
<PAGE>


                           RISK FACTORS

      Prospective holders of the New Debentures should carefully
review the information contained and incorporated by reference in
this Prospectus and should particularly consider the following
matters:


Risk Factors Relating to the Company

Substantial Leverage; Liquidity; Stockholders' Deficit

     In connection with the Recapitalization, the Company
incurred a significant amount of additional indebtedness, the
debt service obligations of which could, under certain
circumstances, have material consequences to security holders of
Holdings, including holders of New Debentures. The Company had
$342.3 million of indebtedness and its stockholders' deficit was
$194.7 million as of November 7, 1997, as compared to
indebtedness of $142.2 million and stockholders' equity of $89.1
million as of November 8, 1996. In addition, subject to the
restrictions in the Bank Facilities, the Operating Corp Senior
Subordinated Notes and the Debentures, the Company may incur
additional senior or other indebtedness from time to time to
finance acquisitions or capital expenditures or for other general
corporate purposes. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations--Liquidity and
Capital Resources." On a pro forma basis for the forty week
period ended November 7, 1997, Holdings has estimated the
increase in cash interest expense from borrowings used to finance
the Recapitalization to be $7.0 million and the increase in
non-cash interest expense from the amortization of original issue
discount of the Debentures and debt issuance costs relating to
such borrowings to be $9.3 million. See "Unaudited Pro Forma
Consolidated Financial Data." The Bank Facilities and the Senior
Subordinated Note Indenture restrict, but do not prohibit, the
payment of dividends by Operating Corp to Holdings to finance the
payment of interest on the Debentures. See "Description of
Operating Corp Indebtedness" and "Description of the New
Debentures."

      The level of the Company's indebtedness could have
important consequences to the holders of the Debentures,
including, but not limited to, the following: (i) the Company's
ability to obtain additional financing in the future for working
capital, capital expenditures, acquisitions, general corporate
purposes or other purposes may be impaired; (ii) a significant
portion of the Company's cash flow from operations must be
dedicated to the payment of principal and interest on its
indebtedness, thereby reducing the funds available to the Company
for its operations; (iii) significant amounts of the Company's
borrowings will bear interest at variable rates, which could
result in higher interest expense in the event of increases in
interest rates; (iv) the Indenture, the Senior Subordinated Note
Indenture (as defined herein) and the Bank Facilities contain
financial and restrictive covenants, the failure to comply with
which may result in an event of default which, if not cured or
waived, could have a material adverse effect on the Company; (v)
the indebtedness outstanding under the Bank Facilities is secured
and matures prior to the maturity of the Debentures; (vi) the
Company may be substantially more leveraged than certain of its
competitors, which may place the Company at a competitive
disadvantage; and (vii) the Company's substantial degree of
leverage may limit its flexibility to adjust to changing market
conditions, reduce its ability to withstand competitive pressures
and make it more vulnerable to a downturn in general economic
conditions or its business. See "Description of the New
Debentures" and "Description of Other Issuer Indebtedness."

      The Company's ability to make scheduled payments or to
refinance its debt obligations will depend upon its future
financial and operating performance, which will be affected by
prevailing economic conditions and financial, business and other
factors, certain of which are beyond its control. There can be no
assurance that the Company's operating results, cash flow and
capital resources will be sufficient for payment of its
indebtedness in the future. In the absence of such operating
results and resources, the Company could face substantial
liquidity problems and might be required to dispose of material
assets or operations to meet its debt service and other
obligations, and there can be no assurance as to the timing of
such sales or the proceeds that the Company could realize
therefrom. In addition, because significant amounts of the
Company's borrowings will bear interest at variable rates, an
increase in interest rates could adversely affect, among other
things, the Company's ability to meet its debt service
obligations. If the Company is unable to service its
indebtedness, it may take actions such as 


                               16
<PAGE>


reducing or delaying planned expansion and capital expenditures,
selling assets, restructuring or refinancing its indebtedness or
seeking additional equity capital. There can be no assurance that
any of these actions could be effected on satisfactory terms, if
at all.

Dependence on Key Personnel
      Emily Woods' leadership in the areas of design,
merchandising and operations has been a significant factor in the
Company's success. The loss of Ms. Woods' services could have a
material adverse affect on the Company. The Company also depends
on the services of key members of its design and merchandising
teams and other key officers and employees. While the Company
believes that it has developed depth and experience among its key
personnel, there can be no assurance that the Company's business
would not be affected if one or more of these individuals left
the Company.

      The Company has entered into an employment agreement with
Ms. Woods and has employment agreements with certain other
employees. See "Management--Employment Agreements and Other
Compensation Arrangements." The Company maintains key person life
insurance on Ms. Woods.

Fashion and Apparel Industry Risks
      The Company believes that its success depends in
substantial part on its ability to originate and define product
and fashion trends as well as to anticipate, gauge and react to
changing consumer demands in a timely manner. There can be no
assurance that the Company will continue to be successful in this
regard. The Company attempts to reduce the risks of changing
fashion trends and product acceptance by devoting a substantial
portion of its product line to basic durables which are not
significantly modified from year to year. Nevertheless, if the
Company misjudges the market for its products, it may be faced
with significant excess inventories for some products and missed
opportunities with others.

      The industry in which the Company operates is cyclical.
Purchases of apparel and related merchandise tend to decline
during recessionary periods and also may decline at other times.
There can be no assurance that the Company will be able to
maintain its historical growth in revenues or earnings, or remain
profitable in the future. Further, a recession in the general
economy or uncertainties regarding future economic prospects
could affect consumer spending habits and have an adverse effect
on the Company's results of operations.

Increases in Costs of Mailing, Paper and Printing
      Postal rate increases and paper and printing costs affect
the cost of the Company's catalog and promotional mailings. The
Company relies on discounts from the basic postal rate structure,
such as discounts for bulk mailings and sorting by zip code and
carrier routes. The Company is not a party to any long-term
contracts for the supply of paper. The Company's cost of paper
has fluctuated significantly during the past three fiscal years,
and its future paper costs are subject to supply and demand
forces external to its business. The Company's average cost per
hundred-pound weight of paper was $39, $58 and $52 during fiscal
1994, 1995 and 1996, respectively, and $52 and $41 during the
forty weeks ended November 8, 1996 and November 7, 1997,
respectively. Consequently, there can be no assurance that the
Company will not be subject to an increase in paper costs.
Although the Company has recently entered into a new four-year
contract for the printing of its catalogs, the contract offers no
assurance that the Company's printing costs will not increase
following expiration of the contract. Future increases in postal
rates or paper or printing costs would have a negative impact on
the Company's earnings to the extent that the Company is unable
to pass such increases on directly to customers or offset such
increases by raising selling prices or by implementing more
efficient mailings. See "Business--J. Crew Brand--J. Crew Mail
Order--Catalog Creation and Production."

Reliance on Foreign Sourcing
      In 1996, approximately 50% of the J. Crew brand and
Clifford & Wills merchandise was sourced from independent foreign
factories located primarily in the Far East, and many of the
Company's domestic vendors import a substantial portion of their
merchandise from abroad. The Company has no long-term merchandise
supply 


                               17
<PAGE>


contracts and many of its imports are subject to existing
or potential duties, tariffs or quotas that may limit the
quantity of certain types of goods which may be imported into the
United States from countries in those regions. The Company
competes with other companies for production facilities and
import quota capacity. The Company's business is also subject to
a variety of other risks generally associated with doing business
abroad, such as political instability (including issues
concerning the future of Hong Kong following the transfer of Hong
Kong to The People's Republic of China on July 1, 1997), currency
and exchange risks and potential local issues. The Company's
future performance will be subject to such factors, which are
beyond its control, and there can be no assurance that such
factors would not have a material adverse effect on the Company's
results of operations. See "Business--General--Sourcing,
Production and Quality."

      The Company requires its licensing partners and independent
manufacturers to operate in compliance with applicable laws and
regulations. While the Company's internal and vendor operating
guidelines promote ethical business practices, the Company does
not control such manufacturers or their labor practices. The
violation of labor or other laws by an independent manufacturer
of the Company or by one of the Company's licensing partners, or
the divergence of an independent manufacturer's or licensing
partner's labor practices from those generally accepted as
ethical in the United States, could have a material adverse
effect on the Company's financial condition and results of
operations.

Uncertainty Relating to Ability to Implement J. Crew Retail
Growth Strategy
      The Company intends to expand its base of J. Crew retail
stores as part of its growth strategy. There can be no assurance
that this strategy will be successful. The actual number and type
of such stores to be opened and their success will be dependent
upon a number of factors, including, among other things, the
ability of the Company to manage such expansion and hire and
train qualified associates, the availability of suitable store
locations and the negotiation of acceptable lease terms for new
locations and upon lease renewals for existing locations. There
is no assurance that the Company will be able to open and operate
new stores on a timely or profitable basis. In 1996, net of
construction allowances, the Company spent $10.9 million for new
stores and remodeling and anticipates spending approximately
$16.2 million in 1997 and $23.0 million in 1998 for such capital
expenditures. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and "Business--J.
Crew Brand--J. Crew Retail--New Store Expansion." The Company
believes that the opening of J. Crew retail stores has diverted
some customer revenues from the J. Crew mail order operations.
There can be no assurance that future store openings will not
continue to have such an effect.

Seasonality
      The Company experiences seasonal fluctuations in its
revenues and operating income, with a disproportionate amount of
the Company's revenues and a majority of its income from
operations typically realized during the fourth quarter of its
fiscal year. Revenues and income from operations are generally
weakest during the first and second quarters of the Company's
fiscal year. The Company's quarterly results of operations may
also fluctuate significantly as a result of a variety of other
factors, including the timing of new store openings and of
catalog mailings, and the revenues contributed by new stores,
merchandise mix and the timing and level of markdowns. See
"Management's Discussion and Analysis of Financial Condition and
Results of Operations-- Seasonality."

Competition
      All aspects of the Company's businesses are highly
competitive. The Company competes primarily with other catalog
operations, specialty brand retailers, department stores, and
mass merchandisers engaged in the retail sale of men's and
women's apparel, accessories, footwear and general merchandise.
The Company believes that the principal bases upon which it
competes are quality, design, efficient service, selection and
price. However, certain of the Company's competitors are larger
and have greater financial, marketing and other resources than
the Company, and there can be no assurance that the Company will
be able to compete successfully with them in the future.


                               18
<PAGE>


Cautionary Statement Concerning Ability to Achieve Anticipated
Cost Savings and Forward-Looking Statements

      Management of the Company estimates that approximately $7
million of annualized net cost savings (in addition to the $7.5
million in estimated annual savings included in Adjusted EBITDA)
could be achieved by mid- 1998, including process efficiencies,
reduction of the Base Book trim size, installation of an
automated sortation system at the Company's Lynchburg, Virginia
distribution center and relocation of C&W to the J. Crew
corporate headquarters office. See "Management's Discussion and
Analysis of Financial Condition and Results of
Operations--Overview," "Business--Overview" and
"--Opportunities." The cost savings estimates were prepared
solely by members of the management of the Company. The estimates
necessarily reflect numerous assumptions as to future sales
levels and other operating results, the availability of funds for
capital expenditures as well as general industry and business
conditions and other matters, many of which are beyond the
control of the Company. Other estimates were based on a
management consensus as to what levels of purchasing and similar
efficiencies should be achievable by an entity the size of the
Company. All of these forward-looking statements are based on
estimates and assumptions made by management of the Company,
which although believed to be reasonable, are inherently
uncertain and difficult to predict. There can be no assurance
that the savings anticipated in these forward-looking statements
will be achieved. In addition, there can be no assurance that
unforeseen costs and expenses or other factors will not offset
the estimated cost savings or other components or the Company's
plan in whole or in part.

      The information contained herein contains forward-looking
statements that involve a number of risks and uncertainties. A
number of factors could cause actual results, performance,
achievements of the Company, or industry results to be materially
different from any future results, performance or achievements
expressed or implied by such forward-looking statements. These
factors include, but are not limited to, the competitive
environment in the apparel industry in general and in the
Company's specific market areas; changes in prevailing interest
rates and the availability of and terms of financing to fund the
anticipated growth of the Company's business; inflation; changes
in costs of goods and services; economic conditions in general
and in the Company's specific market areas; demographic changes;
changes in or failure to comply with federal, state and/or local
government regulations; liability and other claims asserted
against the Company; changes in operating strategy or development
plans; the ability to attract and retain qualified personnel; the
ability to control inventory levels; the significant indebtedness
of the Company; labor disturbances; the ability to negotiate
agreements with suppliers on favorable terms; changes in the
Company's capital expenditure plan; and other factors referenced
herein. In addition, such forward-looking statements are
necessarily dependent upon assumptions, estimates and dates that
may be incorrect or imprecise and involve known and unknown
risks, uncertainties and other factors. Forward-looking
statements regarding revenues and EBITDA are particularly subject
to a variety of assumptions, some or all of which may not be
realized. Accordingly, any forward-looking statements included
herein do not purport to be predictions of future events or
circumstances and may not be realized. Forward-looking statements
can be identified by, among other things, the use of
forward-looking terminology such as "believes," "expects," "may,"
"will," "should," "seeks," "pro forma," "anticipates" or
"intends" or the negative of any thereof, or other variations
thereon or comparable terminology, or by discussions of strategy
or intentions. Given these uncertainties, prospective purchasers
of New Debentures are cautioned not to place undue reliance on
such forward-looking statements. The Company disclaims any
obligations to update any such factors or to publicly announce
the results of any revisions to any of the forward-looking
statements contained herein to reflect future events or
developments.

Risk Factors Relating to the Debentures

Limitation on Access to Cash Flow of Subsidiaries; Holding Company Structure
      Holdings is a holding company, and its ability to pay
interest on the Debentures is dependent upon the receipt of
dividends from its direct and indirect subsidiaries. Holdings
does not have and may not in the future have, any assets other
than the common stock of Operating Corp. Operating Corp and its
subsidiaries are parties to the Bank Facilities and an indenture
relating to the Operating Corp Senior Subordinated Notes (the
"Senior Subordinated Note Indenture"), each of which imposes
substantial restrictions on Operating Corp's ability to pay
dividends to Holdings. Any payment of dividends will be subject
to the satisfaction of certain financial conditions set forth in
the Senior Subordinated Note Indenture and the Bank Facilities.
The ability of Operating Corp and its subsidiaries to comply with
such conditions in the Senior Subordinated Note Indenture may be
affected by events 


                               19
<PAGE>


that are beyond the control of Holdings. The breach of any such
conditions could result in a default under the Senior
Subordinated Note Indenture, the Term Loan Facility and/or the
Revolving Credit Facility, and in the event of any such default,
the holders of the Operating Corp Senior Subordinated Notes or
the lenders under the Bank Facilities could elect to accelerate
the maturity of all the Operating Corp Senior Subordinated Notes
or the loans under such facilities. If the maturity of the
Operating Corp Senior Subordinated Notes or the loans under the
Bank Facilities were to be accelerated, all such outstanding debt
would be required to be paid in full before Operating Corp or its
subsidiaries would be permitted to distribute any assets or cash
to Holdings. There can be no assurance that the assets of
Holdings would be sufficient to repay all of such outstanding
debt and to meet its obligations under the Indenture. Future
borrowings by Operating Corp can be expected to contain
restrictions or prohibitions on the payment of dividends by
Operating Corp and its subsidiaries to Holdings. In addition,
under Delaware law, a subsidiary of a company is permitted to pay
dividends on its capital stock, only out of its surplus or, in
the event that it has no surplus, out of its net profits for the
year in which a dividend is declared or for the immediately
preceding fiscal year. Surplus is defined as the excess of a
company's total assets over the sum of its total liabilities plus
the par value of its outstanding capital stock. In order to pay
dividends in cash, Operating Corp must have surplus or net
profits equal to the full amount of the cash dividend at the time
such dividend is declared. In determining Operating Corp's
ability to pay dividends, Delaware law permits the Board of
Directors of Operating Corp to revalue its assets and liabilities
from time to time to their fair market values in order to create
surplus. Holdings cannot predict what the value of its
subsidiaries' assets or the amounts of their liabilities will be
in the future and, accordingly, there can be no assurance that
Holdings will be able to pay its debt service obligations on the
Debentures. In addition, indebtedness outstanding under the Bank
Facilities will be secured by substantially all of the assets of
the Company (including the common stock of Operating Corp).

      As a result of the holding company structure of Holdings,
the Holders of the Debentures will be structurally junior to all
creditors of the Holdings' subsidiaries, except to the extent
that Holdings is itself recognized as a creditor of any such
subsidiary, in which case the claims of Holdings would still be
subordinate to any security in the assets of such subsidiary and
any indebtedness of such subsidiary senior to that held by
Holdings. In the event of insolvency, liquidation,
reorganization, dissolution or other winding-up of the Holdings'
subsidiaries, Holdings will not receive any funds available to
pay to creditors of the subsidiaries. As of November 7, 1997, the
aggregate amount of indebtedness and other obligations of
Holdings' subsidiaries (including trade payables and other
accrued liabilities) was $508.3 million.

Restrictive Debt Covenants
      The Indenture, the Senior Subordinated Note Indenture and
the Bank Facilities contain a number of significant covenants
that, among other things, restrict the ability of the Company to
dispose of assets, incur additional indebtedness, prepay other
indebtedness (including the Debentures) or amend certain debt
instruments pay dividends, create liens on assets, enter into
sale and leaseback transactions, make investments, loans or
advances, make acquisitions, engage in mergers or consolidations,
change the business conducted by the Issuer or its subsidiaries,
make capital expenditures or engage in certain transactions with
affiliates and otherwise restrict certain corporate activities.
In addition, under the Bank Facilities, Operating Corp is
required to comply with specified financial ratios and tests,
including minimum interest coverage ratios, leverage ratios below
a specified maximum, minimum net worth levels and minimum ratios
of inventory to senior debt. See "Description of the New
Debentures" and "Description of Operating Corp Indebtedness."

      The Company's ability to comply with such agreements may be
affected by events beyond its control, including prevailing
economic, financial and industry conditions. The breach of any of
such covenants or restrictions could result in a default under
the Bank Facilities, the Senior Subordinated Note Indenture
and/or the Indenture, which would permit the senior lenders, or
the holders of the Operating Corp Senior Subordinated Notes
and/or the Debentures, or both, as the case may be, to declare
all amounts borrowed thereunder to be due and payable, together
with accrued and unpaid interest, and the commitments of the
senior lenders to make further extensions of credit under the
Bank Facilities could be terminated. If the Company were unable
to repay its indebtedness to its senior lenders, such lenders
could proceed against the collateral securing such indebtedness
as described under "Description of Operating Corp Indebtedness."


                               20
<PAGE>


Fraudulent Transfer Statutes
      Under federal or state fraudulent transfer laws, if a court
were to find that, at the time the Debentures were issued, the
Issuer (i) issued the Debentures with the intent of hindering,
delaying or defrauding current or future creditors or (ii) (A)
received less than fair consideration or reasonably equivalent
value for incurring the indebtedness represented by the
Debentures, and (B)(1) was insolvent or was rendered insolvent by
reason of the issuance of the Debentures, (2) was engaged, or
about to engage, in a business or transaction for which its
assets were unreasonably small or (3) intended to incur, or
believed (or should have believed) it would incur, debts beyond
its ability to pay as such debts mature (as all of the foregoing
terms are defined in or interpreted under such fraudulent
transfer statutes), such court could avoid all or a portion of
the Issuer's obligations to the holders of Debentures,
subordinate the Issuer's obligations to the holders of the
Debentures to other existing and future indebtedness of the
Issuer, the effect of which would be to entitle such other
creditors to be paid in full before any payment could be made on
the Debentures, and take other action detrimental to the holders
of the Debentures, including in certain circumstances,
invalidating the Debentures. In that event, there would be no
assurance that any repayment on the Debentures would ever be
recovered by the holders of the Debentures.

      The definition of insolvency for purposes of the foregoing
considerations varies among jurisdictions depending upon the
federal or state law that is being applied in any such
proceeding. However, the Issuer generally would be considered
insolvent at the time it incurs the indebtedness constituting the
Debentures if (i) the fair market value (or fair saleable value)
of its assets is less than the amount required to pay its total
existing debts and liabilities (including the probable liability
on contingent liabilities) as they become absolute or matured or
(ii) it is incurring debts beyond its ability to pay as such
debts mature. There can be no assurance as to what standard a
court would apply in order to determine whether the Issuer was
"insolvent" as of the date the Debentures were issued, or that,
regardless of the method of valuation, a court would not
determine that the Issuer was insolvent on that date. Nor can
there be any assurance that a court would not determine,
regardless of whether the Issuer was insolvent on the date the
Debentures were issued, that the payments constituted fraudulent
transfers on another ground. To the extent that proceeds from the
sale of the Debentures are used to make a distribution to a
stockholder on account of the ownership of capital stock, a court
may find that the Issuer did not receive fair consideration or
reasonably equivalent value for the incurrence of the
indebtedness represented by the Debentures.

      Based upon financial and other information currently
available to it, management of the Issuer believes that the
Debentures are being incurred for proper purposes and in good
faith and that the Issuer (i) is solvent and will continue to be
solvent after issuing the Debentures, (ii) will have sufficient
capital for carrying on its business after such issuance, and
(iii) will be able to pay its debts as they mature. See
"Management's Discussion and Analysis of Financial Condition and
Results of Operations--Liquidity and Capital Resources."

Possible Inability to Repurchase Debentures upon Change of Control
      In the event of a Change of Control, each holder of
Debentures will have the right to require Holdings to repurchase
all or any part of such holder's Debentures at the offer price
specified therefore in the Indenture. Holdings does not have, and
may not in the future have, any assets other than common stock of
Operating Corp (which is pledged to secure Operating Corp's
obligations under the Bank Facilities). As a result, Holdings'
ability to repurchase all or any part of the Debentures upon the
occurrence of a Change of Control will be dependent upon the
receipt of dividends or other distributions from its direct and
indirect subsidiaries. The Bank Facilities and the Operating Corp
Senior Subordinated Notes restrict Operating Corp from paying
dividends and making any other distributions to Holdings. If
Holdings does not obtain dividends from Operating Corp sufficient
to permit the repurchase of the Debentures or does not refinance
such indebtedness, Holdings will likely not have the financial
resources to purchase Debentures upon the occurrence of a Change
of Control. In any event, there can be no assurance that
Holdings' subsidiaries will have the resources available to pay
such dividend or make any such distribution. Furthermore, the
Bank Facilities provide that certain change of control events
will constitute a default thereunder, and the Operating Corp
Senior Subordinated Notes provide that, in the event of a Change
of Control, Operating Corp will be required to offer to
repurchase the Operating Corp Senior Subordinated Notes at the
price specified therefore. Holdings' failure to make a Change of
Control offer when required or to purchase tendered 


                               21
<PAGE>


Debentures when tendered would constitute an Event of Default 
under the Indenture. See "Description of the New Debentures" and
"Description of Other Issuer Indebtedness."

Original Issue Discount; Limitations on Holders' Claims
      Under the Indenture, in the event of an acceleration of the
maturity of the Debentures upon the occurrence of an Event of
Default, the holders of the Debentures, which have been (in the
case of Old Debentures) or will be (in the case of New
Debentures) issued at a substantial original issue discount from
their principal amount at maturity, may be entitled to recover
only the amount which may be declared due and payable pursuant to
the Indenture, which will be less than the principal amount at
maturity of such Debentures. See "Description of the Debentures--
Events of Default and Remedies."

      If a bankruptcy case is commenced by or against Holdings
under the Bankruptcy Code (as defined herein), the claim of a
holder of Debentures with respect to the principal amount thereof
may be limited to an amount equal to the sum of (i) the issue
price of the Debentures and (ii) that portion of the original
issue discount (as determined on the basis of such issue price)
which is not deemed to constitute "unmature interest" for
purposes of the Bankruptcy Code. Accordingly, holders of the
Debentures under such circumstances may, even if sufficient funds
are available, receive a lesser amount than they would be
entitled to under the express terms of the Indenture. In
addition, the same rules as those used for the calculation of
original issue discount under federal income tax law and,
accordingly, a holder might be required to recognize gain or loss
in the event of a distribution related to such a bankruptcy case.

Consequences of Failure to Exchange
      Holders of Old Debentures who do not exchange their Old
Debentures for New Debentures pursuant to the Exchange Offer will
continue to be subject to the restrictions on transfer of such
Old Debentures as set forth in the legend thereon as a
consequence of the issuance of the Old Debentures pursuant to
exemptions from, or in transactions not subject to, the
registration requirements of the Securities Act and applicable
state securities laws. In general, the Old Debentures may not be
offered or sold, unless registered under the Securities Act,
except pursuant to an exemption from, or in a transaction not
subject to, the Securities Act and applicable state securities
laws. The Issuer does not currently anticipate that it will
register the Old Debentures under the Securities Act. To the
extent that Old Debentures are tendered and accepted in the
Exchange Offer, the trading market for untendered and tendered
but unaccepted Old Debentures could be adversely affected.

Absence of Public Market
      The Old Debentures have been designated as eligible for
trading in the PORTAL market. Prior to this Exchange Offer, there
has been no public market for the New Debentures. If such a
market were to develop, the New Debentures could trade at prices
that may be higher or lower than their principal amount. The
Issuer does not intend to apply for listing of the New Debentures
on any securities exchange or for quotation of the New Debentures
on The Nasdaq Stock Market's National Market or otherwise. The
Initial Purchasers have previously made a market in the Old
Debentures, and the Issuer has been advised that the Initial
Purchasers currently intend to make a market in the New
Debentures, as permitted by applicable laws and regulations,
after consummation of the Exchange Offer. The Initial Purchasers
are not obligated, however, to make a market in the Old
Debentures or the New Debentures and any such market making
activity may be discontinued at any time without notice at the
sole discretion of the Initial Purchasers. There can be no
assurance as to the liquidity of the public market for the New
Debentures or that any active public market for the New
Debentures will develop or continue. If an active public market
does not develop or continue, the market price and liquidity of
the New Debentures may be adversely affected.


                               22
<PAGE>


                       THE RECAPITALIZATION

      The Shareholders, Holdings and TPG Partners II are parties
to the Recapitalization Agreement which provided for the
recapitalization of Holdings. Pursuant to the Recapitalization
Agreement, Holdings purchased from the Shareholders all
outstanding shares of Holdings' capital stock, other than shares
having an implied value of $11.1 million, almost all of which
continues to be held by Emily Woods, and which represented 14.8%
of the outstanding shares of Holdings' Common Stock immediately
following the transaction.

      In connection with the Recapitalization, Holdings organized
Operating Corp and immediately prior to the consummation of the
Recapitalization, Holdings transferred substantially all of its
assets and liabilities to Operating Corp. Holdings' current
operations are, and future operations are expected to be, limited
to owning the stock of Operating Corp. Operating Corp repaid
substantially all of the Company's funded debt obligations
existing immediately before the consummation of the
Recapitalization. At October 17, 1997, the aggregate principal
amount of the Company's funded indebtedness was $186.0 million,
consisting of the Retired Senior Notes, the Retired Bank Credit
Facility and the Industrial Revenue Bond.

      Cash funding requirements for the Recapitalization (which
was consummated on October 17, 1997) totalled $559.7 million
(including $99.0 million in seasonal borrowings) and were
satisfied through the purchase by TPG Partners II and investors
of an aggregate $188.9 million in Holdings' equity securities
together with an aggregate $330.8 million in borrowings and $40.0
million in proceeds from the Securitization, as follows: (i) the
purchase by TPG Partners II, its affiliates and other investors
of shares of Holdings' Common Stock (representing 85.2% of the
outstanding shares) for $63.9 million; (ii) the purchase by TPG
Partners II, its affiliates and other investors of $125.0 million
in liquidation value of Holdings Preferred Stock; (iii) gross
proceeds of $75.3 million from the issuance and sale by Holdings
of Holdings Senior Discount Debentures; (iv) $150.0 million from
the gross proceeds of the Offering; (v) $40.0 million in proceeds
from the Securitization; (vi) $70.0 million of borrowings under
the Term Loan Facility; and (vii) $35.6 million of borrowings
under the Revolving Credit Facility. See "Management's Discussion
and Analysis of Financial Condition and Results of
Operations--Liquidity and Capital Resources," "Description of the
New Debentures," "Description of Operating Corp Indebtedness" and
"Capital Stock of Holdings and Operating Corp."

      The Recapitalization was accounted for as a
recapitalization transaction for accounting purposes. The
repurchase of shares from the Shareholders, the Debt Retirement,
the Holdings Common Equity Contribution, the issuance and sale by
Holdings of the Holdings Preferred Stock and the Holdings Senior
Discount Debentures, the borrowing by Operating Corp of funds
under the Bank Facilities and the Securitization and the issuance
and sale by Operating Corp of the Operating Corp Senior
Subordinated Notes were effected in connection with the
Recapitalization.


                               23
<PAGE>


The following table summarizes the sources and uses of funds in
the Recapitalization:

                                           (dollars in
                                           thousands)
Sources:
Revolving Credit Facility (1)............. $  35,559
Term Loan Facility........................    70,000
Securitization (2)........................    40,000
Operating Corp Senior Subordinated Notes..   150,000
Debentures issued in the Offering.........    75,257
Holdings Preferred Stock..................   125,000
Holdings Common Equity Contribution.......    63,891
  Total Sources...........................  $559,707
                                            ========


Uses:
Repurchase of Holdings' Capital Stock..... $ 316,688
Repayment of Retired Bank 
Credit Facility                              (99,212)
Repayment of Retired Senior Notes (4).....    93,104
Retirement of Industrial Revenue Bond (5)      1,963
Transaction Fees and Expenses
 and Other Transaction Payments (6).......    48,740
  Total Uses..............................  $559,707
                                            ========

(1) Reflects borrowings to partially refinance seasonal
    borrowings outstanding under the Retired Bank Credit Facility.
    Giving effect to the Recapitalization, average outstanding
    borrowings under the Revolving Credit Facility would have been
    $12.2 million during the twelve months ended November 7, 1997.
    Excludes letters of credit issued to facilitate international
    merchandise purchases, which had an aggregate outstanding
    balance of $37.4 million as of November 7, 1997. See the notes
    to the "Unaudited Pro Forma Statements of Operations" included
    herein.

(2) The Company securitized approximately $40 million of PCP
    consumer loan installment receivables off-balance sheet
    simultaneously with the consummation of the Recapitalization
    pursuant to a facility arranged by affiliates of the Initial
    Purchasers. See "Management's Discussion and Analysis of
    Financial Condition and Results of Operations--Liquidity and
    Capital Resources" and "Description of Other Issuer
    Indebtedness--Receivables Facility."

(3) The Retired Bank Credit Facility was in an aggregate
    principal amount of up to $200.0 million, of which up to
    $120.0 million was available for direct borrowings. Borrowings
    under the Retired Bank Credit Facility were prepaid in whole
    without penalty or premium and included accrued interest of
    $0.2 million.

(4) The Retired Senior Notes were prepaid in connection with the
    Recapitalization. The prepayment required the Issuer to pay a
    make-whole premium in the amount of $5.8 million. Also included
    is $2.3 million of accrued interest.

(5) The industrial revenue bond was prepaid in whole without
    penalty or premium.

(6) Includes Holdings' expenses, management bonuses, financial
    advisory, consulting and other professional fees and deferred 
    financing costs. See "Certain Relationships and Related Transactions."


                               24
<PAGE>


                        TEXAS PACIFIC GROUP

      TPG was founded by David Bonderman, James G. Coulter and
William S. Price, III in 1992 to pursue public and private
investment opportunities through a variety of methods, including
leveraged buyouts, recapitalizations, joint ventures,
restructurings and strategic public securities investments. The
principals of TPG operate TPG Partners, L.P. and TPG Partners II,
both Delaware limited partnerships with aggregate committed
capital of over $3.2 billion. Among TPG's investments are branded
consumer products companies Beringer Wine Estates, Del Monte
Foods Company and Ducati Motor. Other TPG portfolio companies
include America West Airlines, Belden & Blake Corporation,
Favorite Brands International, Paradyne, Virgin Entertainment and
Vivra Specialty Partners. In addition, the principals of TPG led
the $9 billion reorganization of Continental Airlines in 1993.

      The principal executive office of TPG is located at 201 Main
Street, Suite 2420, Fort Worth, Texas 76102 and its telephone
number is (817) 871-4000.

                          USE OF PROCEEDS

      There will be no cash proceeds payable to the Issuer from
the issuance of the New Debentures pursuant to the Exchange
Offer. The proceeds from the sale of the Old Debentures were used
by Holdings to finance the Recapitalization.

                          CAPITALIZATION

      The following table sets forth as of November 7, 1997 the
actual unaudited capitalization of the Company. See "The
Recapitalization," "Use of Proceeds," "Description of the New
Debentures," "Description of Operating Corp Indebtedness" and
"Capital Stock of Holdings and Operating Corp." This table should
be read in conjunction with the "Selected Consolidated Financial
Data" and "Unaudited Pro Forma Consolidated Financial Data"
included elsewhere in this Prospectus.

                                                  As of November 7, 1997
                                                          Actual
                                                  (dollars in thousands)

Cash and cash equivalents.......                            $12,992
                                                            =======
Debt:
  Revolving Credit Facility(1) ....................         $47,000
  Term Loan Facility ..............................          70,000
  10-3/8% Senior Subordinated Notes due 2007 ......         150,000
  13-1/8% Senior Discount Debentures ..............          75,257
   Total debt .....................................         342,257
14-1/2% Preferred Stock ...........................         125,000
Stockholders' deficit                                      (194,712)
   Total capitalization ..........................         $272,545
                                                            =======


(1) Excludes letters of credit issued to facilitate international
    merchandise purchases, which had an aggregate outstanding
    balance of $37.4 million as of November 7, 1997.


                               25


<PAGE>


          UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL DATA

      The following unaudited pro forma consolidated financial
data with respect to the Company (the "Unaudited Pro Forma
Financial Data") is based on the historical Consolidated
Financial Statements of the Company included elsewhere in this
Prospectus adjusted to give effect to the Recapitalization. The
Unaudited Pro Forma Statements of Operations give effect to the
Recapitalization as if it had occurred on February 3, 1996. The
Recapitalization and the related adjustments are described in the
accompanying notes. The pro forma adjustments are based upon
preliminary estimates and certain assumptions that management of
the Company believes are reasonable in the circumstances. In the
opinion of management, all adjustments have been made that are
necessary to present fairly the pro forma data. Actual amounts
could differ from those set forth below.

      The Unaudited Pro Forma Financial Data should be read in
conjunction with the notes included herewith, the Company's
Consolidated Financial Statements and notes thereto as of
February 2, 1996 and January 31, 1997 and for each of the fiscal
years in the three-year period ended January 31, 1997, the
Company's Unaudited Condensed Consolidated Financial Data as of
November 7, 1997 and for the forty week periods ended November 7,
1997 and November 8, 1996, and "Management's Discussion and
Analysis of Financial Condition and Results of Operations"
included elsewhere in this Prospectus. The Unaudited Pro Forma
Financial Data do not purport to represent what the Company's
results of operations would have been had the Recapitalization
occurred on the dates specified, or to project the Company's
results of operations for any future period or date.

      The unaudited supplemental data reflect (i) certain pro
forma adjustments and (ii) management's estimates of certain cost
savings and cost eliminations which management believes will be
attained. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Overview."


                               26
<PAGE>



                    UNAUDITED PRO FORMA STATEMENTS OF OPERATIONS

                            Twelve Months Ended November 7, 1997

                                       Pro Forma Adjustments
                                       ---------------------

                              Historical   Operating   Holdings    Pro Forma
                              ----------   ---------   --------    ---------
                                             Corp
                                             ----

                                       (dollars in thousands)

Revenues.....................   $836,658  $ (2,250)(1)   $ --        $834,408
Cost of sales................   447,528        --          --         447,528
                                -------   ------------   ------       -------
Gross profit.................   389,130     (2,250)(1)     --         386,880
Selling, general and
administrative
expensess ...................   361,267       1,800(5)     --         363,067
                                -------     ----------   ------       -------
Income (loss) from
operations ..................   27,863       (4,050)       --          23,813
Interest expense:
   Non-cash 
   interest expense .........    1,052        1,397(2)   10,914(7)     13,363
   Cash interest expense.....   13,736        9,205(3)     --          22,941
Expenses incurred in 
connection with the
Recapitalization ............   19,851          --         --   (8)    19,851
Provision (benefit) 
for income taxes ............    4,200       (6,007)(4)  (4,487)(4)    (6,904)
Extraordinary loss (net of 
income benefit) .............    4,500         --          --   (8)     4,500
- ---------------                  ------      ---------  ----------    --------
Net income (loss)............ $(15,476)     $(8,645)    $(6,627)     $(30,748)
                                =========   ========== ============  ==========


                                             Pro Forma and
                                             -------------
                                             Supplemental
                                             ------------
                                Historical    Adjustments           Adjusted
                                ----------    -----------           --------

                                        (dollars in thousands)

Supplemental Data:

Depreciation and 
amortization ................   $13,107           $ --               $13,107
EBITDA.......................    40,970           6,620(8)            47,590
Ratio of Adjusted
EBITDA/cash
interest expense (6) ........                                            2.1x 
Ratio of Adjusted 
EBITDA/total
interest expense (6) ........                                            1.3x
Ratio of total
average debt/Adjusted
EBITDA (9) ..................                                            6.5x

Cash flows from
operating activities........    $(1,837)

Cash flows from
investing activities........    $(35,799)

Cash flows from
financing activities........    $ 39,990


                             Fiscal Year Ended January 31, 1997

                                    Pro Forma Adjustments
                                    ---------------------

                           Historical    Operating Corp    Holdings    ProForma
                           ----------    --------------    --------    --------

                                        (dollars in thousands)

Revenues.................... $808,843      (2,650)(1)         --      $806,193
Cost of sales...............  428,719       --                --       428,719
Gross profit................  380,124      (2,650)(1)         --       377,474
Selling, general and 
administrative expenses ....  348,305       1,800 (5)         --       350,105
Income (loss) from
operations .................   31,819      (4,450)            --        27,369
Interest expense:
   Non-cash 
   interest expense ........      401        1,485 (2)      10,422      12,308
   Cash interest expense....  10,069        11,894 (3)        --        21,963
Provision (benefit) for
income taxes ...............   8,800        (7,310)(4)      (4,091)(4)  (2,601)
Net income (loss)........... $12,549       (10,519)        $(6,331)     (4,301)


See accompanying notes to the unaudited pro forma statements of
operations.


                               27


<PAGE>


                     UNAUDITED PRO FORMA STATEMENTS OF OPERATIONS

                         Forty Weeks Ended November 7, 1997

                                    Pro Forma Adjustments
                                    ---------------------

                            Historical    Operating    Holdings     Pro Forma
                            ----------    ---------    --------     ---------
                                            Corp
                                            ----

                                         (dollars in thousands)

Revenues....................  $566,596   $(1,638)(1)   $ --         $564,958
Cost of sales...............   310,865       --          --          310,865
                               -------    -------      -------       -------
Gross profit................   255,731    (1,638)(1)     --          254,093
Selling, general
and administrative
expenses ...................   253,159    1,385 (5)     --           254,544
                               -------    -------      -------       -------
Income (loss) 
from operations ............    2,572     (3,023)        --             (451)
Interest expense:
   Non-cash
  interest expense .........      962      1,052 (2)   8,274(7)       10,288
   Cash interest expense....   10,907      6,966 (3)     --           17,873
Expenses incurred in
connection with the
Recapitalization............   19,851        --          --           19,851
Provision (benefit)
for income taxes ...........   (5,050)    (4,527)(4)   (3,248)(4)     (12,825)
Extraordinary 
loss (net of 
      income benefit) .....     4,500        --          --            4,500
                               -------    -------      -------       -------
Net income (loss)........... $(28,598)    (6,514)     $(5,026)      $(40,138)
                              ========    =======      =======       ========


                           Forty Weeks Ended November 8, 1996

                                    Pro Forma Adjustments

                             Historical  Operating Corp     Holdings  Pro Forma

                                        (dollars in thousands)

Revenues.................... $538,781      $(2,038)(1)        $--      536,743
Cost of sales............... 292,056          --               --      292,056
                             -------        -------         -------    -------
Gross profit................ 246,725        (2,038)(1)         --      244,687
Selling, general and
administrative expenses      240,197         1,385 (5)         --      241,582
                             -------         -------        -------    -------
Income (loss) from
operations .................   6,528        (3,423)            --        3,105
Interest expense:
   Non-cash interest 
   expense .................     311         1,140 (2)       7,782(7)    9,233
   Cash interest expense....   7,240         9,655 (3)         --       16,895
Provision (benefit) for 
income taxes ...............    (450)       (5,829)         (3,053)(4) (9,332)
                              -------        -------        -------    -------
Net income (loss)........... $  (573)      $(8,389)(5)     $(4,729)   (13,691)



See accompanying notes to the unaudited pro forma statements of
operations.


                               28


<PAGE>


       NOTES TO UNAUDITED PRO FORMA STATEMENTS OF OPERATIONS

(1)  Represents the estimated loss on the Securitization of
     accounts receivable. See "Management's Discussion and
     Analysis of Financial Condition and Results of
     Operations--Liquidity and Capital Resources" and
     "Description of Operating Corp Indebtedness--Receivables
     Facility."

(2)  Represents the net increase in non-cash interest expense
     relating to the amortization of debt issuance costs of
     Operating Corp of $13.0 million relating to debt issued in
     connection with the Recapitalization.

(3)  Gives effect to the increase in estimated cash interest
     expense from the use of borrowings to finance the
     Recapitalization and future working capital requirements of
     Operating Corp:

                            Fiscal Year   Forty Weeks Ended   Twelve Months
                               Ended     -------------------     Ended
                              January    November   November    November
                                  31,         8,        7,         7,
                                 1997       1996      1997       1997
                                 ----       ----      ----       ----
                                       (dollars in thousands)

Interest on the Operating
Corp Senior Subordinated
 Notes(a) .................... $15,563    $11,972   $11,972    $15,563
Interest on the Bank
Facilities:
   Term Loan Facility(b) .....   5,600      4,308     4,308      5,600
   Revolving Credit
   Facility(b) ...............      --         --       978        978
Other ........................     800        615       615        800
                                 -----      -----     -----     ------
   Total .....................  21,963     16,895    17,873     22,941
Less: amounts in historical
statement of operations ......  10,069      7,240    10,907     13,736
                                ------      -----    ------     ------
Adjustment to interest
expense ...................... $11,894     $9,655    $6,966    $ 9,205
                                ======     ======    ======    =======


    (a) Interest is calculated at an effective interest rate of 
        10.375% for the period indicated.

    (b) Interest is calculated at an estimated weighted average
        effective interest rate of 8.0%.

    (c) Interest is based on the average of historical daily
        outstanding borrowings under the revolving credit facility
        during the period, reduced (without giving effect to any
        negative average daily balances) by $63.5 million,
        reflecting the application of the proceeds of the
        Recapitalization. No interest income was assumed.

(4)  Estimated income tax effects of the pro forma adjustments at
     an effective tax rate of 41%.

(5)  Reflects non-cash compensation expense in connection with a
     grant of restricted stock.

(6)  Cash interest expense excludes, and total interest expense
     includes, non-cash interest in respect of the Debentures.

(7)  Represents the increase in non-cash interest expense
     relating to the amortization of original issue discount of
     the Debentures at an annual rate of 13.125%, compounded
     semi-annually, and amortization of debt issuance costs of
     Holdings of $2.4 million.

(8)  Historical EBITDA is defined as income before extraordinary
     items and cumulative effect of accounting changes, interest
     expense, income tax expense, depreciation and amortization
     and expenses of $19.9 million incurred in connection with
     the Recapitalization. The Issuer believes that EBITDA
     provides useful information regarding the Company's ability
     to service its debt; however holders tendering Old
     Debentures in the Exchange Offer should consider the
     following factors in evaluating such measures: EBITDA and
     related measures (i) should not be considered in isolation,
     (ii) are not measures of performance calculated in
     accordance with GAAP, (iii) should not be construed as
     alternatives or substitutes for income from operations, net
     income or cash flows from operating activities in analyzing
     the Company's operating performance, financial position or
     cash flows (in each case, as determined in accordance with
     GAAP) and (iv) should not be used as indicators of the
     Company's operating performance or measures of its
     liquidity. Additionally, because 


                               29
<PAGE>


     all companies do not calculate EBITDA and related measures
     in a uniform fashion, the calculations presented in this
     Prospectus may not be comparable to other similarly titled
     measures of other companies.

     Adjusted EBITDA is defined as EBITDA, revised to reflect
     management's estimate of certain cost savings and cost
     eliminations implemented prior to the Recapitalization.
     The Issuer believes that EBITDA provides useful information
     regarding the Company's ability to service its debt;
     however, Adjusted EBITDA (i) should not be considered in
     isolation, (ii) is not a measure of performance calculated
     in accordance with GAAP, (iii) should not be construed as
     alternatives or substitutes for income from operations, net
     income or cash flows from operating activities in analyzing
     the Company's operating performance, financial position or
     cash flows (in each case, as determined in accordance with
     GAAP) and (iv) should not be used as indicators of the
     Company's operating performance or measures of its
     liquidity. The management estimates of cost savings and cost
     eliminations which are anticipated on a going-forward basis
     and which are reflected in Adjusted EBITDA are as set forth
     below:


                                        Twelve Months Ended
                                        -------------------
                                        November 7, 1997
                                        ----------------
                                        (dollars in thousands)
   Historical EBITDA ......................  $40,970
   Recapitalization pro forma
   adjustments:
     Loss on Securitization of
     accounts receivable ..................   (2,250)
   Cost savings and cost eliminations
   implemented prior to the Recapitalization:
     Renegotiation of catalog vendor
     contract(a) ..........................    2,100
     Headcount and net payroll
     reductions(b) ........................    4,550
     Insourcing of photography shop(c) ....      820
     Non-recurring severance(d) ...........    1,400
                                             -------
      Total adjustments ...................    6,620
                                             -------
   Adjusted EBITDA ........................  $47,590
                                             =======


    (a) Reflects the recent renegotiation of the Company's catalog
        vendor contract. The adjustment represents the difference
        between the amounts previously expensed for such items and
        the amounts which are expected to be expensed under the
        terms of the new contract.

    (b) Represents compensation savings as a result of the termination
        of certain positions.

    (c) Represents the estimated cost savings from bringing
        in-house certain photography functions that were previously
        performed by outside vendors.

    (d) Reflects non-recurring severance associated with the
        termination of certain managers.

(9)  For purposes of computing the ratio of total average debt to
     Adjusted EBITDA, total average debt on a pro forma basis as
     of November 7, 1997 reflects average outstanding balances
     under the Revolving Credit Facility of $12.2 million during
     the twelve months ended November 7, 1997 (giving effect to
     the Recapitalization), $70.0 million in aggregate principal
     amount of indebtedness under the Term Loan Facility, $150.0
     million in aggregate principal amount of Operating Corp
     Senior Subordinated Notes and $75.3 million in initial
     aggregate principal amount of the Old Debentures. Actual
     daily outstanding borrowings under the revolving credit
     facility were reduced (without giving effect to any negative
     average daily balances) by $63.5 million, reflecting the
     application of the proceeds of the Recapitalization, in
     computing average outstanding borrowings.


                               30
<PAGE>


               SELECTED CONSOLIDATED FINANCIAL DATA

      The following table sets forth selected consolidated
historical financial, operating, other and balance sheet data of
Holdings. The selected financial and balance sheet data for each
of the five fiscal years ended January 31, 1997 are derived from
the Consolidated Financial Statements of Holdings, which have
been audited by Deloitte & Touche LLP, independent auditors. The
selected financial data for the forty weeks ended November 8,
1996 and November 7, 1997 have been derived from the Holdings'
Unaudited Condensed Consolidated Financial Statements and
include, in the opinion of management, all adjustments necessary
to present fairly the data for such periods. The results for the
forty weeks ended November 7, 1997 are not necessarily indicative
of the results to be expected for the fiscal year ending January
30, 1998 or for any future period. The data presented below
should be read in conjunction with the Consolidated Financial
Statements, including the related Notes thereto, included herein,
the other financial information included herein, and
"Management's Discussion and Analysis of Financial Condition and
Results of Operations."

<TABLE>
<CAPTION>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                           Fiscal Year Ended                                       Forty Weeks Ended
                             ---------------------------------------------------------------     ---------------------------
                             January 29,  January 28,   February 3,  February 2,  January 31,    November 8,     November 7,
                             -----------  -----------   -----------  -----------  -----------    ----------      -----------
                                1993         1994          1995         1996         1997          1996             1997
                                ----         ----          ----         ----         ----          ----             ----
                           (dollars in thousands, except per square foot data)                        (unaudited)

Financial Data:
Revenues.................. $   571,047  $   646,972    $ 737,725    $  745,909   $  808,843     $ 538,781        $ 566,596   
Cost of goods sold(1).....     303,927      354,889      394,073       399,668      428,719       292,056          310,865   
                               -------      -------      -------       -------      -------       -------          -------   
  Gross profit............     267,120      292,083      343,652       346,241      380,124       246,725          255,731   
Selling, general and 
administrative expenses ..     238,730      265,857      311,468       327,672      348,305       240,197          253,159   
                               -------      -------      -------       -------      -------       -------          -------   
  Income
  from operations ........      28,390       26,226       32,184        18,569       31,819         6,528            2,572   
Interest expense-net......       5,241        6,107        6,965         9,350       10,470         7,551           11,869   
Expenses incurred-
Recapitalization .........        --           --           --             --         --              --            19,851   
for income taxes .........       9,130        8,100       10,300         3,700        8,800          (450)          (5,050)  
Extraordinary item 
and cumulative effect of
accounting changes(2).....         --          --           --             931        --              --            (4,500)  
                                -------      -------      -------       -------      -------       -------          -------  
Net income (loss)(2)...... $    14,019  $    12,019   $   14,919    $    6,450 $     12,549     $   (573)         $(28,598)  
                                =======     ========      =======      ========     ========       =======          ======== 
Operating Data:
Revenues:
  J. Crew mail order...... $   201,463  $   199,954   $  247,272    $  274,653   $  289,772     $ 165,936        $ 157,840   
  J. Crew retail..........      72,906      108,650      135,726       134,959      167,957       110,399          140,574   
  J. Crew factory.........      38,563       49,253       62,626        79,203       94,579        70,266           75,965   
  J. Crew licensing.......         --         1,900        3,269         3,975        3,817         3,729            2,968   
                                -------      -------      -------       -------     -------        -------         -------   
Total J. Crew brand.......     312,932      359,757      448,893       492,790     556,125        350,330          377,347   
Other divisions(3)........     258,115      287,215      288,832       253,119     252,718        188,451          189,249   
                                -------      -------      -------       -------    -------        -------          -------   
  Total................... $   571,047  $   646,972   $  737,725    $  745,909   $ 808,843      $ 538,781        $ 566,596   
                                =======     ========      =======      ========    =======        =======          =======
EBITDA(4):
  J. Crew mail order...... $    12,840  $    11,980   $   24,345    $   16,831   $  17,524      $  (1,924)       $ (8,225)  
  J. Crew retail..........       6,720        5,055       13,333        15,194      16,847          8,800           8,177   
  J. Crew factory.........       3,660        1,797        1,653           (66)      2,876          3,395           3,244   
  J. Crew licensing.......         (51)       1,239        2,422         2,820       2,467          2,797           2,285   
                               -------      -------      -------       -------     -------         -------         -------  
  Total J. Crew brand.....      23,169       20,071       41,753        34,779      39,714         13,068           5,481   
  Other divisions(3)......      11,611       12,941       (1,459)       (5,938)      2,646          1,085           7,282   
                               -------      -------      -------       -------    -------         -------         ------- 
Total..................... $    34,780  $   33,012   $   40,294    $   28,841   $ 42,360       $  14,153        $ 12,763
                                =======     ========      =======      ========   ========         =======         ========
Other Data:


Cash flows from
operating activities           $22,400       $1,467      $1,774        $(7,849)    $16,497       $(42,766)       $(61,100)
Cash flows from
investing activities          $(14,965)    $(11,086)    $(13,467)     $(14,640)   $(22,481)      $(14,947)       $(28,265)
Cash flows from
financing activities              $638       $5,020      $6,763        $17,763       $(413)       $54,822        $ 95,225


J. Crew Mail Order:
  Number of catalogs 
  circulated 
  (in thousands) .........      56,983       62,547       61,187        67,519    76,087           53,942          53,977   
  Number of pages 
  circulated 
  (in millions) ..........       6,576        6,965        8,277        10,198     9,827            6,341           6,293   


                               31
<PAGE>


J. Crew Retail:
  Sales per gross 
  square foot(5) ......... $       622   $      559    $     594    $     533 $      551              NM              NM   
  Store contribution 
  margin(6) ..............        24.0%        18.7%        22.7%        25.5%      25.4%             NM              NM   
  

Number of stores 
  open at end of period ...         18           28           29           31          39               39             49   
  Comparable store 
  sales change(7) .........        22.0%      (8.0)%        6.9%         (6.0)%      4.5%             4.0%          (6.1)%

Depreciation and 
amortization .............. $    6,390   $    6,786     $  8,110    $  10,272    $ 10,541        $   7,625        $ 10,191   
Net capital expenditures(8)
  New store openings. .....      5,519        2,789        2,804        6,009      10,894            6,903          15,253   
  Other ...................      9,446        8,297       10,663        8,631      11,587            8,044          13,012   
                                -------      -------      -------       -------     -------        -------         -------   
  Total net capital 
  expenditures ............     14,965       11,086       13,467       14,640      22,481           14,947          28,265   
Ratio of earnings 
to fixed charges(9) .......       3.1x        2.5x         2.6x          1.5x        2.0x             -               -  

Balance Sheet Data
(at period end):
Cash and cash equivalents . $   27,784    $  23,185     $18,255     $  13,529 $     7,132        $  10,638       $  12,992   
Working capital(10) .......     56,864       75,391      96,437       118,964     125,327          167,908         173,341   
Total assets ..............    232,582      287,233     324,795       355,249     410,821          454,177         439,391   
Total debt ................     56,783       61,803      69,566        87,329      87,092          142,151         342,257   
Stockholders' equity
(deficit) .................     53,584       66,221      82,041        89,633     102,006           89,060        (194,712)  
</TABLE>


(1)  Includes buying and occupancy costs.

(2)  In fiscal 1995, Holdings changed its method of accounting
     for catalog costs and for merchandise inventories and
     recognized an increase in net income from the aggregate
     cumulative effect of such accounting changes, net of income
     taxes, of $2.6 million. In the same year, Holdings
     recognized extraordinary losses of $1.7 million, net of
     income tax benefit, related to the early retirement of debt.
     See Notes 11 and 12 of Notes to Consolidated Financial
     Statements. In the forty weeks ended November 7, 1997,
     Holdings recognized an extraordinary loss of $4.5 million
     net of income tax benefit related to the early retirement of
     debt.

(3)  Includes the Company's PCP and C&W divisions and finance
     charge income derived from PCP installment sales.

(4)  EBITDA represents income (loss) before extraordinary items
     and cumulative effect of accounting changes plus income
     taxes, interest expense, depreciation and amortization and
     expenses of $19.9 million incurred in connection with the
     Recapitalization. The Company believes that EBITDA provides
     useful information regarding the Company's ability to
     service its debt; however, EBITDA does not represent cash
     flow from operations as defined by generally accepted
     accounting principles and should not be considered as a
     substitute for net income as an indicator of the Company's
     operating performance or cash flow as a measure of
     liquidity. Holders tendering Old Debentures in the Exchange
     Offer should consider the following factors in evaluating
     such measures: EBITDA and related measures (i) should not be
     considered in isolation, (ii) are not measures of
     performance calculated in accordance with GAAP, (iii) should
     not be construed as alternatives or substitutes for income
     from operations, net income or cash flows from operating
     activities in analyzing the Company's operating performance,
     financial position or cash flows (in each case, as
     determined in accordance with GAAP) and (iv) should not be
     used as indicators of the Issuer's operating performance or
     measures of its liquidity. Additionally, because all
     companies do not calculate EBITDA and related measures in a
     uniform fashion, the calculations presented in this
     Prospectus may not be comparable to other similarly titled
     measures of other companies.

(5)  Sales per gross square foot is the result of dividing
     annualized net retail sales for the period (reflecting
     adjustments based on management estimates of the impact of
     opening stores in different periods during the year) by
     gross square footage at the end of each fiscal period.

(6)  Store contribution margin is computed as gross profit less
     in-store operating expenses divided by sales.

(7)  Comparable store sales includes stores that have been open
     for one full twelve-month period.

(8)  Capital expenditures are net of proceeds from construction
     allowances.

(9)  For purposes of computing the ratio of earnings to fixed
     charges, earnings include income before income taxes,
     extraordinary items and cumulative effect of accounting
     changes and expenses incurred in connection with the
     Recapitalization of $19.9 million in the forty weeks ended
     November 7, 1997, plus fixed charges. Fixed charges consist
     of interest expense and one-third of rental expense (deemed
     by management to be representative of the interest factor of
     rental payments).  Earnings were inadequate to cover fixed 
     charges by $9,297 and $1,023 during the forty weeks ended 
     November 7, 1997 and November 8, 1996, respectively.

(10) Working capital is computed as current assets less current
     liabilities, excluding cash and cash equivalents, current
     portion of long-term debt and borrowings under the revolving
     credit facility.


                               32
<PAGE>


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

      The following discussion and analysis should be read in
conjunction with the Selected Consolidated Financial Data and the
Consolidated Financial Statements of Holdings and the related
notes thereto which are included elsewhere in this Prospectus.
The Company's fiscal year ends on the Friday closest to January
31. Accordingly, fiscal years 1992, 1993, 1994, 1995 and 1996
ended on January 29, 1993, January 28, 1994, February 3, 1995,
February 2, 1996 and January 31, 1997. All fiscal years for which
financial information is included in this Prospectus had 52
weeks, except fiscal 1994 which had 53 weeks.


Overview

      The Company's origins date back to the 1947 founding of
Popular Merchandising Co. which operated PCP, a direct selling
catalog merchandiser of consumer branded goods. In 1983, drawing
upon their family's 35- year experience in catalog retailing,
Arthur Cinader and Emily Woods, the son and granddaughter of
PCP's founder, founded the J. Crew brand with innovative durables
products (including the rollneck sweater, weathered chino, barn
jacket and pocket tee) that continue to be core J. Crew brand
product offerings today. In 1984, C&W was founded as a mail order
women's apparel business targeting an older, more conservative
customer than J. Crew. Capitalizing on the strength of its J.
Crew brand franchise, the Company began developing select retail
store locations in 1989. Today, the Company is a leading mail
order and store retailer of women's and men's apparel, shoes and
accessories operating primarily under the J. Crew brand name.
Since the introduction of the J. Crew brand in 1983, the Company
has mailed more than one-half billion J. Crew catalogs, opened 49
J. Crew retail stores and 42 J. Crew Factory Outlet stores. In
addition, J. Crew products are distributed through 67
free-standing and shop-in- shop stores in Japan under a licensing
agreement with Itochu. The Company's J. Crew brand revenues have
increased from $312.9 million in fiscal 1992 to $556.1 million in
fiscal 1996, representing a compound annual growth rate of 15.4%.


                               33
<PAGE>


      The following table sets forth, for the periods indicated,
revenues and EBITDA for the Company's major operating divisions:

                                                        Forty           Twelve
                        Fiscal Year                   Weeks Ended       Months
                        -----------                   -----------       ------
                                                                        Ended
                                                     Nov. 8,    Nov. 7, Nov. 7,
                                                     -------    ------- -------
             1992     1993    1994   1995   1996       1996      1997     1997
             ----     ----    ----   ----   ----       ----      ----     ----

                               (dollars in millions)

Revenues:
J. Crew
mail order .$201.5  $200.0  $247.3  $274.6  $289.8    $166.0     $157.8  $281.6
J. Crew
retail .....  72.9   108.7   135.7   135.0  168.0      110.4      140.6   198.2
J. Crew
factory ....   38.5   49.2    62.6    79.2   94.5       70.2       76.0   100.3
J. Crew
licensing ..    --     1.9     3.3     4.0    3.8        3.7        2.9     3.0
                --     ---     ---     ---    ---        ---        ---     ---
  Total J.
  Crew
  brand ....  312.9  359.8   448.9   492.8   556.1     350.3      377.3   583.1
Other
divisions (1) 258.1  287.2   288.8   253.1   252.7     188.4      189.3   253.6
              -----  -----   -----   -----   -----     -----      -----   -----
  Total
  revenues . $571.0 $647.0  $737.7  $745.9  $808.8    $538.7     $566.6  $836.7
              =====  =====    ====   =====   =====     =====      =====   =====

EBITDA (2):
J. Crew
mail order . $ 12.8 $ 12.0  $ 24.4  $ 16.8  $ 17.5    $ (1.9)   $ (8.2)  $ 11.2
J. Crew
retail .....    6.7    5.1    13.3    15.2    16.8       8.8       8.2     16.2
J. Crew
factory ....    3.7    1.8     1.7     --      2.9       3.4       3.2      2.7
J. Crew
licensing ..     --    1.2     2.4    2.8      2.5       2.8       2.3      2.0
                 --    ---     ---    ---      ---       ---       ---      ---

  Total J.
  Crew 
  brand ....   23.2   20.1    41.8   34.8     39.7      13.1       5.5     32.1
Other
divisions (3)  11.6   12.9    (1.5)  (5.9)     2.6       1.0       7.3      8.9
               ----   ----    -----  -----     ---       ---       ---      ---

  Total
  EBITDA ...  $34.8  $33.0   $40.3  $28.9    $42.3     $14.1     $12.8    $41.0
               ====   ====    ====   ====     ====      ====      ====     ====


Cash flow 
from
operating
activities .. $22.4   $1.5    $1.8   $(7.8)  $16.5    $(42.8)   $(61.1)  $(1.8)
Cash flow 
from
investing
activities ..$(15.0) $(11.1) $(13.5) $(14.6 $(22.5)  $(14.9)    $(28.3) $(35.8)
Cash flow 
from
financing
activities ..  $0.6   $5.0     $6.8   $17.8   $(0.4)  $54.8     $ 95.2  $(40.0)




(1)  Includes net sales from the Company's PCP and C&W divisions
     and finance charge income derived from PCP installment
     sales.

(2)  EBITDA represents income (loss) before extraordinary items
     and cumulative effect of accounting changes plus income
     taxes, interest expense, depreciation and amortization and
     expenses of $19.9 million incurred in connection with the
     Recapitalization. The Company believes that EBITDA provides
     useful information regarding the Company's ability to
     service its debt; however, EBITDA does not represent cash
     flow from operations as defined by generally accepted
     accounting principles and should not be considered as a
     substitute for net income as an indicator of the Company's
     operating performance or cash flow as a measure of
     liquidity. Holders tendering Old Debentures in the Exchange Offer
     should consider the following factors in evaluating such
     measures: EBITDA and related measures (i) should not be
     considered in isolation, (ii) are not measures of
     performance calculated in accordance with GAAP, (iii) should
     not be construed as alternatives or substitutes for income
     from operations, net income or cash flows from operating
     activities in analyzing the Company's operating performance,
     financial position or cash flows (in each case, as
     determined in accordance with GAAP) and (iv) should not be
     used as indicators of the Issuer's operating performance or
     measures of its liquidity. Additionally, because all
     companies do not calculate EBITDA and related measures in a
     uniform fashion, the calculations presented in this
     Prospectus may not be comparable to other similarly titled
     measures of other companies.

(3)  Includes EBITDA from the Company's PCP and C&W divisions.


                               34
<PAGE>


      The following sets forth, for the periods indicated, the
percentage relationship to revenues of certain items in the
Company's consolidated statements of operations for the fiscal
periods shown below:


                               Fiscal Year              Forty Weeks Ended

                         1994     1995     1996     Nov. 8, 1996  Nov. 7, 1997
                        ------   ------  -------    ------------  ------------
Revenues ...........    100.0%   100.0%   100.0%         100.0%      100.0%
Cost of goods
sold, including 
buying and 
occupancy
costs ..............     53.4     53.6    53.0             54.2       54.9 
                         ----     ----    ----             ----       ----
  Gross 
  profit ...........     46.6     46.4    47.0             45.8       45.1
Selling, general
and administrative
expenses ...........     42.2     43.9    43.1             44.6        44.7
                         ----     ----    ----             ----        ----
  Income
  from 
  operations ......       4.4      2.5     3.9              1.2         0.4
Interest
expense, net ......       1.0      1.3     1.3              1.4         2.1
Expenses incurred-
recapitalization ..       --       --      --              --           3.5
                          --     -----    ----            ----        ------
  Income (loss)
  before provision
  for income taxes,
  extraordinary
  item and cumulative
  effect of accounting
  changes .........       3.4      1.2     2.6            (0.2)       (5.2)
Provision 
(benefit) 
for income taxes ..       1.4      0.5     1.0            (0.1)       (0.9)
                          ---     ---      ----           ----         ----
  Income (loss)
  before extraordinary
  item and 
  cumulative effect
  of accounting
  changes .........       2.0%    0.7%    1.6%            (0.1)%      (4.3)%
                          ====    ====    ====             ====        ====

      The Company's revenues include sales of the Company's
merchandise offered through the J. Crew, C&W and PCP catalogs, as
well as through the C&W Factory stores, the retail stores
operated through Grace Holmes, Inc. ("J. Crew Retail") and the
factory outlet stores operated through H.F.D. No. 55, Inc. ("J.
Crew Factory Outlet"). Also included in revenues are J. Crew
brand licensing royalties and finance charge income derived from
PCP installment sales. Cost of goods sold includes the cost of
products purchased for sale, design, purchasing and
warehousing costs, as well as occupancy costs of the Company's
retail and factory stores. Selling, general and administrative
expenses include all other operating expenses, principally
catalog and other selling costs, payroll, depreciation and
corporate expenses.

      In fiscal 1995, the Company operations were affected by:
(i) an increase in selling, general and administrative expenses
tied to a spike in paper prices to levels never before
experienced in the Company's history coupled with an increase in
catalog circulation; (ii) the unsuccessful repositioning of C&W
from targeting more mature, conservative customers to targeting
younger, more urban customers; and (iii) negative comparable
store sales in the J. Crew Retail and J. Crew Factory Outlet
operations, primarily as a result of severe weather conditions
during the holiday season and weak menswear performance. Since
1995, paper prices have declined in each period indicated and C&W
has been reoriented toward its traditional conservative,
career-oriented customer base and its operating results have
stabilized.

      The Company has identified a number of tactical cost
savings that could be realized without affecting the Company's
franchise or brand image. The Company implemented actions prior to
the Recapitalization which management believes will result in
estimated annual savings of $7.5 million. These actions include the
recent renegotiation of its new catalog vendor contract, selected
headcount and net payroll reductions and insourcing of certain
photography functions. The Company has identified approximately
$7 million of further potential savings through process
efficiencies, reduction of the Base Book trim size, installation
of automatic sorting equipment and consolidation of J. Crew and
C&W New York corporate offices. The Company believes these
additional cost savings could be implemented by mid-1998. See
"Risk Factors--Cautionary Statement Concerning Ability to Achieve
Anticipated Cost Savings and Forward-Looking Statements."

      In August 1997, United Parcel Service ("UPS"), which had
traditionally shipped approximately 60% of merchandise orders for
J. Crew Mail Order and C&W, experienced a two-week strike. In
anticipation of the strike, J. Crew Mail Order, C&W and PCP made
alternative arrangements with the United States Postal Service to
ensure uninterrupted delivery service for the same volume of
shipments as ordinarily made during the affected period. However,
under the perception that orders would not be filled in a timely
manner, many consumers hesitated to place orders for catalog
merchandise during the strike, adversely affecting operations of
J. Crew Mail Order, C&W and PCP. The Company also delayed, by
approximately three weeks of the "back-to-school" season mailing
of its J. Crew College catalog during the pendency of the strike.


                               35
<PAGE>


Results of Operations

The Forty Weeks Ended November 7, 1997 Compared to the
Forty Weeks Ended November 8, 1996

      Revenues

      Revenues increased 5.2% to $566.6 million in the forty
weeks ended November 7, 1997 from $538.7 million in the forty
weeks ended November 8, 1996, as a result of increased sales of
J. Crew brand merchandise. J. Crew brand revenues increased by
7.7% to $377.3 million in the forty weeks ended November 7, 1997
from $350.3 million in the comparable 1996 period. Other
divisions contributed $189.3 million of revenues during the forty
weeks ended November 7, 1997 as compared to $188.4 million in the
same period in 1996.

      J. Crew Mail Order revenues decreased 4.9% to $157.8 million
in the forty weeks ended November 7, 1997 from $166.0 million in
the forty weeks ended November 8, 1996. The percentage of the
Company's total revenues derived from J. Crew Mail Order
decreased to 27.9% in the forty weeks ended November 7, 1997 from
30.8% in the forty weeks ended November 8, 1996. The decrease in
J.Crew Mail Order revenues was primarily the result of the UPS
strike. Gross sales were down 19% from July 18, 1997 to the end
of the UPS strike on August 23, 1997 compared to the same period
in 1996. Additionally, weak performance in menswear sales and
unseasonably warm weather on the east coast in the first part of
the fall season also contributed to the decreased sales. The
number of catalogs mailed were at the same approximate level of
54 million as in the same forty week period in the prior year.

      J. Crew Retail revenues increased by 27.4% to $140.6
million in the forty weeks ended November 7, 1997 from $110.4
million in the forty weeks ended November 8 ,1996. The percentage
of the Company's total revenues derived from its J. Crew Retail
stores increased to 24.8% in the forty weeks ended November 7,
1997 from 20.5% in the forty weeks ended November 8, 1996. The
increase in J. Crew Retail revenues is the result of opening 10
new stores since the comparable period in 1996. Comparable store
sales decreased 6.1% as the result of the opening of new stores
in proximity to existing store locations and weak performance in
menswear sales. Unseasonably warm weather in the first part of
the fall season also contributed to a decreased sales of fall and
winter clothing.

      J. Crew Factory Outlet revenues increased by 8.1% to $76.0
million in the forty weeks ended November 7, 1997 from $70.2
million in the forty weeks ended November 8, 1996. The percentage
of the Company's total revenue derived from J. Crew Factory
Outlet remained at approximately 13.0% in the forty weeks ended
November 7, 1997 as compared to the forty weeks ended November 8,
1996. J. Crew Factory stores comparable store sales increased 6%
in the forty weeks ending November 7, 1997. The comparable store
sales increase was principally due to the overall improvement in
store merchandising under the direction of a new factory outlet
merchandising Vice President. J. Crew Factory Outlet opened two
new stores and closed one store.

      PCP revenues increased 2.0% to $136.7 million in the forty
weeks ended November 7, 1997 compared to $134.0 million in the
forty weeks ended November 8, 1996. The percentage of the
Company's total revenues derived from PCP decreased to 24.1% in
the forty weeks ended November 7, 1997 from 24.9% in the forty
weeks ended November 8, 1996. The number of catalogs mailed
remained at the same approximate level of 7 million and the
number of selling agents remained unchanged at approximately
106,000 during the forty weeks ended November 7, 1997 compared to
the same period in 1996. The increased sales in the forty week
period ended November 7, 1997 over the same period in the prior
year is attributable to better performance in ready-to-wear and
specifically in the new branded merchandise.

      C&W revenues decreased 3.3% to $52.6 million in the forty
weeks ended November 7, 1997 from $54.4 million in the forty
weeks ended November 8, 1996. The percentage of the Company's
revenues derived from C&W decreased to 9.3% in the forty weeks
ended November 7, 1997 from 10.1% in the forty weeks ended
November 8, 1996. The number of catalogs mailed increased to
approximately 27.9 million in the forty weeks ended November 7,
1997 from approximately 24.8 million in the forty weeks ended
November 8, 1996. The decrease in sales is the 


                               36
<PAGE>


result of unseasonably warm weather on the east coast in the first 
part of the fall season affecting the sales of fall and winter 
clothing.

      Gross Profit

      Gross profit as a percentage of revenues was 45.1% for the
forty weeks ended November 7, 1997 as compared to 45.8% in the
same period in 1996. The slight decrease in gross profit was
primarily due to an increase in J. Crew Retail buying and
occupancy costs, reflecting the higher cost associated with
opening new stores in urban areas such as New York City.

      Selling, General and Administrative Expenses

      Selling, general and administrative expenses as a
percentage of revenues increased to 44.7% in the forty weeks
ended November 7, 1997 from 44.6% in the forty weeks ended
November 8, 1996. The increase as a percentage of revenues is a
result of increased general and administration expenses of 2.2%
of revenues primarily in J. Crew Mail Order, which was partially
offset by decreases in selling expenses in J. Crew Mail Order,
C&W and PCP of 2.1% of revenues. The increase in general and
administrative expenses was primarily a result of increased
staffing and the decrease in selling expenses was principally a
result of decreased paper costs.


      Interest Expense

      Interest expense increased to $11.9 million or 2.1% of
revenues in the forty weeks ended November 7, 1997 from $7.6
million or 1.4% of revenues in the forty weeks ended November 8,
1996. This increase was due to an over 90% increase in average
borrowing to $66.7 million in the forty weeks ended November 7,
1997 compared to average borrowings of $34.5 million in the same
period last year. The borrowings were required to fund the
increased inventory levels and the increased capital
expenditures. Additionally, the issuance of the Old Notes in the
Offering in aggregate principal amount of $150 million
contributed approximately $0.9 million to the increased interest
and the issuance of Senior Discount Debentures of $75.3 million
contributed approximately $0.6 million to the increased interest.



Fiscal 1996 Compared to Fiscal 1995

      Revenues

      Revenues increased 8.4% to $808.8 million in fiscal 1996
from $745.9 million in fiscal 1995, as the result of increased
sales of J. Crew brand merchandise. J. Crew brand revenues
increased 12.8% to $556.1 million in fiscal 1996 from $492.8
million in fiscal 1995. Other divisions contributed $252.7
million in revenues in fiscal 1996 as compared to $253.1 million
in fiscal 1995.

      J. Crew Mail Order revenues increased 5.5% to $289.8
million in fiscal 1996 from $274.6 million in fiscal 1995. The
percentage of the Company's total revenues derived from J. Crew
Mail Order decreased to 35.8% in fiscal 1996 from 36.8% in fiscal
1995. The increase in J. Crew Mail Order revenues principally
resulted from the introduction of the Women's Book and the
related increase in overall J. Crew catalog circulation to
approximately 76 million in 1996 from approximately 68 million in
1995.

      J. Crew Retail revenues increased by 24.4% to $168.0
million in fiscal 1996 from $135.0 million in fiscal 1995. The
percentage of the Company's total revenues derived from its J.
Crew Retail stores increased to 20.8% in 1996 from 18.1% in 1995.
The increase in revenues was principally the result of the
opening of eight new stores and a 4.5% increase in comparable
store sales in fiscal 1996. The increase in comparable store
sales was principally due to strong performance in the J. Crew
womenswear lines, including Durables, Classics and Collection.


                               37
<PAGE>


      J. Crew Factory Outlet revenues increased by 19.3% to $94.5
million in fiscal 1996 from $79.2 million in fiscal 1995. The
percentage of the Company's total revenues derived from its J.
Crew Factory Outlet stores increased to 11.7% in fiscal 1996 from
10.6% in fiscal 1995. The increase in J. Crew Factory Outlet
revenues was principally the result of a 7.0% increase in
comparable store sales. During fiscal 1996, J. Crew Factory
Outlets opened three stores and closed four stores. Similar to J.
Crew Retail, the increase in comparable store sales for J. Crew
Factory Outlets was principally due to strong performance in the
J. Crew womenswear lines.

      PCP revenues decreased by 2.4% to $177.7 million in fiscal
1996 from $182.1 million in fiscal 1995. The percentage of the
Company's total revenues derived from PCP decreased to 22.0% in
fiscal 1996 from 24.4% in fiscal 1995. The decrease in revenues
primarily resulted from competitive discounting in the
northeastern market which was partially offset by revenues from
the introduction of brand-name apparel. During fiscal 1996, the
number of catalogs mailed remained flat at approximately seven
million and the number of selling agents remained unchanged at
approximately 106,000.

      C&W revenues increased by 5.6% to $75.0 million in fiscal
1996 from $71.0 million in fiscal 1995. The percentage of the
Company's revenues derived from C&W decreased slightly to 9.3% in
fiscal 1996 from 9.5% in fiscal 1995. The increase in C&W
revenues during fiscal 1996 reflected: (i) the return to its
original merchandising strategy of providing conservative
career-oriented clothing, see "--Overview;" and (ii) the
introduction of a value pricing strategy. In addition, the
Company reduced the catalog circulation of C&W in fiscal 1996 to
38 million from 40 million in fiscal 1995. The Company believes
that C&W's return to its original focus is in place and currently
plans to increase its C&W catalog mailings.

      Gross Profit

      Gross profit increased to 47.0% of revenues in 1996 as
compared to 46.4% of revenues in 1995. This increase primarily
resulted from an increase in merchandise margins in J. Crew Mail
Order.

      Selling, General and Administrative Expenses

      Selling, general and administrative expenses decreased to
43.1% of revenues in fiscal 1996 from 43.9% of revenues in 1995.
The decline in selling, general and administrative expenses as a
percentage of revenues principally reflects a decrease in catalog
circulation costs (consisting primarily of paper, postage and
printing). These costs declined to 15.9% of revenues in fiscal
1996 from 16.9% of revenues in fiscal 1995, principally as a
result of a decrease in paper costs to 3.2% of revenues in fiscal
1996 from 3.9% of revenues in fiscal 1995, and a decrease in
number of pages circulated by J. Crew Mail Order from 10.2
billion in fiscal 1995 to 9.8 billion in fiscal 1996 as a result
of the J. Crew Mail Order customer segmentation strategy.
Circulation at C&W also decreased. This decrease was partially
offset by an increase in general and administrative expenses
related to payroll for new J. Crew retail stores opened during
the period. Absolute dollar amounts of selling, general and
administrative expenses increased to $348.3 million in fiscal
1996 from $327.7 million in fiscal 1995, primarily reflecting
volume related costs.

      Interest Expense

      Interest expense increased to $10.5 million or 1.3% of
revenues in fiscal 1996 from $9.4 million or 1.3% of revenues in
fiscal 1995. This increase was due primarily to higher average
borrowings under the revolving credit agreement.

Fiscal 1995 Compared to Fiscal 1994

      Revenues. Revenues increased 1.1% to $745.9 million in
fiscal 1995 from $737.7 million in fiscal 1994, reflecting
increased sales of J. Crew brand merchandise, which more than
offset declines in other divisions. J. Crew brand revenues
increased by 9.8% to $492.8 million in fiscal 1995 from $448.9
million in fiscal 1994. Other 


                               38
<PAGE>


divisions contributed $253.1 million in revenues in fiscal 1995 
compared to $288.8 million in fiscal 1994, a decrease of 12.4%.

      J. Crew Mail Order revenues increased 11.0% to $274.6
million in fiscal 1995 from $247.3 million in fiscal 1994. The
percentage of the Company's total revenues derived from J. Crew
Mail Order increased to 36.8% in fiscal 1995 from 33.5% in fiscal
1994. The revenue improvement was primarily due to an increase in
the number of catalogs mailed to approximately 68 million in
fiscal 1995 from approximately 61 million in fiscal in 1994 as a
result of growth in the 12-month buyer file.

      J. Crew Retail revenues were $135.0 million in fiscal 1995
compared to $135.7 million in fiscal 1994. The percentage of the
Company's total revenues derived from its J. Crew Retail stores
decreased to 18.1% in fiscal 1995 from 18.4% in fiscal 1994. The
sales performance was primarily the result of a 6.3% decrease in
comparable store sales which was partially offset by the opening
of two new stores in November, 1995. The decrease in comparable
store sales was principally a result of: (i) severe weather
conditions in the Northeast, which negatively affected sales
during the holiday season; and (ii) weak performance in menswear
as a result of competitive pressures from men's sport offerings
by the Company's principal competitors.

      J. Crew Factory Outlet revenues increased by 26.5% to $79.2
million in fiscal 1995 from $62.6 million in fiscal 1994. The
percentage of the Company's total revenues derived from its J.
Crew Factory Outlet stores increased to 10.6% in fiscal 1995 from
8.5% in fiscal 1994. J. Crew Factory Outlet revenue improvement
primarily reflected the opening of 12 new stores (and the closing
of two underperforming stores) in fiscal 1995, partially offset
by a 9.9% decrease in comparable store sales. The decrease in
comparable store sales was principally due to the lack of key
products in the merchandise assortment in the stores and poor
weather in the Northeast which negatively affected the holiday
retail season.

      PCP revenues decreased by 4.0% to $182.1 million in fiscal
1995 from $189.7 million in fiscal 1994. The percentage of the
Company's total revenues derived from PCP decreased to 24.4% in
fiscal 1995 from 25.7% in fiscal 1994. The decrease in revenues
principally resulted from fulfillment disruptions during PCP's
relocation to its new distribution center in Edison, New Jersey.
During fiscal 1995, the number of catalogs mailed remained flat
at approximately seven million and the number of selling agents
remained unchanged at approximately 106,000.

      C&W revenues decreased by 28.4% to $71.0 million in fiscal
1995 from $99.1 million in fiscal 1994. The percentage of the
Company's revenues derived from C&W decreased to 9.5% in fiscal
1995 from 13.4% in fiscal 1994. The decrease in revenues
reflected the unsuccessful attempt at repositioning C&W as a
retailer of urban- oriented clothing. See "--Overview." The
number of C&W catalogs circulated remained at 40 million during
fiscal 1995 compared to fiscal 1994.

      Gross Profit

      In 1995, gross profit was 46.4% of revenues as compared to
46.6% of revenues in 1994. The decrease was primarily
attributable to an increase in buying and occupancy costs, which
was offset by improved merchandise margins in J. Crew Mail Order.

      Selling, General and Administrative Expenses

      Selling, general and administrative expenses were 43.9% of
revenues in fiscal 1995 as compared to 42.2% of revenues in 1994.
The increase primarily reflects a substantial increase in catalog
circulation costs (consisting primarily of paper, postage and
printing) to 16.9% of revenues in fiscal 1995 from 14.5% of
revenues in fiscal 1994. Paper costs increased from 2.7% of
revenues in fiscal 1994 to 3.9% of revenues in fiscal 1995,
reflecting a spike in paper prices to levels not previously
experienced in the Company's history. Postage costs increased
sharply, as a result of an approximately 14% postal rate increase
that occurred in January, 1995. Increased catalog circulation
costs also reflected an approximately 10% increase in catalogs
circulated by J. Crew Mail Order, from 61 million in 


                               39
<PAGE>


fiscal 1994 to 68 million in fiscal 1995 and an approximately 23% 
increase in pages circulated from 8.3 billion in fiscal 1994 to 10.2 
billion in fiscal 1995. C&W circulation was unchanged. These factors 
more than offset a decrease in general and administrative expenses and
a decrease in J. Crew Retail store operating expenses.

      Interest Expense

      Interest expense increased to $9.4 million or 1.3% of
revenues in fiscal 1995 from $7.0 million or 1.0% of revenues in
fiscal 1994. This increase was due primarily to higher average
borrowings under the revolving credit agreement and the issuance
of an additional $15.0 million of long-term debt.


Seasonality

      The Company's retail and mail order businesses experience
two distinct selling seasons, spring and fall. The spring season
is comprised of the first and second quarters, consisting of
twelve and sixteen weeks, respectively, and the fall season is
comprised of the third and fourth quarters, each consisting of
twelve weeks. J. Crew Retail stores, J. Crew Factory Outlet
stores, C&W Factory stores and PCP are stronger in the third and
fourth quarters and the J. Crew and C&W Mail Order businesses are
strongest in the fourth quarter. In addition, the Company's
working capital requirements fluctuate throughout the year,
increasing substantially in September and October in anticipation
of the holiday season inventory requirements. The Company funds
its working capital requirements primarily through a revolving
credit facility, which historically has been paid down in full at
the end of the Company's fiscal year.

      The following table sets forth certain unaudited quarterly
information for fiscal 1995 and 1996:

                      Fiscal Year 1995                   Fiscal Year 1996
                      ----------------                   ----------------

                 Q1        Q2      Q3     Q4     Q1      Q2       Q3     Q4
                 --        --      --     --     --      --       --     --

                                (dollars in millions)

Revenues:
J. Crew
mail order .. $ 45.5  $ 57.5    $ 61.8  $109.8  $ 46.1  $ 54.1  $ 65.6  $124.0
J. Crew 
retail ......   23.3    35.3      33.1    43.3     27.3    40.8    42.3   57.6
J. Crew
factory .....   13.0    25.3      21.2    19.7     15.4    30.9    24.0   24.2
J. Crew
licensing ...    1.2     1.2       1.2     0.4      1.2     1.2     1.3    0.1
                 ---     ---       ---     ---      ---     ---     ---    ---
   Total J. 
   Crew 
   brand ....   83.0   119.3     117.3   173.2     90.0   127.0   133.2  205.9
Other 
divisions ...   57.8    61.0      72.2    62.1     56.5    60.8    71.0   64.4
                ----    ----      ----    ----     ----    ----    ----   ----
   Total 
   revenues . $140.8  $180.3    $189.5  $235.3   $146.5  $187.8  $204.2 $270.3
              ======  ======    ======  ======   ======  ======  ====== ======
   % of 
   full
   year .....   18.9%   24.2%     25.4%   31.5%   18.1%    23.3%   25.2%  33.4%
Gross 
profit ...... $ 66.5  $ 87.3    $ 82.9  $109.5  $ 68.9   $ 83.6  $ 94.2 $133.4
   % of 
   full 
   year .....   19.2%   25.2%     23.9%   31.7%   18.1%    22.0%   24.8%  35.1%
Operating
income 
(loss) ...... $ (2.3) $ (3.1)   $ 11.3  $ 12.7  $ (4.5)  $ (9.6) $ 20.7 $ 25.2
   % of 
   full 
   year .....  (12.4)% (16.7)%    60.8%   68.3%  (14.2)%  (30.2)%  65.1%  79.3%

Liquidity and Capital Resources

Historical
      The Company's primary cash needs have been for opening new
stores, warehouse expansion and working capital. The Company's
sources of liquidity have been cash flow from operations,
proceeds from the private placement of long-term debt and
borrowings under a revolving credit facility.

      In April 1997, the Company entered into the Retired Bank
Credit Facility with a group of twelve banks with Morgan Guaranty
Trust Company of New York as agent. The Retired Bank Credit
Facility provided for commitments in an aggregate amount of up to
$200.0 million of which up to $120.0 million was available for
direct borrowings. The Retired Bank Credit Facility replaced the
Company's previous revolving credit agreement which provided for
commitments in an aggregate amount of up to $125.0 million, of
which up to $75.0 million was available for direct borrowings.
Borrowings under the Retired Bank Credit Facility were unsecured
and bore 


                               40
<PAGE>


interest, at the Company's option, at the base rate (defined as
the higher of the bank's prime rate or the Federal Funds rate
plus 0.5%) or the London Interbank Offering Rate ("LIBOR") plus
0.625%. The Retired Bank Credit Facility was to expire on April
17, 2000. There were no borrowings outstanding under the
Company's revolving credit agreements at January 31, 1997 and
February 2, 1996. Average borrowings under the Company's
revolving credit agreements were $25.5 million and $31.2 million
for the years ended on February 2, 1996 and January 31, 1997,
respectively. Outstanding letters of credit issued to facilitate
international merchandise purchases were $25.9 million and $37.8
million on February 2, 1996 and January 31, 1997, respectively.

      Borrowings under the Retired Bank Credit Facility on October
17, 1997, prior to the Recapitalization, were $99.0 million and
letters of credit outstanding were $38.7 million. Average
borrowings under the credit agreement were $68.8 million for the
period ended on October 17, 1997.

      In June 1995, the Company issued $85.0 million of the
Retired Senior Notes to institutional investors in a private
placement. At October 17, 1997 the Retired Senior Notes were
retired by the Company at a cost of $93.1 million that included
accrued interest on the Retired Senior Notes and a make-whole
premium.

      In the first forty weeks of fiscal 1997, cash used in
operating activities was $61.1 million compared to $42.8 million
in the comparable period in 1996, an increase of $18.3 million.
This increase resulted primarily from an increase in the net loss
of $28.0 million and is primarily attributable to $25.6 million
of cash paid relating to expenses incurred in connection with the
Recapitalization and an extraordinary item of $4.5 million
relating to the early retirement of debt.

      Net cash provided by (used in) operating activities was
$16.5 million, ($7.8) million and $1.8 million for fiscal years
1996, 1995 and 1994, respectively. The improvement in cash flow
from operations in 1996 was primarily attributable to the
increase in net income and the timing of income tax
payments/refunds for fiscal years 1995 and 1996. In 1995, the
decrease in cash flow from operations was attributable to the
decrease in net income.

      Net cash used in investing activities included capital
expenditures, primarily for the Company's J. Crew Retail
expansion strategy, net of construction allowances. Net capital
expenditures increased from $14.9 million in the forty weeks
ended November 8, 1996 to $28.3 million in the comparable period
in 1997. Capital expenditures in the 1996 period resulted from
the opening of eight J. Crew Retail stores and the $6.0 million
relocation of the retail warehouse to Asheville, North Carolina.
Capital expenditures in the 1997 period included the opening of
ten J. Crew Retail stores and the $6.0 million relocation of
the Company's headquarters office in New York City.

      Net capital expenditures totaled $22.5 million, $14.6
million and $13.5 million in fiscal years 1996, 1995 and 1994.
Capital expenditures included the opening of eight J. Crew Retail
stores and three J. Crew Factory Outlet stores in 1996, two J.
Crew Retail stores and 12 J. Crew Factory Outlet stores in 1995
and one J. Crew Retail store and seven J. Crew Factory Outlet
stores in 1994. In fiscal 1994, $4.2 million was expended for the
PCP distribution facility in Edison, New Jersey and $2.2 million
was used to expand the Lynchburg, Virginia telemarketing and
distribution center.

      Net cash provided by (used in) financing activities totaled
($0.4) million, $17.8 million and $6.8 million in fiscal years
1996, 1995 and 1994. In fiscal 1995, the Company borrowed $85.0
million in private placement debt of which $67.0 million was used
to repay then outstanding long-term debt. In fiscal 1994, $15.0
million of additional long-term debt was offset by required
payments of $7.0 million for outstanding long-term debt and a
$1.0 million dividend.

After the Recapitalization
      Since consummating the Recapitalization, the Company's
primary sources of liquidity have been cash flow from operations
and borrowings under the Revolving Credit Facility. The Company's
primary uses of cash have been debt service requirements, capital
expenditures and working capital. The Company expects that
ongoing 


                               41
<PAGE>


requirements for debt service, capital expenditures and
working capital will be funded from operating cash flow and
borrowings under the Revolving Credit Facility.

      The Company has incurred substantial indebtedness in
connection with the Recapitalization. After giving effect to the
Recapitalization and application of the proceeds of the Old
Debentures, the Holdings Preferred Stock, the Holdings Common
Equity contribution and the distribution by Operating Corp to
Holdings of the net proceeds of the issuance of the Operating
Corp Senior Subordinated Notes, the Securitization and borrowings
under the Bank Facilities (less the repayment of the Retired Bank
Credit Facility, the Retired Senior Notes and other indebtedness
and transaction expenses), the Company had $342.3 million of
indebtedness outstanding and $194.7 million of stockholders'
deficit, in each case as of November 7, 1997. The Company's
significant debt service obligations following the
Recapitalization could, under certain circumstances, have
material consequences to security holders of the Company,
including holders of the New Debentures. See "Risk Factors."

      Concurrent with the Recapitalization, Operating Corp issued
the Operating Corp Senior Subordinated Notes for $150.0 million
in gross proceeds, entered into the Term Loan Facility and the
Revolving Credit Facility and consummated the Securitization. The
Term Loan Facility is a single tranche term loan in the aggregate
principal amount of $70.0 million. The Revolving Credit Facility
provides revolving loans in an aggregate amount of up to $200.0
million. Upon closing of the Recapitalization, Operating Corp
borrowed the full amount available under the Term Loan Facility
and approximately $35.6 million under the Revolving Credit
Facility. Borrowings under the Revolving Credit Facility were
used to partially refinance seasonal borrowings outstanding under
the Retired Bank Credit Facility. The amount remaining available
under the Revolving Credit Facility is available to fund the
working capital requirements of Operating Corp. The
Securitization generated approximately $40 million in proceeds.
Proceeds to Operating Corp from the issuance of the Operating
Corp Senior Subordinated Notes, the Securitization and from
initial borrowings under the Bank Facilities, less the repayment
of the Retired Bank Credit Facility, the Retired Senior Notes and
other indebtedness and transaction expenses, were distributed to
Holdings to finance the Recapitalization and the fees and
expenses in connection therewith (the "Operating Corp
Distribution"). To provide additional financing to fund the
Recapitalization, Holdings raised $264.2 million through (i) the
sale to TPG Partners II, its affiliates and other investors of
approximately 46,853 shares of Holdings Common Stock
(representing 85.2% of the outstanding shares) for $63.9 million,
(ii) gross proceeds of $75.3 million from the issuance of the Old
Debentures and (iii) the issuance of $125.0 million in
liquidation value of Holdings Preferred Stock.

      The proceeds of the Operating Corp Senior Subordinated
Notes, the Securitization, the Holdings Senior Discount
Debentures, the Holdings Preferred Stock, the purchase of
Holdings Common Stock by TPG Partners II, its affiliates and
other investors and the initial borrowings under the Bank
Facilities were used to finance the repurchase from the
Shareholders of all outstanding shares of Holdings' capital stock
(other than shares of Holdings Common Stock having an implied
value of $11.1 million, almost all of which continues to be held
by Emily Woods, and which represented 14.8% of the shares of
Holdings Common Stock immediately following the transaction) to
refinance outstanding indebtedness of Holdings and to pay fees
and expenses incurred in connection with the Recapitalization.

      Borrowings under the Bank Facilities bear interest at a
rate per annum equal (at Operating Corp's option) to a margin
over either a base rate or LIBOR. The Bank Facilities will mature
six years after the closing date of the Recapitalization.
Operating Corp's obligations under the Bank Facilities are
guaranteed by each of Operating Corp's direct and indirect
subsidiaries. The Bank Facilities and the guarantees thereof are
secured by substantially all assets of Holdings and its direct
and indirect subsidiaries (other than any receivables subsidiary)
and a pledge of the capital stock of Operating Corp and all
direct and indirect subsidiaries of Holdings, subject to certain
limitations with respect to foreign subsidiaries. The Bank
Facilities contain customary covenants and events of default,
including substantial restrictions on Operating Corp's ability to
make dividends or distributions to Holdings. See "Description of
Operating Corp Indebtedness."


                               42
<PAGE>


      Simultaneously with the consummation of the
Recapitalization, the Company entered into an agreement with
affiliates of the Initial Purchasers establishing a revolving
securitization facility in which the initial transaction was the
securitization of approximately $40 million of PCP consumer loan
installment receivables. The Securitization involved the transfer
of receivables to a trust in exchange for cash and subordinated
interests in the pool of receivables, and the subsequent sale by
the trust of certificates of beneficial interest to third party
investors. Although the Company remains obligated to repurchase
receivables in the event of return of the related merchandise and
under certain other limited circumstances, the Company has no
obligation to reimburse the trust or the purchasers of beneficial
interests for credit losses. The trust is held by PCP Receivables
Corp. ("Receivables Sub"), a special-purpose, bankruptcy remote
subsidiary ("SPV") established by PCP. At November 7, 1997, the
SPV had net assets of approximately $17.5 million. The SPV is not
a guarantor of the Operating Corp Senior Subordinated Notes or
the Bank Facilities. See "Description of Operating Corp
Indebtedness--Receivables Facility." The Securitization was
accounted for as a sale of receivables, and resulted in a charge
to earnings of approximately $0.4 million million for the period
ended November 7, 1997.

      The Operating Corp Senior Subordinated Notes are
guaranteed by each subsidiary of Operating Corp (other than
Receivables Sub) but are not guaranteed by Holdings. The
Operating Corp Senior Subordinated Notes mature in 2007. Interest
on the Operating Corp Senior Subordinated Notes is payable
semi-annually in cash. The Operating Corp Senior Subordinated
Notes contain customary covenants and events of default,
including covenants that limit the ability of Operating Corp and
its subsidiaries to incur debt, pay dividends and make certain
investments.

      The Holdings Preferred Stock bears cumulative dividends at
the rate of 14.50% per annum (payable quarterly) for all periods
ending on or prior to October 17, 2009 and 16.50% per annum
thereafter. Dividends compound to the extent not paid in cash.
Subject to restrictions imposed by the Operating Corp Senior
Subordinated Notes, the Bank Facilities, the Debentures and other
documents relating to the Company's indebtedness, Holdings may
redeem the Holdings Preferred Stock at any time, at the
then-applicable redemption price and, in certain circumstances
(including the occurrence of a change of control of Holdings),
may be required to repurchase shares of Holdings Preferred Stock
at liquidation value plus accumulated and unpaid dividends to the
date of repurchase. See "Capital Stock of Holdings and Operating
Corp."

      The New Debentures will mature on October 15, 2008. Cash
interest will not accrue on the New Debentures prior to October
15, 2002. Thereafter, interest on the New Debentures will be
payable semiannually in cash. See "Description of the New
Debentures."

      The Company expects that capital expenditures, net of
construction allowances, during fiscal 1997 will be approximately
$34 million, primarily to fund the opening of 12 retail stores,
the relocation of the Company's headquarters office in New York
City and the consolidation of J. Crew and C&W corporate offices.
Capital expenditures are expected to be funded from internally
generated cash flows and by borrowing from available financing
sources. See "Business--J. Crew Brand--J. Crew Retail--New Store
Expansion."

      Borrowings outstanding under the Revolving Credit Facility
on November 7, 1997 were $47.0 million and letters of credit
outstanding as of November 7, 1997 were $37.4 million.

      Management believes that cash flow from operations and
availability under the Revolving Credit Facility will provide
adequate funds for the Company's foreseeable working capital
needs, planned capital expenditures and debt service obligations.
The Company's ability to fund its operations and make planned
capital expenditures, to make scheduled debt payments, to
refinance indebtedness and to remain in compliance with all of
the financial covenants under its debt agreements depends on its
future operating performance and cash flow, which in turn, are
subject to prevailing economic conditions and to financial,
business and other factors, some of which are beyond its control.
See "Risk Factors."


                               43
<PAGE>


Recapitalization Expenses

      The recapitalization expenses of $19.9 million consisted of
management bonuses of $12.1 million, TPG financial advisory fee
of $5.6 million, legal and accounting fees of $1.0 million,
consulting fee of $1.0 million and other expenses of $0.2
million. The Company's results of operations were negatively
impacted by these recapitalization expenses. The loss before
income taxes and extraordinary item of $29.1 million for the
forty week period ended November 7, 1997 includes the $19.9
million of non-recurring recapitalization expenses, all of which
were paid before January 31, 1998.

The Year 2000 Issue

      The effect of Year 2000 issues on the Company's operations
are being addressed by the Company's Information Technology
Department. A plan has been developed which identifies the
systems and related programs which must be upgraded and a
timetable has been established for the completion of these
upgrades.

      This plan contemplates the use of internal programming
resources, outside consulting services, system upgrades from
existing vendors and the replacement of existing packages with
packages that are Year 2000 compliant. The designed plan
estimates that the Company will be in compliance with Year 2000
issues by the Fall of 1999.

      The estimated cost of the Year 2000 upgrade is not expected
to be material to the Company's results of operations.

Recent Accounting Pronouncements

      In June 1997, the Financial Accounting Standards Board
issued Statement of Financial Accounting Standards (SFAS) No.
131, Disclosures about Segments of an Enterprise and Related
Information, which will be effective for financial statements
beginning after December 15, 1997. SFAS No. 131 redefines how
operating segments are determined and requires expanded
quantitative and qualitative disclosures relating to a company's
operating segments. The Company has not yet completed its
analysis of how it will be affected.


Impact of Inflation

      The Company's results of operations and financial condition
are presented based upon historical cost. While it is difficult
to accurately measure the impact of inflation due to the
imprecise nature of the estimates required, the Company believes
that the effects of inflation, if any, on its results of
operations and financial condition have been minor. However,
there can be no assurance that during a period of significant
inflation, the Company's results of operations would not be
adversely affected.


                               44
<PAGE>


                            BUSINESS


Overview

      The Company is a leading mail order and store retailer of
women's and men's apparel, shoes and accessories operating
primarily under the J. Crew(R) brand name. Under the direction of
Emily Woods and Arthur Cinader (co-founders of the J. Crew brand
and father and daughter), the Company has built a strong and
widely recognized brand name known for its timeless styles at
price points that the Company believes represent exceptional
product value. The J. Crew image has been built and reinforced
over its 14-year history through the circulation of more than
one-half billion catalogs that use magazine-quality photography
to portray a classic American perspective and aspirational
lifestyle. Many of the original items introduced by the Company
in the early 1980s (such as the rollneck sweater, weathered
chino, barn jacket and pocket tee) were instrumental in
establishing the J. Crew brand and continue to be core product
offerings. The Company has capitalized on the strength of the J.
Crew brand to provide customers with clothing to meet more of
their lifestyle needs, including casual, career and sport. The
strength of the J. Crew brand is demonstrated by a compound
annual growth rate of 15.4% in J. Crew brand revenues between
fiscal 1992 and fiscal 1996.

      The J. Crew merchandising strategy emphasizes timeless
styles and a broad assortment of high-quality products designed
to provide customers with one-stop shopping opportunities at
attractive prices. J. Crew catalogs and retail stores offer a
full line of men's and women's basic durables (casual weekend
wear), sport, swimwear, accessories and shoes, as well as the
more tailored men's sportswear and women's "Classics" lines.
Approximately 60% of the Company's J. Crew brand sales are
derived from its core offerings of durables and sport clothing,
the demand for which the Company believes is stable and resistant
to changing fashion trends. The Company believes that the J. Crew
image and merchandising strategy appeal to college-educated,
professional and affluent customers who, in the Company's
experience, have demonstrated strong brand loyalty and a tendency
to make repeat purchases.

      J. Crew products are distributed exclusively through the
Company's catalog and store distribution channels. The Company
currently circulates over 76 million J. Crew catalogs per annum
and owns and operates 49 J. Crew retail stores and 42 J. Crew
factory outlets. In addition, J. Crew products are distributed
through 67 free-standing and shop-in-shop stores in Japan under a
licensing agreement with Itochu.

      In addition to the Company's J. Crew operations, the
Company operates C&W, a mail order and factory store women's
apparel business that targets older, more conservative customers,
and PCP, a direct selling catalog merchandiser of consumer
branded goods through a "club" concept that provides credit sales
to lower-income customers. During the twelve-month period ended
November 7, 1997, the Company generated total revenues of $836.7
million, of which $583.1 million or approximately 70% was
attributable to the J. Crew brand, and total Adjusted EBITDA of
$47.6 million. See "Summary--Summary Unaudited Pro Forma
Consolidated Financial Data" for a description of Adjusted
EBITDA.


Business Strengths

      Since its inception, the Company has pursued a consistent
operating strategy which has resulted in the following key
strengths and distinguishing characteristics:

  - Strong, Recognizable Brand. The Company has created a
    recognizable, differentiated brand image reflecting an
    American aspirational lifestyle. The J. Crew image is
    consistently communicated through all aspects of the
    Company's business including its merchandise design,
    distinctive catalogs and retail store environment. The
    Company's high-quality products, strong brand image and
    customer loyalty have resulted in strong gross margins and
    retail sales productivity.


                               45
<PAGE>


  - Premium Quality Products and Distinctive Designs at
    Attractive Price Points. The Company offers premium quality
    products reflecting a classic, clean aesthetic with a
    consistent design philosophy. All J. Crew products are
    designed by an in-house team of 15 designers led by Emily
    Woods. The Company believes that its in-house design
    capabilities ensure a coherent set of product offerings from
    season to season and year to year that provides significant
    value to its customers through attractive price points.

  - Proven Retail Store Concept. J. Crew Retail stores
    historically have generated strong and stable operating
    results. The Company believes that its sales per gross
    square foot are among the highest in its industry segment.
    J. Crew Retail stores open during all of fiscal 1996
    generated the following key operating statistics:

                                       Fiscal 1996
                                         Average
       Sales per gross square foot ....... $575
       Store contribution margin .........   25.9


    Approximately 81% of the J. Crew Retail stores that were
    open during all of 1996 had store contribution margins above
    20%. All of the Company's J. Crew Retail stores are
    profitable and have generated positive store contribution
    within the first twelve months of operation. In addition, J.
    Crew Retail stores opened since fiscal 1992 have averaged
    approximately $550 in sales per gross square foot and 23.0%
    store contribution margin during the first twelve months of
    operation.

  - Broad and Stable Product Offering. The Company's J. Crew
    product offering includes a broad array of items which appeal
    to a diverse customer base, spanning gender and age segments.
    A substantial portion of the J. Crew product line consists of
    basic durables, such as chinos, jeans and sweaters, which are
    not significantly modified from year to year and, in the
    Company's opinion, are resistant to shifting fashion trends.
    In 1996, sales of durables and sport clothing represented
    approximately 60% of total J. Crew brand revenues, having
    increased at a compound annual growth rate of approximately
    15% since 1992.

  - Synergistic Distribution Channels. The Company believes that
    the concurrent operation of the J. Crew Mail Order business
    and J. Crew Retail stores provides a distinct advantage in
    the development of the J. Crew brand. Visibility and exposure
    of the brand are enhanced by the broad circulation of
    catalogs, aiding the expansion of the retail concept. In
    addition, the Company believes that the retail operations
    help attract first-time "walk-by" customers to the catalog
    and improve the salability of fit-critical items through the
    catalog. The Company further believes that diversified
    distribution channels help insulate the Company against
    circumstances and events uniquely affecting one distribution
    channel or the other.

  - Tightly Controlled Distribution. By selling products
    exclusively through J. Crew catalogs, J. Crew Retail stores
    and J. Crew Factory Outlets, the Company is able to present
    and maintain a consistent brand image, control the
    presentation and pricing of its merchandise, provide a higher
    level of customer service, and closely monitor retail
    sell-through. The Company believes that tight control over
    the distribution of its products provides competitive
    advantages over other branded apparel retailers that
    distribute their goods through department stores.


Opportunities

      The Company believes that substantial opportunities exist
to enhance revenue and profitability by increasing efficiencies
in the J. Crew Mail Order business and by expanding the J. Crew
Retail business.

  - Implement Tactical Cost Savings Opportunities--While the
    Company believes that gross margins in the J. Crew Mail Order
    business have been strong, overall catalog profitability has
    been depressed by unnecessarily high operating expenses. The
    Company has identified a number of tactical cost savings that
    could be realized


                               46
<PAGE>


    without affecting the Company's franchise or brand image.
    Included in Adjusted EBITDA are $7.5 million in estimated
    annual savings resulting from actions implemented prior to the
    Recapitalization, including negotiation of a new catalog vendor
    contract, selected headcount and net payroll reductions and
    the insourcing of certain photography functions. The Company
    has identified approximately $7 million of further potential
    annual savings that are not reflected in Adjusted EBITDA,
    including process efficiencies currently under review,
    reduction of the Base Book trim size, installation of
    automatic sorting equipment and consolidation of the J. Crew
    and C&W New York corporate offices. The Company believes
    these additional cost savings could be implemented by
    mid-1998.

  - Realize Cash Flow Increases Through J. Crew Mail Order SKU
    Rationalization--The Company's J. Crew Mail Order product
    offerings have increased from 33,000 SKUs in 1992 to 66,000
    SKUs in 1996, partly as a result of a proliferation in colors
    and sizes offered. In recent season-to-season testing on the
    Company's swimwear and chino lines, the Company reduced SKUs
    by 33% and 45%, respectively, while posting category revenue
    increases. By eliminating slower-selling colors and sizes
    from its core offering, the Company believes it will be
    better able to forecast demand, increase fill rates and
    increase inventory turns, resulting in enhanced operating
    cash flow.

  - Increase J. Crew Catalog Productivity Through Increased
    Segmentation--The Company believes that it circulates fewer
    and less-targeted catalog editions than its competitors, and
    that catalog productivity (as measured by initial demand per
    page circulated) could be enhanced by more precise targeting
    of catalog mailings through further customer segmentation.
    For example, in 1996 the Company introduced a Women's catalog
    which to date has achieved 20% higher initial demand per page
    circulated than that of the Company's primary mailing, the
    Base Book. To further enhance its segmentation efforts, the
    Company has recently introduced a College catalog and plans
    to introduce a Swimwear catalog in 1998. From 1997 to 1998,
    the increased segmentation is expected to result in an
    approximately 5% increase in the number of catalogs
    circulated, but an approximately 8% decrease in total pages
    circulated. Reductions in total pages circulated should
    result in a decrease in paper and postage expenses.

  - Expand J. Crew Retail Operations--The Company's J. Crew
    Retail store expansion strategy is to continue to increase
    its market share in its existing markets and to penetrate new
    markets. The Company expects to open a total of 12 stores in
    fiscal 1997, ten of which were open as of November 7, 1997.
    The Company currently intends to open 12 to 20 stores
    annually, funded primarily by cash flow generated from
    operations, resulting in approximately 100 stores in
    operation by the end of fiscal 2000. Historically, new stores
    have cost the Company an average of $1.5 million in building
    improvements and working capital expenditures and have
    experienced a pay-back period of approximately 20 months. The
    Company has established an administrative infrastructure that
    it believes is sufficient to accommodate the retail expansion
    plan, providing the Company with additional margin
    improvement through overhead leverage. In addition, the
    Company believes, with a store base of only 49 stores, its
    markets are underpenetrated relative to its competitors and
    enough suitable locations exist nationwide to accommodate its
    expansion plan.

      The Company has five major operating divisions: J. Crew Mail
Order, J. Crew Retail, J. Crew Factory Outlets, PCP and C&W. J.
Crew Mail Order, J. Crew Retail and J. Crew Factory Outlets each
operate under the J. Crew brand name. In 1996, products sold
under the J. Crew brand contributed $556.1 million in revenues
(including licensing revenues) or 68.8% of the Company's total
revenues. J. Crew brand revenues in 1996 were comprised of $289.8
million (52.1%) from J. Crew Mail Order, $168.0 million (30.2%)
from J. Crew Retail and $94.5 million (17.0%) from J. Crew
Factory Outlets. In fiscal 1996, PCP and C&W contributed revenues
of $177.7 million and $75.0 million, respectively, representing
approximately 22.0% and 9.3%, respectively, of the Company's
total revenues.


                               47
<PAGE>


J. Crew Brand

Merchandising and Design Strategy
      The J. Crew merchandising strategy focuses on creating and
delivering a broad assortment of high-quality products in
timeless styles intended to provide customers with one-stop
shopping opportunities at attractive prices. Many of the original
items introduced by the Company in the early 1980s (such as the
rollneck sweater, weathered chino, barn jacket and pocket tee)
were instrumental in establishing the J. Crew brand, and continue
to be core product offerings. The Company has capitalized on the
strength of the J. Crew brand image to provide its customers with
clothing to meet more of their lifestyle needs, including casual,
career and sport.

      Over time, the J. Crew merchandising strategy has evolved
from providing unisex products to creating full lines of men's
and women's clothing, shoes and accessories. This has had the
effect of increasing overall J. Crew brand sales volume, and
significantly increasing revenues from sales of women's apparel
as a percentage of total J. Crew brand sales. J. Crew Mail Order
sales in 1996 were approximately 55% women's and 45% men's, while
sales in the J. Crew Retail stores were approximately 60% women's
and 40% men's. The following table sets forth the J. Crew
merchandise mix as a percentage of total J. Crew Mail Order and
Retail revenues for the years 1992 through 1996. (J. Crew brand
sales statistics throughout this section exclude sales in J. Crew
Factory Outlets.)

                   FY 1992   FY 1993   FY 1994   FY 1995   FY 1996
     Women's ......   38%       42%       47%       53%       56%
     Men's ........   62        58        53        47        44
                     ---       ---       ---       ---       --- 
                     100%      100%      100%      100%      100%
                     ===       ===       ===       ===       ===


      J. Crew Womenswear
      The ready-to-wear women's apparel market is divided by
price point into five segments ranging from lowest to highest as
follows: Budget, Moderate, Better, Bridge and Designer. J. Crew
womenswear competes primarily in the Better and Bridge segments
of the market. J. Crew womenswear comprises the Durables, Sport,
Classics, Collection, Swim, Shoes, Accessories and Intimates
lines. The Durables and Sport lines consist of casual apparel and
comprised 52.5% of J. Crew womenswear sales in 1996. The Durables
line includes core items such as jeans, knits and sweaters that
retail between $20 to $100, while the Sport line includes basic
outerwear and knits that retail between $40 to $200. Revenues
from the Durables and Sport lines have increased from $44.2
million in 1992 to $135.6 million in 1996, representing a
compound annual growth rate of 32.3%. The Company has capitalized
on the strength of these lines with the successful extension of
its womenswear offering through its Classics and Collection
lines. The Classics line features women's suits, dresses, jackets
and trousers that retail between $50 to $300. Women's Collection
is positioned as a designer line at substantially lower price
points than other designer lines, and features suits, dresses,
jackets and trousers made of fine Italian fabrics that retail
between $250 to $1,800. Women's Accessories includes sunglasses,
hats, scarves, gloves, belts, bags, hosiery, hair products and
small leather goods.

      J. Crew catalogs provide a broader selection of the
Durables and Sport lines than the retail stores, while the retail
stores provide a broader selection of the Classics line than the
catalogs. The Collection line is featured exclusively in select
retail stores, and Classics are sold primarily through retail
stores, to reinforce a high-end brand image and to accommodate
customer fit, fabric and price considerations before purchase.

      J. Crew Menswear
      J. Crew menswear comprises the Durables, Sport, Sportswear,
Swim, Shoes, Accessories and Underwear/Loungewear lines. The
Durables and Sport lines consist of casual apparel and comprised
78.2% of J. Crew menswear sales in 1996. The Durables line
includes casual jeans and chinos, sweaters and outerwear that
retail between $40 and $400. The Company recently introduced the
Sport line to meet growing consumer demand for sport and outdoor
apparel that combines designer styling with technical
authenticity. Revenues from the Durables and Sport lines have 
increased from $121.8 million in 1992 to $155.8 million in 1996, 
representing a compound 


                               48
<PAGE>


annual growth rate of 6.3%. The Sportswear line includes men's 
sportscoats, shirts and trousers that retail between $50 and $500.

      J. Crew catalogs feature a broader selection of men's
casual Durables and Sport merchandise than in the retail stores.
Men's Sportswear is featured exclusively in the retail stores to
reinforce a high-end brand image and to accommodate customer fit,
fabric and price considerations before purchase.

      Design
      Every J. Crew product is designed by Emily Woods and her
in-house design staff of 15 designers to reflect a classic, clean
aesthetic that is consistent with the brand's American lifestyle
image. Design teams are formed around J. Crew product lines and
categories to develop concepts, themes and products for each of
the Company's J. Crew businesses. Members of the J. Crew
technical design team develop construction and fit specifications
for every product to ensure quality workmanship and consistency
across product lines. These teams work in close collaboration
with the merchandising and production staff in order to gain
market and other input. Product merchandisers provide designers
with market trend and other information at initial stages of the
design process. J. Crew designers and merchants source globally
for fabrics, yarns and finishing products to ensure quality and
value, while manufacturing teams research and develop key vendors
worldwide to identify and maintain the essential characteristics
for every style.

J. Crew Mail Order
      Since its inception in 1983, J. Crew Mail Order has
distinguished itself from other catalog retailers by its
award-winning catalog, which utilizes magazine-quality "real
moment" pictures to depict an aspirational lifestyle image.
During fiscal 1996, J. Crew Mail Order distributed 30 catalog
editions with a combined circulation of more than 76 million,
generating $289.8 million in revenues or 52.1% of the Company's
total J. Crew brand revenues.

      Circulation Strategy
      J. Crew Mail Order's circulation strategy focuses on
continually improving the segmentation of customer files and the
acquisition of additional customer names. In 1996, approximately
60% of J. Crew Mail Order revenues were from customers in the
12-month buyer file (buyers who have made a purchase from any J.
Crew catalog in the prior 12 months). Between 1992 and 1996 the
J. Crew Mail Order 12-month buyer file grew at a compound annual
growth rate of 10.0%.

      Customer Segmentation. In 1996, the Company began
segmenting its customer file and tailoring its catalog offerings
to address the different product needs of its customer segments.
To increase core catalog productivity and improve the
effectiveness of marginal and prospecting circulation, each
customer segment is offered different catalog editions. The
Company currently circulates Base, Women's, Prospect and Sale
catalogs to targeted customer segments, has recently introduced a
College catalog and intends to introduce a Swimwear catalog in
1998.

      Descriptions of the Company's current catalogs follow:

  - Base Books. These catalogs contain the entire mail order
    product offering and are sent primarily to 12-month buyers.

  - Women's Books. Introduced in the spring of 1996, the Women's
    books feature women's merchandise and are sent to buyers who
    purchase primarily women's merchandise. These books represent
    an additional customer contact potentially generating
    incremental revenue from women customers.

  - Prospect Books. Introduced in late 1995, these editions are
    abridged versions of the Base Books and are sent to less
    active and prospective customers in order to cost-effectively
    reactivate old customers and acquire new customers.


                               49
<PAGE>


  - Sale Books. These catalogs contain overstock merchandise to
    be sold at reduced prices without adversely affecting the J.
    Crew brand image.

      The following are descriptions of the recently introduced
College book and the Swimwear book planned for 1998:

  - College Books. College books present a merchandise mix
    (primarily men's and women's Durables, Sport and Swimwear)
    that is most often purchased by and for students. These
    catalogs consist of a new creative presentation involving a
    lifestyle setting appealing to the youth market. The Company
    believes that these new catalogs will also be effective as
    prospecting vehicles: the page counts are relatively low (68
    pages) and the product lines offered are of above average
    productivity.

  - Swimwear Books. The Company plans to offer its full swimwear
    line together with selected casual weekend clothing in a
    special catalog edition to be mailed to its most productive
    women customers as well as to prospective customers. The
    Company's analysis of buyer performance indicates that
    swimwear is the most productive category for existing buyers
    and the product classification most frequently purchased by
    first-time buyers.

      The Company believes that it circulates fewer and
less-targeted catalog editions than its competitors, and that
segmentation will improve the productivity (as measured by
initial demand per page circulated) of its circulation by: (i)
increasing its offers to its most productive customers and
decreasing its offers to its less productive customers, and (ii)
reducing both the page count and number of mailings of its Base
Books. For example, in 1996, the Company introduced the Women's
catalog which to date has achieved 20% higher initial demand per
page circulated than that of the Base Book. The overall effect of
increased segmentation is expected to be an increase in books
circulated (and customer contacts made) and a decrease in pages
circulated. In 1996, total circulation increased to approximately
76 million from approximately 68 million in 1995, primarily as a
result of the introduction of Prospect and Women's catalogs,
while pages circulated during this period decreased to 9.8
billion from 10.2 billion. From 1997 to 1998, the increased
segmentation is expected to result in an approximately 5%
increase in the number of catalogs circulated, but an
approximately 8% decrease in total pages circulated. Reductions
in total pages circulated should result in a decrease in paper
and postage expenses.

      Customer Acquisition and List Management. J. Crew Mail
Order's name acquisition programs are designed to attract new
customers in a cost-effective manner. The Company acquires new
names from various sources, including list rentals, exchanges
with other catalog and credit card companies, "friends' name"
card inserts and, recently, through J. Crew Retail stores which
represent an increasingly significant resource in prospecting for
new names. Names and addresses of 25% to 30% of the customers
making credit card purchases at J. Crew Retail stores are
automatically captured at the point of sale. Customers are also
asked to fill out cards at the cash register when they make
purchases. In addition, the Company is exploring the feasibility
of placing telephones in its J. Crew Retail stores with direct
access to the J. Crew Mail Order telemarketing center to allow
customers in the stores to order catalog-specific or out-of-stock
items.

      The Company believes that circulation planning based on
more sophisticated statistical circulation models will increase
the effectiveness of catalog mailings and maximize the
productivity of its buyer file. As a result, the Company is
testing increasingly sophisticated statistical circulation
planning models to improve its ability to predict customer
purchase behavior based on a wide range of variables. The Company
plans to use these analyses to enhance its circulation
efficiencies.


Catalog Creation and Production
      The Company is distinguished from other catalog retailers
by its award-winning catalog, which utilizes magazine-quality
"real moment" pictures to depict an aspirational lifestyle image.
All creative work on the catalogs is coordinated by J. Crew
personnel to maintain and reinforce the J. Crew brand image.
Photography is executed both on location and in studios, and
creative design and copy writing are executed on a desk-top
publishing system. 


                               50
<PAGE>


Digital images are transmitted directly to outside printers, thereby 
reducing lead times and improving reproduction quality. The Company 
believes that appropriate page presentation of its merchandise 
stimulates demand and therefore places great emphasis on page layout.

      J. Crew Mail Order does not have long-term contracts with
paper mills and, instead, purchases paper from paper mills at a
two and one-half month specified rate. Projected paper
requirements are communicated on an annual basis to paper mills
to ensure the availability of an adequate supply. Management
believes that the Company's long-standing relationships with a
number of the largest coated paper mills in the United States
allow it to purchase paper at favorable prices commensurate with
the Company's size and payment terms. See "Risk
Factors--Increases in Costs of Mailing, Paper and Printing."

      Telemarketing and Customer Service
      J. Crew Mail Order's primary telemarketing and fulfillment
facilities are located in Lynchburg, Virginia. Telemarketing
operations are open 24 hours a day, seven days a week and handled
over 7.5 million calls in fiscal 1996. Orders for merchandise may
be received by telephone, facsimile, mail and the Company's
website, although orders through the toll-free telephone service
accounted for 90% of orders in fiscal 1996. The telemarketing
center is staffed by a total of 900 full-time telemarketing
associates, and up to 2,500 associates during peak periods, who
are trained to assist customers in determining the customer's
correct size and to describe merchandise fabric, texture and
function. Each telemarketing associate utilizes a terminal with
access to an IBM mainframe computer which houses complete and
up-to-date product and order information. The fulfillment
operations are designed to process and ship customer orders in a
quick and cost-effective manner. Orders placed before 9:00 p.m.
are shipped the following day. Same-day shipping is available for
orders placed before noon. During non-peak periods, approximately
11,000 packages are shipped daily, and during peak periods,
25,000 daily.

J. Crew Retail
      An important aspect of the Company's business strategy is
an expansion program designed to reach new and existing customers
through the opening of J. Crew Retail stores. In addition to
generating sales of J. Crew products, J. Crew Retail stores help
set and reinforce the J. Crew brand image. The stores are
designed in-house and fixtured to create a distinctive J. Crew
environment and store associates are trained to maintain high
standards of visual presentation and customer service. The result
is a complete statement of J. Crew's timeless American style,
classic design and attractive product value. During fiscal 1996,
J. Crew Retail generated revenues of $168.0 million, representing
30.2% of the Company's total J. Crew brand revenues.

      The Company believes that J. Crew Retail derives
significant benefits from the concurrent operation of J. Crew
Mail Order. The broad circulation of J. Crew catalogs performs an
advertising function, enhancing the visibility and exposure of
the brand, aiding the expansion of the retail concept and
increasing the profitability of the stores.

      J. Crew Retail maintains a uniform appearance throughout
its store base, in terms of merchandise display and location on
the selling floor. Store managers receive detailed store plans
that dictate fixture and merchandise placement to ensure uniform
execution of the merchandising strategy at the store level.
Standardization of store design and merchandise presentation also
maximizes usage and productivity of selling space and lowers the
cost of store furnishings allowing J. Crew Retail to
cost-effectively open new stores and refurbish existing ones.

Store Economics
      The Company believes that its J. Crew Retail stores are
among the most productive in its industry segment. All of the
Company's J. Crew Retail stores are profitable and have generated
positive store contribution within the first 12 months of
opening. J. Crew Retail stores that were open during all of
fiscal 1996 averaged $4.8 million per store in sales, produced
sales per gross square foot of approximately $575 and generated
store contribution margins of approximately 25.9%. The Company
believes that these results compare favorably to the average
among retailers that the Company believes to be its primary
competitors. J. Crew Retail stores have an average size of 8,300
gross 


                               51
<PAGE>


square feet. The Company's historical average cost for leasehold 
improvements, furniture and fixtures for new stores was
approximately $950,000 per store, after giving effect to
construction allowances. The Company anticipates that the cost of
these improvements will increase as it targets more urban,
high-traffic areas for its stores. Average pre-opening costs per
store, which are expensed as incurred, were $87,000. In addition,
working capital requirements, consisting almost entirely of
inventory purchases, averaged approximately $550,000 per store.

      Current Stores
      As of November 7, 1997 J. Crew Retail operated 49 retail
stores nationwide, having expanded from 18 stores in 1993. The
Company intends to open 12 stores in fiscal 1997, ten of which
were open as of November 7, 1997. The stores are located in
upscale shopping malls and in retail areas within major
metropolitan markets that have an established higher-end retail
business.

      The table below highlights certain information regarding J.
Crew Retail stores opened through fiscal 1996.

                                                            Average
                                                            Store
             Stores                                         Total
             Open at    Stores   Stores   Stores            Square
             Beginning  Opened   Closed   at      Total     Footage
             of         During   During   End of  Square    at
             Fiscal     Fiscal   Fiscal   Fiscal  Footage   End of
             Year       Year     Year     Year    (000's)   Year
             ---------  ------  -------   ------  -------   -------
     1992 ...   9         9       --        18      140     7,778
     1993 ...  18        10       --        28      226     8,071
     1994 ...  28         1       --        29      235     8,103
     1995 ...  29         2       --        31      266     8,581
     1996 ...  31         8       --        39      338     8,667


      New Store Expansion
      J. Crew Retail plans to expand its store base to 51 in 1997
and currently intends to increase the number of stores in
operation by 12 to 20 stores annually, resulting in approximately
100 stores in operation by the end of fiscal 2000. The retail
expansion plan will initially focus on markets in which J. Crew
Mail Order has been successful and, more generally, in areas
within major metropolitan markets with affluent and well educated
populations. The Company will continue to cluster stores in
markets which provide the greatest sales potential, such as New
York, New Jersey, Massachusetts, California and Florida.
Historically, new stores have cost the Company an average of $1.5
million in building and working capital expenditures and have
experienced a pay-back period of approximately 20 months. The
Company believes, with a base of 49 stores, its markets are
underpenetrated relative to its competitors and enough suitable
locations exist nationwide to accommodate its expansion plan.


                               52
<PAGE>


      The following is a summary of the stores opened as of
November 7, 1997 and those expected to be opened in 1997 after
November 7, 1997:

                                                            Total
                                                Opening     Square
            Location                              Date      Footage
            --------                              ----      -------
  Opened:   91 Fifth Avenue, New York, NY          3/4      5,875
            Boca Town Center, Boca Raton, FL      4/16      7,099
            Copley Place, Boston, MA               5/9      6,792
            Short Hills Mall, Short Hills, NJ      6/4     10,000
            South Park, Charlotte, NC             6/18      8,402
            Danbury Fair (Durables), Danbury, CT  7/16      5,398
            Century City, Los Angeles, CA         7/30      6,497
            Westfarms, West Hartford, CT           8/1      8,000
            Beachwood, Cleveland, OH              9/19      7,900
            Fashion Valley, San Diego, CA         10/8      8,312
  Expected: South Shore Mall, Braintree, MA      11/12      7,600
            Aventura Mall, Miami, FL             11/30      7,749


J. Crew Factory Outlets
      The Company extends its reach to additional consumer groups
through its 42 J. Crew Factory Outlets. Offering J. Crew products
at an average of 30% below full retail prices, J. Crew Factory
Outlets target value-oriented consumers. The factory outlet
stores also serve to liquidate excess, irregular or out-of-season
J. Crew products outside of the Company's two primary
distribution channels. During fiscal 1996, J. Crew Factory
Outlets generated revenues of $94.5 million, representing 17.0%
of the Company's total J. Crew brand revenues.

      J. Crew Factory Outlets offer selections of J. Crew
menswear and womenswear. Ranging in size from 3,800 to 10,000
square feet with an average of 6,500 square feet, the stores are
generally located in major outlet centers in 25 states across the
United States. The Company believes that the outlet stores, which
are designed in-house, maintain fixturing, visual presentation
and service standards superior to those typically associated with
outlet stores.


Popular Club Plan

      PCP is a direct selling catalog business offering a broad
range of department store merchandise on proprietary, in-house
credit plans to the lower and lower-middle income market. PCP
markets its catalog products primarily in eleven states in the
northeastern United States. PCP offers two distinct product
categories: Home Store (53% of 1996 sales) and Ready-to-Wear (47%
of 1996 sales). Home Store products include textiles, home
furnishings, housewares and electronics. Ready-to-Wear includes
men's and women's sportswear, coats, lingerie, juniors,
accessories, jewelry, shoes, children's wear, infants, special
size and swimwear. During fiscal 1996, Popular Club Plan's annual
circulation of 7.3 million catalogs generated revenues of $177.7
million, representing 22.0% of total Company revenues.

      PCP markets products through an extensive network of over
100,000 local independent sales representatives ("Secretaries"),
using a unique combination of mail order and direct selling
methods. In contrast to a retail store sales associate, a
Secretary is a lead shopper who solicits his or her own circle of
friends, relatives, and co-workers to shop from the catalog.
Secretaries are compensated through commission reward credits
which can be redeemed for free merchandise. This provides them
with both a sales and collection incentive. All Secretary
applicants are screened and scored with proprietary behavior
models in conjunction with national credit bureau information.
Only 60% of applicants are set up as new accounts.


                               53
<PAGE>


      PCP offers customers a 22-week payment plan and a 44-week
payment plan for payment of merchandise ordered from PCP. Sales
through these proprietary credit products accounted for 96.3% of
PCP revenues in 1996. PCP performs ongoing credit analysis on
each Secretary and his or her club. Although Secretaries do not
guarantee payment of members they recruit, reward credits of club
Secretaries may be withheld to offset poor credit performance.
PCP monitors collections through its approximately 70-person
credit and collection department. While the primary dunning
process is done through club Secretaries, if an individual is
delinquent more than ten weeks, credit collectors will also take
on the responsibility of contacting the customer directly. Over
the last five years, PCP's annual credit losses have averaged
approximately 4% of net credit sales.


Clifford & Wills

      C&W is a direct mail order and factory store business which
offers a broad range of women's updated apparel covering career
to casual as well as accessories and shoes. The typical customer
is a 36 to 55 year old upper-moderate to better-priced women's
apparel customer, parallel to that of a full-price department
store.

      The brand is positioned to offer bridge level clothing at
prices which are 20% to 30% below the prices offered in better
departments of department stores, thereby satisfying the target
customer's desire for updated apparel at a compelling price
advantage. The Company also operates nine C&W outlet stores in
Pennsylvania, Florida, Wisconsin, Indiana, Texas, Georgia and
Connecticut. During 1996, C&W had revenues of $75.0 million
representing 9.3% of total Company revenues.


General

Sourcing, Production and Quality

      The Company maintains separate merchandising, design,
manufacturing and quality assurance teams for the production of
J. Crew and C&W merchandise. The Company's products are designed
exclusively by in-house design and product development teams
which support each line and class of product. These teams provide
individual attention and expertise to every style, ensuring that
these styles fit the respective J. Crew and C&W brand images. PCP
primarily purchases merchandise from manufacturers and
distributors.

      The Company's merchandise is produced for the Company by a
variety of manufacturers, both domestically and outside the
United States. The Company does not own or operate any
manufacturing facilities, instead contracting with third party
vendors for the production of its products. Manufacturing teams
research and develop products and source from vendors across 38
countries to identify and maintain essential quality and value
for every product. In 1996, approximately 60% of the Company's J.
Crew brand products were sourced in the Far East, 20% were
sourced domestically and 20% were from Europe and other regions.
PCP and C&W source the majority of their products through
domestic vendors. Rarely does the Company represent the majority
of any one vendor's business and no one vendor supplies more than
10% of the Company's merchandise.

      The Company employs independent buying agents to conduct
in-line and final quality inspections at each manufacturing site.
Random inspections of all incoming J. Crew and C&W merchandise at
the Lynchburg and Asheville distribution facilities further
assure that the Company's products are of a consistently high
quality. PCP primarily sells consumer goods which have been
subjected to the manufacturer's own quality control processes
prior to receipt by PCP.

      Due to the high concentration of foreign suppliers of J.
Crew brand merchandise, the Company estimates 10-month lead times
for its products. Currently, the Company must make commitments on
its piece goods eight to nine months prior to the issuance of the
respective catalog and must decide on SKU color buys within six
months of issuance. The Company is working to establish, either
through the use of more domestic vendors or through strategic
partnerships, a core group of long-term suppliers that provide
quicker response times. The Company 


                               54
<PAGE>


believes that the implementation of shorter lead times will
improve fill rates, reduce the overall complexity in inventory
management and improve its ability to more accurately forecast
demand, all of which should provide substantial savings to the
Company.

Distribution

      The Company operates three main telemarketing and
distribution facilities for its operations. Order fulfillment for
J. Crew Mail Order and C&W takes place at the 406,500 square foot
telemarketing and distribution center located in Lynchburg,
Virginia. The Lynchburg facility processes approximately 3.8
million orders per year and employs approximately 1,800 full- and
part-time employees during its peak season.

      The 192,500 square foot telemarketing and distribution
facility in Asheville, North Carolina was recently converted into
the main distribution center to service the retail and outlet
store operations and also houses a J. Crew Mail Order
telemarketing center. This facility employs approximately 700
full- and part-time employees during its non-peak season and an
additional 1,100 employees during the peak holiday season. PCP
conducts its fulfillment operations from a 369,000 square foot
distribution facility located in Edison, New Jersey. The Edison
facility employs approximately 300 and 600 full- and part-time
employees during the non-peak and peak seasons, respectively.

      Each fulfillment center is designed to process and ship
customer orders in a quick and cost-efficient manner. Same-day
shipping is available for orders placed before noon; and orders
placed before 9:00 p.m. are shipped the following day. The
Company ships merchandise via the UPS, the United States Postal
Service and FedEx. To enhance efficiency, each facility is fully
equipped with a highly advanced telephone system, an automated
warehouse locator system and an inventory bar coding system. See
"Management's Discussion and Analysis of Financial Condition and
Results of Operations--Recent Developments."

Management Information Systems

      The Company's management information systems are designed
to provide, among other things, comprehensive order processing,
production, accounting and management information for the
marketing, manufacturing, importing and distribution functions of
the Company's business. The Company has installed sophisticated
point-of-sale registers in its J. Crew Retail and Factory Outlet
stores that enable it to track inventory from store receipt to
final sale on a real-time basis. The Company believes its
merchandising and financial system, coupled with its
point-of-sale registers and software programs, allow for rapid
stock replenishment, concise merchandise planning and real-time
inventory accounting practices. J. Crew Mail Order and C&W share
the same management information system and each of the Company's
business units has its own information system that is customized
to the needs of that particular business.

      The Company's telephone and telemarketing systems,
warehouse package sorting systems, automated warehouse locators
and inventory bar coding systems utilize advanced technology.
These systems have provided the Company with a number of benefits
in the form of enhanced customer service, improved operational
efficiency and increased management control and reporting. The
Company's IBM 3990 system stores data, such as customer list
segmentation and analysis of market trends, and rapidly transfers
the information throughout the Company. In addition, the
Company's real-time inventory computer systems provide inventory
management on a per SKU basis and allow for a more efficient
fulfillment process. J. Crew's management information systems
also produce daily and weekly sales and performance reports.

Trademarks and International Licensing

      J. Crew International, Inc., an indirect subsidiary of
Holdings, currently owns all of the trademarks for the J. Crew
name that the Company holds in the United States and
internationally, as well as its international licensing


                               55
<PAGE>


contracts with third parties. Trademarks related to the J. Crew
name are registered in the United States Patent and Trademark
Office.

      The Company derives revenues from the international
licensing of its trademarks in the J. Crew name and the know-how
it has developed. The Company has entered into a licensing
agreement with Itochu in Japan which gives the Company the right
to receive payments of percentage royalty fees in exchange for
the exclusive right to use the Company's trademarks in Japan. In
1996, licensee sales at retail stores in Japan were approximately
$100 million through 67 free-standing and shop-in-shop stores.
Under the license agreement the Company retains a high degree of
control over the manufacture, design, marketing and sale of
merchandise under the J. Crew trademarks. The Company is
currently negotiating a five-year renewal of this agreement which
otherwise expires in January, 1998.

      The Company believes there is significant growth potential
in international markets as the Company can leverage off its base
in Japan into other key Asian markets. The Company is in the
process of exploring licensing agreements covering Hong Kong,
China, Singapore, Thailand and Malaysia. In 1996, licensing
revenues totaled $3.8 million.

Employees

      The Company focuses significant resources on the selection
and training of sales associates in both its mail order, retail
and factory operations. Sales associates are required to be
familiar with the full range of merchandise of the business in
which they are working and have the ability to assist customers
with merchandise selection. Both retail and factory store
management are compensated in a combination of annual salary plus
performance-based bonuses. Retail, telemarketing and factory
associates are compensated on an hourly basis and may earn
team-based performance incentives.

      At November 7, 1997, the Company had approximately 6,300
associates, of whom approximately 4,300 were full-time associates
and 2,000 were part-time associates. In addition, approximately
3,000 associates are hired on a seasonal basis to meet demand
during the peak holiday buying season. None of the associates
employed by J. Crew Mail Order, J. Crew Retail, J. Crew Factory
Outlets or C&W are represented by a union. Approximately 240
warehouse employees at PCP are represented by the Teamsters under
a collective bargaining agreement which expires in June 1999. The
Company believes that its relationship with its associates is
good.

Properties

      The Company is headquartered in New York City, although PCP
maintains a separate main office in Garfield, New Jersey. Both
the New York City headquarters offices and PCP's Garfield office
are leased from third parties. The Company owns two telemarketing
and distribution facilities: a 406,500-square-foot telemarketing
and distribution center for J. Crew and C&W mail order in
Lynchburg, Virginia and a 192,500-square-foot distribution center
in Asheville, North Carolina servicing the J. Crew Retail and J.
Crew and C&W outlet store operations. The Company also leases
from a third party a 369,000-square-foot distribution facility
located in Edison, New Jersey dedicated to PCP's fulfillment
operations.

      As of November 7, 1997, the Company operated 100 retail and
factory outlet stores. All of the retail and factory outlet
stores are leased from third parties, and the leases in most
cases have terms of 10 to 12 years, not including renewal
options. As a general matter, the leases contain standard
provisions concerning the payment of rent, events of default and
the rights and obligations of each party. Rent due under the
leases is comprised of annual base rent plus a contingent rent
payment based on the store's sales in excess of a specified
threshold. Substantially all the leases are guaranteed by
Holdings.


                               56
<PAGE>


      The table below sets forth the number of stores by state
operated by the Company in the United States as of November 7,
1997:

                                                    Total
                            Retail     Outlet       Number
                            Stores    Stores(1)    of Stores
                            ------     ------      ---------
     Alabama ...............  --          1           1
     Arizona ...............   1         --           1
     California ............   8          3           11
     Colorado ..............   1          2           3
     Connecticut ...........   3          2           5
     Delaware ..............  --          1           1
     Florida ...............   2          5           7
     Georgia ...............   1          3           4
     Illinois ..............   4         --           4
     Indiana ...............   1          3           4
     Kansas ................  --          1           1
     Maine .................  --          2           2
     Maryland ..............   1         --           1
     Massachusetts .........   4          1           5
     Michigan ..............   1          1           2
     Minnesota .............   1         --           1
     Missouri ..............   1          1           2
     New Hampshire .........  --          2           2
     New Jersey ............   2          1           3
     New Mexico ............   1         --           1
     New York ..............   4          4           8
     North Carolina ........   2         --           2
     Ohio ..................   2         --           2
     Oregon ................   1         --           1
     Pennsylvania ..........   2          5           7
     South Carolina ........  --          1           1
     Tennessee .............  --          1           1
     Texas .................   3          5           8
     Utah ..................  --          1           1
     Vermont ...............  --          1           1
     Virginia ..............   1          1           2
     Washington ............   1          1           2
     Wisconsin .............  --          2           2
     District of Columbia ..   1         --           1
                             ---        ---         ---
          Total ............  49         51         100
                             ===        ===         ===


(1)   Includes nine C&W outlet stores.

      Competition
      All aspects of the Company's businesses are highly
competitive. The Company competes primarily with other catalog
operations, specialty brand retailers, department stores, and
mass merchandisers engaged in the retail sale of men's and
women's apparel, accessories, footwear and general merchandise.
The Company believes that the principal bases upon which it
competes are quality, design, efficient service, selection and
price.


                               57
<PAGE>


      The Company believes that it has significant competitive
strength because of its strong brand name, distinctive designs,
premium quality products, controlled distribution and strong
catalog and retail market positions. However, certain of the
Company's competitors are larger and have greater financial,
marketing and other resources than the Company, and there can be
no assurance that the Company will be able to compete
successfully with them in the future.

      Legal and Regulatory Matters
      The Company is a defendant in several lawsuits arising in
the ordinary course of business. Although the amount of any
liability that could arise with respect to any such lawsuit
cannot be accurately predicted, in the opinion of management, the
resolution of these matters is not expected to have a material
adverse effect on the financial position or results of operations
of the Company.

      A 1992 Supreme Court decision confirmed that the Commerce
Clause of the United States Constitution prevents a state from
requiring the collection of its use tax by a mail order company
unless the company has a physical presence in the state. However,
there continues to be some uncertainty in this area due to
inconsistent application of the Supreme Court decision by state
and federal courts. The Company attempts to conduct its
operations in compliance with its interpretation of the
applicable legal standard, but there can be no assurance that
this compliance will not be challenged. From time to time,
various states have sought to require companies to begin
collection of use taxes and/or pay taxes from previous sales. The
Company has not received assessments from any state in which it
is not currently collecting sales taxes since the 1992 Supreme
Court decision.

      The Supreme Court decision also established that Congress
has the power to enact legislation that would permit states to
require collection of use taxes by mail order companies. Congress
has from time to time considered proposals for such legislation.
The Company anticipates that any legislative change, if adopted,
would be applied only on a prospective basis.


                               58
<PAGE>


                            MANAGEMENT

Directors and Executive Officers

      The following table sets forth the name, age and position
of individuals who are serving as directors of Holdings and
executive officers of the Company. TPG Partners II anticipates
that it will cause to be elected additional individuals,
including individuals unaffiliated with either TPG Partners II or
the Company, to serve as directors of Holdings. Each director of
Holdings will hold office until the next annual meeting of
shareholders or until his or her successor has been elected and
qualified. Officers of the Company are elected by their
respective Boards of Directors and serve at the discretion of
such Board.

Name               Age  Position
- ----               ---  --------
Emily Woods ....... 35  Director--J. Crew Group, Inc.
                        Chairman and Chief Executive Officer--
                        J. Crew Group, Inc.
                        Chief Executive Officer--J. Crew Operating
                        Corp.
                        President--J. Crew, Inc.
David Bonderman ... 54  Director--J. Crew Group, Inc.
James G. Coulter .. 37  Director--J. Crew Group, Inc.
Richard W. Boyce .. 43  Director--J. Crew Group, Inc.
Michael P. McHugh . 58  Vice President--Finance - CFO--J. Crew
                        Group, Inc.
                        Vice President--Finance - CFO--J. Crew
                        Operating Corp.
                        President--J. Crew International, Inc. and J.
                        Crew Services, Inc.
Matthew E. Rubel .. 39  President--Popular Club Plan, Inc.
David M. DeMattei . 41  President--Grace Holmes, Inc.; H.F.D. No. 55,
                        Inc.
Nicholas Lamberti . 55  Vice President--J. Crew Operating Corp.


Emily Woods
Chairman and Chief Executive Officer--J. Crew Group, Inc.; Chief
Executive Officer and President--J. Crew Operating Corp.; 
President--J. Crew, Inc.
      Ms. Woods became Chairman of the Board of Directors and
Chief Executive Officer of Holdings upon consummation of the
Recapitalization. Ms. Woods is also currently the Chief Executive
Officer and a director of Operating Corp and the President of J.
Crew, Inc., a wholly owned subsidiary of Operating Corp. Ms.
Woods co-founded the J. Crew brand in 1983 and is currently its
designer. Ms. Woods has also served as Vice-Chairman of J. Crew
Group, Inc.

David Bonderman
Director--J. Crew Group, Inc.
      Mr. Bonderman became a director of Holdings upon
consummation of the Recapitalization. Mr. Bonderman is also
currently serving as a director of Operating Corp. Mr. Bonderman
is a principal and founding partner of TPG. Prior to forming TPG,
Mr. Bonderman was Chief Operating Officer and Chief Investment
Officer of Keystone Inc. ("Keystone"), the private investment
firm, from 1983 to August 1992. Mr. Bonderman serves on the
Boards of Directors of Continental Airlines, Inc., Bell & Howell
Company, Virgin Entertainment, Beringer Wine Estates, Inc.,
Denbury Resources, Inc., Ducati Motor Holdings, S.p.A.,
Washington Mutual, Inc., Ryanair, Ltd., and Credicom Asia, N.V.
Mr. Bonderman also serves in general partner advisory board roles
for Acadia Partners, L.P., Newbridge Investment Partners, L.P.,
Newbridge Latin America, L.P. and Aqua International, L.P.


                               59
<PAGE>


James G. Coulter
Director--J. Crew Group, Inc.
      Mr. Coulter became a director of Holdings upon consummation
of the Recapitalization. Mr. Coulter is also currently serving as
a director of Operating Corp. Mr. Coulter is a principal and
founding partner of TPG. Prior to forming TPG, Mr. Coulter was a
Vice President of Keystone from 1986 to 1992. Mr. Coulter serves
on the Boards of Directors of America West Airlines, Inc., Virgin
Entertainment, Beringer Wine Estates, Inc. and Paradyne Partners,
L.P. and was formerly on the Board of Directors of Allied Waste
Industries Inc. and Continental Airlines, Inc.

Richard W. Boyce
Director--J. Crew Group, Inc.
      Mr. Boyce became a director of Holdings upon consummation of
the Recapitalization. Mr. Boyce is also currently serving as a
director of Operating Corp and J. Crew Operating Corp., C&W
Outlet, Inc., Clifford & Wills, Inc., J. Crew Retail, J. Crew
Factory Outlet, J. Crew, Inc, J. Crew International, Inc., J.
Crew Services, Inc. and Popular Club Plan, Inc., each of which is
a wholly owned subsidiary of Operating Corp. Mr. Boyce is the
President of CAF, Inc., a management consulting firm which
advises various companies controlled by TPG. Prior to founding
CAF, Inc. in 1997, Mr. Boyce served as Senior Vice President of
Operations for Pepsi-Cola North America ("PCNA") from 1996 to
1997, and Chief Financial Officer of PCNA from 1994 to 1996. From
1992 to 1994, Mr. Boyce served as Senior Vice President-Strategic
Planning for PepsiCo. Prior to joining PepsiCo., Mr. Boyce was a
Director at the management consulting firm of Bain & Company
where he was employed from 1980 to 1992.

Michael P. McHugh
Vice President Finance - CFO--J. Crew Group, Inc.; Vice President
Finance - CFO--J. Crew Operating Corp.; President--J. Crew
International, Inc. and J. Crew Services, Inc.
      Mr. McHugh is the Vice President Finance and Chief Financial
Officer of Holdings. Mr. McHugh has been with the Company since
September 1986 and is also currently the Vice President Finance
and Chief Financial Officer of Operating Corp and the President
of J. Crew International, Inc. and J. Crew Services, Inc. Prior
to joining the Company, Mr. McHugh was the Vice President of
Finance and Director of the Regina Company from 1983 to 1986,
served as the Controller of Operations for Revlon, Inc. from 1977
to 1983, was the U.S. Controller for Canada Dry Corp. from 1975
to 1977 and was a Division Controller and Division Vice President
of Finance and Administration at Borden, Inc. from 1968 to 1975.

David M. DeMattei
President--Grace Holmes, Inc.; H.F.D. No. 55, Inc.
      Mr. DeMattei became President of J. Crew Factory Outlet
upon consummation of the Recapitalization. Mr. DeMattei joined
the Company in 1995 and has served as President of J. Crew Retail
since June 1995. From 1993 to 1994, Mr. DeMattei served as
President of Banana Republic, a division of The Gap, Inc., and
from 1983 to 1993, Mr. DeMattei worked in various other executive
level positions at The Gap, Inc., including Executive Vice
President-Chief Financial Officer from April 1992 to May 1995 and
Senior Vice President-Chief Financial Officer from February 1991
to March 1992.

Matthew E. Rubel
President--Popular Club Plan, Inc.
      Mr. Rubel joined the Company in September 1994 as the
President of PCP. Prior to joining the Company, Mr. Rubel served
as the President, CEO, and a member of the Board of Directors at
Pepe Jeans USA in 1994, and from 1987 to 1993, he was the
President of Specialty Division at Revlon, Inc. From 1984 to
1987, Mr. Rubel served as an Executive Vice President of Murjani
International and from 1980 to 1984, he was employed by Bonwit
Teller.

Nicholas Lamberti
Vice President--J. Crew Operating Corp.
      Mr. Lamberti joined the Company in January 1991 as Vice
President - Corporate Controller. Prior to joining the Company,
Mr. Lamerti was with Deloitte & Touche from 1966 to 1991.

                               60
<PAGE>


Employment Agreements and Other Compensation Arrangements

      Holdings and Operating Corp (the "Employers") and Ms. Woods
entered into an employment agreement, which provides that, for a
period of five years commencing on the closing of the
Recapitalization, she will serve as Chairman of the Board of
Directors and Chief Executive Officer of Holdings and as Chief
Executive Officer of Operating Corp. The employment agreement
provides for an annual base salary of $1.0 million, and provides
an annual target bonus of up to $1.0 million based on achievement
of earnings objectives to be determined each year. The employment
agreement also provides for the grant of 3,308 shares of Holdings
Common Stock (the "Restricted Shares") on January 1, 1998. The
Restricted Shares will vest as follows: (i) 393 shares
immediately upon grant; (ii) 972 shares on each of the third and
fourth anniversaries of the Recapitalization and (iii) 971 shares
on the fifth anniversary of the Recapitalization. In connection
with the grant of the Restricted Shares, the Employers will pay
Ms. Woods an amount equal to the federal, state and local income
and payroll taxes incurred by Ms. Woods in 1998 as a result of
the grant of the Restricted Shares and any federal, state and
local income and payroll taxes incurred as a result of such
payment. Ms. Woods is also entitled to various executive benefits
and perquisites under the employment agreement.

      In connection with the Recapitalization, Ms. Woods retained
shares of Holdings Common Stock representing approximately 14.8%
of the total outstanding shares of Holdings Common Stock
determined immediately after the closing of the Recapitalization,
such retention effected using an implied purchase price for the
retained shares equal to the price that TPG Partners II paid for
shares of Holdings Common Stock in connection with the
Recapitalization (the "TPG Partners II Price"). Ms. Woods also
purchased approximately $3.0 million of Preferred Stock issued in
connection with the Recapitalization.

      Under the Option Plan (as defined herein), Holdings has
granted Ms. Woods an option to purchase 1,641 shares of Holdings
Common Stock at an exercise price equal to the TPG Partners II
Price, 20% of which shall become exercisable following the end of
each of fiscal years 1998 through 2002, provided that the Company
attains certain earnings targets; however, all unvested options
shall become exercisable (i) if Ms. Woods' employment is
terminated by Holdings without cause, by Ms. Woods for good
reason or by reason of death or disability, (ii) in the event of
a change in control of Holdings, or (iii) if Ms. Woods is still
employed by Holdings, on the seventh anniversary of the closing
of the Recapitalization.

      Also under the Option Plan, Holdings has granted Ms. Woods
the option to purchase 820 shares of Holdings Common Stock. Under
this option, Ms. Woods has the right to exercise 20% of the
option after each of the first through the fifth anniversaries of
the grant date at an exercise price equal to 125%, 156.25%,
195.31%, 244.14% and 305.18% of the TPG Partners II Price,
respectively. The exercise of this option may require Ms. Woods
to purchase a proportional amount of Preferred Stock issued in
connection with the Recapitalization. In addition, all options
shall become exercisable (i) if Ms. Woods' employment is
terminated by Holdings without cause, by Ms. Woods for good
reason or by reason of her death or disability or (ii) in the
event of a change in control of Holdings.

      All options granted to Ms. Woods are generally governed by
and subject to the J. Crew Group, Inc. Stock Option Plan
described below.

      The shares of Holdings Common Stock acquired by Ms. Woods
pursuant to the foregoing are subject to a shareholders'
agreement providing for certain transfer restrictions,
registration rights and customary tag-along and drag-along
rights.

      Operating Corp and Mr. DeMattei are parties to an employment
agreement which provides that Mr. DeMattei will be employed as
president of J. Crew Retail Division with an annual salary of
$525,000, which increases by $25,000 on each of June 1, 1998 and
June 1, 1999. In addition, the agreement provides that Mr.
DeMattei is eligible for an annual bonus for fiscal year 1997 of
up to approximately $350,000 and a long-term incentive bonus if
certain performance objectives are satisfied. Annual bonuses for
subsequent years will be


                               61
<PAGE>


determined on a year to year basis. Mr. DeMattei is
also entitled to various executive benefits and perquisites under
the agreement. The agreement provides for continuation of salary
and medical benefits for a period one year if Mr. DeMattei's
employment is terminated without cause (as defined in the
agreement) and otherwise provides that Mr. DeMattei's
relationship with Operating Corp and Holdings is one of
employment at will.

      The Issuer intends to enter into a new employment agreement
with Mr. Rubel which will supercede his present employment
agreement. The new employment agreement will provide that Mr.
Rubel will be employed as president of PCP with an annual salary
of $475,000. The agreement will also provide that Mr. Rubel is
eligible for an annual bonus for fiscal year 1997 of up to
approximately $425,000 if certain performance objectives are
satisfied. Annual bonuses for subsequent years will be determined
on a year to year basis. The agreement will provide Mr. Rubel
with various executive benefits and perquisites. In the event of
a sale of the common stock or assets of PCP while Mr. Rubel is
employed, the agreement will provide Mr. Rubel with the
opportunity to earn an additional bonus based on the "gain" on
the sale (as defined in the agreement). Finally, the agreement
will provide for continuation of salary and medical benefits for
a period of one year if Mr. Rubel's employment is terminated
without cause (as defined in the agreement) and otherwise will
provide that Mr. Rubel's relationship with the Issuer and
Holdings in one of employment at will.

      Holdings has adopted, the J. Crew Group Inc. Stock Option Plan
(the "Option Plan") in order to promote the interests of the
Company and its shareholders by providing the Company's key
employees and consultants with an appropriate incentive to
encourage them to continue in the employ of the Company and to
improve the growth and profitability of the Company. Under the
Option Plan, the Board of Directors of Holdings will appoint a
committee to administer the Option Plan and to grant options to
purchase shares of Holdings Common Stock to certain key employees
and consultants of the Company. Currently, there is an aggregate
of 7,388 shares of Holdings Common Stock available for grants to
key employees and consultants under the Option Plan (including
the 2,461 shares underlying the options granted to Ms. Woods as
described above). The options granted under the Option Plan may
be subject to various vesting conditions, including, under some
circumstances, the achievement of certain performance objectives.
All shares of Holdings Common Stock acquired by key employees or
consultants pursuant to the foregoing shall be subject to a
shareholders' agreement providing for certain transfer
restrictions, registration rights and customary tag-along and
drag-along rights.


                               62
<PAGE>


Executive Compensation

      The following table sets forth compensation paid by the
Company for fiscal years 1994, 1995 and 1996 to each individual
serving as its chief executive officer during fiscal 1996 and to
each of the four other most highly compensated executive officers
of the Company as of the end of fiscal 1996.

<TABLE>
<CAPTION>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                                                      Long Term
                                                                     Compensation
                                                                     ------------
                                                       Other Annual      LTIP      All Other
Name and Principal       Fiscal   Salary      Bonus        Comp.        Payouts      Comp.
Positions                Year       ($)        ($)          ($)           ($)         ($)
- ------------------       ------   -------     -----    -----------   ------------  ---------

Arthur Cinader (1)        1996    307,692      --             --           --          --
 Chief Executive Officer  1995    700,000    109,000          --           --          --
                          1994    700,000     83,000          --           --          --

Emily Woods (2)           1996    700,000       --            --           --          --
 President                1995    700,000  1,327,700(3)  1,079,713(4)      --          --
                          1994    700,000  1,970,040(5)  1,816,811(6)      --          --

David DeMattei (7)        1996    475,771    100,000            --         --          --
 President, J. Crew       1995    352,661    100,000            --         --          --
 Retail

Matthew Rubel             1996    422,418    150,000            --         --          --
 President, Popular       1995    391,346     50,000            --         --          --
 Club Plan                1994    112,500       --              --         --          --

Paul Raffin (8) (9)       1996    426,663     75,000            --         --          --
 President, J. Crew       1995    304,200     50,000            --         --          --
 Catalogue

Robert Bernard (10)       1996    650,000    136,500       752,500(11)     --          --
                          1995    650,000    350,000          --           --          --
                          1994    581,930       --            --           --          --


</TABLE>

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

(1)  Mr. Cinader was replaced as Chief Executive Officer on
     October 17, 1997.

(2)  Ms. Woods became Chief Executive Officer on October 17,
     1997.

(3)  Of this amount, $1,139,000 represents the value of a grant
     to the executive of Holdings Common Stock.

(4)  This amount was paid as reimbursement for income taxes
     incurred as a result of the grant of Holdings Common Stock.

(5)  Of this amount, $1,884,240 represents the value of a grant
     to the executive of Holdings Common Stock.

(6)  This amount was paid as reimbursement for income taxes
     incurred as a result of the grant of Holdings Common Stock.

(7)  Mr. DeMattei was not employed by the Company in 1994.

(8)  Mr. Raffin resigned from the Company as of November 13,
     1997.

(9)  Mr. Raffin was not employed by the Company in 1994.

(10) Mr. Bernard resigned from the Company as of October 28,
     1996.

(11) This amount represents a severance payment to the executive.


                               63
<PAGE>


          CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      As part of arrangements made prior to the negotiation and
execution of the Recapitalization Agreement, Holdings agreed to
make bonus payments to certain of its executive officers upon
consummation of any merger, acquisition, recapitalization or
other transaction resulting in a change of control of Holdings.
Thus, Holdings made bonus payments in the amount of (i) $10.0
million to Emily Woods, (ii) $0.3 million to Matthew Rubel, (iii)
$0.3 million to Michael McHugh and (iv) $1.2 million to other
employees.

      In addition, effective on the closing of the
Recapitalization, the Company and Arthur Cinader entered into an
Employment/Consulting and Non-Compete Agreement, under which Mr.
Cinader agreed to serve as an employee and/or consultant for
twelve months following the closing of the Recapitalization.
Under the agreement, Mr. Cinader agreed, for a period of five
years from the closing of the Recapitalization, not to compete,
directly or indirectly, in association with or as a stockholder,
director, officer, consultant, employee, partner, joint venturer,
member or otherwise through any person or entity work for, act as
a consultant to, or own any interest in, any competitor of the
Company or its affiliates. In consideration of Mr. Cinader's
non-compete, employment and consulting undertakings, the Company
paid Mr. Cinader a total of $4.2 million. In addition, during
this five-year period, Mr. Cinader is entitled to coverage under
the Company's health and welfare plans.

      In connection with the Recapitalization, the Company paid
TPG a financial advisory fee in the amount of $5.5 million.

      Holdings and its subsidiaries also entered into a tax
sharing agreement providing (among other things) that each of the
subsidiaries will reimburse Holdings for its share of income
taxes determined as if such subsidiary had filed its tax returns
separately from Holdings.


           CAPITAL STOCK OF HOLDINGS AND OPERATING CORP


General

      Operating Corp is authorized by the terms of its
certificate of incorporation to issue 1,000 shares of common
stock and 1,000 shares of preferred stock. Operating Corp has
issued and outstanding 100 shares of common stock, each share of
which is entitled to one vote. Holdings owns all of the issued
and outstanding stock of Operating Corp. Holdings does not have
any material assets other than the common stock of Operating
Corp.

      Holdings' restated certificate of incorporation authorizes
Holdings to issue capital stock consisting of 100,000,000 shares
of common stock, par value $.01 per share, 1,000,000 shares of
Series A cumulative preferred stock, par value $.01 per share
("Series A Preferred Stock"), and 1,000,000 shares of Series B
cumulative preferred stock, par value $.01 per share ("Series B
Preferred Stock"). Holdings currently has outstanding 55,000
shares of common stock, 92,500 shares of Series A Preferred Stock
and 32,500 shares of Series B Preferred Stock.

      The Series A Preferred Stock and Series B Preferred Stock
(collectively, the "Holdings Preferred Stock") will accumulate
dividends at the rate of 14.50% per annum (payable quarterly) for
periods ending on or prior to October 17, 2009. Thereafter, the
Series A Preferred Stock will accumulate dividends at the rate of
16.50% per annum. Dividends on the Holdings Preferred Stock will
compound to the extent not paid. The Holdings Preferred Stock had
an initial liquidation preference of $1,000 per share. Holdings
will be required on October 17, 2009 to redeem shares of Series B
Preferred Stock and to pay all accumulated dividends that have
been applied, if any, to increase liquidation value of the Series
A Preferred Stock (the "clean-down"). Shares of Holdings
Preferred Stock may be redeemed at the option of Holdings, in
whole or in part, at the redemption prices set forth below
(expressed as percentages of liquidation preference), together
with all accumulated and unpaid dividends to the redemption date,
if redeemed during the six month period beginning on the dates
indicated below:


                               64
<PAGE>



          October 17, 1997 ........... 103.0%
          April 17, 1998 ............. 102.5%
          October 17, 1998 ........... 102.0%
          April 17, 1999 ............. 101.5%
          October 17, 1999 ........... 101.0%
          April 17, 2000 ............. 100.5%
          October 17, 2000 and
          thereafter ................. 100.0%

      Optional redemption of the Holdings Preferred Stock is
subject to, and expressly conditioned upon, certain limitations
under the Senior Subordinated Note Indenture, the Bank
Facilities, the Debentures and other documents relating to the
Company's indebtedness. Holdings may also be required to redeem
shares of Holdings Preferred Stock in certain other
circumstances, including the occurrence of a change of control of
Holdings, in each case subject to the terms of the Senior
Subordinated Note Indenture, the Bank Facilities, the Debentures
and other documents relating to the Company's indebtedness.
Holders of Holdings Preferred Stock do not have any voting rights
with respect thereto, except for such rights as are provided
under applicable law, the right to elect, as a class, two
directors of Holdings in the event that Holdings fails to comply
with its redemption and clean-down obligations and class voting
rights with respect to transactions adversely affecting the
rights, preferences or powers of the Holdings Preferred Stock.


Security Ownership of Certain Beneficial Owners and Management

Security Ownership of Beneficial Owners of More Than 5%
of the Issuer's Voting Securities


(1)               (2)                        (3)               (4)
Title of Class    Name and Address       Amount and Nature of  Percent of
                  of Beneficial Owner    Beneficial Ownership  Class
- --------------------------------------------------------------------------

Holdings Common   TPG Partners II, L.P.  31,566.779 shares     57.39%
Stock             201 Main Street,
                  Suite 2420
                  Fort Worth, TX  76102

Holdings Common   Emily Woods             8,017.883 shares     14.58%
Stock             Chairman and Chief
                  Executive Officer
                  J. Crew Group, Inc.
                  770 Broadway
                  New York, NY  10003



Security Ownership of Management


(1)                    (2)                    (3)                  (4)
Title of Class       Name of Beneficial   Amount and Nature of    Percent of
                     Owner                Beneficial Ownership    Class
- --------------------------------------------------------------------------

Holdings Common      Emily Woods           8,017.883              14.58%
Stock

Holdings Series A    Emily Woods           2,978.505               3.22%
Preferred Stock


                               65
<PAGE>


            DESCRIPTION OF OPERATING CORP INDEBTEDNESS


Bank Facilities

      On the closing date of the Recapitalization, Operating Corp
entered into the Bank Facilities among Operating Corp, Holdings,
the several lenders from time to time parties thereto
(collectively, the "Banks"), Chase, as administrative and
collateral agent (the "Administrative Agent") and DLJ as
syndication agent (collectively, the "Agents"). The following is
a summary description of the principal terms of the Bank
Facilities and the other loan documents. The description set
forth below does not purport to be complete and is qualified in
its entirety by reference to certain agreements setting forth the
principal terms and conditions of the Bank Facilities, which are
available upon request from the Issuer.

      Structure. The Bank Facilities provide Operating Corp with:
(i) a senior secured term loan facility of up to $70.0 million;
and (ii) a senior secured revolving credit facility of up to
$200.0 million.

      The full amount of the Term Loan Facility and approximately
$35.6 million of Revolving Credit Facility were borrowed on the
closing date under the Bank Facilities (i) to partially finance
the Recapitalization, (ii) to repay certain existing outstanding
indebtedness of Operating Corp and (iii) to pay certain fees and
expenses related to the Recapitalization. See "The
Recapitalization." The Bank Facilities may be utilized to fund
Operating Corp's working capital requirements, including issuance
of stand-by and trade letters of credit, bankers' acceptances and
for other general corporate purposes.

      The Term Loan Facility is a single tranche term facility of
$70.0 million which has a maturity of six years. Loans, letters
of credit and bankers' acceptances under the Revolving Credit
Facility will be available at any time during its six-year term
subject to the fulfillment of customary conditions precedent
including the absence of a default under the Bank Facilities;
provided, that at least once during each fiscal year, for a
period of 30 consecutive days, Operating Corp must repay all
loans outstanding under the Revolving Credit Facility in excess
of the amounts set forth below:

                                        Amount
          Fiscal Year                   (in millions)
          -----------                   -------------
          1998 ........................ $   25.0
          1999 ........................ $   20.0
          2000 ........................ $   15.0
          2001 ........................ $   10.0
          2002 and thereafter ......... $    0.0


      Security; Guaranty. Operating Corp's obligations under the
Bank Facilities are guaranteed by each of its direct and indirect
domestic and, to the extent no adverse tax consequences would
result, foreign subsidiaries, other than any receivables
subsidiary. The Bank Facilities and the guarantees thereof are
secured by a perfected first priority security interest in
substantially all assets of Operating Corp and its direct and
indirect domestic and, to the extent no adverse tax consequences
would result, foreign subsidiaries including: (i) all real
property; (ii) all accounts receivable (but excluding the
accounts receivable of PCP), inventory and intangibles; and (iii)
all of the capital stock of Operating Corp and its direct and
indirect domestic and, to the extent no adverse tax consequences
would result, foreign subsidiaries.

      Interest; Maturity. Borrowings under the Bank Facilities
bear interest at a rate per annum equal (at Operating Corp's
option) to: (i) the Administrative Agent's Eurodollar rate plus
an applicable margin or (ii) an alternate base rate equal to the
highest of the Administrative Agent's prime rate, a certificate
of deposit rate plus 1%, or the Federal Funds effective rate plus
1/2 of 1% plus, in each case, an applicable margin. Initially, the


                               66
<PAGE>


applicable margin is 2.25% per annum for Eurodollar rate loans
and 1.25% per annum for alternate base rate loans. The Bank
Facilities will mature October 17, 2003.

      Fees. Operating Corp is required to pay the Banks, on a
quarterly basis, a commitment fee on the undrawn portion of the
Bank Facilities at a rate equal to 1/2 of 1% per annum. Operating
Corp is also obligated to pay (i) a per annum letter of credit
fee on the aggregate amount of outstanding letters of credit;
(ii) a fronting bank fee for the letter of credit issuing bank;
(iii) certain fees in connection with the issuance of bankers'
acceptances; and (iv) customary agent, arrangement and other
similar fees.

      Covenants. The Bank Facilities contain a number of
covenants that, among other things, restrict the ability of
Operating Corp and its subsidiaries to dispose of assets, incur
additional indebtedness, prepay other indebtedness or amend
certain debt instruments, pay dividends, create liens on assets,
enter into sale and leaseback transactions, make investments,
loans or advances, make acquisitions, engage in mergers or
consolidations, change the business conducted by Operating Corp
or its subsidiaries, or engage in certain transactions with
affiliates and otherwise restrict certain corporate activities.
In addition, under the Bank Facilities, Operating Corp is
required to maintain specified financial ratios and tests,
including minimum interest coverage ratios, leverage ratios below
a specified maximum, minimum net worth levels and minimum ratios
of inventory to senior debt.

      Events of Default. The Bank Facilities contain customary
events of default, including nonpayment of principal, interest or
fees, material inaccuracy of representations and warranties,
violation of covenants, cross- default and cross-acceleration to
certain other indebtedness, certain events of bankruptcy and
insolvency, material judgments against Operating Corp, invalidity
of any guarantee or security interest and a change of control of
Operating Corp in certain circumstances as set forth therein.

Receivables Facility

      In connection with the Recapitalization, affiliates of the
Initial Purchasers (the "Receivables Lenders") arranged a
facility to securitize certain PCP consumer loan installment
receivables (the "Receivables") on a revolving basis under a
receivables program (the "Receivables Facility"). The
Securitization involved the transfer of the Receivables through a
special purpose, bankruptcy-remote subsidiary to a trust in
exchange for cash and subordinated certificates representing
undivided interests in the pool of Receivables, and the
subsequent sale by the trust of certificates of beneficial
interests, also representing undivided interests in the
Receivables, to third party investors. The Securitization
provided approximately $40 million of proceeds. The Company is
obligated to repurchase Receivables related to customer credits
such as merchandise returns and other Receivables defects, and to 
make payments in circumstances where the Company has breached its
representations or covenants with respect to the Receivables
Facility. The Company has no obligation to reimburse the trust or 
the purchasers of beneficial interests for credit losses.

      The Receivables Facility is contemplated to be an interim
agreement pending the consummation of a private placement of
Receivables-based securities or such other refinancing as the
parties may agree to, proceeds of which will be used to prepay
the Receivables Facility. If the Receivables Facility is not
refinanced within two months of the date of closing, the interest
rates thereunder will increase.


                               67
<PAGE>


                        THE EXCHANGE OFFER


      The summary herein of certain provisions of the
Registration Rights Agreement does not purport to be complete and
reference is made to the provisions of the Registration Rights
Agreement, which has been filed as an exhibit to the Registration
Statement and a copy of which is available as set forth under the
heading "Available Information."


Terms of the Exchange Offer

      In connection with the issuance of the Old Debentures
pursuant to a Purchase Agreement dated as of October 14, 1997, by
and among the Issuer and the Initial Purchasers, the Initial
Purchasers and their respective assignees became entitled to the
benefits of the Registration Rights Agreement.

      Under the Registration Rights Agreement, the Issuer is
required to file within 60 days after October 17, 1997 (the date
the Registration Rights Agreement was entered into (the "Closing
Date")) a registration statement (the "Exchange Offer
Registration Statement") for a registered exchange offer with
respect to an issue of new debentures identical in all material
respects to the Old Debentures except that the new debentures
shall contain no restrictive legend thereon. Under the
Registration Rights Agreement, the Issuer is required to (i)
cause the Exchange Offer Registration Statement to be filed with
the Commission no later than 60 days after the Closing Date, (ii)
use its best efforts to cause such Exchange Offer Registration
Statement to become effective within 135 days after the Closing
Date, (iii) use its best efforts to keep the Exchange Offer open
for at least 20 Business Days (or longer if required by
applicable law), (iv) use its best efforts to consummate the
Exchange Offer on or prior to the 30th Business Day following the
date on which the Exchange Offer Registration Statement is
declared effective by the Commission and (v) cause the Exchange
Offer to comply with all applicable federal and state securities
laws. The Exchange Offer being made hereby, if commenced and
consummated within the time periods described in this paragraph,
will satisfy those requirements under the Registration Rights
Agreement.

   
      Upon the terms and subject to the conditions set forth in
this Prospectus and in the Letter of Transmittal, all Old
Debentures validly tendered and not withdrawn prior to 5:00 p.m.,
New York City time, on the Expiration Date will be accepted for
exchange. New Debentures of the same class will be issued in
exchange for an equal principal amount of outstanding Old
Debentures accepted in the Exchange Offer. Old Debentures may be
tendered only in integral multiples of $1,000 of principal amount
at maturity. This Prospectus, together with the Letter of
Transmittal, is being sent to all registered holders as of
March 4, 1998. The Exchange Offer is not conditioned upon any
minimum principal amount of Old Debentures being tendered in
exchange. However, the obligation to accept Old Debentures for
exchange pursuant to the Exchange Offer is subject to certain
conditions as set forth herein under "--Conditions."
    

      Old Debentures shall be deemed to have been accepted as
validly tendered when, as and if the Trustee has given oral or
written notice thereof to the Exchange Agent. The Exchange Agent
will act as agent for the tendering holders of Old Debentures for
the purposes of receiving the New Debentures and delivering New
Debentures to such holders.

      Based on interpretations by the staff of the Commission, as
set forth in no-action letters issued to third parties, including
the Exchange Offer No-Action Letters, the Issuer believes that
the New Debentures issued pursuant to the Exchange Offer may be
offered for resale, resold or otherwise transferred by each
holder thereof (other than a broker-dealer who acquires such New
Debentures directly from the Issuer for resale pursuant to Rule
144A under the Securities Act or any other available exemption
under the Securities Act and other than any holder that is an
"affiliate" (as defined in Rule 405 under the Securities Act) of
the Issuer without compliance with the registration and
prospectus delivery provisions of the Securities Act, provided
that such New Debentures are acquired in the ordinary course of
such holder's business and such holder is not engaged in, and
does not intend to engage in, a distribution of such New
Debentures and has no arrangement with any person to participate
in a 


                               68
<PAGE>


distribution of such New Debentures. By tendering the Old
Debentures in exchange for New Debentures, each holder, other
than a broker-dealer, will represent to the Issuer that: (i) it
is not an affiliate (as defined in Rule 405 under the Securities
Act) of the Issuer; (ii) it is not a broker-dealer tendering Old
Debentures acquired for its own account directly from the Issuer;
(iii) any New Debentures to be received by it will be acquired in
the ordinary course of its business; and (iv) it is not engaged
in, and does not intend to engage in, a distribution of such New
Debentures and has no arrangement or understanding to participate
in a distribution of the New Debentures. If a holder of Old
Debentures is engaged in or intends to engage in a distribution
of the New Debentures or has any arrangement or understanding
with respect to the distribution of the New Debentures to be
acquired pursuant to the Exchange Offer, such holder may not rely
on the applicable interpretations of the staff of the Commission
and must comply with the registration and prospectus delivery
requirements of the Securities Act in connection with any
secondary resale transaction. Each Participating Broker-Dealer
that receives New Debentures for its own account pursuant to the
Exchange Offer must acknowledge that it will deliver a prospectus
in connection with any resale of such New Debentures. The Letter
of Transmittal states that by so acknowledging and by delivering
a prospectus, a Participating Broker-Dealer will not be deemed to
admit that it is an "underwriter" within the meaning of the
Securities Act. This Prospectus, as it may be amended or
supplemented from time to time, may be used by a Participating
Broker-Dealer in connection with resales of New Debentures
received in exchange for Old Debentures where such Old Debentures
were acquired by such Participating Broker-Dealer as a result of
market-making activities or other trading activities. The Issuer
has agreed that it will make this Prospectus available to any
Participating Broker-Dealer for a period of time not to exceed
one year after the date on which the Exchange Offer is
consummated for use in connection with any such resale. See "Plan
of Distribution."

      In the event that (i) any changes in law or the applicable
interpretations of the staff of the Commission do not permit the
Issuer to effect the Exchange Offer, or (ii) if any holder of Old
Debentures shall notify the Issuer within 20 business days
following the consummation of the Exchange Offer that (A) such
holder was prohibited by law or Commission policy from
participating in the Exchange Offer or (B) such holder may not
resell the New Debentures acquired by it in the Exchange Offer to
the public without delivering a prospectus and the prospectus
contained in the Exchange Offer Registration Statement is not
appropriate or available for such resales by such holder or (C)
such holder is a broker-dealer and holds Old Debentures acquired
directly from the Issuer or one of its affiliates, then the
Issuer shall (x) cause to be filed a shelf registration statement
pursuant to Rule 415 under the Act (the "Shelf Registration
Statement") on or prior to 30 days after the date on which the
Issuer determines that it is not required to file the Exchange
Offer Registration Statement pursuant to clause (i) above or 60
days after the date on which the Issuer receives the notice
specified in clause (ii) above and shall (y) use its best efforts
to cause such Shelf Registration Statement to become effective
within 135 days after the date on which the Issuer becomes
obligated to file such Shelf Registration Statement. If, after
the Issuer has filed an Exchange Offer Registration Statement,
the Issuer is required to file and make effective a Shelf
Registration Statement solely because the Exchange Offer shall
not be permitted under applicable federal law, then the filing of
the Exchange Offer Registration Statement shall be deemed to
satisfy the requirements of clause (x) above. Such an event shall
have no effect on the requirements of clause (y) above. The
Issuer shall use its best efforts to keep the Shelf Registration
Statement continuously effective, supplemented and amended to the
extent necessary to ensure that it is available for sales of
Transfer Restricted Securities (as defined below) by the holders
thereof for a period of at least two years following the date on
which such Shelf Registration Statement first becomes effective
under the Securities Act. The term "Transfer Restricted
Securities" means each Debenture, until the earliest to occur of
(a) the date on which such Debenture is exchanged in the Exchange
Offer and entitled to be resold to the public by the holder
thereof without complying with the prospectus delivery
requirements of the Act, (b) the date on which such Debenture has
been disposed of in accordance with a Shelf Registration
Statement, (c) the date on which such Debenture is disposed of by
a broker-dealer pursuant to the "Plan of Distribution"
contemplated by the Exchange Offer Registration Statement
(including delivery of the prospectus contained therein) or (d)
the date on which such Debenture is distributed to the public
pursuant to Rule 144 under the Act.

      If (i) the Exchange Offer Registration Statement or the
Shelf Registration Statement is not filed with the Commission on
or prior to the date specified in the Registration Rights
Agreement, (ii) any such Registration Statement has not been
declared effective by the Commission on or prior to the date
specified for such effectiveness 


                               69
<PAGE>


in the Registration Rights Agreement, (iii) the Exchange Offer
has not been consummated within 180 days after the Closing Date
or (iv) any Registration Statement required by the Registration
Rights Agreement is filed and declared effective but shall
thereafter cease to be effective or fail to be usable for its
intended purpose without being succeeded immediately by a
post-effective amendment to such Registration Statement that
cures such failure and that is itself declared effective
immediately (each such event referred to in clauses (i) through
(iv), a "Registration Default"), then the Issuer has agreed to
pay liquidated damages to each holder of Transfer Restricted
Securities. With respect to the first 90-day period immediately
following the occurrence of such Registration Default the
liquidated damages shall equal $.05 per week per $1,000 principal
amount of Transfer Restricted Securities held by such holder for
each week or portion thereof that the Registration Default
continues. The amount of the liquidated damages shall increase by
an additional $.05 per week per $1,000 in principal amount of
Transfer Restricted Securities with respect to each subsequent
90-day period until all Registration Defaults have been cured, up
to a maximum amount of liquidated damages of $.25 per week per
$1,000 principal amount of Transfer Restricted Securities.
Notwithstanding anything to the contrary set forth herein, (1)
upon filing of the Exchange Offer Registration Statement (and/or,
if applicable, the Shelf Registration Statement), in the case of
(i) above, (2) upon the effectiveness of the Exchange Offer
Registration Statement (and/or, if applicable, the Shelf
Registration Statement), in the case of (ii) above, (3) upon
consummation of the Exchange Offer, in the case of (iii) above,
or (4) upon the filing of a post-effective amendment to the
Registration Statement or an additional Registration Statement
that causes the Exchange Offer Registration Statement (and/or, if
applicable, the Shelf Registration Statement) to again be
declared effective or made usable in the case of (iv) above, the
liquidated damages payable with respect to the Transfer
Restricted Securities a result of such clause (i), (ii), (iii) or
(iv), as applicable, shall cease.

      All accrued liquidated damages shall be paid to the holder
of the global debenture representing the Old Debentures by wire
transfer of immediately available funds or by federal funds check
and to holders of certificated securities by mailing checks to
their registered addresses on each April 15 and October 15. All
obligations of the Issuer set forth in the preceding paragraph
that are outstanding with respect to any Transfer Restricted
Security at the time such security ceases to be a Transfer
Restricted Security shall survive until such time as all such
obligations with respect to such security shall have been
satisfied in full.

      Upon consummation of the Exchange Offer, subject to certain
exceptions, holders of Old Debentures who do not exchange their
Old Debentures for New Debentures in the Exchange Offer will no
longer be entitled to registration rights and will not be able to
offer or sell their Old Debentures, unless such Old Debentures
are subsequently registered under the Securities Act (which,
subject to certain limited exceptions, the Issuer will have no
obligation to do), except pursuant to an exemption from, or in a
transaction not subject to, the Securities Act and applicable
state securities laws. See "Risk Factors--Risk Factors Relating
to the Debentures--Consequences of Failure to Exchange."

Expiration Date; Extensions; Amendments; Termination

   
      The term "Expiration Date" shall mean April 3, 1998 unless
the Exchange Offer is extended, if and as required by applicable
law, in which case the term "Expiration Date" shall mean the
latest date to which the Exchange Offer is extended.
    

      In order to extend the Expiration Date, the Issuer will
notify the Exchange Agent of any extension by oral or written
notice and will notify the holders of the Old Debentures by means
of a press release or other public announcement prior to 9:00
A.M., New York City time, on the next business day after the
previously scheduled Expiration Date.

      The Issuer reserves the right (i) to delay acceptance of
any Old Debentures, to extend the Exchange Offer or to terminate
the Exchange Offer and not permit acceptance of Old Debentures
not previously accepted if any of the conditions set forth herein
under "--Conditions" shall have occurred and shall not have been
waived by the Issuer, by giving oral or written notice of such
delay, extension or termination to the Exchange Agent, or (ii) to
amend the terms of the Exchange Offer in any manner deemed by it
to be advantageous to the holders of the Old 


                               70
<PAGE>


Debentures. Any such delay in acceptance, extension, termination
or amendment will be followed as promptly as practicable by oral
or written notice thereof to the Exchange Agent. If the Exchange
Offer is amended in a manner determined by the Issuer to
constitute a material change, the Issuer will promptly disclose
such amendment in a manner reasonably calculated to inform the
holders of the Old Debentures of such amendment.


Yield Interest on the New Debentures

      The New Debentures will accrete at a rate of 13 1/8%,
compounded semi-annually, to an aggregate principal amount of
$142.0 million by October 15, 2002. Cash interest will not accrue
on the New Debentures prior to October 15, 2002. Commencing
October 15, 2002, cash interest on the New Debentures will accrue
and be payable, at a rate of 13 1/8% per annum, semi-annually in
arrears on each April 15 and October 15.

Procedures for Tendering

      To tender in the Exchange Offer, a holder must complete,
sign and date the Letter of Transmittal, have the signatures
thereon guaranteed if required by the Letter of Transmittal, and
mail or otherwise deliver such Letter of Transmittal, together
with any other required documents, to the Exchange Agent prior to
5:00 p.m., New York City time, on the Expiration Date. In
addition, either (i) certificates for such Old Debentures must be
received by the Exchange Agent along with the Letter of
Transmittal, (ii) a timely confirmation of a book-entry transfer
(a "Book-Entry Confirmation") of such Old Debentures, if such
procedure is available, into the Exchange Agent's account at DTC
(the "Book-Entry Transfer Facility") pursuant to the procedure
for book-entry transfer described below, must be received by the
Exchange Agent prior to the Expiration Date or (iii) the holder
must comply with the guaranteed delivery procedures described
below. THE METHOD OF DELIVERY OF OLD DEBENTURES, LETTERS OF
TRANSMITTAL AND ALL OTHER REQUIRED DOCUMENTS IS AT THE ELECTION
AND RISK OF THE HOLDERS OF THE DEBENTURES. IF SUCH DELIVERY IS BY
MAIL, IT IS RECOMMENDED THAT REGISTERED MAIL, PROPERLY INSURED,
WITH RETURN RECEIPT REQUESTED, BE USED. IN ALL CASES, SUFFICIENT
TIME SHOULD BE ALLOWED TO ASSURE TIMELY DELIVERY. NO LETTERS OF
TRANSMITTAL OR OLD DEBENTURES SHOULD BE SENT TO THE ISSUER.
Delivery of all documents must be made to the Exchange Agent at
its address set forth below. Holders of Debentures may also
request their respective brokers, dealers, commercial banks,
trust companies or nominees to effect such tender for such
holders.

      The tender by a holder of Old Debentures will constitute an
agreement between such holder and the Issuer in accordance with
the terms and subject to the conditions set forth herein and in
the Letter of Transmittal.

      Only a holder of Old Debentures may tender such Old
Debentures in the Exchange Offer. The term "holder" with respect
to the Exchange Offer means any person in whose name Old
Debentures are registered on the books of the Issuer or any other
person who has obtained a properly completed bond power from the
registered holder.

      Any beneficial owner whose Old Debentures are registered in
the name of a broker, dealer, commercial bank, trust company or
other nominee and who wishes to tender should contact such
registered holder promptly and instruct such registered holder to
tender on his behalf. If such beneficial owner wishes to tender
on his own behalf, such beneficial owner must, prior to
completing and executing the Letter of Transmittal and delivering
his Old Debentures, either make appropriate arrangements to
register ownership of the Old Debentures in such owner's name or
obtain a properly completed bond power from the registered
holder. The transfer of registered ownership may take
considerable time.

      Signatures on a Letter of Transmittal or a notice of
withdrawal, as the case may be, must be guaranteed by any member
firm of a registered national securities exchange or of the
National Association of Securities Dealers, Inc., a commercial
bank or trust company having an office or correspondent in the
United States or an "eligible guarantor" institution within the
meaning of Rule 17Ad-15 under the Exchange Act (each an "Eligible
Institution") unless the Old Debentures tendered pursuant thereto
are tendered (i) by a registered holder who has not completed 


                               71
<PAGE>


the box entitled "Special Issuance Instructions" or "Special Delivery
Instructions" on the Letter of Transmittal or (ii) for the
account of an Eligible Institution.

      If the Letter of Transmittal is signed by a person other
than the registered holder of any Old Debentures listed therein,
such Old Debentures must be endorsed or accompanied by bond
powers and a proxy which authorizes such person to tender the Old
Debentures on behalf of the registered holder, in each case as
the name of the registered holder or holders appears on the Old
Debentures.

      If the Letter of Transmittal or any Old Debentures or bond
powers are signed by trustees, executors, administrators,
guardians, attorneys-in-fact, officers of corporations or others
acting in a fiduciary or representative capacity, such persons
should so indicate when signing, and unless waived by the Issuer,
evidence satisfactory to the Issuer of their authority to so act
must be submitted with the Letter of Transmittal.

      All questions as to the validity, form, eligibility
(including time of receipt) and withdrawal of the tendered Old
Debentures will be determined by the Issuer in its sole
discretion, which determination will be final and binding. The
Issuer reserves the absolute right to reject any and all Old
Debentures not properly tendered or any Old Debentures which, if
accepted, would, in the opinion of counsel for the Issuer, be
unlawful. The Issuer also reserves the absolute right to waive
any irregularities or conditions of tender as to particular Old
Debentures. The Issuer's interpretation of the terms and
conditions of the Exchange Offer (including the instructions in
the Letter of Transmittal) will be final and binding on all
parties. Unless waived, any defects or irregularities in
connection with tenders of Old Debentures must be cured within
such time as the Issuer shall determine. Neither the Issuer, the
Exchange Agent nor any other person shall be under any duty to
give notification of defects or irregularities with respect to
tenders of Old Debentures, nor shall any of them incur any
liability for failure to give such notification. Tenders of Old
Debentures will not be deemed to have been made until such
irregularities have been cured or waived. Any Old Debentures
received by the Exchange Agent that are not properly tendered and
as to which the defects or irregularities have not been cured or
waived will be returned without cost to such holder by the
Exchange Agent to the tendering holders of Old Debentures, unless
otherwise provided in the Letter of Transmittal, as soon as
practicable following the Expiration Date.

      In addition, the Issuer reserves the right in its sole
discretion, subject to the provisions of the Indenture, to (i)
purchase or make offers for any Old Debentures that remain
outstanding subsequent to the Expiration Date or, as set forth
under "--Conditions", (ii) to terminate the Exchange Offer in
accordance with the terms of the Registration Rights Agreement
and (iii) to the extent permitted by applicable law, purchase Old
Debentures in the open market, in privately negotiated
transactions or otherwise. The terms of any such purchases or
offers could differ from the terms of the Exchange Offer.

Acceptance of Old Debentures for Exchange; Delivery of New Debentures

      Upon satisfaction or waiver of all of the conditions to the
Exchange Offer, all Old Debentures properly tendered will be
accepted, promptly after the Expiration Date, and the New
Debentures will be issued promptly after acceptance of the Old
Debentures. See "-- Conditions" below. For purposes of the
Exchange Offer, Old Debentures shall be deemed to have been
accepted as validly tendered for exchange when, as and if the
Issuer has given oral or written notice thereof to the Exchange
Agent.

      In all cases, issuance of New Debentures for Old Debentures
that are accepted for exchange pursuant to the Exchange Offer
will be made only after timely receipt by the Exchange Agent of
certificates for such Old Debentures or a timely Book-Entry
Confirmation of such Old Debentures into the Exchange Agent's
account at the Book-Entry Transfer Facility, a properly completed
and duly executed Letter of Transmittal and all other required
documents. If any tendered Old Debentures are not accepted for
any reason set forth in the terms and conditions of the Exchange
Offer or if Old Debentures are submitted for a greater principal
amount than the holder desires to exchange, such unaccepted or
nonexchanged Old Debentures will be returned without expense to
the tendering holder thereof (or, in the case of Old Debentures
tendered by book-entry transfer procedures described below, such


                               72
<PAGE>


nonexchanged Old Debentures will be credited to an account
maintained with such Book-Entry Transfer Facility) as promptly as
practicable after the expiration or termination of the Exchange
Offer.


Book-Entry Transfer

      The Exchange Agent will make a request to establish an
account with respect to the Old Debentures at the Book-Entry
Transfer Facility for purposes of the Exchange Offer within two
business days after the date of this Prospectus. Any financial
institution that is a participant in the Book-Entry Transfer
Facility's systems may make book-entry delivery of Old Debentures
by causing the Book-Entry Transfer Facility to transfer such Old
Debentures into the Exchange Agent's account at the Book-Entry
Transfer Facility in accordance with such Book-Entry Transfer
Facility's procedures for transfer. However, although delivery of
Old Debentures may be effected through book-entry transfer at the
Book-Entry Transfer Facility, the Letter of Transmittal with any
required signature guarantees and any other required documents
must, in any case, be transmitted to and received by the Exchange
Agent at one of the addresses set forth below under "--Exchange
Agent" on or prior to the Expiration Date or the guaranteed
delivery procedures described below must be complied with.

Guaranteed Delivery Procedures

      If a registered holder of the Old Debentures desires to
tender such Old Debentures, and the Old Debentures are not
immediately available, or time will not permit such holder's Old
Debentures or other required documents to reach the Exchange
Agent before the Expiration Date, or the procedures for
book-entry transfer cannot be completed on a timely basis, a
tender may be effected if (i) the tender is made through an
Eligible Institution, (ii) prior to the Expiration Date, the
Exchange Agent receives from such Eligible Institution a properly
completed and duly executed Letter of Transmittal and Notice of
Guaranteed Delivery, substantially in the form provided by the
Issuer (by mail or hand delivery), setting forth the name and
address of the holder of Old Debentures and the amount of Old
Debentures tendered, stating that the tender is being made
thereby and guaranteeing that within three New York Stock
Exchange ("NYSE") trading days after the date of execution of the
Notice of Guaranteed Delivery, the certificates for all
physically tendered Old Debentures, in proper form for transfer,
or a Book-Entry Confirmation, as the case may be, and any other
documents required by the Letter of Transmittal will be deposited
by the Eligible Institution with the Exchange Agent and (iii) the
certificates for all physically tendered Old Debentures, in
proper form for transfer, or a Book-Entry Confirmation, as the
case may be, and all other documents required by the Letter of
Transmittal are received by the Exchange Agent within three NYSE
trading days after the date of execution of the Notice of
Guaranteed Delivery.

Withdrawal of Tenders

      Tenders of Old Debentures may be withdrawn at any time
prior to 5:00 p.m., New York City time on the Expiration Date.

      For a withdrawal to be effective, a written notice of
withdrawal must be received by the Exchange Agent prior to 5:00
p.m., New York City time on the Expiration Date at one of the
addresses set forth below under "--Exchange Agent." Any such
notice of withdrawal must specify the name of the person having
tendered the Old Debentures to be withdrawn, identify the Old
Debentures to be withdrawn (including the principal amount of
such Old Debentures) and (where certificates for Old Debentures
have been transmitted) specify the name in which such Old
Debentures are registered, if different from that of the
withdrawing holder. If certificates for Old Debentures have been
delivered or otherwise identified to the Exchange Agent, then,
prior to the release of such certificates, the withdrawing holder
must also submit the serial numbers of the particular
certificates to be withdrawn and a signed notice of withdrawal
with signatures guaranteed by an Eligible Institution unless such
holder is an Eligible Institution. If Old Debentures have been
tendered pursuant to the procedure for book-entry transfer
described above, any notice of withdrawal must specify the name
and number of the account at the Book-Entry Transfer Facility to
be credited with the withdrawn Old Debentures and otherwise
comply with the procedures of such facility. All questions as to
the validity, form and eligibility (including time of receipt) of
such notices will be 


                               73
<PAGE>


determined by the Issuer, whose determination shall be final and
binding on all parties. Any Old Debentures so withdrawn will be
deemed not to have been validly tendered for exchange for
purposes of the Exchange Offer. Any Old Debentures which have
been tendered for exchange but which are not exchanged for any
reason will be returned to the holder thereof without cost to
such holder (or, in the case of Old Debentures tendered by
book-entry transfer into the Exchange Agent's account at the
Book-Entry Transfer Facility pursuant to the book-entry transfer
procedures described above, such Old Debentures will be credited
to an account maintained with such Book-Entry Transfer Facility
for the Old Debentures) as soon as practicable after withdrawal,
rejection of tender or termination of the Exchange Offer.
Properly withdrawn Old Debentures may be retendered by following
one of the procedures described under "--Procedures for
Tendering" and "--Book-Entry Transfer" above at any time on or
prior to the Expiration Date.

Conditions

      Notwithstanding any other term of the Exchange Offer, Old
Debentures will not be required to be accepted for exchange, nor
will New Debentures be issued in exchange for any Old Debentures,
and the Issuer may terminate or amend the Exchange Offer as
provided herein before the acceptance of such Old Debentures, if
because of any change in law, or applicable interpretations
thereof by the Commission, the Issuer determines that they are
not permitted to effect the Exchange Offer. The Issuer has no
obligation to, and will not knowingly, permit acceptance of
tenders of Old Debentures from affiliates (within the meaning of
Rule 405 under the Securities Act) of the Issuer or from any
other holder or holders who are not eligible to participate in
the Exchange Offer under applicable law or interpretations
thereof by the Commission, or if the New Debentures to be
received by such holder or holders of Old Debentures in the
Exchange Offer, upon receipt, will not be tradable by such holder
without restriction under the Securities Act and the Exchange Act
and without material restrictions under the "blue sky" or
securities laws of substantially all of the states of the United
States.

Exchange Agent

      State Street Bank & Trust Company has been appointed as
Exchange Agent for the Exchange Offer. Questions and requests for
assistance and requests for additional copies of this Prospectus
or of the Letter of Transmittal should be directed to the
Exchange Agent addressed as follows:

           By Mail:                       By Overnight Mail or Courier:
         P.O. Box 778                        Two International Place
  Boston, Massachusetts 02102              Boston, Massachusetts 02102
Attention: Corporate Trust Department    Attention: Corporate Trust Department
         Kellie Mullen                            Kellie Mullen

By Hand in New York to 5:00 p.m.         By Hand in Boston to 5:00 p.m.:
       (as drop agent):                      Two International Place
          61 Broadway                             Fourth Floor
          15th Floor                            Corporation Trust
    Corporate Trust Window                 Boston, Massachusetts 02110
   New York, New York 10006

                          For information call:
                             (617) 664-5587

Fees and Expenses

      The expenses of soliciting tenders pursuant to the Exchange
Offer will be borne by the Issuer. The principal solicitation for
tenders pursuant to the Exchange Offer is being made by mail;
however, additional solicitations may be made by telegraph,
telephone, telecopy or in person by officers and regular
employees of the Company.


                               74
<PAGE>


      The Issuer will not make any payments to brokers, dealers
or other persons soliciting acceptances of the Exchange Offer.
The Issuer, however, will pay the Exchange Agent reasonable and
customary fees for its services and will reimburse the Exchange
Agent for its reasonable out-of-pocket expenses in connection
therewith. The Issuer may also pay brokerage houses and other
custodians, nominees and fiduciaries the reasonable out-of-pocket
expenses incurred by them in forwarding copies of the Prospectus
and related documents to the beneficial owners of the Old
Debentures, and in handling or forwarding tenders for exchange.

      The expenses to be incurred in connection with the Exchange
Offer will be paid by the Issuer, including fees and expenses of
the Exchange Agent and Trustee and accounting, legal, printing
and related fees and expenses.

      The Issuer will pay all transfer taxes, if any, applicable
to the exchange of Old Debentures pursuant to the Exchange Offer.
If, however, certificates representing New Debentures or Old
Debentures for principal amounts not tendered or accepted for
exchange are to be delivered to, or are to be registered or
issued in the name of, any person other than the registered
holder of the Old Debentures tendered, or if tendered Old
Debentures are registered in the name of any person other than
the person signing the Letter of Transmittal, or if a transfer
tax is imposed for any reason other than the exchange of Old
Debentures pursuant to the Exchange Offer, then the amount of any
such transfer taxes (whether imposed on the registered holder or
any other persons) will be payable by the tendering holder. If
satisfactory evidence of payment of such taxes or exemption
therefrom is not submitted with the Letter of Transmittal, the
amount of such transfer taxes will be billed directly to such
tendering holder.


                               75
<PAGE>


                 DESCRIPTION OF THE NEW DEBENTURES


General

      The Old Debentures were issued, and the New Debentures will
be, issued pursuant to the Indenture which is dated as of October
17, 1997 and is between the Company and State Street Bank and
Trust Company, as trustee (the "Trustee"). The terms of the New
Debentures will include those stated in the Indenture and those
made part of the Indenture by reference to the Trust Indenture
Act of 1939 (the "Trust Indenture Act"). The New Debentures will
be subject to all such terms, and prospective holders of New
Debentures are referred to the Indenture and the Trust Indenture
Act for a statement thereof. The following summary of the
material provisions of the Indenture does not purport to be
complete and is qualified in its entirety by reference to the
Indenture, including the definitions therein of certain terms
used below. Copies of the proposed form of Indenture and
Registration Rights Agreement are available as set forth below
under "--Additional Information." The definitions of certain
terms used in the following summary are set forth below under
"--Certain Definitions."

      The New Debentures will be general unsecured obligations of
the Issuer and will be pari passu in right of payment to all
current and future unsubordinated Indebtedness of the Issuer and
senior in right of payment to all subordinated Indebtedness of
the Issuer. The operations of the Issuer are conducted entirely
through its Subsidiaries and, therefore, the Issuer is dependent
in part upon the cash flow of its Subsidiaries to meet its
obligations, including its obligations under the New Debentures.
See "Risk Factors--Limitation on Access to Cash Flow of
Subsidiaries; Holding Company Structure." The New Credit Facility
and the Operating Corp Senior Subordinated Notes restrict
Operating Corp. from paying any dividends or making any other
distributions to the Issuer. The ability of Operating Corp to
comply with the conditions in the Operating Corp Senior
Subordinated Notes may be affected by certain events that are
beyond the Issuer's control. The New Debentures will be
effectively subordinated to all Indebtedness and other
liabilities (including, without limitation, to Operating Corp's
obligations under the New Credit Facility and the Operating Corp
Senior Subordinated Notes). Any right of the Issuer to receive
assets of any of its Subsidiaries upon such Subsidiary's
liquidation or reorganization (and the consequent right of
holders of the Operating Corp Senior Subordinated Notes to
participate in those assets) will be effectively subordinated to
the claims of that Subsidiary's creditors except to the extent
that the Issuer itself is recognized as a creditor of such
Subsidiary, in which case the claims of the Issuer would still be
subordinate to the claims of such creditors who hold security in
the assets of such Subsidiary and to the claims of such creditors
who hold Indebtedness of such Subsidiary senior to that held by
the Issuer. As of November 7, 1997, the Issuer had Indebtedness
of $75.3 million (all of which was attributable to the Old
Debentures) and the Issuer's Subsidiaries had $508.3 million of
outstanding liabilities, including Indebtedness under the
Operating Corp Senior Subordinated Notes and the Bank Facilities
and including trade payables and other accrued liabilities. The
Indenture will permit the incurrence of certain additional
Indebtedness of the Issuer and the Issuer's Subsidiaries in the
future. See "--Certain Covenants--Incurrence of Indebtedness and
Issuance of Preferred Stock."

      As of the Issue Date, all of the Issuer's subsidiaries
other than any Receivables Subsidiary were Restricted
Subsidiaries. However, under certain circumstances, the Issuer
will be able to designate current or future Subsidiaries as
Unrestricted Subsidiaries. Unrestricted Subsidiaries will not be
subject to many of the restrictive covenants set forth in the
Indenture.

Principal, Maturity and Interest

      New Debentures in an aggregate principal amount at maturity
of up to $142.0 million will be issued in the Exchange Offer. The
New Debentures will mature on October 15, 2008. The New
Debentures will be issued at a substantial discount from their
principal amount at maturity. Until October 15, 2002, no interest
will accrue on the New Debentures, but the Accreted Value will
increase (representing amortization of original issue discount)
between the date of original issuance and October 15, 2002, on a
semi-annual bond equivalent basis using a 360-day year comprised
of twelve 30-day months, such that the Accreted Value shall be
equal to the full principal amount at maturity of the New
Debentures on October 15, 2002. Beginning on October 15, 2002,
interest on the New 


                               76
<PAGE>


Debentures will accrue at the rate of 13-1/8% per annum and will
be payable semi-annually in arrears on April 15 and October 15,
commencing on April 15, 2003, to holders of record on the
immediately preceding April 1 and October 1, respectively.
Interest on the New Debentures will accrue from the most recent
date to which interest has been paid or, if no interest has been
paid, from October 15, 2002. Interest will be computed on the
basis of a 360-day year comprised of twelve 30-day months.
Principal, premium, if any, and interest and Liquidated Damages
on the New Debentures will be payable at the office or agency
(the "Paying Agent") of the Issuer maintained for such purpose
within the City and State of New York or, at the option of the
Issuer, payment of principal, premium, interest, and Liquidated
Damages may be made by check mailed to the holders of the New
Debentures at their respective addresses set forth in the
register of holders of Debentures; provided that all payments of
principal, premium, interest and Liquidated Damages with respect
to New Debentures represented by one or more permanent global
debentures ("Global Debentures") will be required to be made by
wire transfer of immediately available funds to the accounts of
DTC or any successor thereto. Until otherwise designated by the
Issuer, the Issuer's office or agency in New York will be the
office of the Trustee maintained for such purpose. The New
Debentures will be issued in denominations of $1,000 and integral
multiples thereof.

Optional Redemption

      Except as described below, the New Debentures will not be
redeemable at the Issuer's option prior to October 15, 2002.
Thereafter, the New Debentures will be subject to redemption at
any time at the option of the Issuer, in whole or in part, upon
not less than 30 nor more than 60 days' notice, at the redemption
prices (expressed as percentages of principal amount) set forth
below plus accrued and unpaid interest and Liquidated Damages
thereon to the applicable redemption date, if redeemed during the
twelve-month period beginning on October 15 of the years
indicated below:

                     Year         Percentage
                     ----         ----------
                     2002 ........ 106.563
                     2003 ........ 104.375
                     2004 ........ 102.188
                    2005 and
                    thereafter ... 100.000


      Notwithstanding the foregoing, at any time on or prior to
October 15 , 2000, the Issuer may (but shall not have the
obligation to) redeem, on one or more occasions, up to an
aggregate of 35% of the principal amount of New Debentures
originally issued at a redemption price equal to 113.125% of the
Accreted Value thereof, plus Liquidated Damages thereon, if any,
to the redemption date, with the net cash proceeds of one or more
Equity Offerings; provided that at least 65% of the aggregate
principal amount at maturity of the New Debentures originally
issued remain outstanding immediately after the occurrence of
such redemption; and provided further, that such redemption shall
occur within 90 days of the date of the closing of such Equity
Offering.

Mandatory Redemption

      Except as set forth under "--Repurchase at the Option of
Holders," the Issuer is not required to make mandatory redemption
or sinking fund payments with respect to the New Debentures.

Repurchase at the Option of Holders

Change of Control

      Upon the occurrence of a Change of Control, each holder of
New Debentures will have the right to require the Issuer to
repurchase all or any part (equal to $1,000 or an integral
multiple thereof) of such holder's New Debentures pursuant to the
offer described below (the "Change of Control Offer") at an offer
price in cash equal to 101% of the aggregate principal amount
thereof plus accrued and unpaid interest and Liquidated Damages
thereon,


                               77
<PAGE>


if any, to the date of purchase or, in the case of repurchases of
New Debentures prior to October 15, 2002 at a purchase price
equal to 101% of the Accreted Value thereof as of the date of
repurchase (the "Change of Control Payment"). Within 65 days
following any Change of Control, the Issuer will mail a notice to
each holder describing the transaction or transactions that
constitute the Change of Control and offering to repurchase New
Debentures on the date specified in such notice, which date shall
be no earlier than 30 days (or such shorter time period as may be
permitted under applicable law, rules and regulations) and no
later than 60 days from the date such notice is mailed (the
"Change of Control Payment Date"), pursuant to the procedures
required by the Indenture and described in such notice. The
Issuer will comply with the requirements of Rule 14e-1 under the
Exchange Act and any other securities laws and regulations
thereunder to the extent such laws and regulations are applicable
in connection with the repurchase of the New Debentures as a
result of a Change of Control. To the extent that the provisions
of any securities laws or regulations conflict with the
provisions of the Indenture relating to such Change of Control
Offer, the Issuer will comply with the applicable securities laws
and regulations and shall not be deemed to have breached its
obligations described in the Indenture by virtue thereof.

      On the Change of Control Payment Date, the Issuer will, to
the extent lawful, (1) accept for payment all New Debentures or
portions thereof properly tendered pursuant to the Change of
Control Offer, (2) deposit with the Paying Agent an amount equal
to the Change of Control Payment in respect of all New Debentures
or portions thereof so tendered and (3) deliver or cause to be
delivered to the Trustee the New Debentures so accepted together
with an officers' certificate stating the aggregate principal
amount of New Debentures or portions thereof being purchased by
the Issuer. The Paying Agent will promptly mail to each holder of
New Debentures so tendered the Change of Control Payment for such
New Debentures, and the Trustee will promptly authenticate and
mail (or cause to be transferred by book entry) to each holder a
new New Debenture equal in principal amount to any unpurchased
portion of the New Debentures surrendered, if any; provided that
each such new New Debenture will be in a principal amount of
$1,000 or an integral multiple thereof. The Issuer will publicly
announce the results of the Change of Control Offer on or as soon
as practicable after the Change of Control Payment Date.

      The Change of Control provisions described above will be
applicable whether or not any other provisions of the Indenture
are applicable. Except as described above with respect to a
Change of Control, the Indenture does not contain provisions that
permit the holders of the New Debentures to require that the
Issuer repurchase or redeem the New Debentures in the event of a
takeover, recapitalization or similar transaction.

      The New Credit Facility and the Operating Corp Senior
Subordinated Notes restrict Operating Corp from paying any
dividends or making any other distributions to the Issuer. If the
Issuer is unable to obtain dividends from Operating Corp
sufficient to permit the repurchase of the New Debentures or does
not refinance such Indebtedness, the Issuer will likely not have
the financial resources to purchase New Debentures. In any event,
there can be no assurance that the Issuer's Subsidiaries will
have the resources available to pay any such dividend or make any
such distribution. Prior to complying with the provisions of the
preceding paragraphs, but in any event within 90 days following a
Change of Control, the Issuer will either repay all outstanding
Indebtedness of its Subsidiaries or obtain the requisite
consents, if any, under the New Credit Facility and the Operating
Corp Senior Subordinated Notes to permit the repurchase of the
New Debentures required by this covenant. The Issuer will not be
required to purchase any New Debentures until it has complied
with the preceding sentence, but the Issuer's failure to make a
Change of Control Offer when required or to purchase tendered New
Debentures when tendered would constitute an Event of Default
under the Indenture. See "Risk Factors--Substantial Leverage;
Liquidity; Stockholders' Deficit" and "--Limitation on Access to
Cash Flow of Subsidiaries; Holding Company Structure."

      The Issuer will not be required to make a Change of Control
Offer upon a Change of Control if a third party makes the Change
of Control Offer in the manner, at the times and otherwise in
compliance with the requirements set forth in the Indenture
applicable to a Change of Control Offer made by the Issuer and
purchases all New Debentures validly tendered and not withdrawn
under such Change of Control Offer.

      The definition of Change of Control includes a phrase
relating to the sale, lease, transfer, conveyance or other
disposition of "all or substantially all" of the assets of the
Issuer and its Subsidiaries taken as a whole. 


                               78
<PAGE>


Although there is a developing body of case law interpreting the
phrase 'substantially all," there is no precise established
definition of the phrase under applicable law. Accordingly, the
ability of a holder of New Debentures to require the Issuer to
repurchase such New Debentures as a result of a sale, lease,
transfer, conveyance or other disposition of less than all of the
assets of the Issuer and its Subsidiaries taken as a whole to
another Person or group may be uncertain.

Asset Sales

      The Indenture provides that the Issuer will not, and will
not permit any of its Restricted Subsidiaries to, consummate an
Asset Sale unless (i) the Issuer (or the Restricted Subsidiary,
as the case may be) receives consideration at the time of such
Asset Sale at least equal to the fair market value (evidenced by
a resolution of the Board of Directors set forth in an officers'
certificate delivered to the Trustee) of the assets or Equity
Interests issued or sold or otherwise disposed of and (ii) at
least 75% of the consideration therefor received by the Issuer or
such Restricted Subsidiary is in the form of (A) cash or Cash
Equivalents or (B) Qualified Proceeds; provided that the
aggregate fair market value of Qualified Proceeds (other than
cash or Cash Equivalents), which may be received in consideration
for asset sales pursuant to this clause (ii) (B) shall not exceed
$7.5 million since the Issue Date; provided further that the
amount of (x) any liabilities (as shown on the Issuer's or such
Restricted Subsidiary's most recent balance sheet), of the Issuer
or any Restricted Subsidiary (other than contingent liabilities
and liabilities that are by their terms subordinated to the New
Debentures) that are assumed by the transferee of any such assets
pursuant to a customary novation agreement that releases the
Issuer or such Restricted Subsidiary from further liability and
(y) any securities, notes or other obligations received by the
Issuer or any such Restricted Subsidiary from such transferee
that are converted by the Issuer or such Restricted Subsidiary
into cash (to extent of the cash received) within 180 days
following the closing of such Asset Sale, shall be deemed to be
cash for purposes of this provision.

      Within 395 days after the receipt of any Net Proceeds from
an Asset Sale, the Issuer or its Restricted Subsidiaries may
apply such Net Proceeds, at its option, (a) to repay Indebtedness
of a Restricted Subsidiary of the Issuer, or (b) to the
investment in, or the making of a capital expenditure or the
acquisition of other property or assets in each case used or
useable in a Permitted Business, or Capital Stock of any Person
primarily engaged in a Permitted Business if, as a result of the
acquisition by the Issuer or any Restricted Subsidiary thereof,
such Person becomes a Restricted Subsidiary, or (c) as
combination of the uses described in clauses (a) and (b). Pending
the final application of any such Net Proceeds, the Issuer or its
Restricted Subsidiaries may temporarily reduce Indebtedness of a
Restricted Subsidiary of the Issuer or otherwise invest such Net
Proceeds in any manner that is not prohibited by the Indenture.
Any Net Proceeds from Asset Sales, other than 20% of the net
proceeds from any sale of all or substantially all of the Capital
Stock or assets of the Company's Popular Club Plan business or
Clifford & Wills business (as each such business is constituted
on the Issue Date) which have been utilized to repay, redeem,
repurchase or otherwise retire outstanding New Debentures, that
are not applied or invested as provided in the first sentence of
this paragraph will be deemed to constitute "Excess Proceeds."
When the aggregate amount of Excess Proceeds exceeds $10.0
million, the Issuer will be required to make an offer to all
holders of New Debentures and, to the extent required by the
terms of any Pari Passu Indebtedness to all holders of such Pari
Passu Indebtedness (an "Asset Sale Offer"), to purchase the
maximum principal amount of New Debentures and any such Pari
Passu Indebtedness that may be purchased out of the Excess
Proceeds, at an offer price in cash in an amount equal to 100% of
the principal amount thereof plus accrued and unpaid interest and
Liquidated Damages thereon, if any, to the date of purchase (or,
in the case of repurchases of New Debentures prior to October 15,
2002, at a purchase price equal to 100% of the Accreted Value
thereof plus Liquidated Damages, as of the date of repurchase),
in accordance with the procedures set forth in the Indenture or
such Pari Passu Indebtedness, as applicable. To the extent that
the aggregate principal amount at maturity of New Debentures (or
Accreted Value, as the case may be) and any such Pari Passu
Indebtedness tendered pursuant to an Asset Sale Offer is less
than the Excess Proceeds, the Issuer or its Restricted
Subsidiaries may use any remaining Excess Proceeds for general
corporate purposes. If the aggregate principal amount at maturity
(or Accreted Value, as the case may be) of New Debentures and any
such Pari Passu Indebtedness surrendered by holders thereof exceeds
the amount of Excess Proceeds, the Trustee shall 


                               79
<PAGE>


select the New Debentures to be purchased on a pro rata basis.
Upon completion of such Asset Sale Offer, the amount of Excess
Proceeds shall be reset at zero.

      The New Credit Facility and the Senior Subordinated Notes
restrict J. Crew Corp. from paying any dividends or making any
other distributions to the Issuer. If the Issuer is unable to
obtain dividends from J. Crew Corp. sufficient to permit the
repurchase of the New Debentures or does not refinance such
Indebtedness, the Issuer will likely not have the financial
resources to purchase New Debentures. In any event, there can be
no assurance that the Issuer's Subsidiaries will have the
resources available to pay any such dividend or make any such
distribution. The Issuer's failure to make an Asset Sale Offer
when required or to purchase tendered New Debentures when
tendered would constitute an Event of Default under the New
Debenture Indenture. See "Risk Factors--Substantial Leverage;
Liquidity; Stockholders' Deficit" and "--Limitation on Access to
Cash Flow of Subsidiaries; Holding Company Structure."

Selection and Notice

      If less than all of the New Debentures are to be redeemed
or repurchased in an offer to purchase at any time, selection of
New Debentures for redemption or repurchase will be made by the
Trustee in compliance with the requirements of the principal
national securities exchange, if any, on which the New Debentures
are listed, or, if the New Debentures are not so listed, on a pro
rata basis, by lot or by such other method as the Trustee deems
fair and appropriate; provided that Notes to be redeemed with the
proceeds of an Equity Offering shall be selected on a pro rata
basis; provided further that no Notes of $1,000 or less shall be
redeemed or repurchased in part. Notices of redemption may not be
conditional. Notices of redemption or repurchase shall be mailed
by first class mail at least 30 but not more than 60 days before
the redemption date or repurchase date to each holder of New
Debentures to be redeemed or repurchased at its registered
address. If any New Debenture is to be redeemed or repurchased in
part only, the notice of redemption or repurchase that relates to
such New Debenture shall state the portion of the principal
amount thereof to be redeemed or repurchased. A new New Debenture
in principal amount equal to the unredeemed or unrepurchased
portion thereof will be issued in the name of the holder thereof
upon cancellation of the original New Debenture. On and after the
redemption or repurchase date, interest and Liquidated Damages
will cease to accrue on New Debentures or portions of them called
for redemption or repurchase.

Certain Covenants

Restricted Payments

      The Indenture provides that the Issuer will not, and will
not permit any of its Restricted Subsidiaries to, directly or
indirectly: (i) declare or pay any dividend or make any other
payment or distribution on account of the Issuer's or any of its
Restricted Subsidiaries' Equity Interests (including, without
limitation, any such dividend, distribution or other payment made
as a payment in connection with any merger or consolidation
involving the Issuer), other than dividends or distributions
payable in Equity Interests (other than Disqualified Stock) of
the Issuer or dividends or distributions payable to the Issuer or
any Wholly Owned Subsidiary of the Issuer; (ii) purchase, redeem
or otherwise acquire or retire for value (including, without
limitation, any such purchase, redemption or other acquisition or
retirement for value made as a payment in connection with any
merger or consolidation involving the Issuer) any Equity
Interests of the Issuer or any Restricted Subsidiary (other than
any such Equity Interests owned by the Issuer or any Restricted
Subsidiary of the Issuer); (iii) make any payment on or with
respect to, or purchase, redeem, defease or otherwise acquire or
retire for value any Indebtedness that is subordinated to the New
Debentures, except a payment of interest or a payment of
principal at Stated Maturity; or (iv) make any Restricted
Investment (all such payments and other actions set forth in
clauses (i) through (iv) above being collectively referred to as
"Restricted Payments"), unless, at the time of and immediately
after giving effect to such Restricted Payment:

           (a)  no Default or Event of Default shall have occurred
       and be continuing; and


                               80
<PAGE>


           (b) the Issuer would, at the time of such Restricted
      Payment and after giving pro forma effect thereto, have
      been permitted to incur at least $1.00 of additional
      Indebtedness pursuant to the Fixed Charge Coverage Ratio
      test set forth in the first paragraph of the covenant
      described below under caption "--Incurrence of
      Indebtedness and Issuance of Preferred Stock;" and

           (c) such Restricted Payment, together with the
      aggregate amount of all other Restricted Payments made by
      the Issuer and its Restricted Subsidiaries after the date
      of the Indenture (excluding Restricted Payments permitted
      by clauses (ii), (iii), (iv), and (vi) of the next
      succeeding paragraph), is less than the sum (without
      duplication) of (i) 50% of the Consolidated Net Income of
      the Issuer for the period (taken as one accounting period)
      from the beginning of the first fiscal quarter commencing
      after the date of the Indenture to the end of the Issuer's
      most recently ended fiscal quarter for which internal
      financial statements are available at the time of such
      Restricted Payment (or, if such Consolidated Net Income for
      such period is a deficit, less 100% of such deficit), plus
      (ii) 100% of the aggregate Qualified Proceeds received by
      the Issuer from contributions to the Issuer's capital or
      the issue or sale subsequent to the date of the Indenture
      of Equity Interests of the Issuer (other than Disqualified
      Stock) or of Disqualified Stock or debt securities of the
      Issuer that have been converted into such Equity Interests
      (other than Equity Interests (or Disqualified Stock or
      convertible debt securities) sold to a Subsidiary of the
      Issuer and other than Disqualified Stock or convertible
      debt securities that have been converted into Disqualified
      Stock), plus (iii) to the extent that any Restricted
      Investment that was made after the date of the Indenture is
      sold for Qualified Proceeds or otherwise liquidated or
      repaid (including, without limitation, by way of a dividend
      or other distribution, a repayment of a loan or advance or
      other transfer of assets) for in whole or in part, the
      lesser of (A) the Qualified Proceeds with respect to such
      Restricted Investment, (less the cost of disposition, if
      any) and (B) the initial amount of such Restricted
      Investment, plus (iv) upon the redesignation of an
      Unrestricted Subsidiary as a Restricted Subsidiary, the
      lesser of (x) the fair market value of such Subsidiary or
      (y) the aggregate amount of all Investments made in such
      Subsidiary subsequent to the Issue Date by the Issuer and
      its Restricted Subsidiaries, plus (v) $15.0 million.

      The foregoing provisions will not prohibit (i) the payment
of any dividend within 60 days after the date of declaration
thereof, if at said date of declaration such payment would have
complied with the provisions of the Indenture; (ii) the
redemption, repurchase, retirement, defeasance or other
acquisition of any subordinated Indebtedness or Equity Interests
of the Issuer in exchange for, or out of the net cash proceeds of
the substantially concurrent sale (other than to a Restricted
Subsidiary of the Issuer) of, other Equity Interests of the
Issuer (other than any Disqualified Stock); provided that the
amount of any such net cash proceeds that are utilized for any
such redemption, repurchase, retirement, defeasance or other
acquisition shall be excluded from clause (c) (ii) of the
preceding paragraph; (iii) the defeasance, redemption,
repurchase, retirement or other acquisition of subordinated
Indebtedness in exchange for, or with the net cash proceeds from,
an incurrence of Permitted Refinancing Indebtedness; (iv) the
payment of any dividend (or the making of a similar distribution
or redemption) by a Restricted Subsidiary of the Issuer to the
holders of its common Equity Interests on a pro rata basis; (v)
so long as no Default or Event of Default shall have occurred and
is continuing, the repurchase, redemption or other acquisition or
retirement for value of any Equity Interests of the Issuer, or
any Restricted Subsidiary of the Issuer, held by any member of
the Issuer's (or any of its Restricted Subsidiaries') management,
employees or consultants pursuant to any management, employee or
consultant equity subscription agreement or stock option
agreement in effect as of the date of the Indenture; provided
that the aggregate price paid for all such repurchased, redeemed,
acquired or retired Equity Interests shall not exceed the sum of
(A) $10.0 million and (B) the aggregate cash proceeds received by
the Issuer from any reissuance of Equity Interests by the Issuer
to members of management of the Issuer and its Restricted
Subsidiaries (provided that the cash proceeds referred to in this
clause (B) shall be excluded from clause (c)(ii) of the preceding
paragraph); (vi) distributions made by the Issuer on the date of
the Indenture, the proceeds of which are utilized solely to
consummate the Recapitalization; and (vii) so long as no Default
or Event of Default has occurred and is continuing, the
declaration and payment of dividends to holders of any class or
series of Disqualified Stock of the Issuer issued after the date
of the Indenture in accordance with the covenant described below
under the caption "--Incurrence of Indebtedness and Issuance of
Preferred Stock."


                               81
<PAGE>


      The Board of Directors may designate any Restricted
Subsidiary to be an Unrestricted Subsidiary if such designation
would not cause a Default or an Event of Default. For purposes of
making such determination, all outstanding Investments by the
Issuer and its Restricted Subsidiaries (except to the extent
repaid in cash) in the Subsidiary so designated will be deemed to
be Restricted Payments at the time of such designation and will
reduce the amount available for Restricted Payments under the
first paragraph of this covenant. All such outstanding
Investments will be deemed to constitute Investments in an amount
equal to the greater of (i) the net book value of such
Investments at the time of such designation and (ii) the fair
market value of such Investments at the time of such designation.
Such designation will only be permitted if such Restricted
Payment would be permitted at such time and if such Restricted
Subsidiary otherwise meets the definition of an Unrestricted
Subsidiary.

      The amount of (i) all Restricted Payments (other than cash)
shall be the fair market value on the date of the Restricted
Payment of the asset(s) or securities proposed to be transferred
or issued by the Issuer or such Restricted Subsidiary, as the
case may be, pursuant to the Restricted Payment and (ii)
Qualified Proceeds (other than cash) shall be the fair market
value on the date of receipt thereof by the Issuer of such
Qualified Proceeds. The fair market value of any non-cash
Restricted Payment and Qualified Proceeds shall be determined by
the Board of Directors whose resolution with respect thereto
shall be delivered to the Trustee, such determination to be based
upon an opinion or appraisal issued by an accounting, appraisal
or investment banking firm of national standing if such fair
market value exceeds $10.0 million. Not later than the date of
making any Restricted Payment, the Issuer shall deliver to the
Trustee an officers' certificate stating that such Restricted
Payment is permitted and setting forth the basis upon which the
calculations required by the covenant "Restricted Payments" were
computed, together with a copy of any fairness opinion or
appraisal required by the Indenture.

Incurrence of Indebtedness and Issuance of Preferred Stock

      The Indenture provides that the Issuer will not, and will
not permit any of its Restricted Subsidiaries to, directly or
indirectly, create, incur, issue, assume, guarantee or otherwise
become directly or indirectly liable, contingently or otherwise,
with respect to (collectively, "incur") any Indebtedness
(including Acquired Debt) and that the Issuer will not issue any
Disqualified Stock and will not permit any of its Restricted
Subsidiaries to issue any shares of preferred stock; provided,
however, that the Issuer or any of its Restricted Subsidiaries
may incur Indebtedness (including Acquired Debt) or issue shares
of Disqualified Stock if the Fixed Charge Coverage Ratio for the
Issuer's most recently ended four full fiscal quarters for which
internal financial statements are available immediately preceding
the date on which such additional Indebtedness is incurred or
such Disqualified Stock is issued would have been at least 1.75
to 1.0, determined on a pro forma basis (including a pro forma
application of the net proceeds therefrom), as if the additional
Indebtedness had been incurred, or the Disqualified Stock had
been issued, as the case may be, at the beginning of such
four-quarter period.

      The Indenture also provides that the Issuer will not incur
any Indebtedness that is contractually subordinated in right of
payment to any other Indebtedness of the Issuer unless such
Indebtedness is also contractually subordinated in right of
payment to the New Debentures on substantially identical terms;
provided, however, that no Indebtedness of the Issuer shall be
deemed to be contractually subordinated in right of payment to
any other Indebtedness of the Issuer solely by virtue of being
unsecured.

      The provisions of the first paragraph of this covenant will
not apply to the incurrence of any of the following items of
Indebtedness (collectively, "Permitted Debt"):

           (i) Indebtedness of the Issuer and its Restricted
      Subsidiaries under Credit Facilities; provided that the
      aggregate principal amount of all Indebtedness (with
      letters of credit being deemed to have a principal amount
      equal to the maximum potential liability of the Issuer and
      its Restricted Subsidiaries thereunder) outstanding under
      all Credit Facilities after giving effect to such
      incurrence, including all Indebtedness incurred to refund,
      refinance or replace any Indebtedness incurred pursuant to
      this clause (i), does not exceed an amount equal to $270.0
      million less the aggregate principal of all principal
      payments thereunder


                               82
<PAGE>


      constituting permanent reductions of such Indebtedness
      pursuant to and in accordance with the covenant described
      under "--Repurchase at the Option of Holders--Asset Sales;"

           (ii) the incurrence by the Issuer of Indebtedness
      represented by the New Debentures and the incurrence by J.
      Crew Corp. and its Subsidiaries of Indebtedness represented
      by the Senior Subordinated Notes and any guarantee thereof;

           (iii) the incurrence by the Issuer or any of its
      Restricted Subsidiaries of Indebtedness represented by
      Capital Lease Obligations, mortgage financings or purchase
      money obligations, in each case incurred for the purpose of
      financing all or any part of the purchase price or cost of
      construction or improvements of property used in the
      business of the Issuer or such Restricted Subsidiary, in an
      aggregate principal amount not to exceed $25.0 million at
      any time outstanding;

           (iv) other Indebtedness of the Issuer and its
      Restricted Subsidiaries outstanding on the Issue Date;

           (v) the incurrence by the Issuer or any of its
      Restricted Subsidiaries of Permitted Refinancing
      Indebtedness in exchange for, or the net proceeds of which
      are used to refund, refinance or replace Indebtedness
      (other than intercompany Indebtedness) that was permitted
      by the Indenture to exist or be incurred;

           (vi) the incurrence of intercompany Indebtedness (A)
      between or among the Issuer and any Wholly Owned Restricted
      Subsidiaries of the Issuer or (B) by a Restricted
      Subsidiary that is not a Wholly Owned Restricted Subsidiary
      of the Issuer or a Wholly Owned Subsidiary; provided,
      however, that (i) if the Issuer is the obligor on such
      Indebtedness, such Indebtedness is expressly subordinated
      to the prior payment in full in cash of all Obligations
      with respect to the New Debentures and (ii)(A) any
      subsequent issuance or transfer of Equity Interests that
      results in any such Indebtedness being held by a Person
      other than the Issuer or a Wholly Owned Restricted
      Subsidiary of the Issuer and (B) any sale or other transfer
      of any such Indebtedness to a Person that is not either the
      Issuer or a Wholly Owned Restricted Subsidiary of the
      Issuer shall be deemed, in each case, to constitute an
      incurrence of such Indebtedness by the Issuer or such
      Subsidiary, as the case may be;

           (vii) the incurrence by the Issuer or any of the
      Guarantors of Hedging Obligations that are incurred for the
      purpose of fixing or hedging (i) interest rate risk with
      respect to any floating rate Indebtedness that is permitted
      by the terms of this Indenture to be outstanding or (ii)
      the value of foreign currencies purchased or received by
      the Issuer in the ordinary course of business;

           (viii) Indebtedness incurred in respect of workers'
      compensation claims, self-insurance obligations,
      performance, surety and similar bonds and completion
      guarantees provided by the Issuer or a Restricted
      Subsidiary in the ordinary course of business;

           (ix) Indebtedness arising from guarantees of
      Indebtedness of the Issuer or any Subsidiary or the
      agreements of the Issuer or a Restricted Subsidiary
      providing for indemnification, adjustment of purchase price
      or similar obligations, in each case, incurred or assumed
      in connection with the disposition of any business, assets
      or Capital Stock of a Restricted Subsidiary, or other
      guarantees of Indebtedness incurred by any person acquiring
      all or any portion of such business, assets or Capital
      Stock of a Restricted Subsidiary for the purpose of
      financing such acquisition, provided that the maximum
      aggregate liability in respect of all such Indebtedness
      shall at no time exceed the gross proceeds actually
      received by the Issuer and its Restricted Subsidiaries in
      connection with such disposition;

           (x) Indebtedness of a Receivables Subsidiary that is
      not recourse to the Issuer or any other Restricted
      Subsidiary of the Issuer (other than Standard
      Securitization Undertakings) incurred in connection with a
      Qualified Receivables Transaction;


                               83
<PAGE>


           (xi) the guarantee by any Restricted Subsidiary of the
      Issuer of Indebtedness of any Restricted Subsidiary of the
      Issuer that was permitted to be incurred by another
      provision of this covenant;

           (xii) the incurrence by the Issuer or any of its
      Restricted Subsidiaries of Acquired Debt in an aggregate
      principal amount at any time outstanding not to exceed
      $20.0 million;

           (xiii) Indebtedness arising from the honoring by a
      bank or other financial institution of a check, draft or
      similar instrument inadvertently (except in the case of
      daylight overdrafts) drawn against insufficient funds in
      the ordinary course of business; provided, however, that
      such Indebtedness is extinguished within five business days
      of incurrence; and

           (xiv) the incurrence by the Issuer or any Restricted
      Subsidiary of additional Indebtedness in an aggregate
      principal amount (or accreted value, as applicable) at any
      time outstanding, including all indebtedness incurred to
      refund, refinance or replace any Indebtedness incurred
      pursuant to this clause (xiv), not to exceed $30.0 million.

      For purposes of determining compliance with this covenant,
in the event that an item of Indebtedness meets the criteria of
more than one of the categories of Permitted Debt described in
clauses (i) through (xiv) above or is entitled to be incurred
pursuant to the first paragraph of this covenant, the Issuer
shall, in its sole discretion, classify such item of Indebtedness
in any manner that complies with this covenant and such item of
Indebtedness will be treated as having been incurred pursuant to
only one of such clauses or pursuant to the first paragraph
hereof. Accrual of interest, the accretion of accreted value and
the payment of interest in the form of additional Indebtedness
will not be deemed to be an incurrence of Indebtedness for
purposes of this covenant.

Liens

      The Indenture provides that the Issuer will not, and will
not permit any of its Restricted Subsidiaries to, directly or
indirectly, create, incur, assume or suffer to exist any Lien
securing Indebtedness or trade payables on any asset now owned or
hereafter acquired, or any income or profits therefrom or assign
or convey any right to receive income therefrom for purposes of
security, except Permitted Liens, unless (i) in the case of Liens
securing Indebtedness that is expressly subordinate or junior in
right of payment to the New Debentures, the New Debentures are
secured by a Lien on such property, assets or proceeds that is
senior in priority to such Liens, (with the same relative
priority as such subordinate or junior Indebtedness shall have
with respect to the New Debentures) and (ii) in all other cases,
the New Debentures are secured by such Lien on an equal and
ratable basis.

Dividend and Other Payment Restrictions Affecting Subsidiaries

      The Indenture provides that the Issuer will not, and will
not permit any of its Restricted Subsidiaries to, directly or
indirectly, create or otherwise cause or suffer to exist or
become effective any encumbrance or restriction on the ability of
any Restricted Subsidiary to (i)(A) pay dividends or make any
other distributions to the Issuer or any of its Restricted
Subsidiaries (1) on its Capital Stock or (2) with respect to any
other interest or participation in, or measured by, its profits,
or (B) pay any Indebtedness owed to the Issuer or any of its
Restricted Subsidiaries, (ii) make loans or advances to the
Issuer or any of its Restricted Subsidiaries or (iii) transfer
any of its properties or assets to the Issuer or any of its
Restricted Subsidiaries, except for such encumbrances or
restrictions existing under or by reason of (A) the New Credit
Facility and the Senior Subordinated Notes, as in effect as of
the date of the Indenture, and any amendments, modifications,
restatements, renewals, increases, supplements, refundings,
replacements or refinancings thereof, provided that such
amendments, modifications, restatements, renewals, increases,
supplements, refundings, replacements or refinancings are no more
restrictive with respect to such dividend and other payment
restrictions than those contained in the New Credit Facility or
the Senior Subordinated Notes, as the case may be, as in effect
on the date of the Indenture, (B) the Indenture and the Notes,
(C) applicable law or any applicable rule, regulation or order,
(D) any agreement or instrument governing Indebtedness or Capital
Stock of a Person acquired by the Issuer or any of its Restricted
Subsidiaries as in effect at the time of such


                               84
<PAGE>


acquisition (except to the extent such agreement or instrument
was created or entered into in connection with or in
contemplation of such acquisition), which encumbrance or
restriction is not applicable to any Person, or the properties or
assets of any Person, other than the Person, or the property or
assets of the Person, so acquired, (E) by reason of customary
non-assignment provisions in leases, licenses, encumbrances,
contracts or similar assets entered into or acquired in the
ordinary course of business and consistent with past practices,
(F) purchase money obligations for property acquired in the
ordinary course of business that impose restrictions of the
nature described in clause (iii) above on the property so
acquired, (G) any Purchase Money Note, or other Indebtedness or
contractual requirements incurred with respect to a Qualified
Receivables Transaction relating to a Receivables Subsidiary, (H)
Permitted Refinancing Indebtedness, provided that the
restrictions contained in the agreements governing such Permitted
Refinancing Indebtedness are no more restrictive than those
contained in the agreements governing the Indebtedness being
refinanced and (I) contracts for the sale of assets containing
customary restrictions with respect to a Subsidiary pursuant to
an agreement that has been entered into for the sale or
disposition of all or substantially all of the Capital Stock or
assets of such Subsidiary.

  Merger, Consolidation or Sale of Assets

      The Indenture provides that the Issuer may not consolidate
or merge with or into (whether or not the Issuer is the surviving
corporation), or sell, assign, transfer, lease, convey or
otherwise dispose of all or substantially all of its properties
or assets in one or more related transactions, to another Person
unless (i) the Issuer is the surviving corporation or the Person
formed by or surviving any such consolidation or merger (if other
than the Issuer) or to which such sale, assignment, transfer,
lease, conveyance or other disposition shall have been made is a
corporation or limited liability company organized or existing
under the laws of the United States, any state thereof or the
District of Columbia; (ii) the Person formed by or surviving any
such consolidation or merger (if other than the Issuer) or the
Person to which such sale, assignment, transfer, lease,
conveyance or other disposition shall have been made assumes all
the obligations of the Issuer under the New Debentures and the
Indenture pursuant to a supplemental indenture in a form
reasonably satisfactory to the Trustee; (iii) immediately after
such transaction no Default or Event of Default exists; and (iv)
except in the case of a merger of the Issuer with or into a
Wholly Owned Restricted Subsidiary of the Issuer (other than a
Receivables Subsidiary), the Issuer or the entity or Person
formed by or surviving any such consolidation or merger (if other
than the Issuer), or to which such sale, assignment, transfer,
lease, conveyance or other disposition shall have been made at
the time of such transaction and after giving pro forma effect
thereto as if such transaction had occurred at the beginning of
the applicable four-quarter period, be permitted to incur at
least $1.00 of additional Indebtedness pursuant to the Fixed
Charge Coverage Ratio test set forth in the first paragraph of
the covenant described above under the caption "--Incurrence of
Indebtedness and Issuance of Preferred Stock." For purposes of
this covenant, the sale, lease, conveyance, assignment, transfer,
or other disposition of all or substantially all of the
properties and assets of one or more Subsidiaries of the Issuer,
which properties and assets, if held by the Issuer instead of
such Subsidiaries, would constitute all or substantially all of
the properties and assets of the Issuer on a consolidated basis,
shall be deemed to be the transfer of all or substantially all of
the properties and assets of the Issuer. The foregoing clause
(iv) will not prohibit (a) a merger between the Issuer and a
Wholly Owned Subsidiary of the Issuer created for the purpose of
holding the Capital Stock of the Issuer, (b) a merger between the
Issuer and a Wholly Owned Restricted Subsidiary of the Issuer or
(c) a merger between the Issuer and an Affiliate incorporated
solely for the purpose of reincorporating the Issuer in another
State of the United States so long as, in the case of each of
clause (a), (b) and (c), the amount of Indebtedness of the Issuer
and its Restricted Subsidiaries is not increased thereby.

Transactions with Affiliates

      The Indenture provides that the Issuer will not, and will
not permit any of its Restricted Subsidiaries to, make any
payment to or Investment in, or sell, lease, transfer or
otherwise dispose of any of its properties or assets to, or
purchase any property or assets from, or enter into or make or
amend any transaction, contract, agreement, understanding, loan,
advance or guarantee with, or for the benefit of, any Affiliate
(each of the foregoing, an "Affiliate Transaction"), unless (i)
such Affiliate Transaction is on terms that are no less favorable
to the Issuer or the relevant Restricted Subsidiary than those
that would have been obtained in a comparable transaction by the


                               85
<PAGE>


Issuer or such Restricted Subsidiary with an unrelated Person and
(ii) the Issuer delivers to the Trustee (A) with respect to any
Affiliate Transaction or series of related Affiliate Transactions
involving aggregate consideration in excess of $1.0 million, a
resolution of the Board of Directors set forth in an officers'
certificate certifying that such Affiliate Transaction complies
with clause (i) above and that such Affiliate Transaction has
been approved by a majority of the disinterested members of the
Board of Directors and (B) with respect to any Affiliate
Transaction or series of related Affiliate Transactions involving
aggregate consideration in excess of $10.0 million, an opinion as
to the fairness to the holders of such Affiliate Transaction from
a financial point of view issued by an accounting, appraisal or
investment banking firm of national standing; provided that (v)
transactions with suppliers or other purchasers or sales of goods
or services, in each case in the ordinary course of business
(including, without limitation, pursuant to joint venture
agreements) and otherwise in accordance with the terms of the
Indenture which are fair to the Issuer, in the good faith
determination of the Board of Directors of the Issuer or the
senior management of the Issuer and are on terms at least as
favorable as might reasonably have been obtained at such time
from an unaffiliated party, (w) any employment agreements, stock
option or other compensation agreements or plans (and the payment
of amounts or the issuance of securities thereunder) and other
reasonable fees, compensation, benefits and indemnities paid or
entered into by the Issuer or any of its Restricted Subsidiaries
in the ordinary course of business of the Issuer or such
Restricted Subsidiary to or with the officers, directors or
employees of the Issuer or its Restricted Subsidiaries, (x)
transactions between or among the Issuer and/or its Restricted
Subsidiaries, (y) sales or other transfers or dispositions of
accounts receivable and other related assets customarily
transferred in an asset securitization transaction involving
accounts receivable to a Receivables Subsidiary in a Qualified
Receivables Transaction, and acquisitions of Permitted
Investments in connection with a Qualified Receivables
Transaction and (z) Restricted Payments (other than Restricted
Investments) that are permitted by the provisions of the
Indenture described above under the caption "--Restricted
Payments," in each case, shall not be deemed Affiliate
Transactions.

Business Activities

      The Issuer will not, and will not permit any Restricted
Subsidiary to, engage in any business other than Permitted
Businesses.

Reports

      The Indenture provides that, whether or not required by the
rules and regulations of the Commission, so long as any New
Debentures are outstanding, the Issuer will furnish to the
holders of New Debentures (i) all quarterly and annual financial
information that would be required to be contained in a filing
with the Commission on Forms 10-Q and 10-K if the Issuer were
required to file such Forms, including a "Management's Discussion
and Analysis of Financial Condition and Results of Operations"
that describes the financial condition and results of operations
of the Issuer and its consolidated Subsidiaries and, with respect
to the annual information only, a report thereon by the Issuer's
certified independent accountants and (ii) all current reports
that would be required to be filed with the Commission on Form
8-K if the Issuer were required to file such reports, in each
case within the time periods set forth in the Commission's rules
and regulations. In addition, whether or not required by the
rules and regulations of the Commission, at any time after the
consummation of the Exchange Offer contemplated by the
Registration Rights Agreement, the Issuer will file a copy of all
such information and reports with the Commission for public
availability within the time periods set forth in the
Commission's rules and regulations (unless the Commission will
not accept such a filing) and make such information available to
securities analysts and prospective investors upon request. In
addition, at all times that the Commission does not accept the
filings provided for in the preceding sentence, the Issuer has
agreed that, for so long as any New Debentures remain
outstanding, they will furnish to the holders and to securities
analysts and prospective investors, upon their request, the
information required to be delivered pursuant to Rule 144A(d)(4)
under the Securities Act.


                               86
<PAGE>


Events of Default and Remedies

      The Indenture provides that each of the following
constitutes an Event of Default (each an "Event of Default"): (i)
default for 30 days in the payment when due of interest on, or
Liquidated Damages with respect to, the New Debentures; (ii)
default in payment when due of the principal of or premium, if
any, on the New Debentures; (iii) failure by the Issuer or any of
its Restricted Subsidiaries for 30 days after notice by the
Trustee or by the holders of at least 25% in principal amount of
New Debentures then outstanding to comply with the provisions
described under the captions "--Repurchase at the Option of
Holders--Change of Control" or "--Asset Sales" or "--Certain
Covenants--Restricted Payments" or "--Incurrence of Indebtedness
and Issuance of Preferred Stock;" (iv) failure by the Issuer or
any of its Restricted Subsidiaries for 60 days after notice by
the Trustee or by the holders of at least 25% in principal amount
of New Debentures then outstanding to comply with any of its
other agreements in the Indenture or the New Debentures; (v)
default under any mortgage, indenture or instrument under which
there may be issued or by which there may be secured or evidenced
any Indebtedness for money borrowed by the Issuer or any of its
Restricted Subsidiaries (or the payment of which is guaranteed by
the Issuer or any of its Restricted Subsidiaries) whether such
Indebtedness or guarantee now exists, or is created after the
date of the Indenture, which default (a) is caused by a failure
to pay principal of such Indebtedness after giving effect to any
grace period provided in such Indebtedness (a "Payment Default")
or (b) results in the acceleration of such Indebtedness prior to
its stated maturity and, in each case, the principal amount of
any such Indebtedness, together with the principal amount of any
other such Indebtedness under which there has been a Payment
Default or the maturity of which has been so accelerated,
aggregates $20 million or more; (vi) failure by the Issuer or any
of its Restricted Subsidiaries to pay final judgments aggregating
in excess of $20 million (net of any amounts with respect to
which a reputable and creditworthy insurance company has
acknowledged liability in writing), which judgments are not paid,
discharged or stayed for a period of 60 days; and (vii) certain
events of bankruptcy or insolvency with respect to the Issuer or
any of its Significant Subsidiaries.

      If any Event of Default occurs and is continuing, the
Trustee or the holders of at least 25% in principal amount of the
then outstanding New Debentures may declare all the New
Debentures to be due and payable immediately. Notwithstanding the
foregoing, in the case of an Event of Default arising from
certain events of bankruptcy or insolvency, with respect to the
Issuer, all outstanding New Debentures will become due and
payable without further action or notice. Upon any acceleration
of maturity of the New Debentures, all principal of and accrued
interest and Liquidated Damages, if any, on (if on or after
October 15, 2002) or Accreted Value of and Liquidated Damages, if
any, on (if prior to October 15, 2002) the New Debentures shall
be due and payable immediately. Holders of the New Debentures may
not enforce the Indenture or the New Debentures except as
provided in the Indenture. Subject to certain limitations,
holders of a majority in principal amount of the then outstanding
New Debentures may direct the Trustee in its exercise of any
trust or power. The Trustee may withhold from holders of the New
Debentures notice of any continuing Default or Event of Default
(except a Default or Event of Default relating to the payment of
principal or interest) if it determines that withholding notice
is in their interest. In the event of a declaration of
acceleration of the New Debentures because an Event of Default
has occurred and is continuing as a result of the acceleration of
any Indebtedness described in clause (v) of the preceding
paragraph, the declaration of acceleration of the New Debentures
shall be automatically annulled if the holders of any
Indebtedness described in clause (v) of the preceding paragraph
have rescinded the declaration of acceleration in respect of such
Indebtedness within 30 days of the date of such declaration and
if (a) the annulment of the acceleration of New Debentures would
not conflict with any judgment or decree of a court of competent
jurisdiction and (b) all existing Events of Default, except
nonpayment of principal or interest on the New Debentures that
became due solely because of the acceleration of the New
Debentures, have been cured or waived.

      The holders of a majority in aggregate principal amount of
the New Debentures then outstanding by notice to the Trustee may
on behalf of the holders of all of the New Debentures waive any
existing Default or Event of Default and its consequences under
the Indenture except a continuing Default or Event of Default in
the payment of interest on, or the principal of, the New
Debentures.


                               87
<PAGE>


      The Issuer is required to deliver to the Trustee annually a
statement regarding compliance with the Indenture, and the Issuer
is required upon becoming aware of any Default or Event of
Default, to deliver to the Trustee a statement specifying such
Default or Event of Default.

No Personal Liability of Directors, Officers, Employees and Stockholders

      No director, officer, employee, incorporator or stockholder
of the Issuer, as such, shall have any liability for any
obligations of the Issuer under the New Debentures or the
Indenture or for any claim based on, in respect of, or by reason
of, such obligations or their creation. Each holder of New
Debentures by accepting a New Debenture waives and releases all
such liability. The waiver and release are part of the
consideration for issuance of the New Debentures. Such waiver may
not be effective to waive liabilities under the federal
securities laws and it is the view of the Commission that such a
waiver is against public policy.

Legal Defeasance and Covenant Defeasance

      The Issuer may, at its option and at any time, elect to
have all of its obligations discharged with respect to the
outstanding New Debentures ("Legal Defeasance") except for (i)
the rights of holders of outstanding New Debentures to receive
payments in respect of the principal of, premium, if any, and
interest and Liquidated Damages on such New Debentures when such
payments are due from the trust referred to below, (ii) the
Issuer's obligations with respect to the New Debentures
concerning issuing temporary New Debentures, registration of New
Debentures, mutilated, destroyed, lost or stolen New Debentures
and the maintenance of an office or agency for payment and money
for security payments held in trust, (iii) the rights, powers,
trusts, duties and immunities of the Trustee, and the Issuer's
obligations in connection therewith and (iv) the Legal Defeasance
provisions of the Indenture. In addition, the Issuer may, at its
option and at any time, elect to have the obligations of the
Issuer released with respect to certain covenants that are
described in the Indenture ("Covenant Defeasance") and thereafter
any omission to comply with such obligations shall not constitute
a Default or Event of Default with respect to the New Debentures.
In the event Covenant Defeasance occurs, certain events (not
including non-payment, bankruptcy, receivership, rehabilitation
and insolvency events) described under "--Events of Default and
Remedies" will no longer constitute an Event of Default with
respect to the New Debentures.

      In order to exercise either Legal Defeasance or Covenant
Defeasance, (i) the Issuer must irrevocably deposit with the
Trustee, in trust, for the benefit of the holders of the New
Debentures, cash in U.S. dollars, non-callable government
securities, or a combination thereof, in such amounts as will be
sufficient, in the opinion of a nationally recognized firm of
independent public accountants, to pay the principal amount at
maturity of or Accreted Value (as applicable) of, premium, if
any, and interest and Liquidated Damages on the outstanding New
Debentures on the stated maturity or on the applicable redemption
date, as the case may be, and the Issuer must specify whether the
New Debentures are being defeased to maturity or to a particular
redemption date; (ii) in the case of Legal Defeasance, the Issuer
shall have delivered to the Trustee an opinion of counsel in the
United States reasonably acceptable to the Trustee confirming
that (A) the Issuer has received from, or there has been
published by, the Internal Revenue Service a ruling or (B) since
the date of the Indenture, there has been a change in the
applicable federal income tax law, in either case to the effect
that, and based thereon such opinion of counsel shall confirm
that, subject to customary assumptions and exclusions, the
holders of the outstanding New Debentures will not recognize
income, gain or loss for federal income tax purposes as a result
of such Legal Defeasance and will be subject to federal income
tax on the same amounts, in the same manner and at the same times
as would have been the case if such Legal Defeasance had not
occurred; (iii) in the case of Covenant Defeasance, the Issuer
shall have delivered to the Trustee an opinion of counsel in the
United States reasonably acceptable to the Trustee confirming
that, subject to customary assumptions and exclusions, the
holders of the outstanding New Debentures will not recognize
income, gain or loss for federal income tax purposes as a result
of such Covenant Defeasance and will be subject to federal income
tax on the same amounts, in the same manner and at the same times
as would have been the case if such Covenant Defeasance had not
occurred; (iv) no Default or Event of Default shall have occurred
and be continuing on the date of such deposit (other than a
Default or Event of Default resulting from the financing of
amounts to be applied to such deposit) or insofar as Events of
Default from bankruptcy or insolvency events are


                               88
<PAGE>


concerned, at any time in the period ending on the 91st day after
the date of deposit; (v) such Legal Defeasance or Covenant
Defeasance will not result in a breach or violation of, or
constitute a default under any material agreement or instrument
(other than the Indenture) to which the Issuer or any of its
Subsidiaries is a party or by which the Issuer or any of its
Subsidiaries is bound; (vi) the Issuer must have delivered to the
Trustee an opinion of counsel to the effect that, subject to
customary assumptions and exclusions (which assumptions and
exclusions shall not relate to the operation of Section 547 of
the United States Bankruptcy Code or any analogous New York State
law provision), after the 91st day following the deposit, the
trust funds will not be subject to the effect of any applicable
bankruptcy, insolvency, reorganization or similar laws affecting
creditors' rights generally; (vii) the Issuer must deliver to the
Trustee an officers' certificate stating that the deposit was not
made by the Issuer with the intent of preferring the holders of
New Debentures over the other creditors of the Issuer with the
intent of defeating, hindering, delaying or defrauding creditors
of the Issuer or others; and (viii) the Issuer must deliver to
the Trustee an officers' certificate and an opinion of counsel,
each stating that all conditions precedent provided for relating
to the Legal Defeasance or the Covenant Defeasance have been
complied with.

Transfer and Exchange

      A holder may transfer or exchange New Debentures in
accordance with the Indenture. The Registrar and the Trustee may
require a holder, among other things, to furnish appropriate
endorsements and transfer documents and the Issuer may require a
holder to pay any taxes and fees required by law or permitted by
the Indenture. The Issuer is not required to transfer or exchange
any New Debentures selected for redemption. Also, the Issuer is
not required to transfer or exchange any New Debentures for a
period of 15 days before a selection of New Debentures to be
redeemed.

      The registered holder of a New Debentures will be treated
as the owner of it for all purposes.

Amendment, Supplement and Waiver

      Except as provided in the next two succeeding paragraphs,
the Indenture or the New Debentures may be amended or
supplemented with the consent of the holders of at least a
majority in principal amount at maturity of the New Debentures
then outstanding (including, without limitation, consents
obtained in connection with a purchase of, or tender offer or
exchange offer for, New Debentures), and any existing default or
compliance with any provision of the Indenture or the New
Debentures may be waived with the consent of the holders of a
majority in principal amount of the then outstanding New
Debentures (including consents obtained in connection with a
purchase of, or tender offer or exchange offer for, New
Debentures).

      Without the consent of each holder affected, an amendment
or waiver may not (with respect to any New Debentures held by a
non-consenting holder): (i) reduce the principal amount of New
Debentures whose holders must consent to an amendment, supplement
or waiver, (ii) reduce the principal of or change the fixed
maturity of any New Debentures or alter the provisions with
respect to the redemption of the New Debentures (other than
provisions relating to the covenants described above under the
caption "--Repurchase at the Option of Holders") or amend or
modify the calculation of the Accreted Value so as to reduce the
amount of the Accreted Value of the New Debentures, (iii) reduce
the rate of or change the time for payment of interest on any New
Debenture, (iv) waive a Default or Event of Default in the
payment of principal of or premium, if any, or interest on the
New Debentures (except a rescission of acceleration of the New
Debentures by the holders of at least a majority in aggregate
principal amount at maturity of the New Debentures and a waiver
of the payment default that resulted from such acceleration), (v)
make any New Debenture payable in money other than that stated in
the New Debentures, (vi) make any change in the provisions of the
Indenture relating to waivers of past Defaults or the rights of
holders of New Debentures to receive payments of principal of or
premium, if any, or interest on the New Debentures, (vii) waive a
redemption payment with respect to any New Debenture (other than
a payment required by one of the covenants described above under
the caption "--Repurchase at the Option of Holders"), or (viii)
make any change in the foregoing amendment and waiver provisions.


                               89
<PAGE>


      Notwithstanding the foregoing, without the consent of any
holder of New Debentures, the Issuer and the Trustee may amend or
supplement the Indenture or the New Debentures to cure any
ambiguity, defect or inconsistency, to provide for uncertificated
New Debentures in addition to or in place of certificated New
Debentures, to provide for the assumption of the Issuer's
obligations to holders of New Debentures in the case of a merger
or consolidation, to make any change that would provide any
additional rights or benefits to the holders of New Debentures or
that does not adversely affect the legal rights under the
Indenture of any such holder, to comply with requirements of the
Commission in order to effect or maintain the qualification of
the Indenture under the Trust Indenture Act.

Concerning the Trustee

      The Indenture contains certain limitations on the rights of
the Trustee, should it become a creditor of the Issuer, to obtain
payment of claims in certain cases, or to realize on certain
property received in respect of any such claim as security or
otherwise. The Trustee will be permitted to engage in other
transactions; however, if it acquires any conflicting interest it
must eliminate such conflict within 90 days, apply to the
Commission for permission to continue or resign.

      The holders of a majority in principal amount at maturity
of the then outstanding New Debentures will have the right to
direct the time, method and place of conducting any proceeding
for exercising any remedy available to the Trustee, subject to
certain exceptions. The Indenture provides that in case an Event
of Default shall occur (which shall not be cured), the Trustee
will be required, in the exercise of its power, to use the degree
of care of a prudent man in the conduct of his own affairs.
Subject to such provisions, the Trustee will be under no
obligation to exercise any of its rights or powers under the
Indenture at the request of any holder of New Debentures, unless
such holder shall have offered to the Trustee security and
indemnity satisfactory to it against any loss, liability or
expense.

Book-Entry, Delivery and Form

      The Old Debentures were offered and sold to qualified
institutional buyers in reliance on Rule 144A ("Rule 144A New
Debentures"). New Debentures will be issued in registered, global
form in minimum denominations of $1,000 and integral multiples of
$1,000 in excess thereof. The Global Debentures will be deposited
upon issuance with the Trustee as custodian for DTC in New York,
New York, and registered in the name of DTC or its nominee, in
each case for credit to an account of a direct or indirect
participant in DTC as described below.

      Except as set forth below, the Global Debentures may be
transferred, in whole and not in part, only to another nominee of
DTC or to a successor of DTC or its nominee. Beneficial interests
in the Global Debentures may not be exchanged for New Debentures
in certificated form except in the limited circumstances
described below. See "--Exchange of Book-Entry Debentures for
Certificated Debentures." In addition, transfer of beneficial
interests in the Global Debentures will be subject to the
applicable rules and procedures of DTC and its direct or indirect
participants (including, if applicable, those of Euroclear and
CEDEL), which may change from time to time.

      Initially, the Trustee will act as Paying Agent and
Registrar with respect to the New Debentures. The New Debentures
may be presented for registration of transfer and exchange at the
offices of the Registrar.

Depository Procedures

      DTC has advised the Issuer that DTC is a limited-purpose
trust company created to hold securities for its participating
organizations (collectively, the "Participants") and to
facilitate the clearance and settlement of transactions in those
securities between Participants through electronic book-entry
changes in accounts of its Participants. The Participants include
securities brokers and dealers (including the Initial
Purchasers), banks, trust companies, clearing corporations and
certain other organizations. Access to DTC's system is also
available to other entities such as banks, brokers, dealers and
trust companies that clear through or maintain a custodial
relationship


                               90
<PAGE>


with a Participant, either directly or indirectly (collectively,
the "Indirect Participants"). Persons who are not Participants
may beneficially own securities held by or on behalf of DTC only
through the Participants or the Indirect Participants. The
ownership interests and transfer of ownership interests of each
actual purchaser of each security held by or on behalf of DTC are
recorded on the records of the Participants and Indirect
Participants.

      DTC has also advised the Issuer that, pursuant to
procedures established by it, (i) upon deposit of the Global
Debentures, DTC will credit the accounts of Participants
tendering Old Debentures with portions of the applicable Global
Debentures and (ii) ownership of such interests in the Global
Debentures will be shown on, and the transfer of ownership
thereof will be effected only through, records maintained by DTC
(with respect to the Participants) or by the Participants and the
Indirect Participants (with respect to other owners of beneficial
interest in the Global Debentures).

      Investors in the Global Debentures may hold their interests
therein directly through DTC, if they are participants in such
system, or indirectly through organizations (including Euroclear
and CEDEL) which are participants in such system. Euroclear or
CEDEL will hold interests in the Global Debentures on behalf of
their participants through customers' securities accounts in
their respective names on the books of their respective
depositaries, which are Morgan Guaranty Trust Company of New
York, Brussels office, as operator of Euroclear, and Citibank,
N.A., as operator of CEDEL. The depositaries, in turn, will hold
such interests in the Global Debentures in customers' securities
accounts in the depositaries' names on the books of DTC. All
interests in a Global Debenture, including those held through
Euroclear or CEDEL, may be subject to the procedures and
requirements of DTC. Those interests held through Euroclear or
CEDEL may also be subject to the procedures and requirements of
such systems. The laws of some states require that certain
persons take physical delivery in definitive form of securities
that they own. Consequently, the ability to transfer beneficial
interests in a Global Debenture to such persons will be limited
to that extent. Because DTC can act only on behalf of
Participants, which in turn act on behalf of Indirect
Participants and certain banks, the ability of a person having
beneficial interests in a Global Debenture to pledge such
interests to persons or entities that do not participate in the
DTC system, or otherwise take actions in respect of such
interests, may be affected by the lack of a physical certificate
evidencing such interests. For certain other restrictions on the
transferability of the New Debentures, see "--Exchange of Book-
Entry Debentures for Certificated Debentures" and "--Exchange of
Certificated Debentures for Book-Entry Debentures."

      EXCEPT AS DESCRIBED BELOW, OWNERS OF INTERESTS IN THE
GLOBAL DEBENTURES WILL NOT HAVE NEW DEBENTURES REGISTERED IN
THEIR NAMES, WILL NOT RECEIVE PHYSICAL DELIVERY OF NEW DEBENTURES
IN CERTIFICATED FORM AND WILL NOT BE CONSIDERED THE REGISTERED
OWNERS OR HOLDERS THEREOF UNDER THE INDENTURE FOR ANY PURPOSE.

      Payments in respect of the principal of, premium, if any,
interest and Liquidated Damages, if any, on a Global Debenture
registered in the name of DTC or its nominee will be payable by
the Trustee to DTC in its capacity as the registered holder under
the Indenture. Under the terms of the Indenture, the Issuer and
the Trustee will treat the persons in whose names the New
Debentures, including the Global Debentures, are registered as
the owners thereof for the purpose of receiving such payments and
for any and all other purposes whatsoever. Consequently, neither
the Issuer nor the Trustee has or will have any responsibility or
liability for (i) any aspect of DTC's records or any
Participant's or Indirect Participant's records relating to or
payments made on account of beneficial ownership interest in the
Global Debentures, or for maintaining, supervising or reviewing
any of DTC's records or any Participant's or Indirect
Participant's records relating to the beneficial ownership
interests in the Global Debentures or (ii) any other matter
relating to the actions and practices of DTC or any of its
Participants or Indirect Participants. DTC has advised the Issuer
that its current practice, upon receipt of any payment in respect
of securities such as the New Debentures (including principal and
interest), is to credit the accounts of the relevant Participants
with the payment on the payment date, in amounts proportionate to
their respective holdings in the principal amount of beneficial
interest in the relevant security as shown on the records of DTC
unless DTC has reason to believe it will not receive payment on
such payment date. Payments by the Participants and the Indirect
Participants to the beneficial owners of New Debentures will be
governed by standing instructions and customary


                               91
<PAGE>


practices and will be the responsibility of the Participants or
the Indirect Participants and will not be the responsibility of
DTC, the Trustee or the Issuer. Neither the Issuer nor the
Trustee will be liable for any delay by DTC or any of its
Participants in identifying the beneficial owners of the New
Debentures, and the Issuer and the Trustee may conclusively rely
on and will be protected in relying on instructions from DTC or
its nominee for all purposes.

      Except for trades involving only Euroclear and CEDEL
participants, interests in the Global Debentures are expected to
be eligible to trade in DTC's Same-Day Funds Settlement System
and secondary market trading activity in such interests will
therefore settle in immediately available funds, subject in all
cases to the rules and procedures of DTC and its participants.
See "--Same-Day Settlement and Payment."

      Transfers between Participants in DTC will be effected in
accordance with DTC's procedures, and will be settled in same-day
funds, and transfers between participants in Euroclear and CEDEL
will be effected in the ordinary way in accordance with their
respective rules and operating procedures.

      Cross-market transfers between the Participants in DTC, on
the one hand, and Euroclear or CEDEL participants, on the other
hand, will be effected through DTC in accordance with DTC's rules
on behalf of Euroclear or CEDEL, as the case may be, by its
respective depositary; however, such cross-market transactions
will require delivery of instructions to Euroclear or CEDEL, as
the case may be, by the counterparty in such system in accordance
with the rules and procedures and within the established
deadlines (Brussels time) of such system. Euroclear or CEDEL, as
the case may be, will, if the transaction meets its settlement
requirements, deliver instructions to its respective depositary
to take action to effect final settlement on its behalf by
delivering or receiving interests in the relevant Global
Debentures in DTC, and making or receiving payment in accordance
with normal procedures for same-day funds settlement applicable
to DTC. Euroclear participants and CEDEL participants may not
deliver instructions directly to the depositaries for Euroclear
or CEDEL.

      Because of time zone differences, the securities account of
a Euroclear or CEDEL participant purchasing an interest in Global
Debentures from a Participant in DTC will be credited, and any
such crediting will be reported to the relevant Euroclear or
CEDEL participant, during the securities settlement processing
day (which must be a business day for Euroclear and CEDEL)
immediately following the settlement date of DTC. DTC has advised
the Issuer that cash received in Euroclear or CEDEL as a result
of sales of interests in a Global Debenture by or through a
Euroclear or CEDEL participant to a Participant in DTC will be
received with value on the settlement date of DTC but will be
available in the relevant Euroclear or CEDEL cash account only as
of the business day for Euroclear or CEDEL following DTC's
settlement date.

      DTC has advised the Issuer that it will take any action
permitted to be taken by a holder of New Debentures only at the
direction of one or more Participants to whose account with DTC
interests in the Global Debentures are credited and only in
respect of such portion of the aggregate principal amount of the
New Debentures as to which such Participant or Participants has
or have given such direction. However, if there is an Event of
Default under the New Debentures, DTC reserves the right to
exchange the Global Debentures for legended New Debentures in
certificated form, and to distribute such New Debentures to its
Participants.

      The information in this section concerning DTC, Euroclear
and CEDEL and their book-entry systems has been obtained from
sources that the Issuer believes to be reliable, but the Issuer
takes no responsibility for the accuracy thereof.

      Although DTC, Euroclear and CEDEL have agreed to the
foregoing procedures to facilitate transfers of interests in the
Global Debentures among Participants in DTC, Euroclear and CEDEL,
they are under no obligation to perform or to continue to perform
such procedures, and such procedures may be discontinued at any
time. Neither the Issuer nor the Trustee will have any
responsibility for the performance by DTC, Euroclear or CEDEL or
their respective participants or indirect participants of their
respective obligations under the rules and procedures governing
their operations.


                               92
<PAGE>


Exchange of Book-Entry Debentures for Certificated Debentures

      A Global Debenture is exchangeable for definitive New
Debentures in registered certificated form if (i) DTC (x)
notifies the Issuer that it is unwilling or unable to continue as
depositary for the Global Debentures and the Issuer thereupon
fails to appoint a successor depositary or (y) has ceased to be a
clearing agency registered under the Exchange Act, (ii) the
Issuer, at its option, notifies the Trustee, in writing that it
elects to cause the issuance of the New Debentures in
certificated form or (iii) there shall have occurred and be
continuing an Event of Default or any event which after notice or
lapse of time or both would be an Event of Default with respect
to the New Debentures. In addition, beneficial interests in a
Global Debenture may be exchanged for certificated New Debentures
upon request but only upon at least 20 days prior written notice
given to the Trustee by or on behalf of DTC in accordance with
its customary procedures. In all cases, certificated New
Debentures delivered in exchange for any Global Debenture or
beneficial interests therein will be registered in the names, and
issued in any approved denominations, requested by or on behalf
of the depositary (in accordance with its customary procedures)
and will bear the applicable restrictive legend referred to in
"Notice to Investors," unless the Issuer determines otherwise in
compliance with applicable law.

Same-Day Settlement and Payment

      The Indenture requires that payments in respect of the New
Debentures represented by the Global Debentures (including
principal, premium, if any, and interest and Liquidated Damages,
if any) be made by wire transfer of immediately available funds
to the accounts specified by the Global Debentures holder. With
respect to New Debentures in certificated form, the Issuer will
make all payments of principal, premium, if any, interest and
Liquidated Damages, if any, by wire transfer of immediately
available funds to the accounts specified by the holders thereof
or, if no such account is specified, by mailing a check to each
such holder's registered address. The New Debentures represented
by the Global Debentures are expected to be eligible to trade in
the PORTAL market and to trade in the Depositary's Same-Day Funds
Settlement System, and any permitted secondary market trading
activity in such New Debentures will, therefore, be required by
the Depositary to be settled in immediately available funds. The
Issuer expects that secondary trading in any certificated New
Debentures will also be settled in immediately available funds.

      Because of time zone differences, the securities account of
a Euroclear or CEDEL participant purchasing an interest in a
Global Debenture from a Participant in DTC will be credited, and
any such crediting will be reported to the relevant Euroclear or
CEDEL participant, during the securities settlement processing
day (which must be a business day for Euroclear and CEDEL)
immediately following the settlement date of DTC. DTC has advised
the Issuer that cash received in Euroclear or CEDEL as a result
of sales of interests in a Global Debenture by or through a
Euroclear or CEDEL participant to a Participant in DTC will be
received with value on the settlement date of DTC but will be
available in the relevant Euroclear or CEDEL cash account only as
of the business day for Euroclear or CEDEL following DTC's
settlement date.

Registration Rights; Liquidated Damages

      Pursuant to the Registration Rights Agreement, the Issuer
agreed to file with the Commission the Exchange Offer
Registration Statement on the appropriate form under the
Securities Act with respect to the New Debentures. Upon the
effectiveness of the Exchange Offer Registration Statement, the
Issuer will offer to the holders of Transfer Restricted
Securities pursuant to the Exchange Offer who are able to make
certain representations the opportunity to exchange their
Transfer Restricted Securities for New Debentures. If (i) the
Issuer is not required to file the Exchange Offer Registration
Statement or permitted to consummate the Exchange Offer because
the Exchange Offer is not permitted by applicable law or
Commission policy or (ii) any holder of Transfer Restricted
Securities notifies the Issuer within the specified time period
that (A) it is prohibited by law or Commission policy from
participating in the Exchange Offer (other than due solely to the
status of such holder as an affiliate of the Issuer within the
meaning of the Securities Act) or (B) that it may not resell the
New Debentures acquired by it in the Exchange Offer to the public
without delivering a prospectus and the prospectus contained in
the Exchange Offer


                               93
<PAGE>


Registration Statement is not appropriate or available for such
resales or (C) that it is a broker-dealer and owns Debentures
acquired directly from the Issuer or an affiliate of the Issuer,
the Issuer will file with the Commission a Shelf Registration
Statement to cover resales of the Debentures by the holders
thereof who satisfy certain conditions relating to the provision
of information in connection with the Shelf Registration
Statement. The Issuer will use its best efforts to cause the
applicable registration statement to be declared effective as
promptly as possible by the Commission. For purposes of the
foregoing, "Transfer Restricted Securities" means each Debenture
until (i) the date on which such Debenture has been exchanged by
a person other than a broker-dealer for a New Debenture in the
Exchange Offer, (ii) following the exchange by a broker-dealer in
the Exchange Offer of a Debenture for a New Debenture, the date
on which such New Debenture is sold to a purchaser who receives
from such broker-dealer on or prior to the date of such sale a
copy of the prospectus contained in the Exchange Offer
Registration Statement, (iii) the date on which such Debenture
has been effectively registered under the Securities Act and
disposed of in accordance with the Shelf Registration Statement
or (iv) the date on which such Debenture is distributed to the
public pursuant to Rule 144 under the Act.

      The Registration Rights Agreement will provide that (i) the
Issuer will file an Exchange Offer Registration Statement with
the Commission on or prior to 60 days after the Closing Date,
(ii) the Issuer will use its best efforts to have the Exchange
Offer Registration Statement declared effective by the Commission
on or prior to 135 days after the Closing Date, (iii) unless the
Exchange Offer would not be permitted by applicable law or
Commission policy, the Issuer will commence the Exchange Offer
and use its best efforts to issue within 180 days after the Issue
Date New Debentures in exchange for all Debentures tendered prior
thereto in the Exchange Offer and (iv) if obligated to file the
Shelf Registration Statement, the Issuer will use its best
efforts to file the Shelf Registration Statement with the
Commission on or prior to 60 days after such filing obligation
arises and to cause the Shelf Registration to be declared
effective by the Commission on or prior to 135 days after such
obligation arises. If (a) the Issuer fails to file any of the
Registration Statements required by the Registration Rights
Agreement on or before the date specified for such filing, (b)
any of such Registration Statements is not declared effective by
the Commission on or prior to the date specified for such
effectiveness (the "Effectiveness Target Date"), or (c) the
Issuer fails to consummate the Exchange Offer within 180 days
after the Issue Date, or (d) the Shelf Registration Statement or
the Exchange Offer Registration Statement is declared effective
but thereafter ceases to be effective or usable in connection
with resales of Transfer Restricted Securities during the periods
specified in the Registration Rights Agreement (each such event
referred to in clauses (a) through (d) above a "Registration
Default"), then the Issuer will pay liquidated damages
("Liquidated Damages") determined as follows: to each holder of
Debentures, with respect to such 90-day period immediately
following the occurrence of the first Registration Default in an
amount equal to $0.05 per week per $1,000 principal amount of
Debentures held by such holder. The amount of the Liquidated
Damages will increase by an additional $0.05 per week per $1,000
principal amount of Debentures with respect to each subsequent
90-day period until all Registration Defaults have been cured, up
to a maximum amount of Liquidated Damages of $0.25 per week per
$1,000 principal amount of Debentures. All accrued Liquidated
Damages will be paid by the Issuer to the Global Debenture holder
by wire transfer of immediately available funds or by federal
funds check and to holders of Certificated Debentures by wire
transfer to the accounts specified by them or by mailing checks
to their registered addresses if no such accounts have been
specified. Following the cure of all Registration Defaults, the
accrual of Liquidated Damages will cease.

      Holders of Debentures will be required to make certain
representations to the Issuer (as described in the Registration
Rights Agreement) in order to participate in the Exchange Offer
and will be required to deliver information to be used in
connection with the Shelf Registration Statement and to provide
comments on the Shelf Registration Statement within the time
periods set forth in the Registration Rights Agreement in order
to have their Debentures included in the Shelf Registration
Statement and benefit from the provisions regarding Liquidated
Damages set forth above.


                               94
<PAGE>


Certain Definitions

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

      "Accreted Value" means, as of any date of determination
prior to October 15, 2002, with respect to any Debenture, the sum
of (a) the initial offering price (which shall be calculated by
discounting the aggregate principal amount at maturity of such
Debenture at a rate of 13-1/8% per annum, compounded semi-annually
on each April 15 and October 15 from October 15, 2002 to the date
of issuance) of such Debenture and (b) the portion of the excess
of the principal amount of such Debenture over such initial
offering price which shall have been accreted thereon through
such date, such amount to be so accreted on a daily basis at a
rate of 13-1/8% per annum of the initial offering price of such
Debenture, compounded semi-annually on each April 15 and October
15 from the date of issuance of the Debentures through the date
of determination, computed on the basis of a 360-day year of
twelve 30-day months.

      "Acquired Debt" means, with respect to any specified
Person, (i) Indebtedness of any other Person existing at the time
such other Person is merged with or into or became a Subsidiary
of such specified Person, and (ii) Indebtedness secured by a Lien
encumbering any asset acquired by such specified Person or
assumed in connection with the acquisition of any asset used or
useful in a Permitted Business acquired by such specified Person;
provided that such Indebtedness was not incurred in connection
with, or in contemplation of, such other Person merging with or
into or becoming a Subsidiary of such specified Person, or such
acquisition, as the case may be.

      "Affiliate" of any specified Person means any other Person
directly or indirectly controlling or controlled by or under
direct or indirect common control with such specified Person. For
purposes of this definition, "control" (including, with
correlative meanings, the terms "controlling," "controlled by"
and "under common control with"), as used with respect to any
Person, shall mean the possession, directly or indirectly, of the
power to direct or cause the direction of the management or
policies of such Person, whether through the ownership of voting
securities, by agreement or otherwise; provided that beneficial
ownership of 10% or more of the voting securities of a Person
shall be deemed to be control.

      "Asset Sale" means (i) the sale, lease (other than an
operating lease), conveyance or other disposition of any assets
or rights (including, without limitation, by way of a sale and
leaseback) other than in the ordinary course of business
consistent with past practices (provided that the sale, lease
(other than an operating lease), conveyance or other disposition
of all or substantially all of the assets of the Issuer and its
Restricted Subsidiaries taken as a whole will be governed by the
provisions of the Indenture described above under the caption
"--Repurchase at the Option of Holders--Change of Control" and/or
the provisions described above under the caption "--Certain
Covenants--Merger, Consolidation or Sale of Assets" and not by
the provisions of the Asset Sale covenant), and (ii) the sale by
the Issuer and the issue or sale by any of the Restricted
Subsidiaries of the Issuer of Equity Interests of any of the
Issuer's Subsidiaries, in the case of either clause (i) or (ii),
whether in a single transaction or a series of related
transactions that have a fair market value (as determined in good
faith by the Board of Directors) in excess of $1.0 million or for
net cash proceeds in excess of $1.0 million. Notwithstanding the
foregoing: (i) a transfer of assets by the Issuer to a Wholly
Owned Restricted Subsidiary of the Issuer (other than a
Receivables Subsidiary) or by a Wholly Owned Restricted
Subsidiary of the Issuer (other than a Receivables Subsidiary) to
the Issuer or to a Wholly Owned Restricted Subsidiary of the
Issuer (other than a Receivables Subsidiary), (ii) an issuance of
Equity Interests by a Restricted Subsidiary of the Issuer to the
Issuer or to a Wholly Owned Restricted Subsidiary of the Issuer
(other than a Receivables Subsidiary), (iii) a Restricted Payment
that is permitted by the covenant described above under the
caption "--Restricted Payments," (iv) the sale and leaseback of
any assets within 90 days of the acquisition of such assets, (v)
foreclosures on assets, (vi) the clearance of inventory and (vii)
the sale, conveyance or other disposition of accounts receivables
and related assets customarily transferred in an asset
securitization transaction involving accounts receivable to a
Receivables Subsidiary or by a Receivables Subsidiary, in
connection with a Qualified Receivables Transaction, in each
case, will not be deemed to be Asset Sales.


                               95
<PAGE>


"Capital Lease Obligation" means, at the time any determination
thereof is to be made, the amount of the liability in respect of
a capital lease that would at such time be required to be
capitalized on a balance sheet in accordance with GAAP.

      "Capital Stock" means (i) in the case of a corporation,
corporate stock, (ii) in the case of an association or business
entity, any and all shares, interests, participation, rights or
other equivalents (however designated) of corporate stock, (iii)
in the case of a partnership or limited liability company,
partnership or membership interests (whether general or limited)
and (iv) any other interest or participation that confers on a
Person the right to receive a share of the profits and losses of,
or distributions of assets of, the issuing Person.

      "Cash Equivalents" means (i) securities issued or
unconditionally and fully guaranteed or insured by the full faith
and credit of the United States government or any agency or
instrumentality thereof having maturities of not more than one
year from the date of acquisition, (ii) obligations issued or
fully guaranteed by any state of the United States of America or
any political subdivision of any such state or any public
instrumentality thereof 
maturing within one year from the date
of acquisition thereof and, at the time of acquisition, having
one of the two highest ratings obtainable from either Standard &
Poor's Ratings Group ("S&P") or Moody's Investors Service, Inc.
("Moody's"), (iii) certificates of deposit and eurodollar time
deposits with maturities of one year or less from the date of
acquisition, bankers' acceptances with maturities not exceeding
one year and overnight bank deposits, in each case with any
lender party to the New Credit Facility or with any domestic
commercial bank having capital and surplus in excess of $250.0
million, (iv) repurchase obligations with a term of not more than
seven days for underlying securities of the types described in
clauses (i) and (iii), above entered into with any financial
institution meeting the qualifications specified in clause (iii)
above, (v) commercial paper having one of the two of the highest
ratings obtainable from either Moody's or S&P and in each case
maturing within one year after the date of acquisition and (vi)
investments in funds investing exclusively in investments of the
types described in clauses (i) through (v) above.

      "Change of Control" means the occurrence of any of the
following: (i) the sale, lease, transfer, conveyance or other
disposition (other than by way of merger or consolidation), in
one or a series of related transactions, of all or substantially
all of the assets of the Issuer and its Subsidiaries taken as a
whole to any "person" (as such term is used in Section 13(d)(3)
of the Exchange Act), other than the Principals and their Related
Parties (ii) the adoption of a plan relating to the liquidation
or dissolution of the Issuer, (iii) the consummation of any
transaction (including, without limitation, any merger or
consolidation) the result of which is that (A) any "person" (as
defined above), other than the Principal and their Related
Parties, becomes the "beneficial owner" (as such term is defined
in Rule 13d-3 and Rule 13d-5 under the Exchange Act), directly or
indirectly, of 40% or more of the Voting Stock of the Issuer
(measured by voting power rather than number of shares) and (B)
the Principals and their Related Parties beneficially own,
directly or indirectly, in the aggregate a lesser percentage of
the Voting Stock of the Issuer than such other "person", (iv) the
first day on which a majority of the members of the Board of
Directors of the Issuer are not Continuing Directors or (v) the
Issuer consolidates with, or merges with or into, any Person, or
any Person consolidates with, or merges with or into, the Issuer,
in any such event pursuant to a transaction in which any of the
outstanding Voting Stock of the Issuer is converted into or
exchanged for cash, securities or other property, other than any
such transaction where (A) the Voting Stock of the Issuer
outstanding immediately prior to such transaction is converted
into or exchanged for Voting Stock (other than Disqualified
Stock) of the surviving or transferee Person and (B) the
"beneficial owners" (as defined above) of the Voting Stock of the
Issuer immediately prior to such transaction own, directly or
indirectly through one or more subsidiaries, not less than a
majority of the total Voting Stock of the surviving or transferee
corporation immediately after such transaction.

      "Consolidated Cash Flow" means, with respect to any Person
for any period, the Consolidated Net Income of such Person for
such period plus (i) an amount equal to any extraordinary loss
plus any net loss realized in connection with an Asset Sale (to
the extent such losses were deducted in computing such
Consolidated Net Income of such Person and its Restricted
Subsidiaries), plus (ii) provision for taxes based on income or
profits of such Person and its Restricted Subsidiaries for such
period, to the extent that such provision for taxes was included
in computing such Consolidated Net Income, plus (iii)
consolidated interest expense of such Person and its Restricted


                               96
<PAGE>


Subsidiaries for such period, whether paid or accrued and whether
or not capitalized (including, without limitation, amortization
of debt issuance costs and original issue discount, non-cash
interest payments, the interest component of any deferred payment
obligations, the interest component of all payments associated
with Capital Lease Obligations, commissions, discounts and other
fees and charges incurred in respect of letter of credit or
bankers' acceptance financings, and net payments (if any)
pursuant to Hedging Obligations), to the extent that any such
expense was deducted in computing such Consolidated Net Income,
plus (iv) depreciation and amortization (including amortization
of goodwill and other intangibles but excluding amortization of
prepaid cash expenses that were paid in a prior period) and other
non-cash charges (excluding any such non-cash charge to the
extent that it represents an accrual of or reserve for cash
charges in any future period or amortization of a prepaid cash
charge that was paid in a prior period) of such Person and its
Subsidiaries for such period to the extent that such
depreciation, amortization and other non-cash expenses were
deducted in computing such Consolidated Net Income, plus (v) any
interest expense on Indebtedness of another Person that is
Guaranteed by such Person or any of its Restricted Subsidiaries
or secured by a Lien on assets of such Person or any of its
Restricted Subsidiaries, in each case, to the extent that such
interest expense is deducted in computing such Consolidated Net
Income, minus (vi) non-cash items increasing such Consolidated
Net Income for such period, in each case, on a consolidated basis
and determined in accordance with GAAP. Notwithstanding the
foregoing, the provision for taxes based on the income or profits
of, and the depreciation and amortization and other non-cash
charges of, a Restricted Subsidiary of a Person shall be added to
Consolidated Net Income to compute Consolidated Cash Flow only to
the extent (and in the same proportion) that the Net Income of
such Restricted Subsidiary was included in calculating the
Consolidated Net Income of such Person.

      "Consolidated Net Income" means, with respect to any Person
for any period, the aggregate of the Net Income of such Person
and its Subsidiaries for such period, on a consolidated basis,
determined in accordance with GAAP, provided that (i) the Net
Income (but not loss) of any Person that is not a Restricted
Subsidiary or that is accounted for by the equity method of
accounting shall be included only to the extent of the amount of
dividends or distributions paid in cash to the referent Person or
a Restricted Subsidiary thereof, (ii) the Net Income of any
Person acquired in a pooling of interests transaction for any
period prior to the date of such acquisition shall be excluded,
and (iii) the cumulative effect of a change in accounting
principles shall be excluded.

      "Continuing Directors" means, as of any date of
determination, any member of the Board of Directors of the Issuer
or any Holding Company of the Issuer who (i) was a member of such
Board of Directors on the date of the Indenture immediately after
consummation of the Recapitalization or (ii) was nominated for
election or elected to such Board of Directors with the approval
of a majority of the Continuing Directors who were either members
of such Board at the time of such nomination or election or are
successor Continuing Directors appointed by such Continuing
Directors (or their successors).

      "Credit Facilities" means, with respect to the Issuer, one
or more debt facilities (including, without limitation, the New
Credit Facility) or commercial paper facilities with banks or
other institutional lenders providing for revolving credit loans,
term loans, receivables financing (including through the sale of
receivables to such lenders or to special purpose entities formed
to borrow from such lenders against such receivables) or letters
of credit, in each case, as amended, restated, modified, renewed,
refunded, replaced or refinanced in whole or in part from time to
time. Indebtedness under Credit Facilities outstanding on the
Issue Date shall be deemed to have been incurred on such date in
reliance on the exceptions provided by clauses (i) and (ii) of
the definition of Permitted Debt.

      "Default" means any event that is or with the passage of
time or the giving of notice or both would be an Event of
Default.

      "Disqualified Stock" means any Capital Stock that, by its
terms (or by the terms of any security into which it is
convertible or for which it is exchangeable at the option of the
holder thereof), or upon the happening of any event, matures or
is mandatorily redeemable, pursuant to a sinking fund obligation
or otherwise, or redeemable at the option of the holder thereof,
in whole or in part, on or prior to the date on which the
Debentures mature;


                               97
<PAGE>


provided, however, that a class of Capital Stock shall not be
Disqualified Stock hereunder solely as the result of any maturity
or redemption that is conditioned upon, and subject to,
compliance with the covenant described above under the caption
"--Certain Covenants--Restricted Payments;" and provided further,
that Capital Stock issued to any plan for the benefit of
employees of the Issuer or its subsidiaries or by any such plan
to such employees shall not constitute Disqualified Stock solely
because it may be required to be repurchased by the Issuer in
order to satisfy applicable statutory or regulatory obligations.

      "Equity Interests" means Capital Stock and all warrants,
options or other rights to acquire Capital Stock (but excluding
any debt security that is convertible into, or exchangeable for,
Capital Stock).

      "Equity Offering" means an offering of common stock (other
than Disqualified Stock) of the Issuer, pursuant to an effective
registration statement filed with the Commission in accordance
with the Securities Act, other than an offering pursuant to Form
S-8 (or any successor thereto).

      "Fixed Charges" means, with respect to any Person for any
period, the sum, without duplication, of (i) the consolidated
interest expense of such Person and its Restricted Subsidiaries
for such period, whether paid or accrued (including, without
limitation, amortization of debt issuance costs and original
issue discount, non-cash interest payments, the interest
component of any deferred payment obligations, the interest
component of all payments associated with Capital Lease
Obligations, commissions, discounts and other fees and charges
incurred in respect of letter of credit or bankers' acceptance
financings, and net payments (if any) pursuant to Hedging
Obligations; provided, however, that in no event shall any
amortization of deferred financing costs incurred in connection
with the Recapitalization be included in Fixed Charges) and (ii)
the consolidated interest expense of such Person and its
Restricted Subsidiaries that was capitalized during such period,
and (iii) any interest expense on Indebtedness of another Person
that is Guaranteed by such Person or one of its Restricted
Subsidiaries or secured by a Lien on assets of such Person or one
of its Restricted Subsidiaries (whether or not such Guarantee or
Lien is called upon) and (iv) the product of (a) (without
duplication) (1) all dividends paid or accrued in respect of
Disqualified Stock which are not included in the interest expense
of such Person for tax purposes for such period and (2) all cash
dividend payments on any series of preferred stock of such Person
or any of its Restricted Subsidiaries, other than dividend
payments on Equity Interests payable solely in Equity Interests
(other than Disqualified Stock) of the Issuer, times (b) a
fraction, the numerator of which is one and the denominator of
which is one minus the then current combined federal, state and
local statutory tax rate of such Person, expressed as a decimal,
in each case, on a consolidated basis and in accordance with
GAAP.

      "Fixed Charge Coverage Ratio" means with respect to any
Person for any period, the ratio of the Consolidated Cash Flow of
such Person and its Restricted Subsidiaries for such period to
the Fixed Charges of such Person and its Restricted Subsidiaries
for such period. In the event that the Issuer or any of its
Restricted Subsidiaries incurs, assumes, Guarantees, repays or
redeems any Indebtedness (other than revolving credit borrowings)
or issues or redeems preferred stock subsequent to the
commencement of the period for which the Fixed Charge Coverage
Ratio is being calculated but prior to the date on which the
event for which the calculation of the Fixed Charge Coverage
Ratio is made (the "Calculation Date"), then the Fixed Charge
Coverage Ratio shall be calculated giving pro forma effect to
such incurrence, assumption, Guarantee, repayment or redemption
of Indebtedness, or such issuance or redemption of preferred
stock, as if the same had occurred at the beginning of the
applicable four-quarter reference period. In addition, for
purposes of making the computation referred to above, (i)
acquisitions that have been made by the Issuer or any of its
Restricted Subsidiaries, including through mergers or
consolidations and including any related financing transactions,
during the four-quarter reference period or subsequent to such
reference period and on or prior to the Calculation Date shall be
deemed to have occurred on the first day of the four-quarter
reference period and Consolidated Cash Flow and Fixed Charges for
such reference period shall be calculated without giving effect
to clause (ii) of the proviso set forth in the definition of
Consolidated Net Income and shall reflect any pro forma expense
and cost reductions attributable to such acquisitions (to the
extent such expense and cost reduction would be permitted by the
Commission to be reflected in pro forma financial statements
included in a registration statement filed with the Commission),
and (ii) the Consolidated Cash Flow and Fixed Charges
attributable to discontinued operations, as determined in
accordance


                               98
<PAGE>


with GAAP, and operations or businesses disposed of prior to the
Calculation Date, shall be excluded and Consolidated Cash Flow
shall reflect any pro forma expense or cost reductions relating
to such discontinuance or disposition (to the extent such expense
or cost reductions would be permitted by the Commission to be
reflected in pro forma financial statements included in a
registration statement filed with the Commission), and (iii) the
Fixed Charges attributable to discontinued operations, as
determined in accordance with GAAP, and operations or businesses
disposed of prior to the Calculation Date, shall be excluded, but
only to the extent that the obligations giving rise to such Fixed
Charges will not be obligations of the referent Person or any of
its Subsidiaries following the Calculation Date.

      "GAAP" means generally accepted accounting principles set
forth in the opinions and pronouncements of the Accounting
Principles Board of the American Institute of Certified Public
Accountants and statements and pronouncements of the Financial
Accounting Standards Board or in such other statements by such
other entity as have been approved by a significant segment of
the accounting profession, which are in effect on the date of the
Indenture provided, however, that all reports and other financial
information provided by the Issuer to the holders, the Trustee
and/or the Commission shall be prepared in accordance with GAAP,
as in effect on the date of such report or other financial
information.

      "Guarantee" means a guarantee (other than by endorsement of
negotiable instruments for collection in the ordinary course of
business), direct or indirect, in any manner (including, without
limitation, letters of credit and reimbursement agreements in
respect thereof), of all or any part of any Indebtedness.

      "Hedging Obligations" means, with respect to any Person,
the obligations of such Person under (i) interest rate swap
agreements, interest rate cap agreements and interest rate collar
agreements and (ii) other agreements or arrangements designed to
protect such Person against fluctuations in interest rates or the
value of foreign currencies.

      "Indebtedness" means, with respect to any Person, any
indebtedness of such Person, whether or not contingent, in
respect of borrowed money or evidenced by bonds, notes,
debentures or similar instruments or letters of credit (or
reimbursement agreements in respect thereof) or banker's
acceptances or representing Capital Lease Obligations or the
balance deferred and unpaid of the purchase price of any property
or representing any Hedging Obligations, except any such balance
that constitutes an accrued expense or trade payable, if and to
the extent any of the foregoing indebtedness (other than letters
of credit and Hedging Obligations) would appear as a liability
upon a balance sheet of such Person prepared in accordance with
GAAP, as well as all indebtedness of others secured by a Lien on
any asset of such Person (whether or not such indebtedness is
assumed by such Person) and, to the extent not otherwise
included, the Guarantee by such Person of any indebtedness of any
other Person. The amount of any Indebtedness outstanding as of
any date shall be (i) the accreted value thereof, in the case of
any Indebtedness that does not require current payments of
interest, and (ii) the principal amount thereof, together with
any interest thereon that is more than 30 days past due, in the
case of any other Indebtedness.

      "Investments" means, with respect to any Person, all
investments by such Person in other Persons (including
Affiliates) in the forms of direct or indirect loans (including
guarantees of Indebtedness or other obligations), advances or
capital contributions (excluding commission, travel and similar
advances to officers and employees made in the ordinary course of
business), purchases or other acquisitions for consideration of
Indebtedness, Equity Interests or other securities, together with
all items that are or would be classified as investments on a
balance sheet prepared in accordance with GAAP. If the Issuer or
any Restricted Subsidiary of the Issuer sells or otherwise
disposes of any Equity Interests of any direct or indirect
Restricted Subsidiary of the Issuer such that, after giving
effect to any such sale or disposition, such Person is no longer
a Restricted Subsidiary of the Issuer, the Issuer shall be deemed
to have made an Investment on the date of any such sale or
disposition equal to the fair market value of the Equity
Interests of such Restricted Subsidiary not sold or disposed of
in an amount determined as provided in the final paragraph of the
covenant described above under the caption "--Certain
Covenants--Restricted Payments."

      "Issue Date" means the date on which notes are first issued
and authenticated under the Indenture.


                               99
<PAGE>


      "Lien" means, with respect to any asset, any mortgage, lien,
pledge, charge, security interest or encumbrance of any kind in
respect of such asset, whether or not filed, recorded or
otherwise perfected under applicable law (including any
conditional sale or other title retention agreement, any lease in
the nature thereof, and any option or other agreement to sell or
give a security interest therein).

      "Net Income" means, with respect to any Person, the net
income (loss) of such Person, determined in accordance with GAAP
and before any reduction in respect of preferred stock dividends,
excluding, however, (i) any gain (but not loss), together with
any related provision for taxes on such gain (but not loss),
realized in connection with (a) any Asset Sale (including,
without limitation, dispositions pursuant to sale and leaseback
transactions) or (b) the extinguishment of any Indebtedness of
such Person or any of its Subsidiaries and (ii) any extraordinary
or nonrecurring gain (but not loss), together with any related
provision for taxes on such extraordinary or nonrecurring gain
(but not loss).

      "Net Proceeds" means the aggregate cash proceeds received
by the Issuer or any of its Restricted Subsidiaries in respect of
any Asset Sale (including, without limitation, any cash received
upon the sale or other disposition of any non-cash consideration
received in any Asset Sale), net of the direct costs relating to
such Asset Sale (including, without limitation, legal, accounting
and investment banking fees, and sales commissions) and any
relocation expenses incurred as a result thereof, taxes paid or
payable as a result thereof (after taking into account any
available tax credits or deductions and any tax sharing
arrangements), amounts required to be applied to the repayment of
Indebtedness (other than Indebtedness under the Credit
Facilities) secured by a Lien on the asset or assets that were
the subject of such Asset Sale and any reserve for adjustment in
respect of the sale price of such asset or assets established in
accordance with GAAP.

      "New Credit Facility" means that certain credit facility,
dated as of October 17, 1997, by and among the J. Crew Corp.,
Holdings, Chase, DLJ and DLJ Capital Funding, as agents and
lenders, providing for up to $70.0 million of term borrowings and
$200.0 million of revolving credit borrowings, including any
related notes, guarantees, collateral documents, instruments and
agreements executed in connection therewith, and in each case as
amended, extended, modified, renewed, refunded, replaced or
refinanced from time to time.

      "Non-Recourse Debt" means Indebtedness (i) as to which
neither the Issuer nor any of its Restricted Subsidiaries (a)
provides credit support of any kind (including any undertaking,
agreement or instrument that would constitute Indebtedness), or
(b) is directly or indirectly liable (as a guarantor or
otherwise), and (ii) as to which the lenders have been notified
in writing that they will not have any recourse to the stock or
assets of the Issuer or any of its Restricted Subsidiaries,
including the stock of such Unrestricted Subsidiary.

      "Obligations" means, with respect to any Indebtedness, any
principal, interest, penalties, fees, indemnifications,
reimbursements, damages and other liabilities payable under the
documentation governing any Indebtedness.

      "Permitted Business" means the design, manufacture,
importing, exporting, distribution, marketing, licensing and
wholesale and retail sale of apparel, housewares, home
furnishings and related items, and businesses reasonably related
thereto.

      "Permitted Investments" means (a) any Investment in the
Issuer or in a Restricted Subsidiary of the Issuer (other than a
Receivables Subsidiary) (b) any Investment in Cash and Cash
Equivalents; (c) any Investment by the Issuer or any Restricted
Subsidiary in a Person, if as a result of such Investment (i)
such Person becomes a Restricted Subsidiary of the Issuer (other
than a Receivables Subsidiary) or (ii) such Person is merged,
consolidated or amalgamated with or into, or transfers or conveys
substantially all of its assets to, or is liquidated into, the
Issuer or a Restricted Subsidiary of the Issuer (other than a
Receivables Subsidiary); (d) any Restricted Investment made as a
result of the receipt of non-cash consideration from an Asset
Sale that was made pursuant to and in compliance with the
covenant described above under the caption "--Repurchase at the
Option of Holders--Asset Sales" or any transaction not
constituting an Asset Sale by reason of the $1.0 million
threshhold contained in the definition


                               100
<PAGE>


thereof; (e) any acquisition of assets solely in exchange for the
issuance of Equity Interests (other than Disqualified Stock) of
the Issuer; (f) Hedging Obligations entered into in the ordinary
course of the Issuer's or its Restricted Subsidiaries' Businesses
and otherwise in compliance with the Indenture; (g) loans and
advances to employees and officers of the Issuer and its
Restricted Subsidiaries in the ordinary course of business for
bona fide business purposes not in excess of $5 million at any
one time outstanding; (h) additional Investments not to exceed
$25 million at any one time outstanding; (i) Investments in
securities of trade creditors or customers received in settlement
of obligations or pursuant to any plan of reorganization or
similar arrangement upon the bankruptcy or insolvency of such
trade creditors or customers; and (j) Investments by the Issuer
or a Restricted Subsidiary in a Receivables Subsidiary or any
Investment by a Receivables Subsidiary in any other Person, in
each case, in connection with a Qualified Receivables
Transaction, provided, that any Investment in any such Person is
in the form of a Purchase Money Note, any equity interest or
interests in accounts receivable and related assets generated by
the Issuer or a Restricted Subsidiary and transferred to any
Person in connection with a Qualified Receivables Transaction or
any such Person owning such accounts receivable.

      "Permitted Liens" means (i) Liens existing as of the Issue
Date to the extent and in the manner such Liens are in effect on
the Issue Date; (ii) Liens on assets of Restricted Subsidiaries
securing Indebtedness of Restricted Subsidiaries permitted to be
incurred under the Indenture; (iii) Liens securing the
Debentures; (iv) Liens securing the Issuer's obligations under
the New Credit Facility; (v) Liens of the Issuer or a Wholly
Owned Restricted Subsidiary on assets of any Restricted
Subsidiary of the Issuer; (vi) Liens securing Permitted
Refinancing Indebtedness which is incurred to refinance any
Indebtedness which has been secured by a Lien permitted under the
Indenture and which has been incurred in accordance with the
provisions of the Indenture, provided, however, that such Liens
(A) are not materially less favorable to the holders and are not
materially more favorable to the lienholders with respect to such
Liens than the Liens in respect of the Indebtedness being
refinanced and (B) do not extend to or cover any property or
assets of the Issuer or any of its Restricted Subsidiaries not
securing the Indebtedness so refinanced; (vii) Liens for taxes,
assessments or governmental charges or claims either (A) not
delinquent or (B) contested in good faith by appropriate
proceedings and as to which the Issuer or its Restricted
Subsidiaries shall have set aside on its books such reserves as
may be required pursuant to GAAP; (viii) statutory Liens of
landlords and Liens of carriers, warehousemen, mechanics,
supplies, materialmen, repairmen and other Liens imposed by law
incurred in the ordinary course of business for sums not yet
delinquent for a period of more than 60 days or being contested
in good faith, if such reserve or other appropriate provision, if
any, as shall be required by GAAP shall have been made in respect
thereof; (ix) Liens incurred or deposits made in the ordinary
course of business in connection with workers' compensation,
unemployment insurance an other types of social security or
similar obligations, including any Lien securing letters of
credit issued in the ordinary course of business consistent with
past practice in connection therewith, or to secure the
performance of tenders, statutory obligations, surety and appeal
bonds, bids, leases, government contracts, performance and
return-of-money bonds and other similar obligations (exclusive of
obligations for the payment of borrowed money); (x) judgment
Liens not giving rise to an Event of Default so long as such Lien
is adequately bonded and any appropriate legal proceedings which
may have been duly initiated for the review of such judgement
shall not have been finally terminated or the period
within which such proceedings may be initiated shall not have
expired; (xi) easements, rights-of-way, zoning restrictions and
other similar charges or encumbrances in respect of real property
not interfering in any material respect with the ordinary conduct
of the business of the Issuer or any of its Restricted
Subsidiaries; (xii) any interest or title of a lessor under any
lease, whether or not characterized as capital or operating;
provided that such Liens do not extend to any property or assets
which is not leased property subject to such lease; (xiii) Liens
securing Capital Lease Obligations and purchase money
Indebtedness incurred in accordance with the covenant described
under "-- Certain Covenants--Incurrence of Indebtedness and
Issuance of Preferred Stock;" provided, however, that (A) the
Indebtedness shall not exceed the cost of such property or assets
being acquired or constructed and shall not be secured by any
property or assets of the Issuer or any Restricted Subsidiary of
the Issuer other than the property or assets of the Issuer or any
Restricted Subsidiary of the Issuer other than the property and
assets being acquired or constructed and (B) the Lien securing
such Indebtedness shall be created within 90 days of such
acquisition or construction; (xiv) Liens upon specific items of
inventory or other goods and proceeds of any Person securing such
Person's obligations in respect of bankers' acceptances issued or
created for the account of such Person to facilitate the
purchase, shipment or storage of such inventory or other goods;
(xv) Liens securing reimbursement obligations


                               101
<PAGE>


with respect to letters of credit which encumber documents and
other property relating to such letters of credit and products
and proceeds thereof; (xvi) Liens encumbering deposits made to
secure obligations arising from statutory, regulatory,
contractual, or warranty requirements of the Issuer or any of its
Restricted Subsidiaries, including rights of offset an set-off;
(xvii) Liens securing Hedging Obligations which Hedging
Obligations relate to Indebtedness that is otherwise permitted
under the Indenture; (xviii) Liens securing Acquired Debt
incurred in accordance with the covenant described under
"--Certain Covenants--Incurrence of Indebtedness and Issuance of
Preferred Stock;" provided that (A) such Liens secured such
Acquired Debt at the time of and prior to the incurrence of such
Acquired Debt by the Issuer or a Restricted Subsidiary of the
Issuer and were not granted in connection with, or in
anticipation of, the incurrence of such Acquired Debt by the
Issuer or a Restricted Subsidiary of the Issuer and (B) such
Liens do not extend to or cover any property or assets of the
Issuer or any of its Restricted Subsidiaries other than the
property or assets that secured the Acquired Debt prior to the
time such Indebtedness became Acquired Debt of the Issuer or a
Restricted Subsidiary of the Issuer and are not more favorable to
the lienholders than those securing the Acquired Debt prior to
the incurrence of such Acquired Debt by the Issuer or a
Restricted Subsidiary of the Issuer; (xix) leases or subleases
granted to others not interfering in any material respect with
the business of the Issuer or its Restricted Subsidiaries; (xx)
Liens arising out of consignment or similar arrangements for the
sale of goods entered into by the Issuer or any Restricted
Subsidiary in the ordinary course of business; and (xxi) Liens or
assets of a Receivables Subsidiary arising in connection with a
Qualified Receivables Transaction.

      "Permitted Refinancing Indebtedness" means any Indebtedness
of the Issuer or any of its Subsidiaries issued in exchange for,
or the net proceeds of which are used to extend, refinance,
prepay, retire, renew, replace, defease or refund Indebtedness of
the Issuer or any of its Subsidiaries (other than such
Indebtedness described in clauses (i), (vi), (vii), (viii), (ix),
(x), (xi), (xiii) and (xiv) of the covenant described above under
the caption "-- Certain Covenants--Incurrence of Indebtedness and
Issuance of Preferred Stock"); provided that: (i) the principal
amount (or accreted value, if applicable) of such Permitted
Refinancing Indebtedness does not exceed the principal amount of
(or accreted value, if applicable), plus accrued interest on, the
Indebtedness so extended, refinanced, renewed, prepaid, retired,
replaced, defeased or refunded (plus the amount of reasonable
expenses incurred in connection therewith including premiums
paid, if any, to the holders thereof); (ii) such Permitted
Refinancing Indebtedness has a final maturity date at or later
than the final maturity date of, and has a Weighted Average Life
to Maturity equal to or greater than the Weighted Average Life to
Maturity of, the Indebtedness being extended, refinanced,
renewed, prepaid, retired, replaced, defeased or refunded; (iii)
if the Indebtedness being extended, refinanced, renewed, prepaid,
retired, replaced, defeased or refunded is subordinated in right
of payment to the Debentures, such Permitted Refinancing
Indebtedness has a final maturity date later than the final
maturity date of, and is subordinated in right of payment to, the
Notes on terms at least as favorable to the holders of Debentures
as those contained in the documentation governing the
Indebtedness being extended, refinanced, renewed, replaced,
defeased or refunded; and (iv) such Indebtedness is incurred
either by the Issuer or by the Restricted Subsidiary who is the
obligor on the Indebtedness being extended, refinanced, renewed,
replaced, defeased or refunded.

      "Person" means an individual, partnership, corporation,
limited liability company, unincorporated organization, trust or
joint venture, or a governmental agency or political subdivision
thereof.

      "Principals" means TPG Partners II, L.P., a Delaware
limited partnership.

      "Purchase Money Note" means a promissory note evidencing a
line of credit, or evidencing other Indebtedness owed to the
Issuer or any Restricted Subsidiary in connection with a
Qualified Receivables Transaction, which note shall be repaid
from cash available to the maker of such note, other than amounts
required to be established as reserves pursuant to agreement,
amounts paid to investors in respect of interest, principal and
other amounts owing to such investors and amounts paid in
connection with the purchase of newly generated receivables.

      "Qualified Proceeds" means any of the following or any
combination of the following: (i) cash, (ii) Cash Equivalents,
(iii) long-term assets that are used or useful in a Permitted
Business and (iv) the Capital Stock of any Person engaged
primarily in a Permitted Business if, in connection with the
receipt by the Issuer or any Restricted


                               102
<PAGE>


Subsidiary of the Issuer of such Capital Stock, (a) such Person
becomes a Wholly-Owned Restricted Subsidiary and a Guarantor or
(b) such Person is merged, consolidated or amalgamated with or
into, or transfers or conveys substantially all of its assets to,
or is liquidated into, the Issuer or any Wholly-Owned Restricted
Subsidiary of the Issuer that is a Guarantor.

      "Qualified Receivables Transaction" means any transaction
or series of transactions that may be entered into by the Issuer
or any Restricted Subsidiary pursuant to which the Issuer or any
Restricted Subsidiary may sell, convey or otherwise transfer to
(a) a Receivables Subsidiary (in the case of a transfer by the
Issuer or any Restricted Subsidiary) and (b) any other Person (in
the case of a transfer by a Receivables Subsidiary), or may grant
a security interest in, any accounts receivable (whether now
existing or arising in the future) of the Issuer or any
Restricted Subsidiary and any asset related thereto including,
without limitation, all collateral securing such accounts
receivable, all contracts and all guarantees or other obligations
in respect of such accounts receivable, proceeds of such accounts
receivable and other assets which are customarily transferred, or
in respect of which security interests are customarily granted,
in connection with asset securitization transactions involving
accounts receivable.

      "Receivables Subsidiary" means a Wholly Owned Restricted
Subsidiary which engages in no activities other than in
connection with the financing of accounts receivables and which
is designated by the Board of Directors of the Issuer (as
provided below) as a Receivables Subsidiary (a) no portion of the
Indebtedness or any other Obligations (contingent or otherwise)
of which (i) is guaranteed by the Issuer or any other Restricted
Subsidiary (excluding guarantees of obligations (other than the
principal of, and interest on, Indebtedness) pursuant to Standard
Securitization Undertakings), (ii) is recourse to or obligates
the Issuer or any other Restricted Subsidiary in any way other
than pursuant to Standard Securitization Undertakings or (iii)
subjects any property or asset of the Issuer or any other
Restricted Subsidiary, directly or indirectly, contingently or
otherwise, to the satisfaction thereof, other than pursuant to
Standard Securitization Undertakings, (b) with which neither the
Issuer nor any other Restricted Subsidiary has any material
contract, agreement, arrangement or understanding (except in
connection with a Purchase Money Note or Qualified Receivables
Transaction) other than on terms no less favorable to the Issuer
or such other Restricted Subsidiary than those that might be
obtained at the time from persons that are not Affiliates of the
Issuer, other than fees payable in the ordinary course of
business in connection with servicing accounts receivable, and
(c) to which neither the Issuer nor any other Restricted
Subsidiary has any obligation to maintain or preserve such
entity's financial condition or cause such entity to achieve
certain levels of operating results. Any such designation by the
Board of Directors of the Issuer shall be evidenced by the
Trustee by filing with the Trustee a certified copy of the
resolution of the Board of Directors of the Issuer giving effect
to such designation and an officers' certificate certifying, to
the best of such officer's knowledge and belief after consulting
with counsel, that such designation complied with the foregoing
conditions.

      "Related Party" with respect to any Principal means (A) any
controlling stockholder or a majority of (or more) owned
Subsidiary of such Principal or, in the case of an individual,
any spouse or immediate family member of such Principal, or (B)
any trust, corporation, partnership or other entity, the
beneficiaries, stockholders, partners, owners or Persons
beneficially holding a majority (or more) controlling interest of
which consist of such Principal and/or such other Persons
referred to in the immediately preceding clause (A).

      "Restricted Investment" means an Investment other than a
Permitted Investment.

      "Restricted Subsidiary" means any Subsidiary of the Issuer
other than an Unrestricted Subsidiary.

      "Significant Subsidiary" means any Subsidiary that would be
a "significant subsidiary" as defined in Article 1, Rule 1-02 of
Regulation S-X, promulgated pursuant to the Act, as such
Regulation is in effect on the date hereof of the Indenture.

      "Standard Securitization Undertakings" means
representations, warranties, covenants and indemnities entered
into by the Issuer or any Restricted Subsidiary which are
reasonably customary in an accounts receivable transaction.


                               103
<PAGE>


      "Stated Maturity" means, with respect to any installment of
interest or principal on any series of Indebtedness, the date on
which such payment of interest or principal was scheduled to be
paid in the original documentation governing such Indebtedness,
and shall not include any contingent obligations to repay, redeem
or repurchase any such interest or principal prior to the date
originally scheduled for the payment thereof.

      "Subsidiary" means, with respect to any Person, (i) any
corporation, association or other business entity of which more
than 50% of the total Voting Stock thereof is at the time owned
or controlled, directly or indirectly, by such Person or one or
more of the other Subsidiaries of that Person (or a combination
thereof) and (ii) any partnership (a) the sole general partner or
the managing general partner of which is such Person or a
Subsidiary of such Person or (b) the only general partners of
which are such Person or of one or more Subsidiaries of such
Person (or any combination thereof).

      "Unrestricted Subsidiary" means any Subsidiary of the
Issuer that is designated by the Board of Directors as an
Unrestricted Subsidiary pursuant to a Board Resolution; but only
to the extent that such Subsidiary: (a) is not party to any
agreement, contract, arrangement or understanding with the Issuer
or any Restricted Subsidiary unless the terms of any such
agreement, contract, arrangement or understanding are no less
favorable to the Issuer or such Restricted Subsidiary than those
that might be obtained at the time from Persons who are not
Affiliates of the Issuer; (b) is a Person with respect to which
neither the Issuer nor any of its Restricted Subsidiaries has any
direct or indirect obligation (x) to subscribe for additional
Equity Interests or (y) to maintain or preserve such Person's
financial condition or to cause such Person to achieve any
specified levels of operating results; and (c) has not guaranteed
or otherwise directly or indirectly provided credit support for
any Indebtedness of the Issuer or any of its Restricted
Subsidiaries. Any such designation by the Board of Directors
shall be evidenced to the Trustee by filing with a Trustee a
certified copy of the Board Resolution giving effect to such
designation and an officers' certificate certifying that such
designation complied with the foregoing conditions and was
permitted by the covenant described above under the caption
"--Certain Covenants--Restricted Payments." If, at any time, any
Unrestricted Subsidiary would fail to meet the foregoing
requirements as an Unrestricted Subsidiary, it shall thereafter
cease to be an Unrestricted Subsidiary for purposes of the
Indenture and any Indebtedness of such Subsidiary shall be deemed
to be incurred by a Restricted Subsidiary of the Issuer as of
such date. The Board of Directors of the Issuer may at any time
designate any Unrestricted Subsidiary to be a Restricted
Subsidiary; provided that such designation shall be deemed to be
an incurrence of Indebtedness and issuance of preferred stock by
a Restricted Subsidiary of the Issuer of any outstanding
Indebtedness or outstanding issue of preferred stock of such
Unrestricted Subsidiary and such designation shall only be
permitted if (i) such Indebtedness and preferred stock is
permitted under the covenant described under the caption
"--Certain Covenants--Incurrence of Indebtedness and Issuance of
Preferred Stock," and (ii) no Default or Event of Default would
exist following such designation.

      "Voting Stock" of any Person as of any date means the
Capital Stock of such Person that is at the time entitled to vote
in the election of the Board of Directors of such Person.

      "Weighted Average Life to Maturity" means, when applied to
any Indebtedness at any date, the number of years obtained by
dividing (i) the sum of the products obtained by multiplying (a)
the amount of each then remaining installment, sinking fund,
serial maturity or other required payments of principal,
including payment at final maturity, in respect thereof, by (b)
the number of years (calculated to the nearest one-twelfth) that
will elapse between such date and the making of such payment, by
(ii) the then outstanding principal amount of such Indebtedness.

      "Wholly Owned Subsidiary" of any Person means a Restricted
Subsidiary of such Person all of the outstanding Capital Stock or
other ownership interests of which (other than directors'
qualifying shares) shall at the time be owned by such Person or
by one or more Wholly Owned Restricted Subsidiaries of such
Person or by such Person and one or more Wholly Owned
Subsidiaries of such Person.


                               104
<PAGE>


              CERTAIN U.S. FEDERAL TAX CONSIDERATIONS

Exchange of Old Debentures for New Debentures

      The following summary describes the principal U.S. federal
income tax consequences of the exchange of the Old Debentures for
New Debentures (the "Exchange") that may be relevant to a
beneficial owner of Debentures that will hold the New Debentures
as capital assets and that is a citizen or resident of the United
States, or that is a corporation, partnership or other entity
created or organized in or under the laws of the United States or
any political subdivision thereof, an estate the income of which
is subject to U.S. federal income taxation regardless of its
source or a trust if (i) a U.S. court is able to exercise primary
supervision over the trust's administration and (ii) one or more
U.S. fiduciaries have the authority to control all of the trust's
substantial decisions.

      The Exchange pursuant to the Exchange Offer will not be a
taxable event for U.S. federal income tax purposes. As a result,
a holder of an Old Debenture whose Old Debenture is accepted in
an Exchange Offer will not recognize gain on the Exchange. A
tendering holder's tax basis in the New Debentures will be the
same as such holder's tax basis in its Old Debentures. A
tendering holder's holding period for the New Debentures received
pursuant to the Exchange Offer will include its holding period
for the Old Debentures surrendered therefor.

      ALL HOLDERS OF OLD DEBENTURES ARE ADVISED TO CONSULT THEIR
OWN TAX ADVISORS REGARDING THE U.S. FEDERAL, STATE AND LOCAL TAX
CONSEQUENCES OF THE EXCHANGE OF OLD DEBENTURES FOR NEW DEBENTURES
AND OF THE OWNERSHIP AND DISPOSITION OF NEW DEBENTURES RECEIVED
IN THE EXCHANGE OFFER IN VIEW OF THEIR OWN PARTICULAR
CIRCUMSTANCES.

Tax Considerations for Non-United States Holders

      The following is a general discussion of certain United
States federal income and estate tax consequences of the
acquisition, ownership and disposition of Debentures by an
initial beneficial owner of Debentures that, for United States
federal income tax purposes, is not a "United States person" (a
"Non-United States Holder"), but does not purport to be a
comprehensive description of all the tax considerations that may
be relevant to a decision to purchase the Debentures. This
discussion is based upon the United States federal tax law now in
effect, which is subject to change, possibly retroactively, which
could affect the continued validity of this summary. For purposes
of this discussion, a "United States person" means a holder of a
Debenture who is a citizen or resident of the United States, a
corporation, partnership or other entity created or organized in
the United States or under the laws of the United States or of
any political subdivision thereof, an estate whose income is
includable in gross income for United States federal income tax
purposes regardless of its source or a trust, if a U.S. court is
able to exercise primary supervision over the administration of
the trust and one or more U.S. persons have the authority to
control all substantial decisions of the trust. The tax treatment
of the holders of the Debentures may vary depending upon their
particular situations. U.S. persons acquiring the Debentures are
subject to different rules than those discussed below. In
addition, certain other holders (including insurance companies,
tax exempt organizations, financial institutions, subsequent
purchasers of Debentures and broker-dealers) may be subject to
special rules not discussed below. In addition, this summary does
not describe any tax consequences arising under the laws of any
state, locality or taxing jurisdiction other than the United
States federal government. In general, the summary assumes that a
Non-U.S. Holder acquires a Debenture at original issuance and
holds such Debenture as a capital asset and not as part of a
"hedge," "straddle," "conversion transaction," "synthetic
security" or other integrated investment. Prospective investors
are urged to consult their tax advisors regarding the United
States federal tax consequences of acquiring, holding and
disposing of Debentures, as well as any tax consequences that may
arise under the laws of any foreign, state, local or other taxing
jurisdiction.


                               105
<PAGE>


Interest
      Interest paid by the Issuer to a Non-United States Holder
will not be subject to United States federal income or
withholding tax if such interest is not effectively connected
with the conduct of a trade or business within the United States
by such Non-United States Holder and Non-United States Holder (i)
does not actually or constructively own 10% or more of the total
combined voting power of all classes of stock of the Issuer; (ii)
is not a controlled foreign corporation with respect to which the
Issuer is a "related person" within the meaning of the United
States Internal Revenue Code of 1986 (the "Code") and (iii)
certifies, under penalties of perjury, that such holder is not a
United States person and provides such holder's name and address.

Gain on Disposition
      A Non-United States Holder will generally not be subject to
United States federal income tax on gain recognized on a sale,
redemption or other disposition of a Debenture unless (i) the
gain is effectively connected with the conduct of a trade or
business within the United States by the Non-United States Holder
or (ii) in the case of a Non-United States Holder who is a
nonresident alien individual and holds the Debenture as a capital
asset, such holder is present in the United States for 183 or
more days in the taxable year and certain other requirements are
met.

Federal Estate Taxes
      If interest on the Debentures is exempt from withholding of
United States federal income tax under the rules described above,
the Debentures will not be included in the estate of a deceased
Non-United States Holder for United States federal estate tax
purposes.

Information Reporting and Backup Withholding
      The Issuer will, where required, report to the holders of
Debentures and the Internal Revenue Service the amount of any
interest paid on the Debentures in each calendar year and the
amounts of tax withheld, if any, with respect to such payments.

      In the case of payments of interest to Non-United States
Holders, temporary Treasury regulations provide that the 31%
backup withholding tax and certain information reporting will not
apply to such payments with respect to which either the requisite
certification, as described above, has been received or an
exemption has otherwise been established; provided that neither
the Issuer nor its payment agent has actual knowledge that the
holder is a United States person or that the conditions of any
other exemption are not in fact satisfied. Under temporary
Treasury regulations, these information reporting and backup
withholding requirements will apply, however, to the gross
proceeds paid to a Non-United States Holder on the disposition of
the Debentures by or through a United States office of a United
States or foreign broker, unless the holder certifies to the
broker under penalties of perjury as to its name, address and
status as a foreign person or the holder otherwise establishes an
exemption. Information reporting requirements, but not backup
withholding, will also apply to a payment of the proceeds of a
disposition of the Debentures by or through a foreign office of a
United States broker or foreign brokers with certain types of
relationships to the United States unless such broker has
documentary evidence in its file that the holder of the
Debentures is not a United States person, and such broker has no
actual knowledge to the contrary, or the holder establishes an
exception. Neither information reporting nor backup withholding
generally will apply to payment of the proceeds of a disposition
of the Debentures by or through a foreign office of a foreign
broker not subject to the preceding sentence.

      On October 14, 1997, the Treasury Department published
final regulations regarding the withholding and information
reporting rules discussed above. In general, the final
regulations do not alter the substantive withholding and
information reporting requirements but unify current
certification procedures and forms and clarify reliance
standards. The final regulations will generally be effective for
payments made after December 31, 1998 subject to certain
transition rules.


                               106
<PAGE>


      Backup withholding is not an additional tax. Any amounts
withheld under the backup withholding rules may be refunded or
credited against the Non-United States Holder's United States
federal income tax liability, provided that the required
information is furnished to the Internal Revenue Service.


                       PLAN OF DISTRIBUTION

      Each broker-dealer that receives New Debentures for its own
account pursuant to the Exchange Offer must acknowledge that it
will deliver a prospectus meeting the requirements of the
Securities Act in connection with any resale of such New
Debentures. This Prospectus, as it may be amended or supplemented
from time to time, may be used by a broker-dealer in connection
with resales of New Debentures received in exchange for Old
Debentures where such Old Debentures were acquired as a result of
market-making activities or other trading activities. The Issuer
and the Guarantors have agreed that they will make this
Prospectus available to any Participating Broker- Dealer for a
period of time not to exceed one year after the date on which the
Exchange Offer is consummated for use in connection with any such
resale. In addition, until such date, all broker-dealers
effecting transactions in the New Debentures may be required to
deliver a prospectus.

      Neither the Issuer nor the Guarantors will receive any
proceeds from any sale of New Debentures by broker-dealers. New
Debentures received by broker-dealers for their own account
pursuant to the Exchange Offer may be sold from time to time in
one or more transactions in the over-the-counter market, in
negotiated transactions, through the writing of options on the
New Debentures or a combination of such methods of resale, at
market prices prevailing at the time of resale, at prices related
to such prevailing market prices or negotiated prices. Any such
resale may be made directly to purchasers or to or through
brokers or dealers who may receive compensation in the form of
commissions or concessions from any such broker-dealer and/or the
purchasers of any such New Debentures. Any broker-dealer that
resells New Debentures that were received by it for its own
account pursuant to the Exchange Offer and any broker or dealer
that participates in a distribution of such New Debentures may be
deemed to be an "underwriter" within the meaning of the
Securities Act and any profit on any such resale of New
Debentures and any commissions or concessions received by any
such persons may be deemed to be underwriting compensation under
the Securities Act. The Letter of Transmittal states that by
acknowledging that it will deliver and by delivering a
prospectus, a broker-dealer will not be deemed to admit that it
is an "underwriter" within the meaning of the Securities Act.

      Starting on the Expiration Date, the Issuer and the
Guarantors will promptly send additional copies of this
Prospectus and any amendment or supplement to this Prospectus to
any broker-dealer that requests such documents in the Letter of
Transmittal. The Issuer has agreed to pay all expenses incident
to the Exchange Offer (including the expenses of one counsel for
the holders of the Old Debentures) other than commissions or
concessions of any brokers or dealers and will indemnify the
holders of the Old Debentures (including any broker-dealers)
against certain liabilities, including liabilities under the
Securities Act.


                           LEGAL MATTERS

      The validity of the New Debentures have been passed upon
for the Issuer by Cleary, Gottlieb, Steen & Hamilton, New York,
New York. Certain legal matters relating to the New Debentures
have been passed upon for the Initial Purchasers by Latham &
Watkins, New York, New York.


                               107
<PAGE>


                             EXPERTS

      The consolidated financial statements of J. Crew Group, Inc.
and subsidiaries, as of January 31, 1997 and February 2, 1996,
and for the fiscal years ended February 3, 1995, February 2, 1996
and January 31, 1997, appearing in this Prospectus and the related
financial statement schedules included elsewhere in the Registration
Statement have been audited by Deloitte & Touche LLP, independent 
auditors as stated in their reports appearing herein and elsewhere in 
the Registration Statement, and have been so included in reliance 
upon the reports of such firm given upon their authority
as experts in accounting and auditing.


                      CHANGE IN ACCOUNTANTS

      At a meeting held on October 9, 1997, the Board of
Directors of the Company approved the engagement of KPMG Peat
Marwick LLP as its independent auditors for the fiscal year
ending January 1998 to replace the firm of Deloitte & Touche LLP,
effective October 9, 1997.

      The reports of Deloitte & Touche LLP on the financial of J.
Crew Group, Inc. statements for the past two fiscal years did not
contain an adverse opinion or a disclaimer of opinion and were
not qualified or modified as to uncertainty, audit scope, or
accounting principles.

      In connection with the audits of the financial statements of
J. Crew Group, Inc. for each of the two fiscal years ended
January 31, 1997 and in the subsequent interim period, there were
no disagreements with Deloitte & Touche LLP on any matters of
accounting principles or practices, financial statement
disclosure, or auditing scope and procedures which, if not
resolved to the satisfaction of Deloitte & Touche LLP would have
caused Deloitte & Touche LLP to make reference to the matter in
their report.

      The Issuer has requested Deloitte & Touche LLP to furnish it
a letter addressed to the Commission stating whether it agrees
with the above statements. A copy of that letter, dated February
6, 1998 is filed as Exhibit 16.1 to this Registration Statement.


                               108
<PAGE>


               J. CREW GROUP, INC. AND SUBSIDIARIES

            INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                 Page
                                                                 ----
INDEPENDENT AUDITORS' REPORT ................................... F-2

CONSOLIDATED FINANCIAL STATEMENTS AS OF FEBRUARY 2, 1996 AND
JANUARY 31, 1997 AND FOR EACH OF THE THREE FISCAL YEARS IN THE
PERIOD ENDED JANUARY 31, 1997:

  Consolidated Balance Sheets as of February 2, 1996
  and Januar 31, 1997 .......................................... F-3

  Consolidated Statements of Income for the Fiscal Years
  Ended February 3, 1995, February 2, 1996 and
  January 31, 1997 ............................................. F-4

  Consolidated Statements of Cash Flows for the Fiscal
  Years Ended February 3, 1995, February 2, 1996
  and January 31, 1997 ......................................... F-5

  Consolidated Statements of Stockholders' Equity for
  the Fiscal Years Ended February 3, 1995,
  February 2, 1996 and January 31, 1997 ........................ F-6

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

UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AS OF
NOVEMBER 7, 1997 AND FOR THE FORTY WEEK PERIODS ENDED
NOVEMBER 8, 1996 AND NOVEMBER 7, 1997:

  Condensed Consolidated Balance Sheets as of
  January 31, 1997 and November 7, 1997 ........................ F-14

  Condensed Consolidated Statements of Operations for
  the Forty Week Periods Ended November 8, 1996
  and November 7, 1997 ......................................... F-15

  Condensed Consolidated Statements of Cash Flows for
  the Forty Week Periods Ended November 8,
  1996 and November 7, 1997 .................................... F-16

  Notes to Unaudited Condensed Consolidated Financial
  Statements ................................................... F-17


                               F-1
<PAGE>


                   INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders of
J. Crew Group, Inc.

      We have audited the accompanying consolidated balance
sheets of J. Crew Group, Inc. and subsidiaries as of February 2,
1996 and January 31, 1997, and the related consolidated
statements of operations, stockholders' equity and cash flows for
each of the three fiscal years in the period ended January 31,
1997. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion
on these financial statements based on our audits.

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

      In our opinion, such consolidated financial statements
present fairly, in all material respects, the financial position
of J. Crew Group, Inc. and subsidiaries as of February 2, 1996
and January 31, 1997, and the results of their operations and
their cash flows for each of the three fiscal years in the period
ended January 31, 1997 in conformity with generally accepted
accounting principles.

      As discussed in Note 12 to the consolidated financial
statements, in 1995, the Company changed its method of accounting
for catalog costs to conform with the provisions of Statement of
Position 93-7, "Reporting on Advertising Costs," and changed its
method of accounting for merchandise inventories.


Deloitte & Touche LLP

New York, New York
March 31, 1997


                               F-2
<PAGE>


               J. CREW GROUP, INC. AND SUBSIDIARIES

                    CONSOLIDATED BALANCE SHEETS

                                                     February 2,  January 31,
                                                        1996        1997
                                                         (In thousands)

                       ASSETS
CURRENT ASSETS:
  Cash and cash equivalents.......................... $ 13,529    $  7,132
  Accounts receivable (net of allowance for
    doubtful accounts of $4,824 and $4,357,
    respectively)...................................    58,280      58,079
  Merchandise inventories...........................   148,055     197,657
  Prepaid expenses and other current assets..........   54,311      58,318
  Refundable income taxes............................    4,900        --
                                                       -------     -------
   Total current assets..............................  279,075     321,186
                                                       -------     -------
PROPERTY AND EQUIPMENT--at cost:
  Land                                                   1,405       1,405
  Buildings and improvements.........................   11,360      11,167
  Furniture, fixtures and equipment..................   38,703      43,537
  Leasehold improvements.............................   60,218      75,378
  Construction in progress...........................    2,128       4,063
                                                       -------     -------
                                                       113,814     135,550
   Less accumulated depreciation and amortization....   41,005      49,121
                                                       -------     -------
                                                        72,809      86,429
                                                       -------     -------
OTHER ASSETS.........................................    3,365       3,206
                                                       -------     -------
TOTAL ASSETS......................................... $355,249    $410,821
                                                      ========    ========

        LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Accounts payable................................... $ 71,415    $103,279
  Other current liabilities..........................   59,243      62,938
  Deferred income taxes..............................   13,739      12,555
  Federal and state income taxes payable.............    2,185       9,955
  Current portion of long-term debt..................      237         237
                                                       -------     -------
   Total current liabilities.........................  146,819     188,964
                                                       -------     -------
LONG-TERM DEBT.......................................   87,092      86,855
                                                       -------     -------
DEFERRED CREDITS AND OTHER LONG-TERM LIABILITIES.....   31,705      32,996
                                                       -------     -------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY:
  6% noncumulative preferred stock...................    1,579       1,579
  8% cumulative preferred stock......................      500         500
  Common stock.......................................      263         263
  Additional paid-in capital.........................    3,710       3,710
  Retained earnings..................................   89,477     101,850
  Treasury stock, at cost............................   (5,896)     (5,896)
                                                       -------     -------
   Total stockholders' equity........................   89,633     102,006
                                                       -------     -------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY........... $355,249    $410,821
                                                      ========    ========


          See notes to consolidated financial statements.


                              F-3
<PAGE>


               J. CREW GROUP, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF INCOME

                                            Fiscal Year Ended
                                ---------------------------------------
                                February 3,    February 2,   January 31,
                                   1995           1996          1997
                                   ----           -----         ----
                                             (In thousands)
Net sales....................... $724,756       $732,580      $795,931
Other revenues..................   12,969         13,329        12,912
                                  -------        -------       -------
    Revenues....................  737,725        745,909       808,843
Cost of goods sold,
including buying and
occupancy costs.................  394,073        399,668       428,719
                                  -------        -------       -------
    Gross profit................  343,652        346,241       380,124
Selling, general and
administrative expenses.........  311,468        327,672       348,305
                                  -------        -------       -------
    Income from operations......   32,184         18,569        31,819
Interest expense--net...........    6,965          9,350        10,470
                                  -------        -------       -------
    Income before
    provision for
    income taxes,
    extraordinary item
    and cumulative
    effect of accounting
    changes....................    25,219          9,219        21,349
Provision for
income taxes....................   10,300          3,700         8,800
                                  -------        -------       -------
    Income before
    extraordinary item
    and cumulative
    effect of
    accounting changes..........   14,919          5,519        12,549
Extraordinary item--loss
on early retirement
of debt (net of income
tax benefit of $1,200)..........      --         (1,679)           --
Cumulative effect
of accounting changes
(net of income
taxes of $1,800)................       --          2,610           --
                                  -------        -------       -------
    Net income..................  $14,919         $6,450       $12,549
                                  =======        =======       =======


          See notes to consolidated financial statements.


                               F-4
<PAGE>


               J. CREW GROUP, INC. AND SUBSIDIARIES

              CONSOLIDATED STATEMENTS OF CASH FLOWS

                                            Fiscal Year Ended
                                ---------------------------------------
                                February 3,    February 2,   January 31,
                                   1995           1996          1997
                                   ----           -----         ----
                                             (In thousands)
CASH FLOWS FROM
OPERATING ACTIVITIES:
    Net income..................  $14,919         $6,450       $12,549
    Adjustments to               
    reconcile net income         
    to net cash provided         
    by (used in) operating       
     activities:                 
       Depreciation and          
       amortization.............    8,110         10,272        10,541
       Amortization of           
       deferred financing        
       costs....................      249          1,186           401
       Deferred incomes          
       taxes....................     (987)        10,131        (1,184)
       Provision for losses      
       on accounts receivable...    7,956          7,277         6,945
       Noncash compensation      
       expense..................    1,901          1,142           --
    Changes in operating assets  
    and liabilities:             
       Accounts receivable......   (7,041)        (7,708)       (6,744)
       Merchandise               
       inventories..............  (35,409)       (10,417)      (49,602)
       Prepaid expenses          
       and other current         
       assets...................   (4,349)       (12,444)       (4,007)
       Other assets.............   (1,244)        (2,031)         (375)
       Accounts payable.........    7,876          6,318        31,864
       Other liabilities........    2,504         (5,351)        3,439
       Federal and state         
       income taxes payable.....    7,289        (12,674)       12,670
                                  -------        -------       -------
         Net cash provided       
         by (used in)            
         operating activities...    1,774         (7,849)       16,497
                                  -------        -------       -------
CASH FLOWS FROM                  
INVESTING ACTIVITIES:            
    Capital expenditures........  (14,595)       (18,466)      (27,462)
    Proceeds from                
    construction allowances.....    1,128          3,826         4,981
                                  -------        -------       -------
         Net cash used in        
         investing activities...  (13,467)       (14,640)      (22,481)
                                  -------        -------       -------
CASH FLOWS FROM                  
FINANCING ACTIVITIES:            
    Issuance of                  
    long-term debt..............   15,000         85,000           --
    Repayment of                 
    long-term debt..............   (7,237)       (67,237)         (237)
    Dividends paid..............   (1,000)           --           (176)
                                  -------        -------       -------
         Net cash provided       
         by (used in)            
         financing               
         activities............     6,763         17,763          (413)
                                  -------        -------       -------
DECREASE IN CASH                 
AND CASH EQUIVALENTS............   (4,930)        (4,726)       (6,397)
    CASH AND CASH                
    EQUIVALENTS, BEGINNING       
    OF YEAR.....................   23,185         18,255        13,529
                                  -------        -------       -------
    CASH AND CASH                
    EQUIVALENTS, END             
    OF YEAR.....................  $18,255        $13,529        $7,132
                                  =======        =======       =======
SUPPLEMENTARY CASH              
FLOW INFORMATION:
    Income taxes paid
    (refunded)..................   $4,063         $7,000       $(3,600)
                                  =======        =======       =======
    Interest paid...............   $6,520         $9,601        $9,880
                                  =======        =======       =======


          See notes to consolidated financial statements.

                               F-5
<PAGE>


               J. CREW GROUP, INC. AND SUBSIDIARIES

          CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                 6%                 8%                                                                  Total
                            Noncumulative       Cumulative                     Additional                               Stock-
                           Preferred Stock    Preferred Stock   Common Stock     Paid-in     Retained     Treasury     holders'
                               Issued             Issued           Issued        Capital     Earnings       Stock       Equity
                          Shares    Amount    Shares   Amount  Shares  Amount
                                                                (In thousands, except shares)
BALANCE,
JANUARY 28, 1994..........15,794    $1,579    5,000     $500   262,912    $263    $1,827      $69,108      $(7,056)    $66,221
  Net income..............  --         --       --       --       --       --        --        14,919           --      14,919
  Issuance of 5,033                                           
  shares of common                                            
  stock from treasury                                         
  under stock bonus                                           
  agreement...............  --         --       --       --       --       --      1,166           --          735       1,901
  Dividends...............  --         --       --       --       --       --        --        (1,000)          --      (1,000)
                         -------    ------    -----     ----   -------    ----     ------    --------      -------    --------
BALANCE,                                                      
FEBRUARY 3, 1995..........15,794     1,579    5,000      500   262,912     263     2,993       83,027       (6,321)     82,041
  Net income..............  --         --       --       --       --       --        --         6,450          --        6,450
  Issuance of 2,898                                           
  shares of common                                            
  stock from treasury                                         
  under stock bonus                                           
  agreement...............  --         --      --        --       --       --        717         --            425       1,142
                         -------    ------    -----     ----   -------    ----     ------    --------      -------    --------
BALANCE,                                                      
FEBRUARY 2, 1996..........15,794     1,579    5,000      500   262,912     263     3,710       89,477       (5,896)     89,633
  Net income..............  --         --       --       --       --       --        --        12,549          --       12,549
  Dividends...............  --         --       --       --       --       --        --          (176)          --        (176)
                         -------    ------    -----     ----   -------    ----     ------    --------      -------    --------
BALANCE,                                                      
JANUARY 31, 1997..........15,794    $1,579    5,000     $500   262,912    $263     $3,710    $101,850      $(5,896)   $102,006
                         =======    ======    =====     ====   =======    ====     ======    ========      =======    ========

</TABLE>


          See notes to consolidated financial statements.

                              F-6
<PAGE>


               J. CREW GROUP, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FISCAL YEARS ENDED FEBRUARY 3, 1995, FEBRUARY 2, 1996 AND JANUARY 31, 1997

1.   NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      a. Principles of Consolidation--The accompanying
consolidated financial statements include the accounts of J. Crew
Group, Inc. and its wholly-owned subsidiaries (the "Company").
All significant intercompany balances and transactions have been
eliminated in consolidation.

      b. Business--The Company, which operates in one business
segment, designs, contracts for the manufacture of, markets and
distributes men's, women's and children's apparel, accessories
and home furnishings. The Company's products are marketed through
catalogs and retail stores primarily in the United States. The
Company is also party to a licensing agreement which grant the
licensees exclusive rights to use the Company's trademarks in
connection with the manufacture and sale of products in Japan.
The license agreement provides for payments based on specified
percentages of net sales.

      The Company is subject to seasonal fluctuations in its
merchandise sales and results of operations. The Company expects
its sales and operating results generally to be lower in the
first, and second quarters than in the third and fourth quarters
(which include the back-to-school and holiday season) of each
fiscal year.

      A significant amount of the Company's products are produced
in the Far East through arrangements with independent
contractors. As a result, the Company's operations could be
adversely affected by political instability resulting in the
disruption of trade from the countries in which these contractors
are located or by the imposition of additional duties or
regulations relating to imports or by the contractor's inability
to meet the Company's production requirements.

      c. Fiscal Year--The Company's fiscal year ends on the
Friday closest to January 31. The fiscal years 1994, 1995 and
1996 ended on February 3, 1995 (53 weeks), February 2, 1996 (52
weeks) and January 31, 1997 (52 weeks).

      d. Cash Equivalents--For purposes of the consolidated
statements of cash flows, the Company considers all highly liquid
debt instruments, with maturities of 90 days or less when
purchased, to be cash equivalents. Cash equivalents, which were
$9,700,000 and $1,968,000 at February 2, 1996 and January 31,
1997, are stated at cost, which approximates market value.

      e. Accounts Receivable--Accounts receivable consists of
installment receivables resulting from the sale of merchandise of
Popular Club Plan, Inc. Concentrations of credit risk with
respect to trade accounts receivable are limited due to the large
number of customers comprising the accounts receivable base.
Finance charge income, which is included in other revenues, for
the fiscal years 1994, 1995 and 1996 was $9,700,000, $9,354,000
and $9,095,000.

      f. Merchandise Inventories--Merchandise inventories are
stated at the lower of cost (determined on a first-in, first-out
basis) or market. The Company capitalizes certain design,
purchasing and warehousing costs into inventory. (See Note 12.)

      g. Catalog Costs--Catalog costs, which primarily consist of
catalog production and mailing costs, are capitalized and
amortized over the expected future revenue stream, which is
principally from three to five months from the date catalogs are
mailed. The Company accounts for catalog costs in accordance with
the AICPA Statement of Position ("SOP") 93-7, "Reporting on Advertising
Costs." SOP 93-7 requires that the amortization of capitalized
advertising costs should be the amount computed using the ratio
that current period revenues for the 


                               F-7
<PAGE>


catalog cost pool bear to the total of current and estimated
future period revenues for that catalog cost pool. Deferred
catalog costs, included in prepaid expenses and other current
assets, as of February 2, 1996 and January 31, 1997 were
$40,743,000 and $41,191,000. Catalog costs, which are reflected
in selling and administrative expenses, for the fiscal years
1994, 1995 and 1996 were $112,979,000, $132,566,000, and
$135,633,000. (See Note 12).

      h. Property and Equipment--Property and equipment are
stated at cost. Buildings and improvements are depreciated by the
straight-line method over the estimated useful lives of the
respective assets of twenty years. Furniture, fixtures and
equipment are depreciated by the straight-line method over the
estimated useful lives of the respective assets, ranging from
three to ten years. Leasehold improvements are amortized over the
shorter of their useful lives or related lease terms.

      The Company receives construction allowances upon entering
into certain store leases. These construction allowances are
recorded as deferred credits and are amortized over the term of
the related lease.

      i. Other Assets--Other assets consist primarily of debt
issuance costs which are amortized over the term of the related
debt agreements.

      j. Income Taxes--The provision for income taxes includes
taxes currently payable and deferred taxes resulting from the tax
effects of temporary differences between the financial statement
and tax bases of assets and liabilities, in accordance with
Statement of Financial Accounting Standards ("SFAS") No. 109,
"Accounting for Income Taxes."

      k. Revenue Recognition--Revenue is recognized when
merchandise is shipped to customers. The Company accrues a sales
return allowance in accordance with its return policy for
estimated returns of merchandise subsequent to the balance sheet
date that relate to sales prior to the balance sheet date.

      l. Store Preopening Costs--Costs associated with the opening
of new retail and outlet stores are expensed as incurred.

      m. Financial Instruments--The following disclosure about
the fair value of financial instruments is made in accordance
with the requirements of SFAS No. 107, "Disclosures About Fair
Value of Financial Instruments." The fair value of the Company's
long-term debt, including current portion, is estimated to be
approximately $93,500,000 and $89,100,000 at February 2, 1996 and
January 31, 1997, and is based on management's estimate of the
present value of future cash flows discounted at the current
market rate for financial instruments with similar
characteristics and maturity. The carrying amounts of long-term
debt are $87,329,000 and $87,092,000 at February 2, 1996 and
January 31, 1997. The carrying amounts reported in the
consolidated balance sheets for cash and cash equivalents,
accounts receivable and accounts payable approximate fair value
because of the short-term maturity of those financial
instruments. The estimates presented herein are not necessarily
indicative of amounts the Company could realize in a current
market exchange.

      The Company from time to time enters into forward foreign
exchange contracts as hedges relating to identifiable currency
positions to reduce the risk from exchange rate fluctuations.
Gains and losses on these contracts are deferred and recognized
as adjustments to the bases of those assets. Such gains and
losses were not material.

      At February 2, 1996, the Company had a forward foreign
exchange contract outstanding with J. P. Morgan to deliver 230
million yen on March 29, 1996. At January 31, 1997, the Company
had a forward foreign exchange contract outstanding with J. P.
Morgan to deliver 235 million yen on March 31, 1997. These
contracts are hedges relating to foreign licensing revenues. The 
fair value of these contracts approximated carrying value due to 
their short-term maturities.


                               F-8
<PAGE>


      The Company is exposed to credit losses in the event of
nonperformance by the counterparties to the forward foreign
exchange contract, but it does not expect any counterparties to
fail to meet their obligation given their high-credit rating.

      n. Use of Estimates in the Preparation of Financial
Statements--The preparation of financial statements in conformity
with generally accepted accounting principles requires management
to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent
assets and liabilities at the date of the financial statements
and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those
estimates.

      o. Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed of--In March 1995, the Financial Accounting
Standards Board (the "FASB") issued SFAS No. 121, "Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed of." SFAS No. 121 requires that long-lived assets and
certain identifiable intangibles to be held and used 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, and is effective for fiscal years beginning
after December 15, 1995. The adoption of SFAS No. 121 did not
have an effect on the Company's financial position or results of
operations.

      p. Reclassifications--Certain items in prior years in
specific captions of the consolidated financial statements and
notes to financial statements have been reclassed for comparative
purposes.

2.   OTHER CURRENT LIABILITIES

Other current liabilities consist of:

                                  February 2,     January 31,
                                      1996           1997
     Customer liabilities.......  $18,827,000     $22,968,000
     Accrued catalog and
     marketing costs............    9,191,000      10,734,000
     Taxes, other than 
     income taxes...............    7,235,000       9,093,000
     Other......................   23,990,000      20,143,000
                                   ----------      ----------
        Total...................  $59,243,000     $62,938,000
                                  ===========     ===========


3.   LONG-TERM DEBT

                                               February 2,  January 31,
                                                  1996         1997
Senior Notes(a).............................. $85,000,000  $85,000,000
Industrial Development Revenue Bond,
     bearing interest at 73.33% of
     prime rate (8.25% at January 31,
     1997); due in monthly principal
     payments of $19,737 from January 1,
     1987 through December 1, 2005(b)........   2,329,000    2,092,000
                                              -----------  -----------
 .............................................  87,329,000   87,092,000
                                              -----------  -----------
Less payments due within one year............    (237,000)    (237,000)

      Total.................................. $87,092,000  $86,855,000
                                              ===========  ===========


(a)  In June 1995, the Company issued privately to institutional
     investors $85,000,000 of 8.1% Senior Notes (the "Senior
     Notes") due December 15, 2004. Interest on the Senior Notes
     is payable semiannually on June 15 and December 15. The
     Senior Notes are payable in annual installments of
     $4,000,000 in December 1998 and $13,500,000 from December
     1999 through December 2004. The proceeds of this private
     placement were used to prepay $58,000,000 principal amount
     of senior notes then outstanding and for general corporate
     purposes.


                               F-9
<PAGE>


     The provisions of the note agreement and the credit
     agreement (see Note 4) include (i) requirements that the
     Company maintain minimum levels of tangible net worth, fixed
     charges coverage, current ratio and funded debt as a
     percentage of tangible net worth; and (ii) limitations on
     liens, sale and leaseback transactions, funded debt, payment
     of dividends and repurchases of capital stock, acquisitions,
     investments and sales of assets, among others.

(b)  Property with a net carrying value of approximately
     $3,400,000 is encumbered as collateral under the Industrial
     Development Revenue Bond as of January 31, 1997 and February
     2, 1996.

The maturities of long-term debt required during the next five
fiscal years are:

          Fiscal Year             Amount
          1997................ $  237,000
          1998................  4,237,000
          1999................ 13,737,000
          2000................ 13,737,000
          2001................ 13,737,000



4.   LINES OF CREDIT

      In March 1995, the Company entered into a $125 million
syndicated revolving credit agreement (the "Credit Agreement")
with a group of seven banks with J. P. Morgan as agent. The
Credit Agreement provides for commitments for direct borrowings
of up to $75 million and letters of credit of up to $125 million.
Borrowings under the Credit Agreement are unsecured and bear
interest, at the Company's option, at the base rate (defined as
the higher of the bank's prime rate or the Federal funds rate
plus .5%) or the London Interbank Offering Rate plus .5%. The
Credit Agreement expires on March 31, 1998.

      During fiscal 1994, 1995 and 1996, maximum borrowings under
revolving credit agreements were $25,900,000, $49,000,000 and
$55,000,000, and average borrowings were $6,600,000, $25,500,000
and $31,200,000. There were no borrowings outstanding under the
Credit Agreement at February 2, 1996 or January 31, 1997.

      Outstanding letters of credit issued to facilitate
international merchandise purchases at February 2, 1996 and
January 31, 1997 amounted to $25,850,000 and $37,800,000.

5.   STOCKHOLDERS' EQUITY

      The Company has authorized 1,000,000 shares of common
stock, $1 par value; 20,000 shares of 6% noncumulative preferred
stock, $100 par value; and 10,000 shares of 8% cumulative
preferred stock, $100 par value. The common and preferred stock
have the right to vote, with each share entitled to one vote.

      The holders of the 8% cumulative preferred stock shall be
entitled to receive cash dividends when, as and if declared by
the Board of Directors, at the rate of 8% per annum on its par
value in priority to the payment of any dividends for other
classes of stock during any year. Such dividends shall be
cumulative from the date of issue, so that if applicable
dividends for any past dividend period shall not have been paid
thereon or declared and a sum sufficient for payment not set
apart, the deficiency shall be fully paid or set apart, without
interest, before any dividend shall be paid or set apart for any
other class of stock.

      The Company has agreements with its stockholders requiring
the stockholders to offer preferred or common shares to the
Company at prices computed in accordance with the agreements
before disposing of these shares to others. The Company may, at
its option, redeem shares of preferred stock at a price equal to
the par value of the preferred stock.


                              F-10
<PAGE>


      At January 31, 1997, the Company had 34,925 shares of
common stock, 6,455 shares of 6% noncumulative preferred stock
and 2,495 shares of 8% cumulative preferred stock held in
treasury.

6.   COMMITMENTS AND CONTINGENCIES

      a. Operating Leases--As of January 31, 1997, the Company
was obligated under various long-term operating leases for retail
and outlet stores, warehouses and office space and equipment
requiring minimum annual rentals. These operating leases expire
on varying dates to 2012. At January 31, 1997 aggregate minimum
rentals in future periods are as follows:

          Fiscal Year           Amount
          -----------          -------
          1997..............  $27,949,000
          1998..............   28,766,000
          1999..............   26,591,000
          2000..............   24,000,000
          2001..............   22,003,000
          Thereafter........  116,438,000


      Certain of these leases include renewal options and provide
for contingent rentals based upon sales and require the lessee to
pay taxes, insurance and other occupancy costs.

      Rent expense for fiscal 1994, 1995 and 1996 was
$25,902,000, $27,366,000 and $29,852,000, including percentage
rent of $2,470,000, $2,197,000 and $2,850,000.

      b. Employment Agreements--The Company is party to
employment agreements with certain executives which provide for
compensation and certain other benefits. The agreements also
provide for severance payments under certain circumstances.

      In connection with an employment agreement, the Company was
obligated to pay to an employee a bonus based upon a
predetermined formula, payable in shares of common stock at fair
value and cash. In connection with the agreement, the Company
issued 5,033 and 2,898 treasury shares during fiscal 1994 and
1995.

      c. Litigation--The Company is involved in various legal
proceedings, both as plaintiff and as defendant, which are
routine litigations incidental to the conduct of its business.
The Company believes that the ultimate resolution of these
matters will not have a material effect on its financial position
or results of operations.

7.   EMPLOYEE BENEFIT PLAN

      The Company has a thrift/savings plan pursuant to Section
401 of the Internal Revenue Code whereby all eligible employees
may contribute up to 15% of their annual base salaries subject to
certain limitations. The Company's contribution is based on a
percentage formula set forth in the plan agreement. Company
contributions to the thrift/savings plan for fiscal 1994, 1995
and 1996 were $1,325,000, $1,478,000 and $1,680,000.

8.   LICENSE AGREEMENTS

      The Company has a licensing agreement through January 1998
with Itochu, a Japanese trading company. The agreement permits
Itochu to distribute J. Crew merchandise in Japan. The Company
earns royalty payments under the agreement based on the sales of
its merchandise. Royalty income, which is included in other
revenues, for fiscal 1994, 1995 and 1996 was $3,269,000,
$3,975,000 and $3,817,000.


                              F-11
<PAGE>


9.   INTEREST EXPENSE--NET

Interest expense, net consists of the following:

                            Fiscal        Fiscal         Fiscal
                             1994          1995           1996
                           -------        -------          ----
Interest expense........ $7,145,000     $9,548,000     $10,613,000
Interest income.........   (180,000)      (198,000)       (143,000)
                         ----------     ----------     -----------
Interest expense--net... $6,965,000     $9,350,000     $10,470,000
                         ==========     ==========     ===========



10.   INCOME TAXES

      The Company accounts for income taxes in accordance with
SFAS No. 109, "Accounting for Income Taxes". This statement
requires the use of the liability method of accounting for income
taxes. Under the liability method, deferred taxes are determined
based on the difference between the financial reporting and tax
bases of assets and liabilities using enacted tax rates in effect
in the years in which the differences are expected to reverse.
Deferred tax expense represents the change in the deferred tax
asset/liability balance.

      The provision for income taxes consists of:

                                   Fiscal        Fiscal       Fiscal
                                    1994          1995         1996
                                  -------        -------       ----
Current:
   Federal ...................  $9,100,000   $(5,131,0000)  $9,384,000
   State and local ...........   2,187,000        500,000      600,000
                               -----------     ----------   ----------
                                11,287,000     (4,631,000)   9,984,000
Deferred .....................    (987,000)     8,331,000   (1,184,000)
                               -----------     ----------   ----------
Income taxes before tax
   effect of extraordinary
   item and cumulative effect
   of accounting changes .....  10,300,000      3,700,000    8,800,000
Extraordinary item--current          --        (1,200,000)       --
Cumulative effect of
accounting changes--deferred .       --         1,800,000        --
                               -----------     ----------   ----------
Total provision for income
taxes ........................ $10,300,000     $4,300,000   $8,800,000
                               ===========     ==========   ==========


      The difference between the provision for income taxes based
on the U.S. Federal statutory rate and the Company's effective
rate is due primarily to state income taxes.

                                       Fiscal    Fiscal    Fiscal
                                        1994      1995      1996
                                       ------    ------     ----
     Federal income tax rate            35.0%     35.0%     35.0%
     State and local income taxes,
     net of Federal benefit              5.8       5.1       6.2
                                        ----      ----      ---- 
     Effective tax rate                 40.8%     40.1%     41.2%
                                        ====      ====      ==== 

      The tax effect of temporary differences which give rise to
deferred tax assets and liabilities are:

                                          February 2   January 31,
                                             1996          1997
     Deferred tax assets:
      Allowance for doubtful accounts... $1,979,000     $1,769,000
      State net operating loss
      carryforwards ....................  1,100,000      1,300,000
      Other                               1,177,000      3,155,000
                                          ---------      ---------
                                          4,256,000      6,224,000

     Deferred tax liabilities:
      Prepaid catalog costs
      and other prepaid costs           (17,995,000)   (18,779,000)
                                        -----------    ----------- 
     Net deferred income taxes         $(13,739,000)  $(12,555,000)
                                       ============   ============ 


                              F-12
<PAGE>


11.   EXTRAORDINARY ITEM

      In June 1995, the Company prepaid $58 million principal
amount of senior notes and recorded an extraordinary loss of
$1,679,000 (net of an income tax benefit of $1,200,000),
consisting of the write-off of deferred financing costs and
redemption premiums related to the early retirement of debt.

12.   ACCOUNTING CHANGES

      Effective February 4, 1995, the Company changed its method
of accounting for catalog costs to conform with the provisions of
the SOP 93-7. SOP 93-7 requires that the amortization of
capitalized advertising costs should be the amount computed using
the ratio that current period revenues for the catalog cost pool
bear to the total of current and estimated future period revenues
for that catalog cost pool. Prior to fiscal 1995, such costs were
amortized on a straight-line basis over the estimated productive
life of the catalog. The cumulative effect of applying this
change in accounting on prior periods was a decrease in net
income of $1,600,000 (net of an income tax benefit of
$1,000,000).

      Effective February 4, 1995, the Company modified its
inventory accounting practices to include the capitalization of
certain design, purchasing and warehousing costs. Prior to this
change, these costs were charged to expense in the period
incurred rather than in the period in which the inventories were
sold. The Company believes this change is preferable because it
provides a better matching of revenues and costs and improves the
comparability of operating results and financial position with
those of other companies. The cumulative effect of applying this
change in accounting on prior periods was an increase in net
income of $4,210,000 (net of income taxes of $2,800,000).

      The effect of these changes on fiscal 1995's results,
excluding the cumulative effect, was to increase net income by
$1,000,000. The pro forma effect of these changes on net income
in fiscal 1994 would not have been material.


                              F-13
<PAGE>


               J. CREW GROUP, INC. AND SUBSIDIARIES

               CONDENSED CONSOLIDATED BALANCE SHEETS

                                         January 31,  November 7, 1997
                                            1997      (unaudited)

                                              (In thousands)

                 ASSETS

Current assets:
  Cash and cash equivalents.............    $7,132      $12,992
  Accounts receivable (net of allowance
     for doubtful accounts of $4,357 and
     $4,670, respectively)                  58,079      17,493
  Merchandise inventories...............   197,657     260,506
  Prepaid expenses and other current
     assets ............................    58,318      69,467
  Refundable income taxes...............      --         4,481
                                          --------    --------

   Total current assets.................   321,186     364,939
Property and equipment--at cost:           135,550     171,976
  Less accumulated depreciation
  and amortization......................   (49,121)    (61,485)
                                          --------    --------
                                            86,429      110,491
                                          --------    --------
Other assets............................     3,206       17,961
                                          --------    --------
Total assets............................  $410,821     $493,391
                                           ========    ========

  LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

Current liabilities:
  Notes payable--bank....................  $  --       $47,000
  Accounts payable......................   103,279     115,648
  Other current liabilities.............    62,938      50,403
  Federal and state income taxes payable     9,955          --
  Deferred income taxes.................    12,555      12,555
  Current portion of long-term debt.....       237
                                          --------    --------

   Total current liabilities............   188,964     225,606
Long-term debt..........................    86,855     295,257
Deferred credits and other long-term
liabilities.............................    32,996      42,240
                                          --------    --------
   Total liabilities....................   308,815     563,103

Redeemable preferred stock .............      --       125,000
Stockholders' equity (deficit)..........   102,006    (194,712)
                                          --------    --------
Total liabilities, redeemable
preferred stock and stockholders'
equity (deficit)........................  $410,821    $493,391
                                          ========    ========



     See notes to unaudited condensed consolidated financial
                           statements.


                              F-14
<PAGE>



               J. CREW GROUP, INC. AND SUBSIDIARIES

          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                           Forty Week Period Ended
                                           November 8,  November 7,
                                             1996          1997
                                          (Unaudited)  (Unaudited)
                                                (In thousands)
Net sales............................       $528,351     $556,993
Other revenues.......................         10,430        9,603
                                             --------     -------
  Revenues...........................        538,781      566,596
Cost of goods sold, including                          
buying and occupancy costs                   292,056      310,865
   Gross profit......................        246,725      255,731
Selling, general and administrative                    
 expenses............................        240,197      253,159
                                             --------     -------
   Income from operations............          6,258        2,572
Interest expense--net................          7,551       11,869
   Expenses incurred in connection                     
   with recapitalization                         --        19,851
                                             --------     -------
     Loss before income taxes and                      
     extraordinary items                      (1,023)     (29,148)
Income tax benefit...................            450        5,050
                                             --------     -------
Net loss before extraordinary item           $  (573)    $(24,098)
Extraordinary item--loss on                            
refinancing of debt ($7,627 net of                     
  income tax benefit of $3,127)......            --        (4,500)
                                             --------     -------
  Net loss...........................        $  (573)    $(28,598)
                                             ========    ========
                                                      


     See notes to unaudited condensed consolidated financial
                           statements.


                              F-15
<PAGE>



               J. CREW GROUP, INC. AND SUBSIDIARIES

          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                               Forty Week Period Ended
                                              November 8,    November 7,
                                                1996            1997
                                             (Unaudited)    (Unaudited)
                                                   (In thousands)
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net loss..................................     $(573)     $(28,598)
     Adjustments to reconcile net
     loss to net cash provided by
     operating activities:
     Depreciation and amortization ............     7,625        10,191
     Amortization of deferred financing
     costs.....................................       311         2,268
     Provision for losses on accounts
      receivable ..............................     4,921         4,946
     Changes in assets and liabilities
     providing/(using) cash:
     Accounts receivable ......................    (3,204)       35,640
     Merchandise inventories ..................   (79,203)      (62,849)
     Prepaid expenses and other current
     assets ...................................   (18,927)      (11,149)
     Other assets .............................      (590)         (464)
     Accounts payable .........................    55,853        12,369
     Other liabilities ........................   (11,134)       (9,018)
     Income taxes payable .....................     2,155       (14,436)
                                                  -------        -------

     Net cash used in operating activities ....   (42,766)      (61,100)
                                                  -------        -------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Capital expenditures .....................   (19,826)      (37,010)
     Proceeds from construction allowances ....     4,879         8,745
                                                  -------        -------

     Net cash used in investing activities ....   (14,947)       (28,265)
                                                  -------        -------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Borrowings under revolving credit
     agreement ................................    55,000         47,000
     Issuance of long-term debt ...............       --         295,257
     Costs incurred in connection with
     issuance of debt .........................       --         (16,820)
     Repayment of long-term debt ..............      (178)       (87,092)
     Issuance of preferred stock...............       --         125,000
     Issuance of common stock..................       --          63,891
     Repurchase of capital stock...............       --        (316,688)
     Preferred stock dividends.................       --          (1,005)
     Costs incurred in connection with
     the repurchase of capital stock...........       --         (14,318)
                                                  -------        -------

     Net cash provided by financing
     activities ...............................    54,822         95,225
                                                  -------        -------

(DECREASE) INCREASE IN CASH AND 
CASH EQUIVALENTS ..............................    (2,891)         5,860

CASH AND CASH EQUIVALENTS, BEGINNING
OF PERIOD .....................................    13,529          7,132
                                                  -------        -------

CASH AND CASH EQUIVALENTS, END OF PERIOD ......   $10,638        $12,992
                                                  =======        =======



See notes to unaudited condensed consolidated financial
statements.


                              F-16
<PAGE>

               J. CREW GROUP, INC. AND SUBSIDIARIES

  NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  FORTY WEEK PERIODS ENDED NOVEMBER 8, 1996 AND NOVEMBER 7, 1997

1.    BASIS OF PRESENTATION

     The accompanying unaudited condensed consolidated financial
statements include the accounts of J. Crew Group, Inc.
("Holdings") and its wholly-owned subsidiaries (the "Company").
All significant intercompany balances and transactions have been
eliminated in consolidation.

     Prior to the Recapitalization, Holdings owned all of the
stock, directly or indirectly, of its various operating
subsidiaries. In connection with the Recapitalization, Holdings
formed J. Crew Operating Corp. and immediately prior to the
consummation of the Recapitalization, Holdings transferred
substantially all of its assets and liabilities to J. Crew
Operating Corp.

     The consolidated balance sheet as of November 7, 1997 and
the consolidated statements of operations and cash flows for the
forty week periods ended November 8, 1996 and November 7, 1997
have been prepared by the Company and have not been audited. In
the opinion of management, all adjustments, consisting of only
normal recurring adjustments, necessary for a fair presentation
of the financial position of the Company, the results of its
operations and cash flows have been made.

      Certain information and footnote disclosure normally
included in financial statements prepared in accordance with
generally accepted accounting principles have been condensed or
omitted. These financial statements should be read in conjunction
with the financial statements and notes thereto included in the
Consolidated Financial Statements of Holdings for the fiscal year
ended January 31, 1997.

     The results of operations for the forty week period ended
November 7, 1997 are not necessarily indicative of the operating
results for the full fiscal year.

2.   RECAPITALIZATION TRANSACTION

     Holdings, its shareholders (the "Shareholders") and TPG
Partners II, L.P. ("TPG") are parties to a Recapitalization
Agreement dated July 22, 1997 as amended as of October 17, 1997
(the "Recapitalization Agreement") which provided for the
recapitalization of Holdings (the "Recapitalization"). Pursuant
to the terms of the Recapitalization Agreement, Holdings
purchased from the Shareholders for an aggregate purchase price
of approximately $316,688,000 all of the outstanding shares of
Holdings' capital stock, other than a certain number of shares of
Holdings' common stock held by existing shareholders which
represented 14.8% of the outstanding shares of Holdings' common
stock immediately following consummation of the Recapitalization.
The purchase of such outstanding shares of capital stock was
financed by, among other things, (a) issuing to TPG, its
affiliates and other investors shares of common stock of Holdings
for approximately $63,891,000 and shares of preferred stock of
Holdings for $125,000,000 and (b) consummating the transactions
described below in Notes 4 and 5.

     The Recapitalization Agreement was accounted for as a
recapitalization transaction for accounting purposes.


                              F-17
<PAGE>


      The following costs incurred in connection with the
Recapitalization have been expensed in the forty week period
ended November 7, 1997:

            Management bonuses          $  12,084,000
            TPG financial
            advisory fee                    5,550,000
            Legal and accounting fees       1,028,000
            Consulting Fee                  1,000,000
            Other                             189,000
                  Total                 $  19,851,000
                                        =============



3.   LINES OF CREDIT

     On October 17, 1997, in connection with the
Recapitalization (as defined below), the Company entered into a
syndicated revolving credit agreement of up to $200.0 million
(the "Revolving Credit Agreement") with a group of banks with The
Chase Manhattan Bank, as administrative and collateral agent (the
"Administrative Agent"), and Donaldson, Lufkin & Jenrette
Securities Corporation, as syndication agent. The Bank Facilities
may be utilized to fund the working capital requirements of the
Company's subsidiaries, including issuance of stand-by and trade
letters of credit and bankers' acceptances. Borrowings under the
Bank Facilities are secured by a perfected first priority
security interest in all assets (except for the accounts
receivable of Popular Club Plan, Inc.) of the Company's direct
and indirect domestic, and to the extent no adverse tax
consequences would result, foreign subsidiaries and bear
interest, at the Company's option at a base rate equal to the
Administrative Agent's Eurodollar rate plus an applicable margin
or an alternate base rate equal to the highest of the
Administrative Agent's prime rate, a certificate of deposit rate
plus 1% or the Federal Funds effective rate plus one-half of 1%
plus, in each case, an applicable margin. The Revolving Credit
Agreement matures on October 17, 2003. The Revolving Credit
Agreement replaced the Company's previous revolving credit
agreement which provided for commitments in an aggregate amount
of up to $200.0 million, of which up to $120.0 million was
available for direct borrowings.

     During the forty week periods ended November 8, 1996 and
November 7, 1997, maximum borrowings under the revolving credit
agreements were $55,000,000 and $104,000,000, and average
borrowings were $34,500,000 and $66,700,000. Borrowings
outstanding under the Revolving Credit Agreement were $47,000,000
at November 7, 1997.

     Outstanding letters of credit issued to facilitate
international merchandise purchases at November 7, 1997 amounted
to $37,400,000 million.

4.   LONG TERM DEBT

      The $70.0 million term loan is subject to the same interest
rates and security terms as the Revolving Credit Agreement. The
term loan is repayable in quarterly installments of $4.0 million
from February 2001 through November 2001 and $6.75 million from
February 2002 through November 2003. See Note 3, "Lines of
Credit."


                              F-18
<PAGE>


      The $150.0 million Senior Subordinated Notes are unsecured
general obligations of J. Crew Operating Corp. and are
subordinated in right of payment to all senior debt. Interest on
the notes will accrue at the rate of 10-3/8% per annum and will
be payable semi-annually in arrears on April 15 and October 15.
The notes will mature on October 15, 2007 and may be redeemed at
the option of the issuer subsequent to October 15, 2002 at prices
ranging from 105.188% in 2002 to 100% in 2005 and thereafter.

      The Senior Discount Debentures were issued in aggregate
principal amount of $142.0 million at maturity and will mature on
October 15, 2008. These debentures are senior unsecured
obligations of Holdings. Cash interest will not accrue prior to
October 15, 2002 and the principal amount of the debentures will
accrete at a rate of 13- 1/8% per annum and will be payable in
arrears on April 15 and October 15 of each year. The Senior
Discount Debentures may be redeemed at the option of Holdings on
or after October 15, 2002 at prices ranging from 106.563% to 100%
in 2005 and thereafter.

5.   SECURITIZATION

     In connection with the Recapitalization, a facility was
entered into to securitize certain consumer loan installment
receivables of Popular Club Plan, Inc. on a revolving basis. This
securitization involved the transfer of receivables through a
special purpose bankruptcy remote subsidiary to a trust in
exchange for cash and subordinated certificates representing
undivided interests in the pool of receivables and the subsequent
sale by the trust of certificates of beneficial interest to third
party investors. The Company has no obligation to reimburse the
trust or the purchasers of beneficial interests for credit
losses. This transaction has been accounted for as a sale in
accordance with the provisions of Statement of Financial
Accounting Standards No. 125 and accordingly the accounts
receivable and the corresponding obligations are not reflected in
the consolidated financial statements as of November 7, 1997. At
November 7, 1997, $42.0 million of proceeds were received from
the sale of accounts receivable and a loss on sale of $400,000
has been recognized in the statement of operations.


6.   CAPITAL STOCK

     Holdings' restated certificate of incorporation authorizes
Holdings to issue capital stock consisting of:

         (a)  100,000,000 shares of common stock; par 
              value $.01 per share;

         (b)  1,000,000 shares of Series A cumulative
              preferred stock; par value $.01 per share (the
              "Series A Preferred Stock"); and

         (c)  1,000,000 shares of Series B cumulative
              preferred stock; par value $.01 per share (the
              "Series B Preferred Stock" and together with
              the Series A Preferred Stock," the "Preferred
              Stock").

     In connection with the Recapitalization, Holdings issued
55,000 shares of common stock, 92,500 shares of Series A
Preferred Stock and 32,500 shares of Series B Preferred Stock.

     The Preferred Stock has an initial liquidation value of
$1,000 per share. The Preferred Stock accumulates dividends at
the rate of 14.5% per annum (payable quarterly) for periods ending
on or prior to October 17, 2009. Dividends compound to the extent
not paid in cash. On October 17, 2009, Holdings is required to
redeem the Series B Preferred Stock and to pay all accumulated
but unpaid dividends on the Series A Preferred Stock. Thereafter,
the Series A Preferred Stock will accumulate dividends at the
rate of 16.5% per annum. Subject to restrictions imposed by
certain indebtedness of the Company, Holdings may redeem shares
of the Preferred Stock at any time at redemption prices ranging
from 103% of liquidation value plus accumulated and unpaid
dividends at October 17, 1997 to 100% of liquidation value plus
accumulated and unpaid dividends at October 17, 2000 and
thereafter. In certain circumstances (including a change of
control of Holdings), subject to restrictions imposed by certain
indebtedness of the Company, Holdings may be required to
repurchase shares of the Preferred Stock at liquidation value
plus accumulated and unpaid dividends.


                              F-19
<PAGE>


7.   STOCKHOLDERS' EQUITY (DEFICIT)

           Stockholders' equity (deficit) decreased by $296,718,000 from
$102,006,000 at January 31, 1997 to $(194,712,000) at November 7,
1997. A reconciliation of this decrease is as follows:


   Balance as of January 31, 1997         $ 102,006,000
   Net loss for the forty
      weeks ended November 7, 1997          (28,598,000)
   Proceeds from the issuance
       of common stock                       63,891,000
   Preferred stock dividends                 (1,005,000)
   Costs incurred in connection with
       the repurchase of capital stock      (14,318,000)
   Repurchase of capital stock             (316,688,000)
                                         --------------
   Balance as of November 7, 1997         $(194,712,000)
                                         ==============


                          * * * * * *

                               F-20




<PAGE>

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

No person has been authorized to give any information or to make
any representations other than those contained or incorporated by
reference in this Prospectus and the accompanying Letter of
Transmittal and, if given or made, such information or
representations must not be relied upon as having been authorized
by the Company or the Exchange Agent. Neither this Prospectus nor
the accompanying Letter of Transmittal, or both together,
constitute an offer to sell or the solicitation of an offer to
buy securities in any jurisdiction to any person to whom it is
unlawful to make such offer or solicitation. Neither the delivery
of this Prospectus, nor the accompanying Letter of Transmittal,
or both together, nor any sale made hereunder shall, under any
circumstances, create an implication that there has been no
change in the affairs of the Company since the date hereof or
thereof or that the information contained herein is correct at
any time subsequent to the date hereof or thereof. 

   
Until June 4, 1998 (90 days after the date of this Prospectus),
all dealers effecting transactions in the New Debentures, whether
or not participating in this distribution, may be required to
deliver a Prospectus. This is in addition to the obligation of
the dealers to deliver a Prospectus when acting as underwriters
and with respect to their unsold allotments or subscriptions.
    

                        TABLE OF CONTENTS

                                                           Page
Available Information ....................................   i
Prospectus Summary .......................................   1
Risk Factors .............................................  16
The Recapitalization .....................................  23
Texas Pacific Group ......................................  25
Use of Proceeds ..........................................  25
Capitalization ...........................................  25
Unaudited Pro Forma Consolidated Financial Data ..........  26
Selected Consolidated Financial Data .....................  31
Management's Discussion and Analysis of
     Financial Condition and Results of Operations .......  33
Business .................................................  45
Management ...............................................  59
Certain Relationships and Related Transactions ...........  64
Capital Stock of Holdings and Operating Corp .............  64
Description of Operating Corp Indebtedness ...............  66
The Exchange Offer .......................................  68
Description of the New Debentures ........................  76
Certain U.S. Federal Tax Considerations .................. 105
Plan of Distribution ..................................... 107
Legal Matters ............................................ 107
Experts .................................................. 108
Change in Accountants..................................... 108
Consolidated Financial Statements ........................ F-1


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


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



                       J. Crew Group, Inc.


                        Offer to Exchange


      Series B 13-1/8% Senior Discount Debentures due 2008,


               which have been registered under the
               Securities Act of 1933, as amended,

                   for any and all outstanding
           13-1/8% Senior Discount Debentures due 2008





                            PROSPECTUS




   
                          March 6, 1998
    






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


<PAGE>



                              PART II

              INFORMATION NOT REQUIRED IN PROSPECTUS

Item 20.  Indemnification of Directors and Officers.

      The Issuer's Articles of Incorporation provide that a
person who is or was a director of the Issuer shall not have any
personal liability to the corporation or its shareholders for
damages for any breach of duty in such capacity, provided that
the foregoing shall not eliminate or limit liability where such
liability is imposed under the New York Business Corporation Law
(the "NYBCL"). The By-Laws of the Issuer provide that except to
the extent expressly prohibited by the NYBCL, the Issuer shall
indemnify each person made or threatened to be made a party to or
called as a witness in or asked to provide information in
connection with any pending or threatened action, proceeding,
hearing or investigation, whether civil or criminal, and whether
judicial, quasi-judicial, administrative, or legislative, and
whether or not for or in the right of the Issuer or any other
enterprise, by reason of the fact that such person or such
persons testator or intestate is or was a director or officer of
the Issuer, or is or was a director or officer of the Issuer who
also serves or served at the request of the Issuer any other
corporation, partnership, joint venture, trust, employee benefit
plan or other enterprise in any capacity, against judgments,
fines, penalties, amounts paid in settlement and reasonable
expenses, including attorneys' fees, incurred in connection with
such action or proceeding, or any appeal therein, provided that
no such indemnification shall be made if a judgment or other
final adjudication adverse to such person establishes that his or
her acts were committed in bad faith or were the result of active
and deliberate dishonesty and were material to the cause of
action so adjudicated, or that he or she personally gained in
fact a financial profit or other advantage to which he or she was
not legally entitled, and provided further that no such
indemnification shall be required with respect to any settlement
or other nonadjudicated disposition of any threatened or pending
action or proceeding unless the Issuer has given its prior
consent to such settlement or other disposition.

      In case any provision in the By-Laws of the Issuer relating
to indemnification shall be determined at any time to be
unenforceable in any respect, the affected provision shall be
given the fullest possible enforcement in the circumstances, it
being the intention of the Issuer to afford indemnification and
advancement of expenses to its directors and officers, acting in
such capacities or in the other capacities mentioned herein, to
the fullest extent permitted by law. Section 722 of the NYBCL
provides as follows:

      Authorization for indemnification of directors and officers

           (a) A corporation may indemnify any person made, or
      threatened to be made, a party to an action or proceeding
      (other than one by or in the right of the corporation to
      procure a judgment in its favor), whether civil or
      criminal, including an action by or in the right of any
      other corporation of any type or kind, domestic or foreign,
      or any partnership, joint venture, trust, employee benefit
      plan or other enterprise, which any director or officer of
      the corporation served in any capacity at the request of the
      corporation, by reason of the fact that he, his testator or
      intestate, was a director or officer of the corporation, or
      served such other corporation, partnership, joint venture,
      trust, employee benefit plan or other enterprise in any
      capacity, against judgments, fines, amounts paid in
      settlement and reasonable expenses, including attorneys'
      fees actually and necessarily incurred as a result of such
      action or proceeding, or any appeal therein, if such
      director or officer acted, in good faith, for a purpose
      which he resonably believed to be in, or, in the case of
      service for any other corporation or any partnership, joint
      venture, trust, employee benefit plan or other enterprise,
      not opposed to, the best interests of the corporation and,
      in criminal actions or proceedings, in addition, had no
      reasonable cause to believe that his conduct was unlawful.

           (b) The termination of any such civil or criminal
      action or proceedings by judgment, settlement, conviction
      or upon a plea of nolo contendere, or its equivalent, shall
      not in itself create a presumption that any such director
      or officer did not act, in good faith, for a purpose which
      he reasonably believed to be in, or, in the case of service
      for any other corporation or any partnership, joint
      venture, trust,


                              II-1
<PAGE>


      employee benefit plan or other enterprise, not opposed to,
      the best interests of the corporation or that he had
      reasonable cause to believe that his conduct was unlawful.

           (c) A corporation may indemnify any person made, or
      threatened to be made, a party to an action by or in the
      right of the corporation to procure a judgment in its favor
      by reason of the fact that he, his testator or intestate,
      is or was a director or officer of the corporation, or is
      or was serving at the request of the corporation as a
      director or officer of any other corporation of any type or
      kind, domestic or foreign, of any partnership, joint
      venture, trust, employee benefit plan or other enterprise,
      against amounts paid in settlement and reasonable expenses,
      including attorneys' fees, actually and necessarily
      incurred by him in connection with the defense or
      settlement of such actions, or in connection with an appeal
      therein, if such director or officer acted, in good faith,
      for a purpose which he reasonably believed to be in, or, in
      the case of service for any other corporation or any
      partnership, joint venture, trust, employee benefit plan or
      other enterprise, not opposed to, the best interests of the
      corporation, except that no indemnification under this
      paragraph shall be made in respect of (1) a threatened
      action, or a pending action which is settled or otherwise
      disposed of, or (2) any claim, issue or matter as to which
      such person shall have been adjudged to be liable to the
      corporation, unless and only to the extent that the court
      in which the action was brought, or, if no action was
      brought, any court of competent jurisdiction, determines
      upon application that, in view of all the circumstances of
      the case, the person is fairly and reasonably entitled to
      indemnify for such portion of the settlement amount and
      expenses as the court deems proper.

           (d) For the purposes of this section, a corporation
      shall be deemed to have requested a person to serve an
      employee benefit plan where the performance by such person
      of his duties to the corporation also imposes duties on, or
      otherwise involves services by, such person to the plan or
      participants or beneficiaries of the plan; excise taxes
      assessed on a person with respect to an employee benefit
      plan pursuant to applicable law shall be considered fines;
      and action taken or omitted by a person with respect to an
      employee benefit plan in the performance of such person's
      duties for a purpose reasonably believed by such person to
      be in the interest of the participants and beneficiaries of
      the plan shall be deemed to be for a purpose which is not
      opposed to the best interests of the corporation.

      The Issuer maintains directors' and officers' liability
insurance.

Item 21.  Exhibits and Financial Statement Schedules.

           (a) Exhibits. A list of exhibits included as part of
this Registration Statement is set forth in the Exhibit Index
which immediately precedes such exhibits and is hereby
incorporated by reference herein.

           (b) Financial Statement Schedules. Schedules, other than
Schedule II set forth below, have been omitted since the required 
information is not present, or not present in amounts sufficient to 
require submission of the schedule, or because the information is 
included in the financial statements or notes thereto.


                              II-2
<PAGE>


INDENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders of
J. Crew Group, Inc.

We have audited the consolidated financial statements of J. Crew
Group, Inc. as of February 2, 1996 and January 31, 1997, and for
each of the three fiscal years in the period ended January 31,
1997, and have issued our report thereon dated March 31, 1997
(included elsewhere in this Registration Statement). Our audits
also included the financial statement schedules listed in Item 21
of this Registration Statement. These financial statement
schedules are the responsibility of the Corporation's management.
Our responsibility is to express an opinion based on our audits.
In our opinion, such financial statement schedules, when
considered in relation to the basic financial statements taken as
a whole, present fairly in all material respects the information
set forth therein.



DELOITTE & TOUCHE LLP

New York, New York
March 31, 1997


                              II-3
<PAGE>


Schedule II - Valuation and Qualifying Accounts

<TABLE>
<CAPTION>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                                                                     additions
                                                          ----------------------------------
                                           beginning      charged to cost     charged to
Description                                 balance         and expenses    other accounts      deductions      ending balance
- ----------------------------------         ---------      ---------------   --------------      ----------      --------------
Allowance for doubtful accounts 
- -------------------------------
(deducted from accounts
receivable) fiscal year ended:
              January 31, 1997              $4,824            $6,945        $   ___            $(7,412)(a)          $4,357
              February 2, 1996               6,518             7,277            ___             (8,971)(a)           4,824
              February 3, 1995               4,681             7,956            ___             (6,119)(a)           6,518

Inventory impairment reserve
- ----------------------------
(deducted from inventories)

fiscal year ended:
              January 31, 1997              $5,226           $(1,937)(b)    $   ___             $   ___             $3,289
              February 2, 1996               9,074            (3,848)(b)        ___                 ___              5,226
              February 3, 1995               9,146               (72)(b)        ___                 ___              9,074

Allowance for sales returns
- ---------------------------
(included in other current
liabilities) 
- --------------------------

fiscal year ended:
              January 31, 1997              $2,384          $     22(b)      $  ___              $   ___            $2,406
              February 2, 1996               1,935               449(b)         ___                  ___             2,384
              February 3, 1995               2,365             (430)(b)         ___                  ___             1,935


(a) accounts deemed to be uncollectible

(b) The inventory impairment reserve and allowance for sales returns are evaluated at the end of each fiscal quarter and
adjusted (plus or minus) based on the quarterly evaluation.  During each period inventory writedowns and sales returns are
charged to the statement of operations as incurred.

</TABLE>


                              II-4
<PAGE>


Item 22.  Undertakings.

      The undersigned registrant hereby undertakes that, for
purposes of determining any liability under the Securities Act of
1933, each filing of the registrant's annual report pursuant to
Section 13(a) or 15(d) of the Securities Exchange Act of 1934
(and, where applicable, each filing of an employee benefit plans
annual report pursuant to Section 15(d) of the Securities
Exchange Act of 1934) that is incorporated by reference in the
registration statement shall be deemed to be a new registration
statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

      Insofar as indemnification for liabilities arising under
the Securities Act of 1933 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 of 1933 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 any 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 of
whether or not such indemnification is against public policy as
expressed in the Securities Act of 1933 and will be governed by
the final adjudication of such issue.

      The undersigned registrant hereby undertakes to respond to
requests for information that is incorporated by reference into
the prospectus pursuant to Item 4, 10(b), 11, or 13 of this form,
within one business day of receipt of such request, and to send
the incorporated documents by first class mail or other equally
prompt means. This includes information contained in documents
filed subsequent to the effective date of the registration
statement through the date of responding to the request.

      The undersigned registrant hereby undertakes to supply by
means of a post-effective amendment all information concerning a
transaction, and the company being acquired involved therein,
that was not the subject of and included in the registration
statement when it became effective.


          The undersigned registrant hereby undertakes:

           (1) To file, during any period in which offers or
      sales are being made, a post-effective amendment to this
      registration statement:

                (i)  To include any prospectus required by Section 
           10(a)(3) of the Securities Act of 1933;

                (ii) To reflect in the prospectus any facts or
           events arising after the effective date of the
           registration statement (or the most recent
           post-effective amendment thereof) which, individually
           or in the aggregate, represent a fundamental change in
           the information set forth in the registration
           statement. Notwithstanding the foregoing, any increase
           or decrease in volume of securities offered (if the
           total dollar value of securities offered would not
           exceed that which was registered) and any deviation
           from the low or high end of the estimated maximum
           offering range may be reflected in the form of
           prospectus filed with the Commission pursuant to Rule
           424(b) if, in the aggregate, the changes in volume and
           price represent no more than 20 percent change in the
           maximum aggregate offering price set forth in the
           "Calculation of Registration Fee" table in the
           effective registration statement;

                (iii) To include any material information with
           respect to the plan of distribution not previously
           disclosed in the registration statement or any
           material change to such information in the
           registration statement.

           (2) That, for the purpose of determining any liability
      under the Securities Act of 1933, each such post-effective
      amendment shall be deemed to be a new registration
      statement relating to the securities offered therein, and
      the offering of such securities at that time shall be
      deemed to be the initial bona fide offering thereof.

           (3) To remove from registration by means of a
      post-effective amendment any of the securities being
      registered which remain unsold at the termination of the
      offering.


                              II-5
<PAGE>


                            SIGNATURES

   
      Pursuant to the requirements of the Securities Act of 1933,
the registrant has duly caused this Post-Effective Amendment No.
1 to the registration statement to be signed on its behalf,
thereunto duly authorized, in the City of New York, State of New
York, on March 6, 1998.
    

                                 J. CREW GROUP, INC.


                                 By: /s/ Emily Woods
                                    -----------------------------
                                 Name: Emily Woods*
                                 Title: Chief Executive Officer

   
      Pursuant to the requirements of the Securities Act of 1933,
this Post-Effective Amendment No. 1 to the registration statement
has been signed by the following persons in the capacities
indicated, on March 6, 1998.
    

        Signature                         Title
        ---------                         -----

    /s/ Emily Woods                Director and Chief Executive
- ----------------------------       Officer
       Emily Woods*

     /s/ David Bonderman           Director
- ----------------------------
     David Bonderman*

     /s/ James G. Coulter          Director
- ----------------------------
    James G. Coulter*

     /s/ Richard W. Boyce          Director
- ----------------------------
    Richard W. Boyce*

                                                          
*By /s/ Michael P. McHugh        
    ----------------------------                             
       Michael P. McHugh                                     
       Vice President Finance                                


                              S-1
<PAGE>

        Signature                         Title
        ---------                         -----

    /s/ Michael P. McHugh          Vice President Finance and
- ----------------------------       Chief Financial Officer
   Michael P. McHugh

   /s/ Nicholas Lamberti           Vice President and Chief
- ----------------------------       Accounting Officer
   Nicholas Lamberti*

*By /s/ Michael P. McHugh                                     
    ----------------------------                              
       Michael P. McHugh                                      
       Vice President Finance                                 


                              S-2
<PAGE>



                           EXHIBIT INDEX


Exhibit
  No.                         Description
- -------                       -----------

2.1+     Recapitalization Agreement, dated as of July 22, 1997
         between TPG Partners II, L.P. and J. Crew Group, Inc. (the
         "Recapitalization Agreement")

         NOTE: Pursuant to the provisions of paragraph (b)(2) of Item
         601 of Regulation S-K, the Registrant hereby undertakes to
         furnish to the Commission upon request copies of any
         schedule to the Recapitalization Agreement.

2.2+     Amendment to Recapitalization Agreement, dated as of October
         17, 1997 between TPG Partners II, L.P. and J. Crew Group,
         Inc. (the "Amendment")

         NOTE: Pursuant to the provisions of paragraph (b)(2) of Item
         601 of Regulation S-K, the Registrant hereby undertakes to
         furnish to the Commission upon request copies of any
         schedule to the Amendment.

3.1+     Restated Certificate of Incorporation of J. Crew Group, Inc.

3.2+     By-laws of J. Crew Group, Inc.

4.1+     Stockholders' Agreement, dated as of October 17, 1997, among
         J. Crew Group, Inc. and the Stockholder signatories thereto

4.2+     Stockholders' Agreement, dated as of October 17, 1997, among
         J. Crew Group, Inc., TPG Partners II, L.P. and Emily Woods
         (included as Exhibit B to the Woods Employment Agreement filed
         as Exhibit 10.1)

4.3+     Indenture, dated as of October 17, 1997, between J. Crew
         Group, Inc. as issuer, and State Street Bank and Trust
         Company, as trustee, relating to the Debentures (the
         "Indenture")

4.4+     Form of Series B 13-1/8% Senior Discount Debenture due 2008
         of J. Crew Group, Inc. (the "New Debentures") (included as
         Exhibit B of the Indenture filed as Exhibit 4.2)

4.5+     Credit Agreement, dated as of October 17, 1997, among J.
         Crew Group, Inc., J. Crew Operating Corp., the Lenders Party
         thereto, the Chase Manhattan Bank, as Administrative Agent,
         and Donaldson, Lufkin & Jenrette Securities Corporation, as
         Syndication Agent

4.6+     Guarantee Agreement dated as of October 17, among J. Crew
         Group, Inc., the subsidiary guarantors of J. Crew Operating
         Corp. that are signatories thereto and The Chase Manhattan
         Bank


- --------
+   previously filed


                              X-1
<PAGE>


Exhibit
  No.                         Description
- -------                       -----------

4.7+     Indemnity, Subrogation and Contribution Agreement dated as
         of October 17, 1997, amonhg J. Crew Operating Corp., the
         subsidiary guarantors of J. Crew Operating Corp. that are
         signatories thereto and The Chase Manhattan Bank

4.8+     Pledge Agreement, dated as of October 17, among J. Crew
         Operating Corp., J. Crew Group, Inc., the subsidiary
         guarantors of J. Crew Operating Corp. that are signatories
         thereto and The Chase Manhattan Bank

4.9+     Security Agreement, dated as of October 17, among J. Crew
         Operating Corp., J. Crew Group, Inc., the subsidiary
         guarantors of J. Crew Operating Corp. that are signatories
         thereto and The Chase Manhattan Bank

4.10+    Registration Rights Agreement, dated as of October 17, 1997
         by and among J. Crew Group, Inc., Donaldson, Lufkin & Jenrette
         Securities Corporation and Chase Securities Inc.

         NOTE: Pursuant to the provisions of paragraph (b)(4)(iii) of
         Item 601 of Regulation S-K, the Registrant hereby undertakes
         to furnish to the Commission upon request copies of the
         instruments pursuant to which various entities hold
         long-term debt of the Company or its subsidiaries,
         none of which instruments govern indebtedness exceeding 10
         percent of the total assets of the Company and its
         subsidiaries on a consolidated basis.

5.1+     Opinion of Cleary, Gottlieb, Steen & Hamilton regarding
         legality of the New Debentures

10.1+    Employment Agreement, dated October 17, 1997, among J. Crew
         Group, Inc., J. Crew Operating Corp., TPG Partners II, L.P.
         (only with respect to Section 2(c) therein) and Emily Woods
         (the "Woods Employment Agreement")

10.2+    J. Crew Operating Corp. Senior Executive Bonus Plan (included
         as Exhibit A to the Woods Employment Agreement filed as
         Exhibit 10.1)

10.3+    Stock Option Grant Agreement, made as of October 17, 1997
         between J. Crew Group Inc. and Emily Woods (time based)

10.4+    Stock Option Grant Agreement, made as of October 17, 1997
         between J. Crew Group Inc. and Emily Woods (performance
         based)

   
10.5+    Letter Agreement between Matthew Rubel and J. Crew Group, Inc.
    


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

+    previously filed

       


                              X-2
<PAGE>


 Exhibit
   No.                         Description

10.6+    Contract Carrier Agreement, between J. Crew Group, Inc. and
         United Parcel Service, Inc.

10.7+    Custom Pricing Agreement, made November 15, 1996 between
         Federal Express Corporation and J Crew Group, Inc.

10.8+    Lease dated as of October 21, 1981 between Vornado, Inc.
         and Popular Services, Inc.

10.9+    Agreement of Sublease dated November 4, 1993 between Revlon
         Holdings Inc., as Sublessor, and Popular Club Plan, Inc., as
         Sublessee

10.10+   Letter Agreement, dated July 29, 1996, between World Color
         and Clifford & Wills, Inc.

10.11+   Agreement dated August 14, 1997 between R.R. Donnelley & Sons
         Company and J. Crew Inc.

10.12+   Letter Agreement between David DeMattei and J. Crew Group, Inc.

10.13+   J. Crew Group, Inc. 1997 Stock Option Plan

16.1+    Letter re Change in Certifying Accountant

21.1+    Subsidiaries of J. Crew Group, Inc.

23.1+    Consent of Deloitte & Touche LLP

23.2+    Consent of Cleary, Gottlieb, Steen & Hamilton (included in
         its opinion filed as Exhibit 5.1)

25.1+    Form T-1 with respect to the eligibility of State Street
         Bank and Trust Company with respect to the Indenture


27.1+    Financial Data Schedule


99.1+    Form of Letter of Transmittal

99.2+    Form of Notice of Guaranteed Delivery

99.3+    Form of Letter to Brokers, Dealers, Commercial Banks, Trust
         Companies and Other Nominees

99.4+    Form of Letter to Clients



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

+  previously filed


                              X-3




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