CREW J OPERATING CORP
424B3, 1998-03-10
BLANK CHECKS
Previous: SFX ENTERTAINMENT INC, 8-K, 1998-03-10
Next: CSK AUTO CORP, S-1/A, 1998-03-10



                                 Filed pursuant to Rule 424(b)(3)
                                       Registration No. 333-42423

PROSPECTUS
                      J. Crew Operating Corp.

  Offer to Exchange Series B 10 3/8% Senior Subordinated Notes
          due 2007, which have been registered under the
       Securities Act of 1933, as amended, for any and all
 outstanding Series A 10 3/8% Senior Subordinated Notes due 2007


THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME,
                ON APRIL 3, 1998, UNLESS EXTENDED.

      J. Crew Operating Corp., a Delaware corporation (the
"Issuer"), 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 10 3/8% Senior
Subordinated Notes due 2007 of the Issuer (the "New Notes"),
which are guaranteed by the Issuer's subsidiaries (the
"Guarantors") other than Receivables Sub (as defined herein) and
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 10 3/8% Senior
Subordinated Notes due 2007 of the Issuer (the "Old Notes"),
which are guaranteed by the Guarantors and of which $150,000,000
aggregate principal amount is outstanding as of the date hereof.
The New Notes and the Old Notes are collectively referred to
herein as the "Notes."

      Any and all Old Notes 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withdrawn on or prior to 5:00 P.M., New York City time, on the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Tenders of Old Notes may be withdrawn at any time prior to 5:00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
Notes 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,
the Guarantors and Donaldson, Lufkin & Jenrette Securities
Corporation and Chase Securities Inc. (the "Initial Purchasers")
(the "Registration Rights Agreement"). Old Notes may only be
tendered in integral multiples of $1,000. See "The Exchange
Offer."

      The New Notes will be entitled to the benefits of the same
Indenture (as defined herein) that governs the Old Notes and that
will govern the New Notes. The form and terms of the New Notes
are the same in all material respects as the form and terms of
the Old Notes, except that the New Notes 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 Notes."

      The New Notes will be represented by permanent global notes
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 notes 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 and the Guarantors believe
that the New Notes 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 Notes
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 Notes
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 Notes and has no arrangement with any
person to participate in a distribution of such New Notes. By
tendering Old Notes in exchange for New Notes, each holder, other
than a broker-dealer, will represent to the Issuer and the
Guarantors 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 Notes acquired for its own account
directly from the Issuer; (iii) any New Notes 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 Notes and has no arrangement or
understanding to participate in a distribution of New Notes. If a
holder of Old Notes is engaged in or intends to engage in a
distribution of New Notes or has any arrangement or understanding
with respect to the distribution of New Notes 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.

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

           The date of this Prospectus is March 6, 1998


<PAGE>


(continued from cover page)

      Each broker-dealer that receives New Notes 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 Notes. 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 Notes received in
exchange for Old Notes where such Old Notes 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 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. See "Plan
of Distribution."

      Neither the Issuer nor the Guarantors will 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 NOTES
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 Notes 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 Notes. If such a market
were to develop, the New Notes could trade at prices that may be
higher or lower than their principal amount. Neither the Issuer
nor any of the Guarantors intends to apply for listing of the New
Notes on any securities exchange or for quotation of the New
Notes on The Nasdaq Stock Market's National Market or otherwise.
The Initial Purchasers have previously made a market in the Old
Notes, and the Issuer and the Guarantors have been advised that
the Initial Purchasers currently intend to make a market in the
New Notes, 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 Notes or the
New Notes 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 Notes or that any active public market
for the New Notes will develop or continue. If an active public
market does not develop or continue, the market price and
liquidity of the New Notes may be adversely affected. See "Risk
Factors--Absence of a Public Market."


<PAGE>


                       AVAILABLE INFORMATION

      Neither the Issuer nor any of the Guarantors is 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, the Guarantors 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 Notes 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 and the
Guarantors with the Commission, through the Electronic Data
Gathering, Analysis and Retrieval System ("EDGAR"), under the
Securities Act, with respect to the New Notes 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.


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

      The Guarantors (which term does not include Receivables
Sub) are the subsidiaries guaranteeing the Issuer's obligations
under the Notes and are each wholly owned subsidiaries of the
Issuer. The guarantee of each Guarantor is full and
unconditional. Separate financial statements of the Guarantors
are not set forth in this Prospectus as the Issuer has determined
that they would not be material to investors.


                                i
<PAGE>


                        PROSPECTUS SUMMARY

      Prior to the Recapitalization (as defined herein), Holdings
(as defined herein) 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 the Issuer and immediately
prior to the consummation of the Recapitalization, Holdings
transferred substantially all of its assets and liabilities to
the Issuer. Holdings' current operations are, and future
operations are expected to be, limited to owning the stock of the
Issuer. Holdings, the Issuer and its subsidiaries are
collectively referred to herein as the "Company." The financial
statements and other financial data herein are, for the periods
prior to the consummation of the Recapitalization, those of
Holdings, as predecessor to the Issuer. 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 Notes, the
consummation of the Securitization (as defined herein) and the
incurrence of indebtedness under the Bank Facilities (as defined
herein). References herein to fiscal years are to the fiscal
years of Holdings, as predecessor to the Issuer, 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").


                                1
<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


                                3
<PAGE>


     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 Issuer is a wholly-owned subsidiary of J. Crew Group,
Inc. ("Holdings") and was incorporated under the laws of the
State of Delaware in 1997 as part of the Recapitalization. On
September 29, 1997, the Issuer changed its name from J. Crew
Corp. to J. Crew Operating Corp. The Issuer 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
the Issuer and immediately prior to the consummation of the
Recapitalization, Holdings transferred substantially all of its
assets and liabilities to the Issuer. Holdings' current
operations are, and future operations are expected to continue to
be, limited to owning the stock of the Issuer. The Issuer 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, 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), including the Initial
Purchasers' discount in connection with the issuance and sale of
the Old Notes and other fees and expenses, 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 senior discount debentures due
2008 (the "Holdings Senior Discount Debentures") in a separate
offering in which the Initial Purchasers acted as initial
purchasers; (iv) $150.0 million from the gross proceeds of the
offering of the Old Notes (the "Offering"); (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 the
Issuer, 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


                                4
<PAGE>


("DLJ"), (the "Term Loan Facility"); and (vii) $35.6 million of
borrowings under a senior secured revolving credit facility among
the Issuer, 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 Resources," "Description of the New Notes," "Description
of Other Issuer Indebtedness," "Description of Holdings
Indebtedness" and "Capital Stock of Holdings and the Issuer."

      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 the Issuer of funds under
the Bank Facilities, the Securitization and the Offering 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
     Notes offered in the Offering.............   150,000
     Holdings Senior Discount Debentures.......    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 Transaction Payments (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 outstanding 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
Agreement....................    The Old Notes were issued on
                                 October 17, 1997 to the Initial
                                 Purchasers.  The Initial
                                 Purchasers placed the Old Notes
                                 with institutional investors.  In
                                 connection therewith, the Issuer,
                                 the Guarantors 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 Notes are being offered in
                                 exchange for an equal principal
                                 amount of Old Notes.  As of the
                                 date hereof, $150,000,000
                                 aggregate principal amount of Old
                                 Notes is outstanding.  Old Notes
                                 may be tendered only in integral
                                 multiples of $1,000.

Resale of New Notes..........    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 and the Guarantors
                                 believe that the New Notes 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 Notes 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 Notes 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 Notes
                                 and has no arrangement with any
                                 person to participate in a
                                 distribution of such New Notes.
                                 By tendering the Old Notes in
                                 exchange for New Notes, each
                                 holder, other than a
                                 broker-dealer, will represent to
                                 the Issuer and the Guarantors
                                 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
                                 Notes acquired for its own
                                 account directly from the
                                 Issuer; (iii) any New Notes 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 Notes and has no
                                 arrangement or understanding to
                                 participate in a distribution of
                                 the New Notes. If a holder of
                                 Old Notes is engaged 

                                6
<PAGE>


                                 in or intends to engage in a
                                 distribution of the New Notes or
                                 has any arrangement or
                                 understanding with respect to
                                 the distribution of the New
                                 Notes 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 Notes 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
                                 Notes. 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
                                 Notes received in exchange for
                                 Old Notes where such Old Notes
                                 were acquired by such
                                 Participating Broker-Dealer 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. 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 Notes prior to
                                 offering or selling such New
                                 Notes. The Issuer and the
                                 Guarantors have agreed, pursuant
                                 to the Registration Rights
                                 Agreement and subject to certain
                                 specified limitations therein,
                                 to register or qualify the New
                                 Notes 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 Notes........    Upon consummation of the Exchange
                                 Offer, subject to certain
                                 exceptions, holders of Old Notes
                                 who do not exchange their Old
                                 Notes for New Notes in the
                                 Exchange Offer will no longer be
                                 entitled to registration rights
                                 and will not be able to offer or
                                 sell their Old Notes, unless such
                                 Old Notes 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
                                 Notes--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.

Interest on the New Notes....    The New Notes will accrue
                                 interest at the applicable per
                                 annum rate set forth on the cover
                                 page of this Prospectus, from (i)
                                 the later of (A) the last
                                 interest payment date on which
                                 interest was paid on the Old
                                 Notes surrendered in exchange
                                 therefor or (B) if the Old Notes
                                 are surrendered for exchange on a
                                 date subsequent to the record
                                 date for an interest payment date
                                 to occur on or after
                                 the date of such exchange and as to
                                 which interest will be paid, the date
                                 of such interest payment or (ii)
                                 if no interest has been paid on
                                 the Old Notes, from the Issue
                                 Date (as defined herein) of such
                                 Old Notes.  Interest on the New
                                 Notes is payable on April 15 and
                                 October 15 of each year,
                                 commencing April 15, 1998.

Conditions to the
Exchange Offer...............    The Exchange Offer is not
                                 conditioned upon any minimum
                                 principal amount of Old Notes
                                 being tendered for exchange.
                                 However, the Exchange Offer is
                                 subject to certain customary
                                 conditions, which may, under
                                 certain circumstances, be waived
                                 by the Issuer and the
                                 Guarantors. 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 or the Guarantors in
                                 connection with the Exchange
                                 Offer.

Procedures for Tendering
Old Notes....................    Each holder of Old Notes wishing
                                 to accept the Exchange Offer must
                                 complete, sign and date the
                                 Letter of Transmittal, or a
                                 facsimile thereof, in accordance
                                 with the instructions contained
                                 herein and therein, and mail or
                                 otherwise deliver such Letter of
                                 Transmittal, or such facsimile,
                                 together with the Old Notes 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 Notes
                                 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
Procedures...................    Holders of Old Notes who wish to
                                 tender their Old Notes and whose
                                 Old Notes are not immediately
                                 available or who cannot deliver
                                 their Old Notes 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 Notes according to the
                                 guaranteed delivery procedures
                                 set forth in "The Exchange
                                 Offer--Guaranteed Delivery
                                 Procedures."


                                8
<PAGE>


Withdrawal Rights............    Tenders of Old Notes 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 Notes,
                                 a written or facsimile
                                 transmission 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.

Acceptance of Old Notes
and Delivery of New
Notes........................    Subject to certain conditions,
                                 any and all Old Notes 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 Notes 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 Notes for Old
                                 Notes 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 or the
                                 Guarantors from the issuance of
                                 the New Notes pursuant to the
                                 Exchange Offer.  See "Use of
                                 Proceeds."


                                9
<PAGE>


                   Summary of Terms of New Notes

      The Exchange Offer relates to the exchange of up to
$150,000,000 aggregate principal amount of Old Notes for up to an
equal aggregate principal amount of New Notes. The New Notes will
be entitled to the benefits of the same Indenture that governs
the Old Notes and that will govern the New Notes. The form and
terms of the New Notes are the same in all material respects as
the form and terms of the Old Notes, except that the New Notes
have been registered under the Securities Act and therefore will
not bear legends restricting the transfer thereof. See
"Description of the New Notes."

Maturity Date................    October 15, 2007.

Interest Rate and
Payment Dates................    The New Notes will bear interest
                                 at a rate of 10-3/8% per annum.
                                 Interest will be payable
                                 semi-annually on each April 15
                                 and October 15, commencing April
                                 15, 1998.

Guarantee....................    The Issuer's payment obligations
                                 under the New Notes are jointly
                                 and severally guaranteed by the
                                 Guarantors.

Optional Redemption..........    Prior to October 15, 2000, the
                                 Issuer may redeem up to an
                                 aggregate of 35% of the principal
                                 amount of the New Notes
                                 originally issued at a redemption
                                 price equal to 110.375% of the
                                 principal amount thereof, plus
                                 accrued and unpaid interest and
                                 Liquidated Damages (as defined
                                 herein) thereon with the net cash
                                 proceeds of one or more Equity
                                 Offerings.  After October 15,
                                 2002, the New Notes will be
                                 subject to redemption at any time
                                 at the option of the Issuer, upon
                                 not less than 30 nor more than 60
                                 days' notice, at the redemption
                                 prices set forth in this
                                 Prospectus plus accrued and
                                 unpaid interest and Liquidated
                                 Damages.  See "Description of the
                                 New Notes--Optional Redemption."

Repurchase at the
Option of Holders............    Upon the occurrence of a Change
                                 of Control (as defined herein)
                                 each holder of New Notes will
                                 have the right to require the
                                 Company to repurchase all or any
                                 part of such holder's New Notes
                                 at a price in cash equal to 101%
                                 of the aggregate principal
                                 amount thereof plus accrued and
                                 unpaid interest and Liquidated
                                 Damages thereon. In addition, if
                                 the Issuer or any of its
                                 Restricted Subsidiaries (as
                                 defined herein), consummates an
                                 Asset Sale (as defined herein),
                                 which is permitted in limited
                                 circumstances, and the Issuer or
                                 its Restricted Subsidiaries has
                                 Excess Proceeds (as defined
                                 herein), from such Asset Sale in
                                 an amount exceeding $10.0
                                 million, the Issuer will be
                                 required to make an offer to all
                                 holders of New Notes and, to the
                                 extent required by the terms of
                                 any debt which ranks pari passu
                                 with the New Notes ("Pari Passu
                                 Indebtedness") to purchase the
                                 maximum principal amount of New
                                 Notes and any such Pari Passu
                                 Indebtedness, that may be
                                 purchased out of the Excess
                                 Proceeds, at a price in cash
                                 equal to 100% of the principal
                                 amount thereof plus accrued and
                                 unpaid interest and Liquidated
                                 Damages thereon, in accordance
                                 with the procedures set forth in
                                 the Indenture or such Pari Passu
                                 Indebtedness, as applicable. See
                                 "Description of the New
                                 Notes--Repurchase at the Option
                                 of Holders."


                               10
<PAGE>


Subordination................    The New Notes will be general
                                 unsecured obligations of the
                                 Issuer and will be subordinated
                                 in right of payment to all
                                 existing and future Senior Debt
                                 (as defined herein) of the
                                 Issuer. The New Notes will rank
                                 pari passu with any present and
                                 future senior subordinated
                                 indebtedness of the Issuer and
                                 will rank senior to all other
                                 subordinated indebtedness of the
                                 Issuer. See "Description of the
                                 New Notes."

Covenants....................    The Indenture under which the New
                                 Notes will be issued will contain
                                 certain covenants that limit the
                                 ability of the Issuer and its
                                 Restricted Subsidiaries to, among
                                 other things, incur additional
                                 indebtedness, pay dividends or
                                 make certain other restricted
                                 payments, consummate certain
                                 asset sales, enter into certain
                                 transactions with affiliates,
                                 incur indebtedness that is
                                 subordinate in right of payment
                                 to any Senior Debt and senior in
                                 right of payment to the New
                                 Notes, incur liens, impose
                                 restrictions on the ability of a
                                 Restricted Subsidiary to
                                 guarantee the payment of any
                                 indebtedness of the Issuer or any
                                 indebtedness of any other
                                 Restricted Subsidiary, merge or
                                 consolidate with any other person
                                 or sell, assign, transfer, lease,
                                 convey or otherwise dispose of
                                 all or substantially all of the
                                 assets of the Issuer.  See
                                 "Description of the New
                                 Notes--Certain Covenants."

                          Use of Proceeds

      There will be no cash proceeds payable to the Issuer or the
Guarantors from the issuance of the New Notes pursuant to the
Exchange Offer. The proceeds from the sale of the Old Notes were
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 Notes.


                               11
<PAGE>


      Summary Unaudited Pro Forma Consolidated Financial Data

      The following table sets forth summary unaudited pro forma
consolidated statement of operations data of the Issuer 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. 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     Forty Weeks   Twelve Months
                               Ended       Ended November     Ended
                             January 31, -----------------  November 7,
                               1997      8, 1996   7, 1997    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
 (loss)....................     27,369     3,105      (451)   23,813
Net income (loss) (2)......      2,030    (8,962)  (34,749)  (23,758)

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...................      1.2x      -          -        1.1x

Credit Ratios:
Total average debt (6).....                                 $232,200
Adjusted EBITDA (4)........                                   47,590
Cash interest expense (5)..                                   22,941
Adjusted EBITDA/cash
 interest expense..........                                      2.1
Total average debt/
 Adjusted EBITDA (6).......                                      4.9
Cash flows from operating
activities ................                                  $(2,842)
Cash flows from investing
activities ................                                 $(35,799)
Cash flows from financing
activities ................                                 $ 40,995



(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
     incurred in connection with the Recapitalization of $19.9
     million. The Issuer believes that EBITDA provides useful
     information regarding the Issuer's ability to service its
     debt; however, holders tendering Old Notes 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 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 Issuer's operating performance,
     financial position or cash flows (in each case, as
     determined in accordance with 


                               12
<PAGE>


     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.

     Adjusted EBITDA is defined as EBITDA, as defined above,
     revised to reflect management's estimate of certain cost
     savings and cost eliminations prior to the Recapitalization.
     Holders tendering Old Notes 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 Issuer'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. 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)  Gives effect to the increase in estimated cash interest
     expense from the use of borrowings to finance the
     Recapitalization and future working capital requirements.

(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 Notes
     offered hereby. See the notes to "Unaudited Pro Forma
     Statements of Operations" included herein.

(7)  For purposes of computing the pro forma ratios 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 on rental payments). Pro forma earnings were
     inadequate to cover pro forma fixed charges by $16,752 and
     $11,818 during 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, as
predecessor to the Issuer. The summary financial data for each of
the five fiscal years ended January 31, 1997 are derived from the
Consolidated Financial Statements of Holdings, as predecessor to
the Issuer, 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 Holdings, as predecessor to the Issuer, and the
Unaudited Condensed Consolidated Financial Statements of the
Issuer, respectively, and, in each case, 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)
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)    (28,235)

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


Other Data:

Cash flows from     
operating activities ........   $22,400          $1,467         $1,774       $(7,849)       $16,497     $(42,766)   $(62,105)

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      $96,230

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


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 Notes 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 Issuer'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 Notes 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 Issuer        
incurred a significant amount of additional indebtedness, the         
debt service obligations of which could, under certain                
circumstances, have material consequences to security holders of      
the Issuer, including holders of New Notes. The Issuer had $267.0     
million of indebtedness and its stockholders' equity was $4.5         
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 and the Indenture, the Issuer 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, the Issuer 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 debt issuance      
costs relating to such borrowings to be $1.1 million. See             
"Unaudited Pro Forma Consolidated Financial Data." The Bank           
Facilities and the Indenture restrict, but do not prohibit, the       
payment of dividends by the Issuer to Holdings to finance the         
payment of interest on the Holdings Senior Discount Debentures.       
See "Description of Holdings Indebtedness," "Description of the       
New Notes" and "Description of Other Issuer Indebtedness."            

      The level of the Issuer's indebtedness could have important
consequences to the holders of the Notes, including, but not
limited to, the following: (i) the Issuer'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
Issuer'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 Issuer for its operations;
(iii) significant amounts of the Issuer'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 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 Issuer; (v) the
indebtedness outstanding under the Bank Facilities is secured and
matures prior to the maturity of the Notes; (vi) the Issuer may
be substantially more leveraged than certain of its competitors,
which may place the Issuer at a competitive disadvantage; and
(vii) the Issuer'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 Notes" and "Description of
Other Issuer Indebtedness."

      The Issuer'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 Issuer'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 Issuer 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 Issuer could realize
therefrom. In addition, because significant amounts of the
Issuer's borrowings will bear interest at variable rates, an
increase in interest rates could adversely affect, among other
things, the Issuer's ability to meet its debt service
obligations. If the Issuer is unable to service its indebtedness,
it may take actions such as 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.


                               16
<PAGE>


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 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 


                               17
<PAGE>


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.

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 


                               18
<PAGE>


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 Notes 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 Notes

Subordination of Notes; Asset Encumbrance
      The Notes are subordinated in right of payment to all
existing and future Senior Debt of the Issuer, including the Bank
Facilities. By reason of such subordination, in the event of
bankruptcy, liquidation, reorganization or other winding-up of
the Issuer or upon a default in payment with respect to, or the
acceleration of, any Senior Debt of the Issuer, the assets of the
Issuer will be available to pay obligations on the Notes only
after all Senior Debt has been paid in full, and there may not be
sufficient assets remaining to pay amounts due on any or all of
the Notes then outstanding. In addition, under certain
circumstances, no payments may be made with respect to principal
of or interest on the Notes if a default exists with respect to
Senior Debt. If the Issuer incurs any additional pari passu debt,
the holders of such debt would be entitled to share ratably with
the holders of the Notes in any proceeds distributed in
connection with any insolvency, liquidation, reorganization,
dissolution or other winding-up of the Issuer. This may have the
effect of reducing the amount of proceeds paid to holders of the
Notes. In addition, no cash payments may be made with respect to
the Notes during the continuance of a payment default with respect 


                               19
<PAGE>


to the Senior Debt and, under certain circumstances, no
payments may be made with respect to the principal of (and
premium, if any) on the Notes for a period of up to 179 days if a
nonpayment default exists with respect to Senior Debt. The
Subsidiary Guarantees (as defined herein) are subordinated to the
Guarantor Senior Debt of each Guarantor (which includes the
Guarantors' guarantees under the Bank Facilities) to the same
extent that the Notes are subordinated to Senior Debt of the
Issuer, and the ability to collect under the Subsidiary
Guarantees may therefore be similarly limited. See "Description
of the New Notes." In addition, indebtedness outstanding under the
Bank Facilities are secured by substantially all of the assets of
the Issuer. As of November 7, 1997, the Issuer had $117.0 million
of Senior Debt (all of which was secured borrowings) and the
Issuer had approximately $153.0 million of additional revolving
borrowing availability under the Revolving Credit Facility.
Additional Senior Debt may be incurred by the Issuer from time to
time subject to certain restrictions contained in the Bank
Facilities and the Indenture. See "--Restrictive Debt Covenants,"
"Description of the New Notes" and "Description of Other Issuer
Indebtedness."

Restrictive Debt Covenants
      The Indenture and the Bank Facilities contain a number of
significant covenants that, among other things, restrict the
ability of the Issuer and its subsidiaries to dispose of assets,
incur additional indebtedness, prepay other indebtedness
(including the Notes) or amend certain debt instruments
(including the Indenture), 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, or engage in certain transactions with
affiliates and otherwise restrict certain corporate activities.
In addition, under the Bank Facilities, the Issuer 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 Notes" and
"Description of Other Issuer Indebtedness."

      The Issuer'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 and/or the Indenture, which would permit the
senior lenders, or the holders of the Notes, 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
Issuer 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
Other Issuer Indebtedness." See "--Subordination of Notes; Asset
Encumbrance."

Possible Inability to Repurchase Notes upon Change of Control
      The Bank Facilities prohibits the Issuer from purchasing
any of the Notes (except in certain limited amounts) and also
provides that certain change of control events with respect to
the Issuer constitute a default thereunder. Any future credit
agreements or other agreements relating to Senior Debt to which
the Issuer becomes a party may contain similar restrictions and
provisions. In the event a Change of Control occurs at a time
when the Issuer is prohibited from purchasing the Notes, the
Issuer could seek the consent of its lenders to the purchase of
the Notes or could attempt to refinance the borrowings that
contain such prohibition. If the Issuer does not obtain such
consent or repay such borrowings, the Issuer will remain
prohibited from purchasing the Notes by the relevant Senior Debt.
In such case, the Issuer's failure to purchase the tendered Notes
would constitute an event of default under the Indenture which
would, in turn, constitute a default under the Bank Facilities
and could constitute a default under other Senior Debt. In such
circumstances, the subordination provisions in the Indenture
would likely restrict payments to the holders of the Notes.
Furthermore, no assurance can be given that the Issuer will have
sufficient resources to satisfy its repurchase obligation with
respect to the Notes following a Change of Control. See
"Description of the New Notes" and "Description of Other Issuer
Indebtedness."

Fraudulent Transfer Statutes
      Under federal or state fraudulent transfer laws, if a court
were to find that, at the time the Notes and Subsidiary
Guarantees were issued, the Issuer or a Guarantor, as the case
may be, (i) issued the Notes or a 


                               20
<PAGE>


Subsidiary Guarantee 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 Notes or a
Subsidiary Guarantee, and (B)(1) was insolvent or was rendered
insolvent by reason of the issuance of the Notes or such
Subsidiary Guarantee, (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 or a Guarantor's
obligations to the holders of Notes, subordinate the Issuer's or
a Guarantor's obligations to the holders of the Notes to other
existing and future indebtedness of the Issuer or such Guarantor,
as the case may be, the effect of which would be to entitle such
other creditors to be paid in full before any payment could be
made on the Notes, and take other action detrimental to the
holders of the Notes, including in certain circumstances,
invalidating the Notes. In that event, there would be no
assurance that any repayment on the Notes would ever be recovered
by the holders of the Notes.

      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 or a Guarantor generally would be
considered insolvent at the time it incurs the indebtedness
constituting the Notes or a Subsidiary Guarantee, as the case may
be, 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 or a
Guarantor was "insolvent" as of the date the Notes and Subsidiary
Guarantees were issued, or that, regardless of the method of
valuation, a court would not determine that the Issuer or a
Guarantor was insolvent on that date. Nor can there be any
assurance that a court would not determine, regardless of whether
the Issuer or a Guarantor was insolvent on the date the Notes and
Subsidiary Guarantees were issued, that the payments constituted
fraudulent transfers on another ground. To the extent that
proceeds from the sale of the Notes are used to repay
indebtedness under the Bank Facilities, or to make a distribution
to a stockholder on account of the ownership of capital stock, a
court may find that the Issuer or a Guarantor did not receive
fair consideration or reasonably equivalent value for the
incurrence of the indebtedness represented by the Notes or a
Subsidiary Guarantee, as the case may be.

      To the extent any Subsidiary Guarantees were avoided as a
fraudulent conveyance or held unenforceable for any other reason,
holders of the Notes would cease to have any claim in respect of
such Guarantor and would be creditors solely of the Issuer and
any Guarantor whose Subsidiary Guarantee was not avoided or held
unenforceable. In such event, the claims of the holders of the
Notes against the issuer of an invalid Subsidiary Guarantee would
be subject to the prior payment of all liabilities and preferred
stock claims of such Guarantor. There can be no assurance that,
after providing for all prior claims and preferred stock
interests, if any, there would be sufficient assets to satisfy
the claims of the holders of the Notes relating to any voided
portions of any of the Subsidiary Guarantees.

      Based upon financial and other information currently
available to it, management of the Issuer and each Guarantor
believes that the Notes and the Subsidiary Guarantees are being
incurred for proper purposes and in good faith and that the
Issuer and each Guarantor (i) is solvent and will continue to be
solvent after issuing the Notes or its Subsidiary Guarantees, as
the case may be, (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."

      In addition, if a court were to avoid the Subsidiary
Guarantees under fraudulent conveyance laws or other legal
principles, or, by the terms of such Subsidiary Guarantees, the
obligations thereunder were reduced as necessary to prevent such
avoidance, or the Subsidiary Guarantees were released, the claims
of other creditors of the Guarantors, including trade creditors,
would to such extent have priority as to the assets of such
Guarantors over the claims of the holders of the Notes. The
Subsidiary Guarantees of the Notes by any Guarantor will be
released upon the sale of such Guarantor or upon the release by
the lenders under the Bank Facilities of such Guarantor's


                               21
<PAGE>


guarantee of the Issuer's obligation under the Bank Facilities.
The Indenture limits the ability of the Issuer and its
subsidiaries to incur additional indebtedness and to enter into
agreements that would restrict the ability of any subsidiary to
make distributions, loans or other payments to the Issuer.
However, these limitations are subject to certain exceptions. See
"Description of the New Notes."

Consequences of Failure to Exchange
      Holders of Old Notes who do not exchange their Old Notes
for New Notes pursuant to the Exchange Offer will continue to be
subject to the restrictions on transfer of such Old Notes as set
forth in the legend thereon as a consequence of the issuance of
the Old Notes 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 Notes
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 Notes under the Securities Act. To
the extent that Old Notes are tendered and accepted in the
Exchange Offer, the trading market for untendered and tendered
but unaccepted Old Notes could be adversely affected.

Absence of Public Market
      The Old Notes 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 Notes. If such a market were to
develop, the New Notes could trade at prices that may be higher
or lower than their principal amount. Neither the Issuer nor any
of the Guarantors intends to apply for listing of the New Notes
on any securities exchange or for quotation of the New Notes on
The Nasdaq Stock Market's National Market or otherwise. The
Initial Purchasers have previously made a market in the Old
Notes, and the Issuer and the Guarantors have been advised that
the Initial Purchasers currently intend to make a market in the
New Notes, 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 Notes or the
New Notes 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 Notes or that any active public market
for the New Notes will develop or continue. If an active public
market does not develop or continue, the market price and
liquidity of the New Notes 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
the Issuer and immediately prior to the consummation of the
Recapitalization, Holdings transferred substantially all of its
assets and liabilities to the Issuer. Holdings' current
operations are, and future operations are expected to be, limited
to owning the stock of the Issuer. The Issuer 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), including the Initial
Purchasers' discount in connection with the issuance and sale of
the Old Notes and other fees and expenses, 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 Notes," "Description of Other Issuer Indebtedness" and
"Description of Holdings Indebtedness and "Capital Stock of
Holdings and the Issuer."

      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 the Issuer of funds under
the Bank Facilities, the Securitization and the Offering 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
     Notes offered.............................   150,000
     Holdings Senior Discount Debentures.......    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 (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 outstanding 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 or the
Guarantors from the issuance of the New Notes pursuant to the
Exchange Offer. The proceeds from the sale of the Old Notes were
used for the retirement of debt, to consummate the other
components of the Recapitalization and to pay related fees and
expenses.

                          CAPITALIZATION

      The following table sets forth as of November 7, 1997 the
actual unaudited capitalization of the Issuer. See "The
Recapitalization," "Use of Proceeds," "Description of the New
Notes" and "Description of Other Issuer Indebtedness." 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
                                          --------
            Total debt...............      267,000
     Stockholders' equity............        4,467
                                          --------
        Total capitalization.........     $271,467
                                          ========


(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 Issuer (the "Unaudited Pro Forma
Financial Data") is based on the historical Consolidated
Financial Statements of Holdings, as predecessor to the Issuer,
and subsidiaries 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 Issuer 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, Holdings'
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 Issuer's results of operations
would have been had the Recapitalization occurred on the dates
specified, or to project the Issuer'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
                                 Historical     Adjustments   Pro Forma
                                           (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 expenses .........  361,267      1,800 (5)    363,067
                                    --------     -------       -------- 
Income (loss) from operations .....   27,863     (4,050)        23,813
Interest expense:
  Non-cash interest expense .......      489      1,397 (2)      1,886
  Cash interest expense ...........   13,736      9,205 (3)     22,941
Expenses incurred in connection
with the Recapitalization .........   19,851        --  (6)     19,851
Provision (benefit) for
  income taxes ....................    4,400     (6,007)(4)     (1,607)
Extraordinary loss (net of
  income tax benefit) .............    4,500        --            4,500
                                    --------     -------       -------- 
Net income (loss)                   $(15,113)    $(8,645)      $(23,758)
                                    ========     =======       ======== 


                                                Pro Forma
                                                   and
                                               Supplemental
                                 Historical     Adjustments   Pro Forma
                                           (dollars in thousands)
Supplemental Data:
Depreciation and amortization ..... $ 13,107    $   --         $ 13,107
EBITDA ............................   40,970      6,620          47,590
Ratio of Adjusted EBITDA/
  cash interest expense ...........                                2.1x
Ratio of total average
  debt/Adjusted EBITDA (7) ........                                4.9x
Cash flows from operating
activities ........................ $(2,842)
Cash flows from investing
activities ........................$(35,799)
Cash flows from financing
activities .......................  $40,995


                Fiscal Year Ended January 31, 1997

                                                Pro Forma
                                 Historical     Adjustments   Pro Forma
                                           (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)       1,886
  Cash interest expense ...........   10,069     11,894 (3)      21,963
Provision (benefit) for
  income taxes ....................    8,800     (7,310)(4)       1,490
                                    --------     -------       -------- 
Net income (loss)                   $ 12,549   $(10,519)(5)     $ 2,030
                                    ========     =======       ======== 


 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
                                 Historical     Adjustments   Pro Forma
                                           (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........      399      1,052 (2)       1,451
  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 ....................   (4,850)     (4,527)(4)     (9,377)
Extraordinary loss (net of
  income tax benefit) .............    4,500         --           4,500
                                    --------     -------       -------- 
Net income (loss).................. $(28,235)    $(6,514)      $(34,749)
                                    ========     =======       ======== 



                Forty Weeks Ended November 8, 1996

                                                Pro Forma
                                 Historical     Adjustments   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)       1,451
  Cash interest expense........        7,240       9,655 (3)      16,895
Provision (benefit) for
  income taxes                          (450)     (5,829)(4)      (6,279)
                                    --------     -------        -------- 
Net income (loss)..............     $   (573)    $(8,389)       $ (8,962)
                                    ========     =======        ======== 



 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 Other Issuer Indebtedness--Receivables
     Facility."

(2)  Represents the net increase in non-cash interest expense
     relating to the amortization of debt issuance costs of the
     Issuer 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:

                         Fiscal Year    Forty Weeks Ended     Twelve Months
                           Ended               Ended             Ended
                         January 31,  November 8,  November 7,  November 7,
                             1997          1996      1997         1997
                                    (dollars in thousands)
Interest on the 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)(c) .......      --           --         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                             
 expene ..................  $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)  Historical EBITDA is defined as income (loss) 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 Issuer's ability
     to service its debt; however holders tendering Old Notes 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 Issuer'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.

     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 Issuer'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 


                               29
<PAGE>


     operating activities in analyzing the Issuer'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. 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.

(7)  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 Old
     Notes issued in the Offering. 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, as predecessor to the Issuer, as of and for the forty
weeks ended November 8, 1996, for the thirty seven weeks ended
October 17, 1997, and as of and for each of the fiscal years in
the five-year period ended January 31, 1997. The following table
also sets forth selected consolidated historical financial,
operating, other and balance sheet data of the Issuer and its
subsidiaries as of November 7, 1997 and for the three weeks ended
November 7, 1997. The selected financial and balance sheet data
for each of the fiscal years in the five-year period ended
January 31, 1997 are derived from the Consolidated Financial
Statements of Holdings, as predecessor to the Issuer, 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 Unaudited
Condensed Consolidated Financial Statements of the Issuer and its
subsidiaries, 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     January     February    February    January     November    November
                           29,         28,          3,          2,         31,          8,          7,
                          1993        1994        1994        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 (loss)
    from operations ....  28,390      26,226      32,184      18,569      31,819       6,258       2,572
Interest expense-net ...   5,241       6,107       6,965       9,350      10,470       7,551      11,306
Expenses incurred
- -Recapitalization ......      --          --          --          --          --          --      19,851
Provision (benefit)
for income taxes .......   9,130       8,100      10,300       3,700       8,800       (450)     (4,850)
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)    (28,235)
                         =======     =======     =======     =======     =======     =======    ======= 

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


                               31
<PAGE>


Other Data:

Cash flows from
operating activities     $22,400      $1,467      $1,774    $(7,849)     $16,497   $(42,766)    $(62,105)
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      $96,230

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


                                         Fiscal Year Ended                           Forty Weeks Ended
                        -------------------------------------------------------     --------------------
                        January     January     February    February    January     November    November
                           29,         28,          3,          2,         31,          8,          7,
                          1993        1994        1994        1996        1997        1996        1997
                           (dollars in thousands, except per square foot data)           (unaudited)
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     174,696
Total assets ........... 232,582     287,233     324,795     355,249     410,821     454,177     490,758
Total debt .............  56,783      61,803      69,566      87,329      87,092     142,151     267,000
Stockholders' equity ...  53,584      66,221      82,041      89,633     102,006      89,060       4,467


</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
     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. 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.

(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 Notes 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 Issuer'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 $8,734 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, as predecessor to
the Issuer, 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:

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

                                                                                                                       Twelve
                                                                                            Forty Weeks Ended          Months
                                           Fiscal Year                                  ------------------------       Ended
                       -----------------------------------------------------------      Novemer 8,     November 7,   November 7,
                       1992        1993         1994          1995            1996         1996           1997          1997
                       ----        ----         ----          ----            ----         ----           ----          ----
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        $37.7         $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
                       =====       =====        =====          =====          =====         =====         =====         =====

Other Data:
Cash flow from
operating
activities ..........  $22.4        $1.5         $1.8          $(7.8)         $16.5        $(42.8)       $(62.1)        $(2.8)
Cash flow from
investing
activities .......... $(15.0)     $(11.1)      $(13.5)        $(14.6)        $(22.5)       $(14.9)       $(28.3)        $(35.8)
Cash flow fro
financing
activities ..........   $0.6        $5.0         $6.8           $17.8         $(0.4)        $54.8         $96.2          $41.0

</TABLE>


(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 Notes 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 Issuer'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:

                                                              Forty
                                      Fiscal Year           Weeks Ended
                               ------------------------   ----------------
                                1994     1995      1996     1996      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      2.0
Expenses incurred
 - recapitalizat                  --       --        --       --      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)    (5.1)
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)%   (4.2)%
                               =====    =====     =====    =====     ===== 


      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 $11.3 million or 2.0% 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 under the revolving credit facility 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.

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.

      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 


                               37
<PAGE>


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


                               38
<PAGE>


      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 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.


                               39
<PAGE>


      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:


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

                                         Fiscal Year 1995                                Fiscal Year 1996
                            -------------------------------------------      -----------------------------------------
                               Q1          Q2          Q3          Q4           Q1          Q2           Q3        Q4
                               --          --          --          --           --          --           --        --
                                                             (dollars in millions)
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%

</TABLE>


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 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 


                               40
<PAGE>


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 $62.1 million compared to $42.8 million
in the comparable period in 1996, an increase of $19.3 million.
This increase resulted primarily from an increase in the net loss
of $27.6 million and is primarily attributable to $19.9 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 requirements for debt service, capital expenditures and
working capital will be funded from operating cash flow and
borrowings under the Revolving Credit Facility.


                               41
<PAGE>


      The Issuer has incurred substantial indebtedness in
connection with the Recapitalization. After giving effect to the
Recapitalization and application of the proceeds of the Notes,
the Securitization and the Bank Facilities, the Issuer had $267.0
million of indebtedness outstanding as of November 7, 1997 as
compared to historical indebtedness outstanding of $142.2 million
as of November 8, 1996. In addition, the Issuer had a
stockholders' equity of $4.5 million at November 7, 1997 as
compared to historical stockholders' equity of $89.1 million as
of November 8, 1996. The Issuer's significant debt service
obligations following the Recapitalization could, under certain
circumstances, have material consequences to security holders of
the Issuer, including holders of New Notes.
See "Risk Factors."

      Concurrent with the Recapitalization, the Issuer issued the
Old 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, the Issuer borrowed the full
amount available under the Term Loan Facility and $35 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 the Issuer. The Securitization generated
approximately $40 million in proceeds. Proceeds to the Issuer
from the issuance of the Old 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. 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
Holdings Senior Discount Debentures and (iii) the issuance of
$125.0 million in liquidation value of Holdings Preferred Stock.

      The proceeds of the Old 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 the Issuer'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. The
Issuer's obligations under the Bank Facilities are guaranteed by
each of the Issuer's direct and indirect subsidiaries. The Bank
Facilities and the guarantees thereof are secured by
substantially all assets of Holdings (including the capital stock
of the Issuer) and its direct and indirect subsidiaries (other
than any receivables subsidiary) and a pledge of the capital
stock of all the Issuer's direct and indirect subsidiaries,
subject to certain limitations with respect to foreign
subsidiaries. The Bank Facilities contain customary covenants and
events of default, including substantial restrictions on the
Issuer's ability to make dividends or distributions to Holdings.
See "Description of Other Issuer Indebtedness."

      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"), 


                               42
<PAGE>


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
Notes or the Bank Facilities. See "Description of the New
Notes--Guarantees" and "Description of Other Issuer
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 for the period ended
November 7, 1997.

      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 Indenture, the Bank
Facilities, the Notes and other documents relating to Holdings'
or the Issuer'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
"Description of Holdings Indebtedness" and "Capital Stock of
Holdings and the Issuer."

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

      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."

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 $28.6 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 


                               43
<PAGE>


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


                               48
<PAGE>


and Sport lines have increased from $121.8 million in
1992 to $155.8 million in 1996, representing a compound 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.


                               49
<PAGE>


    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.

  - 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.


                               50
<PAGE>


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. 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.


                               51
<PAGE>


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 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.

                Stores
                Open                                     Average
                at                                       Store
                Begin-  Stores  Stores  Stores           Total
                ning    Opened  Closed  at      Total    Square
                Of      During  During  End of  Square   Footage
                Fiscal  Fiscal  Fiscal  Fiscal  Footage  at End
                Year    Year    Year    Year    (000's)  of 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,      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 the directors and executive
officers of the Issuer and the Guarantors. Each director of the
Issuer or any of the Guarantors will hold office until the next
annual meeting of shareholders or until his or her successor has
been elected and qualified. Officers of the Issuer and each of
the Guarantors are elected by their respective Boards of
Directors and serve at the discretion of such Boards.

Name               Age  Position
Emily Woods......   35  Director--J. Crew Operating Corp.; C&W
                        Outlet, Inc.; Clifford & Wills, Inc.; Grace
                        Holmes, Inc; H.F.D. No. 55, Inc.; J. Crew Inc.;
                        J. Crew International, Inc.; J. Crew Services,
                        Inc.; Popular Club Plan, Inc.
                        Chief Executive Officer--J. Crew Operating
                        Corp.
                        President--J. Crew Inc.
David Bonderman..   54  Director--J. Crew Operating Corp.
James G. Coulter.   37  Director--J. Crew Operating Corp.
Richard W. Boyce.   43  Director--J. Crew Operating Corp.; C&W
                        Outlet, Inc.; Clifford & Wills, Inc.; Grace
                        Holmes, Inc; H.F.D. No. 55, Inc.; J. Crew Inc.;
                        J. Crew International, Inc.; J. Crew Services,
                        Inc.; Popular Club Plan, Inc.
Jonathan Coslet..   33  Director--C&W Outlet, Inc.; Clifford & Wills,
                        Inc.; Grace Holmes, Inc; H.F.D. No. 55, Inc.; J.
                        Crew Inc., J. Crew International, Inc.; J. Crew
                        Services, Inc.; Popular Club Plan, Inc.
Michael P. McHugh   58  President--J. Crew International, Inc.; J. Crew
                        Services, Inc.
                        Vice President--Finance--CFO--J. Crew
                        Operating Corp.
David M. DeMattei   41  President--Grace Holmes, Inc; H.F.D. No. 55,
                        Inc.
Matthew E. Rubel.   39  President--Popular Club Plan, Inc.
Trudy F. Sullivan   46  President--C&W Outlet, Inc.; Clifford &
                        Wills, Inc.
Nicholas Lamberti   55  Vice President--J. Crew Operating Corp.


Emily Woods

Director--J. Crew Operating Corp.; C&W Outlet, Inc.; Clifford &
Wills, Inc.; Grace Holmes, Inc; H.F.D. No. 55, Inc.; J. Crew
Inc; J. Crew International, Inc.; J. Crew Services, Inc.; Popular
Club Plan, Inc.; Chief Executive Officer--J.Crew Operating Corp.;
President--J. Crew Inc.

      Ms. Woods became a director and Chief Executive Officer of
the Issuer and the President of J. Crew Inc. upon consummation
of the Recapitalization. Ms. Woods is also currently serving as
Chairman of the Board of Directors and the Chief Executive
Officer of Holdings and has served as Vice-Chairman of Holdings.
Ms. Woods co-founded the J. Crew brand in 1983 and is currently
its designer.


                               59
<PAGE>


David Bonderman
Director--J. Crew Operating Corp.
      Mr. Bonderman became a director of the Issuer upon
consummation of the Recapitalization. Mr. Bonderman is also
currently serving as a director of Holdings. 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.

James G. Coulter
Director--J. Crew Operating Corp.
      Mr. Coulter became a director of the Issuer upon
consummation of the Recapitalization. Mr. Coulter is also
currently serving as a director of Holdings. 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 Operating Corp.; C&W Outlet, Inc.; Clifford &
Wills, Inc.; Grace Holmes, Inc; H.F.D. No. 55, Inc.; J. Crew
Inc.; J. Crew International, Inc.; J. Crew Services, Inc.; Popular
Club Plan, Inc.
      Mr. Boyce became a director of the Issuer and each of the
Guarantors upon consummation of the Recapitalization. Mr. Boyce
is also currently serving as a director of Holdings. 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.

Jonathan Coslet
Director--C&W Outlet, Inc.; Clifford & Wills, Inc.; Grace Holmes,
Inc; H.F.D. No. 55, Inc.; J. Crew Inc.; J. Crew International, Inc.;
J. Crew Services, Inc.; Popular Club Plan, Inc.
      Mr. Coslet became a director of each of the Guarantors upon
consummation of the Recapitalization. Mr. Coslet has been a
partner of TPG since 1993. Prior to joining TPG, Mr. Coslet was
in the Investment Banking Department of Donaldson, Lufkin &
Jenrette, specializing in leveraged acquisitions and high-yield
finance. Mr. Coslet currently also serves on the Board of
Directors of PPOM, L.P.

Michael P. McHugh
President--J. Crew International, Inc.; J. Crew Services, Inc.;
Vice President Finance - CFO--J. Crew Operating Corp.
      Mr. McHugh became Vice President Finance and Chief Financial
Officer of the Issuer and President of J. Crew International,
Inc. and J. Crew Services, Inc. upon consummation of the
Recapitalization. Mr. McHugh has been with the Company since
September 1986 and is also currently the Vice President-Finance
and Chief Financial Officer of Holdings. 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 


                               60
<PAGE>


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.

Trudy F. Sullivan
President--Clifford & Wills, Inc.; C&W Outlet, Inc.

      Ms. Sullivan joined the Company in November 1995 as
President of C&W. Ms. Sullivan became President of C&W Outlet,
Inc. upon consummation of the Recapitalization. Prior to joining
the Company, Ms. Sullivan served as a Senior Vice-President of
United Retail Group, Inc. from February 1993 to November 1995 and
as the President of Decelle Inc. from 1989 through 1992.

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.
Lamberti was with Deloitte & Touche from 1966 to 1991.


Employment Agreements and Other Compensation Arrangements

      Holdings and the Issuer (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 Chief Executive Officer of
the Issuer and as Chairman of the Board of Directors and Chief
Executive Officer of Holdings. 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


                               61
<PAGE>


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.

      The Issuer 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 determined on a year to year basis. Mr.
DeMattei is also entitled to various executive benefits and
perquisites under the agreement. The agreement expires on January
28, 2000.

      Operating Corp. 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 Operating Corp.
and Holdings is 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     1995   700,000    109,000            --         --        --
  Officer            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.       1995   352,661    100,000            --         --        --
 Crew Retail

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

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


                               64
<PAGE>


               DESCRIPTION OF HOLDINGS INDEBTEDNESS


      The Holdings Senior Discount Debentures were issued in an
aggregate principal amount at maturity of $142.0 million and will
mature on October 15, 2008. The Holdings Senior Discount
Debentures were issued under an Indenture dated as of October 17,
1997 (the "Holdings Indenture") between Holdings and State Street
Bank and Trust Company, as trustee, and are senior unsecured
obligations of Holdings. Cash interest will not accrue on the
Holdings Senior Discount Debentures prior to October 15, 2002,
and the principal of the Holdings Senior Discount Debentures will
accrete at a rate of 13 1/8% per annum. Thereafter, cash interest
on the Holdings Senior Discount Debentures will accrue at the
rate of 13 1/8% per annum and will be payable semiannually in
arrears on each April 15 and October 15 of each year, commencing
April 15, 2003, to the holders of record on the immediately
preceding April 1 and October 1, respectively.

      On or after October 15, 2002, the Holdings Senior Discount
Debentures may be redeemed at the option of Holdings, in whole at
any time or in part from time to time, at a redemption price
equal to the applicable percentage of the principal amount
thereof set forth below plus accrued and unpaid interest, if any,
to the redemption date, if redeemed during the twelve-month
period commencing on October 15 in the years set forth below:


     Year                            Redemption Price
     ----                            ----------------
     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, Holdings may use the net proceeds of one or
more equity offerings to redeem up to 35% of the Holdings Senior
Discount Debentures at a redemption price equal to 113.125% of
the accreted value thereof plus accrued and unpaid interest and
Liquidated Damages, if any, to the redemption date; provided,
however, that after any such redemption the aggregate principal
amount of the Holdings Senior Discount Debentures outstanding
must equal at least 65% of the aggregate principal amount of the
Holdings Senior Discount Debentures originally issued.

      In the event of certain change of control transactions,
each holder of Holdings Senior Discount Debentures has the right
to require the repurchase of such holder's Holdings Senior
Discount Debentures at a purchase price equal to 101% of the
principal amount thereof plus accrued and unpaid interest, if
any, to the purchase date.

      The Holdings Indenture contains covenants that, among other
things, limit the ability of Holdings to enter into certain
mergers or consolidations or incur certain liens and of Holdings
and its subsidiaries to incur additional indebtedness, pay
dividends and make certain other restricted payments and engage
in certain transactions with affiliates. Under certain
circumstances Holdings will be required to make an offer to
purchase Holdings Senior Discount Debentures at a price equal to
100% of the principal amount thereof, plus accrued interest to
the date of purchase with the proceeds of certain asset sales.
The Holdings Indenture contains certain customary events of
defaults, which will include the failure to pay interest and
principal, the failure to comply with certain covenants in the
Holdings Senior Discount Debentures or such Indenture, a default
under certain indebtedness, the imposition of certain final
judgments or warrants of attachment and certain events occurring
under bankruptcy laws.


                               65
<PAGE>


             CAPITAL STOCK OF HOLDINGS AND THE ISSUER


General

      The Issuer 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. The Issuer 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 the Issuer. Holdings does not have any material assets other
than the common stock of the Issuer. Each of the Guarantors is a
wholly-owned subsidiary of the Issuer.

      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
will (collectively, the "Holdings Preferred Stock") 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
will have 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 Indenture, the Bank Facilities, the Notes and other
documents relating to Holdings' or the Issuer'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 Indenture, the Bank Facilities, the
Notes and other documents relating to Holdings' or the Issuer'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.


                               66
<PAGE>


Security Ownership of Certain Beneficial Owners and Management

Security Ownership of Beneficial Owners of More Than 5% of the
Issuer's Voting Securities1


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

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

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



Security Ownership of Management


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

Holdings    Emily Woods            8,017.883              14.58%
Common
Stock

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


- --------

1    Because the Issuer is a wholly-owned subsidiary of Holdings,
     this chart identifies beneficial owners of more than 5% of
     the voting securities of Holdings.


                               67
<PAGE>


             DESCRIPTION OF OTHER ISSUER INDEBTEDNESS


Bank Facilities

      On the closing date of the Recapitalization, the Issuer
entered into the Bank Facilities among the Issuer, 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 the Issuer 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 the Issuer and (iii) to pay certain fees and
expenses related to the Recapitalization. See "The
Recapitalization." The Bank Facilities may be utilized to fund
the Issuer'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, the Company 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. The Issuer's obligations under the Bank
Facilities are guaranteed by each of the Issuer's 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 the Issuer 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 the Issuer and the Issuer's 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 the Issuer'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


                               68
<PAGE>


Federal Funds effective rate plus 1/2 of 1% plus, in each case,
an applicable margin. Initially, the 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. The Issuer 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. The
Issuer 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 the
Issuer and its subsidiaries to dispose of assets, incur
additional indebtedness, prepay other indebtedness (including the
Notes) or amend certain debt instruments (including the
Indenture), 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,
or engage in certain transactions with affiliates and otherwise
restrict certain corporate activities. In addition, under the
Bank Facilities, the Issuer 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 the Issuer, invalidity of
any guarantee or security interest and a change of control of the
Issuer 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.


                               69
<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 Notes pursuant
to a Purchase Agreement dated as of October 14, 1997, by and
among the Issuer, the Guarantors 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 and the
Guarantors are 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 notes identical in all material
respects to the Old Notes except that the new notes shall contain
no restrictive legend thereon. Under the Registration Rights
Agreement, the Issuer and the Guarantors are 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 their respective best efforts to cause such Exchange Offer
Registration Statement to become effective within 135 days after
the Closing Date, (iii) use their respective best efforts to keep
the Exchange Offer open for at least 20 Business Days (or longer
if required by applicable law), (iv) use their respective 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 Notes
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 Notes of the same class will be issued in exchange for an
equal principal amount of outstanding Old Notes accepted in the
Exchange Offer. Old Notes may be tendered only in integral
multiples of $1,000. 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 Notes being tendered in exchange.
However, the obligation to accept Old Notes for exchange pursuant
to the Exchange Offer is subject to certain conditions as set
forth herein under "--Conditions."

      Old Notes 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 Notes for the purposes
of receiving the New Notes and delivering New Notes 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 and the
Guarantors believe that the New Notes 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 Notes 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 Notes 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
Notes and has no arrangement with any person to participate in a
distribution of such 


                               70
<PAGE>


New Notes. By tendering the Old Notes in exchange for New Notes,
each holder, other than a broker-dealer, will represent to the
Issuer and the Guarantors 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 Notes acquired for its
own account directly from the Issuer; (iii) any New Notes 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 Notes and has no
arrangement or understanding to participate in a distribution of
the New Notes. If a holder of Old Notes is engaged in or intends
to engage in a distribution of the New Notes or has any
arrangement or understanding with respect to the distribution of
the New Notes 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 Notes 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 Notes. 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 Notes received in exchange for Old Notes
where such Old Notes were acquired by such Participating
Broker-Dealer 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. 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 and the Guarantors to effect the Exchange Offer, or (ii)
if any holder of Old Notes 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 Notes 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 Notes acquired
directly from the Issuer or one of its affiliates, then the
Issuer and the Guarantors 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 their
respective 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 and
the Guarantors shall use their respective 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 Note, until the
earliest to occur of (a) the date on which such Note 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 Note has been
disposed of in accordance with a Shelf Registration Statement,
(c) the date on which such Note 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 Note
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 


                               71
<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 and the
Guarantors hereby jointly and severally agree 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 note representing the Old Notes 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 and the Guarantors 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 Notes who do not exchange their Old
Notes for New Notes in the Exchange Offer will no longer be
entitled to registration rights and will not be able to offer or
sell their Old Notes, unless such Old Notes 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
Notes--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 Notes 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 and the Guarantors reserve the right (i) to
delay acceptance of any Old Notes, to extend the Exchange Offer
or to terminate the Exchange Offer and not permit acceptance of
Old Notes 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 and the Guarantors, 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 


                               72
<PAGE>


to the holders of the Old Notes. 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 Notes of such
amendment.

Interest on the New Notes

      The New Notes will accrue interest at the applicable per
annum rate set forth on the cover page of this Prospectus, from
(i) the later of (A) the last interest payment date on which
interest was paid on the Old Notes surrendered in exchange
therefor or (B) if the Old Notes are surrendered for exchange on
a date subsequent to the record date for an interest payment date
to occur on or after the date of such exchange and as to which
interest will be paid, the date of such interest payment or (ii)
if no interest has been paid on the Old Notes, from the date the
Old Notes were issued (the "Issue Date"). Interest on the New
Notes is payable on April 15 and October 15 of each year
commencing April 15, 1998.

Procedures for Tendering

      To tender in the Exchange Offer, a holder must complete,
sign and date the Letter of Transmittal, or a facsimile thereof,
have the signatures thereon guaranteed if required by the Letter
of Transmittal, and mail or otherwise deliver such Letter of
Transmittal or such facsimile, 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 Notes 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 Notes, 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 NOTES, LETTERS OF TRANSMITTAL AND ALL OTHER
REQUIRED DOCUMENTS IS AT THE ELECTION AND RISK OF THE HOLDERS OF
THE NOTES. 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 NOTES
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 Notes 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 Notes 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 Notes may tender such Old Notes in the
Exchange Offer. The term "holder" with respect to the Exchange
Offer means any person in whose name Old Notes 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 Notes 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 Notes,
either make appropriate arrangements to register ownership of the
Old Notes 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, 


                               73
<PAGE>


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 Notes
tendered pursuant thereto are tendered (i) by a registered holder
who has not completed 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 Notes listed therein, such
Old Notes must be endorsed or accompanied by bond powers and a
proxy which authorizes such person to tender the Old Notes on
behalf of the registered holder, in each case as the name of the
registered holder or holders appears on the Old Notes.

      If the Letter of Transmittal or any Old Notes 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
Notes 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 Notes not
properly tendered or any Old Notes 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 Notes. 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 Notes must be
cured within such time as the Issuer shall determine. Neither the
Issuer, the Guarantors, 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 Notes, nor shall
any of them incur any liability for failure to give such
notification. Tenders of Old Notes will not be deemed to have
been made until such irregularities have been cured or waived.
Any Old Notes 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
Notes, 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 Notes 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 Notes 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 Notes for Exchange; Delivery of New Notes

      Upon satisfaction or waiver of all of the conditions to the
Exchange Offer, all Old Notes properly tendered will be accepted,
promptly after the Expiration Date, and the New Notes will be
issued promptly after acceptance of the Old Notes. See "--
Conditions" below. For purposes of the Exchange Offer, Old Notes
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 Notes for Old Notes 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 Notes or a timely Book-Entry Confirmation of such
Old Notes 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 Notes are not accepted for any reason set forth in the terms
and conditions of the Exchange Offer or if Old 


                               74
<PAGE>


Notes are submitted for a greater principal amount than the
holder desires to exchange, such unaccepted or nonexchanged Old
Notes will be returned without expense to the tendering holder
thereof (or, in the case of Old Notes tendered by book-entry
transfer procedures described below, such nonexchanged Old Notes
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 Notes 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 Notes by causing the
Book-Entry Transfer Facility to transfer such Old Notes 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 Notes may be
effected through book-entry transfer at the Book-Entry Transfer
Facility, the Letter of Transmittal or facsimile thereof 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 Notes desires to tender
such Old Notes, and the Old Notes are not immediately available,
or time will not permit such holder's Old Notes 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 Notes and
the amount of Old Notes 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 Notes, 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 Notes, 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 Notes 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 Notes to be withdrawn, identify the Old Notes to
be withdrawn (including the principal amount of such Old Notes)
and (where certificates for Old Notes have been transmitted)
specify the name in which such Old Notes are registered, if
different from that of the withdrawing holder. If certificates
for Old Notes 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 Notes 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 


                               75
<PAGE>


Old Notes 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 determined by
the Issuer, whose determination shall be final and binding on all
parties. Any Old Notes so withdrawn will be deemed not to have
been validly tendered for exchange for purposes of the Exchange
Offer. Any Old Notes 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 Notes 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
Notes will be credited to an account maintained with such
Book-Entry Transfer Facility for the Old Notes) as soon as
practicable after withdrawal, rejection of tender or termination
of the Exchange Offer. Properly withdrawn Old Notes 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
Notes will not be required to be accepted for exchange, nor will
New Notes be issued in exchange for any Old Notes, and the Issuer
and the Guarantors may terminate or amend the Exchange Offer as
provided herein before the acceptance of such Old Notes, if
because of any change in law, or applicable interpretations
thereof by the Commission, the Issuer and the Guarantors
determine that they are not permitted to effect the Exchange
Offer. The Issuer and the Guarantors have no obligation to, and
will not knowingly, permit acceptance of tenders of Old Notes
from affiliates of the Issuer or the Guarantors (within the
meaning of Rule 405 under the Securities Act) 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 Notes to be received by such holder
or holders of Old Notes 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


                               76
<PAGE>


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.

      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 Notes,
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 Notes pursuant to the Exchange Offer. If,
however, certificates representing New Notes or Old Notes 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 Notes
tendered, or if tendered Old Notes 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 Notes 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.


                               77
<PAGE>


                   DESCRIPTION OF THE NEW NOTES


General

      The Old Notes were issued, and the New Notes offered hereby
will be issued pursuant to the Indenture which is dated as of
October 17, 1997 and is among the Issuer, the Guarantors and
State Street Bank and Trust Company, as trustee (the "Trustee").
The terms of the New Notes 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 Notes will be subject to all such terms, and prospective
holders of New Notes 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 Notes will be general unsecured obligations of the
Issuer and will be subordinated in right of payment to all
current and future Senior Debt. The operations of the Issuer are
conducted in part through its Subsidiaries and, therefore, the
Issuer is dependent in part upon the cash flow of its
Subsidiaries to meet its obligations under the New Notes on a
senior subordinated unsecured basis. See "Risk
Factors--Fraudulent Transfer Statutes." As of the Issue Date, all
of the Issuer's subsidiaries other than any Receivables
Subsidiary will be 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. As of November
7, 1997, the Issuer had Senior Debt of approximately $117.0
million and, through its Subsidiaries, had additional liabilities
(including trade payables and other accrued liabilities)
aggregating approximately $164.1 million. The Indenture will
permit the incurrence of additional Senior Debt in the future.

Principal, Maturity and Interest

      The New Notes in an aggregate principal amount of up to
$150.0 million will be issued in the Exchange Offer. The New
Notes will mature on October 15, 2007. Interest on the New 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, commencing
on April 15, 1998, to holders of record on the immediately
preceding April 1 and October 1, respectively. Interest on the
New Notes will accrue from the most recent date to which interest
has been paid or, if no interest has been paid, from the date of
original issuance. 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
Notes will be payable at the office or agency 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 Notes at their respective addresses set
forth in the register of holders of New Notes; provided that all
payments of principal, premium, interest and Liquidated Damages
with respect to New Notes represented by one or more permanent
global notes ("Global Notes") 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 Notes will be
issued in denominations of $1,000 and integral multiples thereof.

Guarantees

      The Issuer's payment obligations under the New Notes are
jointly and severally guaranteed (the "Subsidiary Guarantees") by
the Guarantors. The Subsidiary Guarantee of each Guarantor will
be subordinated to the prior payment in full of all Senior Debt
of such Guarantor, which would include approximately $117.0
million of Senior Debt outstanding as of November 7, 1997, and
the amounts for which the Guarantors will be liable under


                               78
<PAGE>


the guarantees issued from time to time with respect to Senior
Debt. The obligations of each Guarantor under its Subsidiary
Guarantee will be limited so as not to constitute a fraudulent
conveyance under applicable law. See, however, "Risk
Factors--Fraudulent Transfer Statutes."

      The Indenture provides that no Guarantor may consolidate
with or merge with or into (whether or not such Guarantor is the
surviving Person), another corporation, Person or entity whether
or not affiliated with such Guarantor unless (i) subject to the
provisions of the following paragraph, the Person formed by or
surviving any such consolidation or merger (if other than such
Guarantor) assumes all the obligations of such Guarantor,
pursuant to a supplemental indenture in form and substance
reasonably satisfactory to the Trustee, under the Indenture and
the Subsidiary Guarantees; and (ii) immediately after giving
effect to such transaction, no Default or Event of Default (as
defined herein) exists.

      The Indenture provides that in the event of a sale or other
disposition of all of the assets of any Guarantor, by way of
merger, consolidation or otherwise, or a sale or other
disposition of all of the capital stock of any Guarantor, then
such Guarantor (in the event of a sale or other disposition, by
way of such a merger, consolidation or otherwise, of all of the
capital stock of such Guarantor) or the corporation acquiring the
property (in the event of a sale or other disposition of all or
substantially all of the assets of such Guarantor) will be
released and relieved of any obligations under its Subsidiary
Guarantee. See "--Repurchase at the Option of Holders--Asset
Sales." In addition, the Indenture provides that, in the event
the Company (i) designates a Restricted Subsidiary to be an
Unrestricted Subsidiary in accordance with the Indenture or (ii)
designates a Subsidiary as a Receivables Subsidiary in accordance
with the Indenture, then such Restricted Subsidiary or
Receivables Subsidiary, as the case may be, shall be released
from its obligations under its Subsidiary Guarantee.

Subordination

      The payment of Obligations in respect of the New Notes is
subordinated in right of payment, as set forth in the Indenture,
to the prior payment in full of all Obligations in respect of
Senior Debt, whether outstanding on the date of the Indenture or
thereafter incurred.

      Upon any payment or distribution to creditors of the Issuer
of any kind, whether in cash, property or securities in a
liquidation or dissolution of the Issuer or in a bankruptcy,
reorganization, insolvency, receivership or similar proceeding
relating to the Issuer or its property, an assignment for the
benefit of creditors or any marshaling of the Issuer's assets and
liabilities, whether voluntary or involuntary, the holders of
Senior Debt of the Issuer will be entitled to receive payment in
full in cash of all Obligations due in respect of such Senior
Debt (including interest after the commencement of any such
proceeding at the rate specified in the applicable Senior Debt)
before the holders of New Notes will be entitled to receive any
payment or distribution of any kind with respect to the New
Notes, and until all Obligations with respect to Senior Debt are
paid in full, any payment or distribution to which the holders of
New Notes would be entitled shall be made to the holders of
Senior Debt (except that holders of New Notes may receive and
retain Permitted Junior Securities and payments made from the
trust described under "--Legal Defeasance and Covenant
Defeasance").

      The Issuer also may not make any payment upon or in respect
of the New Notes (except in Permitted Junior Securities or from
the trust described under "--Legal Defeasance and Covenant
Defeasance") if (i) a default in the payment of the principal of,
premium, if any, or interest on Designated Senior Debt occurs and
is continuing or (ii) any other default occurs and is continuing
with respect to Designated Senior Debt that permits holders of
the Designated Senior Debt as to which such default relates to
accelerate its maturity, in the case of this clause (ii) only,
and the Trustee receives a notice of such default invoking the
provisions described in this paragraph (a "Payment Blockage
Notice") from the holders of any Designated Senior Debt or any
agent or trustee therefor. Payments on the New Notes may and
shall be resumed (a) in the case of a payment default, upon the
date on which such default is cured or waived and (b) in case of
a nonpayment default, the earlier of the date on which such
nonpayment default is cured or waived or 179 days after the date
on which the applicable Payment Blockage Notice is received,
unless a payment default has occurred and is continuing (as a
result of the maturity of any Designated Senior Debt having


                               79
<PAGE>


been accelerated). No new period of payment blockage (other than
for a payment default) may be commenced unless and until (i)
360 days have elapsed since the effectiveness of the immediately
prior Payment Blockage Notice and (ii) all scheduled payments of
principal, premium, if any, and interest on the New Notes that
have come due have been paid in full in cash. No nonpayment
default that existed or was continuing on the date of delivery of
any Payment Blockage Notice to the Trustee shall be, or be made,
the basis for a subsequent Payment Blockage Notice unless such
default shall have been cured or waived for a period of not less
than 90 days.

      Whenever the Issuer is prohibited from making any payment
in respect of the New Notes, the Issuer also shall be prohibited
from making, directly or indirectly, any payment of any kind on
account of the purchase or other acquisition of the New Notes. If
any holder receives any payment or distribution that such holder
is not entitled to receive with respect to the New Notes, such
holder shall be required to pay the same over to the holders of
Senior Debt.

      The Indenture further requires that the Issuer promptly
notify holders of Senior Debt if payment of the New Notes is
accelerated because of an Event of Default.

      As a result of the subordination provisions described
above, in the event of a liquidation or insolvency, holders of
New Notes may recover less ratably than creditors of the Issuer
who are holders of Senior Debt. As of November 7, 1997, the
Issuer $117.0 million in aggregate principal amount of Senior
Debt.

Optional Redemption

      Except as described below, the New Notes are not redeemable
at the Issuer's option prior to October 15, 2002. Thereafter, the
New Notes 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.............      105.188%
          2003.............      103.458%
          2004.............      101.729%
          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 Notes originally
issued at a redemption price equal to 110.375% of the principal
amount thereof, plus accrued and unpaid interest and 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% in aggregate principal amount of the New Notes
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 Notes.


                               80
<PAGE>


Repurchase at the Option of Holders

Change of Control
      Upon the occurrence of a Change of Control, each holder of
New Notes 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 Notes 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, if any, to
the date of purchase (the "Change of Control Payment"). Within 30
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 Notes 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 Notes 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 Notes or
portions thereof properly tendered pursuant to the Change of
Control Offer, (2) deposit with the office or agency where the
New Notes may be presented for payment (the "Paying Agent") an
amount equal to the Change of Control Payment in respect of all
New Notes or portions thereof so tendered and (3) deliver or
cause to be delivered to the Trustee the New Notes so accepted
together with an officers' certificate stating the aggregate
principal amount of New Notes or portions thereof being purchased
by the Issuer. The Paying Agent will promptly mail to each holder
of New Notes so tendered the Change of Control Payment for such
New Notes, and the Trustee will promptly authenticate and mail
(or cause to be transferred by book entry) to each holder a new
New Note equal in principal amount to any unpurchased portion of
the New Notes surrendered, if any; provided that each such new
New Note will be in a principal amount of $1,000 or an integral
multiple thereof. The Indenture provides that, prior to complying
with the provisions of this covenant, but in any event within 90
days following a Change of Control, the Issuer will either repay
all outstanding Senior Debt or obtain the requisite consents, if
any, under all agreements governing outstanding Senior Debt to
permit the repurchase of New Notes required by this covenant. The
Issuer will not be required to purchase any New Notes until it
has complied with the preceding sentence, but failure to comply
with the preceding sentence shall constitute an Event of Default.
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 Notes to require that the Issuer
repurchase or redeem the New Notes in the event of a takeover,
recapitalization or similar transaction.

      The New Credit Facility will prohibit the Issuer from
purchasing any New Notes and provides that certain change of
control events with respect to the Issuer would constitute a
default thereunder. Any future credit agreements or other
agreements relating to Senior Debt to which the Issuer becomes a
party may contain similar restrictions and provisions. In the
event a Change of Control occurs at a time when the Issuer is
prohibited from purchasing New Notes, the Issuer could seek the
consent of its lenders to the purchase of New Notes or could
attempt to refinance the borrowings that contain such
prohibition. If the Issuer does not obtain such a consent or
repay such borrowings, the Issuer will remain prohibited from
purchasing New Notes. In such case, the Issuer's failure to
purchase tendered New Notes would constitute an Event of Default
under the Indenture which would, in turn, constitute a default
under the New Credit Facility. In such circumstances, the
subordination provisions in the Indenture would likely restrict
payments to the holders of New Notes. In addition, the exercise
by the holders of New Notes of their right to require the Issuer
to repurchase the New Notes could cause a default under such Senior


                               81
<PAGE>


Debt, even if the Change of Control itself does not, due to the
financial effect of such repurchases on the Issuer. Finally the
Issuer's ability to pay cash to the holders of New Notes upon a
repurchase may be limited by the Issuer's then existing financial
resources.

      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 Notes 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. 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 Notes to require the Issuer to repurchase such New
Notes 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
Notes or any guarantee thereof) 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 360 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 Senior Debt
or Guarantor Senior Debt, 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) a 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 Senior Debt 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 Issuer's Popular Club Plan
business or Clifford & Wills business (as each such business is
constituted on the Issue Date) which are utilized to repay,
redeem, repurchase or otherwise retire outstanding Holdings
Senior Discount 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 Notes 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 Notes and
any such Pari Passu Indebtedness that may be purchased out of the
Excess


                               82
<PAGE>


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, 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 of New Notes 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 of New
Notes and any such Pari Passu Indebtedness surrendered by holders
thereof exceeds the amount of Excess Proceeds, the Trustee shall
select the New Notes 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.


Selection and Notice

      If less than all of the New Notes are to be redeemed or
repurchased in an offer to purchase at any time, selection of New
Notes 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 Notes are listed,
or, if the New Notes 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 New Notes to be redeemed with the
proceeds of an Equity Offering shall be selected on a pro rata
basis; provided further that no New 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 Notes to be redeemed or repurchased at its registered
address. If any New Note is to be redeemed or repurchased in part
only, the notice of redemption or repurchase that relates to such
New Note shall state the portion of the principal amount thereof
to be redeemed or repurchased. A new New Note 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 Note. On and after the redemption or repurchase
date, interest and Liquidated Damages will cease to accrue on New
Notes 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
Notes, 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

         (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


                               83
<PAGE>


      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), (vi), (vii), (viii), (x) and
      (xi) 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 or any Guarantor 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,
Holdings or any Restricted Subsidiary of the Issuer, held by any
member of the Issuer's (or any of its 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 Holdings or
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) payments required to be made under
the Tax Sharing Agreement; (vii) distributions made by the Issuer
on the date of the Indenture, the proceeds of which are utilized
solely to consummate the Recapitalization; (viii) the payment of
dividends or the making of loans or advances by the Issuer to
Holdings not to exceed $1.5 million in any fiscal year for costs
and expenses incurred by Holdings in its capacity as a holding
Issuer or for services rendered by Holdings on behalf of the
Issuer; (ix) 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 or any Guarantor issued after the date of the


                               84
<PAGE>


Indenture in accordance with the covenant described below under
the caption "--Incurrence of Indebtedness and Issuance of
Preferred Stock"; (x) so long as (A) no Default or Event of
Default has occurred and is continuing and (B) immediately before
and immediately after giving effect thereto, the Issuer would
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 described under the caption
"--Incurrence of Indebtedness and Preferred Stock", from and
after October 15, 2002, payments of cash dividends to Holdings in
an amount sufficient to enable Holdings to make payments of
interest required to be made in respect of the Holdings Senior
Discount Debentures in accordance with the terms thereof in
effect on the date of the Indenture, provided such interest
payments are made with the proceeds of such dividends; and (xi)
the payment of dividends by the Issuer to Holdings of not more
than 20% of the net proceeds from any sale of all or
substantially all of the Capital Stock or assets of the Issuer's
Popular Club Plan business or Clifford & Wills business (as each
such business is constituted on the Issue Date) provided that
such dividends shall only be permitted to the extent that
Holdings immediately utilizes the proceeds thereof to repay,
redeem, repurchase or otherwise retire outstanding Holdings
Senior Discount Debentures.

      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 2.0 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.


                               85
<PAGE>


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


          (i) the incurrence by the Issuer (and the guarantee
              thereof by the Guarantors) of Indebtedness 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 the Guarantors 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 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 and the Guarantors of
              Indebtedness represented by the Notes and the Subsidiary
              Guarantees;

       (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 Notes 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;


                               86
<PAGE>


      (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
              Guarantor 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 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;

        (xi)  the guarantee by the Issuer or any of the
              Guarantors of Indebtedness of the Issuer or a
              Guarantor 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 $10.0 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 Notes, the New Notes 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
Notes and Subsidiary Guarantees) and (ii) in all other cases, the
New Notes are secured by such Lien on an equal and ratable basis.


                               87
<PAGE>


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 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 as in effect on the date of the
Indenture, (B) the Indenture and the New 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 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 Notes 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 


                               88
<PAGE>


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 Holdings 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
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.

Senior Subordinated Debt
      The Indenture provides that (i) the Issuer will not incur,
create, issue, assume, guarantee or otherwise become liable for
any Indebtedness that is subordinate or junior in right of
payment to any Senior Debt and senior in any respect in right of
payment to the New Notes, and (ii) no Guarantor will incur,
create, issue, assume, guarantee or otherwise become liable for
any Indebtedness that is subordinate or junior in right of
payment to Senior Debt of such Guarantor and senior in any
respect in right of payment to such Guarantor's Subsidiary
Guarantees.

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


                               89
<PAGE>


Subsidiary Guarantees
      The Indenture provides that the Issuer will not permit any
Restricted Subsidiary to guarantee the payment of any
Indebtedness of the Issuer or any Indebtedness of any other
Restricted Subsidiary (in each case, the "Guaranteed Debt"),
unless (i) if such Restricted Subsidiary is not a Guarantor, such
Restricted Subsidiary simultaneously executes and delivers a
supplemental indenture to the Indenture providing for a Subsidiary
Guarantee of payment of the New Notes by such Restricted
Subsidiary, (ii) if the New Notes or the Subsidiary Guarantee (if
any) of such Restricted Subsidiary are subordinated in right of
payment to the Guaranteed Debt, the Subsidiary Guarantee under
the supplemental indenture shall be subordinated to such
Restricted Subsidiary's guarantee with respect to the Guaranteed
Debt substantially to the same extent as the New Notes or the
Subsidiary Guarantee are subordinated to the Guaranteed Debt
under the Indenture, (iii) if the Guaranteed Debt is by its
express terms subordinated in right of payment to the New Notes
or the Subsidiary Guarantee (if any) of such Restricted
Subsidiary, any such guarantee of such Restricted Subsidiary with
respect to the Guaranteed Debt shall be subordinated in right of
payment to such Restricted Subsidiary's Subsidiary Guarantee with
respect to the Notes substantially to the same extent as the
Guaranteed Debt is subordinated to the New Notes or the
Subsidiary Guarantee (if any) of such Restricted Subsidiary, (iv)
such Restricted Subsidiary subordinates rights of reimbursement,
indemnity or subrogation or any other rights against the Issuer
or any other Restricted Subsidiary as a result of any payment by
such Restricted Subsidiary under its Subsidiary Guarantee to its
obligation under its Subsidiary Guarantee, and (v) such
Restricted Subsidiary shall deliver to the Trustee an opinion of
counsel to the effect that (A) such Subsidiary Guarantee of the
New Notes has been duly authorized, executed and delivered, and
(B) such Subsidiary Guarantee of the New Notes constitutes a
valid, binding and enforceable obligation of such Restricted
Subsidiary, except insofar as enforcement thereof may be limited
by bankruptcy, insolvency or similar laws (including, without
limitation, all laws relating to fraudulent transfers) and except
insofar as enforcement thereof is subject to general principles
of equity.

Reports
      The Indenture provides that, whether or not required by the
rules and regulations of the Commission, so long as any New Notes
are outstanding, the Issuer will furnish to the holders of New
Notes (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 and
the Guarantors have agreed that, for so long as any New Notes
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.

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 Notes (whether or not
prohibited by the subordination provisions of the Indenture);
(ii) default in payment when due of the principal of or premium,
if any, on the New Notes (whether or not prohibited by the
subordination provisions of the Indenture); (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 Notes then outstanding to comply with the
provisions described under the captions "--Repurchase at the
Option of holders--Change of Control" or "--Asset 


                               90
<PAGE>


Sales," and "--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 Notes then outstanding to
comply with any of its other agreements in the Indenture or the
New Notes; (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; (vii) except as permitted by the Indenture, any Subsidiary
Guarantee shall be held in any judicial proceeding to be
unenforceable or invalid or shall cease for any reason to be in
full force and effect or any Guarantor, or any Person acting on
behalf of any Guarantor, shall deny or disaffirm its obligations
under its Subsidiary Guarantee; and (viii) 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 Notes may declare all the New Notes 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 Notes will become due and payable without further
action or notice. holders of the New Notes may not enforce the
Indenture or the New Notes except as provided in the Indenture.
Subject to certain limitations, holders of a majority in
principal amount of the then outstanding New Notes may direct the
Trustee in its exercise of any trust or power. The Trustee may
withhold from holders of the New Notes 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 Notes 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 Notes 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 Notes 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 Notes that became
due solely because of the acceleration of the New Notes, have
been cured or waived.

      The holders of a majority in aggregate principal amount of
the New Notes then outstanding by notice to the Trustee may on
behalf of the holders of all of the New Notes 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 Notes.

      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 Notes, the Indenture or
the Subsidiary Guarantees or for any claim 


                               91
<PAGE>


based on, in respect of, or by reason of, such obligations or
their creation. Each holder of New Notes by accepting a New Note
waives and releases all such liability. The waiver and release
are part of the consideration for issuance of the New Notes. 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 and the obligations of the Guarantors
discharged with respect to the outstanding New Notes ("Legal
Defeasance") except for (i) the rights of holders of outstanding
New Notes to receive payments in respect of the principal of,
premium, if any, and interest and Liquidated Damages on such New
Notes when such payments are due from the trust referred to
below, (ii) the Issuer's obligations with respect to the New
Notes concerning issuing temporary New Notes, registration of New
Notes, mutilated, destroyed, lost or stolen New Notes 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 Notes. 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 Notes.

      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
Notes, 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 of, premium, if any, and
interest and Liquidated Damages on the outstanding New Notes on
the stated maturity or on the applicable redemption date, as the
case may be, and the Issuer must specify whether the New Notes
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 Notes 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
Notes 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 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
exclusion 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' 


                               92
<PAGE>


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 Notes 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 Notes 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 Note
selected for redemption. Also, the Issuer is not required to
transfer or exchange any New Note for a period of 15 days before
a selection of New Notes to be redeemed.

      The registered holder of a New Note 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, the Subsidiary Guarantees or the New Notes may be
amended or supplemented with the consent of the holders of at
least a majority in principal amount of the Notes then
outstanding (including, without limitation, consents obtained in
connection with a purchase of, or tender offer or exchange offer
for, Notes), and any existing default or compliance with any
provision of the Indenture, the Subsidiary Guarantees or the New
Notes may be waived with the consent of the holders of a majority
in principal amount of the then outstanding Notes (including
consents obtained in connection with a purchase of, or tender
offer or exchange offer for, Notes).

      Without the consent of each holder affected, an amendment
or waiver may not (with respect to any New Notes held by a
non-consenting holder): (i) reduce the principal amount of New
Notes whose holders must consent to an amendment, supplement or
waiver, (ii) reduce the principal of or change the fixed maturity
of any New Note or alter the provisions with respect to the
redemption of the New Notes (other than provisions relating to
the covenants described above under the caption "--Repurchase at
the Option of Holders"), (iii) reduce the rate of or change the
time for payment of interest on any New Note, (iv) waive a
Default or Event of Default in the payment of principal of or
premium, if any, or interest on the New Notes (except a
rescission of acceleration of the New Notes by the holders of at
least a majority in aggregate principal amount of the New Notes
and a waiver of the payment default that resulted from such
acceleration), (v) make any New Note payable in money other than
that stated in the New Notes, (vi) make any change in the
provisions of the Indenture relating to waivers of past Defaults
or the rights of holders of New Notes to receive payments of
principal of or premium, if any, or interest on the New Notes,
(vii) waive a redemption payment with respect to any New Note
(other than a payment required by one of the covenants described
above under the caption "--Repurchase at the Option of Holders"),
(viii) except as otherwise permitted by the Indenture release any
Guarantor from any of its obligations under its Subsidiary
Guarantee or the Indenture, or amend the provisions of the
Indenture relating to the release of Guarantors, or (ix) make any
change in the foregoing amendment and waiver provisions. In
addition, any amendment to the provisions of Article 10 of the
Indenture (which relate to subordination) or the related
definitions will require the consent of the holders of at least
75% in aggregate principal amount of the Notes then outstanding
if such amendment would adversely affect the rights of holders of
New Notes.

      Notwithstanding the foregoing, without the consent of any
holder of New Notes, the Issuer and the Trustee may amend or
supplement the Indenture, the Subsidiary Guarantees or the New
Notes to cure any ambiguity, defect or inconsistency, to provide
for uncertificated New Notes in addition to or in place of
certificated New Notes, to provide for the assumption of the
Issuer's or a Guarantor's obligations to holders of New Notes in
the case of a merger or consolidation, to make any change that
would provide any additional rights or benefits to the holders of


                               93
<PAGE>


New Notes 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 or
to allow any Guarantor to guarantee the New Notes.

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 of the then
outstanding Notes 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 Notes, 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 Notes were offered and sold to qualified
institutional buyers in reliance on Rule 144A. New Notes will be
issued in registered, global form in minimum denominations of
$1,000 and integral multiples of $1,000 in excess thereof. The
Global Notes 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 Notes 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 Notes may not be exchanged for New Notes in
certificated form except in the limited circumstances described
below. See "--Exchange of Book-Entry Notes for Certificated
Notes." In addition, transfer of beneficial interests in the
Global Notes 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. The New Notes 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 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.


                               94
<PAGE>


      DTC has also advised the Issuer that, pursuant to
procedures established by it, (i) upon deposit of the Global
Notes, DTC will credit the accounts of Participants tendering Old
Notes with portions of the principal amount of the Global Notes
and (ii) ownership of such interests in the Global Notes 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 Notes).

      Investors in the Global Notes 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 and
CEDEL would hold interests in the Global Notes 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, would hold such interests in
the Global Notes in customers' securities accounts in the
depositaries' names on the books of DTC. All interests in a
Global Note, 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 Note 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 Note 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 Notes, see "--Exchange of Book-Entry
Notes for Certificated Notes" and "--Exchange of Certificated
Notes for Book-Entry Notes."

      Except as described below, owners of interests in the
Global Notes will not have New Notes registered in their names,
will not receive physical delivery of New Notes 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 and premium and
Liquidated Damages, if any, and interest on a Global Note
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 Notes,
including the Global Notes, 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, the
Trustee nor any agent of the Issuer or 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 Notes, 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 Notes 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 Notes (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 Notes will be
governed by standing instructions and customary 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 Notes, 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, interest in the Global Notes are expected to be
eligible to trade in DTC's Same-Day Funds Settlement System and
secondary market trading activity 


                               95
<PAGE>


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 Note 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 a
Global Note 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 Note 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 Notes only at the
direction of one or more Participants to whose account with DTC
interests in the Global Notes are credited and only in respect of
such portion of the aggregate principal amount of the New Notes
as to which such Participant or Participants has or have given
such direction. However, if there is an Event of Default under
the New Notes, DTC reserves the right to exchange the Global
Notes for legended New Notes in certificated form, and to
distribute such New Notes 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 Notes 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.


Exchange of Book-Entry Notes for Certificated Notes

      A Global Note is exchangeable for definitive New Notes in
registered certificated form if (i) DTC (x) notifies the Issuer
that it is unwilling or unable to continue as depositary for the
Global Notes 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 


                               96
<PAGE>


New Notes 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 Notes. In addition, beneficial interests in a
Global Note may be exchanged for certificated New Notes 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 Notes
delivered in exchange for any Global Note 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
Notes represented by the Global Notes (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 Note holder. With respect to New
Notes 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 Notes represented by the Global Notes 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 Notes
will, therefore, be required by the Depositary to be settled in
immediately available funds. The Issuer expects that secondary
trading in any certificated New Notes 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 Note 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 Note 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 Notes. 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 Notes. 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 Notes
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 or (C) that it is a broker-dealer and
owns Notes 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 Transfer
Restricted Securities 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 Note until (i) the date on which such Note has been
exchanged by a person other than a broker-dealer for a New Note
in the Exchange Offer, (ii) following the 


                               97
<PAGE>


exchange by a broker-dealer in the Exchange Offer of a Note for a
New Note, the date on which such New Note 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 Note
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 Note is distributed to the public
pursuant to Rule 144 under the Act.

      The Registration Rights Agreement provides 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 Notes in exchange for all Old Notes 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") as follows: to each holder of Transfer
Restricted Securities, 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 Transfer Restricted Securities 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 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 $0.25 per week per $1,000 principal
amount of Transfer Restricted Securities. All accrued Liquidated
Damages will be paid by the Issuer to the Global Note holder by
wire transfer of immediately available funds or by federal funds
check and to holders of Certificated Securities 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 Transfer Restricted Securities 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 Notes included in the Shelf Registration
Statement and benefit from the provisions regarding Liquidated
Damages set forth above.


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.

      "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 


                               98
<PAGE>


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 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 "--Certain Covenants--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.

      "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 


                               99
<PAGE>


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) either (1)
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 or (2) if,
immediately prior to such transaction the Issuer is a direct or
indirect subsidiary of any other Person (such other Person, the
"Holding Company"), then the "beneficial owners" (as defined
above) of the Voting Stock of such Holding Company immediately
prior to such transaction own, directly or indirectly through one
or more subsidiaries, not less than a majority of the 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
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 a Restricted Subsidiary of such
Person or secured by a Lien on assets of such Person or one of
its Restricted Subsidiaries to the 


                               100
<PAGE>


extent that such interest expense was 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
Restricted Subsidiary shall be excluded to the extent that the
declaration or payment of dividends or similar distributions by
that Restricted Subsidiary of that Net Income is not at the date
of determination permitted without any prior governmental
approval (that has not been obtained) or, directly or indirectly,
by operation of the terms of its charter or any agreement,
instrument, judgment, decree, order, statute, rule or
governmental regulation applicable to that Restricted Subsidiary
or its stockholders, (iii) 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 (iv) 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.

      "Designated Senior Debt" means (i) any Senior Debt
outstanding under the New Credit Facility and (ii) any other
Senior Debt permitted under the Indenture the principal amount of
which is $50 million or more and that has been designated by the
Issuer as "Designated Senior Debt."

      "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 Notes
mature; 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 


                               101
<PAGE>


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 or Holdings, 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) provided, that in
the case of an Equity Offering by Holdings, Holdings contributes
to the common equity of the Issuer the portion of the net cash
proceeds thereof necessary to pay the aggregate redemption price
of the Notes to be redeemed in connection therewith.

      "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 treated as interest 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 (iii) 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 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 


                               102
<PAGE>


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.

      "Guarantors" means, initially, each Subsidiary of the
Issuer on the Issue Date (other than a Receivables Subsidiary)
and thereafter each of the Subsidiaries of the Issuer that
executes a Subsidiary Guarantee in accordance with the provisions
of the Indenture, and their respective successors and assigns.

      "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.

      "Holdings" means J. Crew Group, Inc., a New York
corporation, the corporate parent of the Issuer, or its
successors.

      "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 


                               103
<PAGE>


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.

      "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 Issuer, 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


                               104
<PAGE>


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 threshold contained in
the definition 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 Junior Securities" means Equity Interests in the
Issuer or debt securities that are subordinated to all Senior
Debt (and any debt securities issued in exchange for Senior Debt)
to substantially the same extent as, or to a greater extent than,
the Notes are subordinated to Senior Debt pursuant to Article 10
of the Indenture.

      "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 securing Senior Debt and Liens on
assets of Restricted Subsidiaries securing Guarantees of Senior
Debt permitted to be incurred under the Indenture; (iii) Liens
securing the Notes and the Subsidiary Guarantees; (iv) Liens of
the Issuer or a Wholly Owned Restricted Subsidiary on assets of
any Restricted Subsidiary of the Issuer; (v) 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; (vi) 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; (vii) 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; (viii) 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); (ix) 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 judgment
shall not have been finally terminated or the period within which
such proceedings may be initiated shall not have expired; (x)
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;
(xi) 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


                               105
<PAGE>


which is not leased property subject to such lease; (xii) 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; (xiii) 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;
(xiv) Liens securing reimbursement obligations with respect to
letters of credit which encumber documents and other property
relating to such letters of credit and products and proceeds
thereof; (xv) 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; (xvi) Liens
securing Hedging Obligations which Hedging Obligations relate to
Indebtedness that is otherwise permitted under the Indenture;
(xvii) 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; (xviii) leases or
subleases granted to others not interfering in any material
respect with the business of the Issuer or its Restricted
Subsidiaries; (xix) 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
(xx) 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 Notes, 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 Notes 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.


                               104
<PAGE>


      "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 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 (other than a Guarantor) 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.


                               107
<PAGE>


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

      "Senior Debt" means (i) all Indebtedness of the Issuer or
any Guarantor outstanding under Credit Facilities and all Hedging
Obligations with respect thereto, (ii) other Indebtedness of the
Issuer or any of its Guarantor permitted to be incurred under the
terms of the Indenture, unless the instrument under which such
Indebtedness is incurred expressly provides that it is on a
parity with or subordinated in right of payment to the Notes and
(iii) all Obligations with respect to the foregoing.
Notwithstanding anything to the contrary in the foregoing, Senior
Debt will not include (w) any liability for federal, state, local
or other taxes owed or owing by the Issuer, (x) any Indebtedness
of the Issuer to any of its Subsidiaries or other Affiliates, (y)
any trade payables or (z) any Indebtedness that is incurred in
violation of the Indenture.

      "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.

      "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).

      "Tax Sharing Agreement" means, the tax sharing agreement
among Holdings, the Issuer and any one or more of Holdings'
subsidiaries, as amended from time to time, so long as the method
of calculating the amount of the Issuer's (or any Restricted
Subsidiary's) payments, if any, to be made thereunder is not less
favorable to the Issuer than as provided in such agreement as in
effect on the Issue Date, as determined in good faith by the
Board of Directors of the Issuer.

      "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


                               108
<PAGE>


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," (ii) such Subsidiary becomes a Subsidiary
Guarantor, and (iii) 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."


                               109
<PAGE>


              CERTAIN U.S. FEDERAL TAX CONSIDERATIONS

Exchange of Old Notes for New Notes

      The following summary describes the principal U.S. federal
income tax consequences of the exchange of the Old Notes for New
Notes (the "Exchange") that may be relevant to a beneficial owner
of Notes that will hold the New Notes 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 Note whose Old Note is accepted in an Exchange
Offer will not recognize gain on the Exchange. A tendering
holder's tax basis in the New Notes will be the same as such
holder's tax basis in its Old Notes. A tendering holder's holding
period for the New Notes received pursuant to the Exchange Offer
will include its holding period for the Old Notes surrendered
therefor.

      ALL HOLDERS OF OLD NOTES ARE ADVISED TO CONSULT THEIR OWN
TAX ADVISORS REGARDING THE U.S. FEDERAL, STATE AND LOCAL TAX
CONSEQUENCES OF THE EXCHANGE OF OLD NOTES FOR NEW NOTES AND OF
THE OWNERSHIP AND DISPOSITION OF NEW NOTES 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 Notes by an initial
beneficial owner of Notes 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 Notes. 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 Note 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 Notes may vary depending upon their particular
situations. U.S. persons acquiring the Notes 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
Notes 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 Note at original issuance and holds such Note
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 Notes, as
well as any tax consequences that may arise under the laws of any
foreign, state, local or other taxing jurisdiction.

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


                               110
<PAGE>


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 Note 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 NonUnited States Holder who is a nonresident
alien individual and holds the Note 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 Notes is exempt from withholding of
United States federal income tax under the rules described above,
the Notes 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
Notes and the Internal Revenue Service the amount of any interest
paid on the Notes 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 Notes 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 Notes 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 Notes 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 Notes 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.

      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.


                               111
<PAGE>


                       PLAN OF DISTRIBUTION

      Each broker-dealer that receives New Notes 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 Notes.
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 Notes received in exchange for Old Notes where
such Old Notes 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 Notes may be required to deliver a
prospectus.

      Neither the Issuer nor the Guarantors will receive any
proceeds from any sale of New Notes by broker-dealers. New Notes
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 Notes 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 Notes. Any broker-dealer that resells New Notes
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 Notes may be deemed to be an
"underwriter" within the meaning of the Securities Act and any
profit on any such resale of New Notes 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 Notes) other than commissions or
concessions of any brokers or dealers and will indemnify the
holders of the Old Notes (including any broker-dealers) against
certain liabilities, including liabilities under the Securities
Act.


                           LEGAL MATTERS

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


                             EXPERTS

      The consolidated financial statements of J. Crew Group,
Inc. and subsidiaries, as predecessor to J. Crew Operating Corp.,
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.


                               112
<PAGE>


                      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
statements of J. Crew Group, Inc. 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.


                               113
<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 January 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 OF
J. CREW OPERATING CORP. AND ITS SUBSIDIARIES 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 OPERATING CORP. 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...............      --          4,281
                                          --------     --------

   Total current assets.................   321,186      364,739
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       15,528
                                           --------    --------
Total assets............................  $410,821     $490,758
                                           ========    ========

  LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Notes payable--bank....................  $  --       $47,000
  Accounts payable......................   103,279     115,648
  Other current liabilities.............    62,938      48,848
  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     224,051
Long-term debt..........................    86,855     220,000
Deferred credits and other long-term
liabilities.............................    32,996      42,240
Stockholders' equity....................   102,006       4,467
                                          --------    --------
Total liabilities and stockholders'
equity..................................  $410,821    $490,758
                                          ========    ========



     See notes to unaudited condensed consolidated financial
                           statements.


                              F-14
<PAGE>



             J. CREW OPERATING CORP. AND SUBSIDIARIES

          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                             Forty Weeks 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............          6,528        2,572
Interest expense--net................          7,551       11,306
   Expenses incurred in connection                     
   with recapitalization                         --        19,851
     Loss before income taxes and                      
     extraordinary item                       (1,023)     (28,585)
Income tax benefit...................            450        4,850
                                             --------     -------
Net loss before extraordinary item           $  (573)    $(23,735)
Extraordinary item--loss on                            
refinancing of debt ($7,627 net of                     
  income tax benefit of $3,127)......                      (4,500)
                                             --------     -------
  Net loss...........................        $  (573)    $(28,235)
                                             ========    ========
                                                      


     See notes to unaudited condensed consolidated financial
                           statements.


                              F-15
<PAGE>



             J. CREW OPERATING CORP. AND SUBSIDIARIES

          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                  Forty Weeks Ended
                                              November 8,    November 7,
                                                1996            1997
                                             (Unaudited)    (Unaudited)
                                                   (In thousands)
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net loss..................................     $(573)     $(28,235)
     Adjustments to reconcile net income
     (loss) to net cash provided by (used
     in) operations:
     Depreciation and amortization ............     7,625        10,191
     Amortization of deferred financing
     costs ....................................       311         2,255
     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)      (10,573)
     Income taxes payable .....................     2,155       (14,236)
                                                  -------        -------

     Net cash used in operating activities ....   (42,766)     (62,105)
                                                  -------        -------

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 ...............       --         220,000
     Costs incurred in connection with
     issuance of debt .........................       --         (14,374)
     Repayment of long-term debt ..............      (178)       (87,092)
     Dividend to parent company ...............       --         (69,304)
                                                  -------        -------

     Net cash provided by financing
     activities ...............................    54,822         96,230
                                                  -------        -------

(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 OPERATING CORP. 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 Operating Corp. and
its wholly-owned subsidiaries (the "Company"). All significant
intercompany balances and transactions have been eliminated in
consolidation.

     Prior to the Recapitalization, J. Crew Group, Inc.
("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.

      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                            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. Borrowings under
the Revolving Credit Agreement will 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 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.

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.

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.   STOCKHOLDERS' EQUITY

     Stockholders' equity decreased by $97,539,000 from
$102,006,000 at January 31, 1997 to $4,467,000 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       (28,235,000)
Dividend to parent
    company                           (69,304,000)
                                      -----------
Balance as of November 7, 1997          4,467,000
                                      ===========


                            F-19
<PAGE>

7.   ISSUER, GUARANTOR AND NON-GUARANTOR SUBSIDIARIES

J. Crew Operating Corp. has issued the 10 3/8% Senior
Subordinated Notes, which are fully and unconditionally
guaranteed on a senior subordinated basis by J. Crew Operating
Corp. and the guarantor subsidiaries. Separate financial
statements and other disclosures are not presented because
management has determined that they are not material to
investors. Condensed, consolidating financial information is
presented in lieu of the separate guarantor financial statements.
The unaudited financial information has been segregated between
(a) the issuer, (b) the guarantor subsidiaries and (c) PCP
Receivables Corp., the only non-guarantor subsidiary. PCP
Receivables Corp. was formed on October 17, 1997 and accordingly,
its results of operations and cash flows for the period from
October 17, 1997 through November 7, 1997 are included in the
accompanying financial information presented as of and for the
forty week period ended November 7, 1997.


                            F-20
<PAGE>

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

                                J. Crew Operating Corp. and Subsidiaries
                                              Balance Sheet
                                            November 7, 1997
                                            ($ in thousands)


                               J. Crew                             PCP
                             Operating       Guarantor     Receivables    Consolidation
                                 Corp.    Subsidiaries           Corp.      Adjustments    Consolidated
                             ---------    ------------     -----------    -------------    ------------

Assets
   Cash and cash
   equivalents .............     2,906          10,086               -                -          12,992
   Accounts receivable .....         -               -          17,493                -          17,493
   Merchandise inventories .         -         260,506               -                -         260,506
   Prepaid expenses and
   other current assets ....       234          69,233               -                -          69,467
   Refundable income
   taxes ...................         -           4,119             162                -           4,281
   Intercompany
   receivables/payables ....   184,409               -               -         (189,409)              -
                              --------        --------        --------         --------        --------
       Total current
       assets ..............   192,549         343,944          17,655         (189,409)        364,739
   Property and
   equipment, net ..........       365         110,126               -                -         110,491
   Investment in
   subsidiaries ............    73,853          13,040               -          (86,893)              -
   Other assets ............    12,341           3,187               -                           15,528
                              --------        --------        --------         --------        --------
       Total assets ........   279,108         470,297          17,655         (276,302)        490,758

Liabilities and
Stockholders' Equity

   Current liabilities:
     Notes payable .........    47,000               -               -                -          47,000
     Accounts payable ......     1,327         114,321               -                -         115,648
     Other current
     liabilities ...........     4,979          43,469             400                -          48,848
     Deferred income
     taxes .................         -          12,555               -                -          12,555
     Intercompany
     liabilities ...........         -         185,194           4,215         (189,409)              -
                              --------        --------        --------         --------        --------
       Total current
       liabilities .........    53,306         355,539           4,615         (189,409)        224,051
   Long term debt ..........   220,000               -               -                -         220,000
   Deferred credits
   and other long-term
   liabilities .............     1,335          40,905               -                -          42,240
   Stockholders' equity ....     4,467          73,853          13,040          (86,893)          4,467
                              --------        --------        --------         --------        --------
       Total liabilities
       and stockholders'
       equity ..............   279,108         470,297          17,655         (276,302)        490,758
 
</TABLE>


                            F-21
<PAGE>


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

                              J. Crew Operating Corp. and Subsidiaries
                                      Statement of Operations
                                 Forty Weeks ended November 7, 1997
                                          ($ in thousands)

                               J. Crew                            PCP
                             Operating       Guarantor    Receivables   Consolidation
                                 Corp.    Subsidiaries          Corp.     Adjustments    Consolidated
                             ---------    ------------    -----------   -------------    ------------


Net sales ...................        -         556,993              -               -         556,993
Other revenues ..............   17,823          10,003           (400)        (17,823)          9,603
                              --------        --------       --------        --------        --------
     Revenues ...............   17,823         566,996           (400)        (17,823)        566,596
Cost of goods sold ..........        -         310,865              -               -         310,865
     Gross Profit ...........   17,823         256,131           (400)        (17,823)        255,731
Selling, general and
administrative expenses .....        -         260,786              -          (7,627)        253,159
                              --------        --------       --------        --------        --------
     Income from operations .   17,823          (4,655)          (400)        (10,196)          2,572
Interest expense-net ........   10,196          11,306              -         (10,196)         11,306
Expenses incurred in
connection with the
recapitalization ............        -          19,851              -               -          19,851
                              --------        --------       --------        --------        --------
     Loss before income
     taxes and
     extraordinary item .....    7,627         (35,812)          (400)              -         (28,585)
Income tax benefit ..........    3,127          (7,815)          (162)              -          (4,850)
                              --------        --------       --------        --------        --------
     Net loss before
     extraordinary item .....    4,500         (27,997)          (238)              -         (23,735)
Extraordinary item ..........    4,500               -              -               -           4,500
                              --------        --------       --------        --------        --------
     Net loss ...............        -         (27,997)          (238)              -         (28,235)

</TABLE>


                            F-22
<PAGE>

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


                        J. Crew Operating Corp. and Subsidiaries
                                 Statement of Cash Flows
                           Forty Weeks ended November 7, 1997
                                    ($ in thousands)

                               J. Crew                            PCP
                             Operating       Guarantor    Receivables    Consolidation
                                 Corp.    Subsidiaries          Corp.      Adjustments     Consolidated
                             ---------    ------------    -----------     ------------     ------------

CASH FLOWS FROM
OPERATING ACTIVITIES:
   Net loss .................        -         (27,997)          (238)               -          (28,235)
   Adjustments to
   reconcile net loss
   to net cash provided
   by (used in)
   operations: ..............        -               -              -                -                -
   Depreciation and
   amortization .............      102          10,089              -                -           10,191
   Amortization of
   deferred financing
   costs ....................    2,240              15              -                -            2,255
   Provision for losses
   on accounts
   receivable ...............        -           4,946              -                -            4,946
   Changes in assets
   and liabilities
   providing/(using)
   cash:
   Accounts receivable ......        -          (6,360)        42,000                -           35,640
   Merchandise
   inventories ..............        -         (62,849)             -                -          (62,849)
   Prepaid expenses
   and other current
   assets ...................      227         (11,376)             -                -          (11,149)
   Other assets .............      311            (775)             -                -             (464)
   Increase (decrease) in
   intercompany net .........  (92,670)        134,670        (42,000)               -                -
   Accounts payable .........   (4,687)         17,056                               -          (10,573)
   Other liabilities ........    1,249         (12,222)           400                -          (10,573)
   Income taxes payable .....   (4,277)         (9,797)          (162)               -          (14,236)
                              --------        --------       --------         --------         --------
   Net cash used in
   operating activities .....  (97,505)        (35,400)             -                -          (62,105)
                              --------        --------       --------         --------         --------
CASH FLOWS FROM
INVESTING ACTIVITIES:
   Capital expenditures .....      (24)        (36,986)             -                -          (37,010)
   Proceeds from
   construction
   allowances ...............        -           8,745              -                -            8,745
                              --------        --------       --------         --------         --------
   Net cash used in
   investing activities .....      (24)        (28,241)             -                -          (28,265)
                              --------        --------       --------         --------         --------
CASH FLOWS FROM
FINANCING ACTIVITIES:
   Borrowings under
   revolving credit
   agreement ................   47,000               -              -                -           47,000
   Issuance of
   long-term debt ...........  220,000               -              -                -          220,000
   Costs incurred in
   connection with
   issuance of debt .........  (13,624)           (750)             -                -          (14,374)
   Repayment of
   long-term debt ...........  (87,092)              -              -                -          (87,092)
   Dividend to
   parent company ...........  (69,304)              -              -                -          (69,304)
                              --------        --------       --------         --------         --------
   Net cash provided
   by financing
   activities ...............   96,980            (750)             -                -           96,230
                              --------        --------       --------         --------         --------
(DECREASE) INCREASE
IN CASH AND CASH
EQUIVALENTS .................     (549)          6,409              -                -            5,860
                              --------        --------       --------         --------         --------
CASH AND CASH
EQUIVALENTS, BEGINNING
OF PERIOD ...................    3,455           3,677              -                -            7,132
                              --------        --------       --------         --------         --------
CASH AND CASH
EQUIVALENTS,
END OF PERIOD ...............    2,906          10,086              -                -           12,992

</TABLE>



                         * * * * * *


                            F-23
<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
Description of Holdings Indebtedness........................65
Capital Stock of Holdings and the Issuer....................66
Description of Other Issuer Indebtedness....................68
The Exchange Offer..........................................70
Description of the New Notes................................78
Certain U.S. Federal Tax Considerations....................110
Plan of Distribution.......................................112
Legal Matters..............................................112
Experts....................................................112
Change in Accountants......................................113
Consolidated Financial Statements..........................F-1
                                                        

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


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


                     J. Crew Operating Corp.


                        Offer to Exchange


       Series B 10-3/8% Senior Subordinated Notes due 2007,


               which have been registered under the
               Securities Act of 1933, as amended,

                   for any and all outstanding
            10-3/8% Senior Subordinated Notes due 2007




                            PROSPECTUS



                          March 6, 1998





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





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