GAP INC
10-Q, 1996-09-17
FAMILY CLOTHING STORES
Previous: FOUNDERS FUNDS INC, 497, 1996-09-17
Next: GENERAL DEVICES INC, 8-K, 1996-09-17





                 	SECURITIES AND EXCHANGE COMMISSION
                      	Washington, D.C. 20549

	FORM 10-Q

(Mark One)
[ X ]		Quarterly report pursuant to Section 13 or 15(d) of the Securities 
Exchange Act of 1934 for the quarterly period ended August 3, 1996 or

[   ]		Transition report pursuant to Section 13 or 15(d) of the Securities 
Exchange Act of 1934 for the transition period from ______________ to 
______________

Commission File Number 1-7562

                             	THE GAP, INC.
          	(Exact name of registrant as specified in its charter)

        		         Delaware         				         94-1697231  
    		 (State of Incorporation)       		     (I.R.S. Employer 
                                  								    Identification No.)

                               	One Harrison
                      	San Francisco, California 94105
                   	(Address of principal executive offices)

    	Registrant's telephone number, including area code: (415) 952-4400

                            	_______________________

          	Securities registered pursuant to Section 12(b) of the Act:

      		Common Stock, $0.05 par value	    		New York Stock Exchange, Inc.
		            (Title of class)				          Pacific Stock Exchange, Inc.
                      							        (Name of each exchange where registered)

       	Securities registered pursuant to Section 12(g) of the Act: None
                              	_______________________

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

   Indicate the number of shares outstanding of each of the issuer's classes
of Common Stock, as of the latest practicable date.

	Common Stock, $0.05 par value, 283,511,071 shares as of September 13, 1996

PART 1                                 THE GAP, INC. AND SUBSIDIARIES
ITEM 1                                 CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
($000)                                          August 3,    February 3,  July 29,
                                                   1996         1996        1995
                                                (Unaudited)  (See Note 1)(Unaudited)
ASSETS
<S>                                            <C>          <C>         <C>
Current Assets:
Cash and equivalents                              514,213      579,566     249,217
Short-term investments                             74,061       89,506     143,416
Merchandise inventory                             573,080      482,575     508,641
Prepaid expenses and other                        142,549      128,398     111,748
 Total Current Assets                           1,303,903    1,280,045   1,013,022

Property and equipment (net)                    1,018,729      957,752     882,949
Long-term investments                              53,963       30,370       7,059
Lease rights and other assets                      82,705       74,901      97,436
 Total Assets                                   2,459,300    2,343,068   2,000,466

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
Notes payable                                      67,196       21,815        -
Accounts payable                                  313,866      262,505     293,396
Accrued expenses                                  218,655      194,426     145,227
Income taxes payable                               32,877       66,094       9,325
Deferred lease credits and other                    8,902        6,904       6,173
 current liabilities
 Total Current Liabilities                        641,496      551,744     454,121

Long-term Liabilities:
Deferred lease credits and other liabilities      166,395      150,851     135,985
                                                  166,395      150,851     135,985
Stockholders' Equity:
Common stock $.05 par value (a)
 Authorized 500,000,000 shares
 Issued 317,312,752, 315,971,306
 and 315,433,286 shares
 Outstanding 283,396,874, 287,747,984
 and 288,480,630 shares                            15,866       15,799      15,772
Additional paid-in capital (a)                    415,135      335,193     322,840
Retained earnings                               1,674,266    1,569,347   1,331,348
Foreign currency translation adjustment            (7,468)      (9,071)     (6,491)
Restricted stock plan deferred compensation       (46,903)     (48,735)    (60,386)
Treasury stock, at cost                          (399,487)    (222,060)   (192,723)
                                                1,651,409    1,640,473   1,410,360
Total Liabilities and Stockholders' Equity      2,459,300    2,343,068   2,000,466


See accompanying notes to consolidated financial statements.
(a) Reflects the two-for-one split of common stock in the form of a stock 
dividend to stockholders of record on March 18, 1996.

</TABLE>

<TABLE>
THE GAP, INC. AND SUBSIDIARIES
  CONSOLIDATED STATEMENTS OF EARNINGS
<CAPTION>

                                Thirteen Weeks Ended       Twenty-six Weeks Ended
Unaudited                         August 3,     July 29,     August 3,     July 29,
($000 except per share amounts)     1996          1995         1996          1995
<S>                           <C>           <C>           <C>          <C>
Net sales                     $  1,120,335  $   868,514   $ 2,233,489  $ 1,717,202

Costs and expenses

  Cost of goods sold and            720,165     609,321     1,419,479    1,177,452
    occupancy expenses

  Operating expenses                295,381     210,043       578,008      412,618

  Net interest income                (3,956)     (4,430)       (7,574)      (9,279)

Earnings before income taxes        108,745      53,580       243,576      136,411

Income taxes                         42,955      21,166        96,213       53,884

Net earnings                   $     65,790   $  32,414   $   147,363  $    82,527


Weighted average number
  of shares (a)                 286,179,138  288,233,222  287,092,901  287,988,160

Earnings per share (a)         $       0.23  $      0.11  $      0.51  $      0.28

Cash dividends per share (a)   $      0.075  $      0.06  $      0.15  $      0.12

See accompanying notes to consolidated financial statements.
(a) Reflects the two-for-one split of common stock in the form of a stock 
dividend to stockholders of record on March 18, 1996.

</TABLE>




                             THE GAP, INC. AND SUBSIDIARIES
                          CONSOLIDATED STATEMENTS OF CASH FLOWS

Unaudited ($000)                                       Twenty-six Weeks Ended
                                                       August 3, 1996      July 
29, 1995
 Cash Flows from Operating Activities:
  Net earnings                                            $147,363    $ 82,527
  Adjustments to reconcile net earnings to net cash
   provided by operating activities:
    Depreciation and amortization (a)                      105,986      95,514
    Tax benefit from exercise of stock options by
     employees and from vesting of restricted stock         43,526       8,710
    Change in operating assets and liabilities:
     Merchandise inventory                                 (90,068)   (137,186)
     Prepaid expenses and other                            (14,973)    (16,090)
     Accounts payable                                       50,131      29,890
     Accrued expenses                                       24,035     (40,281)
     Income taxes payable                                  (33,385)    (32,006)
     Deferred lease credits and other
       long-term liabilities                                17,392       5,518

 Net cash provided by (used for) operating activities      250,007      (3,404)

 Cash Flows from Investing Activities:
  Net maturity of short-term investments                    23,463      55,165
  Purchase of long-term investments                        (31,611)       -
  Purchases of property and equipment                     (151,033)   (134,662)
  Acquisition of lease rights and other assets              (8,428)    (10,183)

 Net cash used for investing activities                   (167,609)    (89,680)

 Cash Flows from Financing Activities:
  Net increase (decrease) in notes payable                  44,639      (3,590)
  Issuance of common stock                                  26,565       6,127
  Purchase of treasury stock                              (177,427)    (41,977)
  Cash dividends paid                                      (42,444)    (33,481)

 Net cash used for financing activities                   (148,667)    (72,921)

 Effect of exchange rate changes on cash                       916         735

 Net decrease in cash and equivalents                      (65,353)   (165,270)

 Cash and equivalents at beginning of year                 579,566     414,487
 Cash and equivalents at end of quarter                   $514,213    $249,217

See accompanying notes to consolidated financial statements.
(a) Includes amortization of restricted stock.



	THE GAP, INC. AND SUBSIDIARIES
	NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
	(Unaudited)


1.	BASIS OF PRESENTATION

	The consolidated balance sheets as of August 3, 1996 and July 29,1995, and 
the interim consolidated statements of earnings and the interim consolidated 
statements of cash flows for the thirteen and twenty-six weeks ended August 
3, 1996 and July 29, 1995 have been prepared by the Company, without audit. 
In the opinion of management, all adjustments (which include only normal 
recurring adjustments) considered necessary to present fairly the financial 
position, results of operations and cash flows of the Company at August 3, 
1996 and July 29, 1995, and for all periods presented, have been made.

	Certain information and footnote disclosures normally included in the annual 
financial statements prepared in accordance with generally accepted 
accounting principles have been omitted from these interim financial 
statements.  It is suggested that these condensed consolidated financial 
statements be read in conjunction with the consolidated financial statements 
and notes thereto included in the Company's annual report on Form 10-K for 
the year ended February 3, 1996.

	The results of operations for the twenty-six weeks ended August 3, 1996 are 
not necessarily indicative of the operating results that may be expected for 
the year ending February 1, 1997.


2.	SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

	Year-to-date 1996 and 1995 gross interest payments were $1.9 million and 
$1.0 million respectively; income tax payments were $85.7 million and $76.3 
million respectively.

3.	TWO-FOR-ONE STOCK SPLIT

	On February 27, 1996, the Company's Board of Directors authorized a two-for-
one split of its common stock effective April 10, 1996, in the form of a 
stock dividend for stockholders of record on March 18, 1996.  Per share 
amounts in the accompanying consolidated financial statements give effect to 
the stock split.





Deloitte &
 Touche LLP
             		2101 Webster Street			             Telephone: (510)287-2700
              	Oakland, California 94612-3027    	Facsimile: (510)835-4888



INDEPENDENT ACCOUNTANTS' REPORT

To the Board of Directors and Stockholders of
 The Gap, Inc.:

We have reviewed the accompanying consolidated balance sheets of The Gap, Inc. 
and subsidiaries as of August 3, 1996 and July 29, 1995 and the related 
consolidated statements of earnings for the thirteen week and twenty-six week 
periods ended August 3, 1996 and July 29, 1995 and consolidated statements of 
cash flows for the twenty-six week periods ended August 3, 1996 and July 29, 
1995.  These financial statements are the responsibility of the Company's 
management.

We conducted our reviews in accordance with standards established by the 
American Institute of Certified Public Accountants.  A review of interim 
financial information consists principally of applying analytical procedures
to financial data and of making inquiries of persons responsible for financial
and accounting matters.  It is substantially less in scope than an audit 
conducted in accordance with generally accepted auditing standards, the 
objective of which is the expression of an opinion regarding the financial 
statements taken as a whole.  Accordingly, we do not express such an opinion.

Based on our reviews, we are not aware of any material modifications that 
should be made to such consolidated financial statements for them to be in 
conformity with generally accepted accounting principles.

We have previously audited, in accordance with generally accepted auditing 
standards, the consolidated balance sheet of The Gap, Inc. and subsidiaries as 
of February 3, 1996, and the related consolidated statements of earnings, 
stockholders' equity and cash flows for the year then ended (not presented 
herein); and in our report dated February 29, 1996 (except for the effects of 
the stock split, as to which the date is April 10, 1996), we expressed an 
unqualified opinion on those consolidated financial statements.  In our 
opinion, the information set forth in the accompanying consolidated balance 
sheet as of February 3, 1996 is fairly stated, in all material respects, in 
relation to the consolidated balance sheet from which it was derived.

/s/ Deloitte & Touche LLP

August 14, 1996

Deloitte Touche
Tohmatsu 
International






THE GAP, INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
RESULTS OF OPERATIONS AND FINANCIAL CONDITION


RESULTS OF OPERATIONS
<TABLE>
<CAPTION>
Net Sales
                                       Thirteen Weeks Ended              Twenty-six Weeks Ended
                                  August 3, 1996   July 29, 1995   August 3, 1996   July 29, 1995
<S>       <C>                       <C>              <C>             <C>              <C>
Net sales ($000)                    1,120,335        868,514         2,233,489        1,717,202

Total net sales growth percentage          29             12                30               13

Comparable store sales growth 
percentage (Based on comparable 13 
and 26 week periods respectively)           9             <4>                9               <3>

Net sales dollars per average 
square foot                                96             88               194              178

Average square footage of gross 
store space (000)                      11,707          9,903            11,520            9,647

                                                                       Fifty-three       Fifty-two
                                                                       weeks ended       weeks ended
                                                                      August 3, 1996    July 29, 1995

Number of
  New stores                                                               219              195
  Expanded stores                                                           47               62
  Closed stores                                                             47               39
</TABLE>



The increases in second quarter and year-to-date 1996 net sales over the same 
periods last year were attributable to the opening of new stores (net of stores 
closed), an increase in comparable stores sales, and the expansion of existing 
stores.

The increases in second quarter and year-to-date net sales per average square 
foot from the same periods last year were primarily attributable to increases 
in comparable store sales partially offset by the growing impact of the Old 
Navy division where lower priced merchandise and significantly larger stores 
resulted in lower net sales per average square foot when compared to other 
divisions.

Since the end of the second quarter, the rate of growth of total net sales has 
decelerated.  For the four week period ended August 31, 1996, net sales 
increased 19 percent over the same period last year.  Comparable store sales 
for August 1996 were flat.


Cost of Goods Sold and Occupancy Expenses

Cost of goods sold and occupancy expenses as a percentage of net sales 
decreased to 64.3 percent for the second quarter of 1996 from 70.1 percent 
for the same period in 1995.  The resulting 5.8 percentage point increase in 
gross margin net of occupancy expenses was attributable to a 3.8 percentage 
point increase in merchandise margins as a percentage of net sales and a 2.0 
percentage point decrease in occupancy expenses as a percentage of net sales.

For the first half of 1996, cost of goods sold and occupancy expenses as a 
percentage of net sales decreased to 63.5 percent from 68.6 percent for the 
same period in 1995.  The resulting 5.1 percentage point increase in gross 
margin net of occupancy expenses was attributable to a 3.1 percentage point 
increase in merchandise margins as a percentage of net sales and a 2.0 
percentage point decrease in occupancy expenses as a percentage of net sales.

For the second quarter and first half of fiscal 1996, increases in merchandise 
margins as a percentage of net sales resulted from higher initial merchandise 
margins and a larger percentage of merchandise sold at regular prices when 
compared to the same periods last year.  Margins achieved on marked down goods 
were also higher than last year.

The Company reviews its inventory levels in order to identify slow-moving 
merchandise and broken assortments (items no longer in stock in a sufficient 
range of sizes) and uses markdowns to clear merchandise.  Such markdowns may 
have an adverse impact on earnings depending upon the extent of the markdowns
and amount of inventory affected.

For the second quarter and first half of fiscal 1996, occupancy expenses 
decreased as a percentage of net sales when compared to the same periods last
year.  The decreases in occupancy expenses as a percentage of net sales were 
primarily attributable to leverage achieved through increases in comparable 
store sales.  The growth of the Old Navy division with lower occupancy 
expenses as a percentage of net sales when compared to other divisions also 
contributed to the decrease.


Operating Expenses

Operating expenses as a percentage of net sales increased to 26.4 percent for 
the second quarter of 1996 from 24.2 percent for the same period in 1995.  
The 2.2 percentage point increase was primarily attributable to a 1.1 
percentage point increase in incentive bonus expense, a .7 percentage point 
increase in advertising costs to support the Company's brands, and a .4 
percentage point increase in charitable contributions expense.

For the first half of 1996, operating expenses as a percentage of net sales 
increased to 25.9 percent from 24.0 percent for the same period in 1995.  The 
1.9 percentage point increase was primarily attributable to a 1.1 percentage 
point increase in incentive bonus expense, a .3 percentage point increase in 
advertising costs and a .2 percentage point increase in charitable 
contributions expense.

Incentive bonus expense is accrued quarterly based on year-to-date performance 
measured against established targets.  No incentive bonus was recognized in the
first half of 1995.

Net Interest Income/Expense

Net interest income was approximately $4.0 million for the second quarter and 
$7.6 million for the first half of 1996 compared to net interest income of 
$4.4 million and $9.3 million for the same periods in 1995.

Income Taxes

The Company does not anticipate any change in the effective tax rate of 39.5 
percent for the remainder of fiscal 1996.


LIQUIDITY AND CAPITAL RESOURCES

	The following sets forth certain measures of the Company's liquidity:

                                            Twenty-six weeks ended
                                      August 3, 1996       July 29, 1995
Cash provided by (used for) 
 operating activities ($000)               $250,007           $(3,404)

Working capital ($000)                     $662,407          $558,901

Current ratio                                 2.0:1             2.2:1


For the twenty-six weeks ended August 3, 1996, the increase in cash flows 
provided by operating activities was primarily attributable to an increase 
in net earnings exclusive of depreciation expense, an increase in accrued 
bonus expense, and improved inventory management.

The Company funds inventory expenditures during normal and peak periods through
a combination of cash flows provided by operations and normal trade credit
arrangements.  The Company's business follows a seasonal pattern, peaking over
a total of about ten to twelve weeks during the late summer and holiday periods.

For the twenty-six weeks ended August 3, 1996, capital expenditures totaled 
approximately $145 million, net of disposals. These expenditures included the 
addition of 88 new stores, the expansion of 21 stores and the remodeling of 
certain stores resulting in a net increase in store space of approximately 
705,000 square feet or 6 percent since February 3, 1996.

For fiscal 1996, the Company expects capital expenditures to total 
approximately $300 to $350 million before dispositions, representing the 
addition of approximately 175 to 200 new stores, the expansion of 
approximately 40 to 50 stores, and the remodeling of certain stores.  
Planned expenditures also include amounts for administrative facilities, 
distribution centers, and equipment.  The Company expects to fund such 
capital expenditures with cash flow from operations.  Square footage growth 
is expected to be approximately 15 percent before store closings.  New stores 
are generally expected to be leased.

During fiscal 1995, the Company commenced construction of a distribution center
in Gallatin, Tennessee for an estimated cost at completion of $45 to $55
million.  The facility became  fully operational  in September 1996. 
Additionally in May 1996, the Company purchased land and a building in the
Netherlands for approximately $10 million to relocate its European
distribution center.  The distribution center which began operating in June
1996 provides a central shipping location to the European continent.

In February 1996, the Company exercised an option to purchase land for $9 
million in San Bruno, California to expand its headquarters facilities.  
Construction commenced in April 1996 for an estimated cost at completion of 
$55 to $60 million.  The facility is expected to be in operation in late 
fiscal 1997.

On February 27, 1996, the Company's Board of Directors authorized a two-for-one
split of its common stock effective April 10, 1996, in the form of a 100 
percent stock dividend to stockholders of record at the close of business on 
March 18, 1996.  Per share amounts in the accompanying consolidated financial
statements give effect to the stock split.

The Company has a credit agreement which provides for a $250 million revolving 
credit facility through June 30, 1998. In addition, the credit agreement 
provides, on a committed basis, for the issuance of letters of credit up to 
$450 million at any one time.  Outstanding letters of credit, including 
committed and uncommitted lines of credit, totaled approximately $517 million 
at August 3, 1996.

Under a program announced in October 1994 to repurchase up to 18 million shares
of the Company's outstanding common stock, the Company acquired 5,879,600 
shares during the first half of 1996 for approximately $178 million. To date 
under this program, 13,019,400 shares have been repurchased for approximately 
$299 million.


								PART II	

								OTHER INFORMATION


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

	a)	On May 21, 1996, the Annual Meeting of Stockholders of the Company was 
held in San Francisco, California.  There were 288,377,346 shares of common 
stock outstanding on the record date and entitled to vote at the Annual 
Meeting.


	b)	The following directors were elected:

                               Votes in favor   Against
           Adrian D.P. Bellamy  	256,065,121		 1,338,431
           John G. Bowes      			256,055,453 		1,348,099
           Millard S. Drexler	 		256,001,073	 	1,402,479
           Donald G. Fisher  			 256,994,083		 1,409,469
           Doris F. Fisher	 		   256,999,857 		1,403,695
           Robert J. Fisher	   		256,001,021	 	1,402,531      
           Lucie J. Fjeldstad		 	256,061,069		 1,342,483
           William A. Hasler  			253,808,457 		3,595,095
           John M. Lillie     			256,000,215	 	1,403,337
           Charles R. Schwab		  	256,002,073		 1,401,479
           Brooks Walker, Jr.			 256,059,251		 1,344,301

	There were no abstentions and no broker non-votes.


	c)	The adoption of the 1996 Stock Option and Award Plan was ratified with 
156,655,514 votes in favor and 85,552,653 against.

	There were 15,195,385 abstentions.


	d)	The adoption of the Executive Long-Term Cash Award Performance Plan was 
ratified with 252,004,591 votes in favor and 3,392,617 against.

	There were 2,006,344 abstentions.


	e)	the selection of Deloitte & Touche, LLP as independent auditors for 
the fiscal year ending February 1, 1997 was ratified with 256,992,328 votes 
in favor and 207,548 against.

	There were 203,676 abstentions.


Item 6.  Exhibits and Reports on Form 8-K

	a)   Exhibits

		(10)	Amendment to the Credit Agreement, dated as of June 3, 1996, among 
       Registrant and Citicorp USA Inc.; Bank of America National Trust & 
       Savings Association; National Westminster Bank PLC; Nationsbank of 
       Texas,  N.A.; The Royal Bank of Canada; Bank of Montreal; Societe 
       Generale; The Fuji Bank, Limited; U.S. National Bank of Oregon; 
       Morgan Guaranty Trust Company of New York; The Sumitomo Bank Limited; 
       and Citibank, N.A.

		(11)	Computation of Earnings per Share 

		(15)	Letter re: Unaudited Interim Financial Information

		(27)	Financial Data Schedule

	b)   The Company did not file any reports on Form 8-K during the three 
months ended August 3, 1996.



							SIGNATURES



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


							    	THE GAP, INC.



Date:  September 13, 1996	           By /s/ Warren R. Hashagen        
                                								Warren R. Hashagen
                                								Chief Financial Officer
                       								(Principal financial officer of the registrant)




Date:  September 13, 1996				        By /s/ Millard S. Drexler        
                              			       Millard S. Drexler
                                								President and Chief Executive Officer




								EXHIBIT INDEX




(10)	   Amendment to the Credit Agreement, dated as of June 3, 1996, among 
        Registrant and Citicorp USA Inc.; Bank of America National Trust & 
        Savings Association; National Westminster Bank PLC; Nationsbank of 
        Texas, N.A.; The Royal Bank of Canada; Bank of Montreal; Societe 
        Generale; The Fuji Bank, Limited; U.S. National Bank of Oregon; 
        Morgan Guaranty Trust Company of New York; The Sumitomo Bank Limited;
        and Citibank, N.A.

(11)	   Computation of Earnings per Share 

(15)	   Letter re: Unaudited Interim Financial Information 

(27)	   Financial Data Schedule 




	AMENDMENT TO CREDIT AGREEMENT


		Amendment to Credit Agreement, dated as of June 3, 1996 (this 
"Amendment"), among The Gap, Inc., a Delaware corporation (the "Borrower"), 
the LC Subsidiaries (as defined in the Credit Agreement referred to below) 
listed on the signature pages hereof, the lenders (the "Lenders") listed on 
the signature pages hereof and Citibank, N.A., ("Citibank"), as issuing bank 
(the "Issuing Bank"), and Citicorp USA Inc. ("CUSA"), as agent (the "Agent") 
for the Issuing Bank and the Lenders.

	PRELIMINARY STATEMENTS:

		1.	The Borrower, the LC Subsidiaries, the Lenders, the Issuing 
Bank and the Agent have entered into a Credit Agreement, dated as of August 1, 
1995 (such credit agreement, as it may be amended and in effect from time to 
time, being referred to herein as the "Credit Agreement"; terms defined therein 
and not otherwise defined herein being used herein as therein defined).

		2.	The Borrower, the LC Subsidiaries, the Lenders, the Issuing Bank and the
Agent wish to amend the Credit Agreement, among other things, to (i) 
change the  Revolver Termination Date to June 30, 2001, (ii) decrease the 
aggregate amount of the LC Commitments from $500,000,000 to $450,000,000, (iii)
change in certain respects the terms of the Credit Agreement providing for fees
and interest and (iv) otherwise amend the Credit Agreement, in each case on the
terms and subject to the conditions hereof.

		3.	Pursuant to Section 3.11 of the Credit Agreement, by notice dated May 20,
1996, the Borrower requested that the LC Lenders and Issuing Bank agree to 
extend the LC Termination Date by 364 days from the currently scheduled 
LC Termination Date, and the Issuing Bank and LC Lenders are willing to grant
such extension, on the terms and subject to the conditions hereof.

		NOW, THEREFORE, in consideration of the premises set forth above and other 
good and valuable consideration, the receipt and sufficiency of which are 
hereby acknowledged, the parties hereto agree as follows:

		SECTION 1.  Amendments to Credit Agreement.  (a)   The second sentence 
of the Preliminary Statement of the Credit Agreement is hereby amended 
by deleting the dollar amount "$500,000,000" appearing therein and inserting 
in its place the dollar amount "$450,000,000".

		(b)   Section 1.01 of the Credit Agreement is hereby amended by the 
addition of the following defined terms, in the appropriate alphabetical 
location:

		"First Amendment" means the Amendment to Credit Agreement dated as of 
June 3, 1996 among the Borrower, the LC Subsidiaries, the Lenders, the 
Issuing Bank and the Agent.

		"First Amendment Effective Date" has the meaning set forth in the 
First Amendment.

		(c)(i)	The definition of "A Commitment" appearing in Section 1.01 
of the Credit agreement is hereby amended in its entirety so as to read in 
full as follows:

			"'A Commitment' means, as to each A Lender, the amount set 
forth opposite such A Lender's name on the signature pages hereof 
under the caption 'A Commitment' or, if such A Lender has entered 
into one or more Assignment and Acceptances, the amount set forth for 
such A Lender with respect thereto in the Register maintained by the 
Agent pursuant to Section 10.07 hereof, in each case as such amount 
may be reduced pursuant to Section 2.05."

		(ii)	The definition of "Adjusted CD Rate Margin" appearing in 
Section 1.01 of the Credit Agreement is hereby amended in its entirety so 
as to read in full as follows:

			"'Adjusted CD Rate Margin' means at any date of determination:

 			(i)	0.375% per annum at all times until the First Amendment 
Effective Date; and

			(ii)	0.285% per annum at all times from and after the First 
Amendment Effective Date until the Revolver Termination Date."

		(iii)	The definition of "Eurodollar Rate Margin" appearing in Section 
1.01 of the Credit Agreement is hereby amended in its entirety so as to 
read in full as follows:

			"'Eurodollar Rate Margin' means at any date of determination:

			(i)	0.25% per annum at all times until the First Amendment 
Effective Date; and

			(ii)	0.16% per annum at all times from and after the First 
Amendment Effective Date until the Revolver Termination Date."

		(iv)	The definition of "LC Commitment" appearing in Section 1.01 of 
the Credit Agreement is hereby amended in full to read as follows:

			"'LC Commitment" means, as to any LC Lender, the amount set 
forth opposite such LC Lender's name on the signature pages of the 
First Amendment under the caption 'LC Commitment', or, if such LC 
Lender has entered into one or more Assignment and Acceptances, the 
amount set forth for such LC Lender with respect thereto in the 
Register maintained by the Agent pursuant to Section 10.07 hereof, in 
each case as such amount may be reduced or increased from time to 
time pursuant to Section 3.09."

		(v)	The definition of "LC Termination Date" appearing in Section 
1.01 of the Credit Agreement is hereby amended by deleting the reference 
therein to "July 2, 1996" and replacing it with "July 1, 1997".

		(vi)	The definition of "Revolver Termination Date" appearing in 
Section 1.01 of the Credit Agreement is hereby amended by deleting the 
reference therein to "June 30, 1998" and replacing it with "June 30, 2001".

		(d)	Section 2.04 of the Credit Agreement is hereby amended in its 
entirety so as to read in full as follows:

		"SECTION 2.04	Fees; Consolidated Fixed Charge Coverage Ratio 
Payments.	(a)	Facility Fee.  The Borrower agrees to pay to the Agent 
for the account of each A Lender a facility fee, accruing (i) at the rate 
of 0.10% per annum until the First Amendment Effective Date and (ii) at the 
rate of 0.09% from and after the First Amendment Effective Date, on the 
amount of such A Lender's A Commitment (computed without giving effect to 
any B Reduction or any other usage of the A Commitment of such Lender), 
payable quarterly in arrears on the last day of each January, April, July 
and October and on the Revolver Termination Date.

			(b)	Utilization Fee.  The Borrower agrees to pay to the Agent 
for the account of each A Lender a utilization fee, accruing, during all 
periods from and after the First Amendment Effective Date when the 
aggregate amount of outstanding A Advances made by such Lender exceeds 50% 
of such Lender's A Commitment (without regard to any usage thereof), at the 
rate of 0.05% per annum on the aggregate amount of such A Advances 
outstanding from time to time during such periods, payable quarterly in 
arrears on the last day of each January, April, July and October and on the 
Revolver Termination Date.

			(c) 	Commitment Fee.  If, at the end of any Fiscal Quarter of 
the Borrower ending on or before the First Amendment Effective Date, the 
Borrower's Consolidated Fixed Charge Coverage Ratio (determined as provided 
in Section 7.03(d)) is less than 1.6 to 1.0, the Borrower agrees to pay to 
the Agent for the account of each A Lender a commitment fee on the average 
daily unused portion of such Lender's A Commitment during such Fiscal 
Quarter at the rate of 1/8% per annum.  The commitment fee payable 
hereunder in respect of any Fiscal Quarter shall be payable concurrently 
with the Borrower's delivery in respect of such Fiscal Quarter of the 
certificate provided for in Section 7.04(i) hereof if such certificate 
indicates a Consolidated Fixed Charge Coverage Ratio (determined as 
provided in Section 7.03(d)) of less than 1.6 to 1.0 and concurrently with 
the Borrower's delivery in respect of such Fiscal Quarter of the financial 
statements provided for in Section 7.04(ii) or (iii)(as applicable) hereof 
if such financial statements and the statement accompanying the same 
indicate a Fixed Charge Coverage Ratio (as determined pursuant to 
Section 7.03(d)) of less than 1.6 to 1.0 and the certificate delivered 
pursuant to Section 7.04(i) did not indicate a Consolidated Fixed Charge 
Coverage Ratio of less than 1.6 to 1.0 as at the end of such Fiscal 
Quarter.  No commitment fee shall be payable hereunder after the Revolver 
Termination Date.

			(d)	Consolidated Fixed Charge Coverage Ratio Payments.  (i)  
 If the Borrower's Consolidated Fixed Charge Coverage Ratio (determined as 
provided in Section 7.03(d)) is less than 1.6 to 1.0 as at the end of any 
Fiscal Quarter in which any A Advances were outstanding at any time, then 
the Borrower shall pay additional interest (each an "Additional Interest 
Payment") on all A Advances that were outstanding during such Fiscal 
Quarter as follows:

 					(A)	a dollar amount (1) equal to 0.25% per annum 
on the principal amount of all Eurodollar Rate Advances 
outstanding during such Fiscal Quarter for the period, if any, 
outstanding during such Fiscal Quarter prior to the First 
Amendment Effective Date and (2) equal to 0.09% per annum on 
the principal amount of all Eurodollar Advances outstanding 
during such Fiscal Quarter for the period outstanding during 
such Fiscal Quarter from and after the First Amendment 
Effective Date; and

				    	(B)	a dollar amount (1) equal to 0.25% per annum 
on the principal amount of all Adjusted CD Rate Advances 
outstanding during such Fiscal Quarter for the period, if any, 
outstanding during such Fiscal Quarter prior to the First 
Amendment Effective Date and (2) equal to 0.09% per annum on 
the principal amount of all Adjusted CD Rate Advances 
outstanding during such Fiscal Quarter for the period 
outstanding during such Fiscal Quarter from and after the First 
Amendment Effective Date.

		The Additional Interest Payments in respect of any Fiscal Quarter 
shall be made by the Borrower (i) concurrently with its delivery in 
respect of such Fiscal Quarter of the certificate provided for in 
Section 7.04(i) if such certificate indicates a Consolidated Fixed 
Charge Coverage Ratio as at the end of such Fiscal Quarter 
(determined as provided in Section 7.03(d)) of less than 1.6 to 1.0 
or (ii) concurrently with its delivery in respect of such Fiscal 
Quarter of the financial statements provided for in Section 7.04(ii) 
or (iii)(as applicable) if such financial statements and the 
statement accompanying the same indicate a Consolidated Fixed Charge 
Coverage Ratio as at the end of such Fiscal Quarter(determined as 
provided pursuant to Section 7.03(d)) of less than 1.6 to 1.0 and the 
certificate delivered pursuant to Section 7.04(i) did not indicate a 
Consolidated Fixed Charge Coverage Ratio of less than 1.6 to 1.0 as 
at the end of such Fiscal Quarter.

				(ii)   If the Borrower's Consolidated Fixed Charge 
Coverage Ratio (determined as provided in Section 7.03(d)) is less 
than 1.6 to 1.0 as at the end of any Fiscal Quarter ending on or 
after the First Amendment Effective Date during which any Lender had 
any A Commitment in effect at any time, then the Borrower shall pay 
to the Agent for the account of each Lender additional facility fees 
(each an "Additional Facility Fee Payment") on the amount of such 
A Lender's A Commitment (computed without giving effect to any 
B Reduction or any other usage of the A Commitment of such Lender) in 
a dollar amount equal to 0.11% per annum on amount of such Lender's A 
Commitment during such Fiscal Quarter for the period of such Fiscal 
Quarter.  Each Additional Facility Fee Payment in respect of any 
Fiscal Quarter shall be made by the Borrower (i) concurrently with 
its delivery in respect of such Fiscal Quarter of the certificate 
provided for in Section 7.04(i) if such certificate indicates a 
Consolidated Fixed Charge Coverage Ratio as at the end of such Fiscal 
Quarter (determined as provided in Section 7.03(d)) of less than 1.6 
to 1.0 or (ii) concurrently with its delivery in respect of such 
Fiscal Quarter of the financial statements provided for in 
Section 7.04(ii) or (iii)(as applicable) if such financial statements 
and the statement accompanying the same indicate a Consolidated Fixed 
Charge Coverage Ratio as at the end of such Fiscal Quarter(determined 
as provided pursuant to Section 7.03(d)) of less than 1.6 to 1.0 and 
the certificate delivered pursuant to Section 7.04(i) did not 
indicate a Consolidated Fixed Charge Coverage Ratio of less than 1.6 
to 1.0 as at the end of such Fiscal Quarter.

				(iii)   In order to facilitate implementation of this 
Section 2.04(d) the Borrower agrees that it will comply with the 
reporting requirements of Section 7.04(i) and 7.04(ii) or (iii) (as 
applicable) in respect of each Fiscal Quarter of the Borrower in 
which any A Advance shall be outstanding at any time or any A 
Commitment in effect at any time, regardless of whether the Revolver 
Termination Date shall have occurred at or before the end of such 
Fiscal Quarter."

		(e)	Section 3.01 of the Credit Agreement is hereby amended by 
deleting the dollar amount "$500,000,000" appearing therein and inserting 
in its place the dollar amount "$450,000,000".

		(f)	Section 3.05(a) of the Credit Agreement is hereby amended in 
its entirety so as to read in full as follows:

		"(a)  Facility Fee.  The Borrower hereby agrees to pay to each 
LC Lender (in accordance with its LC Commitment Percentage) a letter of 
credit facility fee, accruing (i) at a rate of 0.08% per annum until the 
First Amendment Effective Date and (ii) at a rate of 0.07% per annum from 
and after the First Amendment Effective Date, on the total amount of 
LC Commitments from time to time during such periods (regardless of the 
actual or deemed usage thereof) payable quarterly in arrears on the last 
day of each January, April, July and October and on the LC Termination 
Date."

		(g)	Section 3.09 of the Credit Agreement is hereby amended in its 
entirety so as to read in full as follows:

			"SECTION 3.09  Reductions and Increases in LC Commitments.   
(a) The Borrower shall have the right, upon at least three Business Days' 
notice to the Issuing Bank and the Agent, to irrevocably terminate in whole 
or reduce in part the Issuing Bank's commitment to issue Letters of Credit 
as specified in Section 3.01 (which reduction shall without further act 
reduce in whole or ratably in part the respective LC Commitments of the 
LC Lenders), provided, that, each partial reduction shall be in the 
aggregate amount of $25,000,000 or an integral multiple of $1,000,000 in 
excess thereof and no such reduction shall reduce the LC Commitments below 
the then outstanding amount of Letter of Credit Liability.

			(b)	Not more frequently than once in any period of twelve 
consecutive calendar months occurring after the First Amendment Effective 
Date, the Borrower shall have the right prior to the LC Termination Date to 
increase the amount of the Issuing Bank's commitment to issue Letters of 
Credit and the amount of the LC Commitments of one or more LC Lenders (each 
such increase being an "LC Commitment Increase"), provided that the Issuing 
Bank and such LC Lenders shall have consented to such LC Commitment 
Increase (which consent may be granted or withheld by the Issuing Bank and 
any LC Lender in its sole and absolute discretion), on and subject to the 
following terms:

				(i)	The aggregate amount of all LC Commitment Increases 
shall not exceed $100,000,000 over the period after the First 
Amendment Effective Date;

				(ii)	The aggregate amount of each LC Commitment Increase 
shall be in a minimum amount of $10,000,000 or an integral multiple 
of $1,000,000 in excess thereof;

				(iii)	Each LC Commitment Increase shall increase the 
amount of the Issuing Bank's commitment to issue Letters of Credit 
and the aggregate amount of the LC Commitments by the same amount;

				(iv)	No proposed LC Commitment Increase shall occur 
unless each of the following requirements in respect thereof shall 
have been satisfied:

					(A)	The Agent shall have received from the 
Borrower an irrevocable written notice (an "Increase Notice"), 
dated not earlier than 60 days before the proposed Increase 
Effective Date (as defined below) therefor and not later than 
30 days before such proposed Increase Effective Date, that (1) 
specifies (x) the aggregate amount of the proposed LC 
Commitment Increase, (y) the LC Lenders whose LC Commitments 
are to be increased by the proposed LC Commitment Increase and 
the amount by which each such LC Lender's LC Commitment is to 
be so increased and (z) the date (the "Increase Effective 
Date") on which the proposed LC Commitment Increase shall 
become effective, and (2) has been signed by the Issuing Bank 
and each LC Lender whose LC Commitment is to be increased, 
evidencing the consent of the Issuing Bank and such LC Lender 
to the proposed LC Commitment Increase;

					(B)	On and as of the Increase Effective Date of 
the proposed LC Commitment Increase (1) the following 
statements shall be true (and the giving of the applicable 
Increase Notice shall constitute a representation and warranty 
by the Borrower that on such Increase Effective Date such 
statements are true):

						(x)  	The representations and warranties 
contained in Section 6.01 are correct on and as of 
such Increase Effective Date before and after 
giving effect to the proposed LC Commitment 
Increase, as though made on and as of such date, 
and

					     	(y)  	No event has occurred and is 
continuing, or would result from such LC Commitment 
Increase, which constitutes an Event of Default or 
Default; and

			and (2) the Agent shall have received such other approvals, 
opinions or documents as the Agent may reasonably request.

				(v)	Promptly following its receipt of a Increase Notice 
in proper form, the Agent shall deliver copies thereof to the Issuing 
Bank and each Lender.  If, and only if, all of the terms, conditions 
and requirements specified in paragraphs (i) through (iv) are 
satisfied in respect of any proposed LC Commitment on and as of the 
proposed Increase Effective Date thereof, then, as of such Increase 
Effective Date and from and after such date, (1) the amount of the 
Issuing Bank's commitment to issue Letters of Credit shall be 
increased by the amount of the proposed LC Commitment Increase and 
the LC Commitments of the LC Lenders consenting to such LC Commitment 
Increase shall be increased by the respective amounts specified in 
the Increase Notice pertaining thereto and (2) references herein to 
the amount of the Issuing Bank's commitment to issue Letters of 
Credit and to the amounts of the LC Lenders' respective LC 
Commitments shall refer to respective amounts giving effect to such 
LC Commitment Increase.

				(vi)	It is understood that neither the Issuing Bank nor 
any LC Lender shall have any obligation whatsoever to agree to any 
request made by the Borrower for an LC Commitment Increase."

		(h)	The last sentence of Section 3.12(c) of the Credit Agreement is 
hereby amended in its entirety so as to read in full as follows:

	"Amounts on deposit with the Issuing Bank as cash collateral shall be 
invested in Cash Equivalents as directed by the Borrower and shall be 
released at the earlier of the date on which the aggregate of all Letter of 
Credit Liability does not exceed 99% of the aggregate amount of the LC 
Commitments then in effect (without regard to any usage thereof) or on the 
LC Termination Date."

		SECTION 2.  Conditions of Effectiveness.  Section 1 of this Amendment 
shall become effective as of July 2, 1996 (the "First Amendment Effective 
Date") if and only if by such date the Agent shall have received all of the 
following, in each case in form and substance satisfactory to the Agent and 
in sufficient copies for each Lender:

		(a)	counterparts of this Amendment duly executed by the Borrower, 
each LC Subsidiary, each Lender, the Issuing Bank and the Agent;

		(b)	Certified copies of all documents evidencing necessary 
corporate action and governmental approvals, if any, with respect to this 
Amendment.

		(c)	A certificate, dated the First Amendment Effective Date, of the 
Vice President-Treasurer of the Borrower certifying the names and true 
signatures of the officers of the Borrower and each LC Subsidiary 
authorized to sign this Amendment and the other documents to be delivered 
hereunder or under the Credit Agreement as amended hereby (including, 
without limitation, Letter of Credit applications and agreements).

		(d)  	A favorable opinion of the Borrower's and the LC Subsidiaries' 
General Counsel or Associate General Counsel, dated the First Amendment 
Effective Date and substantially in the form of Exhibit A hereto, and as to 
such other matters as any Lender through the Agent may reasonably request.

 		(e)  	A favorable opinion of Shearman & Sterling, counsel for the 
Agent, dated the First Amendment Effective Date and substantially in the 
form of Exhibit B hereto.

		SECTION 3.  Representations and Warranties.   The Borrower hereby 
represents and warrants, as of the date hereof and as of the First Amendment 
Effective Date, as follows:

		(a)	The Borrower is a corporation duly organized, validly existing 
and in good standing under the laws of Delaware; each LC Subsidiary is a 
corporation duly organized, validly existing and in good standing under the 
laws of its jurisdiction of incorporation.  The Borrower and each of its 
Subsidiaries possess all corporate powers and all other authorizations and 
licenses necessary to engage in their respective businesses, except where 
the failure to so possess would not have a Material Adverse Effect.

		(b)	The execution, delivery and performance by the Borrower and 
each LC Subsidiary of this Amendment and of the Credit Agreement as amended 
hereby are within the Borrower's and such LC Subsidiary's respective 
corporate powers, have been duly authorized by all necessary corporate 
action, and do not contravene (i) the Borrower's or any LC Subsidiary's 
charter or by-laws or (ii) law or any contractual restriction binding on or 
affecting the Borrower or any LC Subsidiary or their respective properties.

 		(c)	No authorization or approval or other action by, and no notice 
to or filing with, any governmental authority or regulatory body is 
required for the due execution, delivery and performance by the Borrower or 
each LC Subsidiary of this Amendment and the Credit Agreement as amended 
hereby.

		(d)	This Amendment and the Credit Agreement as amended hereby 
constitute the legal, valid and binding obligations of the Borrower and 
each LC Subsidiary enforceable against the Borrower and each LC Subsidiary 
in accordance with their terms.

		(e)	The Consolidated balance sheets of the Borrower and its 
Subsidiaries as at February 3, 1996, and the related Consolidated 
statements of income and retained earnings of the Borrower and its 
Subsidiaries for the Fiscal Year then ended, certified by Deloitte & 
Touche, copies of which have been furnished to each Lender, fairly present 
the Consolidated financial condition of the Borrower and its Subsidiaries 
as at such date and the results of the operations of the Borrower and its 
Subsidiaries for the periods ended on such date, all in accordance with 
generally accepted accounting principles consistently applied and since 
February 3, 1996, there has been no change in such condition or operations 
which, considering the surrounding circumstances, will, or is reasonably 
likely to, cause a breach of any of the financial covenants contained in 
Section 7.03 of the Credit Agreement.

		(f)	There is no pending or, to the best of Borrower's knowledge, 
threatened action or proceeding affecting the Borrower or any of its 
Subsidiaries before any court, governmental agency or arbitrator, which has 
a reasonable probability (taking into account the exhaustion of all appeals 
and the assertion of all defenses) of having a Material Adverse Effect or 
which purports to affect the legality, validity or enforceability of this 
Agreement.

		(g)	The Borrower and its Subsidiaries are not engaged in the 
business of extending credit for the purpose of purchasing or carrying 
Margin Stock, and no proceeds of any Advance will be used by the Borrower 
or any of its Subsidiaries to extend credit to others for the purpose of 
purchasing or carrying any Margin Stock.

		(h)	Neither the Borrower nor any of its Subsidiaries is an 
"investment company," or an "affiliated person" of, or "promoter" or 
"principal underwriter" for, an "investment company," as such terms are 
defined in the Investment Company Act of 1940, as amended.

		(i)	Except as has been disclosed in writing to the Lenders, neither 
the Borrower nor any of its Subsidiaries has any Plans.  Neither the 
Borrower nor any ERISA Affiliate is a party or subject to, or has any 
obligation to make payments, to, any Multiemployer Plan.

		SECTION 4.  Reference to and Effect on the Credit Agreement.  (a)  On 
and after the First Amendment Effective Date, each reference in the Credit 
Agreement to "this Agreement," "hereunder," "hereof " or words of like import 
referring to the Credit Agreement, shall mean and be a reference to the Credit 
Agreement as amended hereby.

		(b)  Except as specifically amended above, the Credit Agreement is 
and shall continue to be in full force and effect and is hereby ratified and 
confirmed in all respects.

		(c)  The execution, delivery and effectiveness of this Amendment 
shall not operate as a waiver of any right, power or remedy of any Lender, the 
Issuing Bank or the Agent under the Credit Agreement, nor constitute a waiver 
of any provision of the Credit Agreement.

		SECTION 5.  Fees, Costs and Expenses.  The Borrower agrees to pay on 
demand all costs and expenses of the Agent and the Issuing Bank incurred in 
connection with the preparation, execution, delivery and administration of 
this Amendment and the other documents to be delivered hereunder, including, 
without limitation, the fees and out-of-pocket expenses of the Agent's legal 
counsel.  The Borrower further agrees to pay on demand all costs and expenses 
of the Agent, the Issuing Bank and the Lenders (including, without limitation,
reasonable fees and expenses of the Agent's legal counsel) in connection 
with the enforcement (whether through negotiations, legal proceedings or 
otherwise) of this Amendment.

		SECTION 6.  Execution in Counterparts.  This Amendment may be 
executed in any number of counterparts and by different parties hereto in 
separate counterparts, each of which when so executed and delivered shall be 
deemed to be an original and all of which taken together shall constitute but 
one and the same agreement.

		SECTION 7.  GOVERNING LAW.  THIS AMENDMENT SHALL BE GOVERNED BY, AND 
CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK.

		SECTION 8.  LC Subsidiaries.  Each LC Subsidiary hereby (i) consents 
in all respects to the transactions contemplated hereby, (ii) acknowledges 
and irrevocably agrees that none of its respective obligations under the 
Credit Agreement or with respect to the Letters of Credit for which it is 
the account party shall be affected hereby, (iii) acknowledges and 
irrevocably agrees that all of its respective obligations under the Credit 
Agreement, as amended hereby, and with respect to the Letters of Credit for 
which it is the account party are in full force and effect, (iv) ratifies 
and reaffirms in all respects the Credit Agreement, as amended hereby, and 
the Letters of Credit for which it is the account party and all of its 
respective obligations with respect thereto, (v) certifies that it has 
received a copy hereof, has reviewed the same and is fully apprised of the 
contents and substance hereof and (vi) confirms that it shall be bound by 
the terms hereof.

		IN WITNESS WHEREOF, the parties hereto have caused this Amendment to 
be executed by their respective officers thereunto duly authorized, as of the 
date first above written.

							THE BORROWER:

		THE GAP, INC.


		By 	
			Name:
			Title:


		THE LC SUBSIDIARIES:

		BANANA REPUBLIC, INC.


		By 	
			Name:
			Title:


		GPS (GREAT BRITAIN) LIMITED


		By 	
			Name:
			Title:

		GAP (CANADA), INC.


		By 	
			Name:
			Title:



		GAP INTERNATIONAL
		SOURCING LIMITED


		By 	
		Name:
		Title:

	GAP INTERNATIONAL
	SOURCING PTE. LTD.


	By 	
		Name:
		Title:

	GAP (JAPAN) K.K. 


	By 	
		Name:
		Title:

	THE AGENT:

	CITICORP USA INC.


	By 	
		Name:
		Title:


	THE ISSUING BANK:

	CITIBANK, N.A.


	By 	
		Name:
		Title:

	THE LENDERS:

	CITICORP USA INC.

LC Commitment
$ 50,000,000
	By	
		Name:
		Title:


	BANK OF AMERICA NATIONAL 
	TRUST & SAVINGS ASSOCIATION

LC Commitment
$ 85,000,000
	By	
		Name:
		Title:



	NATIONAL WESTMINSTER
	BANK PLC

LC Commitment	Los Angeles Branch
$ 65,000,000


	By	
		Name:
		Title:

	Nassau Branch



	By	
		Name:
		Title:


	NATIONSBANK
	OF TEXAS, N.A.

LC Commitment	
$ 35,000,000

	By	
		Name:
		Title:


	ROYAL BANK OF CANADA

LC Commitment
$ 30,000,000
	By	
		Name:
		Title:


	BANK OF MONTREAL

LC Commitment
$ 35,000,000
	By	
		Name:
		Title:




	SOCIETE GENERALE

LC Commitment
$ 30,000,000
	By	
		Name:
		Title:



	THE FUJI BANK, LIMITED

LC Commitment
$ 30,000,000
	By	
		Name:
		Title:





	U.S. NATIONAL BANK OF OREGON

LC Commitment
$ 30,000,000
	By	
		Name:
		Title:


	MORGAN GUARANTY TRUST
	COMPANY OF NEW YORK

LC Commitment
$ 30,000,000
	By	
		Name:
		Title:



	THE SUMITOMO BANK LIMITED

LC Commitment
$ 30,000,000
	By	
		Name:
		Title:


_______________

$450,000,000	Total of the LC Commitments





<TABLE>
THE GAP, INC. AND SUBSIDIARIES
COMPUTATION OF EARNINGS PER SHARE
<CAPTION>

                                     Thirteen Weeks Ended             Twenty-six Weeks Ended
                               August 3, 1996   July 29, 1995  August 3, 1996  July 29, 1995
<S>                             <C>             <C>              <C>            <C>
Net earnings ($000)                $ 65,790         $32,414        $ 147,363        $82,527

Weighted average shares of
common stock outstanding
during the period               286,179,138     288,233,222      287,092,901    287,988,160

Add incremental shares
from assumed exercise of stock
options (primary)                 3,979,454         603,182        3,689,245        468,704

                                290,158,592     288,836,404      290,782,146    288,456,864

Primary earnings per share      $      0.23     $      0.11       $     0.51    $      0.28

Weighted average shares of
common stock outstanding
during the period               286,179,138     288,233,222      287,092,901    287,988,160

Add incremental shares from
assumed exercise of stock
options (fully-diluted)           4,034,292         812,982        4,137,765        573,570

                                290,213,430     289,046,204      291,230,666    288,561,730

Fully-diluted earnings
per share                       $      0.23     $      0.11      $      0.51    $      0.28


NOTE:
	(1	The information provided above is presented in accordance with Regulation 
    S-K, Item 601(b)(11), while net earnings per share on the Consolidated 
    Statements of Earnings is presented in accordance with APB Opinion 15.  
    The information in this exhibit is not required under APB Opinion 15, as 
    the difference between primary and fully-diluted earnings per share and 
    earnings per share calculated on a weighted average share basis is less 
    than 3%.

	(2	All share and per share data have been restated to reflect the 2-for-1 
    split of common stock in the form of a stock dividend effective April 10, 
    1996.

</TABLE>



Deloitte &
 Touche LLP
		             2101 Webster Street              			Telephone: (510)287-2700
             		Oakland, California 94612-3027	     Facsimile: (510)835-4888


To the Board of Directors and Stockholders of
 The Gap, Inc.:

We have made reviews, in accordance with standards established by the American
Institute of Certified Public Accountants, of the unaudited interim 
consolidated financial statements of The Gap, Inc. and subsidiaries for the 
thirteen and twenty-six week periods ended August 3, 1996 and July 29, 1995, 
as indicated in our report dated August 14, 1996; because we did not perform 
an audit, we expressed no opinion on that information.

We are aware that our report referred to above, which is included in your 
Quarterly Report on Form 10-Q for the quarter ended August 3, 1996, is 
incorporated by reference in Post Effective Amendment No. 1 to Registration 
Statement No. 2-72586, Registration Statement No. 2-60029, Registration 
Statement No. 33-39089, Registration Statement No. 33-40505, Registration 
Statement No. 33-54686, Registration Statement No. 33-54688, Registration 
Statement No. 33-54690, Registration Statement No. 33-56021, and Registration 
Statement No. 333-00417.

We also are aware that the aforementioned report, pursuant to Rule 436(c) 
under the Securities Act of 1933, is not considered a part of the 
Registration Statement prepared or certified by an accountant or a report 
prepared or certified by an accountant within the meaning of Sections 7 and 
11 of that Act.


/s/ Deloitte & Touche LLP

September 13, 1996

Deloitte Touche
Tohmatsu 
International


<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          FEB-01-1997
<PERIOD-END>                               AUG-03-1996
<CASH>                                         514,213
<SECURITIES>                                    74,061
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                    573,080
<CURRENT-ASSETS>                             1,303,903
<PP&E>                                       1,705,498
<DEPRECIATION>                                 686,769
<TOTAL-ASSETS>                               2,459,300
<CURRENT-LIABILITIES>                          641,496
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        15,866
<OTHER-SE>                                   1,635,543
<TOTAL-LIABILITY-AND-EQUITY>                 2,459,300
<SALES>                                      1,120,335
<TOTAL-REVENUES>                             1,120,335
<CGS>                                          720,165
<TOTAL-COSTS>                                  295,381
<OTHER-EXPENSES>                               (3,956)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                108,745
<INCOME-TAX>                                    42,955
<INCOME-CONTINUING>                             65,790
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    65,790
<EPS-PRIMARY>                                     0.23
<EPS-DILUTED>                                     0.23

        

</TABLE>


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