HEILIG MEYERS CO
10-Q, 1999-07-15
FURNITURE STORES
Previous: HASBRO INC, 8-K, 1999-07-15
Next: HOUSEHOLD FINANCE CORP, 424B2, 1999-07-15




                                  UNITED STATES
                       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                 May 31, 1999
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                       #1-8484                .
                       ---------------------------------------------
                     Heilig-Meyers Company                          .
- --------------------------------------------------------------------
      (Exact name of registrant as specified in its charter)

  Virginia                                               54-0558861
- --------------------------------------------------------------------
(State or other jurisdiction of                     (I.R.S. Employer
 incorporation or organization)                      Identification No.)

12560 West Creek Parkway, Richmond, Virginia            23238       .
- --------------------------------------------------------------------
(Address of principal executive offices)                (Zip Code)

                  (804) 784-7300                                    .
- --------------------------------------------------------------------
      (Registrant's telephone number, including area code)

                                                                    .
- --------------------------------------------------------------------
(Former  name,  former  address and former  fiscal year,  if changed  since last
 report.)

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

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of July 1, 1999.

        59,874,085 shares of Common Stock, $2.00 par value.


<PAGE>


                              HEILIG-MEYERS COMPANY
                                      INDEX



                                                                    Page
PART I.     FINANCIAL INFORMATION

Item 1.     Financial Statements

            Consolidated Statements of Operations for
            Three Months Ended May 31, 1999 and May 31, 1998
            (Unaudited)                                                3

            Consolidated Balance Sheets as of May 31, 1999
            (Unaudited) and February 28, 1999 (Audited)                4

            Consolidated Statements of Cash Flows for
            Three Months Ended May 31, 1999 and
            May 31, 1998 (Unaudited)                                   5

            Notes to Consolidated Financial Statements (Unaudited)     6

Item 2.     Management's Discussion and Analysis of
            Financial Condition and Results of Operations             11

Item 3.     Quantitative and Qualitative Disclosure of
            Market Risk                                               17

PART II.    OTHER INFORMATION

Item 6.     Exhibits and Reports on Form 8-K                          18

                                       2
<PAGE>


                                     PART I

                          ITEM 1. FINANCIAL STATEMENTS

                              HEILIG-MEYERS COMPANY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  (Amounts in thousands except per share data)
                                   (Unaudited)



                                            Three Months Ended
                                                  May 31,
                                            ------------------
                                             1999        1998
                                             ----        ----

Revenues:
      Sales                               $618,492     $593,795
      Other income                          70,711       75,144
                                          --------     --------
        Total revenues                     689,203      668,939
                                          --------     --------

Costs and Expenses:
      Costs of sales                       400,229      393,432
      Selling, general and
        administrative                     231,320      217,296
      Interest                              19,733       19,140
      Provision for doubtful accounts       23,872       23,199
                                          --------     --------
         Total costs and expenses          675,154      653,067
                                          --------     --------
      Write-down of assets held
        for sale                          (113,690)          --

Earnings (loss) before provision for
      income taxes                         (99,641)      15,872

Provision (benefit) for income taxes       (29,101        5,678
                                          --------    ---------

Net earnings (loss)                       $(70,540)    $ 10,194
                                          ========    =========


Net earnings (loss) per share of common stock:
      Basic                               $  (1.18)   $    0.17
                                          ========    =========
      Diluted                             $  (1.18)   $    0.17
                                          ========    =========
Cash dividends per share of
      common stock                        $   0.07     $   0.07
                                          ========     ========


See notes to consolidated financial statements.


                                       3
<PAGE>


                              HEILIG-MEYERS COMPANY
                           CONSOLIDATED BALANCE SHEETS
                  (Amounts in thousands except par value data)


                                               May 31,      February 28,
                                                1998            1999
                                                ----            ----
                                             (Unaudited)     (Audited)
ASSETS

Current assets:
  Cash                                       $   20,649       $   67,254
  Accounts receivable, net                      252,205          254,282
  Retained interest in securitized
     receivables at fair value                  192,184          190,970
  Inventories                                   396,845          493,463
  Other current assets                           98,773          124,305
  Net assets held for sale                      159,857              ---
                                             ----------       ----------
     Total current assets                     1,120,513        1,130,274

Property and equipment, net                     320,712          400,686
Other assets                                    104,995           72,632
Excess costs over net assets acquired, net      196,126          344,160
                                             ----------       ----------
                                             $1,742,346       $1,947,752
                                             ==========       ==========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Notes payable                              $  201,358       $  210,000
  Long-term debt due within
     one year                                   131,193          167,486
  Accounts payable                              147,368          193,799
  Accrued expenses                              154,875          178,656
                                             ----------       ----------
     Total current liabilities                  634,794          749,941
                                             ----------       ----------

Long-term debt                                  536,766          577,344
Deferred income taxes                            40,129           45,365

Stockholders' equity:
      Preferred stock, $10 par value                ---              ---
      Common stock, $2 par value (250,000
          shares authorized; shares issued
          59,861 and 59,861, respectively)      119,722          119,722
      Capital in excess of par value            242,380          242,346
      Unrealized gain on investments              5,478            5,228
      Retained earnings                         163,077          237,806
                                             ----------       ----------
         Total stockholders' equity             530,657          605,102
                                             ----------       ----------
                                             $1,742,346       $1,947,752
                                             ==========       ==========


See notes to consolidated financial statements.

                                       4
<PAGE>


                                   HEILIG-MEYERS COMPANY
                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Amounts in thousands)
                                        (Unaudited)

                                                    Three Months Ended
                                                          May 31,
                                                   -------------------
                                                   1999           1998
                                                   ----           ----
Cash flows from operating activities:
   Net earnings (loss)                          $(70,540)      $ 10,194
    Adjustments to reconcile net
     earnings (loss) to net cash provided
     (used) by operating activities:
       Depreciation and amortization              16,446         14,587
       Provision for doubtful accounts            23,872         23,199
       Store closing charge payments              (1,312)        (3,411)
       Write-down of net assets held
         for sale                                 79,552            ---
       Other, net                                 (4,275)           (50)
       Change in operating assets and
         liabilities net of the effects
         of acquisitions:
             Accounts receivable                 (23,050)       (20,631)
             Retained interest in securitized
               receivables at cost                  (964)       (10,920)
             Other receivables                    (8,606)        (6,113)
             Inventories                          (7,794)        (3,377)
             Prepaid expenses                      3,205           (337)
             Accounts payable                       (958)        14,250
             Accrued expenses                     16,116         11,451
                                                ---------      ---------

               Net cash provided by
               operating activities               19,692         28,842
                                                ---------      ---------

Cash flows from investing activities:
   Additions to property and equipment            (8,975)       (15,830)
   Disposals of property and equipment             3,712          7,562
   Miscellaneous investments                     (13,822)       (10,385)
                                                ---------      ---------

               Net cash used by investing
               activities                        (19,085)       (18,653)
                                                ---------      ---------

Cash flows from financing activities:
   Net (decrease) increase in notes payable       (8,642)       (26,115)
   Payments of long-term debt                    (34,381)          (687)
   Issuance of common stock                          ---             25
   Dividends paid                                 (4,189)        (4,135)
                                                ---------      ---------

               Net cash used by
               financing activities              (47,212)       (30,912)
                                                ---------      ---------

Net (decrease) increase in cash                  (46,605)       (20,723)
Cash at beginning of period                       67,254         48,779
                                                ---------      ---------
Cash at end of period                           $ 20,649       $ 28,056
                                                =========      =========


See notes to consolidated financial statements.

                                       5
<PAGE>


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

A.   The accompanying consolidated financial statements of Heilig-Meyers Company
     (the Company) have not been audited by independent accountants,  except for
     the balance sheet at February 28, 1999.  These  financial  statements  have
     been prepared in accordance with regulations of the Securities and Exchange
     Commission in regard to quarterly  (interim)  reporting.  In the opinion of
     management,  the financial  information presented reflects all adjustments,
     comprised only of normal recurring accruals, which are necessary for a fair
     presentation of the results for the interim periods. Significant accounting
     policies and accounting  principles have been consistently  applied in both
     the interim and annual consolidated financial statements. Certain notes and
     the related  information  have been  condensed  or omitted from the interim
     financial  statements  presented  in this  Quarterly  Report on Form  10-Q.
     Therefore,  these financial  statements  should be read in conjunction with
     the Company's  1999 Annual  Report on Form 10-K.  The results for the first
     quarter  of  fiscal  year  2000 are not  necessarily  indicative  of future
     financial results.

B.   On May 28, 1999,  the Company  entered into a definitive  agreement to sell
     93% of its interest in its Mattress Discounters division. The sale price is
     approximately $221.7 million,  subject to final adjustment,  including cash
     proceeds,  net of  transaction  and other costs,  of  approximately  $206.7
     million.  The transaction,  which is subject to certain closing conditions,
     is  expected  to close in the second  quarter  ending  August 31,  1999 and
     result in a gain, net of income taxes, of approximately  $68.0 million,  or
     $1.12 per share.  The net cash proceeds will be used to pay down debt.  The
     net assets of the Mattress Discounters division totaled $71.0 million as of
     May 31,  1999 and are  included  in net assets held for sale on the balance
     sheet.

     On June 15, 1999, the Company  entered into a definitive  agreement to sell
     its interest in its Rhodes division. The transaction was closed on July 13,
     1999,  with an effective date of July 1, 1999.  Under the terms of the sale
     agreement the Company  received $60.0 million in cash, a $40.0 million note
     and an option to acquire a 10% equity interest in the new holding  company.
     The  Company  also has the  option to  acquire  an  additional  10%  equity
     interest  if  certain  financial  goals  are  achieved  by the new  holding
     company.  Pursuant  to the  agreement  the  Company  retained  rights to an
     insurance  claim  settlement and a federal net operating loss  carryforward
     which in  aggregate  will  result in  approximately  a $15.0  million  cash
     benefit to the  Company.  The Company has agreed to provide or  guarantee a
     $20.0 million  standby credit  facility to Rhodes after the closing,  which
     may  only  be  drawn  on in  certain  circumstances  after  utilization  of
     availability  under Rhodes'  primary credit  facility.  In addition,  under
     terms of the  agreement,  Rhodes will assume  approximately  $10 million in
     capital lease  obligations.  Because  management  had committed to a formal
     plan to  dispose of the Rhodes  division,  the net assets of this  division
     were  reclassified  to net assets held for sale as of May 31, 1999. The net
     assets of the Rhodes  division are carried at the estimated net  realizable
     value  totaling $88.8 million as of May 31, 1999. The write down of the net
     assets  of the  Rhodes  division  to the  estimated  net  realizable  value
     resulted in a $113.7  million  charge to pre-tax operating  results for the
     quarter  ended May 31,  1999.  The write down  reduced  net income by $79.6
     million, or $1.33 per share.

                                       6

<PAGE>

     The  results of  operations  for these two  divisions  are  included in the
     consolidated results of operations for the quarters ending May 31, 1999 and
     1998.  Results of operations for each division are presented in Note I. The
     net cash proceeds from these transactions will be used to pay down debt.

C.   On March 23, 1999, the Board of Directors declared a cash dividend of $0.07
     per share which will be payable on May 15, 1999, to  stockholders of record
     on April 21, 1999.

D.   Accounts  receivable  are shown net of the allowance for doubtful  accounts
     and unearned  finance  income.  The  allowance  for  doubtful  accounts was
     $46,354,000 and $42,475,000 and unearned finance income was $31,336,000 and
     $31,775,000  at May 31, 1999, and February 28, 1999,  respectively.

E.   The Company made income tax  payments of $537,000  and $371,000  during the
     three months ended May 31, 1999, and May 31, 1998, respectively.

F.   The Company made interest  payments of $11,473,000 and  $12,677,000  during
     the three months ended May 31, 1999, and May 31, 1998 respectively.

G.   Total  comprehensive  loss was $70,290,000 for the three month period ended
     May 31, 1999 and total  comprehensive  income was $10,194,000 for the three
     month period ended May 31, 1998. The  difference  between net income (loss)
     and comprehensive income (loss) is due to the change in the unrealized gain
     on  investments,   which  consist  of  retained  interests  in  securitized
     receivables.

H.   In June  1998 the FASB  issued  SFAS No.  133,  Accounting  for  Derivative
     Instruments  and Hedging  Activities,  which is effective  for fiscal years
     beginning  after  June 15,  2000.  The new  statement  requires  that every
     derivative instrument (including certain derivative instruments embedded in
     other  contracts)  be recorded  in the balance  sheet as either an asset or
     liability  measured at its fair value. SFAS No. 133 requires the changes in
     the  derivatives  fair value to be recognized  currently in earnings unless
     specific  hedge  accounting  criteria  are  met.  The  Company  has not yet
     determined  the  effect  this  statement  will  have  on  the  consolidated
     financial position or results of operations of the Company.

I.   The Company has significant  operations  aligned in four operating formats:
     Heilig-Meyers, The RoomStore, Rhodes and Mattress Discounters divisions. As
     discussed  in Note B, the Company has entered into  agreements  to sell its
     Rhodes  division  and  93% of its  interest  in  its  Mattress  Discounters
     division.  The  Company's Heilig-Meyers  division  is  associated  with the
     Company's historical  operations. The majority of the Heilig-Meyers  stores
     operate in smaller markets with a broad line of merchandise.  The RoomStore
     division includes the stores primarily operating in Texas, Oregon, Maryland
     and  Illinois  and the stores in Puerto  Rico  operating  under the Berrios
     name. The Rhodes retailing strategy is selling quality furniture to a broad
     base of middle income customers.  The Mattress  Discounters division is the
     Nations largest retail bedding specialist.

     The Company evaluates  performance based on earnings (loss) before interest
     and income taxes (based on generally accepted accounting  principles).  The
     Company generally  accounts for intersegment sales and transfers at current
     market  prices  as if the sales or  transfers  were to  unaffiliated  third
     parties. General corporate expenses are allocated between the divisions.


                                       7
<PAGE>


     Pertinent  financial  data by operating  segment for the quarters ended May
     31, 1999 and 1998 are as follows:

                                                May 31,                May 31,
     (Amounts in thousands)                      1999                   1998
                                              ----------            -----------
     Revenues:
        Heilig-Meyers                         $  382,451             $  381,202
        The RoomStore                            123,572                110,914
        Rhodes                                   122,103                117,710
        Mattress Discounters                      61,077                 59,113
          Total revenues from                 ----------             ----------
            external customers                $  689,203             $  668,939
                                              ==========             ==========
     Earnings (loss) before
      interest and taxes:
        Heilig-Meyers                         $   24,120             $   26,359
        The RoomStore                              3,783                  6,435
        Rhodes                                      (832)                (3,956)
        Mattress Discounters                       6,711                  6,174
          Total earnings (loss)               ----------             ----------
            before interest and taxes         $   33,782             $   35,012
                                              ==========             ==========

     Write down of assets held for sale         (113,690)                    --
     Interest expense                            (19,733)               (19,140)
          Consolidated earnings (loss)        ----------             ----------
            before provision (benefit)
            for income taxes                  $  (99,641)            $   15,872
                                              ==========             ==========
     Depreciation Expense:
        Heilig-Meyers                         $   10,561             $    8,934
        The RoomStore                              1,595                  1,341
        Rhodes                                     3,070                  3,238
        Mattress Discounters                       1,220                  1,074
                                              ----------             ----------
          Total depreciation expense          $   16,446             $   14,587
                                              ==========             ==========
     Capital Expenditures:
        Heilig-Meyers                         $    4,730             $    9,010
        The RoomStore                              1,960                  4,305
        Rhodes                                     1,326                  1,471
        Mattress Discounters                         959                  1,044
                                              ----------             ----------
          Total capital expenditures          $    8,975             $   15,830
                                              ==========             ==========
     Total identifiable assets:
        Heilig-Meyers                         $1,326,689             $1,390,660
        The RoomStore                            255,800                274,364
        Rhodes, at net realizable value           88,839                323,438
        Mattress Discounters, net at
         historical cost                          71,018                101,659
                                              ----------             ----------
          Total identifiable assets           $1,742,346             $2,090,121
                                              ==========             ==========


     The net  identifiable  assets  of the  Rhodes  division  are  stated at net
     realizable value, which was below historical cost. The identifiable  assets
     of the  Mattress  Discounters  division  are stated net of  liabilities  at
     historical cost which is lower than the estimated net realizable value. The
     prior year amounts for these two divisions are stated at historical cost as
     presented in the consolidated balance sheet.

                                       8
<PAGE>

I.   MacSaver Financial Services,  Inc. (MacSaver) is the Company's wholly-owned
     subsidiary whose principal business activity is to obtain financing for the
     operations of Heilig-Meyers and its other subsidiaries,  and, in connection
     therewith,  MacSaver  generally  acquires and holds the installment  credit
     accounts generated by the Company's operating subsidiaries.  The payment of
     principal and interest  associated  with MacSaver debt is guaranteed by the
     Company.  The Company has not presented separate  financial  statements and
     other  disclosures  concerning  MacSaver because  management has determined
     that such  information  is not material to the holders of the MacSaver debt
     securities guaranteed by the Company. However, as required by the 1934 Act,
     the   summarized   financial   information   concerning   MacSaver   is  as
     follows:

                       MacSaver Financial Services, Inc.
                      Summarized Statements of Operations
                             (Amounts in thousands)
                                  (Unaudited)

                                        Three Months Ended
                                              May 31,
                                         1999        1998
                                      --------------------
Net revenues                          $ 76,513    $ 70,895
Operating expenses                      61,858      55,564
                                      --------    --------
   Earnings before taxes                14,656      15,331
                                      --------    --------
Net earnings                          $  9,527    $  9,966
                                      ========    ========

                        MacSaver Financial Services, Inc.
                            Summarized Balance Sheets
                             (Amounts in thousands)

                                       May 31,     February 28,
                                         1999             1999
                                   ----------      -----------
                                   (Unaudited)        (Audited)

Current assets                     $   46,655       $   57,148
Accounts receivable, net              144,630          145,211
Retained interest in securitized
  receivables at fair value           192,184          190,970
Due from affiliates                   707,419          716,867
                                   ----------       ----------
  Total Assets                     $1,090,888       $1,110,196
                                   ==========       ==========

Current liabilities                   155,351          172,727
Deferred income taxes                  12,957           15,023
Notes payable                         201,358          210,000
Long-term debt                        535,000          535,000
Stockholders equity                   186,222          176,446
                                   ----------       ----------
Total Liabilities and Equity       $1,090,888       $1,110,196
                                   ==========       ==========

                                       9
<PAGE>

J.   The  following  table  sets  forth the  computations  of basic and  diluted
     earnings (loss) per share:

                                             Three Months Ended
                                                   May 31,
                                               1999       1998
                                            --------------------
    (Amounts in thousands except per share data)
     Numerator:
          Net earnings (loss)               $(70,540)   $10,194
     Denominator:
          Denominator for basic
          earnings per share
          average common shares
          outstanding                         59,861     58,812

          Effect of potentially
          dilutive stock options                  --        594

          Effect of contingently issuable
          shares considered earned                --        264

          Denominator for diluted
          earnings per share                  59,861     59,670

     Basic EPS                                $(1.18)     $0.17
     Diluted EPS                               (1.18)      0.17


     Options to  purchase  5,266,000  and  2,990,000  shares of common  stock at
     prices  ranging from $6.02 and $14.63 to $35.06 per share were  outstanding
     at May 31,  1999 and  1998,  respectively,  but were  not  included  in the
     computation  of diluted  earnings  per share  because  they would have been
     antidilutive.

K.   In the fourth quarter of fiscal 1998, the Company recorded a pre-tax charge
     of   approximately   $25,530,000   related  to  specific   plans  to  close
     approximately  40  Heilig-Meyers   stores,   downsize  office  and  support
     facilities,  and  reorganize  the  Heilig-Meyers  private label credit card
     program. Amounts charged to the provision during the three months ended May
     31, 1999 are as follows:
                                                  Amount
                                                  Utilized      Remaining
                                  Reserve as      through       Reserve as
                                  of March 1,     May 31,       of May 31,
     (Amounts in thousands,       1999            1999          1999
        unaudited)                -------------------------------------

      Severance                   $ 1,498         $   890       $   608
      Lease & facility exit cost    3,294             422         2,872
                                  -------------------------------------
      Total                       $ 4,792         $ 1,312       $ 3,480
                                  =====================================

     The Company completed the store closings,  office  downsizing,  and private
     label credit card program  reorganization  associated with this plan during
     fiscal 1999. The  substantial  majority of the remaining reserves are to be
     utilized  during fiscal 2000 with some amounts  related to long-term  lease
     obligations extending beyond fiscal 2000.


                                       10
<PAGE>

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

     The  following   discussion   should  be  read  in  conjunction   with  the
consolidated  financial  statements  and  notes  to the  consolidated  financial
statements  included  in  Item  1  of  this  document,   and  with  the  audited
consolidated  financial  statements of  Heilig-Meyers  Company (the Company) and
notes thereto for the fiscal year ended February 28, 1999.

     On March 24, 1999, the Company announced that in an effort to substantially
improve the overall financial position of the Company and to refocus on its core
home furnishings  operation,  a review of strategic  divestiture  options of all
non-core  operating  assets  was  being  made.  The  Heilig-Meyers  division  is
considered as the Company's core business.

     On May 28, 1999,  the Company  entered into a definitive  agreement to sell
93% of its  interest in its  Mattress  Discounters  division.  The sale price is
approximately  $221.7  million,  subject  to final  adjustment,  including  cash
proceeds,  net of transaction and other costs, of approximately  $206.7 million.
The transaction,  which is subject to certain closing conditions, is expected to
close in the second  quarter ending August 31, 1999 and result in a gain, net of
income taxes, of approximately  $68.0 million,  or $1.12 per share. The net cash
proceeds  will  be  used to pay  down  debt.  The  net  assets  of the  Mattress
Discounters  division  totaled $71.0 million as of May 31, 1999 and are included
in net assets held for sale on the balance sheet.

     On June 15, 1999, the Company  entered into a definitive  agreement to sell
its  interest in its Rhodes  division.  The  transaction  was closed on July 13,
1999,  with an  effective  date of July 1,  1999.  Under  the  terms of the sale
agreement the Company  received  $60.0 million in cash, a $40.0 million note and
an option to acquire a 10%  equity  interest  in the new  holding  company.  The
Company  also has the option to acquire an  additional  10% equity  interest  if
certain financial goals are achieved by the new holding company. Pursuant to the
agreement the Company  retained  rights to an insurance  claim  settlement and a
federal  net  operating  loss  carryforward  which in  aggregate  will result in
approximately  a $15.0  million  cash  benefit to the  Company.  The Company has
agreed to provide or guarantee a $20.0 million standby credit facility to Rhodes
after the  closing,  which may only be drawn on in certain  circumstances  after
utilization of availability under Rhodes' primary credit facility.  In addition,
under terms of the agreement,  Rhodes will assume  approximately  $10 million in
capital lease obligations.  Because management had committed to a formal plan to
dispose  of  the  Rhodes  division,   the  net  assets  of  this  division  were
reclassified  to net assets held for sale as of May 31, 1999.  The net assets of
the Rhodes  division are carried at the estimated net realizable  value totaling
$88.8 million as of May 31, 1999. The write down of the net assets of the Rhodes
division to the  estimated net  realizable  value  resulted in a $113.7  million
charge to pre-tax  operating  results for the quarter  ended May 31,  1999.  The
write down reduced net income by $79.6 million, or $1.33 per share.

     The operating results for the Rhodes and Mattress Discounters divisions are
included in the  consolidated  statements  of  operations  and the  consolidated
statements of cash flows for the quarters  ended May 31, 1999 and 1998.  The net
assets of these two divisions are considered  held for sale and are presented in
current assets on the May 31, 1999 balance sheet. The May 31, 1998 balance sheet
reports the assets of these two divisions on a consolidated basis.

                                       11
<PAGE>

RESULTS OF  OPERATIONS

Revenues  and Earnings

     Total  revenues  for the quarter  rose 3.0% to $689.2  million  from $668.9
million in the prior  year.  Rhodes,  The  RoomStore  and  Mattress  Discounters
contributed  approximately  $122.1 million,  $123.6 million and $61.1 million of
the total revenues,  respectively.  Total revenues for stores operated under the
Heilig-Meyers  and The RoomStore  divisions for the quarter  increased 2.8% from
the prior year.  Including a $79.6 million after tax charge, or $1.33 per share,
the  Company  incurred a net loss for the  quarter  ended May 31,  1999 of $70.5
million  or $1.18 per  share.  This loss was  primarily  the result of the $79.6
million after tax charge associated with the write down of the net assets of the
Rhodes  division to net  realizable  value.  Excluding the asset write down, net
income for the current quarter was $9.0 million,  or $0.15 per share compared to
net income of $10.2 million,  or $0.17 per share in the comparable period of the
prior year. This decrease of  approximately  $1.2 million from the first quarter
of fiscal 1999 is due to factors discussed below.

     The following table shows a comparison of sales by division:

                                   Three Months Ended
                               (Sales amounts in millions)
                          May 31, 1999             May 31, 1998
                          ------------             ------------
                     # of            % of       # of             % of
                    Stores   Sales   Total      Stores   Sales   Total
                    ----------------------      ----------------------
Heilig-Meyers          814  $327.3    52.9         813  $320.4    54.0
The RoomStore          109   115.4    18.7         101   101.9    17.2
Rhodes                  93   114.8    18.6         102   112.4    18.9
Mattress Discounters   241    61.0     9.9         225    59.1     9.9
                    ----------------------       ---------------------
 Total               1,257  $618.5   100.0       1,241  $593.8   100.0
                    ======================       =====================

     Sales for the first quarter of fiscal 2000 increased 4.2% to $618.5 million
from  $593.8  million in the quarter of the prior year.  The overall increase in
sales was primarily  attributable  to a comparable  store sales increase of 3.8%
for the three months ended May 31, 1999,  with the  remainder due to an increase
in  operating  units from May 31,  1998 to May 31,  1999.  Price  changes had an
immaterial impact on the overall sales increase for the quarter.

     On a consolidated basis, other income decreased during the first quarter to
11.4% from 12.7% of sales in the prior year quarter.  This decrease is primarily
the result of sales  growth in stores  that do not offer the  Company's in-house
installment credit program. The Heilig-Meyers division and certain stores in The
RoomStore  division offer installment credit as a financing option to customers.
The following table shows other income as a percentage of divisional sales:

                               May 31,        May 31,
                                1999           1998
                               ------         ------
     Heilig-Meyers              16.8%          19.0%
     The RoomStore               7.1%           8.9%
     Rhodes                      6.3%           4.7%
     Mattress Discounters        0.1%           0.1%

     Within  the  Heilig-Meyers   format,  other  income  decreased  2.2%  as  a
percentage  of sales for the quarter.  The decrease is due to an increase in the
amount of  receivables  that have been  securitized  and the  elimination of the
previous  revolving  credit card program.  The Rhodes  division  experienced  an
increase in other income of 1.6% as a percentage of sales for the quarter.  This
increase was due to a higher level of selling  emphasis placed on  non-furniture
goods and services.  Within The RoomStore division,  other income decreased as a
percentage  of sales 1.8% for the  quarter  due to an increase in stores that do
not offer an in-house installment program. Other income as a percentage of sales
within the Mattress  Discounters  division  remained  flat versus the prior year
quarter.

                                       12
<PAGE>
Costs and Expenses

     Costs of sales  decreased to 64.7% of sales  compared to 66.3% in the prior
year quarter.  The  following  table shows the costs of sales as a percentage of
divisional sales:

                               May 31,        May 31,
                                1999           1998
                               ------         ------
     Heilig-Meyers              63.9%          65.7%
     The RoomStore              64.2%          64.5%
     Rhodes                     69.1%          71.1%
     Mattress Discounters       61.6%          63.0%


     The costs of sales in the  Heilig-Meyers  division  decreased 1.8% from the
prior  year  quarter  as a  result  of cost  control  efforts  primarily  in the
warehouse  and  delivery  areas.  Within  the  Rhodes  division  costs  of sales
decreased  2.0%.  Selling margins in the Rhodes division were reduced during the
repositioning  period in the prior year  quarter in order to  increase  consumer
demand,  which was below managements  expectations.  In the current year quarter
the Rhodes  promotional  strategy  was  refocused  to expand  its middle  income
customer base which resulted in higher selling margins. The decrease in costs of
sales in The RoomStore division was primarily due to decreases in costs of sales
in the Puerto Rican  stores.  Mattress  Discounters  reported a 1.4% decrease in
cost of sales due to improved  buying power and increased sales of private label
merchandise.

     Selling,  general and  administrative  expense increased as a percentage of
sales to 37.4%  from  36.6% in the  prior  year  quarter.  The  following  table
displays  selling,  general and  administrative  expenses as a percentage of the
applicable divisions sales:

                              May 31,        May 31,
                                1999           1998
                               ------         ------
     Heilig-Meyers              39.4%          38.6%
     The RoomStore              36.5%          35.6%
     Rhodes                     37.9%          37.1%
     Mattress Discounters       27.6%          26.6%


     Selling,  general and administrative  expenses as a percentage of sales for
the Heilig-Meyers division increased 0.8% as compared to the prior year quarter.
This  increase  is due to the  timing  of  certain  administrative  ex legal and
professional  fees and  contributions  as compared to the prior year. The Rhodes
division experienced an increase of 0.8% in selling,  general and administrative
expenses as compared to the prior year  quarter as a result of costs  associated
with special  promotion  programs in the first quarter of fiscal 2000.  Selling,
general and  administrative  expenses as a percentage of sales increased 0.9% in
The RoomStore  division  primarily due to increased  advertising for new stores.
Mattress Discounters selling, general and administrative expenses increased 1.0%
as a percentage of sales primarily as a result of new store growth.

                                       13
<PAGE>
     Interest  expense was flat  versus the prior year  quarter at 3.2% of sales
with the effect of lower debt levels being offset by higher interest rates.  For
the quarter,  weighted  average  long-term debt decreased to $675.4 million from
$722.2 million in the prior year first  quarter.  The decrease in long-term debt
levels between years is a result of repayments  made on $20.0 million of private
placement debt in the third quarter of fiscal 1999 and $34.4 million  paydown of
long-term debt in the first quarter of fiscal 2000.  Weighted average  long-term
interest rates increased to 8.3% from 7.6% in the prior year.  Weighted  average
short-term  debt  decreased to $186.3  million from $228.1  million in the prior
year.  Weighted average short-term interest rates increased to 6.6% from 6.2% in
the prior year.  Interest  expense  remained  relatively flat as a percentage of
sales to the prior year period due to sales  leverage  gained from the  Mattress
Discounters  units,  which were  purchased  with  common  stock in July 1997 and
January 1998.

     The  provision  for doubtful  accounts for the first quarter of fiscal 2000
was equal to the prior year quarter as a percentage of sales at 3.9%.  For those
stores offering installment credit, the provision was 6.5% and 6.4% of sales for
the first quarters of fiscal years 2000 and 1999.

     The  effective  income tax benefit for the first quarter of fiscal 2000 was
29.2%  compared  to the  income tax rate of 35.8% for the first  quarter  fiscal
1999.  The lower  rate is due to the write  down of the Rhodes net assets to net
realizable value.  Because of differences between the carrying value and the tax
basis  of  certain  assets  that  were  written  down,  the  effective  tax rate
applicable to the write down was 30%. The effective rate  applicable to earnings
before the asset write down was 35.9%.

LIQUIDITY AND CAPITAL RESOURCES

     The Company  decreased its cash position  $46.6 million to $20.7 million at
May 31, 1999 from $67.3 million at February 28, 1999.

     Net cash inflow from operating activities was $19.7 million, compared to an
inflow of $28.8 million in the comparable  period of the prior year. The Company
traditionally  produces minimal or negative cash flow from operating  activities
because it extends in-house credit in its  Heilig-Meyers  and certain  RoomStore
stores. Continued extension of credit and related increases in customer accounts
receivable  will likely produce minimal or negative cash flow from operations in
the upcoming fiscal 2000 quarters.  However,  the Company expects to continue to
periodically  sell accounts  receivable as a source of cash flows from operating
activities.

     Cash flows from  investing  activities  for the  quarter  remained  flat as
compared to the prior year quarter.  Investing activities produced negative cash
flows of $19.1  million  during the first  quarter of fiscal  2000  compared  to
negative cash flows of $18.7 million in the prior year period.

     Financing  activities  produced negative cash flows of $47.2 million during
the first  quarter of fiscal  2000  compared  to a  negative  cash flow of $30.9
million  in the prior  year  period.  The  negative  cash  flow  from  financing
activities  in the current year quarter is due to the decrease in notes  payable
and payments of long-term  debt.  In June 1997,  the Company and a  wholly-owned
subsidiary filed a joint Registration  Statement on Form S-3 with the Securities
and Exchange  Commission  relating to up to $400.0 million  aggregate  principal
amount of  securities.  There were no  issuances  of debt  pursuant to the joint
Registration Statement during the three months ended May 31, 1999. As of May 31,
1999, long-term notes payable with an aggregate principal amount of $175 million
securities have been issued to the public under this Registration  Statement. As
of May 31, 1999, the Company had a $298.1 million  revolving  credit facility in
place,  which  expires in July 2000.  This  facility  includes ten banks and had
$201.4 million outstanding and $96.7 million unused as of May 31, 1999.

                                       14
<PAGE>

     As a result of  losses incurred  during  fiscal  years  1999 and 1998,  the
Company  obtained  amendments  to its bank debt  agreements in order to maintain
covenant  compliance.  The most  recent  amendment  includes a revised  covenant
package and a provision whereby the revolving credit facility commitment will be
reduced on a dollar for dollar  basis,  with proceeds from asset sales until the
commitment  is reduced to $200.0  million.  In  addition,  current  senior  note
maturities of $95.5 million were extended and become payable in September  1999.
The  Company  expects to repay these  notes with the  proceeds  from the sale of
assets or other financing activities.

     Total debt as a  percentage  of debt and equity was 62.1% at May 31,  1999,
compared to 60.4% at February 28, 1999.  This  increase is primarily  due to the
reclassification  of assets held for sale. The current ratio was 1.8X at May 31,
1999,  compared to 1.5X at February 28, 1999.  The current ratio also  increased
due  to  the   reclassification   of   assets   held  for  sale.   Without   the
reclassification,  the current ratio would have remained  unchanged  compared to
February 28, 1999.

OTHER INFORMATION

Year 2000 Issue

     The Year 2000 issue arises  because many  computer  programs use two digits
rather than four to define the applicable year. Using two digits could result in
system failure or  miscalculations  that cause  disruptions  of  operations.  In
addition to computer  systems,  any  equipment  with  embedded  technology  that
involves date sensitive functions is at risk if two digits have been used rather
than four.

     During  fiscal  year 1997,  management  established  a team to oversee  the
Company's Year 2000 date  conversion  project.  The  project is  composed of the
following stages: 1) assessment of the problem, 2) prioritization of systems, 3)
remediation  activities and 4) compliance  testing.  A plan of corrective action
using both internal and external resources to enhance or replace the systems for
Year  2000  compliance  has been  implemented.  Internal  resources  consist  of
permanent  employees of the Company's Information  Systems  department,  whereas
external  resources  are  composed of contract  programming  personnel  that are
directed  by the  Company's  management.  The team has continued  to assess  the
systems of  subsidiaries as the Company has expanded.  Management  completed the
remediation  stage for the  critical  systems  of the  Heilig-Meyers  operations
during fiscal year 1999.  Completion of remediation  for all other  subsidiaries
critical  systems is  expected in the second  quarter of fiscal  year 2000.  The
testing stage for critical  systems within the entire Company is planned for the
second  quarter of fiscal year 2000. The Company is in the mid to late stages of
inventorying and making an assessment of its non-information  technology systems
(such as  telephone  and alarm  systems).  Managers  of such  systems  have been
instructed to contact the  appropriate  third party  vendors to determine  their
Year 2000 compliance.

     Since the  projects  beginning  in fiscal  1997,  the Company has  incurred
approximately  $1.2 million in expenses in updating its  management  information
system to alleviate potential year 2000 problems.  These expenditures  represent
personnel  costs related to software  remediation of major impact  systems.  The
Company had previously  initiated a hardware upgrade plan for desktop  computers
that was  independent  of the Year 2000 issue,  and,  therefore,  most  hardware
upgrades were completed under this plan.

                                       15
<PAGE>
     The remaining  expenditures are expected to be approximately $1.69 million,
which will be expensed as incurred.  Expected future  expenditures can be broken
down as follows:

                                    Dollars      % of
Task:                         (in thousands)    Total
- ------------------------------------------------------
Auditing Remediation  Efforts         $ 700        42%
Internal Personnel Resources            640        38
Software  Upgrades-Remediation/
  Auditing/Testing                      350        20
                                      -----       ---
Total                                 1,690       100%

     The  remaining  cost of the  Company's  Year 2000  Project and the dates on
which the Company plans to complete the Year 2000  compliance  program are based
on managements current estimates, which are derived assumptions include, but are
not limited to, the continued  availability of certain resources,  the readiness
of  third-parties  through  their own  remediation  plans,  the absence of costs
associated  with  implementation  of  any  contingency  plan  and  the  lack  of
acquisitions by the Company  requiring  additional  remediation  efforts.  These
assumptions   are   inherently   uncertain   and  actual   events  could  differ
significantly from those anticipated.

     The team is  communicating  with  other  companies,  on which the Company's
systems rely and is planning to obtain  compliance  letters from these entities.
There can be no assurance,  however,  that the systems of these other  companies
will be  converted  in a timely  manner,  or that any such failure to convert by
another company would not have an adverse effect on the Company's systems.

     Management  believes  the Year  2000  compliance  issue is being  addressed
properly by the Company to prevent any material adverse operational or financial
impacts. However, if such enhancements are not completed in a timely manner, the
Year 2000  issue may have a material  adverse  impact on the  operations  of the
Company.  The Company is currently  assessing the  consequences of its Year 2000
project not being  completed  on schedule or its  remediation  efforts not being
successful.  Management is developing  contingency plans to mitigate the effects
of problems experienced by the Company, key vendors or service providers related
to the Year 2000.  Management  is ranking  suppliers  based on how critical each
supplier  is  believed  to  be to  the  Company's  operations.  The  Company  is
requesting a copy of the Year 2000 project plan under which these  suppliers are
operating.  The Company's  Year 2000 project team will review these plans.  If a
supplier is deemed to be critical  and has a project plan that does not meet the
Company's  expectations  for  completion,  the Company  will  examine all of the
circumstances and develop a contingency plan.  Contingency plans may include the
identification  and use of an alternate  supplier of the product or service that
is Year 2000  compliant or the purchase of  additional  levels of inventory as a
precaution based on the Company's expected needs. Management expects to complete
its Year 2000 contingency planning during the second quarter of fiscal 2000.

FORWARD-LOOKING STATEMENTS

     Certain  statements  included above are not based on historical  facts, but
are forward-looking statements. These statements can be identified by the use of
forward-looking  terminology such as believes,  expects,  may, will,  should, or
anticipates or the negative  thereof or other  variations  thereon or comparable
terminology,  or by  discussions  of  strategy.  These  statements  reflect  the
Company's  reasonable judgments with respect to future events and are subject to
risks and  uncertainties  that could cause actual  results to differ  materially
from  those in the  forward-looking  statements.  Such  risks and  uncertainties
include, but are not limited to, the customers  willingness,  need and financial
ability to purchase home furnishings and related items, the Company's ability to
extend  credit to its  customers,  the costs and  effectiveness  of  promotional
activities  and  format  realignments,  the  Company's  access  to, and cost of,
capital, the investment group's ability to obtain satisfactory financing for the
purchase of the  controlling  interest,  as well as  valuations at which certain
other  potential  divestitures  may occur.  Payments under  guarantees of Rhodes
leases or other  obligations or the standby credit facility as a result of lower
than expected  Rhodes  operating  results or defaults by Rhodes could impact the
outcome of the forward looking statements.  Other factors such as changes in tax
laws, consumer credit and bankruptcy trends, recessionary or expansive trends in
the Company's markets,  the ability of the Company,  its key vendors and service
providers to effectively  correct the Year 2000 issue,  and inflation  rates and
regulations  and laws which affect the  Company's  ability to do business in its
markets may also impact the outcome of forward-looking statements.

                                       16
<PAGE>
ITEM  3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     There are no material  changes to the disclosure on this matter made in our
Report on Form 10-K for the year ended  February 28, 1999.  Reference is made to
Part II, Item 7A, Quantitative and Qualitative Disclosures About Market Risk, in
the Registrants Annual Report on Form 10-K for the year ended February 28, 1999.


                                       17
<PAGE>

Item 6.     Exhibits and Reports on Form 8-K.

            (a)   Exhibits.  See INDEX TO EXHIBITS

            (b)   There was one Current Report on Form 8-K filed during
                  the quarterly period ended May 31, 1999.  On March 29,
                  1999, Registrant filed a Form 8-K in which it attached
                  and incorporated by reference the March 24, 1999 press
                  release issued by the Registrant reporting the hiring
                  of Don Shaffer as President and Chief Operating Officer,
                  the possible divestiture of the Company's Rhodes and
                  Mattress Discounters subsidiaries and the results for the
                  fourth quarter and fiscal year ended February 28, 1999.



                                INDEX TO EXHIBITS
                                                                  Page
                                                                  ----
2.       Transaction Agreement among Heilig-Meyers
         Company, Heilig-Meyers Associates, Inc. and
         MD Acquisition Corporation, dated as of
         May 28, 1999, as amended by Amendment No. 1
         hereto dated as of July 14, 1999                           20

27.      Financial Data Schedule                                    45


                                       18
<PAGE>


                                   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.




                                          Heilig-Meyers Company
                                          (Registrant)



Date:      July 15, 1999                  /s/Roy B. Goodman
                                          -----------------
                                          Roy B. Goodman
                                          Executive Vice President and
                                          Principal Financial Officer


Date:      July 15, 1999                  /s/William J. Dieter
                                          --------------------
                                          William J. Dieter
                                          Senior Vice President,
                                          Accounting and Principal
                                          Accounting Officer


                                       19


                                                                       Exhibit 2

                                                                  EXECUTION COPY







                              TRANSACTION AGREEMENT

                                      AMONG

                             HEILIG-MEYERS COMPANY,

                         HEILIG-MEYERS ASSOCIATES, INC.

                                       AND

                           MD ACQUISITION CORPORATION



                      Dated as of May 28, 1999, as amended
               by Amendment No. 1 hereto dated as of July 14, 1999


                                       20
<PAGE>


                                TABLE OF CONTENTS
                                                                 Page

1.  THE MERGER AND RECAPITALIZATION
1.1     The Merger and Recapitalization.............................2
1.2     Adjustment to the Purchase Price............................4
1.3     Related Agreements..........................................6

2.  REPRESENTATIONS AND WARRANTIES
2.1     Representations and Warranties of Seller....................6
2.2     Representations and Warranties of Buyer....................24

3.    CONDUCT AND TRANSACTIONS BEFORE CLOSING
3.1     Access to Records and Properties...........................28
3.2     Operation of Business of the Companies.....................28
3.3     Forebearances by Seller....................................29
3.4     Senior Sub Note Offering...................................30
3.5     Efforts to Consummate......................................31

4.  CONDITIONS TO CLOSING
4.1     Conditions to Obligations of Buyer.........................32
4.2     Conditions to Obligations of Seller........................35

5.  CLOSING
5.1     The Closing................................................37
5.2     Deliveries by Seller.......................................37
5.3     Deliveries by Buyer........................................38
5.4     Deliveries by Seller and Buyer.............................39

6.  SURVIVAL OF REPRESENTATIONS AND WARRANTIES AND INDEMNIFICATION
6.1     Survival of Representations and Warranties.................39
6.2     Indemnification............................................40

7.  TERMINATION
7.1     Termination................................................46
7.2     Effect of Termination......................................46

8.  EMPLOYEES AND EMPLOYEE MATTERS
8.1     General....................................................46
8.2     Seller's Section 401(k) Plan...............................48
8.3     COBRA......................................................50
8.4     Administration.............................................50

9.  MISCELLANEOUS COVENANTS AND OTHER PROVISIONS
9.1     Access to Records..........................................50
9.2     Hart-Scott-Rodino Filings..................................50
9.3     Expenses...................................................51
9.4     Public Announcements.......................................51
9.5     Further Assurances.........................................51
9.6     Descriptive Headings, Schedules and Exhibits...............51
9.7     Counterparts...............................................52
9.8     Notices....................................................52
9.9     Successors and Assigns.....................................53
9.10    Law Applicable.............................................53
9.11    Entire Agreement...........................................54

                                       21
<PAGE>
SCHEDULES

Schedule 1.2    -       Working Capital Adjustment
Schedule 1.2(a) -       Working Capital Calculation Example
Schedule 2.1(b) -       Non-Contravention
Schedule 2.1(d) -       Litigation
Schedule 2.1(e) -       Material Contracts
Schedule 2.1(g) -       Employee Benefit Plans
Schedule 2.1(h) -       Labor and Employment Matters
Schedule 2.1(i) -       Environmental and Safety Matters
Schedule 2.1(k) -       Intellectual Property
Schedule 2.1(o) -       Tax Matters
Schedule 2.1(r) -       Subsidiaries
Schedule 2.1(s) -       Undisclosed Liabilities
Schedule 2.2(f) -       Commitment Letters
Schedule 4.1(l) -       Employment Agreements
Schedule 6.2(a)(iv) -   Lease Consents and Indemnifications
Schedule 6.2(a)(v)  -   Litigation Matters
Schedule 8.1        -   Assignment and Assumption Agreement

EXHIBITS

Exhibit - A Plan of Merger
Exhibit - B Junior Subordinated Notes
Exhibit - C Tax Agreement
Exhibit - D Mattress Supply Agreement
Exhibit - E Advertising Agreement
Exhibit - F Indemnity Agreement
Exhibit - G Opinion of McGuire, Woods, Battle & Boothe LLP
Exhibit - H Opinion of Kirkland & Ellis
Exhibit - I Terms of Stockholders Agreement

                                       22
<PAGE>

                              TRANSACTION AGREEMENT

     THIS AGREEMENT ("Agreement") made as of the 28 day of May, 1999, as amended
by  Amendment  No. 1 dated  as of July  14,  1999,  by and  among  Heilig-Meyers
Company, a Virginia corporation ("Seller"),  Heilig-Meyers  Associates,  Inc., a
Virginia  corporation  ("Oldco"),  and MD  Acquisition  Corporation,  a Virginia
corporation ("Buyer"), provides:

                                    RECITALS

     A. Seller owns all of the issued and outstanding  shares of common stock of
Oldco ("Oldco Shares").

     B. Seller owns all of the issued and  outstanding  shares (the "Shares") of
common  stock  of  Mattress  Discounters  Corporation,  a  Delaware  corporation
("Mattress  Discounters"),  T.J.B., Inc., a Maryland corporation ("TJB") and The
Bedding Experts,  Inc., an Illinois  corporation  ("Bedding  Experts") (Mattress
Discounters,  TJB and Bedding  Experts,  collectively,  with the  subsidiary set
forth on Schedule  2.1(r) the  "Companies").  The business and operations of the
Companies as currently conducted is referred to herein as the "Business."

     C. Seller has agreed to contribute all of the Shares to the capital
of Oldco prior to the Effective Time (as defined in the Plan of Merger  attached
hereto as Exhibit A).

     D.  Seller,  Buyer  and  Oldco  have  agreed to  consummate  a merger  (the
"Merger")  pursuant  to which  Buyer  would merge with and into Oldco and Seller
would receive cash and a promissory  note in exchange for a portion of the Oldco
Shares currently owned by Seller and the remainder of the Oldco Shares currently
owned by Seller will become shares of common stock of the Surviving Corporation.

     E. It is intended  that the Merger be recorded  as a  recapitalization  for
financial reporting purposes.

                       1. THE MERGER AND RECAPITALIZATION

     l.1 The Merger and  Recapitalization.  Subject to the terms and  conditions
set forth  herein,  at the Closing (as defined in Section  5.1),  the  following
transactions shall occur:

     (1) Seller shall contribute all of the Shares to Oldco (the Contribution).

     (2) Subject to the terms and  conditions  set forth herein,  on the Closing
Date (as defined in Section 5.1),  immediately  after the  Contribution  and the
Borrowings  (described below), Buyer shall merge with and into Oldco pursuant to
the Plan of Merger  attached hereto as Exhibit A (the Merger) in accordance with
the Virginia Stock Corporation Act and Oldco shall be the surviving  corporation
(the Surviving  Corporation).  Pursuant to the Merger, and without any action on
the part of the holders thereof;

          (1) each share of Class A Common Stock,  $.01 par value per share,  of
     Buyer,  issued and  outstanding  immediately  prior to the Effective  Time,
     shall,  at the  Effective  Time,  be  converted  into  one  fully  paid and
     nonassessable  share of Class A Common Stock,  $.01 par value per share, of
     the Surviving  Corporation  (the Class A Stock),  and each share of Class L
     Common Stock,  $.01 par value per share,  of Buyer,  issued and outstanding
     immediately  prior to the Effective Time,  shall, at the Effective Time, be
     converted  into one fully  paid and  nonassessable  share of Class L Common
     Stock, $.01 par value per share, of the Surviving  Corporation (the Class L
     Stock and together with the Class A Stock, the Surviving Corporation Common
     Stock); and

          (2) the aggregate of the Oldco Shares  (representing all of the issued
     and outstanding  capital stock of Oldco  immediately prior to the Effective
     Time) shall,  at the Effective Time, be converted into the right to receive
     (A)  that  number  of fully  paid and  nonassessable  shares  of  Surviving
     Corporation  Common Stock such that,  immediately  following  the Effective
     Time,  Seller  will own 7% of each  class  of the  issued  and  outstanding
     Surviving  Corporation  Common Stock; (B) $214,175,000  cash,  subject to a
     working  capital  adjustment  as  provided in Section  1.2;  and (c) junior
     subordinated  notes in the  principal  amount of $7.5  million (the "Junior
     Subordinated  Notes"),  in the form attached  hereto as Exhibit B ((A), (B)
     and (c) are  collectively  referred  to in this  Agreement  as, the "Merger
     Consideration").

          (3)  Subject  to the terms and  conditions  set forth  herein,  at the
     Closing,   Oldco  and  the   Companies   will   collectively   borrow  (the
     "Borrowings"),  and certain  providers  of  financing  (the  "Lenders")  as
     described  in the  Commitment  Letters (as defined in Section  2.2(f)) will
     lend to Oldco and the  Companies  with  respect  to such  Borrowings,  such
     amount so that  sufficient  cash is available at the Effective Time (net of
     any  fees,  expenses  or  other  costs  required  to be  paid by  Oldco  in
     connection with the  Transactions (as defined below)) for $138.5 million of
     the cash component of the Merger Consideration.

                                       23
<PAGE>
          The Contribution,  Merger, and Borrowings are hereinafter  referred to
     collectively as the "Transactions."

          (4) The parties agree that immediately following the Merger Oldco will
     contribute  all of the  issued  and  outstanding  capital  stock of TJB and
     Bedding Experts to the capital of Mattress Discounters.

     (5) If, at any time after the Effective  Time,  the  Surviving  Corporation
shall consider or be advised any deeds, bills of sale,  assignments,  assurances
or any other actions or things are necessary or appropriate to (i) vest, perfect
or confirm,  of record or otherwise,  in the Surviving  Corporation,  its right,
title or interest in, to or under,  any of the rights,  properties  or assets of
Oldco or Buyer  acquired  or to be acquired by the  Surviving  Corporation  as a
result of, or in connection  with,  the Merger or (ii)  otherwise  carry out the
purposes of this Agreement, Oldco and its officers and directors and Buyer shall
take all reasonable steps necessary to execute and deliver all such deeds, bills
of sale, assignments and assurances and to take and do all such other reasonable
actions  and  things as may be  necessary  or  appropriate  to vest,  perfect or
confirm  any and all  rights,  title,  properties  or  assets  in the  Surviving
Corporation or to otherwise carry out the purposes of this Agreement.

     1.2 Adjustment to the Purchase Price.

     (1) As promptly as  practical,  but in no event more than 75 days after the
Closing,  the  Surviving  Corporation  shall  prepare  and  deliver  to Seller a
calculation of Working  Capital of the Companies  ("Preliminary  Working Capital
Statement")  as of the Closing.  Working  Capital shall mean current assets less
current  liabilities,  subject to the adjustments set forth on Schedule 1.2. The
Preliminary  Working  Capital  Statement will be prepared on a basis  consistent
with the manner in which the Financial Statements were prepared. Schedule 1.2(a)
sets forth an example (based on financial  information  dated as of February 28,
1999) of how the preliminary working capital statement shall be prepared.

     (2) Within thirty days after  receipt of the  Preliminary  Working  Capital
Statement, Seller shall give written notice of any objections to the Preliminary
Working Capital Statement (which must describe in reasonable detail the basis of
such objection) (the "Objection Letter"). Seller and its accountants or auditors
shall be given access to the  Surviving  Corporation's  working  papers and such
other information,  including without limitation,  a review of and participation
in, any  inventory  count,  which were used in  preparation  of the  Preliminary
Working Capital  Statement as reasonably  necessary.  If no such notice is given
with respect to any item, then such items shall be deemed agreed upon and deemed
final and  conclusive for purposes of  determining  the "Final  Working  Capital
Statement."

     (3) As soon as  practicable  but not  later  than  fifteen  days  after the
receipt of the  Objection  Letter,  the  parties  shall  attempt to resolve  any
disputed items. If the parties are able to resolve all such disputed items,  the
Preliminary  Working  Capital  Statement  so agreed upon shall become the "Final
Working Capital  Statement." If such objections  cannot be resolved  between the
Surviving  Corporation  and  Seller  within the 15 days  after  delivery  of the
Objection  Letter by Seller,  the question or questions in dispute shall then be
submitted, as soon as practicable,  to a mutually acceptable firm of independent
public  accountants  of recognized  standing that is not rendering  (and has not
rendered in the past two years) audit  services to either  Buyer or Seller,  the
decision of which as to such question or questions in dispute shall be final and
binding upon Seller and the Surviving Corporation.

     (4) If the Final Working  Capital  Statement,  after the  resolution of all
disputes,  indicates  that the amount of Working  Capital of the  Companies  was
greater than $873,915,  the Surviving  Corporation shall promptly pay to Seller,
in immediately  available  funds,  with interest at 7% per annum,  the amount of
such excess. If the Final Working Capital Statement, after the resolution of all
disputes, indicates that the amount of Working Capital of the Companies was less
than  $873,915,  Seller shall  promptly  pay to the  Surviving  Corporation,  in
immediately  available funds,  with interest at 7% per annum, the amount of such
deficiency.

     (5) Each party shall bear its own expenses in connection  with  preparation
and analysis of the Preliminary and Final Working Capital Statement. The fees of
any independent  accounting  firm appointed  pursuant to Section 1.2(d) shall be
borne equally by Seller and the Surviving Corporation;  provided,  however, that
all costs  shall be borne by a party if more than 50% of a dispute  is  resolved
against them.

     (6) At or before  submission to Seller of the  Preliminary  Working Capital
Statement,   Buyer  shall  submit  to  Seller  a  schedule   setting  forth  any
indebtedness, including capital lease obligations, of the Companies not included
on the Preliminary  Working Capital  Statement (the "Closing Debt").  Subject to
the same dispute resolution  mechanisms set forth in Sections 1.2(b) through (d)
above,  Seller  shall  promptly  remit to Buyer funds in an amount  equal to the
Closing Debt.

                                       24
<PAGE>
     l.3 Related  Agreements.  In  connection  with the sale and purchase of the
Shares  contemplated by this Agreement,  (i) Seller and Buyer will enter into an
agreement in  substantially  the form  attached  hereto as Exhibit C pursuant to
which  Seller and Buyer will agree how certain tax matters  which may arise will
be handled,  (ii)  Seller,  Buyer and the  Companies  will enter into a purchase
agreement in substantially the form attached hereto as Exhibit D with respect to
the purchase of mattresses by Seller from the Companies and (iii) Seller,  Buyer
and  the  Companies  shall  have  entered  into  the  advertising  agreement  in
substantially  the form attached  hereto as Exhibit E. The foregoing  agreements
are hereinafter collectively referred to as the "Related Agreements".

                       2. REPRESENTATIONS AND WARRANTIES

     2.1  Representations  and  Warranties  of  Seller.  Seller  represents  and
warrants to Buyer that the following  statements  are true and correct as of the
date hereof (it being  agreed that for  purposes  hereof,  the term  "knowledge"
means  the  actual  knowledge  after  reasonable  investigation  of the  elected
officers of Seller who are elected  officers  of the  Companies  and the elected
officers of the Companies).

     (1) Organization; Qualification. Seller, Oldco and each of the Companies is
a corporation  duly organized,  validly  existing and in good standing under the
laws of the  jurisdiction  of its  incorporation,  and is duly  qualified  to do
business and in good  standing in each  jurisdiction  where the character of its
properties or the nature of its activities  make such  qualification  necessary,
except where the failure to qualify would not (i) have a material adverse effect
on Seller or (ii) have a Material  Adverse Effect (as defined below).  "Material
Adverse Effect" means a material adverse affect on the business, assets, results
of operations or financial condition of the Companies taken together as a whole.

     (2) Authority Relative to this Agreement.

          (1) Seller and Oldco each has the  corporate  power and  authority  to
     enter into this Agreement and the Related  Agreements and to consummate the
     transactions  contemplated hereby and thereby. This Agreement has been duly
     executed and  delivered by Seller and Oldco and is, and each of the Related
     Agreements when executed and delivered by Seller and Oldco will be, a valid
     and binding agreement of each of Seller and Oldco, enforceable against each
     of Seller and Oldco in accordance with its terms.  Each of Seller and Oldco
     has taken all corporate  action  necessary to approve this  Agreement,  the
     Related Agreements and the transactions contemplated hereby and thereby.

          (2) The execution,  delivery and performance of this Agreement and the
     Related  Agreements  by  Seller  and  Oldco  and  the  consummation  of the
     transactions contemplated hereby and thereby will not:

               (1)  conflict  with or result in a violation  or breach of any of
          the terms,  conditions or provisions of the certificate or articles of
          incorporation  or  bylaws  (or  other  comparable   corporate  charter
          documents) of Seller, Oldco or any of the Companies;

               (2) conflict  with or result in a violation or breach of any term
          or  provision  of any  law,  statute,  ordinance,  code or  regulation
          ("Law") or any rule, order, judgment, decree, standard, requirement or
          procedure ("Order") enacted, adopted, promulgated, applied or followed
          by any federal, state, municipal,  local or other government (domestic
          or  foreign),   governmental  agency,  commission,  court,  authority,
          tribunal,  arbitrator,  agency,  commission,  official,  body or other
          instrumentality  (Governmental  Authority) applicable to Seller, Oldco
          or the  Companies or any of their  respective  assets and  properties,
          except  where  such  violation  or breach  would  not have a  Material
          Adverse Effect or a material  adverse effect on the ability of Seller,
          Oldco or the Companies to  consummate  the  transactions  contemplated
          hereby; or

               (3) except as disclosed in Schedule  2.1(b),(A)  conflict with or
          result in a violation  or breach of, (B)  constitute  (with or without
          notice or lapse of time or both) a  default  under,  (c)  result in or
          give  to  any   Person   any  right  of   termination,   cancellation,
          acceleration  or  modification in or with respect to, (D) result in or
          give any person any  additional  rights or  entitlement  to increased,
          additional, accelerated or guaranteed payments under, or (E) result in
          the creation or imposition of any mortgage, pledge, security interest,
          lien, charge or other encumbrance  ("Lien") upon any of the Companies,
          Oldco or any of their  respective  assets and  properties  under,  any
          Material  Contract  (as  hereinafter  defined)  or  license,   permit,
          certificate  of  authority,  authorization,   approval,  registration,
          franchise  or similar  consent  granted or issued by any  Governmental
          Authority to which Seller, Oldco or any Company is a party or by which
          any of their respective  assets and properties is bound,  except where
          such   conflict,   violation,   breach,   or   default,   termination,
          cancellation,  acceleration,  modification  or Lien  would  not have a
          Material Adverse Effect or a material adverse effect on the ability of
          Seller,   Oldco  or  the  Companies  to  consummate  the  transactions
          contemplated hereby.

                                       25
<PAGE>
          (3) Capitalization of the Company;  Validity of Shares. The authorized
     capital of Mattress  Discounters  consists solely of 3,000 shares of common
     stock,  $.01 par value, of which,  as of the date hereof,  1,000 shares are
     validly  issued  and  outstanding,   fully  paid  and  nonassessable.   The
     authorized  capital of TJB consists solely of 5,000 shares of common stock,
     no par value,  of which,  as of the date  hereof,  4,500 shares are validly
     issued  and  outstanding,  fully  paid and  nonassessable.  The  authorized
     capital of Bedding Experts consists solely of 1,000 shares of common stock,
     no par value,  of which,  as of the date  hereof,  1,000 shares are validly
     issued  and  outstanding,  fully  paid and  nonassessable.  The  authorized
     capital of the subsidiary  described on Schedule  2.1(r) consists solely of
     the  shares  set  forth  thereon  and all the  outstanding  shares  of such
     subsidiaries  set forth thereon are validly issued and  outstanding,  fully
     paid and nonassessable and are owned beneficially and of record by Mattress
     Discounters.  The  authorized  capital  of Oldco  consists  solely of 5,000
     shares of common stock,  $1.00 par value,  of which, as of the date hereof,
     100  shares  are   validly   issued   and   outstanding,   fully  paid  and
     nonassessable. Seller owns the Shares and the Oldco Shares beneficially and
     of record.  The Shares constitute all of the outstanding  shares of capital
     stock of the Companies.  The Oldco Shares constitute all of the outstanding
     shares of capital Stock of Oldco. Seller has good title to the Oldco Shares
     and the Shares, free and clear of encumbrances and upon the transfer of the
     Shares to Oldco  pursuant to this  Agreement  Oldco will have good title to
     the Shares, free and clear of encumbrances.  None of the Companies or Oldco
     have any  commitment  to issue or sell any shares of their capital stock or
     any  securities or obligations  convertible  into or  exchangeable  for, or
     giving any person or entity any right to acquire  from them,  any shares of
     their capital stock and no such  securities  or  obligations  are issued or
     outstanding.  The Shares and the Oldco Shares have been offered, issued and
     sold in compliance with all applicable  laws.  Seller has full voting power
     over the Shares  and the Oldco  Shares,  subject to no proxy,  shareholders
     agreement, voting trust or other agreement relating to the voting of any of
     the Shares. Other than this Agreement, there is no agreement between Seller
     and any Person with respect to the  disposition  of the Shares or the Oldco
     Shares or otherwise relating to the Shares or the Oldco Shares.

          (4) Litigation.  Except as listed on Schedule 2.1(d),  none of Seller,
     Oldco or any of the  Companies  is  involved  in, or the  subject  of,  any
     pending  or,  to  Seller's  knowledge,   threatened  suit,  action,  claim,
     investigation,  or proceeding in or by any Governmental  Authority,  or any
     legal,   administrative,   arbitration,   condemnation  or  eminent  domain
     proceeding,  which if determined  adversely to Seller,  Oldco or any of the
     Companies,  (i) could  reasonably  be expected  to have a Material  Adverse
     Effect,  or (ii) could  reasonably  be expected to have a material  adverse
     effect on the  ability of Seller or Oldco to  consummate  the  transactions
     contemplated by this Agreement.  Except as listed on Schedule 2.1(d), there
     is no  outstanding  order,  writ,  injunction  or decree  of or  settlement
     enforceable by any Governmental  Authority  against or affecting any of the
     Companies or Oldco which would have a Material Adverse Effect.

          (5) Material  Contracts.  Schedule 2.1(e) contains a true and accurate
     list of each of contract, agreement or commitment of the Companies:

               (1) upon which any substantial  part of the Business is dependent
          or which, if breached, could reasonably be expected to have a Material
          Adverse Effect or a material  adverse effect on the ability of Seller,
          Oldco or the Companies to  consummate  the  transactions  contemplated
          hereby;

               (2) which provides for aggregate  future payments by or to any of
          the Companies of more than $100,000 in any calendar year;

               (3) relating to any indebtedness of the Companies;

               (4) containing any provision or covenant  prohibiting or limiting
          the ability of the  Companies  to engage in any  business  activity or
          compete with any Person or  prohibiting or limiting the ability of any
          Person to compete with the Companies;

               (5) relating to any arrangement with a distributor, dealer, sales
          agent or manufacturer  representative  which is not terminable without
          penalty on 60 days' or less notice by the Companies;

               (6) which is an  agreement  relating to  employment  or severance
          that is not terminable at will by the applicable Company; or

               (7)  under  which any  Company  is a lessor or lessee of (i) real
          property or (ii) personal property, and which requires annual payments
          in excess of  $100,000  in any year from or to any Company in the case
          of (ii).

                                       26
<PAGE>
     Each of the  foregoing  is  referred  to in this  Agreement  as a "Material
Contract."  All of the  Material  Contracts  are in full  force and  effect;  no
Material Contracts have been breached by the Companies, in any material respect,
or to  Seller's  knowledge,  by  any  other  party  thereto;  and,  to  Seller's
knowledge,  no event has occurred with respect to any Material  Contract  which,
with the giving of notice or the  passage of time or both,  would  constitute  a
breach thereof by any party thereto, excluding any breaches which would not have
a Material Adverse Effect. To Seller's knowledge,  no other party has asserted a
default by any of the Companies or Seller under any Material Contracts. Complete
copies of all Material Contracts have been delivered or made available to Buyer.
Except as set forth on Schedule 2.1(e), no consent or approval is required under
the terms of any of the Material  Contracts in connection with the  consummation
of the  transactions  contemplated by the Agreement.  Other than this Agreement,
neither  Oldco nor the  subsidiary  listed on Schedule  2.1(r) is a party to any
other  agreement.

     (6) Licenses and Permits and Compliance  with Laws. The Companies have, and
are  in  compliance   with,  all  governmental   licenses,   permits  and  other
authorizations,  and have made all filings,  necessary to conduct the  Business,
except  where the  failure to have,  or be in  compliance  with,  such  license,
permits  and  other  authorizing  actions  or to make  such  filings  could  not
reasonably  be expected to have a Material  Adverse  Effect.  The  Companies are
operating, and since the date of their acquisition by Seller have been operated,
in compliance in all material  respects with all Laws and Orders,  applicable to
the Business,  except where failure to be in compliance  could not reasonably be
expected to have a Material Adverse Effect.

     (7) Employee Benefit Matters.

          (1) Schedule  2.1(g) lists all  "employee  benefit  plans"  within the
     meaning of Section 3(3) of the Employee  Retirement  Income Security Act of
     1974, as amended ("ERISA") including,  without limitation,  all retirement,
     savings  and  other  pension  plans,  all  health,  severance,   insurance,
     disability and other employee welfare plans and all incentive, vacation and
     other similar plans, all bonus,  stock option,  stock purchase,  incentive,
     deferred  compensation,   supplemental  retirement,   severance  and  other
     employee  benefit plans,  programs or  arrangements,  and all employment or
     compensation  agreements,  in each case for the benefit of, or relating to,
     employees of the Companies  ("Employees"),  whether or not written, whether
     or not subject to ERISA,  and whether  covering one person or more than one
     person (collectively,  the "Employee Plans"). Schedule 2.1(g) also includes
     all contracts,  agreements or commitments of the Companies  which relate to
     the  employment,  retirement or termination of the services of any officer,
     former  officer or key  employee  of the  Companies.  For  purposes of this
     Section 2.1(g) only, the term "Employee Plans" also includes the contracts,
     agreements and commitments described in the preceding  sentence.

          (2) None of the Employee Plans is a "multiemployer plan" as defined in
     Section 3(37) of ERISA.  No Employee Plan is subject to Title IV or Section
     302 of ERISA or Section 412 or 4971 of the  Internal  Revenue Code of 1986,
     as amended (the "Code").  None of the  Companies  has any  liability  under
     Title IV of ERISA nor, to Seller's knowledge,  do circumstances exist which
     could  reasonably  be  expected  to  result  in  such  a  liability  of the
     Companies.

          (3) Seller and the Companies have made available to Buyer complete and
     correct  copies of each  Employee Plan and any  amendments  thereto and any
     related trust agreement,  funding agreement and insurance contract relating
     thereto,  copies of all Employee Plans and, where applicable,  summary plan
     descriptions  and annual reports required to be filed within the last three
     years  pursuant to ERISA or the Code,  if  applicable,  with respect to the
     Employee Plans.

          (4) Except as set forth on Schedule  2.1(g),  the  Companies  have not
     made any  commitment  to establish  any new Employee  Plan or to modify any
     Employee  Plan,  nor has any  intention to do so been  communicated  to any
     employee.

          (5) All Employee Plans are in compliance in all material respects with
     their terms and with the  requirements  prescribed by applicable  statutes,
     orders or  governmental  rules or  regulations  currently  in  effect  with
     respect thereto,  and the Companies have performed all material obligations
     required to be performed by them under, and are not in any material respect
     in default under or in violation  of, any provision of the Employee  Plans.
     With  respect to each  Employee  Plan,  all  required  payments,  premiums,
     contributions,  distributions  and  reimbursements  for all periods  ending
     prior to or as of the Closing Date have been made or properly accrued.

                                       27
<PAGE>
          (6)Except as set forth in Schedule 2.1(g), each Employee Plan intended
     to be  qualified  under  Section  401(a)  of the Code has  heretofore  been
     determined by the Internal  Revenue  Service to so qualify,  and each trust
     created  thereunder has heretofore been determined by the Internal  Revenue
     Service to so qualify,  and each trust created  thereunder  has  heretofore
     been determined by the Internal Revenue Service to be exempt from tax under
     the provisions of Section 501(a) of the Code and nothing has occurred since
     the date of the most recent  determination  that would be reasonably likely
     to cause any such  Employee  Plan or trust to fail to qualify under Section
     401(a) or 501(a) of the Code.

          (7) No prohibited transaction, as defined in Section 4975 of the Code,
     that is not exempt has occurred with respect to any Employee Plan.

          (8)  Except as set forth on  Schedule  2.1(g),  there are no  actions,
     suits  or  claims  pending,  or,  to  Seller's  knowledge,   threatened  or
     anticipated  (other than routine  claims for benefits)  with respect to any
     Employee Plan.

          (9) Oldco has no employees.

     (8) Labor and Employment  Matters.  Except as set forth in Schedule  2.1(h)
hereto, (i) none of the Companies, Oldco or Seller (as with respect to employees
of the Companies) is a party to or bound by any collective  bargaining agreement
or relationship with any labor organization; (ii) no labor organization or group
of employees has filed any  representation  petition or made any written or oral
demand for  recognition;  (iii) to Seller's  knowledge,  no union  organizing or
decertification  efforts  are  underway  or  threatened  and no  other  question
concerning representation exists; (iv) no labor strike, work stoppage, slowdown,
or other  material  labor  dispute,  is  underway,  or, to  Seller's  knowledge,
threatened;  (v) to Seller's knowledge, as of the date hereof, no executive, key
employee or group of employees  has any present  intention  to  terminate  their
employment with the Companies;  and (vi) there is no  employment related charge,
complaint, grievance, investigation,  inquiry or obligation of any kind, pending
or, to  Seller's  knowledge,  threatened  in any forum,  relating  to an alleged
violation  or  breach by Seller  or the  Companies  (or any of their  respective
officers or directors) of any law, regulation or contract which could reasonably
be expected to have a Material  Adverse  Effect.  With respect to the  Business,
Seller has not  implemented  any plant  closing or mass layoff of  employees  as
those terms are defined in the Worker Adjustment and Retraining Notification Act
of 1988, as amended (the "WARN Act"),  or any similar  foreign,  state, or local
law,  regulation or ordinance.

     (9)  Environmental  and  Safety  Matters.  Except as set forth on  Schedule
2.1(i):

          (1)  Each of the  Companies  and  their  respective  predecessors  has
     materially  complied and is in material  compliance with all  Environmental
     Laws, including without limitation all material permits, licenses and other
     authorizations  required pursuant to Environmental  Laws for the occupation
     of its  facilities and the operation of the Business.  "Environmental  Laws
     shall  mean as  enacted  and  amended  from  time to time,  all  applicable
     federal,  state,  local and foreign statutes,  regulations,  ordinances and
     similar  provisions  having the force or effect of law,  all  judicial  and
     administrative  orders and  determinations,  and all common law  concerning
     public  health and safety,  worker  health and  safety,  and  pollution  or
     protection  of the  environment,  including  without  limitation  all those
     relating  to  hazardous  materials,  substances  or wastes,  or  petroleum.


          (2) Neither  Seller  (with  respect to the  Business),  nor any of the
     Companies,  nor any of  their  respective  predecessors  has  received  any
     written or oral notice, report or other information regarding any actual or
     alleged  material   violation  of  Environmental   Laws,  or  any  material
     liabilities or potential material  liabilities  arising under Environmental
     Laws  relating  to  any  of  the   Companies,   any  of  their   respective
     predecessors, or the Business.

          (3) None of the following  exists at any property or facility owned or
     operated  by  the  Companies  or  in  connection  with  the  Business:   1)
     underground  storage  tanks which are not in material  compliance  with the
     Environmental  Laws or from which a release of a  reportable  quantity of a
     substance has not been remediated as required under the Environmental Laws;
     2) friable asbestos containing materials requiring abatement at the time of
     closing under the Environmental  Laws; 3) transformers  owned by any of the
     Companies  containing  polychlorinated  biphenyls  in amounts  above  those
     allowed  under  the   Environmental   Laws;   or  4)   landfills,   surface
     impoundments,  or disposal  areas in material  violation  of  Environmental
     Laws.

                                       28
<PAGE>
          (4) Neither  Seller  (with  respect to the  Business),  nor any of the
     Companies,  nor any of their respective  predecessors has treated,  stored,
     disposed  of,  arranged for or  permitted  the  disposal  of,  transported,
     handled,  or released  any  substance,  including  without  limitation  any
     hazardous substance,  or owned or operated any property or facility (and no
     such  property or  facility is  contaminated  by any such  substance)  in a
     manner  that has given or would  give rise to  liabilities,  including  any
     liability for response costs,  corrective  action costs,  personal  injury,
     property  damage,   natural  resources   damages,   or  any  investigative,
     corrective  or  remedial   obligations,   pursuant  to  the   Comprehensive
     Environmental Response,  Compensation and Liability Act of 1980, as amended
     ("CERCLA")  or the Solid Waste  Disposal  Act,  as amended  ("SWDA") or any
     other Environmental Laws.

          (5) None of the Companies have assumed, undertaken or otherwise become
     subject to any liability,  including without  limitation any obligation for
     corrective or remedial  action,  of any other person or entity  relating to
     Environmental Laws.

     (10)[Intentionally Omitted].

     (11)  Intellectual  Property.  Schedule  2.1(k)  sets forth a complete  and
accurate  list of all: (i) patented or  registered  Intellectual  Property,  and
pending  patent   applications  or  other   applications   for  registration  of
Intellectual  Property,  owned or filed by or on behalf of any Company; (ii) all
trade names, domain names and material  unregistered  trademarks,  service marks
and copyrights owned or used by the Companies; and (iii) all licenses or similar
agreements or arrangements  concerning Intellectual Property to which any of the
Companies is a party,  either as licensee or licensor.  The Companies own or are
licensed  or  otherwise  have the  right to use the  Intellectual  Property  (as
hereinafter  defined)  necessary for the operation of the Business.  There is no
claim, suit, action or proceeding, pending or, to Seller's knowledge, threatened
against  the  Companies  asserting  that  their  use  of any  such  Intellectual
Property,  or that the operation of business,  infringes  upon or  constitutes a
misappropriation  of the rights of any third party or otherwise  contesting  the
Companies' rights with respect to any such Intellectual Property, including, but
not  limited  to,   contesting  the  validity  or  enforceability  of  any  such
Intellectual  Property.  Except as set forth on Schedule  2.1(k),  the Companies
have not  received  notice of, and are not aware of any facts  which  indicate a
likelihood of, any  infringement  or  misappropriations  by any third party with
respect to the Companies' Intellectual Property. All Intellectual Property owned
or used by the  Companies as of the date hereof will be owned or  available  for
use by the Companies on identical terms and conditions immediately following the
Closing.  All letters,  patents,  registrations  and certificates  issued by any
governmental  agency to the Companies  relating to the  Companies'  Intellectual
Property are valid and  subsisting and have been properly  maintained.  The term
"Intellectual  Property" means trade names, domain names, trademarks and service
marks, patents, patent rights, copyrights,  whether domestic or foreign (as well
as  applications,  registrations  or  certificates  for  any of the  foregoing),
inventions, trade secrets, know-how,  proprietary processes,  software and other
industrial and  intellectual  property  rights.  The Companies have conducted an
inventory and assessment of the hardware, software and embedded microcontrollers
in  noncomputer  equipment  (collectively,  the "Computer  Systems") used in the
Business and have used,  and will continue to use, their  reasonable  efforts to
enable all such computer systems,  by December 31, 1999, to recognize the advent
of year 2000 and correctly recognize and manipulate date information relating to
dates on or after January 1, 2000.

     (12) Financial  Statements.  The Companies will, within 14 days of the date
hereof,  furnish to Buyer audited combined  financial  statements for the fiscal
year ended  February 28, 1999,  for the period from July 2, 1997 to February 28,
1998 and for the period from  December 29, 1996 to July 1, 1997 (the  "Financial
Statements").  The Financial  Statements will be prepared in accordance with the
Companies  books and records,  will fairly present in all material  respects the
financial  position  of the  Companies  as of  such  dates  and the  results  of
operations  and changes in  stockholders'  equity and in financial  position for
such periods,  will be prepared in accordance with generally accepted accounting
principles ("GAAP") applied on a consistent basis.

     (13) Conduct of Business Since February 28, 1999. Between February 28, 1999
and the Closing,  the  Companies  (i) have  conducted  the Business  only in the
usual, regular and ordinary manner consistent with past practice; (ii) have used
commercially   reasonable  efforts  to  preserve  intact  the  present  business
organization  and operations of the Business and have preserved their respective
relationships  with  persons  or  entities  having  business  dealings  with the
Companies; and (iii) have not had any material adverse change in their financial
assets, properties, prospects or liabilities.

                                       29
<PAGE>
     (14)   Regulatory   Approvals.    Except   for   notification   under   the
Hart-Scott-Rodino Antitrust Improvement Act of 1976, as amended (the "HSR Act"),
if required,  there is no  requirement  applicable to Seller or the Companies to
make any filing with, or to obtain any permit, authorization,  consent, order or
approval of any Governmental Authority as a condition to the lawful consummation
of the transactions contemplated by this Agreement and the Related Agreements.

     (15) Tax Matters.  The Companies and Oldco (or Seller on their behalf) have
filed for all dates and  periods of time  through the  Closing,  all Tax Returns
required by applicable  law to be filed on or before the Closing,  and have paid
or made provision for the payment of all Taxes (including,  without  limitation,
income,  sales, use, occupation,  property,  withholding,  excise and employment
taxes, and interest and penalties thereon) which have or may become due (whether
or not such amounts were shown as due on such Tax Returns).  Except as disclosed
on Schedule 2.1(o),  neither Seller, Oldco nor any of the Companies has received
any  assessment  for unpaid Taxes with respect to the  Companies or Oldco or has
agreed to any  extension  of time for the  filing of any Tax  Returns or for the
assessment  of any Taxes  with  respect  to the  Companies  or  Oldco.  Adequate
provisions  on the  books of the  Companies  and  Oldco  have  been made for the
payment of all current  Taxes and no amounts will be due to the Seller as of the
Closing pursuant to the intercompany  tax sharing  agreement.  The Companies and
Oldco  (or  Seller  on  their  behalf  ) have  withheld  and  paid  over  to the
appropriate  taxing authority all Taxes which they are required to withhold from
amounts  paid or owing to any  employee,  shareholder,  creditor  or other third
party.  Except as disclosed on Schedule 2.1(o),  no foreign,  federal,  state or
local tax audits or administrative or judicial  proceedings are pending or being
conducted  with respect to the  Companies  and Oldco and the Companies and Oldco
have not received  from any foreign,  federal,  state or local taxing  authority
(including, but not limited to, jurisdictions where the Companies have filed Tax
Returns) any (a) notice  indicating  an intent to open an audit or other review,
(b) request for  information  related to Tax matters or (c) notice of deficiency
or proposed  adjustment for any amount of Tax proposed,  asserted or assessed by
any taxing authority  against any Company.  Neither the Companies nor Oldco have
ever  been a member  of an  Affiliated  Group or  filed  or been  included  in a
combined,  consolidated or unitary income Tax Return with any other corporation,
other than the Affiliated  Group of which Seller is the common  parent.  None of
the Companies nor Oldco have made an election  under Section 341(f) of the Code.
Buyer will not be required to deduct and  withhold  any amount  pursuant to Code
Section 1445(a) upon the purchase of the Shares. Neither the Companies nor Oldco
have made any  payments,  and are not and will not become  obligated  (under any
contract entered into on or before the Closing Date) to make any payments,  that
will be  nondeductible  under  Section  280G of the Code  (or any  corresponding
provision of state,  local or foreign income Tax law). Neither the Companies nor
Oldco will be required as a result of a change in method of  accounting  or as a
result of any "closing  agreement," as described in Section 7121 of the Code (or
any  corresponding  provision  of state,  local or foreign  income Tax law),  to
include any item of income in, or exclude any item of  deduction  from,  taxable
income for any taxable  period (or  portion  thereof)  ending  after the Closing
Date. As used in this  Agreement,  the following  terms shall have the following
respective  meanings:

          (1) "Affiliated Group" means an affiliated group as defined in Section
     1504 of the Code (or any analogous combined,  consolidated or unitary group
     defined under state,  local or foreign income Tax law) of which any Company
     is or has been a member.

          (2) "Tax" means any (A) federal, state, local or foreign income, gross
     receipts, franchise, estimated, alternative minimum, add on minimum, sales,
     use,  transfer,  registration,  value  added,  excise,  natural  resources,
     severance,  stamp,  occupation,  premium,  windfall profit,  environmental,
     customs,  duties, real property,  personal property,  capital stock, social
     security,  unemployment,  disability,  payroll,  license, employee or other
     withholding,  or other  tax,  of any  kind  whatsoever,  including  (i) any
     interest, penalties or additions to tax or additional amounts in respect of
     the foregoing,  (ii) any fines, costs,  penalties or amounts due in respect
     of the foregoing relating to the misstatement of any kind of tax whatsoever
     (whether under a fraud or criminal  claim or  otherwise);  (B) liability of
     any Company for the payment of any amounts of the type  described in clause
     (A)  arising  as a  result  of being  (or  ceasing  to be) a member  of any
     Affiliated Group (or being included (or required to be included) in any Tax
     Return relating thereto);  and (C) liability of any Company for the payment
     of any  amounts  of the type  described  in  clause  (A) as a result of any
     express or implied  obligation to indemnify or otherwise  assume or succeed
     to the liability of any other person.

                                       30
<PAGE>
          (3) "Tax Returns" means  returns,  declarations,  reports,  claims for
     refund,  information  returns or other documents  (including any related or
     supporting  schedules,  statements or information)  filed or required to be
     filed in  connection  with the  determination,  assessment or collection of
     Taxes of any  party  or the  administration  of any  laws,  regulations  or
     administrative  requirements  relating  to any Taxes.

     (16) Warranty or Product Liability  Claims.  The Companies in the aggregate
have experienced less than $700,000 in claims for (i) all products  manufactured
by them and returned to them because of warranty or other  problems  during each
of the last two  fiscal  years  and (ii) all  credits,  discounts,  concessions,
offsets or  allowances  made with  respect to all  warranty  and other claims or
problems with respect to products  manufactured  by them during each of the last
two fiscal years.  Adequate provision for all such claims will have been made as
of  the  Closing  Date  balance  sheet  and  such   provision  will  not  differ
significantly  from the provision  made in the February 28, 1999 balance  sheet,
except with respect to changes in volume of sales. No product  liability  claims
have been made  against  the  Companies  for  products  manufactured  by them in
connection  with the  business  during the last two fiscal  years or the current
fiscal year to date.

     (17)  Broker;  Finder.  Except  for  Goldman  Sachs & Co.  and  NationsBanc
Montgomery  Securities LLC whose fees will be the sole responsibility of Seller,
neither  Seller nor any of the  Companies  has  employed any broker or finder or
incurred  any  responsibility  for paying any  brokerage  fees,  commissions  or
finders' fee in connection with the transactions contemplated herein.

     (18)  Subsidiaries.  Except as set forth in Schedule  2.1(r),  there are no
subsidiaries of the Companies or Oldco, and, except for this Agreement,  none of
the  Companies or Oldco are a partner in any  partnership  or are a party to any
agreement to acquire or own, nor have they the right to acquire,  any subsidiary
or  shares,  units  of  partnership  or  any  other  ownership  interest  in any
corporation,  limited  liability  company,  joint venture,  partnership or other
legal entity.

     (19) Undisclosed  Liabilities.  Except as disclosed on Schedule 2.1(s),  to
Seller's  knowledge the Companies have no material  liability or obligation that
is not reflected or  adequately  reserved  against in the  Financial  Statements
(including the notes thereto),  other than liabilities  incurred in the ordinary
course of business  since  February  28, 1999 in a manner  consistent  with past
practice. Except for the transactions contemplated hereby, neither Oldco nor the
subsidiary listed on Schedule 2.1(r) has any liabilities or assets.

     (20) Compliance with Settlement Agreements. The Companies have been and are
in compliance in all material respects with all Orders,  Settlement  Agreements,
and Assurances of  Discontinuance  to which they are subject,  including but not
limited  to  the  Assurance  of   Discontinuance   dated  December  9,  1992  in
Commonwealth of Massachusetts v. Mattress Discounters,  Inc., the Final Judgment
and Consent Decree dated June 30, 1994 in People of the State of Illinois v. The
Bedding  Experts,  Inc. and Robert J. D'Amico,  No. 94 CH 4180,  the  Settlement
Agreement dated February 28, 1995 In re T.J.B.,  Inc. t/a Mattress  Discounters,
Inc.,  the  Settlement  Agreement  dated  November,  1993 in Simmons  Co. v. The
Bedding Experts,  Inc., No. 92 C 5465 and the Class Action Settlement  Agreement
dated  February 9, 1999 in Guittierez et al. v. Mattress  Discounters,  Inc. No.
C-97-03945.

     2.2 "Representations and Warranties of Buyer. Buyer represents and warrants
to Seller  that the  following  statements  are true and  correct as of the date
hereof (it being  agreed that the term  "knowledge"  means the actual  knowledge
after reasonable investigation of the elected officers of Buyer):

     (1)  Organization;  Qualification.  Buyer is a corporation  duly organized,
validly  existing  and in good  standing  under the laws of Virginia and is duly
qualified to do business  and in good  standing in each  jurisdiction  where the
character  of  its  properties  or  the  nature  of  its  activities  make  such
qualification  necessary,  except where the failure to qualify  would not have a
Buyer  Material  Adverse  Effect (as defined  below).  "Buyer  Material  Adverse
Effect"  means a material  adverse  affect on the business,  assets,  results of
operations or financial condition of the Buyer.

                                       31
<PAGE>
     (2) Authority Relative to this Agreement. Buyer has the corporate power and
authority  to enter  into  this  Agreement  and the  Related  Agreements  and to
consummate the transactions  contemplated hereby and thereby. This Agreement has
been  duly  executed  and  delivered  by Buyer and is,  and each of the  Related
Agreements  when  executed  and  delivered by Buyer will be, a valid and binding
agreement of Buyer,  enforceable  against  Buyer in  accordance  with its terms.
Buyer has taken all corporate  action  necessary to approve this Agreement,  the
Related  Agreements and the transactions  contemplated  hereby and thereby.  The
execution, delivery and performance of this Agreement and the Related Agreements
by Buyer  and the  consummation  of the  transactions  contemplated  hereby  and
thereby will not:

          (1)  conflict  with or result in a  violation  or breach of any of the
     terms,   conditions  or  provisions  of  the  certificate  or  articles  of
     incorporation or bylaws (or other comparable  corporate charter  documents)
     of Buyer;

          (2)  conflict  with or result in a violation  or breach of any term or
     provision of any Law enacted, adopted, promulgated,  applied or followed by
     any  Governmental  Authority  applicable  to Buyer or any of its assets and
     properties,  except  where such  violation or breach would not have a Buyer
     Material Adverse Effect or have a material adverse effect on the ability of
     Buyer to consummate the transactions contemplated hereby; or

          (3) (A)  conflict  with or result in a  violation  or breach  of,  (B)
     constitute  (with or  without  notice  or lapse of time or both) a  default
     under,  (C)  result  in or give to any  Person  any  right of  termination,
     cancellation,  acceleration  or  modification in or with respect to, or (D)
     result in the creation or  imposition  of any Lien upon the Buyer or any of
     their  respective  assets and properties  under,  any material  contract of
     Buyer  or  license,  permit,   certificate  of  authority,   authorization,
     approval,  registration,  franchise or similar consent granted or issued by
     any Governmental Authority to which the Buyer is a party or by which any of
     its respective assets and properties is bound,  except where such conflict,
     violation,  breach, or default,  termination,  cancellation,  acceleration,
     modification or Lien would not have a Buyer Material Adverse Effect or have
     a  material  adverse  effect  on the  ability  of Buyer to  consummate  the
     transactions contemplated  hereby.

     (3) Requirements Relative to this Agreement.  Except for notification under
the HSR Act, if required,  there is no  requirement  applicable  to the Buyer to
make any filing with, or to obtain any permit, authorization,  consent, order or
approval of any  governmental  or  regulatory  authority  as a condition  to the
lawful consummation of the transactions contemplated by this Agreement. There is
no  requirement  contained in any  agreement or  instrument  to which Buyer is a
party that any person or entity consent to the transaction  contemplated hereby,
except where the failure to obtain such consent would not have a Buyer  Material
Adverse Effect or a material adverse effect on Buyer's ability to consummate the
transactions contemplated hereby.

     (4)  Litigation.  The Buyer is not  involved  in, or the  subject  of,  any
pending or, to Buyer's knowledge, threatened suit, action, claim, investigation,
or proceeding in or by any Governmental Authority, or any legal, administrative,
arbitration,  condemnation  or eminent  domain  proceeding,  which if determined
adversely to Buyer, (i) could  reasonably be expected to have a Buyer  Material
Adverse Effect,  or (ii) could reasonably be expected to have a material adverse
effect on the ability of Buyer to consummate the  transactions  contemplated  by
this Agreement.  There is no outstanding order, writ, injunction or decree of or
settlement  enforceable by any Governmental Authority against or affecting Buyer
which would have a Buyer Material Adverse Effect.

     (5) Investment Representation. Buyer is acquiring the Shares for investment
and  not  with a view to  their  sale or  distribution  other  than in a sale or
distribution  which is registered  under the  applicable  securities  laws or is
exempt from such registration,  and will accept certificates for the Shares with
a legend thereon  indicating  this fact, it being  understood  that the right to
dispose  of  such  Shares   shall  be   entirely   within  the   discretion   of
Buyer.

     (6) Financing.  The Buyer has delivered to Seller true and complete  copies
of the  commitment  letters  (the  "Commitment  Letters")  set forth on Schedule
2.2(f).  The  aggregate  net  proceeds  of  the  capital  contributions,  credit
facilities and debt  described in the Commitment  Letters will be sufficient for
Buyer to consummate the transactions  contemplated hereby and to pay all related
fees and expenses.

                                       32
<PAGE>
                   3. CONDUCT AND TRANSACTIONS BEFORE CLOSING

     3.1 Access to Records  and  Properties.  From the date  hereof  through the
Closing Date (as hereinafter  defined),  Seller will cause the Companies to give
Buyer,  its  financing  sources and its  representatives  and agents  reasonable
access to all books and records of the Companies  during normal  business  hours
and  upon  reasonable  notice,  and  will  cause  the  officers,  employees  and
accountants and other  representatives of Seller and the Companies to furnish to
Buyer such  financial and operating data and other  information  with respect to
the  Companies  respective  assets and Business as Buyer shall from time to time
reasonably request,  including all information  reasonably  necessary to satisfy
closing  conditions for obtaining  financing for the  transactions  contemplated
hereby.  In addition,  the Seller  shall use its  commercially  reasonable  best
efforts  to  obtain  from  Deloitte  &  Touche   (Sellers   independent   public
accountants) its consent to the inclusion of their audit report on the Financial
Statements  in any public or private  filings  related  to Buyers  financing  in
connection with the purchase of the Shares.

     3.2  Operation  of Business of the  Companies.  Seller  agrees to cause the
Companies  to,  from the date  hereof  through  the  Closing  Date,  except  for
transactions  contemplated  by this  Agreement and  transactions  to which Buyer
shall otherwise  consent in writing,  and the Companies  shall,  (x) operate the
Business  substantially  as presently  operated and only in the ordinary course;
and (y) use their commercially reasonable efforts to preserve intact the present
business organization and operations of the Business and their relationship with
persons or entities having business dealings with the Companies.

     3.3  Forebearances  by Seller.  Except as  contemplated  by this  Agreement
(including without  limitation,  Section 3.2 hereof),  Seller will not allow the
Companies  to,  from the date  hereof  until the  Closing,  without  the written
consent of Buyer:

          (1) sell, dispose of, transfer, mortgage, pledge, encumber, or license
     any of their respective  assets (tangible or intangible),  except inventory
     in the ordinary course of business;

          (2) except in  accordance  with the ordinary and usual course of their
     business and in a manner consistent with past practices, enter into, amend,
     modify or cancel any Material Contract;

          (3)  declare,  set  aside  or pay  any  dividend  (whether  in cash or
     property) with respect to their capital stock;

          (4) issue or sell any shares of their capital stock or any  securities
     or obligations  convertible into or exchangeable  for, or giving any person
     or entity any right to acquire any shares of their  capital stock or split,
     reclassify, combine or reorganize any existing capital stock;

          (5) amend their Articles of Incorporation or Bylaws;

          (6)  purchase  or  acquire  any assets or  property  other than in the
     ordinary and usual course of their business and in a manner consistent with
     past practices;

          (7) announce or institute  any  personnel  changes,  other than in the
     ordinary  course  of  business,   or  employee  commitments  or  contracts,
     including granting any increase in the compensation of any Employee;

          (8)  implement any employee  layoffs that could  implicate the Workers
     Adjustment and Retraining Notification Act of 1988, as amended; and

          (9) enter  into,  cancel or amend or modify (in any manner  adverse to
     the Companies) any leases relating to real property currently leased by the
     Companies;

          (10) enter into an  agreement  to do any of the  things  described  in
     clauses (i) through (ix) above.

                                       33
<PAGE>
     3.4 Senior Sub Note Offering.

     (1) The  Companies,  with  the  full  assistance  of  Seller,  its  outside
accountants  and Buyer,  shall use all  commercially  reasonable  efforts to, as
requested by and at the  direction and under the control of Buyer and subject to
the  provisions  of Section 3.6, (1) prepare,  print and  circulate to potential
investors a preliminary  offering memorandum relating to the Senior Subordinated
Notes of Mattress  Discounters (the Senior Sub Notes) containing such disclosure
and  financial  statements  as may be required by the  Securities  Act and other
applicable laws and such other  disclosures as are customary and appropriate for
such a document,  and  supplementing  and  updating  such  memorandum  as may be
required by the Securities Act, (2) actively participate in marketing the Senior
Sub Notes,  including  making senior  management  available  during the roadshow
period,  which shall be for a customary  period or such  shorter  period that is
needed  to  successfully  place  the  Senior  Sub  Notes,  (3) in the event of a
successful placement (i.e., a placement which Mattress Discounters either (a) is
required  to  consummate  pursuant  to  subsection  (b) below,  or (b) elects to
consummate),  execute a purchase  agreement  with the Initial  Purchasers of the
Senior Sub Notes (the "Initial  Purchasers")  in a form customary for high yield
debt  offerings  under Rule  144A,  (4) in the event of a  successful  placement
(i.e.,  a  placement  which  Mattress  Discounters  either  (a) is  required  to
consummate  pursuant  to  subsection  (b) below,  or (b) elects to  consummate),
deliver a final  offering  memorandum to be used by the Initial  Purchasers  for
confirmation  of sales of the Senior Sub Notes within 24 hours after the pricing
of the Senior Sub Notes,  (5) execute a purchase  agreement,  with Bain Capital,
Inc. or an affiliate  thereof (Bain) pursuant to which Bain will purchase Senior
Sub Notes  (which  agreement  shall be  substantially  similar  to the  purchase
agreement  entered  into (or  proposed  to be  entered  into)  with the  Initial
Purchasers pursuant to (3) above) and satisfying all representations, warranties
and conditions set forth therein and (6) satisfying such other  conditions to be
agreed upon between the parties. Seller acknowledges that the provisions of this
Section 3.4 shall  equally  apply to the sale of any non-cash pay notes of Oldco
or other mezzanine securities which are required to be and are issued at Closing
pursuant to the Commitment Letters.  Before Seller or any of the Companies shall
be obligated to take any action under this Section, Bain shall have executed and
delivered the Indemnity  Agreement attached hereto as Exhibit F.

     (2) Seller and Buyer agree that, if Mattress  Discounters  is able to place
the Senior Sub Notes in a Rule 144A  Offering with a yield less than or equal to
the amount set forth in that certain letter  between Bain and Chase  Securities,
Inc. dated May 10, 1999 and with terms which are not  materially  less favorable
to Mattress Discounters than the terms contained in the Commitment Letters, then
it will place such Senior Sub Notes.

     (3) Notwithstanding anything in this Agreement to the contrary, the actions
of  Seller  or  any  of  the  Companies  in  connection  with  the  transactions
contemplated  by this  Section 3.4 shall not  constitute,  or be deemed to be, a
breach of any other covenant of Seller contained  elsewhere in this Agreement or
any representation or warranty of Seller contained in this Agreement.

     3.5  Efforts  to  Consummate.  Subject to the terms and  conditions  herein
provided,  each of the parties hereto agrees to use its commercially  reasonable
best efforts to take, or cause to be taken, all action and to do, or cause to be
done, all things  necessary,  proper or advisable to consummate,  as promptly as
practicable,  the transactions  contemplated hereby,  including, but not limited
to, the obtaining of all necessary consents, waivers, authorizations, orders and
approvals of third parties,  whether private or governmental,  required of it to
enable  it  to  comply  with  the  conditions   precedent  to  consummating  the
transactions  contemplated  by this  Agreement.  Each party  agrees to cooperate
fully  with the  other  party in  assisting  it to  comply  with  this  Section.
Notwithstanding the foregoing, none of the parties shall be required to initiate
any  litigation,  make any payment or incur any obligation or material  economic
burden, to obtain any consent, waiver,  authorization,  order or approval. Buyer
agrees  and it  shall  cause  its  Subsidiaries  to take all  action  reasonably
appropriate  to effectuate  the  financings  under the  Commitment  Letters.  At
Closing,  Seller will cause there to be no Liens which materially interfere with
the operation of the Business or with the financing  described in the Commitment
Letters.

                                       34
<PAGE>

     3.6 In connection with the transactions contemplated by Section 3.4, Seller
will use its  commercially  reasonable  best efforts to provide Buyer  financial
statements as  reasonably  required by Buyer and which are necessary to complete
the offering  memorandum for the Senior Sub Notes,  including  audited financial
statements  and selected  financial  data.  Notwithstanding  anything  contained
herein  to the  contrary,  the  parties  agree  and  acknowledge  that  Seller's
obligation to provide financial statements pursuant to this Agreement shall only
include the Financial  Statements together with periods for Mattress Discounters
prior to December  29,  1996,  and  related  selected  financial  data (it being
understood that such selected financial data shall not include data with respect
to  Bedding  Experts  before   December  29,  1996)  (the  "Existing   Financial
Statements").   Buyer  agrees  and  acknowledges  that  the  Existing  Financial
Statements are the only historical financial information required for it to meet
its financing  condition  contained in Section  4.1(j).  The Existing  Financial
Statements  may be used for any non-cash  pay notes of Oldco or other  mezzanine
securities  which are  required to be and are issued at Closing  pursuant to the
Commitment  Letters.  Seller agrees that, in addition to the Existing  Financial
Statements, at Buyer's request prior to Closing (and after Closing to the extent
such  information  is  retained by  Seller),  Seller  will use its  commercially
reasonable best efforts to provide to Buyer unaudited  financial  statements for
Bedding  Experts for periods prior to December 29, 1996 and unaudited  financial
information for any period subsequent thereto as reasonably requested by Buyer.

                            1. CONDITIONS TO CLOSING

     3.7  Conditions to  Obligations  of Buyer.  The  obligations of Buyer to be
performed under this Agreement at the Closing are subject to the satisfaction of
each of the  following  conditions  on or before the Closing,  unless  waived in
writing by Buyer:

          (1) The  representations and warranties of Seller made herein shall be
     true and correct in all  material  respects on the date of this  Agreement,
     and on the Closing  Date as though made at and as of such time,  and Seller
     shall  have  performed  and  complied  with in all  material  respects  all
     covenants  and  agreements  and  satisfied  all  conditions  required to be
     performed  or  complied  with by it under this  Agreement  on or before the
     Closing Date.

          (2) Buyer shall have received copies of the  resolutions  approved and
     adopted  by the Board of  Directors  of Seller  and Oldco  authorizing  the
     execution,  delivery  and  performance  of this  Agreement  and the Related
     Agreements,  and the  Certificate  or  Articles  of  Incorporation  of each
     Company and Oldco and Bylaws of each  Company and Oldco,  all  certified by
     the  Seller's,  Oldco's and each  Company's,  as  applicable,  Secretary or
     Assistant Secretary.

          (3) Buyer shall have received a  certificate,  dated as of the Closing
     Date,  executed  by  Seller  certifying  that (i) the  representations  and
     warranties  of Seller  contained in this  Agreement are true and correct in
     all  material  respects as of the Closing  Date as though made at and as of
     such  time,  and (ii) it has  duly  performed  and  complied  with,  in all
     material   respects,   all  covenants  and  agreements  and  satisfied  all
     conditions  required by this  Agreement to be performed or complied with by
     it prior to or on the Closing Date.

          (4) Buyer shall have received an opinion of McGuire,  Woods,  Battle &
     Boothe  LLP,  legal  counsel  for  Seller,  dated as of the  Closing  Date,
     substantially in the form of the opinion attached hereto as Exhibit G.

          (5)  All  corporate  and  other  proceedings  to be  taken  by  Seller
     necessary to carry out this Agreement,  and all documents  incident thereto
     shall be  reasonably  satisfactory  in form and  substance to Buyer and its
     legal counsel.

          (6) All consents, authorizations, orders and approvals of governmental
     or  regulatory   authorities  and  of  individuals  or  business   entities
     reasonably  required for the consummation of the transactions  contemplated
     by this Agreement  (other than those required under leases of real property
     described in Schedule  2.1(b))  shall have been  obtained,  and all waiting
     periods specified by law with respect thereto shall have passed.

          (7) No order of any court or  governmental  agency  shall be in effect
     which  restrains  or  prohibits  the   consummation  of  the   transactions
     contemplated by this Agreement,  and there shall not have been  threatened,
     nor shall there be pending,  any action or proceeding by or before any such
     court or  governmental  agency  which is  likely  to  prohibit  or delay or
     successfully  challenge the validity of the  transactions  contemplated  by
     this Agreement.

                                       35
<PAGE>
          (8) Such  directors  and  officers  of the  Companies  as Buyer  shall
     request shall have tendered written  resignation to the applicable Company,
     to be effective immediately prior to the Closing.

          (9) Seller shall have delivered to Buyer the  deliveries  described in
     Section 5.2.

          (10) Buyer  shall have  obtained  the  financing  contemplated  by the
     Commitment Letters;  provided,  however that this provision shall not apply
     if Buyer does not obtain such  financing  due to its failure to fulfill any
     obligations which are reasonably within its control.

          (11) All  intercompany  accounts  payable and  receivable  between the
     Seller,  on the  one  hand,  and the  Companies,  on the  other,  including
     intercompany  Taxes  payable,  will be deemed  settled  by the  Seller  and
     contributed  to the  capital of the  applicable  Company,  except  that the
     intercompany  trade  receivables of the Companies from the Seller for sales
     of mattresses,  box springs and  foundations  manufactured by the Companies
     shall be paid in cash after the Closing Date in  accordance  with the terms
     of the Mattress Supply Agreement, which is attached hereto as Exhibit D.

          (12) The  Companies  shall have entered into  employment  arrangements
     with  the  persons  set  forth  on  Schedule  4.1 (l)  which  are  mutually
     satisfactory  to the Seller and Buyer  (provided that this condition may be
     waived by  Buyer).

     3.8 Conditions to Obligations  of Seller.  The  obligations of Seller to be
performed under this Agreement at the Closing are subject to the satisfaction of
each of the  following  conditions  on or before the  Closing  unless  waived in
writing by Seller:

          (1) The  representations  and warranties of Buyer made herein shall be
     true and correct in all material respects on the date of this Agreement and
     on the Closing Date, as though made at and as of such time, and Buyer shall
     have performed and complied with in all material respects all covenants and
     agreements and  conditions  required to be performed or complied with by it
     under this Agreement on or before the Closing Date.

          (2) Seller  shall have  received  copies of  resolutions  approved and
     adopted  by the Board of  Directors  of Buyer  authorizing  the  execution,
     delivery and performance of this Agreement and the Related Agreements.

          (3) Seller shall have received the Merger Consideration.

          (4) The  receipt of an  officer's  certificate  from Buyer in form and
     substance reasonably satisfactory to Seller that after giving effect to the
     transactions  contemplated  hereby and in the Commitment  Letters,  none of
     Buyer, Oldco or Mattress  Discounters will be insolvent or will be rendered
     insolvent thereby,  will be left with unreasonably small capital with which
     to engage in its business or will have incurred debts beyond its ability to
     pay such debts as they mature.

          (5) Seller shall have  received an opinion of Kirkland & Ellis,  legal
     counsel  for  Buyer,  and  of  Virginia   counsel  for  Buyer,   reasonably
     satisfactory to Buyer, each dated as of the Closing Date,  substantially in
     the form of the opinion attached hereto as Exhibit H.

          (6) Seller shall have received a certificate,  dated as of the Closing
     Date,  executed  by  Buyer  certifying  that  (i) the  representations  and
     warranties of Buyer contained in this Agreement are true and correct in all
     material  respects  as of the  Closing  Date as though  made at and as such
     time,  and (ii) it has duly  performed  and complied  with, in all material
     respects,  all  covenants  and  agreements  and  satisfied  all  conditions
     required by this  Agreement to be performed or complied with by it prior to
     or on the Closing Date.

          (7) All corporate and other proceedings to be taken by Buyer necessary
     to carry out this Agreement,  and all documents  incident  thereto shall be
     reasonably  satisfactory  in form and  substance  to  Seller  and its legal
     counsel.

          (8) All consents, authorizations, orders and approvals of governmental
     or  regulatory   authorities  and  of  individuals  or  business   entities
     reasonably  required  for the  consummation  by Seller of the  transactions
     contemplated  by this  Agreement  (other  than those which may be waived by
     Buyer) shall have been obtained,  and all waiting periods  specified by law
     with respect thereto shall have passed.

                                       36
<PAGE>

          (9) No order of any court or  governmental  agency  shall be in effect
     which  restrains  or  prohibits  the   consummation  of  the   transactions
     contemplated by this Agreement,  and there shall not have been  threatened,
     nor shall there be pending,  any action or proceeding by or before any such
     court or  governmental  agency  which is  likely  to  prohibit  or delay or
     successfully challenge the validity of any of the transactions contemplated
     by this Agreement.

          (10) The  Surviving  Corporation  shall have  executed and delivered a
     stockholders  agreement with Seller and other  stockholders  containing the
     terms set forth on Exhibit I.

                                   2. CLOSING

     3.9 The Closing.  The  consummation  of the purchase and sale of the Shares
and of all other related transactions  hereunder (the "Closing"),  shall, unless
another time,  date and place be agreed to in writing by Buyer and Seller,  take
place at the  offices of Kirkland & Ellis,  New York,  New York at 10:00 a.m. on
the 5th business day following the  satisfaction  or, if permissible,  waiver in
accordance with this Agreement,  of the closing conditions set forth in Sections
4.1 and 4.2 (the actual  date of Closing is  referred to herein as the  "Closing
Date").  Subject to the terms and conditions contained herein, the parties shall
use all commercially reasonably efforts to close on or before July 30, 1999. The
effective date of the Closing shall be the Closing Date.

          2.1  Deliveries  by Seller.  At the Closing,  Seller shall  deliver to
     Buyer the following:

          (1) certificates representing the common stock
     of Oldco  together with the  certificates  representing  the Shares and the
     minute books and stock ledgers of Oldco and the Companies;

          (2) certified copies of the resolutions,  charter and Bylaws described
     in Section 4.1(b);

          (3) the certificate required by Section 4.1(c);

          (4) a certificate from the appropriate governmental agency of the good
     standing  of Seller,  Oldco and each of the  Companies  in the state of its
     incorporation  as of a  recent  date,  together  with a  certified  (by the
     Seller's Secretary or Assistant Secretary) copy of their charters;

          (5) the opinion of counsel required by Section 4.1(d);

          (6) copies of the consents required by Section 4.1(f); and

          (7)  resignations  of all  directors  and officers of Oldco serving in
     office immediately prior to the Closing to be effective as of the Closing;

          (8) and such additional documents as Buyer may reasonably request.

     3.10 Deliveries by Buyer. At the Closing, Buyer shall deliver to Seller the
following:

          (1) the cash portion of the Merger  Consideration  by wire transfer in
     accordance  with Section 1.2 hereof to an account  designated  by Seller in
     writing to Buyer at least three business days prior to the Closing Date;

          (2) the Junior Subordinated  Notes;

          (3) certified copies of the resolutions described in Section 4.2(b);

          (4)the opinion of counsel required by Section 4.2(d);

          (5) the certificate required by Section 4.2(e);

          (6) copy of the resolutions adopted by the Board of Directors of Buyer
     authorizing the transactions  contemplated by this Agreement,  certified by
     appropriate authorized officers Buyer;

          (7) copies of the consents required by Section4.2(g); and

          (8) such additional documents as Seller may reasonably request.

                                       37
<PAGE>
     3.11 Deliveries by Seller and Buyer. At the Closing,  Seller, the Companies
and Buyer shall each execute and deliver to the appropriate  party copies of the
Related Agreements to which they are parties.

                         3. SURVIVAL OF REPRESENTATIONS
                       AND WARRANTIES AND INDEMNIFICATION

     3.12   Survival   of   Representations   and   Warranties.   All   of   the
representations,  warranties  and  covenants  made by  Seller  and Buyer in this
Agreement shall be continuing and shall survive the Closing and the purchase and
sale  of  the  Shares   hereunder,   (i)   indefinitely   with  respect  to  the
representations  and  warranties  contained  in Sections  2.1(b)(i)  and 2.1(c),
(ii)until  sixty (60)  calendar  days  after the  expiration  of all  applicable
statutes of limitation (including all periods of extension, whether automatic or
permissive)  with respect to matters covered by Section 2.1(o),  (iii) until the
earlier of 18 months  after the  Closing or 60 days  after the  delivery  of the
first audited financial  statements of the Companies (or consolidated  financial
statements  of the  Buyer  including  the  Companies)  for the  first  full year
following the Closing in the case of all other  representations  and  warranties
and any covenant or agreement to be performed in whole or in part on or prior to
the Closing or (iv) with respect to each other  covenant or agreement  contained
in this  Agreement,  until 60 days  after  the  delivery  of the  first  audited
financial  statements of the Companies (or consolidated  financial statements of
the Buyer  including the  Companies)  for the first full year following the last
date on which such  covenant or agreement is to be performed or, if no such date
is specified, indefinitely. Notwithstanding the foregoing, any representation or
warranty in respect of which  indemnification  may be sought  under  Section 6.2
shall survive the date specified for the  termination of its  effectiveness,  if
written notice thereof,  given in good faith, of the specified breach thereof is
given to the indemnifying  party before such date,  whether or not liability has
actually been incurred.

     3.2 Indemnification. If the transactions contemplated by this Agreement are
consummated in accordance with Section 5.1 hereof:

     (1)  Indemnification  of the  Surviving  Corporation.  Without  in any  way
limiting or diminishing the  warranties,  representations  or agreements  herein
contained,  Seller agrees to  indemnify,  defend and hold harmless the Surviving
Corporation,  its officers,  directors,  agents,  representatives and affiliates
from and against all Losses (as hereinafter  defined) arising out of or relating
to:

          (1) the breach of any  representation  or warranty of Seller contained
     in this  Agreement;

          (2) the breach of any  covenant or  agreement  of Seller  contained in
     this  Agreement  (but not the  Related  Agreements,  each one of which will
     stand on its own);

     (iii) any  liability  or  obligation  of Oldco  that  arises as a result of
events  which  occur  before  the  Closing  other  than  those  relating  to the
Borrowings;

     (iv) the failure to obtain those consents listed on Schedule  6.2(a)(iv) up
to certain maximum thresholds as stated therein; or

     (v) the  litigation  matters set forth on Schedule  6.2(a)(v) up to certain
maximum thresholds as stated therein.

     Notwithstanding  the  foregoing,  Seller shall not be required to indemnify
the Surviving  Corporation  for  liabilities  arising solely from changes in law
after the Closing.

     (2)  Indemnification of Seller.  Without in any way limiting or diminishing
the warranties, representations or agreements herein contained, Buyer (and after
the Merger,  the  Surviving  Corporation)  hereby  agrees,  with respect to this
Agreement,  to  indemnify,  defend  and  hold  harmless  Seller,  its  officers,
directors,  agents,  representatives  and affiliates from and against all Losses
arising out of or relating  to:

          (1) the breach of any representation or warranty of Buyer contained in
     this Agreement;

          (2) the breach of any covenant or agreement of Buyer  contained in the
     Agreement (but not the Related Agreements,  each one of which will stand on
     its own);

          (3) any  liabilities of Seller  expressly  assumed by the Companies or
     the Surviving Corporation pursuant to this Agreement; or

          (4) any  liabilities or obligations  arising after the Closing related
     to any guarantees  granted by Seller of lease obligations of the Companies,
     which guarantees are not released.

                                       38
<PAGE>
     Notwithstanding  the  foregoing,  the  Surviving  Corporation  shall not be
required to indemnify Seller for liabilities  arising solely from changes in law
after  the  Closing.

     (3) Indemnification Procedure for Claims of Third Parties. Indemnification,
with respect to claims  resulting  from the  assertion of liability by those not
parties to this Agreement (including without limitation  governmental claims for
penalties,  fines and assessments),  shall be subject to the following terms and
conditions:

          (1) The party seeking  indemnification (the "Indemnified Party") shall
     give prompt written notice to the party or parties from which it is seeking
     indemnification (the "Indemnifying Party") of any assertion of liability by
     a third party,  including,  without  limitation,  the  commencement  of any
     action, suit or proceeding (each, a "Legal Action"),  which might give rise
     to a claim for  indemnification  based on the foregoing  provisions of this
     Article,  which notice shall state the nature and basis of the Legal Action
     and the amount  thereof,  to the extent known,  and shall include a copy of
     any written  claim or  assertion  or related  process or legal  proceeding;
     provided,  however,  that no delay on the part of the Indemnified  Party in
     giving notice shall  relieve the  Indemnifying  Party of any  obligation to
     indemnify  unless  (and then  solely to the extent  that) the  Indemnifying
     Party is materially prejudiced by such delay.

          (2) If any Legal Action is brought  against an Indemnified  Party with
     respect to which an Indemnifying  Party may have an obligation to indemnify
     the Indemnified  Party,  the Legal Action shall be defended  vigorously and
     diligently to a final conclusion or settled by the Indemnifying Party, with
     counsel reasonably  satisfactory to the Indemnified Party, and such defense
     to include  all  proceedings  for appeal or review  which  counsel  for the
     Indemnified Party shall reasonably deem appropriate.

          (3)  Notwithstanding the provisions of the previous subsection of this
     Agreement,  until the Indemnifying  Party shall have assumed the defense of
     the Legal Action,  the defense shall be handled by the  Indemnified  Party.
     Furthermore,  if the Indemnified Party shall have reasonably concluded that
     there are likely to be defenses  available to it that are different from or
     in addition to those available to the  Indemnifying  Party, the Indemnified
     Party  shall so  notify  the  Indemnifying  Party,  and in such  case,  the
     Indemnifying  Party  shall not be  entitled  to assume the  defense of such
     Legal  Action,  but  shall  remain  responsible  for its  obligation  as an
     indemnitor.

          (4) In any Legal Action initiated by a third party and defended by the
     Indemnifying  Party: (w) the Indemnified Party shall have the right, at its
     sole cost and expense,  to participate  in such defense,  and in connection
     therewith, to be represented by advisory counsel and accountants,  it being
     acknowledged and agreed that control of such defense and its settlement and
     resolution (subject to Sections 6.2(c)(iii) and (v) hereof) shall rest with
     the  Indemnifying   Party;  (x)  the  Indemnifying  Party  shall  keep  the
     Indemnified  Party fully  informed as to the status of such Legal Action at
     all stages thereof,  whether or not the Indemnified Party is represented by
     its own counsel;  (y) each of the  Indemnifying  Party and the  Indemnified
     Party shall make available to each other and its attorneys, accountants and
     other representatives, all books and records relating to such Legal Action;
     and (z) the Indemnified  Party and the  Indemnifying  Party shall render to
     each other such assistance as may be reasonably required in order to ensure
     the proper and adequate defense of such Legal Action.

          (5) In any Legal Action initiated by a third party and defended by the
     Indemnifying  Party,  the  Indemnifying  Party shall not make settlement of
     such Legal Action  without the written  consent of the  Indemnified  Party,
     which  consent shall not be  unreasonably  withheld.  Without  limiting the
     generality  of the  foregoing,  it  shall  not be  deemed  unreasonable  to
     withhold  consent to a settlement  involving  injunctive or other equitable
     relief against the Indemnified Party or its assets,  employees or business,
     or relief which the Indemnified Party reasonably believes could establish a
     custom or  precedent  which will be adverse  to the best  interests  of its
     continuing business.

     (4) Definition of Loss. For purposes of this Section 6, "Losses" shall mean
direct losses, damages,  penalties and expenses incurred by an Indemnified Party
entitled to  indemnification  hereunder as a result of a matter giving rise to a
claim  for  indemnification  hereunder,   including,   without  limitation,  (i)
reasonable expenses of investigation and reasonable attorneys' fees and expenses
incurred in  connection  with Legal Action  instituted  against the  Indemnified
Party   determined,   and  (ii)  for  any  costs  or  expenses  of  contests  or
controversies relating to the payment of any Taxes which result from a breach of
the representations contained in 2.1(o) and are not otherwise covered by the Tax
Agreement,  net of the:

                                       39
<PAGE>
          (1) tax savings, if any, actually realized by the Indemnified Party in
     respect of such matter;

          (2) insurance  proceeds to which the Indemnified  Party is entitled in
     respect of such matter net of resultant  increases  in insurance  premiums;
     and

          (3) indemnity  payments received by the Indemnified Party from parties
     other than the Indemnifying Party hereunder in respect of such matter.

          Notwithstanding any provision of this Section 6, consequential damages
     or any damages to the extent  attributable to a failure to mitigate damages
     shall not constitute  Losses.

     (5) Limitations. The indemnification provided for in this Section 6.2 shall
be subject to the following provisions:

          (1) Seller  shall not be obligated  to make  indemnification  payments
     pursuant to this Section 6.2 for breach of  representations  or  warranties
     set forth herein until the aggregate amounts for indemnification  hereunder
     exceed $3.0 million (the "Deductible"), whereupon Seller shall be obligated
     to pay in full  all such  amounts  for  indemnification  in  excess  of the
     Deductible,  subject to clause (iii) below;  provided that this  subsection
     shall not apply to a  misrepresentation  or  breach of  warranty  by Seller
     contained  in Sections  2.1(b) (i),  (c) and (q) and shall not apply to the
     indemnification obligations set forth in Sections 6(a)(ii) through (v);

          (2) Buyer shall not be obligated to make indemnification  payments for
     breach of  representations  or warranties  pursuant to this Section 6 until
     the aggregate amounts for indemnification  hereunder exceed the Deductible,
     whereupon  Buyer  shall be  obligated  to pay in full all such  amounts for
     indemnification in excess of the Deductible, subject to clause (iii) below;
     provided  that  this  subsection  shall  not  apply to the  indemnification
     obligations set forth in Sections 6(b)(ii) through (iv).

          (3)   Neither   Buyer  nor   Seller   shall  be   obligated   to  make
     indemnification  payments  pursuant to this Section 6.2 for Losses  arising
     out of or related to breaches of  representations  or warranties  set forth
     herein in excess of $100 million in the aggregate.

          (4) For purposes of determining the aggregate  amount of Loss suffered
     by an Indemnified Party, each representation and warranty contained in this
     Agreement  for  which  indemnification  is sought  hereunder  shall be read
     (including   for  purposes  of   determining   whether  a  breach  of  such
     representation  or warranty has occurred)  without regard to qualifications
     as to materiality that may be contained therein.

     (6) Remedies  Exclusive.  The foregoing  indemnification  provisions are in
lieu of any  statutory,  other  contractual,  equitable or common law remedy any
party may have for a breach of a representation, warranty, covenant or agreement
contained herein,  and all such other rights and remedies are hereby irrevocably
waived.

                                 4. TERMINATION

     3.13  Termination.  This  Agreement  may be  terminated  at any time before
Closing:

          (1) by the mutual written consent of all parties hereto;

          (2) by Buyer or  Seller  if the  Closing  fails to occur on or  before
     December 31, 1999,  so long as Buyer or Seller,  as the case may be, is not
     in breach of its obligations hereunder; or

          (3) by  Seller  or  Buyer,  as the  case may be,  if there  has been a
     material  breach by the other of a  representation,  warranty or  agreement
     contained herein (and such breach,  if capable of being cured, is not cured
     within  ten days  following  written  notice  from the  nonbreaching  party
     specifying the nature of such breach);

     3.14  Effect  of  Termination.  If this  Agreement  is  validly  terminated
pursuant  to  Section  7.1  hereof,  it shall  become  null and void and have no
further  effect,  without  liability  on the part of any  party or such  party's
directors,   officers,  employees,  agents,   representatives  or  shareholders;
provided,  however,  that (i) such termination  shall not constitute a waiver by
any party of any claim it may have for damages caused by reason of a breach of a
representation,  warranty, covenant or agreement made by any other party hereto,
and  (ii)  the  provisions  of  Sections  9.3 and  9.4  and the  confidentiality
agreement,  dated as of March 9, 1999 (the "Confidentiality  Agreement"),  among
Buyer and Seller shall remain in full force and effect in accordance  with their
respective terms.

                                       40
<PAGE>
                       5. EMPLOYEES AND EMPLOYEE MATTERS

     3.15 General. (a) From and after the Closing, subject to applicable law and
except as contemplated hereby, Buyer will honor, in accordance with their terms,
all  Employee  Plans  that are  sponsored  solely by the  Companies  (and not by
Seller) (the  "Company  Plans").  The term  "Company  Plans"  shall  include the
obligation of Mattress  Discounters to pay special bonuses to certain Employees,
as described in the  agreement  set forth on Schedule  8.1 (the  "Special  Bonus
Program").  Notwithstanding  the  foregoing,  and  subject  to the  terms of the
Company Plans, nothing herein shall preclude Buyer from changing or terminating,
on a prospective  basis,  any Company Plan  (including the Special Bonus Program
after all  payments  have been made or  otherwise  satisfied).  On and after the
Closing  Date,  Seller  shall  retain  and  have  sole  responsibility  for  all
liabilities,  obligations  or  commitments  arising  under or  pertaining to all
Employee Plans that are not Company Plans (including,  without  limitation,  the
Heilig-Meyers  Company Executive Income  Continuation Plan and the Heilig-Meyers
Company Severance Plan).

     (b) Buyer and/or Buyer's  subsidiaries  (including,  after the Closing, the
Companies)  will  provide to  Employees  who remain  employed  by the  Companies
following the Closing,  for a period of at least one year following the Closing,
benefits that are generally comparable in the aggregate to the benefits provided
by the Companies  immediately  prior to Closing;  provided,  that none of Buyer,
Buyer's Subsidiaries, or any of the Companies shall be obligated to maintain the
Heilig-Meyers  Company  Severance  Plan or to provide  any  comparable  benefit.
Employees  who remain  employed by the  Companies  following  the  Closing  will
receive credit for years of service with the Companies or predecessors  prior to
the Closing for purposes of determining  eligibility to participate  and vesting
under employee benefit plans  maintained by Buyer and its  subsidiaries  ("Buyer
Employee  Plans"),  and shall  not be  subject  to  pre-existing  conditions  or
actively-at-work  exclusions  under Buyer Employee Plans that provide medical or
dental welfare benefits.  Medical and dental expenses incurred by such employees
on or  before  the  Closing  shall  be  taken  into  account  under  deductible,
coinsurance and maximum out-of-pocket  provisions of Buyer Employee Plans. It is
understood  and agreed  that  notwithstanding  any of the  foregoing,  except as
otherwise  expressly set forth in this  Agreement,  nothing herein shall require
Buyer to maintain any particular  plan or  arrangement  following the Closing or
shall be  construed to obligate  Buyer to issue to employees of any Company,  or
adopt any plans or  arrangements  to provide for the  issuance of, any shares of
its capital stock or any options,  warrants,  stock appreciation rights or other
rights  in  respect  of  any  shares  of its  capital  stock  or any  securities
convertible into or exchangeable for such shares.

     3.16 Seller's Section 401(k)Plan.  (a) As soon as practicable following the
Closing,  Buyer shall establish a defined  contribution plan and trust (or amend
an existing defined  contribution plan) for Employees,  which shall be qualified
under Sections 401 and 501 of the Internal  Revenue Code and which shall provide
for salary  reduction  contributions  pursuant to Section 401(k) of the Internal
Revenue Code  ("Buyer's  401(k)  Plan").  Buyer's 401(k) Plan shall provide that
each  Employee be given credit for the  Employee's  service with the  Companies,
their affiliates and their predecessor companies for purposes of determining the
Employee's  eligibility  to  participate,  eligibility  for benefits and vesting
under Buyer's  401(k) Plan.  The Buyer shall ensure that all "section  411(d)(6)
protected benefits" (as defined in Treasury Regulation  1.411(d)-4)  provided by
Seller's  401(k) Plan (as defined  below) are  preserved  in the Buyer's  401(k)
Plan.  Employees  will not accrue  additional  benefits  after the Closing under
defined  contribution  plans maintained by the Seller. The Companies shall cease
to participate in the Seller's 401(k) Plan as of the Closing Date.

     (b) Assets of the Seller Employees'  Profit Sharing and Retirement  Savings
Plan  ("Seller's  401(k)  Plan") equal to the account  balances  (whether or not
vested) of Employees  under Seller's  401(k) Plan will be transferred to Buyer's
401(k) Plan as soon as practicable after the Closing.  The transfer will be made
in cash. Any outstanding  plan loans to Employees shall be transferred  with the
underlying  accounts.  The account balances of Employees in Seller's 401(k) Plan
will be  valued  as of the date on which  the  transfer  is  made.  The  account
balances  of  Employees  in Seller's  401(k)  Plan shall share in the  earnings,
appreciation and depreciation of Seller's 401(k) Plan for the period between the
Closing and the date on which the transfer is made.

     (c) Any benefits that are payable to Employees  from  Seller's  401(k) Plan
after the  Closing  and before the  assets  are  transferred  shall be paid from
Seller's  401(k) Plan in the ordinary  course.  The amount to be  transferred to
Buyer's 401(k) Plan shall be reduced by the amount of such payments.

                                       41
<PAGE>
     (d) The account  balances to be credited for Employees under Buyer's 401(k)
Plan shall not be less than the account  balances of  Employees  under  Seller's
401(k) Plan as of the date on which the transfer is made.  Effective on the date
of the  transfer of Seller's  401(k) Plan assets,  (i) Buyer and Buyer's  401(k)
Plan shall assume all  liabilities  in connection  with the account  balances of
Employees  under  Seller's  401(k) Plan,  and (ii) Seller,  its  affiliates  and
Seller's 401(k) Plan shall have no further liability with respect to the account
balances of Employees.  Seller and its  affiliates  shall have no liability with
respect to Buyer's 401(k) Plan.

     (e) Buyer shall request that the Internal Revenue Service issue a favorable
determination  letter with respect to the  qualification  under Sections 401 and
501 of the Internal  Revenue Code of Buyer's  401(k) Plan and its related trust.
Buyer shall make such  changes to Buyer's  401(k) Plan as may be required by the
Internal  Revenue  Service in order for the Internal  Revenue Service to issue a
favorable  determination  letter.  Buyer shall provide Seller with a copy of the
determination  letter received from the Internal Revenue Service with respect to
Buyer's 401(k) Plan as soon as the determination  letter is received.

     3.17 COBRA.  Buyer shall be  responsible  for  providing  group health plan
coverage  pursuant to Section  4980B of the Code and Sections 601 through 609 of
ERISA  ("COBRA") for each person who is entitled to receive COBRA coverage under
a Company Plan as a result of a "qualifying event" (as defined under COBRA) that
occurs prior to, on or after the Closing Date.

     3.18  Administration.  Buyer and Seller  shall each make their  appropriate
employees  available to the other at such  reasonable  times as may be necessary
for the proper  administration  by the other of any and all matters  relating to
employee benefits affecting Employees.

                6. MISCELLANEOUS COVENANTS AND OTHER PROVISIONS

     3.19 Access to Records.  For a period of five years after the Closing Date,
Buyer shall have and retain possession of all of the files,  documents,  papers,
agreements,  records and  correspondence  of the  Companies  (collectively,  the
"Records").   During  such  period,  Buyer  agrees  to  permit  Seller  and  its
representatives  to have  reasonable  access  to,  and the  right to copy,  such
Records, at the expense of Seller,  during normal business hours upon reasonable
prior written notice.  Upon  termination of such five year period,  Buyer agrees
not to destroy  such Records  unless Buyer gives Seller 30 days notice  thereof,
during  which  period  Seller may request  that Buyer  deliver  such  Records to
Seller, at Seller's expense.

     3.20 Hart-Scott-Rodino  Filings.  Seller and Buyer, if required,  will each
file, or cause to be filed as soon as possible,  with the United States  Federal
Trade Commission and the Antitrust  Division of the United States  Department of
Justice,  pursuant to the Hart-Scott-Rodino  Antitrust Improvements Act of 1976,
as amended,  all requisite  documents and  notifications  in connection with the
transactions  contemplated by this Agreement.  Each party agrees to cooperate in
responding  to any request from the United States  Federal  Trade  Commission or
Department of Justice for additional  information with respect to these filings.
Buyer shall determine  whether HSR Act filings are required within 30 days after
the date  hereof.  If Buyer has not made any HSR Act filing  within  such 30 day
period,  then Buyer  represents and warrants on such date and as of Closing that
Buyer  has fully  investigated  the  applicability  of the HSR Act and the rules
promulgated  thereunder,  and that no premerger  notification or other filing is
required  by  it  concerning  any  of  the  transactions  contemplated  by  this
Agreement. The Deductible set forth in Section 6.2(e) shall not be applicable to
Buyer's indemnity  obligation under Section 6.2(b) with respect to the foregoing
representation

     3.21  Expenses.  Whether or not the  transactions  contemplated  hereby are
consummated,  each  party  hereto  shall pay its own  legal  and other  expenses
separately incurred in connection herewith.

     3.22 Public Announcements.  The parties will consult with each other before
issuing  any press  releases  or making  any  public  statements  (including  to
employees of the Companies) with respect to this Agreement and the  transactions
contemplated  hereby, and will not issue any such press release or make any such
public  statement  without  the  consent of the  other,  unless  such  action is
required by law or by the New York Stock Exchange.

                                       42
<PAGE>
     3.23 Further Assurances. Each of the parties will use reasonable efforts to
implement the provisions of this Agreement, and for such purpose, at the request
and  expense  of the  other,  will,  at or after the  Closing,  without  further
consideration,  promptly  execute  and  deliver,  or  cause to be  executed  and
delivered,  such  additional  documents as may be  necessary  to  implement  any
provision of this Agreement.

     3.24 Revenue Contracts. Seller and one or more of the Companies are parties
to certain  newspaper  revenue contracts listed on Schedule 2.1(e) (the "Revenue
Contracts") which provide for favorable  advertising rates. Buyer agrees that it
shall, or after Closing shall cause the Companies, to use all reasonable efforts
to allow Seller to continue to enjoy the benefits of such Revenue Contracts, and
any extensions,  renewals or replacements  thereof,  in  substantially  the same
manner as is currently conducted;  provided,  however, that Buyer shall be under
no obligation to continue, replace or extend any particular Revenue Contract.

     3.25 Descriptive Headings, Schedules and Exhibits. Descriptive headings are
for convenience only and shall not control or affect the meaning or construction
of any provision of this Agreement.  All Schedules and Exhibits  attached hereto
are hereby  incorporated  into this Agreement and form a part hereof as fully as
if set forth in the body of the Agreement.

     3.26  Counterparts.  For the  convenience  of the  parties,  any  number of
counterparts of this Agreement may be executed by one or more parties hereto and
each such  executed  counterpart  shall be deemed to be an original,  but all of
which taken together shall constitute one and the same instrument.

     3.27  Notices.  All notices and other  communications  provided  for herein
shall be  validly  given,  made or  served,  if in  writing  and shall be deemed
received  by a party (i) on the date  delivered  if  delivered  in person,  with
receipt  acknowledged,  or  by  facsimile  during  normal  business  hours  with
confirmation  of  transmission,  (ii) one  business  day after  being  sent by a
generally  recognized overnight courier service (e.g., Federal Express) with all
delivery charges or fees prepaid, or billing therefor arranged to the sender, or
(iii) three  business days after being mailed by  registered or certified  mail,
return receipt requested, addressed in each such case, as follows:

          If to Buyer:      MD Acquisition  Corporation
                            c/o Bain Capital, Inc.
                            Two Copley Place
                            Boston,  MA 02116
                            Attention:  Michael Krupka
                            Facsimile:  (617) 572-3274

                            with a copy to:
                            Kirkland & Ellis
                            Citicorp Center
                            153 East 53rd Street
                            New York, New York 10022
                            Attention: Lance C. Balk
                            Facsimile: (212) 446-4900

          If  to  Seller:   Heilig-Meyers Company
                            12560 West Creek Parkway
                            Richmond, Virginia 23238
                            Attention: William C. DeRusha
                            Facsimile: (804) 784-7901

          with a copy to:   McGuire, Woods, Battle & Boothe LLP
                            One James Center
                            Richmond, Virginia 23219
                            Attention: Robert L. Burrus, Jr.
                            Facsimile: 804-698-2152

or to such other addresses or person as any party hereto may, from time to time,
designate in writing delivered in a like manner.

                                       43
<PAGE>

     3.28 Successors and Assigns. This Agreement shall be binding upon and shall
inure to the  benefit  of the  parties  hereto  and their  respective  permitted
successors  and assigns.  No party may assign this Agreement by operation of law
or  otherwise  without  the  written  consent  of the other  parties;  provided,
however, that Buyer (and after the Merger, the Surviving  Corporation) may, upon
notice  and  without  releasing  Buyer  (and  after the  Merger,  the  Surviving
Corporation) from its obligations hereunder, assign, directly or indirectly, any
or all of its rights and  obligations  hereunder to any  affiliate of Buyer (and
after the Merger, the Surviving  Corporation),  including one which acquires all
or  substantially  all of  the  assets  of  the  Companies  from  the  Surviving
Corporation  or to any Person which provides  financing to Buyer,  the Surviving
Corporation or the Companies.  Unless written notice is given to the Seller that
any such  collateral  assignment has been  foreclosed  upon, the Seller shall be
entitled to deal  exclusively  with Buyer as to any matters  arising  under this
Agreement or any of the Related Agreements.

     3.29 Law Applicable.  This Agreement shall be governed by and construed and
enforced in accordance with the laws of the State of Virginia.

     3.30 Entire  Agreement.  This  Agreement,  its Schedules and Exhibits,  the
Related Agreements,  the additional written agreements called for herein and the
Confidentiality  Agreement  together  contain the entire  agreement  between the
parties  with  respect to the  subject  matter  hereof and  supersede  all prior
arrangements or  understandings  with respect thereto,  whether written or oral.
The provisions of the  Confidentiality  Agreement with respect to the Evaluation
Material (as defined herein) shall terminate on Closing.

     IN   WITNESS    WHEREOF,    the   parties    have    hereunto   set   their
hands.

                              SELLER:

                              Heilig-Meyers Company, a Virginia
                              corporation

                              By:  /s/ William C. DeRusha
                                 ----------------------------
                                 William C. DeRusha
                                 Chairman; Chief Executive Officer

                              OLDCO:

                              Heilig-Meyers Associates, Inc., a
                              Virginia corporation

                              By:  /s/ William C. DeRusha
                                 -----------------------------
                                 William C. DeRusha
                                 President

                              BUYER:

                              MD Acquisition Corporation, a Virginia
                              corporation

                              By: /s/Michael A. Krupka
                                 -----------------------------
                                 Michael A. Krupka
                                 Vice President


                                       44

<TABLE> <S> <C>

<ARTICLE>                     5

<LEGEND>

Exhibit 27

THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONDENSED CONSOLIDATED BALANCE SHEETS AND STATEMENTS OF OPERATIONS AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000


<S>                                               <C>
<PERIOD-TYPE>                                           3-MOS
<FISCAL-YEAR-END>                                 FEB-28-2000
<PERIOD-END>                                      MAY-31-1999
<CASH>                                                 20,649
<SECURITIES>                                          192,184 <F1>
<RECEIVABLES>                                         298,559
<ALLOWANCES>                                           46,354
<INVENTORY>                                           396,845
<CURRENT-ASSETS>                                    1,120,513
<PP&E>                                                491,705
<DEPRECIATION>                                        170,993
<TOTAL-ASSETS>                                      1,742,346
<CURRENT-LIABILITIES>                                 634,794
<BONDS>                                               536,766
                                       0
                                                 0
<COMMON>                                              119,722
<OTHER-SE>                                            410,935
<TOTAL-LIABILITY-AND-EQUITY>                        1,742,346
<SALES>                                               618,492
<TOTAL-REVENUES>                                      689,203
<CGS>                                                 400,229
<TOTAL-COSTS>                                         400,229
<OTHER-EXPENSES>                                            0
<LOSS-PROVISION>                                       23,872
<INTEREST-EXPENSE>                                     19,733
<INCOME-PRETAX>                                       (99,641)
<INCOME-TAX>                                          (29,101)
<INCOME-CONTINUING>                                   (70,540)
<DISCONTINUED>                                              0
<EXTRAORDINARY>                                             0
<CHANGES>                                                   0
<NET-INCOME>                                          (70,540)
<EPS-BASIC>                                           (1.18) <F2>
<EPS-DILUTED>                                           (1.18)



<FN>
<F1> Represents retained interest in securitized receivables
<F2> Represents basic earnings per share
</FN>



</TABLE>


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