NCC INDUSTRIES INC
10-K, 1996-04-17
WOMEN'S, MISSES', CHILDREN'S & INFANTS' UNDERGARMENTS
Previous: NATIONAL MEDIA CORP, S-4/A, 1996-04-17
Next: NATIONSBANK CORP, 8-K, 1996-04-17





                                     

                    SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C.  20549
                                     
                                 FORM 10-K
 ( MARK ONE )

     X          ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                EXCHANGE ACT OF 1934
                For the fiscal year ended December 31, 1995
                         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
                                  0-3305
                              NCC INDUSTRIES, INC.
           (Exact name of Registrant as specified in its charter)
                                     
          Delaware                                62-0643336
(State or other jurisdiction of                        ( I.R.S. Employer
  incorporation of organization)                       Identification No.)

  165 Main Street, Cortland, New York                    13045-5428
(Address of principal executive offices)                 (Zip Code)

Registrant's telephone number, including area code:             607-756-2841

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

                                        Name of each exchange
          Title of each class                 on which registered
               None                            None

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

                    Common Stock, $1.00 par value per share
                              (Title of Class)
     Indicate by check mark whether Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that
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 by check mark if disclosure of delinquent filers
pursuant to Item 405 of Regulation
S-K is not contained herein, and will not be contained, to the best of
Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form l0-K or any amendment to
this Form 10-K.    X

     The aggregate market value of the voting stock held by non-affiliates
of Registrant as of March 29, 1996 was $2,608,168.            .

         At March 29, 1996, there were outstanding 4,375,492 shares of
Registrant's Common Stock, par value $1.00 per share.

Documents Incorporated by Reference:  None

The Exhibit Index is on page 48.

                            Part I

Item 1.  Business.

General

     NCC Industries, Inc. (hereinafter referred to as

"Registrant") is engaged in the foundation garment business, which

consists of the design, manufacture and sale of brassieres,

panties and girdles.

     On April 26, 1995, Maidenform Worldwide, Inc. ("Worldwide")

acquired approximately 92.4% of the common stock of Registrant

from Triumph International Overseas, Limited, a Liechtenstein

corporation ("Triumph"), Guenther Spiesshofer and Frank Magrone,

Registrant's Executive Vice President (the "Acquisition").

Following the closing of this Acquisition, Worldwide contributed

all of the purchased shares of Registrant's common stock to

Maidenform, Inc.("Maidenform"), a wholly owned subsidiary of

Worldwide.  Simultaneously, Triumph purchased, along with Mr.

Magrone, approximately 28% of the outstanding shares of Class A

common stock of Worldwide and, therefore, Triumph remains a

related party to Registrant.  Concurrent with the consummation

of the Acquisition, all members of Registrant's Board of

Directors (with the exception of Mr. Magrone) resigned and the

current board members were elected to replace the resigning

directors.

Classes of Similar Products

     The revenues from sales of brassieres and panties and

girdles during the years ended December 31, 1995, 1994 and

1993 were as follows:


                    Year Ended December 31

            1995                  1994                 1993

            Net          Percent     Net         Percent      Net    Percent
            Sales        of Sales   Sales       of Sales     Sales   of Sales

Brassieres  $116,221,240  92.2%    $117,793,706     92.0%  $101,866,614  92.1%
Panties and
Girdles        9,766,086   7.8%      10,248,716      8.0%     8,731,168   7.9%

            $125,987,326 100.0%    $128,042,422    100.0%  $110,597,782 100.0%

Sales

     Most of the items manufactured by Registrant are

popularly priced, but Registrant manufactures some budget

priced and higher priced items.  Sales are made to department,

specialty, discount and chain stores throughout the United

States.

     Registrant owns the following trademarks:  "Lilyette,"

"Minimizer," and "Reflections."  In addition, Registrant

manufactured brassieres as a contractor under the trademark

"Bill Blass".  Registrant has been notified by a customer that

the "Bill Blass" program has been terminated.  Registrant's

management believes that this customer will at least partially

replace this volume with products in Registrant's current

manufacturing lines.  Registrant holds a non-exclusive license

to manufacture brassieres under the trademark "Revlon".

Registrant holds no other trademarks, patents, licenses,

franchises or concessions which it deems material.  During

1995, approximately 63% of Registrant's total sales were made

under Registrant's trademarks (as compared to 61% in 1994 and

1993), and substantially all the balance of sales were made

either under customers' names or as unbranded merchandise.

Sales of Registrant's trademarked products are made by 23

sales persons who are full time employees of Registrant and by

five independent regional sales representatives.  Sales of

Registrant's unbranded and customers' named merchandise are

handled by account executives of Registrant.  During 1995,

approximately 14% of Registrant's total sales were made to

Walmart, Inc. ("Walmart") (as compared to 18% in 1994 and 16%

in 1993), approximately 16% of the total sales were made to

J.C. Penney Company, Inc. ("Penney") (as compared to 17% in

1994 and 20% in 1993), approximately 4% of the total sales

were made to Mast Industries, Inc. ("Mast") (as compared to

10% in 1994 and 8% in 1993) and approximately 11% of total

sales were made to Mervyn's Department Stores, Inc.

("Mervyn's)(as compared to 9% in 1994 and 1993).  Registrant

has no contracts or agreements with any of Walmart, Penney,

Mast, or Mervyn's with respect to purchase of merchandise

other than standard purchase orders.  Although Registrant has

made substantial sales to Penney and Mervyn's for many years,

to Walmart since 1990, and to Mast since 1989 there can be no

assurance that Penney, Walmart, Mast or Mervyn's will continue

to purchase Registrant's products in the future.  The loss of

any of Penney, Walmart, Mast or Mervyn's as a customer, or a

substantial decrease in their purchase of Registrant's

products, could have a materially adverse effect on

Registrant's business.  Registrant does not engage in

significant sales in foreign markets.


Manufacturing Facilities and Purchases of Finished Goods

     Registrant manufactures a portion of its products in

Registrant's plant located in Aguada, Puerto Rico.  Registrant

also utilizes certain manufacturing facilities of both

Maidenform and Triumph and certain of Maidenform's affiliates

in the Caribbean, Mexico and Central America, and Triumph's

affiliates in the Far East and South America (see "Item 13.

Certain Relationships and Related Transactions") and utilizes

independent sewing contractors located in the United States,

the Dominican Republic,

El Salvador and Colombia.  During 1993, 1994 and 1995,

Registrant significantly expanded its relationship with an

independent sewing contractor in the Dominican Republic.

Registrant provided loans to such contractor to finance the

expansion of its facilities to accommodate such increased

demand by Registrant.  With regard to Registrant's utilization

of Maidenform's and Triumph's manufacturing facilities or

those of independent contractors, Registrant operates in three

ways.  Registrant cuts raw materials in its plant in Cortland,

New York and ships such cut materials to the Far East, South

America, Puerto Rico and the Dominican Republic for assembly

by Triumph's or Maidenform's respective affiliate, or by a

licensee, or by independent contractor.  The finished products

are returned to Registrant for finishing, packaging and sale

to customers.  Registrant sends raw materials to Maidenform's

cutting facility in Jacksonville, Florida, who then cuts the

material and ships such cut materials to any of the same

affiliates, licensees or contractors for assembly.  In

addition, Registrant purchases finished goods from Triumph and

its affiliates most of which are manufactured in the Far East.

     In March 1996, Registrant made a decision to close its

subsidiary's two leased Puerto Rican manufacturing facilities

and subsequent to that date began a process of notification of

employees and the government of Puerto Rico.  Although the

government of Puerto Rico has made offers to Registrant to

retain the facility which Registrant's management is

considering, management believes that the facility will be

closed and its sewing assembly operations will be transferred

to other locations.

     Registrant's management believes that all equipment from

these facilities will be used at other locations; however, the

leases on these facilities, which have combined annual rental

of approximately $94,000, do not expire until 1999 and 2002.

Registrant's management has not determined the total expected

cost of the closure which will be recorded in 1996.



Sources of Raw Materials

     Registrant purchases its raw materials from various

domestic suppliers.  Three suppliers account for approximately

30% of the raw materials used by Registrant; however,

Registrant believes adequate alternative  sources are

available for all its raw materials needs.





Working Capital

     Historically, raw materials have been readily available

from a number of suppliers and it has not been necessary for

Registrant to maintain a substantial inventory in order to

fill orders.  Registrant has been required to maintain higher

work-in-process inventories than other domestic manufacturers

because a substantial portion of the products that it

manufactures is cut at Registrant's main plant in the United

States, shipped to manufacturing facilities outside the

continental United States for sewing and then returned for

finishing, packaging and sale.  In addition, since Registrant

has experienced long lead times in obtaining merchandise from

the Far East and South America, Registrant carries higher

inventories of finished goods to meet its shipment obligations

to customers.  Registrant endeavors to utilize its domestic

production capacity to meet the short-term needs of its

customers.  Registrant believes that its practices with

respect to working capital items are consistent with industry

practices of companies whose manner of production, shipment

levels or manufacturing sites, as the case may be, are similar

to Registrant's.


Backlog

     Registrant's management estimates the dollar amounts of

backlogs of unfilled orders as of December 31, 1995 and

December 31, 1994 were $9,719,000 and $12,200,000,

respectively.  Registrant's management believes that all

orders received and unfilled as of December 31, 1995 are firm

and will be filled within the current fiscal year.

Competitive Conditions

     Marketing efforts by Registrant during 1995 involved

mainly catalog and newspaper advertising of its products,

including cooperative advertising.

     While many factors can affect success in the marketplace,

those which affect Registrant's product lines include price,

cost, quality, style, color, fit and material content.

Registrant's management believes that no single factor

materially affects its competitive abilities.  Registrant

endeavors to use creative approaches in the design,

manufacture and marketing of its products, and to combine

these elements in a manner which Registrant deems suitable for

success.

     Management estimates that during 1995 sales by Registrant

accounted for approximately 8% of all domestic sales of

brassieres, panties and girdles.  In the opinion of

management, there are at least five companies, including

Maidenform, which are of larger size and which sell more

brassieres, panties and girdles to the retail industry in the

United States than does Registrant.



Employees

     At December 31, 1995, Registrant employed 1767 persons,

of whom 1346 were production employees. The remainder of such

employees were engaged in sales, distribution, design and

administrative activities.  As a result of an organization

campaign, Union Needletrade Industrial Textile Employees

("UNITE") is now recognized as the collective bargaining agent

and representative of certain production workers at the

Cortland facilities.  UNITE has demanded the right to

negotiate a contract, and Registrant has entered into

negotiations with the union.  Approximately 30% of the

Registrant's employees will be covered by such a contract.

      Item 2.  Properties.

           The location, terms of occupancy and general

      character of the principal plants of Registrant as of

      March 29, 1996 were as follows:
<TABLE>
<S>                  <C>                 <C>            <C>                      


                       Area                             Expiration
                      (approx.             Type of       Date of
Location               Sq.Ft.)             Occupancy
                                           Lease                        Use

Cortland,             150,000              Owned               -     Executive,
New York                                                             Administration,
                                                                     Manufacturing,
                                                                     Warehousing, and
                                                                     Distribution

Cortland-             155,000             Owned                -     Administrative,
ville                                     (Subject to                Manufacturing,
New York                                  Installment Sale           Warehousing , and
                                          Agreement with             Distribution
                                          Cortland County
                                          Industrial
                                          Development
                                          Agency)

New York,              15,525             Leased           05/31/03  Executive,
New York                                                             Administrative,
                                                                     and Sales
                                                                     Office

Aguada,                32,233             Leased           05/31/99  Manufacturing
Puerto Rico                                                          Plant

Aguada,                23,082             Leased           09/30/03  Manufacturing
Puerto Rico                                                          Plant
</TABLE>
     
     Management of Registrant believes that it has

accessibility to production capacity to meet its current needs

and its anticipated growth.  Triumph and Maidenform have both

agreed to make their facilities available to fill such

purchase orders as Registrant may from time to time submit

(see "Item 13.  Certain Relationships and Related

Transactions").  See also "Item 1.  Business - Manufacturing

Facilities and Purchases of Finished Goods".  See also Note 13

to Financial Statements.


     Item 3.  Legal Proceedings.

     Registrant is subject to actions that arise in the

ordinary course of its business activities.  Registrant's

Management believes that any resolution of such matters will

not materially affect the financial position or results of

operations of Registrant.  Registrant's Management believes

that they have meritorious defenses and intends to vigorously

defend such actions.






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

       Not Applicable.




















                            Part II

     Item 5.  Market for Registrant's Common Equity and Related
       Stockholder Matters.

     Registrant's Common Stock is traded in the over-the-

counter market. The Common Stock is only sporadically traded

in such market and, accordingly, the bid prices listed below

do not necessarily represent actual transactions.  The per

share range of high and low bid quotations, as reported by the

National Quotation Bureau, for each of the quarters during the

fiscal years ended December 31, 1995 and December 31, 1994 is

as follows:

                         Year Ended December 31, 1995

                    Quarter                           Bid
                       1           High        11 5/8
                                   Low          6 3/4
                       2           High        15
                                   Low          6 3/4
                       3           High        12 3/4
                                   Low          6 3/4
                       4           High        12
                                   Low          6

                         Year Ended December 31, 1994
                    Quarter                           Bid
                       1           High         6 1/2
                                   Low          4 1/4
                       2           High         6 3/4
                                   Low          6 1/2
                       3           High         6 3/4
                                   Low          6 1/2
                       4           High         9
                                   Low          6 3/4

The prices set forth above reflect inter-dealer prices without

adjustment for retail markups, markdowns or commissions.

There were no cash dividends paid during the periods shown

above.  At March 29, 1996, there were 367 record holders of

Common Stock.  As of March 29, 1996, the closing quoted bid

price per share was $8.00.

Item 6.  Selected Financial Data.

     A summary of selected financial data follows:
<TABLE>
<S>                      <C>          <C>            <C>            <C>
                                              Year ended December 31
                       1995           1994           1993           1992           1991

Revenue                $125,987,326   $128,042,422   $110,597,782   $106,607,410   $ 89,131,826

Income before
extraordinary item     $  2,750,664   $  5,901,012   $  3,714,799   $  7,097,181   $  4,905,179

Net income             $  2,750,664   $  5,901,012   $  3,714,799   $  6,212,775   $  4,905,179

Income per share
before cumulative
effect of changes in   $.63           $1.35          $.85           $1.55          $1.04
accounting principles

Cumulative effect of
changes in accounting  -              -              -              ($.20)(1)      -
principles per share


Net income per share   $.63           $1.35          $.85           $1.35          $1.04

Total Assets           $ 75,368,742   $ 71,588,003   $ 76,664,638   $ 62,561,745   $ 49,276,554

Long-term obligations  $  3,581,371   $ 12,162,043   $ 13,479,802   $ 13,115,102   $ 13,908,805

Shareholders' equity   $ 38,831,751   $ 35,983,648   $ 30,154,986   $ 26,581,770   $ 22,854,004

Cash dividends per
common share           None           None           None           None           None

</TABLE>
(1) represents cumulative effect of changes in accounting principles for income
taxes and post-retirement benefits.

Item 7.  Management's Discussion and Analysis of Financial Condition and
    Results of Operations.


Liquidity and Capital Resources

     Registrant's working capital decreased to $31,673,000 at

December 31, 1995 from $35,149,000 at December 31, 1994 primarily

due to repayment of long term debt of $7,000,000 offset by net

income of $2,75l,000.  Registrant participates in the

consolidated cash management system of its ultimate parent,

Worldwide, and its subsidiaries, including Maidenform and the

Registrant, (collectively "the Maidenform Group").  As such,

Registrant is a party to, and its liquidity is dependent upon the

Maidenform Group's financing arrangements.  In 1995, the

Maidenform Group entered into a revolving credit facility for

$120,000,000 coupled with a $50,000,000 term loan, and

$30,000,000 in senior notes, in connection with each of which

Registrant's assets and stock are pledged as collateral.  Under

the revolving credit facility, the Maidenform Group may borrow,

repay, and reborrow through April 25, 1998, the facility

expiration date; however, borrowings are limited to certain

percentages of the Maidenform Group's trade accounts receivable

and inventories.

     As of December 31, 1995, outstanding borrowings under the

revolving credit facility amounted to $81,000,000.  In addition,

outstanding letters of credit (which reduce the maximum available

borrowing) issued by the bank for the account of the Maidenform

Group under the facility amounted to approximately $3,000,000.

In January and February 1996, the Maidenform Group borrowed the

remaining $36,000,000 available under the facility.  On March 29,

1996, in order to address the liquidity needs of the Maidenform Group, the

bank loan agreement was amended to (1) provide an additional term loan in 

the amount of $20,000,000 and (2) revise the financial covenants.  The

Maidenform Group borrowed the entire additional amount to pay down certain

trade payables of the Maidenform Group and such amounts are repayable as 

follows:  $10,000,000 on August 15, 1996 and $5,000,000 on each of 

October 30, 1996 and November 30, 1996. 

Registrant's management believes that the Maidenform Group's line

of credit and debt capacity, together with continued vendor

support are adequate to meet its anticipated operating needs through

the end of 1996. However, in the event of any material adverse change in  

either vendor support or in Registrant's currently anticipatd sales of 1996,

Registrant could experience an adverse impace on its liquidity.  

        As of December 31, 1995, Registrant did not have any material

commitments for capital expenditures.

     Cash flows provided by operations, for the year ended

December 31, 1995 were $19,765,000 representing an increase of

$4,350,000 as compared to the year ended December 31, 1994.  This

increase was primarily due to an increase in Accounts Payable in

1995 of $13,066,000 as compared to an increase in Accounts

Payable in 1994 of $1,880,000.  This increase was partially

offset by an increase in inventory of $5,916,000 in 1995 as

compared to an decrease in inventory of $9,012,000 in 1994.  In

connection with the Acquisition, Registrant's previous long and

short term bank debt was paid in full by the Maidenform Group as

an advance from some of the proceeds of the current bank

agreements.  Cash flows provided by operations for the year ended

December 31, 1994 were $15,415,000, representing an increase of

$21,582,000 as compared to the year ended December 31, 1993.

This increase was due to a decrease in inventory in 1994 of

$9,012,000 as compared to an increase in inventory in 1993 of

$13,514,000.  Such decrease resulted primarily from higher

shipments in 1994 as compared to lower than anticipated shipments

in 1993.

     Cash used in investing activities for 1995 was $630,000

representing a decrease of $674,000 in 1995 as compared to 1994.

This decrease was primarily due to a reduction in purchase of

plant and equipment of $606,000.  Cash used in investing

activities for 1994 was $1,304,000 representing a decrease of

$3,770,000 in 1994 as compared to 1993.  This decrease was

primarily due to a reduction in purchases of plant and equipment

of $1,954,000 and a reduction in loans to an independent sewing

contractor of $1,579,000.  Cash used in financing activities in

1995 was $19,445,000 representing an increase of $5,916,000 in

1995 as compared to  1994 due to repayment of bank debt by

Registrant from funds received from Maidenform.  Cash used in

financing activities in 1994 was $13,529,000 representing an

increase of $23,527,000 in 1994 as compared to 1993 due to a

reduction in net borrowings of $13,081,000 in 1994 whereas

Registrant's net borrowings increased $10,481,000 in 1993.



Results of Operations

     Net sales for 1995 were approximately 2% lower than in 1994,

principally due to a decrease in demand for Registrant's products

primarily at Walmart and Mast, partially off set by strength in

the Lilyette brand.  Registrant's management believes that these

customers will at least partially replace this volume with the

products in Registrant's current manufacturing lines.  Net sales

for 1994 were approximately 16% higher than in 1993, principally

due to an increase in demand for Registrant's products.  Unit

volume of goods sold decreased 1% from 1994 to 1995 and increased

12% from 1993 to 1994. Sales mixture (a weighted average of

revenue per unit, taking into account the sales levels of

Registrant's various products and styles of products) resulted in

a decrease in the average revenue per unit sold of less than 1%

in 1995 over 1994 and a 2% increase of the average revenue per

unit sold in 1994 over 1993.

     Gross margin decreased to $28,185,000 for the year ended

December 31, 1995 from $32,539,000 in 1994 and $28,446,000 in

1993.  The gross margin percentage to net sales decreased to

22.4% in 1995 from 25.4% in 1994.  The gross margin percentage to

net sales decreased slightly to 25.4% in 1994 from 25.7% in 1993.

Shipping and general and administrative expenses as a percentage

of net sales were generally consistent for the years ended

December 31, 1995, 1994 and 1993.  Selling and advertising

expenses were consistent for the years ended December 31,1995 and

1994 and decreased as a percentage of net sales for the year

ended December 31, 1994 as compared to the year ended December

31, 1993 because of the non-recurrence in 1994 of expenditures

related to a national advertising campaign promoting one of

Registrant's related brands in 1993.  Interest expense for 1995

was 15% higher than in 1994 due to higher interest rates

partially offset by lower average borrowings.  Interest expense

was generally consistent for 1994 and 1993.

     Registrant's effective tax rate was generally consistent in

1995, 1994 and 1993.

     As a result of the above factors, Registrant's net income

decreased 54% in 1995 as compared to 1994 and increased 58.9% in

1994 as compared to  1993.

     In March 1996, the Registrant made a decision to close its

leased facilities in Puerto Rico.  See Note 13 to the Financial

Statements.



Item 8.  Financial Statements and Supplementary Data.

       The financial statements and supplementary data are

listed

under Item 14 in this Annual Report.




Item 9.  Changes in and Disagreements with Accountants on
       Accounting and Financial Disclosure.

       Not applicable.



                               PART III

                                   

Item 10.  Directors and Executive Officers of Registrant.

     The table below sets forth the names and ages of all of the

directors and executive officers of Registrant as of March 29, 1996.

The term of each director expires at the next annual meeting of

stockholders and upon his successor being duly elected and qualified.

Each of the officers serves at the pleasure of the Board of Directors

subject, in the case of Mr. Magrone, to the terms of an employment

agreement.  Each of the directors and officers of the Registrant who

are listed below are also directors and /or officers of Maidenform, as

such; such individuals devote their business time to the affairs of

both Maidenform and the Registrant, as required.  Mr. Magrone devotes

substantially all of his business time to the affairs of the

Registrant.



                                             Positions
                              Director  Officer   and Offices
Name                     Age   Since     Since    with Registrant

Elizabeth Coleman        48     4/95      4/95    Chairman of the
                                                  Board, Chief
                                                  Executive Officer

David Masket             65     4/95      4/95    Director,
                                                  President

Steven Masket            42     4/95      4/95    Director, Executive
                                                  Vice President -
                                                  General Counsel,
                                                  Secretary

Ira Glazer               44     4/95      4/95    Director, Executive Vice     
                                                  President Chief Operating    
                                                  Officer, Treasurer

Frank Magrone            61    12/73      9/75    Director,
                                                  Executive Vice
                                                  President


     Ms. Coleman has been Chairman of the Board and Chief

Executive Officer of Registrant since April 1995.  Ms. Coleman is

also Chairman of the Board, Chief Executive Officer of  Worldwide

and  Maidenform.  Ms. Coleman has been a member of the Board of

Directors of Worldwide since 1968.  Maidenform is the owner of

approximately 92.4% of the issued and outstanding stock of

Registrant.

     Mr. D. Masket has been President and a Director of

Registrant since April 1995.  In February 1996, Mr. Masket was

named Vice Chairman of both Worldwide and Maidenform.  Mr. Masket

joined Worldwide in 1955, became Executive Vice President in 1974

and Chief Operating Officer in 1990.

Mr. Masket is the father of Mr. Steven Masket who is Executive

Vice President - General Counsel and Secretary of Registrant.

     Mr. Glazer has been Executive Vice President - Chief

Operating Officer, Treasurer and a Director of Registrant since

April 1995.  In April 1995,

Mr. Glazer was named Executive Vice President - Chief Operating

Officer of both Worldwide and Maidenform.  Mr. Glazer joined

Worldwide in 1983 as Assistant Vice President - Finance, became

Treasurer in 1985, Vice President of Finance and Treasurer in

1988 and Senior Vice President - Finance in 1991.

     Mr. S. Masket has been Executive Vice President - General

Counsel and Secretary of Registrant since April 1995.  In April

1995, Mr. Masket was named Executive Vice President - General

Counsel of both Worldwide and Maidenform.

Mr. Masket joined Worldwide in 1982 as Assistant Counsel, became

General Counsel and Assistant Secretary in 1984, Assistant Vice

President - Counsel in 1985, Vice President, Secretary and

General Counsel in 1988 and Senior Vice President - General

Counsel in 1991.  Mr. Masket is the son of Mr. David Masket, who

is President and a Director of Registrant.

     Mr. Magrone has been Executive Vice President and Director

of each  of Registrant, Maidenform and Worldwide since April,

1995 and was President of Registrant from 1978 to 1995 and of its

former subsidiaries, Crescent Corset Company, Inc. ("Crescent")

and Lilyette Brassiere Co., Inc.("Lilyette"), since 1971 and

1976, respectively.  Lilyette and Crescent were merged into

Registrant effective December 31, 1980. Mr. Magrone is a Director

and Executive Vice President of Worldwide.



Compliance with Section 16(a) of the Securities Exchange Act of

1934.

     Based solely upon a review of Forms 3 and 4 and amendments

thereto furnished to Registrant by each person who, at any time

during the fiscal year ended December 31, 1995, was a director,

executive officer or beneficial owner of more than 10% of

Registrant's Common Stock with respect to the fiscal year ended

December 31, 1995, and Forms 5 and amendments thereto furnished

to Registrant by such persons with respect to such fiscal year,

and written representations from certain of such persons that no

Forms 5 were required for those persons, Registrant believes that

during and with respect to the fiscal year ended December 31,

1995, all filing requirements under Section 16(a) of the

Securities Exchange Act of 1934, as amended, applicable to its

directors, executive officers and the beneficial owners of more

than 10% of Registrant's Common Stock were complied with.

Item 11.  Executive Compensation


               The following table sets forth the compensation paid by

          Registrant for the fiscal years ended December 31, 1995,

          1994 and 1993 to its Chief Executive Officers and each other

          officer whose compensation exceeded $100,000 with respect to

          1995:


<TABLE>
<S>                            <C>                <C>                     <C>          <C>
SUMMARY COMPENSATION TABLE

                                                  LONG-TERM COMPENSATION(1)
                 ANNUAL COMPENSATION              AWARDS        PAYOUTS
                                              OTHER
                                              ANNUAL                              ALL OTHER
NAME AND PRINCIPAL                            COMPEN      STOCK  OPTIONS/  LTIP     COMPENS-
POSITION               YEAR  SALARY   BONUS   SATION      AWARDS SARS     PAYOUTS   TION(2)

Elizabeth Coleman(3)   1995     -       -         -        N/A     N/A    N/A       -


Frank Magrone(4)       1995  $366,894 $ 63,610          -  N/A     N/A    N/A       $13,133
                       1994  $323,086 $200,000 $550,000(5) N/A     N/A    N/A       $12,864
                       1993  $309,068 $138,000     -       N/A     N/A    N/A       $19,415

Angelo Sanguedolce     1995  $162,274 $ 45,000      -      N/A     N/A    N/A       $ 9,817
                       1994  $159,463 $ 89,000      -      N/A     N/A    N/A       $19,009
                       1993  $144,638 $ 61,000      -      N/A     N/A    N/A       $19,883

Guenther Spiesshofer(6)1995     -       -            -     N/A     N/A    N/A       -
                       1994     -        -       -         N/A     N/A    N/A       -
                       1993     -        -       -         N/A     N/A    N/A    -


Peter Muehlbauer(7)    1995  $125,000    -       -         N/A     N/A    N/A        $ 5,943
                       1994  $115,000 $ 38,000       -     N/A     N/A    N/A        $ 3,275
                       1993  $110,000 $ 26,000       -     N/A     N/A    N/A        $ 5,168


</TABLE>
(1)  Registrant has not provided restricted stock awards, stock
    options, stock appreciation rights or long-term incentive payouts
    to any executive officers.

(2)  In 1995, includes (a) life insurance premiums (Mr. Magrone $1,170
    and Mr. Sanguedolce $3,661),and (b) match of individual deferred
    compensation amounts (Mr. Magrone $3,914, Mr. Sanguedolce $3,156,
    and Mr. Muehlbauer $2,982) and (c) match of lost benefits caused
    by IRS limitations on participation in Registrant's defined
    contribution plan (Mr. Magrone $8,049, Mr. Sanguedolce $3,000,
    and Mr. Muehlbauer $2,961).
          Directors receive no special compensation for their

services as directors of Registrant.  No Board of Directors

meetings were held in 1995.  Registrant's Board of Directors

does not have an audit committee or a nominating

committee.0.97318624



          On December 13, 1991, Registrant notified

participants of a defined benefit pension plan (the "Plan"),

in which substantially all of its employees in the Crescent

division participate, that benefits provided by the Plan were

curtailed as of December 31, 1991.  The Plan provides that

upon retirement at age 65, each participant will receive a

monthly pension, for his life, or an actuarial equivalent

thereof, equal to two ($2.00) dollars per year of service

prior to December 1, 1971 and five ($5.00) dollars per year of

service after November 30, 1971.  The maximum monthly pension

payable at normal retirement date under the plan is one

hundred ($100.00) dollars per month, with adjustment for

actuarially equivalent amounts for both early and late

retirement.





(3)  Ms. Coleman is not paid any salary by the Registrant.
    Ms. Coleman is an officer of Worldwide and all of her
    compensation is paid to her by Worldwide; none of such
    compensation is charged to the Registrant.

(4)  Mr. Magrone's 1995 salary (commencing July 1995) was paid
    to him by Worldwide under his Employment Agreement
    (described below) for services rendered by Mr. Magrone on
    behalf of the Registrant.  Mr. Magrone's salary and bonus
    are charged to the Registrant by Worldwide.  Under his
    Employment Agreement, Mr. Magrone participates in plans
    made available to Worldwide's executive officers,
    including a stock option plan, executive retirement plan,
    profit sharing plan and defined benefit pension plan.

(5)  In 1994, included $550,000 paid to Mr. Magrone upon
    expiration of the then current term of his employment
    agreement.

(6)  In connection with the Acquisition, Mr. Spiesshofer
resigned.

(7)  Mr. Muehlbauer resigned his position as of December 31,
1995.
Compensation is not considered by the Plan for the purpose of

computing benefits.  Since the Plan defines benefits rather

than contributions, costs are not determined on an individual

basis.  The amount of the contribution for all participating

employees for the year ending December 31, 1995 was

approximately $253,500.  Mr. Magrone is the only officer of

Registrant who participates in the Plan.  Mr. Magrone's years

of service, for Plan purposes, include his service time with

Registrant's former subsidiary, Crescent.  As of December 31,

1995, Mr. Magrone has 23 years of service credit.  Mr. Magrone

expects to receive an annual benefit of twelve hundred

($1,200.00) dollars from the Plan upon his retirement at age

65 from Registrant or an actuarial equivalent thereof.


Compensation Committee Interlocks and Insider Participation

     Registrant's Board of Directors does not have a Compensation

Committee.  No executive officer of Registrant served during

fiscal year 1995 (i) as a member of the compensation committee or

other board committee performing equivalent functions, or in the

absence of any such committee, the entire board of directors of

another entity, one of whose executive officers served on the

Board of Directors of Registrant; (ii) as a director of another

entity, one of whose executive officers served on the Board of

Directors of Registrant, except as described in Item 10 of Part

III, above; and (iii) as a member of the compensation committee

or other board committee performing equivalent functions or, in

the absence of any such committee, the entire board of directors

of another entity, one of whose executive officers served as a

director of Registrant.


Employment Agreements

     Mr. Magrone, former President and Chief Operating Officer of

Registrant, is employed under an employment contract with

Registrant's controlling shareholder which terminates on April

25, 1998.  The contract provides for an initial annual salary of

$390,000 subject to annual increases.  Mr. Magrone will receive

$42,000 in exchange for Mr. Magrone's surrender of pre- and post-

retirement life insurance benefits which he is entitled to

receive from Registrant through 1999 if Mr. Magrone does not

continue in Maidenform's employ.  The contract contains

additional provisions relating to termination in the case of

disability or illness, vacations, reimbursement for expenses, and

the right to participate in benefits generally available to

executive employees of Maidenform.  Under the contract, Mr.

Magrone's employment may be terminated by Registrant, apart from

disability, commission  of a felony, dishonesty, willful

malfeasance, gross negligence in the course of employment, or if

Mr. Magrone directly or indirectly competes with the Maidenform

Group, or materially breaches the terms of the contract.

Item 12.  Security Ownership of Certain Beneficial
        Owners and Management.

    (a)  The following table sets forth certain information
with respect to persons known to Registrant to own
beneficially more than 5% of Registrant's voting securities,
as of March 29, 1996.

               
                                                        Percent of
                                    Amount and          Out-
                                    Nature of           standing
Title of       Name and Address of  Beneficial          Shares
Class          Beneficial Owner     Ownership (1)       Owned (2)

Common Stock,  Maidenform, Inc(3)   4,042,779           92.4%
$1 par value   154 Avenue E
               Bayonne, NJ

               Elizabeth Coleman(3) 4,049,471           92.5%
               72 Westminster Drive
               Atlanta, GA










       (1)  All persons listed have sole voting and investment power
           with respect to their shares unless otherwise indicated.

       (2)  Computed on the basis of 4,375,492 shares of Common Stock
           outstanding.

      (3)   Maidenform is the record owner of 4,042,779
           shares of Common Stock.  As the sole shareholder of
           Maidenform, Worldwide beneficially owns indirectly
           through Maidenform, such 4,042,779 shares of Common
           Stock.  Elizabeth Coleman, as a result of her
           direct and indirect ownership of the capital stock
           of Worldwide and certain voting rights and powers
           with respect to the selection of and decision-
           making by the Board of Directors of Worldwide, may
           be deemed to beneficially own the 4,042,779 shares
           of Common Stock indirectly beneficially owned by
           Worldwide.  Ms. Coleman disclaims the beneficial
           ownership of all such shares.
                (b)  The following table sets forth certain
           information with respect to each class of
           Registrant's equity securities beneficially owned
           by each director and each executive officer named
           in the Summary Compensation Table of Registrant and
           the directors and executive officers of Registrant
           as a group, as of March 29, 1996
                                                       Percent of
                                        Amount and     Out-
                                        Nature of      standing
Title of       Name and Address of      Beneficial     Shares
Class          Beneficial Owner         Ownership (1)
Owned (2)

Common Stock,  Elizabeth Coleman(3)     4,049,471      92.5%
$1 par value
               David Masket            -                 -

               Steven Masket           -                 -

               Ira Glazer              -                 -

               Frank Magrone           -                 -

               All executive officers
               and directors as a
               group (5 in number)      4,049,471      92.5%









(1)  All persons listed have sole voting and investment power
    with respect to their shares unless otherwise indicated.

(2)  Computed on the basis of 4,375,492 shares of Common Stock
    outstanding.

(3)  Maidenform is the record owner of 4,042,779 shares of
    Common Stock.  As the sole shareholder of Maidenform,
    Worldwide beneficially owns indirectly through Maidenform,
    such 4,042,779 shares of Common Stock.  Elizabeth Coleman,
    as a result of her direct and indirect ownership of the
    capital stock of Worldwide and certain voting rights and
    powers with respect to the selection of and decision-
    making by the Board of Directors of Worldwide, may be
    deemed to beneficially own the 4,042,779 shares of Common
    Stock indirectly beneficially owned by Worldwide.  Ms.
    Coleman disclaims the beneficial ownership of all such
    shares.
                               
Item 13.  Certain Relationships and Related Transactions.

     During 1995, 1994 and  1993, Registrant purchased

merchandise and contracted labor from Triumph and its affiliates

amounting to $25,601,000, $17,900,000, and $25,500,000,

respectively.  During 1995, Triumph agreed to extend terms of

payment to Registrant and began charging interest on the amounts

owed which aged beyond 30 days payment terms.  The rate of

interest charged is 9% and the amounts paid in 1995 were

$206,000. Until July 1993, Triumph guaranteed certain notes

payable and lines of credit, for which Registrant incurred loan

guarantee fees amounting to approximately $80,000 in 1993.

     Registrant's sales to Maidenform, Inc. from April 26, 1995

to December 31, 1995 were $2,595,000.  Registrant also has

remitted to Maidenform $13,894,000 as repayment of the advances

made by Maidenform used to satisfy Registrant's bank debt on

April 26, 1995.

     Registrant participates in the consolidated cash

management system of the Maidenform Group.  (See Item 7.

Management Discussion and Analysis of Financial Condition and

Results of Operations).



Item 14.  Exhibits, Financial Statement Schedules, and Reports
on
              Form 8-K:

     (a)  The following documents are filed as part of this
report:

                                                      Page No.

        1.  Financial Statements:

             Independent auditor's report                   F-1
                                                       
               NCC Industries, Inc. and Subsidiary
               financial statements:
               Consolidated balance sheets as of
               December 31, 1995 and 1994                   F-2


               Consolidated statements of income for
               each of the three years in the
               period ended December 31, 1995              F-3


               Consolidated statements of shareholders'
               equity for each of the three years in the
               period ended December 31, 1995.              F-5


               Consolidated statements of cash flows
               for each of the three years in the
               period ended December 31, 1995.              F-6


               Notes to consolidated financial statements   F-8


          2.  Financial statements schedules:               F-9

               Schedule II for each of the three
               years in the period ended
               December 31, 1995.                           F-20

               Schedules other than those listed above
               have been omitted because they are not
               applicable or the required information
               is shown in the financial statements or
               notes thereto.

          3.  Exhibits:

             The Exhibits Index is on Page 48.

     (b)  Reports on Form 8-K - None.
     (c)  Exhibit Index is on Page 48.
     (d)  See (a)2 above.













                              Report of Independent Auditors
                                                                       



Shareholders and Board of Directors
NCC Industries, Inc.

We  have  audited the accompanying consolidated balance  sheet  of  NCC
Industries,  Inc.  and  subsidiary as of December  31,  1995,  and  the
related consolidated statements
of  income,  shareholders' equity, and cash flows  for  the  year  then
ended.  Our audit also included the information related to 1995 on  the
financial  statement schedule on page F-20 of this  Form  10-K.   These
financial  statements  and  schedule  are  the  responsibility  of  the
Company's  management.  Our responsibility is to express an opinion  on
these financial statements and schedule based on our audit.

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

In  our  opinion,  the financial statements referred to  above  present
fairly,  in all material respects, the consolidated financial  position
of  NCC  Industries, Inc. and subsidiary at December 3l, 1995, and  the
consolidated results of their operations and their cash flows  for  the
year  then  ended,  in  conformity with generally  accepted  accounting
principles.   Also,  in  our opinion, the related  financial  statement
schedule, when considered in relation to the basic financial statements
taken  as  a  whole,  presents  fairly in  all  material  respects  the
information set forth therein.




Ernst & Young  LLP

Syracuse, New York
February 16, 1996, except for Notes 4 and
13 as to which the date is March 29,1996





                                  F-1
                                   





                        Report of Independent Auditors


     
     
     Shareholders and Board of Directors
     NCC Industries, Inc.
     
     We  have  audited the accompanying consolidated balance sheet  of  NCC
     Industries,  Inc.  and  subsidiary as of December  31,  1994  and  the
     related  consolidated statements of income, shareholders'  equity  and
     cash flows for each of the two years in the period ended December  31,
     1994.   These consolidated financial statements are the responsibility
     of  the  Company's management.  Our responsibility is  to  express  an
     opinion  on  these  consolidated financial  statements  based  on  our
     audits.
     
     We conducted our audits in accordance with generally accepted auditing
     standards.  Those standards require that we plan and perform the audit
     to  obtain reasonable assurance about whether the financial statements
     are free of material misstatement.  An audit includes examining, on  a
     test  basis,  evidence supporting the amounts and disclosures  in  the
     financial statements.  An audit also includes assessing the accounting
     principles used and significant estimates made by management, as  well
     as  evaluating  the  overall  financial  statement  presentation.   We
     believe that our audits provide a reasonable basis for our opinion.
     
     In  our  opinion, the financial statements referred to  above  present
     fairly,  in all material respects, the consolidated financial position
     of  NCC Industries, Inc. and subsidiary at December 31, 1994, and  the
     consolidated results of their operations and their cash flows for each
     of  the two years in the period ended December 31, 1994, in conformity
     with generally accepted accounting principles.
     
     
                                                     Coopers & Lybrand  LLP
     
     Syracuse, New York
     February 3, 1995
     
     
     

     
                                         F-2













                                       





                                       
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                          CONSOLIDATED BALANCE SHEETS
                                       
                                  ___________
                                       
<TABLE>
<S>                                          <C>                   <C>


                                              ASSETS


                                                        December 31,
                                                   1995                    1994
         Current assets:

           Cash and cash equivalents             $  725,198               $ 1,034,820

           Investments                              671,382                    -
           Accounts receivable, less allowance
             for doubtful accounts of $432,000
             in 1995 and $350,000 in 1994         15,864,241               16,448,704
           Inventories                            45,020,477               39,104,654
           Prepaid expenses                          288,247                  396,012
           Income taxes refundable                     -                       99,042
           Deferred taxes                          2,058,824                1,507,863

              Total current assets                64,628,369               58,591,095

         Property, plant and equipment, net       10,155,629               11,186,318


         Other assets                                584,744                1,810,590



              Total assets                       $75,368,742              $71,588,003


                  The accompanying notes are an integral part
                   of the consolidated financial statements.

                                      F-3











                     LIABILITIES AND SHAREHOLDERS' EQUITY




                                                       December 31,
                                                   1995                     1994


         Current liabilities:
           Notes payable, banks                $      -                   $12,000,000
           Accounts payable                      15,638,193                 5,352,165
           Accrued expenses                       5,795,273                 3,112,645
           Due to affiliates                     11,077,154                 2,532,502
           Current portion of long-term debt        445,000               445,000

             Total current liabilities           32,955,620                23,442,312

         Long-term debt, less current portion     1,916,415                 2,361,415
         Long-term notes payable, bank               -                      7,000,000
         Deferred taxes                             309,203                   628,053
         Other liabilities                        1,355,753                 2,172,575

            Total liabilities                    36,536,991                35,604,355



         Shareholders' equity:
           $7 cumulative preferred stock, 
             $1 par value;
             authorized 500,000 shares;
             issued and outstanding - none
           Common stock, $1 par value,
             authorized 10,000,000 shares,
             issued 4,866,841 shares              4,866,841                 4,866,841
           Additional paid-in capital             5,077,911                 5,077,911
           Retained earnings                     31,645,396                28,894,732
           Minimum pension liability            (    75,369)              (   172,808)
          Less:
             Common stock in treasury, 
             491,349 shares
               at cost                          ( 2,683,028)              ( 2,683,028)

              Total shareholders' equity         38,831,751                35,983,648

              Total liabilities and 
                 shareholders' equity           $75,368,742               $71,588,003



                                      F-4



                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                       CONSOLIDATED STATEMENTS OF INCOME
                                  ___________



                                                             Years Ended December 31,
                                                    1995            1994         1993

         Net sales                              $125,987,326    $128,042,422     $110,597,782
         Cost and expenses:
           Cost of sales                          97,802,166      95,503,504       82,151,733
           Shipping, selling,
             general and administrative           22,507,559      22,674,374       21,709,190
           Interest, net                           1,873,822       1,634,346        1,670,443

                                                 122,183,547     119,812,224          105,531,366

              Income before income taxes           3,803,779       8,230,198        5,066,416



         Income taxes:
           Current:
             Federal                               1,616,442       1,923,221        1,386,234
             State and local                         306,485         265,849          247,174
           Deferred                               (  869,812)        140,116        ( 281,791)
                                                   1,053,115       2,329,186        1,351,617


          Net income                              $2,750,664      $5,901,012       $3,714,799

          Income per common share                     $.63          $1.35             $.85


          Weighted average number of shares        4,375,563       4,375,563        4,379,721

                  The accompanying notes are an integral part
                   of the consolidated financial statements.
                                       
                                       
                                       
                                       
                                      F-5
                                       




                       NCC INDUSTRIES, INC. AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                  YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993
                                        
                                        
                                        




                           Common Stock                    Additional            Minimum       Treasury Stock
                            Number of                      Paid-In    Retained   Pension     Number of
                           Shares Issued        Amount     Capital    Earnings   Liability     Shares       Amount

Balance, December 31, 1992   4,866,841        $4,866,841   $5,077,911 $19,278,921              486,174     ($2,641,903)

Net income                                                            $ 3,714,799
Purchase of treasury stock                                                                       4,775      ($   38,025)
Minimum pension liability                                                       ($103,558)

Balance, December 31, 1993  4,866,841         $4,866,841   $5,077,911          $22,993,720            ($103,558)  
                                                                                               490,949   ($2 679,928)

Net income                                                  $5,901,012
Purchase of treasury stock                                                                    400      ($    3,100)
Minimum pension liability                                                       ($ 69,250)

Balance, December 31, 1994          4,866,841   $4,866,841 $5,077,911           $28,894,732            ($172,808)  
                                                                                               491,349  ($2,683,028)

Net income                                       $ 2,750,664
Purchase of treasury stock
Minimum pension liability                                                       $  97,439

Balance, December 31, 1995          4,866,841   $4,866,841 $5,077,911           $31,645,396            ($ 75,369)  
                                                                                                 491,349  ($2,683,028)

     



    The accompanying notes are an integral part of the consolidated financial
                                   statements.
                                       F-6
                                       


                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  ___________
                                       
                          Increase (Decrease) in Cash



                                                               Years Ended December 31,
                                                        1995            1994         1993

       Cash flows from operating activities:
           Net income                                $2,750,664      $5,901,012    $3,714,799
           Adjustments to reconcile net income
             to net cash provided by (used in)
             operating activities:
               Depreciation                           l,527,346       1,466,132     1,242,357
               Amortization                              19,440          22,765        25,897
               Deferred income taxes                (   869,812)        140,116   (   281,791)
               Provision for losses
                 on accounts receivable                 108,000         (16,447)       72,400
               Loss on retirement
                 of plant and equipment                  32,865          58,550        35,465

         Changes in operating
           assets and liabilities:
            Accounts receivable                      476,463        ( 4,078,586)        2,180,435
            Inventories                          ( 5,915,823)         9,011,729       (13,514,288)
            Prepaid expenses                         107,765          (65,932)        121,029
            Income taxes refundable/payable           99,042          133,250     (    51,037)
            Other assets                             635,024          173,267             202,321
            Accounts payable
              and accrued expenses                13,066,094        1,879,566     (   171,768)
            Due to affiliate                       8,544,652          544,646     (   235,313)
            Other liabilities                    (   816,822)         245,309             492,623

         Net cash (used in) provided
         by operating activities                   19,764,898       15,415,377    ( 6,166,871)

      Cash flows from investing activities:
         
         Purchase of plant and equipment          (   563,601)     ( 1,170,042)   ( 3,133,830)
         Proceeds from sales of fixed assets           34,081           16,500           -
         Increase in
           short-term investments                        -                        (   200,548)
         Funds issued for supplier
           note receivable                       (   100,000)     (   150,000)    ( 1,739,589)

         Net cash used in
           investing activities                  (   629,520)     ( 1,303,542)    ( 5,073,967)
                                       
                                  (Continued)
                                       
                                      F-7

                                       
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  ___________

                          Increase (Decrease) in Cash


                                                             Years Ended December 31,
                                                         1995           1994       1993


         Cash flows from financing activities:
           Payments to acquire treasury stock       $       -     ($     3,100)   ($   38,025)
           Repayment of long-term debt             (    445,000)  (    445,000)   (   445,000)
           Net (repayment) borrowings
             under notes payable, banks            ( 19,000,000)  ( 13,081,000)    10,481,000

              Net cash (used in) provided by
                financing activities               ( 19,445,000)  ( 13,529,100)     9,997,975

              Net (decrease) increase in cash      (    309,622)       582,735    ( 1,242,863)

         Cash and cash equivalents,
           beginning of year                          1,034,820        452,085      1,694,948

              Cash and cash equivalents,
                 end of year                       $    725,198    $ 1,034,820      $  452,085








          Supplemental disclosures of cash flow information (see Note 1):
          Cash paid during the year for:
             Interest                             $   1,173,235    $ 1,631,230      $1,645,747
             Income taxes                               251,553      2,271,231       1,572,823

</TABLE>









                  The accompanying notes are an integral part
                   of the consolidated financial statements.
                                       
                                      F-8
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________

         1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

          Nature of Business
          
          The Company is engaged in the garment business, in which it
          manufactures and distributes (predominantly to retail
          businesses) popular priced ladies under-garments.  Sales are made
          to department, specialty and chain stores throughout the United
          States.  Triumph International Overseas Ltd., a Liechtenstein
          corporation ("Triumph"), was the Company's majority shareholder
          until April 26, 1995, when Triumph sold its interest, and who, at
          December 31, 1994 owned approximately 84% of the outstanding
          shares.  Maidenform Worldwide, Inc., ("Worldwide") a Delaware
          corporation, is the Company's ultimate majority shareholder by
          ownership of Maidenform Inc. ("Maidenform"), the Company's
          controlling shareholder, who, at December 3l, 1995 owned
          approximately 92% of the Company's outstanding common shares.
          
          Use of Estimates
          
          The preparation of financial statements in conformity with
          generally accepted accounting principles requires management to
          make estimates and assumptions that affect the reported amounts
          of assets and liabilities and disclosure of contingent assets and
          liabilities at the date of the financial statements and the
          reported amounts of revenues and expenses during the reporting
          period.  Actual results could differ from those estimates.
          
          Principles of Consolidation
          
          The consolidated financial statements include the accounts of the
          Company and its wholly-owned subsidiary.  All significant
          intercompany accounts and transactions have been eliminated.
          
          Cash and Cash Equivalents
          
          The Company considers all highly liquid investments with a
          maturity of three months or less when purchased to be cash
          equivalents.
          
          Investments
          
          In May 1993, Statement of Financial Accounting Standards No. 115,
          "Accounting for Certain Investments in Debt and Equity
          Securities", was issued by the
          Financial Accounting Standards Board.  As permitted, the Company
          implemented
          this Standard on January 1, 1994.  The effect of the adoption was
          immaterial to the Company. Investments consist primarily of
          mutual funds and bonds and are stated at market, which
          approximates cost.  At December 31, 1994, investments were
          included with other assets.
          

          Inventories
          Inventories are stated at the lower-of-cost or market.  Cost is
          determined on the first-in, first-out basis.
          

                                      F-9
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________
          
      1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
          
          Property, Plant and Equipment and Depreciation
          
          Property, plant and equipment are stated at cost. Depreciation
          has been computed by the straight-line method over the estimated
          useful lives of the related assets.
          
          Revenue Recognition
          
          The Company's policy of recognizing revenue is to record sales
          upon shipment of goods.

          Income Per Common Share
          
          Per share amounts are computed based on the weighted average
          number of shares of common stock outstanding.
          
          Income Taxes
          
          Income tax expense consists of taxes currently payable and
          deferred income
          taxes which are based upon temporary differences between
          financial accounting
          and tax bases of assets and liabilities in accordance with SFAS
          No. 109 as
          measured by the enacted tax rates which are anticipated to be in
          effect when
          these differences reverse. The deferred tax provision is the
          result of the net
          change in the deferred tax  assets and liabilities.  A valuation
          allowance is
          established when it is necessary to reduce deferred tax assets to
          amounts
          expected to be realized.

          Under a Tax Allocation Agreement with Maidenform, the Company files a
          consolidated federal income tax return and a combined New York State
          return with Maidenform.  Current and deferred income tax liabilities
          have been determined on a separate company basis.  That is, each
          member of the consolidated group will determine its respective
          current and deferred income taxes as if it had not been included in a
          consolidated, combined or unitary tax return.  The total current tax
          liabilities of the group determined on a separate company basis may
          exceed taxes actually due to the respective tax authorities because
          of the use of losses, (i.e. NOL) or credits of group members.  To the
          extent of such excess, the excess will be payable to those group
          members whose losses or credits are utilized.
          
          Other Assets
          
          Other assets consist principally of notes receivable due from a
          garment processor at December 31, 1995 and 1994 and long-term
          investments at December 31, 1994.  The notes bear interest at the
          prime rate.  Payments are made based on the billings by the
          processor to the Company.  The notes are being repaid by
          deduction from amounts owed by the Company to the processor for
          services performed.  During 1995 and 1994, the Company deducted $
          453,280 and $528,920 respectively, and applied such deductions to
          the notes.  It is estimated that the notes will be reduced by
          $400,000 in 1996.
                                     F-10

                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________
                                       
                                       
       1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
       
           Concentration of Credit Risk
           
           The Company performs periodic credit evaluations of its customers'
           financial condition.   The Company has granted credit to one
           customer whose balance owed consisted of 10% of the Company's
           accounts receivable at December 31, 1995 and 11% of the Company's
           accounts receivable at December 31, 1994.  The Company granted
           credit to another customer whose balance owed consisted of less than
           1% of the Company's accounts receivable at December 31,1995 and 20%
           of the Company's accounts receivable balance at December 31, 1994.
           The Company granted credit to a third customer whose balance owed
           consisted of 10% of the Company's accounts receivable at December
           31, 1995 and 5% of the Company's accounts receivable at December 31,
           1994.
 

         2.  INVENTORIES

           Inventories by major classifications are as follows:

                                               1995             1994
             
             Raw materials                     $ 7,566,204      $ 7,287,229
             Work-in-process                    10,659,170        9,639,312
             Finished goods                     26,795,103       22,178,113
             
                                               $45,020,477      $39,104,654


         3.  PROPERTY, PLANT AND EQUIPMENT

           Property, plant and equipment at December 31, consisted of the
           following:

                                               1995             1994
             
             Land                              $   239,867      $   239,867
             Building and building improvements  6,334,777        6,334,777
             Machinery and equipment            10,201,234        9,798,420
             Construction in progress               73,023          190,206
                                                16,848,901       16,563,270
             Less:  Accumulated depreciation     6,693,272        5,376,952
                                               $10,155,629      $11,186,318



                                       
                                       
                                       
                                       
                                     F-11
                                       
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________


       4.  NOTES PAYABLE, BANKS
          
          The Company participates in the consolidated cash management
          system of its ultimate parent, Worldwide, and its subsidiaries
          ("the Maidenform Group").  As such the Company is a party to and
          its liquidity is dependent upon the Maidenform Group's financing
          arrangements.  Substantially all of the Company's non-payroll
          disbursements are controlled by the Maidenform Group.  The
          Maidenform Group's long term debt includes a revolving credit
          facility for $120,000,000, a $50,000,000 term loan and
          $30,000,000 in senior notes for which the Company's assets and
          stock are pledged as collateral.  Under the revolving credit
          facility, the Maidenform Group may borrow, repay, and reborrow
          through April 25, 1998, the facility expiration date; however,
          borrowings are limited to certain percentages of the Maidenform
          Group's trade accounts receivable and inventories.

          As of December 31, 1995, outstanding borrowings under the
          revolving credit facility amounted to $81,000,000.  In addition,
          outstanding letters of credit (which reduce the maximum available
          borrowings) issued by the bank for the account of the Maidenform
          Group under the facility amounted to $3,000,000.  In January and
          February 1996, the Maidenform Group borrowed the remaining
          $36,000,000 available under the facility.  On March 29, 1996, the
          bank loan agreement was amended and the Maidenform Group borrowed
          an additional $20,000,000 under a new term loan, of which
          $10,000,000 is repayable on August 15, 1996 and $5,000,000 is
          repayable on each of October 30 and November 30, 1996.  Proceeds
          of the new loan are to be used to pay trade payables.
          
          The term loan is repayable in increasing quarterly principal
          installments ranging form $2,000,000 to $3,000,000 commencing on June
          30, 1996 through maturity on March 31, 2001 and also provides for
          prepayments of principal (i) from the proceeds received by the
          Maidenform Group in connection with certain transactions and (ii)
          based on a percentage of the Maidenform Group's net cash flow, as
          defined, for each of the three years ending December 31,1995 through
          1997, payable no later April 30 of the following year.  In addition,
          the senior notes also provide for similar prepayment at the option of
          the noteholders.  No amounts were subject to prepayment at December
          31, 1995.

          The senior notes are due September 30, 2003, payable in annual
          principal installments of $4,285,714 on each September 30, commencing
          1997 through 2003.

          Notes payable under the above described financing arrangements
          are collateralized by the assets of the Maidenform Group, which
          include the assets of the Company.
          
          The above described loan agreements contain covenants that, among
          other matters, restrict additional borrowings, dividends and
          other payments with respect to the Maidenform Group's capital
          stock and provide for the maintenance of minimum consolidated
          tangible net worth, and certain financial ratios, including
          current assets (excluding inventory) to current liabilities, debt
          to equity, fixed charge coverage and debt to operating cash flow
          ratios (all as defined).  At December 31, 1995, no amounts of
          retained earnings were available for dividends.
                                     F-12
                                       
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________
                                       
                                       
       4. NOTES PAYABLE, BANKS (Continued)

          The Company, based on information supplied by Worldwide, believes
          that these credit facilities together with continued vendor
          support are sufficient for it to meet its cash flow needs.

          As of December 31, 1994, the Company had long-term notes payable
          of $7,000,000 with interest at rates which were periodically
          negotiated (rates ranged from 6.82% to 7.49% as of December 31,
          1994).  At December 31, 1994, the Company also had $12,000,000
          outstanding on various lines of credit.  The notes payable and
          lines of credit were repaid during 1995 by Maidenform (see Note
          9).


         5.  LONG-TERM DEBT

          Long-term debt at December 31, 1995, consisted of $2,361,415 Series
          "A" Industrial Development Bonds (the  Bonds) issued by Cortland
          County Industrial Development Agency. The Bonds are tax-exempt and
          bear interest at various rates  based on maturity, ranging from
          6.6% to 8%, and are payable on September 15 and March 15 of each
          year. Annual maturities are $445,000 through 1998, $210,000 in
          1999, and $205,000 thereafter, through September 15, 2003.
          
          The Bonds are collateralized by a first mortgage on the land,
          facility and certain equipment purchased with the proceeds of the
          bond financing. The Bonds are also collateralized by an irrevocable
          letter of credit for $2,542,068 which was issued for the account of
          the Company in favor of the Bond Trustee for the benefit of the
          bondholders.
          
          The Bond Indenture requires, among other things, that the Company
          maintain certain financial ratios.
          
        6.  INCOME TAXES
          
          The temporary differences which give rise to a significant portion
          of deferred tax assets and liability at December 31, 1995 and 1994
          are as follows:

                                     1995           1994
            
            Inventory                 $1,415,103     $1,003,712
            Accounts receivable          251,946        127,085
            Depreciation             (   695,313)   (   757,354)
            Accruals                     853,627        563,957
            Employee benefit plans       595,519        560,149
            Other                         65,496         41,822
                                       2,486,378      1,539,371
            
            Less:  Valuation allowance(   736,756)     (659,561)
                                       $1,749,622   ($  879,810

                                     F-13
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________
                                       
                                       

         6.  INCOME TAXES (Continued)

           Net deferred taxes are classified as follows:

                                         1995         1994
                 
                 Current asset           $2,058,824   $1,507,863
                 Long-term liability        309,203      628,053
                                         $1,749,622   $  879,810


             Reconciliation of federal statutory rate to the effective income
tax rate for years ended December 31 follows:
<TABLE>
<S>                                                             <C>                    <C>

                                                             1995      1994      1993

               Statutory federal taxes                       34.0%     34.0%     34.0%
               State income taxes, net of
                 federal income tax benefit                    4.8      1.8      2.5
               Adjustment of the valuation allowance           1.0       .4      3.7
               Section 936 incentive credit and other        (12.1)   ( 7.9)     (13.5)
                                                              27.7%    28.3%     26.7%
</TABLE>

         7.  RETIREMENT BENEFIT PLANS

             Pension Plans

             a.  The Company has a noncontributory defined benefit pension
plan.  Employees may no longer accrue service benefits due to an amendment in
1991, but may  continue to receive service benefits for vesting purposes.
The Company funds an amount each year that is  necessary to keep the plan
on a sound actuarial basis.

                 The discount rate used to determine the actuarial present 
value of the projected benefit obligation was 7.0%, 7.5% and 6.25% at
December 31, 1995, 1994 and 1993, respectively. The expected long-term rate
of return on assets used to determine the net pension cost was 8%,8% and
7.5%  during 1995, 1994 and 1993, respectively.

      

                                     F-14
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________


         7.  RETIREMENT BENEFIT PLANS (Continued)

                 A summary of the plan's funded status reconciled to the
amounts reported in the Company's consolidated balance sheet at December 31 
is as follows:
<TABLE>
<S>                                                                       <C>              <C>                                 
                                                                         1995           1994
                 Actuarial present value of benefit obligations:
                   Accumulated benefit obligation, including
                     vested benefits of $1,713,533 and $1,571,377.    ($1,720,724)    ($1,585,552)
                 Projected benefit obligation
                   for service provided to date                   ($1,720,724)        ($1,585,552)
                 Plan assets at fair value, primarily
                   cash equivalents and U. S. government
                   securities                                       1,436,380         1,193,331
                      Projected benefit obligation
                        in excess of plan assets                  (   284,344)        (   392,221)
                 Unrecognized net loss                                 75,369         (   172,808
                 Accrued pension cost                                (208,975)        (219,413)
                 Minimum pension liability                        (    75,369)   (   172,808)
                      Unfunded pension liability
                        included in accrued expenses              ($  284,344)        ($  392,221)


                                           1995         1994          1993
           Net pension cost includes:
              Interest cost               $118,216     $108,896     $ 107,265
              Actual return on plan assets             (291,830)      106,687      (88,403)
              Net amortization and deferral             198,880      (210,793)       9,765
                                          $ 25,266    $   4,790      $ 28,627
</TABLE>
              b. On January 1, 1992, the Company implemented a defined
              contribution plan covering all participants in the defined
              benefit plan or active Continental U.S. employees age 21 or older
              with one year of service except for certain executives.
              Contributions to the plan  are determined at the discretion of
              the Board of Directors and are based on participants' age and
              compensation.  Salary deferrals may be made by the participants
              commencing January 1, 1993. Total defined contributions costs for
              1995, 1994 and 1993 were $253,500, $247,794, and $223,772,
              respectively.

            Postretirement Health Care and Life Insurance Plan

          The Company provides for certain limited postretirement medical and
          life insurance benefits covering certain employees hired prior to
          December 1, 1977.

          The Accumulated Postretirement Benefit Obligation was determined
          using a discount rate of 7.0% and 6.5% at  December 31, 1995 and
          1994, respectively. The assumed healthcare cost trend rate used was
          9.5% for 1995; the rate was assumed to decrease gradually to 5% by
          the year 2008 and remain at that level thereafter.
                                     F-15
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________

7.  RETIREMENT BENEFIT PLANS (Continued)

          A summary of the plan's funded status reconciled to the amounts
          reported in the company's consolidated balance sheets at December 31,
          1995 and 1994 are as follows:
<TABLE>
<S>                                                                  <C>           <C>
                                                                     1995      1994
               Accumulated Postretirement
                 Benefit Obligation (APBO):
                   Retirees                                     $  712,830    $  708,000
                   Active plan participants
                     fully eligible                                271,467    320,600
                   Other active plan participants                  293,920    264,500
                    Total APBO                                   1,278,217    1,293,100
               Plan assets at fair value                             -        -
                    APBO in excess of plan assets                1,278,217    1,293,100
               Unrecognized net gain                                77,536    30,200
                    Accrued postretirement benefit                            
                    obligation included in other
                       liabilities                              $1,355,753    $1,323,300

                                                          1995        1994        1993
               Net Periodic Post-
                 retirement Benefit Expense:
                   Service cost                        $ 10,300     $ 12,200     $ 14,400
                   Interest cost                         85,200       84,400     99,200
                   Amortization of gains in
                      excess of corridor                 (7,100)        -        -
                    Net periodic postretire-
                      ment benefit expense             $ 88,400     $ 96,600     $113,600

          A discount rate of 7.0%, 7.5% and 8% was used to determine the net
          periodic postretirement  benefit expense for December 31, 1995, 1994
          and 1993.
          Increasing the assumed healthcare cost trend rates by one percentage
          point in
          each year would increase the accumulated postretirement benefit
          obligation as
          of December 31, 1995 by $53,600 and increase the aggregate of the
          service
          cost and interest cost of net periodic postretirement benefit
          expense by $4,800.
                                       
                                       
                                     
                                       
                                       
                                     F-16
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________
                                       
          8.  COMMITMENTS

             Leases
             
             Rent expense was approximately $467,000, $262,000 and $428,000 for
             the years ended  December 31, 1995, 1994 and 1993, respectively.
             Minimum lease commitments, exclusive of real estate taxes and
             other expenses, under all noncancelable real property operating
             leases at December 31, 1995 are as follows:
             
                              1996                            $552,962
                              1997                             562,148
                              1998                             583,960
                              1999                             561,848
                              2000                             527,738
                              Thereafter                     1,141,625
             
             The leases provide for the payment of increases in real estate
             taxes and other costs.

          9.  RELATED PARTY TRANSACTIONS

             During 1995, 1994 and  1993, the Company purchased merchandise and
             contracted
             labor from Triumph and its affiliates amounting to $25,601,000,
             $17,900,000, and $25,500,000, respectively.  During 1995, Triumph
             agreed to extend terms of payment to the Company and began
             charging interest on the amounts owed which aged beyond 30 days
             payment terms.  The rate of interest charged is 9% and the amounts
             paid in 1995 were $206,000.  As of December 31, 1995 and 1994 the
             payable to Triumph was $5,172,771 and $2,532,502, respectively.
             
             The Company's sales to Maidenform from April 26, 1995 to
             December 31, 1995 were $2,595,000.  The Company also has
             remitted to Maidenform $13,894,000 as repayment of the advances
             made by Maidenform used to satisfy the Company's bank debt on
             April 26, 1995.  The Company is charged a rate which
             approximates prime plus 1% on its intercompany balance with
             Maidenform.  As of December 31, 1995, $5,904,383 was payable to
             Maidenform.

             Until July 1993, Triumph guaranteed certain notes payable and
             lines of credit, for which the Company incurred loan guarantee
             fees amounting to approximately $80,000 in 1993.
             
             In July 1986, the Company's former President acquired 250,000
             shares of the Company's common stock for $1 per share, which
             approximated market value, in exchange for a $250,000 promissory
             note.  The promissory note called for semi-annual interest
             payments at an annual interest rate of 7.5%, with principal due on
             October 31, 1994.  The former President's employment agreement
             also included a bonus of $550,000 which was paid upon expiration
             of the agreement on October 31, 1994. At such time the
             aforementioned note was paid in full.



                                     F-17
                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________
   10. MAJOR CUSTOMERS

      The Company had sales to one customer which approximated 16% in 1995, 17%
      in 1994, and 20% in 1993.  Sales to another customer approximated 14% in
      1995, 18% in 1994, and 16% in 1993 and sales to a third customer
      approximated 11% in 1995, and 9% in 1994.

   11. CONTINGENCIES

      The Company is subject to actions that arise in the ordinary course of
      its business activities.  Management believes that any resolution of such
      matters will not materially affect the financial position or results of
      operations of the Company.  Management believes that they have
      meritorious defenses and intends to vigorously defend such actions.

   12. FAIR VALUES OF FINANCIAL INSTRUMENTS

      The following methods and assumptions were used by the Company in
      estimating its fair value disclosures for financial instruments:
      
      Cash and cash equivalents:  The carrying amount reported in the
      balance sheet for cash and cash equivalents approximates its fair
      value.
      
      Investment securities:  The fair value for marketable debt and equity
      securities are based on quoted market prices.  Fair value approximates
      carrying value at December 31, 1995.
      
      Long term debt:  The Company believes the fair value of its long-term
      debt approximates its carrying value as the debt is at a fixed rate that
      approximates the rate at which the company could currently borrow similar
      funds in the same jurisdiction.

   13. SUBSEQUENT EVENTS

      In March 1996, the Company made a decision to close its subsidiary's two
      leased
      Puerto Rican manufacturing facilities and subsequent to that date began a
      process of notification of employees and the government of Puerto Rico.
      Although the
      government of Puerto Rico has made offers to the Company to retain the
      facility, which Registrant's management is considering, management
      believes that the facility will be closed and its sewing assembly
      operations will be transferred to other locations.
      
      Management believes that all equipment from these facilities will be used
      at other locations; however, the leases on these facilities, which have
      combined annual rental of approximately $94,000, do not expire until 1999
      and 2002. Management has not determined the total expected cost of the
      closure which will be recorded in 1996.








                                     F-18
                                       
                                       
                         INDEPENDENT AUDITORS' REPORT






     Shareholders and Board of Directors
     NCC Industries, Inc.
     Cortland, New York



     Our report on the consolidated financial statements of NCC Industries,
     Inc. and Subsidiary is included on page  F-2 of this Form  10-K.  In
     connection with our audits of such financial statements, we have also
     audited the respective years financial statement schedule on page F-20 of
     this Form 10-K.
     
     In our opinion, the financial statement schedule for the respective years
     referred to above, when considered in relation to the basic financial
     statements taken as a whole, present fairly, in all material respects, the
     information required to be included therein.
     
     
                                                           Coopers & Lybrand
     L.L.P.
     
     Syracuse, New York
     February 3, l995
                                             
                                             
                                             
                                             
                                             
                                             
                                             
                                             
                                             
                         


                                     F-19
                                       

                      NCC INDUSTRIES, INC. AND SUBSIDIARY
                                       
                SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
                                       
                 YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                                  ___________


                 Col. A                    Col. B       Col. C       Col. D     Col. E
                                                       Additions
                                          Balance at   Charged to               Balance at
                                          Beginning    Costs and               End
              Description                 of Period     Expenses    Deductions  
              of Period
                1995

         Allowance for doubtful
           accounts receivable            $350,000     $108,000     $ 26,000    (a)  $432,000

                  1994                                                          
         Allowance for doubtful
           accounts receivable            $350,000    ($ 16,447)   ($ 16,447)   (b)  $350,000




                  1993

         Allowance for doubtful
           accounts receivable            $312,700     $ 72,400     $ 35,100    (a)  $350,000








         (a)  Uncollectible accounts written off.

         (b)  Uncollectible accounts written off net of bad debt recoveries.

                                               F-20

</TABLE>
                                       
                                       
                                  SIGNATURES


               Pursuant to the requirements of Section 13 or 15(d) of
          the Securities Exchange Act of 1934, Registrant has duly
          caused this report to be signed on its behalf by the
          undersigned, thereunto duly authorized.

          DATED:
                                             
                                             NCC INDUSTRIES INC.
                                             

                                             By/s/
                                             Steven Masket       Date
                                             Executive Vice President -
                                             General Counsel,
                                             Secretary
                                             
                                             
                                             
                                             By/s/
                                             Ira Glazer               Date
                                             Executive Vice President -
                                             Chief Operating Officer
                                             
                                             

     Pursuant to the requirements of the Securities Exchange Act of 1934,
     this report has been signed below by the following persons on behalf of
     the Registrant and in the capacities and on the date indicated:
     
     
     /s/                                          /s/
     Elizabeth Coleman        Date                     Steven Masket       Date
     Chairman, President, and                         Executive Vice President
    -
     Chief Executive Officer                           General Counsel,
     Secretary
     

     /s/                                          /s/
     David Masket        Date                     Frank Magrone
     Vice Chairman                                Executive Vice President
     
     /s/
     Ira Glazer               Date
     Executive Vice President -
     Chief Operating Officer
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                     F-21
                                       
                                 EXHIBIT INDEX
Exhibit No.                   Description                                  Page

 3(i)             (1) Certificate of Incorporation of Registrant              *
               (incorporated by reference to Exhibit 3(a) of
               Registrant Form 10-K for the Year ended
               December 31, 1980).

  (i)           (2) Amendment to Certificate of Incorporation of
               *
              Registrant, dated June 13, 1986 (incorpoprated by
              reference to Exhibit 3(c) of Registrant's Form 10-K for
              the year ended December 31, 1986).
 
  (ii)           Bylaws of Registrant (incorporated by reference to
               *
               exhibit 3(b) of Registrant's
               Form 10-K for the year ended December 31, 1980).

  4            Omitted (Inapplicable).                                  *

 10(a)             (1) Omitted (Inapplicable).                               *

                 (2) Omitted (Inapplicable).                            *

                 (3) Omitted (Inapplicable).                            *

                (4)  Letter Agreement, dated July 30, 1991,                  *
               between Registrant and Bratex Dominicana, C.
               por A. ("Bratex"), providing for a loan to
               Bratex and for the provisions of product
               assembling, sewing, packaging and shipping
               services for Registrant by Bratex (incorporated
               by reference to Exhibit 10(a)(5) of Registrant's
               Form 10-K for the year ended December 31, 1993).

                (5)  Letter Agreement, dated November 19,                    *
               1992, between Registrant and Bratex, providing
               for an additional loan to Bratex for the
               packaging and shipping services for Registrant
               by Bratex (incorporated by reference to Exhibit
               10(a)(6) of Registrant's Form 10-K for the year
               ended December 31, 1993).

                (6)  Letter Agreement, dated as of June 18,                  *
               1993, between Registrant and Bratex, providing
               for additional loans and advances to Bratex
               and for the provision of product assembling,
               sewing, packaging and shipping services for
               Registrant by Bratex (incorporated by reference
               to Exhibit 10(a)(7) of Registrant's Form 10-K
               for the year ended December 31,1993) .




           *Incorporated by Reference
                                 EXHIBIT INDEX

Exhibit No.                   Description                               Page


  10(b)         (1)  Omitted (Inapplicable).                           *

                (2)  Lease of New York, New York property at           *
               465 Park Avenue, (incorporated by reference to
               Exhibit 10(b)(3) of Registrant's Form 10-K for
               the year ended December 31, 1991).

                (3)  Omitted (Inapplicable).                       *

                (4)  Stock Purchase Agreement dated April 26 1995      *
               between Maidenform Worldwide, Inc. And Certain
               Stockholders of NCC Industries, Inc., as Sellers.
               (incorporated by reference to Exhibit 10(a)(1) of
               Registrant's Form 10-Q for the quarter ended
               April 1, 1995.

                (5)  Stock Sale Agreement dated April 26, 1995         *
               between Triumph International Overseas Ltd.,
               various Sellers and Catherine C. Brawer,
               as agent for the Sellers.
               (incorporated by reference to Exhibit 10(a)(2) of
               Registrant's Form 10-Q for the quarter ended
               April 1, 1995.

                (6)  Loan Agreement dated April 26, 1995               *
               from various banks to Maidenform Worldwide
               and its affiliates.
               (incorporated by reference to Exhibit 10(a)(3) of
               Registrant's Form 10-Q for the quarter ended
               April 1, 1995.

                (7)  Amended and Restated Note Purchase Agreement      *
               dated April 26, 1995.
               (incorporated by reference to Exhibit 10(a)(4) of
               Registrant's Form 10-Q for the quarter ended
               April 1, 1995.

                (8)  Security Agreement dated April 26, 1995.          *
               (incorporated by reference to Exhibit 10(a)(5) of
               Registrant's Form 10-Q for the quarter ended
               April 1, 1995.

                (9)  Pledge Agreement dated April 26, 1995.            *
               (incorporated by reference to Exhibit 10(a)(6) of
               Registrant's Form 10-Q for the quarter ended
               April 1, 1995.



* Incorporated by reference



                                 EXHIBIT INDEX

     Exhibit No.                   Description
Page


     10(b)cont  (10) Amendment to Series A Credit and Reimbursement
*
               Agreement.
               (incorporated by reference to Exhibit 10(a)(8) of
               Registrant's Form 10-Q for the quarter ended
               April 1, 1995.


                (11) Consent to Second Lien.
*
               (incorporated by reference to Exhibit 10(a)(9) of
               Registrant's Form 10-Q for the quarter ended
                April 1, 1995.


                   (12) First Amendment to Loan Agreement dated
53
               March 29, 1996.  See Exhibit 10(a)(6).

                   (13) Amendment to the Amended and Restated Note
90
               Purchase Agreement dated March 29, 1996.
               See Exhibit 10(a)(7).

                (14) Reaffirmation Agreement dated March 29, 1996.
118
               See Exhibit 10(a)(8).

     10(c)      (1)  Omitted (Inapplicable).

              (2)  Omitted (Inapplicable).

              (3)  Omitted (Inapplicable).

              (4)  Omitted (Inapplicable).

              (5)  Omitted (Inapplicable).

              (6)  Omitted (Inapplicable).

              (7)  Omitted (Inapplicable).

                (8)  Employment Agreement dated April 26, 1995
*
                 between Maidenform , Inc. and Frank Magrone.
                 (incorporated by reference to Exhibit 10(a)(10) of
                  Registrant's Form 10-Q for the quarter ended
                  April 1, 1995.





* Incorporated by reference.





                                 EXHIBIT INDEX


Exhibit No.                   Description
Page



 10(c)(cont)     (10)  Letter Agreement, between Registrant and
*

              Intimate Apparel Designs Incorporated, dated
            February 25, 1994, with respect to services
            of Arthur Rubin (incorporated by reference to
            Exhibit 10(c)(11) of Registrant's Form 10-K
            for the year ended December 31, 1993).

10(d)               (1) Installment Sale Agreement, dated as of               *
August 1, 1988, between the Cortland County
            Industrial Development Agency (the "IDA") and
            Registrant (incorporated by reference to
            Exhibit 28(a)(1) of Registrant's Form 10-Q for
            the quarter ended October 1, 1988).

            ( 2)  Amendment to Installment Sale Agreement,                 *
dated as of September 1, 1998, between the IDA

            and Registrant (incorporated by reference
              Exhibit 28(a)(2) of Registrant's Form 10-K for
            the year ended December 31, 1988).

              (1)  Trust Indenture, dated as of September 1,
*                      1988, between the IDA and Key Trust Company
            (the "Trustee"), approved and consented to by
            Registrant (incorporated by reference to Exhibit
            28(b)(2) of Registrant's Form 10-Q for the
            quarter ended October 1, 1988).

            (2)  Irrevocable Transferable Letter of Credit,                *
dated September 30, 1988, from Norstar to the
            Trustee for the account of Registrant (incor-
            porated by reference to Exhibit 28(b)(3) of
            Registrant's Form 10-Q for the quarter ended
            October 1, 1988).

            (3)  Series A Credit and Reimbursement
*                     Agreement, dated as of September 1, 1988,
            between Registrant and Norstar (incorpor-
            ated by reference to Exhibit 28(b)(4) of
            Registrant's Form 10-Q for the quarter
            ended October 1, 1988).


            (4)  Series A Mortgage, dated as of September 1,
*                     1988, from the IDA and Registrant to the Trustee
            and Norstar (incorporated by reference to
            Exhibit 28(b)(5) of Registrant's Form 10-Q
            the quarter ended October 1, 1988).

           ____________________
           * Incorporated by Reference


                                 EXHIBIT INDEX
                                       

Exhibit No.                   Description                                  Page

10(d)(cont)   (5)  Series A Pledge and Assignment, dated as                  *
            of September 1, 1988, from the IDA to the
          Trustee, acknowledged by Registrant (incor-
          porated by reference to Exhibit 28(b)(6) of
          Registrant's Form 10-Q for the quarter
          ended October 1, 1988).

            (6)  Series A Guaranty, dated as of September 1,                 *
1988, from Registrant to Norstar (incorporated
          by reference to Exhibit 28(b)(7) of Registrant's
          Form 10-Q for the quarter ended October 1, 1988).

            (7)  Tax Regulatory Agreement, dated October 6,             *
1985, for Registrant for the benefit of the IDA,
          the Trustee and Norstar (incorporated by
          reference to Exhibit 28(b)(8) of Registrant's
          Form 10-Q for the quarter ended October 1, 1988).

            (8) Bond Purchase Agreement, dated September 29,                 *
1988,among the IDA, Registrant, Norstar and First
          Albany Corporation (incorporated by reference to
          Exhibit 28(b)(10) of Registrant's Form 10-K for the
          year ended December 31, 1988).


  21      Subsidiaries of Registrant (incorporated by                   *
reference to Exhibit 22 of Registrant's
          Form 10-K for the year ended December 31,
          1991).

24(a)             Omitted (Inapplicable).

(b)          Omitted (Inapplicable).

 27           Financial Data Schedule                                       126


          ____________________
          * Incorporated by reference
                                 EXHIBIT INDEX

Exhibit No.                        Description                        Page




               FIRST AMENDMENT TO LOAN AGREEMENT


     THIS FIRST AMENDMENT TO LOAN AGREEMENT (this "Amendment") is made as of
the 29th day of March, 1996, among MAIDENFORM WORLDWIDE, INC. ("Worldwide-DE"),
a Delaware corporation, MAIDENFORM, INC. ("Maidenform"), a New York
corporation, BETEX, S.A. ("Betex"), a Costa Rican corporation, CREACIONES
TEXTILES de MERIDA, S.A. de C.V. ("Creaciones"), a Mexican corporation,
ELIZABETH NEEDLE CRAFT, INC. ("Elizabeth"), a New York corporation, JAMAICA
NEEDLECRAFT, LTD. ("Jamaica"), a Jamaican corporation, MAIDENFORM
INTERNATIONAL, LTD. ("International"), a New York corporation, NICHOLAS
NEEDLECRAFT, INC. ("Nicholas"), a New York corporation, NCC INDUSTRIES, INC.
("NCC"), a Delaware corporation, CRESCENT INDUSTRIES, INC. ("Crescent"), a
Delaware corporation (Worldwide-DE, Maidenform, Betex, Creaciones, Elizabeth,
Jamaica, International, Nicholas, NCC and Crescent are each hereinafter
referred to individually as "Borrower" and collectively as "Borrowers"),
CORESTATES BANK, N.A. ("CoreStates"), a national banking association,
NATIONSBANK, N.A. ("Nationsbank"), a national banking association, THE CHASE
MANHATTAN BANK N.A. ("Chase"), a national banking association, NATIONAL CITY
BANK ("City"), a national banking association, NBD BANK ("NBD"),  a Michigan
banking corporation, COMERICA BANK ("Comerica"), a Michigan banking
corporation, EUROPEAN AMERICAN BANK ("EAB"), a New York banking corporation,
and UNITED JERSEY BANK ("UJB"), a New Jersey banking corporation (CoreStates,
Nationsbank, Chase, City, NBD, Comerica, EAB and UJB are hereinafter each
referred to as a "Bank", and collectively as "Banks"), CoreStates, as agent for
the Banks (CoreStates, in such capacity, and any successor agent shall be
hereinafter referred to as "Agent"), and CoreStates, as issuing bank for the
Letters of Credit (CoreStates, in such capacity, and any successor issuing bank
shall be hereinafter referred to as "Issuing Bank").

                           BACKGROUND

          Borrowers, Maidenform Worldwide, Inc. ("Worldwide-NY"), a New York
corporation, Banks, Agent and the Issuing Bank executed a Loan Agreement dated
as of April 26, 1995 (such Loan Agreement as amended hereby and hereafter from
time to time shall be referred to herein as the "Loan Agreement") pursuant to
which  Banks made available to Borrowers and Worldwide-NY the Revolving Credit
in the maximum principal amount of $120,000,000.00 and the Term Loan in the
principal amount of $50,000,000.00.  Capitalized terms used herein and not
otherwise defined shall have the meanings given to such terms in the Loan
Agreement.

          The Term Loan is evidenced by eight separate Term Loan Notes executed
by Borrowers and Worldwide-NY, each dated as of April 26, 1995, and each
payable to the order of a different Bank in the principal amount of such Bank's
interest in the Term Loan.  The Revolving Credit is evidenced by eight separate
Revolving Credit Notes each dated as of April 26, 1995, and each payable to a
different Bank in the principal amount of such Bank's maximum Commitment.

          On or about the Closing Date, Maidenform Worldwide-NY was merged into
Maidenform Worldwide-DE.

          Borrowers' obligations under the Loan Agreement, the Term Loan Notes
and the Revolving Credit Notes were and are secured by, among other things, (i)
the Florida Mortgage, (ii) the Collateral Assignments (iii) the North Carolina
Mortgage,  (iv) the New York Mortgage, (v) the Trademark Agreement, (vi) the
Security Agreement, and (vii) the Pledge Agreement.

          The Collateral Agent presently holds a lien on and security interest
in the Collateral and is legally entitled to enforce collection of the
indebtedness evidenced by the Loan Agreement, the Term Loan Notes, and the
Revolving Credit Notes and secured by the Security Documents in accordance with
the terms of the Notes, the Security Documents and the Intercreditor Agreement.

          Borrowers have asked that Banks extend a new term loan in the amount
of $20,000,000.00 to finance the payment of current payables and amend certain
of the financial covenants in the Loan Agreement.  Subject to the terms and
conditions set forth herein, certain of the Banks have agreed to make a new
term loan in the amount of $20,000,000.00 and otherwise amend the Loan
Agreement as set forth herein.

          NOW, THEREFORE, for good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged and intending to be legally bound,
the parties hereto agree as follows:

          Amendments to Loan Agreement.  Borrowers and Banks agree to modify
the terms and conditions of Borrowers' obligations to Banks and Banks'
obligations to Borrowers under the Loan Agreement in accordance with the terms
and conditions set forth herein.  The parties hereto agree that all the terms
and conditions of the Loan Agreement shall continue unchanged and remain in
full force and effect except as amended herein as follows:

          The following definitions in Section 1.1 of the Loan Agreement are
hereby amended to read as follows:

     "Applicable Margin" means (A) for the Second Term Loan, for the period
     from the date of the Amendment to Loan Agreement through and including
     August 15, 1996, 2.50% per annum, and thereafter 3.00% per annum, and (B)
     for Revolving Credit Base Rate Tranches, 0.50% per annum, for Revolving
     Credit LIBO Rate Tranches, 2.25% per annum, for Term Loan Base Rate
     Tranches, 1.50% per annum, for Term Loan LIBO Rate Tranches, 3.25% per
     annum, provided that after repayment in full of all interest on and the
     principal of the Second Term Loan and payment of all other fees in
     connection therewith (but in any event no earlier than March 31, 1996),
     the foregoing shall continue in effect unless otherwise specified in
     accordance with the table and text below:

     With respect to the Revolving Credit:

     If Fixed Charge Coverage                Then Applicable Margin is:
     Ratio is:                     If the Leverage Ratio is:     Base Rate
Tranches: LIBO Rate Tranches:

     1.25 or greater     and  0.60 or less        0%             1.75%

               UNLESS:
     1.50 or greater     and  0.55 or less        (.25%)              1.50%

               UNLESS:
     2.25 or greater     and  0.50 or less        (.50%)              1.25%


     With respect to the Term Loan:

     If Fixed Charge Coverage                The Applicable Margin is:
     Ratio is:                     If the Leverage Ratio is:     Base Rate
Tranches: LIBO Rate Tranches:

     1.25 or greater     and  0.60 or less        1.00%               2.75%

               UNLESS:
     1.50 or greater     and  0.55 or less        .75%           2.50%

               UNLESS:
     2.25 or greater     and  0.50 or less        .50%           2.25%


     The calculation of the Applicable Margin pursuant to the above table shall
     be made quarterly, commencing with the first fiscal quarter ending
     immediately after repayment in full of all interest on and principal of
     the Second Term Loan and payment of all other fees in connection
     therewith, for the immediately preceding twelve month period, and shall be
     based upon the Consolidated balance sheet and income statement of the
     Borrowers for such period, provided that for calculations made for any
     period which includes any time prior to the Closing Date, such calculation
     shall also be based on the portion of the Combined Pro Forma relating to
     such period prior to the Closing Date.  In the event that the Applicable
     Margin changes, such change shall become effective, for all Loans then
     existing or thereafter made, as of the first day of the month immediately
     following the month in which the Borrowers' quarterly financial statements
     are delivered to Agent except that the Applicable Margin, once reset,
     shall remain in effect for not less than ninety (90) days.
     Notwithstanding anything contained in this definition of "Applicable
     Margin", if at any time commencing with the fiscal quarter ending
     September 30, 1996, Borrowers' Leverage Ratio is greater than 0.60, the
     Applicable Margin shall be as follows, effective, for all Loans (other
     than the Second Term Loan) then existing or thereafter made, on the first
     day of the fiscal quarter immediately following the fiscal quarter for
     which the Leverage Ratio is greater than 0.60 and ending on the first day
     of the month immediately following the month in which the Borrowers'
     quarterly financial statements, indicating a Leverage Ratio of 0.60 or
     less, are delivered to Agent:

     Revolving Credit         Revolving Credit         Term Loan      Term Loan
     Base Rate Tranches: LIBO Rate Tranches: Base Rate Tranches: LIBO Rate
Tranches:

     0.75%               2.50%               1.75%               3.50%

                $105,000,000.00 from the First Amendment Closing Date through
     June 30, 1996, (b) $100,000,000.00 from July 1, 1996 through September 30,
     1996, or (c) $95,000,000.00 from October 1, 1996 through December 31,
     1996.

     "Facilities" means collectively, the Term Loan, the Second Term Loan and
     the Revolving Credit.

     "Fees" means all payments except for interest and principal which the
     Borrowers are required to make to the Agent, the Issuing Bank, and/or the
     Banks hereunder and shall include, without limitation, amounts owing in
     connection with any prepayment under any LIBO Loan, the Commitment Fee,
     the Agent's Fee, the Facility Fee, the Second Term Loan Facility Fee, any
     fees associated with the issuance of any Letter of Credit or otherwise
     required under Section 2.19 hereof, the costs of hedging and any amounts
     payable pursuant to Section 8.9.

     "Fixed Charges" means at any time (A) amounts paid over the prior twelve
     (12) months by the Borrowers (determined on a Consolidated basis for
     quarters commencing with the quarter ending September 30, 1995, determined
     with reference to the Combined Pro Forma for quarters ending prior to the
     date hereof, and determined on a Consolidated basis and with reference to
     the Combined Pro Forma for the quarter ending prior to the date hereof,
     and determined on a Consolidated basis and with reference to the Combined
     Pro Forma for the quarter ending June 30, 1995) under operating leases,
     whether characterized as rents or otherwise (other than payments under
     such leases in respect of insurance, real estate taxes, utilities,
     maintenance or similar charges, and additional rentals, in excess of the
     minimum based on percentage of sales), interest in connection with any
     Credit Obligation (including without limitation the Revolving Credit and
     the Term Loan but excluding the Subordinated Debt), and the cash payments,
     consistent with the one-time charge accrued in the second quarter of 1995,
     in connection with the retirement of Robert Brawer, and (B) Current
     Maturities, provided however that principal payments due on the Second
     Term Loan shall not be included in Fixed Charges.

     "Funded Debt" means at any time with respect to the Borrowers on a
     Consolidated basis, without duplication, the sum of (A) all Credit
     Obligations (including without limitation the Term Loan and the Revolving
     Credit but excluding the Subordinated Debt) which have a final maturity of
     one or more years from the date of origination, (B) the indebtedness
     outstanding under the Second Term Loan, (C) the maximum aggregate
     liability under all guarantees other than guarantees of the tenant's
     obligations to pay rent and operating expenses under operating leases, (D)
     the indebtedness attributed to all capitalized leases, and (E) short term
     indebtedness (other than the Subordinated Debt) which has not been paid in
     full for a period of 60 consecutive days or more during the immediately
     previous four fiscal quarters.

     "GAAP" means generally accepted accounting principles in the United States
     in effect from time to time as promulgated in statements, opinions and
     pronouncements by the American Institute of Certified Public Accountants,
     the Financial Accounting Standards Board and any successor entities,
     consistently applied, provided, however, that if GAAP changes after the
     First Amendment Closing Date so as to change the calculations of the
     financial covenants set forth in Sections 5.18, 5.19, 5.20, 5.21 and 5.22,
     such financial covenants shall be reset on a dollar-for-dollar basis to
     take into account such change in GAAP.

     "Loan Documents" means the documents associated with this transaction,
     including but not limited to this Agreement, the First Amendment to Loan
     Agreement, the Notes, the Intercreditor Agreement, the Environmental
     Indemnity, the Protection Agreements, and the Security Documents, as each
     may be amended or supplemented from time to time.

     "Loans" means all Advances under the Revolving Credit, the Term Loan and
     the Second Term Loan.

     "Notes" means the Revolving Credit Notes, the Term Loan Notes and the
     Second Term Loan Notes.

     "Pro Rata Share" of a Bank means:

          (A) for purposes of (i) making Advances and receiving payments with
     respect to the Revolving Credit as set forth in Section 2.4; (ii)
     determining the obligations of a Bank to reimburse the Collateral Agent
     for returned or dishonored checks as set forth in Section 2.9(D), (iii)
     determining a Bank's participation in any Letter of Credit, reimbursement
     obligations with respect thereto, and right to receive payments from the
     Letter of Credit Cash Collateral Account and fees from Letters of Credit,
     all as set forth in Section 2.19, (iv) applying payments, after an Event
     of Default and acceleration of the Loans, against the Term Loan or the
     Revolving Credit pursuant to clause "fifth" of Section 2.9(C), and (v)
     applying mandatory prepayments from Borrower's Net Cash Flow pursuant to
     Section 2.2(B) or made pursuant to Section 2.6, such Bank's pro rata
     percentage as set forth on Exhibit 2.1 hereof;



          (B) for purposes of (i) applying payments made prior to an Event of
     Default and acceleration of the Loans, pursuant to Section 2.9(B), (ii)
     applying interest payments made after an Event of Default and acceleration
     of the Loans, pursuant to clause "fifth" of Section 2.9(C), (iii)
     determining such Bank's rights to sell participations pursuant to Section
     8.14, such Bank's pro rata percentage (as set forth on Exhibit 2.1 with
     respect to the Term Loan and Revolving Credit or on Exhibit 2.2.1 with
     respect to the Second Term Loan) of the Loan to which such payment or
     participation interest under the circumstances relates;

          (C) for purposes of applying payments made after an Event of Default
     and acceleration of the Loans, against the Second Term Loan pursuant to
     clause "fifth" of Section 2.9(C), such Bank's pro rata percentage, if any,
     as set forth on Exhibit 2.2.1 hereof; and

          (D) for purposes of (i) applying payments made after an Event of
     Default and acceleration of the Loans, pursuant to clause "sixth" of
     Section 2.9(C), (ii) determining the indemnification obligations of the
     Banks pursuant to Section 7.9, (iii) calculating each Bank's interest in
     any set-off pursuant to Section 8.3, and (iv) for all other purposes not
     expressly set forth above, that percentage calculated from a fraction, the
     numerator of which is such Bank's Commitment plus such Bank's portion of
     the outstanding principal amount of the Term Loan, plus such Bank's
     portion, if any, of the outstanding principal amount of the Second Term
     Loan, and the denominator of which is the aggregate of all Commitments,
     plus the aggregate amounts outstanding under the Term Loan and the Second
     Term Loan.

               The following definitions are hereby incorporated  into Section
     1.1 of the Loan Agreement and shall read as follows:

     "First Amendment to Loan Agreement" means the First Amendment to Loan
     Agreement by and among Borrowers, the Agent and the Banks dated as of
     March __, 1996.

     "First Amendment Closing Date" means the date on which the Banks advance
     the Second Term Loan.

     "Lockbox"  shall have the meaning given to such term in Section 2.9(D)
     hereof.

     "Lockbox Agreement" shall have the meaning given to such term in Section
     2.9(D) hereof.

     "Master Collection Account" shall have the meaning given to such term in
     Section 2.9(D) hereof.

     "Second Term Loan" has the meaning given to such term in Section 2.2.1
     hereof.

     "Second Term Loan Facility Fee" means $150,000.00, constituting three-
     quarters of one percent (3/4%) of the aggregate amount of the Second Term
     Loan, payable to the Agent for the account of the Banks making the Second
     Term Loan, based on each Bank's pro rata share of the Second Term Loan as
     set forth on Exhibit 2.2.1 hereof.

     "Second Term Loan Maturity Date" means November 30, 1996.

     "Second Term Loan Notes" has the meaning given to such term in Section
     2.2.1 hereof.

     "Significant Asset" means (A) any intangible asset including, without
     limitation, any patent, trademark, license or copyright of any Borrower,
     provided that until the Borrowers transfer such general intangibles having
     a value in the aggregate of $500,000.00 while this Agreement remains in
     effect, the term "Significant Asset" shall not include the first
     $100,000.00 in value of general intangibles transferred by the Borrowers
     in any fiscal year and (B) any other asset of any Borrower (other than
     Inventory in the ordinary course of business), provided that the term
     "Significant Asset" shall not include the first $1,000,000.00 in the
     aggregate net value of assets referred to in clause (B) above transferred
     by the Borrowers in any fiscal year, with "value" as used in clause (A)
     hereof to be determined at the higher of fair market value or book value
     as determined by the Borrowers' books and records and "net value" as used
     in clause (B) hereof to be determined at the higher of fair market value
     or book value as determined by the Borrowers' books and records less the
     amount expended or committed to be expended by the Borrowers (in an amount
     not to exceed $10,000,000.00) with respect to any one sale of Significant
     Assets, within one hundred twenty (120) days before and/or after such
     transfer for the acquisition of any other asset, the use of which the
     Borrowers reasonably intend will replace the use of the asset transferred,
     provided that the "net value" of any asset shall never be less than zero.

          The following sentence shall be added to the end of Section 2.1 of
the Loan Agreement:

     In addition, subject to the terms and conditions hereinafter provided,
     each Bank identified on Exhibit 2.2.1 hereto, for itself only, agrees to
     make on the First Amendment Closing Date its portion of the Second Term
     Loan in the principal amount set forth opposite its name on Exhibit 2.2.1
     hereto.

          Section 2.2(B) of the Loan Agreement is hereby amended by changing
the date "March 31, 1996" appearing in the sixth line of such subsection to
"June 30, 1996."

          Section 2.2.1 shall be added to the Loan Agreement immediately after
Section 2.2 and immediately prior to Section 2.3, to read as follows:

          SECTION 2.2.1  The Second Term Loan.

          (A)  Subject to the terms and conditions of this Agreement, the Banks
     identified on Exhibit 2.2.1 hereto shall extend to the Borrowers a second
     term loan in the principal amount of Twenty Million Dollars
     ($20,000,000.00) (the "Second Term Loan").  The Second Term Loan shall be
     advanced by such Banks on the First Amendment Closing Date and shall be
     used by the Borrowers for the purposes set forth in the Background Section
     of the First Amendment to Loan Agreement.  The Second Term Loan shall earn
     interest at the Adjusted Base Rate.  Amounts repaid or prepaid by the
     Borrowers under the Second Term Loan shall not be available to the
     Borrowers for reborrowing.

          (B)  The Borrowers shall pay interest on the principal amount of the
     Second Term Loan outstanding from time to time at the Adjusted Base Rate
     applicable to the Second Term Loan.  The Adjusted Base Rate shall change
     (a) simultaneously with each change in the Base Rate and (b) with any
     change in the Applicable Margin in accordance with the definition thereof.
     With respect to the Second Term Loan, the Borrowers shall pay to the Agent
     for the account of each Bank making a portion of the Second Term Loan
     interest monthly in arrears from the First Amendment Closing Date until
     the principal amount of the Second Term Loan has been repaid in full, on
     the last day of each month commencing with the last day of the month in
     which the First Amendment Closing Date occurs.  The Borrowers shall repay
     the principal balance of the Second Term Loan in the amounts and on the
     dates set forth below:

Date                               Each Principal Repayment

August 15, 1996                    $10,000,000.00
October 30, 1996                   $ 5,000,000.00
November 30, 1996                  $ 5,000,000.00

          (C) The joint and several obligation of the Borrowers to repay the
     Second Term Loan and interest thereon shall be evidenced by promissory
     notes of the Borrowers dated the date hereof, each payable to the order of
     a Bank making a portion of the Second Term Loan in a principal amount
     equal to the amount set forth opposite such Bank's name with respect to
     the Second Term Loan on Exhibit 2.2.1 hereto and otherwise substantially
     in the form of Exhibit 2.2.2 attached hereto (the "Second Term Loan
     Notes").

          Section 2.4(B) of the Loan Agreement is hereby amended by deleting
the number "$7,500,000.00" from the eighth line of such subsection and
replacing it with "$15,000,000.00".

          Section 2.5 of the Loan Agreement is hereby amended by adding
subsection 2.5(D) to the end of Section 2.5 and immediately prior to Section
2.6, to read as follows:

          (D)  Second Term Loan Facility Fee.  The Borrowers shall pay the
     Second Term Loan Facility Fee to the Agent for the benefit of those Banks
     making a portion of the Second Term Loan, on the First Amendment Closing
     Date.

          Section 2.6 of the Loan Agreement is hereby amended to read as
follows:

     The Borrowers shall pay to the Agent, for the benefit of each Bank based
     on such Bank's Pro Rata Share, promptly upon consummation of each of the
     transactions set forth below: (A) the gross proceeds from the sale of any
     Significant Asset of the Borrowers, less (i) any reasonable costs and
     expenses thereof incurred to Persons other than any Borrower or any
     Borrower's Subsidiaries or Affiliates and (ii) the amount expended or
     committed to be expanded by the Borrowers (in an amount not to exceed
     $10,000,000.00 with respect to any one sale of Significant Assets) within
     one hundred twenty (120) days before and/or after such sale for the
     acquisition of any other asset, the use of which the Borrowers reasonably
     intend will replace the use of the Significant Asset sold, (B) the gross
     proceeds when received by the Borrowers as a result of the termination of
     any over-funded Plan, net of any (i) reasonable out-of-pocket costs and
     expenses incurred by the Borrowers to Persons other than any Borrower or
     any Borrower's Subsidiaries or Affiliates related to the termination which
     would not have been incurred but for such termination; (ii) amount set
     aside for a successor Plan; (iii) surplus assets of the terminated Plan
     attributable to employee contributions; and (iv) federal, state or city
     excise and income taxes, including alternative minimum taxes, that would
     not have been incurred but for receipt of such proceeds, net of any
     Borrower's net loss carry forwards or other credits available to be
     applied against such taxes, (C) the gross proceeds of any private
     placement of equity by the Borrowers, net of any reasonable costs and
     expenses thereof incurred to Persons other than any Borrower or any
     Borrower's Subsidiaries or Affiliates; (D) the gross proceeds of any
     public sale of equity by the Borrowers, net of any reasonable costs and
     expenses thereof incurred to Persons other than any Borrower or any
     Borrower's Subsidiaries or Affiliates and (E) the gross amount of any debt
     for borrowed money (whether by private placement or public sale) described
     in Section 5.24(A)(5) incurred by Borrowers or any of them, provided that
     if the Intercreditor Agreement, the Private Placement Notes or related
     documents require a prepayment of the Private Placement Notes or permit
     the holders thereof to require such a prepayment as a result of the
     occurrences described in clauses (A), (B), (C), (D) and/or (E) of this
     sentence, then the amount Borrowers shall be obligated to prepay hereunder
     as a result of the occurrences described in clauses (A), (B), (C), (D)
     and/or (E) of this sentence shall be equal to (1) the amount which
     otherwise would be payable but for this proviso times a fraction the
     numerator of which shall be the aggregate principal amounts of the Term
     Loan and the Second Term Loan then outstanding plus the aggregate of the
     Commitments and the denominator of which shall be the sum of the principal
     amount of the Private Placement Notes then outstanding plus the principal
     amounts of the Term Loan and the Second Term Loan then outstanding, plus
     the aggregate of the Commitments, plus (2) if positive, the amount which
     otherwise would be payable but for this proviso minus the amount of
     prepayment actually required by the Intercreditor Agreement, the Private
     Placement Notes, the related documents, and/or the holders of the Private
     Placement Notes, and minus the amount of prepayment required under (1);
     provided further that neither the foregoing provision nor any payment made
     by Borrowers and accepted by the Agent shall constitute a waiver by the
     Agent or the Banks of any breach of any covenant by Borrowers which may
     have occurred hereunder as a result of any of the events described in
     clauses (A), (B), (C), (D) and/or (E) hereof.  Amounts prepaid in
     accordance with this Section shall be applied when received first against
     the Term Loan Base Rate Tranches  and thereafter against the Term Loan
     LIBO Rate Tranches, if any.  To the extent the application of this
     subsection requires a paydown of any LIBO Loan prior to the end of the
     applicable Interest Period(s) the Borrowers shall pay any prepayment
     compensation provided by Section 2.17(B) herein.  Mandatory repayments
     hereunder shall in no way postpone, decrease or otherwise affect the
     Borrower's obligations to make the regularly scheduled installments on the
     Term Loan as set forth in Section 2.2.

          Clause fifth of Section 2.9(C) of the Loan Agreement is hereby
amended to read as follows:

          fifth, to (i) the outstanding principal amount of the Second Term
     Loan, to each Bank which makes a portion of such Loan ratably in
     accordance with such Bank's Pro Rata Share (ii) the outstanding principal
     amount of the Term Loan, to each Bank ratably in accordance with its Pro
     Rata Share, (iii) the principal amount of the Advances, and (iv)
     obligations under the Protection Agreements(with such obligations being
     calculated or recalculated, as the case may be, on and as of the date(s)
     on which such payments or collections are to be applied), all on a pro
     rata basis;

          Section 2.9 of the Loan Agreement is hereby amended to add subsection
2.9(D) to Section 2.9 immediately after Section 2.9(C) and prior to Section
2.10, to read as follows:

     (D)  Within ten (10) days of the First Amendment Closing Date, the
     Borrowers shall direct all of their account debtors to make payments to
     Borrowers in care of one of the post office boxes (each, a "Lockbox")
     identified in the Lockbox applications previously executed by the
     Borrowers and accepted by CoreStates and any Lockbox applications
     hereafter executed by the Borrowers or any of them and accepted by
     CoreStates, which Lockboxes (i) will be under the exclusive control of
     CoreStates in its capacity as Collateral Agent, and (ii) shall at all
     times be subject to the terms and conditions (including without limitation
     terms and conditions relating to the payment of fees for providing lockbox
     services, the availability of funds and the Collateral Agent's rights with
     respect to returned or dishonored checks) set forth in said Lockbox
     applications and in CoreStates' brochure of terms and conditions for
     lockbox accounts previously delivered to the Borrowers as such brochure
     may be amended by CoreStates in its sole discretion from time to time (all
     such Lockbox applications and brochures in effect from time to time are
     hereinafter referred to collectively as the "Lockbox Agreements").  Each
     Business Day, Collateral Agent shall deposit receipts from each Lockbox
     into the non-interest bearing Maidenform Collection Account #00012-55267
     with the Collateral Agent or such other non-interest bearing, restricted
     access Maidenform account as the Collateral Agent may require (account
     #00012-55267 and such other accounts, if any, are hereinafter referred to
     as the "Master Collection Account").  On the Wednesday (or the next
     Business Day if any Wednesday is not a Business Day) after receipt or at
     such other times (which may be more often than weekly) as the Collateral
     Agent may otherwise direct in its reasonable discretion, Borrowers shall
     cause the receipts from each retail store or outlet owned and/or operated
     by Borrowers or any of them to be deposited by wire or other electronic
     transfer into the Master Collection Account, so that collected funds
     therefor are in the Master Collection Account at the opening of business
     on the following Business Day.  Borrowers shall cause all credit card
     payments to be deposited daily into the Master Collection Account directly
     by wire or other electronic transfer.  Borrowers shall cause all other
     payments of accounts, instruments, general intangibles or otherwise not
     otherwise referred to above to be deposited into the Master Collection
     Account promptly upon receipt.  Subject to the provisions of the
     Intercreditor Agreement, provided that there has not occurred an Event of
     Default and acceleration of the Loans as set forth in Section 6.2 hereof,
     and Borrowers have paid all amounts then due, at the beginning of each
     Business Day, Collateral Agent shall withdraw and, in its capacity as
     Agent, shall apply any collected funds held in the Master Collection
     Account against the outstanding principal amount of the Revolving Credit.
     Subject to the provisions of the Intercreditor Agreement, after the
     occurrence of an Event of Default and the acceleration of the Loans as set
     forth in Section 6.2 hereof, or if the Borrowers shall have failed to pay
     all amounts which have come due on or prior to such applicable due date,
     at the beginning of each Business Day the Collateral Agent shall withdraw
     and apply any collected funds held in the Master Collection Account in
     accordance with the Intercreditor Agreement, and the Agent shall apply any
     funds received by it under the Intercreditor Agreement in accordance with
     Section 2.9(C) above.  Each Bank agrees to reimburse the Collateral Agent
     in the amount of such Bank's Pro Rata Share (net of such Bank's Pro Rata
     Share of any amount reimbursed by the Noteholders under the Intercreditor
     Agreement) of any returned or dishonored check which is not reimbursed by
     Borrowers, immediately upon demand by the Collateral Agent.  Borrowers
     agree that any portion of the Loans repaid with proceeds from checks which
     are returned or dishonored will be immediately reinstated and continue to
     be owing as if no payment thereon were made.  Borrowers hereby grant,
     bargain, convey and set over to the Collateral Agent for the benefit of
     Agent, Issuing Bank, the Banks and the Noteholders a security interest in
     and lien upon the Lockboxes, the Master Collection Account and all cash
     and other assets at any time hereafter contained therein.  No Borrower
     shall have access to any of the funds maintained in the Lockboxes or the
     Master Collection Account, or any of the payments made therein.  Each
     Borrower hereby appoints the Collateral Agent, acting through any
     employee, officer or agent of the Collateral Agent, as such Borrower's
     true and lawful attorney-in-fact, to receive all incoming mail delivered
     to any Lockbox, open all such mail, remove all collections or admittances
     therefrom in payment of or on account of any Borrower's accounts and use
     the Collateral Agent's reasonable efforts to promptly forward all other
     mail so received to Borrowers' place of business, with power to sign and
     endorse the name of any Borrower on any note, check, draft, money order or
     other instrument of payment made to any Lockbox or the Master Collection
     Account, to give written notices after a Default or Event of Default or
     during any Enforcement Period to account debtors in connection with any
     accounts, to give written notice after a Default or Event of Default or
     during any Enforcement Period to officers and officials of the United
     States Postal Service to affect a change or changes of address so that all
     mail addressed to any Borrower may be delivered directly to a post office
     box identified in any Lockbox Agreement, and to do any and all things
     necessary to be done with respect to the creation and maintenance of the
     Lockboxes and/or Master Collection Account.  Borrowers hereby ratify all
     actions undertaken by the Collateral Agent pursuant to said power of
     attorney hereinabove granted, if done in good faith.  Such power of
     attorney shall be deemed to be coupled with an interest and irrevocable as
     long as any of the Loans are outstanding.  Borrowers agree not to change
     any direction given to any account debtor to make payments to the post
     office boxes identified in the Lockbox Agreements without the Collateral
     Agent's prior written consent.  Borrowers represent and warrant that as of
     the date hereof, all account debtors have been instructed to make payments
     to Borrowers into lockboxes maintained with either CoreStates or Chase.
     Borrowers hereby direct Chase to transfer daily to the Master Collection
     Account by wire or other electronic transfer all collected funds paid into
     any lockboxes maintained by any Borrower with Chase.  Except as set forth
     in the immediately preceding sentence, Borrowers agree to deliver to the
     Collateral Agent immediately upon receipt, any payment received by any
     Borrower from an account debtor after the First Amendment Closing Date in
     the medium so received, for deposit into the Master Collection Account.

          Section 2.17(A) of the Loan Agreement is hereby amended to read as
follows:

     (A)  The Borrowers may prepay Base Rate Loans (including without
     limitation the Second Term Loan) in whole or in part at any time and from
     time to time upon one Business Day's notice to the Agent, without premium
     or penalty; provided, however, that any prepayment of the Second Term Loan
     shall be in an amount not less than $3,000,000.00 or the entire remaining
     unpaid balance, if less.

          Section 3.2 of the Loan Agreement is hereby amended by changing the
"." after the word "whole" in subsection 3.2(C) to "; and" and adding
subsection 3.2(D) thereafter, to read as follows:

     (D)  If the covenants set forth in Sections 5.19, 5.20, 5.21, 5.22 and
     5.31 were to be calculated on the date of such Advance, disbursement or
     selection, the Borrowers would be in compliance with such Sections.

          The second sentence of Section 4.4 of the Loan Agreement is hereby
amended to read as follows:

     Between December 31, 1994 and the Closing Date, there has been no material
     adverse changes to the financial condition (other than as reflected on the
     Combined Pro Forma), business or prospects of the Borrowers taken as a
     whole or the Domestic Borrowers taken as a whole, either in such positions
     or in such results of operations.

          Section 5.1 of the Loan Agreement is hereby amended to read as
follows:

     SECTION 5.1   Use of Proceeds.  The proceeds of the Term Loan and
     Revolving Credit will be used for the purposes set forth in the Background
     Section of this Agreement.  The proceeds of the Second Term Loan will be
     used for the purposes set forth of the Background Section of the First
     Amendment to Loan Agreement.

          The second sentence of Section 5.2(A) of the Loan Agreement is hereby
amended to read as follows:

     Concurrently with such year-end Financial Statements, the Borrowers shall
     furnish to each Bank  a written statement by such accounting firm stating
     that nothing came to their attention that caused them to believe that a
     Borrower failed to comply with the covenants contained in Sections 5.16
     through 5.24 hereof inclusive and Sections 5.4, 5.5, 5.13, 5.14, 5.26,
     5.27 and 5.31 hereof insofar as they relate to accounting matters (which
     statement may contain such qualifications and limitations as are
     customarily included in such a report).

          Section 5.2(B) of the Loan Agreement is hereby amended in its
entirety to read as follows:

          (B) In addition, the Borrowers will furnish to each Bank, (i) within
     sixty (60) days from the Closing Date the Combined Pro Forma for the
     period from January 1, 1995 through the Closing Date, and (ii) within (60)
     days of the close of each fiscal quarter other than the last fiscal
     quarter of each fiscal year, Borrowers' Interim Financial Statements for
     such fiscal quarter and the period then ended prepared by the Borrowers in
     accordance with GAAP, consistently applied, subject only to usual year-end
     adjustments and the absence of footnotes, provided that Interim Financial
     Statements for the fiscal quarter ending June 30, 1996 and for each fiscal
     quarter thereafter (except for the last fiscal quarter in each fiscal
     year) shall be reviewed by ERNST & YOUNG or other independent certified
     public accountants reasonably satisfactory to the Agent.

          Section 5.2(C) of the Loan Agreement is hereby amended by adding the
following to the end of such Section:

     In addition, commencing on the First Amendment Closing Date and
     thereafter, at any time while Borrowers' Leverage Ratio is 0.60 or greater
     the Borrowers will also furnish to each Bank, by Friday of each week (as
     of the end of the seven-day week ended on the previous Tuesday) prior to
     the Termination Date or at such more frequent intervals as Agent may
     request, a completed Borrowing Base Certificate substantially in the form
     of Exhibit 1.1A hereto executed by the chief financial officer(s) of the
     Borrowers or, if not available, by the assistant controller(s) of the
     Borrowers.

          Section 5.19 of the Loan Agreement is hereby amended in its entirety
to read as follows:

          SECTION 5.19   Leverage Ratio.  The Borrowers will maintain its
     Leverage Ratio at not more than the following levels at any time during
     the following periods:

                                        Maximum Leverage
               Period                        Ratio

     as of the end of each fiscal
     quarter, through the quarter
     ending December 31, 1995                0.70:1

     as of the fiscal quarters
     ending March 31, 1996 and
     June 30, 1996                           0.80:1

     as of the end of the fiscal quarter
     ending September 30, 1996               0.75:1

     as of the fiscal quarter
     ending December 31, 1996                0.65:1

     as of the end of each fiscal
     quarter from January 1, 1997
     through the quarter ending
     September 30, 1997                      0.60:1

     as of the end of each fiscal
     quarter from and after
     October 1, 1997                         0.55:1

          Section 5.20 of the Loan Agreement is hereby amended in its entirety
to read as follows:

     SECTION 5.20   Tangible Net Worth.  Until the Borrowers provide the Banks
     with the Combined Pro Forma for the period from January 1, 1995 through
     the Closing Date required by Subsection 5.2(B)(i) hereof, the Borrowers
     will not permit Tangible Net Worth at any time to be less than
     $72,000,000.00.  From the Closing Date through December 31, 1995, the
     Borrowers will not permit Tangible Net Worth to be less that (A) 90% of
     the Tangible Net Worth as of the         Closing Date, minus (B) $5000.00,
     being the amount expended between the Closing Date and December 31, 1995
     to acquire 300 shares of the outstanding NCC stock not purchased on the
     Closing Date, plus (C) 70% of the aggregate Consolidated net profit after
     taxes since the Closing Date, provided that Consolidated losses incurred
     for any reporting period shall not be used to reduce aggregate
     Consolidated net profit after taxes for purposes of this Section 5.20.
     From January 1, 1996 through June 30, 1996, the Borrowers will not permit
     Tangible Net Worth to be less than the amounts set forth below:

               Period                   Tangible Net Worth



     through March 31, 1996             $ 68,000,000.00

     through June 30, 1996              $ 76,000,000.00


     Thereafter, the Borrowers will not permit Tangible Net Worth to be less
     than the greater of (A) $76,000,000.00, or (B) the sum of (i) the Tangible
     Net Worth covenant level which the Borrowers are obligated to meet on
     December 31, 1995 plus (ii) 70% of the aggregate Consolidated net profit
     after taxes since January 1, 1996, provided that Consolidated losses
     incurred for any reporting period shall not be used to reduce aggregate
     Consolidated net profits after taxes for purposes of this Section 5.20.

          Section 5.21 of the Loan Agreement is hereby amended in its entirety
to read as follows:

     SECTION 5.21   Fixed Charge Coverage Ratio.  The Borrowers will not permit
     the Fixed Charge Coverage Ratio for the immediately preceding four fiscal
     quarters (including the fiscal quarter ending on such date) to be less
     than the following amounts as of the end of each fiscal quarter ending
     during the following periods:

                                             Minimum Fixed Charge
               Period                        Coverage Ratio

     September 30, 1996 through
     December 30, 1996                       1.00:1

     December 31, 1996 and each
     fiscal quarter ending thereafter        1.10:1

          Section 5.22 of the Loan Agreement is hereby amended in its entirety
to read as follows:

          SECTION 5.22   Funded Debt to Operating Cash Flow.  The Borrowers
     will not permit the ratio of Funded Debt to Operating Cash Flow for the
     immediately preceding four fiscal quarters (including the fiscal quarter
     ending on such date) to be greater than the following amounts as of the
     end of each fiscal quarter ending during the following periods:

          Date                               Maximum Ratio

     Closing through the fiscal quarter
     ending September 30, 1995               5.25:1

     for the fiscal quarter ended
     December 31, 1995                       7.00:1

     for the fiscal quarter
     ending March 31, 1996                   9.00:1

     for the fiscal quarter
     ending June 30, 1996                    7.00:1


     for the fiscal quarter ending
     September 30, 1996                      4.75:1

     from October 1, 1996 through
     the fiscal quarter ending
     September 30, 1997                      4.25:1

     from October 1, 1997 and each fiscal
     quarter ending thereafter               4.00:1

          Section 5.23 of the Loan Agreement is hereby amended in its entirety
to read as follows:

     SECTION 5.23 Dividends and Distributions.  Prior to June 30, 1997, no
     Borrower shall make or declare any dividend upon any capital stock of any
     Borrower or return any capital to any of its shareholders, or make or
     declare any other payment or distribution or delivery of any property to
     any Borrower's shareholders in their capacity as such, or redeem, return,
     purchase or acquire directly or indirectly, any shares of any Borrower's
     capital stock now or hereafter outstanding except (A) for the distribution
     of dividends from Borrowers to Domestic Borrowers, which shall be
     permitted provided that there does not then exist after giving affect to
     such distribution, an Event of Default or Unmatured Event of Default , (B)
     between the Closing Date and December 31, 1995, Borrowers shall be
     entitled to purchase 300 shares of NCC stock not otherwise purchased on or
     about the Closing Date at a price not to exceed $5000.00, provided that
     such shares are delivered to the Collateral Agent to be held subject to
     the Pledge Agreement, and (C) if, but only if, the Second Term Loan has
     been repaid in full and Borrower's Leverage Ratio, Tangible Net Worth,
     Fixed Charge Coverage Ratio and ratio of Funded Debt to Operating Cash
     Flow each have reached such levels at such times as would be in compliance
     with Sections 5.19, 5.20, 5.21 and 5.22 as in effect prior to the First
     Amendment to Loan Agreement, the Borrowers shall be in entitled to
     purchase the remaining outstanding shares of NCC as described in the
     Background Section hereof provided that such shares are delivered to the
     Collateral Agent to be held subject to the Pledge Agreement.  After June
     30, 1997, Borrowers shall be entitled to make or declare dividends upon
     any capital stock of any Borrower or return any capital to any of its
     shareholders or make or declare any other payment or distribution to any
     Borrower's shareholders in their capacity as such, provided that there
     does not exist any Event of Default or Unmatured Event of Default at the
     time such dividend, payment or distribution is made or declared, provided
     further that no Event of Default or Unmatured Event of Default would
     otherwise result after giving effect to the making or declaring of such
     dividends, payment or distribution, and provided further that the Second
     Term Loan has been repaid in full and Borrowers' Leverage Ratio, Tangible
     Net Worth, Fixed Charge Coverage Ratio and ratio of Funded Debt to
     Operating Cash Flow each have reached such levels at such times as would
     be in compliance with Sections 5.19, 5.20, 5.21 and 5.22 as in effect to
     the First Amendment to Loan Agreement.

          Section 5.24(C) of the Loan Agreement is hereby amended in its
entirety to read as follows:

     (C) The Borrowers shall not enter into or consent to any amendment to the
     Subordinated Debt without the Majority Banks prior written consent, except
     to extend the term for payment thereof.  The Borrowers shall not make any
     payment on the Subordinated Debt (i) until the Second Term Loan has been
     repaid in full and Borrowers' Leverage Ratio, Tangible Net Worth, Fixed
     Charge Coverage Ratio and ratio of Funded Debt to Operating Cash Flow each
     have reached such levels at such times as would be in compliance with
     Sections 5.19, 5.20, 5.21 and 5.22 as in effect prior to the First
     Amendment to Loan Agreement or (ii) while there exists an Event of Default
     or Unmatured Event of Default or if an Event of Default or Unmatured Event
     of Default would otherwise result after giving effect to such payment.

          The Loan Agreement is hereby amended to add a new Section 5.31, to
read as follows:

          SECTION 5.31   Inventory.  The Borrowers will not permit the
     aggregate value of all Inventory of the Borrowers, as reflected on the
     year-end audited Financial Statements provided to the Banks for the fiscal
     period ending December 31, 1996, to exceed $170,000,000.00.

          The Loan Agreement is hereby amended to add a new Section 5.32 to
read as follows:

          SECTION 5.32   Management Consultant.  Within ten (10) days after the
     First Amendment Closing Date, Borrowers shall engage a management
     consultant satisfactory to the Agent, to determine the cause of the rapid
     build up of Borrowers' inventory, to review and report upon the
     effectiveness of the Borrowers' inventory liquidation plan, and inventory
     accounting and production planning systems, and to review and report on
     such other matters as reasonably determined by the Agent.  Borrowers will
     agree in writing to the scope of such review consistent with the foregoing
     sentence.  Borrowers shall cooperate fully with such management
     consultant, shall permit the Agent to contact and discuss with such
     management consultant its progress and findings from time to time, and
     cause such management consultant to prepare and deliver to the Banks and
     Borrowers an initial written report of its study, in form and detail
     reasonably satisfactory to the Agent, promptly upon completion of such
     review but in no event later than May 31, 1996.  Thereafter, at the
     request of the Agent, which may be made at any time and from time to time
     until Borrowers' Leverage Ratio, Tangible Net Worth, Fixed Charge Coverage
     Ratio and ratio of Funded Debt to Operating Cash Flow each have reached
     such levels at such times as would be in compliance with Sections 5.19,
     5.20, 5.21 and 5.22 as in effect prior to the First Amendment to Loan
     Agreement, Borrowers shall engage a management consultant, satisfactory to
     the Agent, to review Borrowers' business operations or any aspect thereof,
     and to prepare a written report of any such review which shall be made
     available to the Banks and Borrowers which report shall be in form and
     detail reasonably satisfactory to Agent.  Borrowers shall cooperate fully
     and in good faith with such management consultant so as to enable any
     required review and report to be completed promptly and accurately.

          The Loan Agreement is hereby amended to add a new Section 5.33 to
read as follows:

          SECTION 5.33   Termination of Plan.   Borrowers have indicated to the
     Agent and the Banks that Borrowers intend to terminate the Maidenform,
     Inc. Retirement Plan and replace it with a successor Plan.  Borrowers have
     indicated that they are now preparing data to make the necessary
     calculations to commence the termination and intend diligently to pursue
     such termination to complete such termination and effect a reversion of
     assets from the Plan by December 31, 1996, or as soon thereafter as is
     reasonably practicable after the IRS issues: (i) a favorable determination
     letter as to the qualification of the Plan as terminated; and (ii) a
     private letter ruling that not more than a 20% excise tax will be imposed
     pursuant to Code Section 4980, if the IRS is issuing private letter
     rulings on this subject.  If Borrowers implement such termination,
     Borrower's shall use special ERISA counsel and enrolled actuaries and
     Borrowers shall comply with ERISA, the Code, any and all other laws and
     regulations applicable thereto and all Plan documents in proceeding with
     such termination, and shall satisfy all liabilities of the Plan to
     participants and beneficiaries in accordance with 4044(d)(1) of ERISA.
     Before making application to terminate said Retirement Plan, Borrowers
     shall deliver to Agent a written summary of their proposed method of
     terminating the Plan, including an explanation of how the method will
     avoid the imposition of a 50% excise tax pursuant to Code Section 4980(d),
     along with a projected estimate by their enrolled actuaries of the amount
     of the proceeds described in Section 2.6(B).  Borrowers shall deliver to
     the Agent copies of the applications for the determination letter and
     private letter ruling, if any, described above, and copies of all filings
     with the PBGC in advance of filing and final copies of these applications
     and filings when filed, any correspondence with and from the IRS and PBGC
     in relation thereto, and any other information or documents as Agent may
     reasonably request with respect to the termination.  Upon termination of
     any such Plans, proceeds received by Borrowers as a result of such
     termination shall be applied in accordance with Section 2.6 of this
     Agreement.  After implementation of the proposal, if the Agent so requests
     in writing, Borrowers shall deliver to the Agent a written opinion of
     Borrower's ERISA counsel, in form and substance reasonably satisfactory to
     the Agent, upon which the Banks shall be entitled to rely, substantially
     to the effect that the Borrower has complied in all material respects with
     the procedural requirements imposed by Title I of ERISA in connection with
     the termination of the Retirement Plan provided, however, that such
     counsel may rely on any favorable determination letter from the Internal
     Revenue Service which has not been withdrawn, as to the qualification of
     the Plan under ERISA after its termination; and on such certifications,
     representations, warranties and other statements provided by officers,
     employees, accountants, and other agents of the Borrower, and governmental
     officials and other third parties, as to such factual and other matters as
     such counsel determines to be necessary (including without limitation
     matters of judgment or professional opinion made by actuaries or others),
     which such counsel may rely upon without investigation; and provided
     further that such opinion shall not be required to address compliance by
     any person or entity with its fiduciary duties as required by Title I of
     ERISA or other federal or state law.

          From and after the date of this Amendment, Exhibit 2.2.1 and Exhibit
2.2.2 attached to this Amendment shall become Exhibits to the Agreement and be
made a part thereof.

          Section 7.5 of the Loan Agreement is hereby amended to read in its
entirety as follows:

     SECTION 7.5 Rights as a Bank.  With respect to its Commitment and its Pro
     Rata Share of the Term Loan and the Second Term Loan, the Agent shall have
     the same rights and powers hereunder as any Bank and may exercise the same
     as though it were not the Agent.  The terms "Bank" and "Banks" shall,
     unless the context otherwise indicates, include the Agent in its
     individual capacity.  The Agent may accept deposits from, lend money to
     and generally engage in any kind of commercial banking, investment banking
     or trust business with any Borrower or Affiliates of any Borrower as if
     Agent were not the Agent.

          Outstanding Indebtedness.  This Amendment is an acknowledgement of
the outstanding indebtedness presently owed by each Borrower, jointly and
severally, and reaffirmation by Borrowers to pay the indebtedness to the Agent
on account of the Banks in full according to the terms of the Loan Agreement.

          Representations and Warranties.  Each Borrower represents and
warrants to the Agent, the Banks and the Issuing Bank that (a) the
representations and warranties of Borrowers contained in the Loan Agreement are
true and correct as of the date hereof except for (i) changes permitted thereby
or in writing by the Banks or Majority Banks in accordance with Sections 8.1 or
8.4 of the Loan Agreement, as applicable, (ii) representations and warranties
which, by their express terms, relate to a particular period or date which has
since passed, and (iii) representations and warranties of Borrowers contained
in the Loan Agreement with respect to the subject matter contained on Exhibits
4.5, 4.16 and 5.14, which the Borrowers represent and warrant are true and
correct as of the date hereof as amended by the Supplement to Exhibit 4.5,
Supplement to Exhibit 4.16 and Supplement to Exhibit 5.14 respectively, which
are attached hereto and made a part hereof, (b) the Borrowers are in compliance
with the covenants contained in the Loan Documents as amended hereby, (c) after
giving effect to this Amendment, there exists no Event of Default or Unmatured
Event of Default under the Loan Agreement, (d) there exists no event of default
or event which with the passage of time or giving of notice or both would
constitute an event of default under any other agreement for borrowed money to
which the Borrowers (or any of them) are a party not otherwise waived in
writing by the creditor thereof, and (e) the conditions precedent set forth in
Paragraph 5 hereof have been fully satisfied.

          Defenses.  The Borrowers acknowledge that the Loan Documents continue
in full force and effect and that the Borrowers have no charge, lien, claim or
offset against the Banks, or defenses to enforcement of the Loan Documents by
the Agent or the Collateral Agent on behalf of the Banks.

          Conditions Precedent.  The obligation of the Banks hereunder is
conditioned upon satisfaction of the following conditions precedent:

               Borrowers shall deliver to the Agent this Amendment duly
executed by Borrowers;

               Borrowers shall deliver to the Agent the Second Term Notes, each
accurately completed and executed by Borrowers;

               Borrowers shall deliver or cause to be delivered to the Agent:
                 such amendments, agreements, acknowledgments, financing
statements or other instruments as the Agent may request in order to cause,
confirm and acknowledge that the Collateral pledged pursuant to the Security
Documents shall secure Borrowers' obligations with respect to the Second Term
Loan on the same perfected priority basis as the Borrowers' other obligations
under or in connection with the Loan Agreement (including without limitation
the Term Loan and the Revolving Credit) and the Private Placement;

                 an amendment to the Intercreditor Agreement in form and
substance acceptable to the Banks duly executed by the Borrowers, the Banks,
the Noteholders, the Agent, the Issuing Bank and the Collateral Agent;

                all other amendment and modification documents requested by the
Agent in connection herewith;

                certified copies of (i) resolutions of each of the Borrowers
authorizing the execution of this Amendment, all modification documents to
which such Borrower is a party and all transactions contemplated herein and
(ii) each document evidencing any other necessary corporate action and any
required approvals from governmental authorities for each of such Borrowers
with respect to this Amendment and the other documents contemplated hereby;

                    a certificate dated as the date of this Amendment by the
Secretary or an Assistant Secretary of each of the Borrowers stating that the
Articles and by-laws of such Borrower have not been amended since April 26,
1995, except as stated in said certificate, with copies of all amendments
attached;

                    a favorable opinion of outside counsel for the Borrowers
dated the date of this Amendment on such matters as the Agent shall require and
in form and substance reasonably satisfactory to the Agent;

                    a certificate dated the date of this Amendment by the
Secretary or an Assistant Secretary of each Borrower as to the names and
signatures of the officers of such Borrower authorized to sign this Amendment,
the Second Term Notes and the Loan Documents and the other documents or
certificates of such Borrower to be executed and delivered pursuant hereto;

                    copies of the Maidenform, Inc. Retirement Plan document as
in effect on the date hereof; and

                    such other documents as may be reasonably requested by
Lender.

               Borrowers shall deliver to the Agent financial projections,
including a balance sheet, income statement, statement of changes in cash flow
and any other projected statement requested by the Agent, each prepared in
accordance with GAAP, for the twelve months ending December 31, 1996.  In
addition, the Borrowers shall deliver month by month projected cash
expenditures and cash receipts, quarter by quarter income statements and
balance sheets and a Borrowing Base Certificate dated no earlier than five
Business Days prior to the First Amendment Closing Date.

               Each Bank shall have completed such due diligence as it
determines necessary with the results thereof satisfactory to such Bank.

               There shall have been no material adverse change in the
financial condition, assets, nature of the assets, operations or prospects of
the Borrowers which has not been previously disclosed in writing to the Agent
and the Banks.

               The Agent and the Banks shall have received a written audit
report prepared by an independent auditing firm  satisfactory to the Agent with
respect to Borrowers' accounts receivable and accounts payable, the scope, form
and results of which shall be satisfactory to the Agent and the Banks.

               Borrowers shall pay to the Agent the Second Term Loan Facility
Fee, which fee shall be due and payable upon execution of this Amendment and
shall be deemed fully earned and non-refundable when due.

               Borrowers shall pay all costs and out-of-pocket expenses
(including, without limitation, reasonable fees and costs of the Agent's
attorneys and the auditors engaged pursuant to Paragraph 5(g) of this
Amendment, and the management consultant engaged pursuant to Section 5.32 of
the Loan Agreement) of the Agent in connection with the amendment of the Loan
Agreement and modification of the Loan Documents which includes, among other
things, the preparation of this Amendment and related modification documents,
all related filings and recordation fees and taxes, and the enforcement of the
Loan Agreement and all costs and expenses incurred in connection with the
above.

               The representations and warranties set forth in Paragraph 3 are
true, correct and not misleading in any material respect.

          Miscellaneous.  The indebtedness evidenced by the Loan Agreement and
the Notes shall continue to be secured as set forth in the Loan Agreement as
amended by this Amendment and all of the Security Documents, including those
Security Documents modified in connection herewith.  This Amendment contains
all of the modifications to the Loan Agreement.  No further modifications shall
be deemed effective, unless in writing executed by all parties.  This Amendment
shall be binding upon the parties hereto, their successors and assigns.  Except
as expressly modified and amended herein, the Loan Agreement and all documents
executed in connection with the Loan Agreement, will remain in full force and
effect in accordance with their respective terms.  This Amendment shall be
construed and enforced in accordance with the laws of the Commonwealth of
Pennsylvania.  This Amendment may be executed in any number of counterparts,
all of which taken together shall constitute one and the same instrument, and
any of the parties hereto may execute this Amendment by signing any such
counterpart.  This Amendment shall become effective when it shall have been
executed by the Borrowers, the Agent, the Issuing Bank and the Banks, and it
shall thereafter be binding upon and inure to the benefit of the Borrowers, the
Agent, the Issuing Bank and the Banks and their respective successors and
assigns, except that no Borrower shall have the right to assign any right or
obligation hereunder or any interest herein.  The Loan Agreement, as amended
hereby, shall remain in full force and effect.  Execution of this Amendment
shall not constitute a novation between the Borrowers and the Banks.

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

                                        MAIDENFORM WORLDWIDE, INC.

BETEX, S.A.                             MAIDENFORM, INC.
CREACIONES TEXTILES de                  NCC INDUSTRIES, INC.
MERIDA, S.A. de C.V.                    CRESCENT INDUSTRIES, INC.
ELIZABETH NEEDLE CRAFT, INC.
JAMAICA NEEDLECRAFT, LTD.
MAIDENFORM INTERNATIONAL, LTD.          By/s/ Ira Glazer
NICHOLAS NEEDLECRAFT, INC.                Name:Ira Glazer
                                          Title: Executive Vice
                                                  President
By /s/ Ira Glazer
  Name:Ira Glazer                                           (as to all Borrowers
                                        listed above)
  Title: Executive Vice President

(as to all Borrowers listed above)

Attest:Steven N. Masket            Attest:Steven N. Masket


CORESTATES BANK, N.A.                   COMERICA BANK

By: /s/ Charles H. Dietrich             By: /s/ Martin G. Ellis
  Name:Charles H. Dietrich                Name: Martin G. Ellis
  Title:Sr. Vice President                Title:Vice President

THE CHASE MANHATTAN BANK, N.A.          NATIONSBANK, N.A.

By: /s/ Jeffery Lobb               By: /s/ Joseph R. Netzel
  Name:Jeffery Lobb                  Name: Joseph R. Netzel
  Title:Vice President                    Title: Vice President

CORESTATES BANK, N.A., as Agent         NATIONAL CITY BANK

                                        By: /s/ David A. Burns
By /s/ Charles H. Dietrich                Name: David A. Burns
  Name:  Charles H. Dietrich              Title: Vice President
  Title: Sr. Vice President



NBD BANK

By: /s/ Steven Franklin
  Name: Steven Franklin
  Title: Vice President

EUROPEAN AMERICAN BANK                  UNITED JERSEY BANK

By:/s/ Dennis Nochowitz            By: /s/ Richard O. Carmichael
  Name:Dennis Nochowitz              Name:Richard O. Carmichael
  Title:Asst. Vice President              Title:Sr. Vice President




1

2










                   MAIDENFORM WORLDWIDE, INC.

                        MAIDENFORM, INC.

                          BETEX, S.A.

          CREACIONES TEXTILES DE MERIDA, S.A. DE C.V.

                  ELIZABETH NEEDLE CRAFT, INC.

                   JAMAICA NEEDLECRAFT, LTD.

                 MAIDENFORM INTERNATIONAL, LTD.

                   NICHOLAS NEEDLECRAFT, INC.

                      NCC INDUSTRIES, INC.

                   CRESCENT INDUSTRIES, INC.


                      AMENDMENT AGREEMENT


                   Dated as of March 29, 1996

            $30,000,000 10.75% Senior Notes due September 30, 2003

                      AMENDMENT AGREEMENT


      AMENDMENT AGREEMENT (this "Agreement"), dated as  of  March
29,  1996,  among  MAIDENFORM WORLDWIDE,  INC.  ("Worldwide"),  a
Delaware corporation, MAIDENFORM, INC. ("Maidenform"), a New York
corporation,  BETEX, S.A., a Costa Rican corporation,  CREACIONES
TEXTILES   DE  MERIDA,  S.A.  DE  C.V.,  a  Mexican  corporation,
ELIZABETH  NEEDLE  CRAFT, INC., a New York  corporation,  JAMAICA
NEEDLECRAFT,    LTD.,   a   Jamaican   corporation,    MAIDENFORM
INTERNATIONAL,   LTD.,   a   New   York   corporation,   NICHOLAS
NEEDLECRAFT, INC., a New York corporation, NCC INDUSTRIES,  INC.,
a Delaware corporation, and CRESCENT INDUSTRIES, INC., a Delaware
corporation  (each  such  entity,  together  with  Worldwide  and
Maidenform,  individually,  a  "Company"  and  collectively,  the
"Companies"),   MASSACHUSETTS  MUTUAL  LIFE   INSURANCE   COMPANY
("MassMutual"),   PRINCIPAL   MUTUAL   LIFE   INSURANCE   COMPANY
("Principal") and TMG LIFE INSURANCE COMPANY ("TMG,"  MassMutual,
Principal  and  TMG are herein collectively referred  to  as  the
"Noteholders").

                           RECITALS:

     A.   Pursuant to separate Amended and Restated Note Purchase
Agreements,  each  dated as of April 1, 1995  (collectively,  the
"Existing Note Agreement," and, as amended by this Agreement, the
"Amended  Note  Agreement"), the Companies issued Thirty  Million
Dollars  ($30,000,000)  in aggregate principal  amount  of  their
joint  and  several  ten and seventy-five one hundredths  percent
(10.75%) Senior Notes due September 30, 2003 (the "Notes").   The
Notes are substantially in the form of Exhibit A attached to  the
Existing Note Purchase Agreement.

      B.    The  Companies' obligations under the  Existing  Note
Agreement  and  the Notes were and are secured  by,  among  other
things,  certain security agreements, mortgages, deeds  of  trust
and other similar documents (collectively, the "Existing Security
Documents"), executed by one or more of the Companies in favor of
CoreStates  Bank,  N.A.,  as collateral  agent  (the  "Collateral
Agent").

     C.   The Companies have requested that the Noteholders amend
or  waive certain terms of the Existing Note Agreement,  as  more
particularly set forth in this Agreement.

      D.    Subject  to the terms and conditions hereinafter  set
forth, the Noteholders are willing to amend certain terms of  the
Existing  Note  Agreement and waive other terms of  the  Existing
Note  Agreement,  all  as more particularly  set  forth  in  this
Agreement.

      E.   Each of the Companies and the Noteholders are desirous
of  entering  into  this Agreement on the  terms  and  conditions
hereinafter set forth.

                           AGREEMENT:

      NOW THEREFORE, for valuable consideration, the receipt  and
sufficiency of which are hereby acknowledged, the parties  hereto
agree as follows:

     .    DEFINED TERMS

      The terms used herein and not defined herein shall have the
meanings  assigned to such terms in the Existing Note  Agreement.
The  Existing Note Agreement, the Notes and the Existing Security
Documents  are  referred to herein as the "Financing  Documents",
and,  as amended and supplemented by this Agreement and the other
agreements and instruments to be executed in connection  herewith
and  therewith,  as each may be amended from time  to  time,  are
referred to herein as the "Amended Financing Documents".

          AMENDMENT TO EXISTING NOTE AGREEMENT.

      Each  of the Companies and, subject to the satisfaction  of
the  conditions  set forth in Section 5 hereof,  the  Noteholders
hereby consents and agrees to the amendments to the Existing Note
Agreement,  as  set forth in Exhibit A to this  Agreement.   Each
such  amendment shall become effective on the Amendment Effective
Date  and  is  incorporated herein by reference as if  set  forth
verbatim in this Agreement.

     .    WAIVER OF NON-COMPLIANCE.

      Effective upon the satisfaction of the conditions set forth
in  Section  5  hereof,  the Noteholders hereby  waive  any  non-
compliance with Section 6.7 of the Existing Note Agreement by the
Companies through September 29, 1996.

     .    WARRANTIES AND REPRESENTATIONS.

      To induce the Noteholders to enter into this Agreement, the
Companies  jointly  and severally warrant and  represent  to  the
Noteholders that as of the Amendment Effective Date:

           Organization, Existence and Authority.   Each  of  the
Companies  is  a corporation duly incorporated, validly  existing
and,  with respect to the Domestic Companies, is in good standing
under the laws of its jurisdiction of incorporation.  Each of the
Companies  has all requisite power and authority to  execute  and
deliver  this Agreement and to perform its obligations under  the
Amended Financing Documents.

            Authorization,  Execution  and  Enforceability.   The
execution and delivery by each of the Companies of this Agreement
and   the  performance  by  the  Companies  of  their  respective
obligations under the Amended Financing Documents have been  duly
authorized  by all necessary action on the part of  each  of  the
Companies.   This Agreement has been duly executed and  delivered
by  each  of  the  Companies.   Each  of  the  Amended  Financing
Documents constitutes a valid and binding obligation of  each  of
the  Companies,  enforceable in accordance  with  its  respective
terms, except that the enforceability thereof may be:

               limited by bankruptcy, insolvency or other similar
     laws  affecting  the  enforceability  of  creditors'  rights
     generally; and

               subject to the availability of equitable remedies.

           No  Conflicts or Defaults.  Neither the execution  and
delivery  by  any  of  the Companies of this Agreement,  nor  the
performance by any of the Companies of its obligations under each
of  the  Amended Financing Documents, conflicts with, results  in
any  breach  in any of the provisions of, constitutes  a  default
under,  violates  or results in the creation of any  Lien  (other
than  pursuant  to  the  Amended Financing  Documents)  upon  any
Property of any of the Companies under the provisions of:

                any  charter  document, partnership agreement  or
     bylaws of any of the Companies;

            (b)   assuming  the  contemporaneous  execution   and
     delivery  of  an  amendment to the Bank Loan Agreement,  any
     agreement, instrument or conveyance to which the any of  the
     Companies or any Properties of any of the Companies  may  be
     bound or affected; or

           (c)   any  statute, rule or regulation or  any  order,
     judgment  or  award of any court, tribunal or arbitrator  by
     which  any of the Companies or any Properties of any of  the
     Companies may be bound or affected.

            Governmental  Consent.   Neither  the  execution  and
delivery  by  each  of the Companies of this  Agreement  nor  the
performance   by   each  of  the  Companies  of  its   respective
obligations  under  each of the Amended Financing  Documents,  is
such  as to require a consent, approval or authorization  of,  or
filing,  registration  or qualification  with,  any  Governmental
Authority  on  the part of any of the Companies  as  a  condition
thereto  under  the circumstances and conditions contemplated  by
this Agreement and each of the Amended Financing Documents.

          No Defaults or Events of Default.   After giving effect
to the transactions contemplated by this Agreement, including the
contemporaneous  execution and delivery of an  amendment  to  the
Bank  Loan  Agreement, no Default or Event of Default will  exist
under any of the Amended Financing Documents.

           Disclosure.  The financial statements and certificates
delivered  to the Noteholders by the Companies or the  Companies'
accountants, as the case may be, pursuant to Section 7.1, Section
7.2  and  Section 7.3 of the Existing Note Agreement do not,  nor
does this Agreement or any written statement furnished by any  of
the   Companies  in  connection  herewith,  contain  any   untrue
statement of a material fact or omit a material fact necessary to
make  the  statements contained therein or herein not misleading.
There  is no fact which the Companies have not disclosed  to  the
Noteholders  in writing which has had or, so far as  any  of  the
Companies can now foresee, could reasonably be expected to  have,
a Material Adverse Effect.

           True and Correct Copies.  The Companies have delivered
to  each  of the Noteholders true and correct copies of the  Bank
Loan  Agreement  and  each  of  the  Amended  Security  Documents
(including,  without  limitation,  all  schedules  and   exhibits
thereto   and   all  miscellaneous  agreements  and  certificates
delivered  in  connection therewith), each as in  effect  on  the
Amendment Effective Date.

          Certain Representations and Warranties. As supplemented
by  the  information  set forth on Annex 1  hereto,  all  of  the
representations  and warranties contained in  Section  2  of  the
Existing  Note  Agreement are true and correct  in  all  material
respects  as  of  the  Amendment  Effective  Date  as   if   such
representations  and  warranties  were  made  on  the   Amendment
Effective  Date.   All  of  the  representations  and  warranties
contained  in  the  most  recent  amendments  to  the  Bank  Loan
Agreement  and each of the Security Documents, each as in  effect
on  the  Amendment Effective Date, are true and  correct  in  all
respects.

     .    CONDITIONS PRECEDENT.

      The amendments set forth in Section 2 hereof and the waiver
set  forth in Section 3 hereof shall not become effective  unless
all  of  the  following  conditions  precedent  shall  have  been
satisfied  on  or  before  April  1,  1996  (the  date  of   such
satisfaction being herein referred to as the "Amendment Effective
Date"):

           Execution and Delivery of this Agreement.  Each of the
Companies  shall  have  executed and delivered  to  each  of  the
Noteholders a counterpart of this Agreement.

           Execution  and  Delivery  of  Other  Amendments.   The
following  documents, each in form and substance satisfactory  to
the  Noteholders and their special counsel, shall have been  duly
executed  and delivered by the parties thereto, and shall  be  in
full force and effect:

           (a)   Amendment  to  Bank Loan  Agreement,  among  the
     Companies, CoreStates Bank N.A., as Agent,  CoreStates  Bank
     N.A.,   Nationsbank, N.A., The Chase Manhattan  Bank,  N.A.,
     National  City  Bank,  NBD  Bank,  Comerica  Bank,  European
     American Bank, and United Jersey Bank;

          (b)  Amendment to Intercreditor Agreement, among all of
     the parties to the Intercreditor Agreement; and

           (c)   Reaffirmation Agreement among the Companies  and
     the  Collateral Agent, reaffirming the Liens created by  the
     Security Documents.

      5.11 Collateral.  The Amended Financing Documents shall  be
in  full force and effect and there shall be no Default or  Event
of  Default thereunder and as defined therein which would not  be
waived  by this Agreement.  All actions necessary to perfect  the
Lien of the Collateral Agent as provided by the Amended Financing
Documents  (including,  without limitation,  the  filing  of  all
appropriate  financing  statements  and  the  recording  of   all
appropriate  documents with appropriate public  officials)  shall
have  been  taken  in accordance with the terms  of  the  Amended
Financing Documents and confirmation thereof shall be received by
the Noteholders.  The Lien of the Collateral Agent as provided by
the  Amended Financing Documents shall be valid, enforceable  and
perfected  and the Property of the Companies shall be subject  to
no  other Lien not otherwise permitted under Section 6.5  of  the
Amended Note Agreement.

           No Default; Representations And Warranties True.   The
warranties  and  representations set forth in  Section  4  hereof
shall be true and correct on the Amendment Effective Date and  no
Default or Event of Default shall exist which would not be waived
by this Agreement.

           Authorization of Transactions.  Each of the  Companies
shall have authorized, by all necessary action, the execution and
delivery of this Agreement and each of the documents executed and
delivered  in  connection herewith and  the  performance  of  all
obligations  of,  and the satisfaction of all closing  conditions
pursuant  to  this  Section 5 by, and  the  consummation  of  all
transactions contemplated by this Agreement by, the Companies.

            Opinion  of  Counsel.   The  Noteholders  shall  have
received  from  Baer Marks & Upham, counsel to the  Companies,  a
legal opinion substantially in the form set forth in Exhibit B to
this Agreement.

           Payment of Certain Expenses.  The Companies shall have
paid  all  reasonable  costs  and  expenses  of  the  Noteholders
relating  to  this  Agreement  and the  other  Amended  Financing
Documents, including without limitation the fees and expenses  of
Hebb & Gitlin, the Noteholder's special counsel.

           Proceedings Satisfactory.  All documents executed  and
delivered, and actions and proceedings taken, in connection  with
this Agreement shall be satisfactory to the Noteholders and their
special counsel.  The Noteholders and their special counsel shall
have  received copies of such documents and papers  as  they  may
reasonably request in connection therewith, in form and substance
satisfactory to them.

     .    NO PREJUDICE OR WAIVER; REAFFIRMATION.

           No Prejudice or Waiver. Except as provided herein, the
terms  of  this  Agreement shall not operate as a waiver  by  the
Noteholders  of, or otherwise prejudice the Noteholders'  rights,
remedies  or  powers  under, the Amended Financing  Documents  or
under applicable law.  Except as expressly provided herein:

           (a)   no  terms  and provisions of any  agreement  are
     modified or changed by this Agreement; and

            (b)   the  terms  and  provisions  of  the  Financing
     Documents shall continue in full force and effect.

            Reaffirmation.   Each   of   the   Companies   hereby
acknowledges  and  reaffirms all of its  obligations  and  duties
under the Amended Financing Documents.

     .    MISCELLANEOUS.

           Governing  Law.   This Agreement shall  be  construed,
interpreted  and  enforced in accordance with, and  governed  by,
internal New York law.

           Duplicate Originals.  Two or more duplicate  originals
of  this  Agreement may be signed by the parties, each  of  which
shall  be  an original but all of which together shall constitute
one  and the same instrument.  This Agreement may be executed  in
one or more counterparts and shall be effective when at least one
counterpart  shall have been executed by each party  hereto,  and
each  set of counterparts which, collectively, show execution  by
each party hereto shall constitute one duplicate original.

          Waivers and Amendments.  Neither this Agreement nor any
term  hereof  may  be changed, waived, discharged  or  terminated
orally,  or  by any action or inaction, but only by an instrument
in writing signed in accordance with the amendment provisions set
forth in the Existing Note Agreement.

           Section  Headings.  The titles of the sections  hereof
appear as a matter of convenience only, do not constitute a  part
of this Agreement and shall not affect the construction hereof.

           Costs and Expenses.  On the Amendment Effective  Date,
the Companies shall pay all costs and expenses of the Noteholders
relating  to  this  Agreement  and the  other  Amended  Financing
Documents,  including,  but not limited  to,  the  statement  for
reasonable  fees  and  disbursements of the Noteholders'  special
counsel  presented  to the Companies on the  Amendment  Effective
Date.   The Companies will also pay upon receipt of any statement
thereof,  each  additional  statement  for  reasonable  fees  and
disbursements of the Noteholders' special counsel rendered  after
the  Amendment  Effective  Date in connection  with  the  Amended
Financing Documents.

             Survival.     All    warranties,    representations,
certifications  and  covenants  made  by  or  on  behalf  of  the
Companies   in  the  Amended  Financing  Documents  or   in   any
certificate or other instrument delivered pursuant to the Amended
Financing Documents shall be considered to have been relied  upon
by the Noteholders and shall survive the execution of the Amended
Financing Documents, regardless of any investigation made  by  or
on  behalf  of  the  Noteholders.  All  statements  in  any  such
certificate  or other instrument shall constitute warranties  and
representations of the Companies hereunder.



[REMAINDER OF PAGE IS INTENTIONALLY BLANK.  NEXT PAGE IS  SIGNATU
RE PAGE.]
      IN  WITNESS  WHEREOF, the parties hereto have  caused  this
Agreement  to  be  executed on their behalf by a duly  authorized
officer  or  agent thereof, as the case may be, as  of  the  date
first above written.



                                   MAIDENFORM WORLDWIDE, INC.
                                   MAIDENFORM, INC.
                                   JAMAICA NEEDLECRAFT, LTD.
                                   BETEX, S.A.
                                   CREACIONES TEXTILES DE
                                     MERIDA, S.A. DE C.V.
                                   ELIZABETH NEEDLE CRAFT, INC.
                                   MAIDENFORM INTERNATIONAL,
                                     LTD.
                                   NICHOLAS NEEDLECRAFT, INC.
                                   NCC INDUSTRIES, INC.
                                   CRESCENT INDUSTRIES, INC.



                                   By: /s/ Ira Glazer
                                      Name:  Ira Glazer
                                        Title:   Executive   Vice
President



                                   By:  /s/ Steven N. Masket
                                      Name:  Steven N. Masket
                                        Title:   Executive   Vice
President



MASSACHUSETTS MUTUAL LIFE
                                   INSURANCE COMPANY



                                   By: /s/ Michael P. Hermsen
                                      Name:  Michael P. Hermsen
                                         Title:    Second    Vice
President



PRINCIPAL MUTUAL LIFE
                                   INSURANCE COMPANY



                                   By:  /s/ James C. Fifield
                                      Name:  James C. Fifield
                                      Title:  Counsel



                                   By:  /s/ Mary E. Kiener
                                      Name:  Mary E. Kiener
                                      Title:  Counsel



TMG LIFE INSURANCE COMPANY
                                    By:  The Mutual Group (U.S.),
Inc.

Its: Agent



                                   By: /s/ Michael J. Carew
                                      Name:  Michael J. Carew
                                         Title:     Asst.    Vice
President



                                   By: /s/ Michael J. Stippe
                                      Name:  Michael J. Stippe
                                      Title:  Vice President
                                                          ANNEX 1

                  INFORMATION AS TO COMPANIES

Part 2.1    -- Nature of Business.

     [TO BE SUPPLIED BY COMPANIES].

Part 2.2(d) -- Debt.

     [TO BE SUPPLIED BY COMPANIES]

Part 2.3 -- Subsidiaries and Affiliates.

     [TO BE SUPPLIED BY COMPANIES]

Part 2.6(a) -- Litigation.

     [TO BE SUPPLIED BY COMPANIES]

Part 2.8 -- Qualification as Foreign Corporation.

     [TO BE SUPPLIED BY COMPANIES]

Part 2.10(b) -- Agreements Restricting Ability to Incur Debt.

     [TO BE SUPPLIED BY COMPANIES]

Part 2.17(b) -- Certain Transaction Since December 31, 1994

     [TO BE SUPPLIED BY COMPANIES]

                                                        EXHIBIT A

              AMENDMENT TO EXISTING NOTE AGREEMENT


      1.   Amendment to Section 4.4.  Section 4.4 of the Existing
Note  Agreement  is  hereby amended in its entirety  to  read  as
follows:

           "4.4  Mandatory Prepayments at Option of  Noteholders.
     If  at  any time the Companies become obligated to prepay  a
     principal  amount  of  the Bank Loan  (pursuant  to  Section
     2.2(B)  or  Section 2.6 of the Bank Loan  Agreement  or  any
     successor  provisions  thereto)  as  a  result  of  (i)  the
     generation  of  Net  Cash  Flow,  (ii)  the  sale   of   any
     Significant  Assets (as defined in the Bank Loan Agreement),
     (iii)  the realization of proceeds from an issuance of  debt
     or  equity,  or  (iv) the realization of proceeds  resulting
     from the termination of any over-funded Plan (as defined  in
     the  Bank Loan Agreement), Worldwide will (on behalf of  the
     Companies), within three (3) Business Days of becoming aware
     of  such obligation, give notice of such obligation to  each
     holder of Notes by registered mail (with a copy thereof sent
     via  an  overnight  courier  of  national  reputation)  and,
     simultaneously with the sending of such written notice, give
     telephone advice of such obligation to an investment officer
     or other similar representative or agent of each such holder
     specified  on  Annex  1  hereto  at  the  telephone   number
     specified  thereon, or to such other person  at  such  other
     telephone  number  as  any holder  of  a  Note  may  specify
     thereon,  or  to  such other person at such other  telephone
     number  as  any holder of Note may specify to  Worldwide  in
     writing.   Such  notice shall set forth the  nature  of  the
     prepayment  which  is  required to be made,  the  amount  of
     Excess  Cash  Flow,  proceeds from the sale  of  Significant
     Assets,   debt  proceeds,  equity  proceeds,   or   proceeds
     resulting from the termination of any over-funded  Plan,  as
     the  case  may be, and the minimum prepayment to which  each
     holder   of  Notes  is  entitled  (together  with   detailed
     calculations supporting such minimum amount).  Upon  receipt
     of  such  notice (or upon the date such notice  should  have
     been  received), each holder of Notes shall have  the  right
     for  ten days (by written notice to Worldwide) to cause  the
     Companies to prepay a principal amount of the Notes held  by
     it equal to such holder's Pro Rata Share of such Excess Cash
     Flow,  proceeds  from the sale of Significant  Assets,  debt
     proceeds,  equity proceeds, or proceeds resulting  from  the
     termination of any over-funded Plan, as the case may be.  If
     a  holder  of  Notes has not responded within such  ten  day
     period, the Companies shall give such holder a second notice
     containing the same information as the first, and the holder
     shall  have five additional days within which to give notice
     of  acceptance.   If such holder does not  respond  to  such
     second notice within such five day period, its rights  under
     this Section 4.4 (as to such prepayment) shall lapse.  If  a
     notice  of acceptance is given by a holder as to a principal
     amount  of its Notes, such principal amount of such holder's
     Notes  shall  thereupon  become  due  and  payable  on   the
     fifteenth  (15th) day following such notice by such  holder.
     Each  such prepayment shall be at one hundred percent (100%)
     of  the  principal  amount  so  prepaid  without  Make-Whole
     Amount,  and  shall  be applied to the  Mandatory  Principal
     Amortization  Payments on the Notes so  prepaid  in  inverse
     order of maturity."

      2.   Amendment to Section 6.6.  Section 6.6 of the Existing
Note  Agreement  is  hereby amended in its entirety  to  read  as
follows:

            "6.6  Consolidated  Tangible  Net  Worth.   From  the
     Effective Date through December 31, 1995, the Companies will
     not permit Consolidated Tangible Net Worth to be less than

                    (a)  ninety percent (90%) of the Consolidated
          Tangible Net Worth on the Effective Date, minus

                     (b)   Five Thousand Dollars ($5,000),  being
          the  amount  expended between the  Effective  Date  and
          December  31,  1995 to acquire a de minimis  number  of
          shares of the outstanding stock of NCC which shares had
          not  been  purchased by the Companies on the  Effective
          Date, plus

                     (c)   seventy percent (70%) of the aggregate
          consolidated  net profit after taxes of  the  Companies
          since  the  Effective Date, provided, that consolidated
          losses  of  the  Companies incurred for  any  reporting
          period   shall   not   be  used  to  reduce   aggregate
          consolidated  net profit after taxes of  the  Companies
          for purposes of this Section 6.6.

           The  Companies  will not during any period  set  forth
     below permit Consolidated Tangible Net Worth to be less than
     the amount set forth opposite such period:

                                             Minimum Consolidated
               Period                        Tangible Net Worth

             January    1,   1996   through   March   31,    1996
$68,000,000

             April    1,    1996   through    June    30,    1996
$76,000,000

     From  and after July 1, 1996, the Companies will not at  any
     time  permit Consolidated Tangible Net Worth to be less than
     the greater of

                    (1)  $76,000,000, or

                    (2)  the sum of

                               (A)   the  amount of  Consolidated
               Tangible  Net  Worth required to be maintained  by
               the  Companies  on December 31, 1995  pursuant  to
               this Section 6.6 plus

                               (B)  seventy percent (70%) of  the
               aggregate  consolidated  net  profit  after  taxes
               since  January 1, 1996, provided that consolidated
               losses of the Companies incurred for any reporting
               period  shall  not  be  used to  reduce  aggregate
               consolidated  net  profits  after  taxes  of   the
               Companies for purposes of this Section 6.6."

      3.   Amendment to Section 6.7.  Section 6.7 of the Existing
Note  Agreement  is  hereby amended in its entirety  to  read  as
follows:

          "6.7 Fixed Charge Coverage.

           The  Companies will not at any date permit  the  Fixed
     Charge  Coverage  Ratio for the immediately  preceding  four
     fiscal quarters (including any fiscal quarter ending on such
     date)  to  be  less  than the following amounts  during  the
     following periods:

                                             Minimum Fixed Charge
               Period                           Coverage Ratio

     September 30, 1996 through December 30, 1996      1.0 : 1.0

     December 31, 1996 and thereafter                  1.1 : 1.0"


      4.   Amendment to Section 6.9.  Section 6.9 of the Existing
Note  Agreement  is  hereby amended in its entirety  to  read  as
follows:

     "6.9 Leverage Ratio.

          The Companies will not at any time permit the ratio of

                    Consolidated Funded Debt at such time

     to

                    Consolidated Capitalization at such time

     to exceed

                     0.7  to  1.0, if such time is on  or  before
          December 31, 1995,

                     0.8  to 1.0 from January 1, 1996 until  June
          30, 1996,

                    0.75 to 1.0 from July 1, 1996 until September
          30, 1996,

                     0.65  to  1.0  from October  1,  1996  until
          December 31, 1996,

                     0.6  to  1.0  from  January  1,  1997  until
          September 30, 1997, and

                      0.55  to  1.0  from  October  1,  1997  and
     thereafter."

      5.    Amendment  to  Section 6.10.   Section  6.10  of  the
Existing Note Agreement is hereby amended in its entirety to read
as follows:

     "6.10     Consolidated Funded Debt to Consolidated Operating
     Cash Flow.

          The Companies will not at any time permit the ratio of

                     (a)  Consolidated Funded Debt, determined as
          of  the end of the fiscal quarter of the Companies then
          most recently ended,

     to

                     (b)   Consolidated Operating Cash Flow,  for
          the  period of four (4) consecutive fiscal quarters  of
          the Companies then most recently ended,

     to be greater than

                     (i)   5.25  to 1.0, if such time  is  on  or
          before September 30, 1995,

                     (ii) 7.0 to 1.0 from October 1, 1995 through
          December 31, 1995,

                     (iii)      9.0 to 1.0 from January  1,  1996
          through March 31, 1996,

                     (iv)  7.0 to 1.0 from April 1, 1996  through
          June 30, 1996,

                     (v)   4.75 to 1.0 from July 1, 1996  through
          September 30, 1996,

                    (vi) 4.25 to 1.0 from October 1, 1996 through
          September 30, 1997, and

                (vii)      4.0  to 1.0 from October 1,  1997  and
     thereafter."

      6.    Amendment  to  Section 6.12.   Section  6.12  of  the
Existing Note Agreement is hereby amended in its entirety to read
as follows:

          "6.12     Restricted Payments.

           No  Company  or Subsidiary will declare  or  make  any
     Restricted  Payment on or prior to January 1, 1998;  and  no
     Company  or  Subsidiary will declare or make any  Restricted
     Payment  thereafter unless, at the time of such  declaration
     and  immediately  before and after  giving  effect  to  such
     Restricted  Payment,  (a)  the  aggregate  amount   of   all
     Restricted  Payments made after January 1,  1998  would  not
     exceed one hundred percent (100%) of Consolidated Net Income
     earned  after June 30, 1997 minus any amounts paid  pursuant
     to  the  final  sentence of this Section 6.12,  and  (b)  no
     Default  or  Event of Default would exist.   Notwithstanding
     the  foregoing  sentence, the Companies may make  Restricted
     Payments,  not exceeding one hundred percent (100%)  of  the
     lesser of (i) Consolidated Net Income during the fiscal year
     beginning  January  1, 1997, and (ii)  Six  Million  Dollars
     ($6,000,000),  during  the  period  July  1,  1997   through
     December  31,  1997, if at the time of each such  Restricted
     Payment  and after giving effect thereto, (x) no Default  or
     Event  of  Default would exist and (y) Consolidated Tangible
     Net  Worth,  Fixed  Charge  Coverage  Ratio,  the  ratio  of
     Consolidated Funded Debt to Consolidated Capitalization, and
     the  ratio  of  Consolidated  Funded  Debt  to  Consolidated
     Operating  Cash Flow each have reached such levels  at  such
     times  as  would be in compliance with Section 6.6,  Section
     6.7,  Section 6.9, and Section 6.10 hereof, in each case  as
     in effect prior to the Amendment Effective Date."

      7.    Amendment  to  Section 6.14.   Section  6.14  of  the
Existing Note Agreement is hereby amended in its entirety to read
as follows:

     "6.14     Transfers of Property.

           No Company or Subsidiary will sell (including, without
     limitation,  any sale and subsequent leasing  as  lessee  of
     such  Property),  lease  as lessor,  transfer  or  otherwise
     dispose  of  (collectively referred to as  "Transfers")  any
     Property   (including,  without  limitation,  stock   of   a
     Subsidiary), except:

                     (a)   Transfers of inventory or obsolete  or
          worn  out Property or Property no longer useful in  the
          business  of such Company or such Subsidiary,  in  each
          case in the ordinary course of business of such Company
          or such Subsidiary,

                     (b)   Transfers from a Subsidiary to any  of
          the Companies or to a Wholly-Owned Subsidiary;

                     (c)   the liquidation for cash of the assets
          representing  all or a portion of the  over-funding  of
          any  "employee  pension benefit plan"  (as  defined  in
          section 3 of ERISA), provided that the payment required
          by Section 4.4(iv) is made in connection therewith; and

                    (d)  Transfers of assets disposed of in arm's
          length  transactions for not less than the  greater  of
          (i)  Fair  Market  Value (as reasonably  determined  by
          Maidenform)  or  (ii)  book value,  provided  that  the
          aggregate  Fair Market Value of all assets disposed  of
          pursuant  to  this clause (c) after the Effective  Date
          shall  not  exceed Seven Million Five Hundred  Thousand
          Dollars ($7,500,000)."

      8.    Amendment  to  Section 6.15.   Section  6.15  of  the
Existing Note Agreement is hereby amended in its entirety to read
as follows:

     "6.15     Debt Incurrence.

           The  Companies will not, at any time, incur  any  Debt
     other  than the Notes, the Coleman Note, the Bank Term Loan,
     the  Second  Bank Term Loan, Debt not to exceed One  Hundred
     Thirty-Two  Million  Dollars  ($132,000,000)  in   principal
     amount outstanding under the Bank Revolver, Debt secured  by
     Capital  Leases allowed by Section 6.5(a)(vi), Debt  secured
     by  purchase money Liens allowed by Section 6.5(a)(vii)  and
     Debt  outstanding on the Effective Date and listed  on  Part
     2.2(d) of Annex 2, unless at the time of such incurrence and
     after  giving effect thereto, no Default or Event of Default
     would  exist  and the Companies would be in compliance  with
     all  financial covenants herein contained (including, in the
     case  of financial covenants which vary with the passage  of
     time,  compliance  with such covenants  in  their  strictest
     form,  regardless  of whether or not the strictest  form  of
     such  financial covenants would otherwise be  applicable  at
     such time).  Nothing in this Section 6.15 shall be deemed to
     excuse  compliance with any other covenant or  provision  of
     this Agreement."

      9.    Amendment to Section 6.24(b).  Section 6.24(b) of the
Existing Note Agreement is hereby amended in its entirety to read
as follows:

                "(b)  Coleman  Note.  No Company will  amend  the
          Coleman  Note so as to increase the amount  thereof  or
          the rate of interest payable thereon.  No Company shall
          make any payment on the Coleman Note

                              (i)  until the Second Term Loan has
               been repaid in full and Consolidated Tangible  Net
               Worth,  Fixed Charge Coverage Ratio, the ratio  of
               Consolidated    Funded   Debt   to    Consolidated
               Capitalization,  and  the  ratio  of  Consolidated
               Funded  Debt to Consolidated Operating  Cash  Flow
               each  have  reached such levels at such  times  as
               would  be in compliance with Section 6.6,  Section
               6.7,  Section 6.9 and Section 6.10 hereof, in each
               case as in effect prior to the Amendment Effective
               Date, or

                               (ii)  while there exists a Default
               or an Event of Default."

     10.  Amendment to Section 6.  Section 6 of the Existing Note
Agreement is hereby amended by adding to the end of such  Section
the following Sections 6.25 and 6.26:

     "6.25     Inventory.

           The  Companies will not permit the aggregate value  of
     all   Inventory  of  the  Companies,  as  reflected  in  the
     financial statements for the fiscal year ending December 31,
     1996  delivered to each holder of Notes pursuant to  Section
     7.1(b) hereof, to exceed One Hundred Seventy Million Dollars
     ($170,000,000).

     6.26 Additional Interest and Additional Fee.

                    (a)  During any period in which the Companies
          are obligated to pay interest to the Banks on an amount
          outstanding  under the Bank Loan Agreement (other  than
          the  Second Bank Term Loan) at a rate in excess of  the
          Adjusted Base Rate (as such term, and all terms used in
          the  definition thereof, were defined in the Bank  Loan
          Agreement  on the Effective Date) (the amount  of  such
          excess  being  hereinafter referred  to  as  the  "Rate
          Increase"), the Companies shall thereupon be  obligated
          to  pay to each holder of Notes additional interest  in
          an  amount equal to the principal amount of Notes  held
          by  such holder of Notes multiplied by a rate per annum
          equal to the Rate Increase; such additional interest to
          be  payable quarterly in arrears on each date a payment
          of  interest  on the Notes is due so long as  the  Rate
          Increase is in effect.

                     (b)   In  the  event that, on September  30,
          1996,

                               (i)   the  ratio  of  Consolidated
               Funded Debt to Consolidated Capitalization exceeds
               0.65 : 1.0, or

                               (ii)  the  ratio  of  Consolidated
               Funded  Debt to Consolidated Operating  Cash  Flow
               for  the  period  of  four (4) consecutive  fiscal
               quarters of the Companies then most recent  ended,
               exceeds 4.75 : 1.0,

                the Companies shall thereupon be obligated to pay
          to each holder of Notes, on or before December 1, 1996,
          an  additional fee in an amount equal to the  principal
          amount of Notes held by such holder multiplied by fifty
          one-hundredths percent (.50%)."

      11.   Amendment to Section 7.1(a).  Section 7.1(a)  of  the
Existing  Note  Agreement is hereby amended and restated  in  its
entirety to read as follows:

                     "(a)  Quarterly Statements  --  as  soon  as
          practicable  after  the  end of each  quarterly  fiscal
          period in each fiscal year of the Companies (other than
          the  last  quarterly fiscal period of each such  fiscal
          year), and in any event within sixty (60) days (or,  if
          Worldwide  shall  at  such  time  have  any  class   of
          Securities  required  to  be  registered  pursuant   to
          section 12 of the Exchange Act, within forty-five  (45)
          days) thereafter, duplicate copies of

                              (i)  consolidated balance sheets of
               Worldwide  and its subsidiaries as at the  end  of
               such quarter, and

                               (ii)  consolidated  statements  of
               income,  changes in stockholders' equity and  cash
               flows  of Worldwide and its subsidiaries for  such
               quarter  and (in the case of the second and  third
               quarters)  for  the  portion of  the  fiscal  year
               ending with such quarter,

               setting forth in each case in comparative form the
          figures  for the corresponding periods in the  previous
          fiscal  year,  all  in reasonable detail,  prepared  in
          accordance with GAAP applicable to quarterly  financial
          statements  generally, reviewed by  Ernst  &  Young  or
          other   independent  certified  accountants  reasonably
          satisfactory to the Required Holders, and certified  as
          complete and correct in all material respects,  subject
          to  changes  resulting  from year-end  adjustments  and
          subject  to  the  absence  of footnotes,  by  a  Senior
          Financial   Officer   on  behalf  of   Worldwide,   and
          accompanied by the certificates required by Section 7.2
          hereof;"

      12.   Amendment to Section 7.1(f).  Section 7.1(f)  of  the
Existing Note Agreement is hereby amended by adding thereto a new
subsection (iii) which shall read in its entirety as follows:

           "(iii)     prior to the termination of any over-funded
     Pension Plan of the Companies

                                (A)    copies  of  all   reports,
               notices, applications for any determination letter
               or  private  letter  ruling and other  information
               filed  with  the PBGC or the IRS relating  to  the
               termination  of  such  Pension  Plans,  including,
               without  limitation,  the  Companies'  termination
               proposal, prior to commencement of the termination
               process,

                              (B)  within three (3) Business Days
               after receipt by the Companies thereof, copies  of
               any  determination letter or private letter ruling
               issued by the IRS,

                               (C)   simultaneously with delivery
               of   the  Companies'  proposal  relating  to   the
               termination  of  any  Pension  Plan,  a  projected
               estimate  by the Companies' enrolled actuaries  of
               the amount of proceeds which would result from the
               termination of any such over-funded Pension  Plan,
               and

                                (D)   upon  the  request  of  the
               Required Holders after the implementation  of  any
               proposal   of  the  Companies  relating   to   the
               termination  of  any over-funded Pension  Plan,  a
               written  opinion of the Companies' ERISA  counsel,
               in  form and substance reasonably satisfactory  to
               the  Required Holders, upon which the  holders  of
               Notes shall be entitled to rely, substantially  to
               the effect that the Companies have complied in all
               material respects with the procedural requirements
               imposed by Title I of ERISA in connection with the
               termination  of  such  over-funded  Pension  Plan,
               provided,  however, that such  ERISA  counsel  may
               rely  on  any favorable determination letter  from
               the  IRS  which has not been withdrawn as  to  the
               qualification  of  the  over-funded  Pension  Plan
               under  ERISA after such over-funded Pension Plan's
               termination;    and   on   such    certifications,
               representations,  warranties and other  statements
               provided by officers, employees, accountants,  and
               other  agents  of the Companies, and  governmental
               officials  and  other third parties,  as  to  such
               factual  and  other matters as such ERISA  counsel
               determines  to  be  necessary (including,  without
               limitation,  matters of judgment  or  professional
               opinion  made by actuaries or others), upon  which
               such ERISA counsel may rely without investigation;
               and, provided further, that such opinion shall not
               be required to address compliance by any person or
               entity  with  its fiduciary duties as required  by
               Title I of ERISA or other federal or state law;"

     13.  Amendments to Section 9.1.  Section 9.1 of the Existing
Note  Agreement is hereby amended to modify in their entirety  or
add,  each  in  their  proper alphabetical order,  the  following
definitions:

            "Amended  Financing  Documents  --  has  the  meaning
     assigned to such term in the Amendment Agreement."

           "Amendment Agreement -- means the Amendment Agreement,
     dated as of March 29, 1996, among each of the Companies  and
     the Purchasers."

           "Amendment Effective Date -- has the meaning  assigned
     to such term in the Amendment Agreement."

          "Fixed Charges -- means, for any period, the sum of the
     amounts  payable  by  the  Companies  and  the  Subsidiaries
     (determined  on  a  consolidated basis) in  respect  of  (a)
     operating   leases,  whether  characterized  as   rents   or
     otherwise,  but  excluding payments  under  such  leases  in
     respect  of  insurance,  taxes, utilities,  maintenance  and
     similar  charges  and additional rentals in  excess  of  the
     minimum  based  on  percentage of  sales,  (b)  Consolidated
     Interest Expense, (c) cash payments consistent with the one-
     time   charge,   not   to   exceed  Four   Million   Dollars
     ($4,000,000),  accrued  in the second  quarter  of  1995  in
     connection  with  the retirement of Robert Brawer,  and  (d)
     current maturities of all Funded Debt other than the  Second
     Term  Loan,  except  any obligation  to  make  a  prepayment
     pursuant  to Section 4.4 hereof or Section 2.2 of  the  Bank
     Loan Agreement in respect of Net Cash Flow, in each case for
     such period."

          "GAAP -- means generally accepted accounting principles
     in  the United States of America as promulgated from time to
     time  in  statements,  opinions and  pronouncements  by  the
     American  Institute  of  Certified Public  Accountants,  the
     Financial  Accounting  Standards Board,  and  any  successor
     entities.  If any changes in GAAP or the application thereof
     occur  after  the Amendment Effective Date and such  changes
     result  in  a  meaningful change in the calculation  of  the
     financial  covenants set forth in Section 6.6, Section  6.7,
     Section  6.8,  Section 6.9 or Section 6.10  hereof  (each  a
     "GAAP  Affected  Covenant"), then the Companies  shall  give
     written  notice  (the "GAAP Notice") of any such  change  in
     GAAP  to  each  holder  of Notes, certified  by  two  Senior
     Officers  of Worldwide.  Any such GAAP Notice shall describe
     the  change  in  GAAP  and set forth  in  reasonable  detail
     (including detailed calculations) the manner and  extent  to
     which  the  covenant or covenants listed in the  certificate
     are  affected  by the change in GAAP.  After any  such  GAAP
     Notice  is  received  by the holders of  Notes  the  parties
     hereto agree

                    (a)  to enter into and diligently pursue good
          faith negotiations to amend such financial covenants so
          as  to equitably reflect such changes, with the desired
          result  that the criteria for evaluating the  financial
          condition  and  results of operations of the  Companies
          shall be neither more strict nor more lenient, and

                     (b)   that for a period of sixty (60)  days,
          the Companies shall be deemed not to be in violation of
          the  GAAP  Affected Covenant or GAAP Affected Covenants
          listed  in  the  GAAP Notice solely by reason  of  such
          change in GAAP."

           "Inventory  --  means "inventory" as  defined  in  the
     Pennsylvania  Uniform Commercial Code as in  effect  on  the
     date hereof."

           "Material  Adverse Effect -- means a material  adverse
     effect  on  the business, prospects, profits, Properties  or
     condition (financial or otherwise) of the Companies and  the
     Subsidiaries, taken as a whole, or on the ability of  either
     of   Worldwide  or  Maidenform  to  perform  its  respective
     obligations  set  forth  in  any of  the  Amended  Financing
     Documents."

          "Restricted Payment -- means:

                     (a)   any  dividend  or other  distribution,
          direct or indirect, on account of any shares of capital
          stock  of any of the Companies or any Subsidiary (other
          than  on account of capital stock of a Subsidiary owned
          legally and beneficially by any of the Companies  or  a
          Wholly-Owned  Subsidiary) now or hereafter outstanding,
          whether in cash or other Property, except a dividend or
          other  distribution payable solely in shares of  common
          stock of such Person; and

                     (b)  any redemption, retirement, purchase or
          other acquisition, direct or indirect, of any shares of
          capital stock of any of the Companies or any Subsidiary
          (other than on account of capital stock of a Subsidiary
          owned  legally and beneficially by any of the Companies
          or   a   Wholly-Owned  Subsidiary)  now  or   hereafter
          outstanding, or of any warrants, rights or  options  to
          acquire  any shares of such stock, provided,  that  the
          acquisition by the Companies of a de minimis number  of
          shares  of  the  outstanding  stock  of  NCC  prior  to
          December  31,  1995 at a price not in  excess  of  Five
          Thousand  Dollars  ($5,000)  shall  not  constitute   a
          Restricted Payment, and, provided further, that so long
          as  the Second Term Loan shall have been repaid in full
          and  Consolidated  Tangible  Net  Worth,  Fixed  Charge
          Coverage  Ratio, the ratio of Consolidated Funded  Debt
          to   Consolidated  Capitalization,  and  the  ratio  of
          Consolidated Funded Debt to Consolidated Operating Cash
          Flow  each  have reached such levels at such  times  as
          would  be in compliance with Section 6.6, Section  6.7,
          Section 6.9 and Section 6.10 hereof, in each case as in
          effect  prior to the Amendment Effective Date,  neither
          (i) any payment made by the Companies in respect of the
          Coleman  Note, nor (ii) any acquisition by NCC  of  the
          balance  of its common stock not owned by the Companies
          immediately after the Effective Date, shall  constitute
          a Restricted Payment."

           "Second  Bank Term Loan -- means the Second Term  Loan
     made pursuant to Section 2.2.1 of the Bank Loan Agreement."
                                                        EXHIBIT B

             FORM OF OPINION OF BAER MARKS & UPHAM






                                   March 29, 1996




To each of the Persons
  listed on Annex I hereto

          Re:  Maidenform Worldwide, Inc., a Delaware corporation
          ("Worldwide-DE"),  Maidenform, Inc.  ("Maidenform"),  a
          New  York  corporation,  Betex,  S.A.,  a  Costa  Rican
          corporation,  Creaciones Textiles de  Merida,  S.A.  de
          C.V.,  a  Mexican corporation, Elizabeth Needle  Craft,
          Inc.,   a   New   York  corporation  ("ENC"),   Jamaica
          Needlecraft,  Ltd.  a Jamaican corporation,  Maidenform
          International,    Ltd.,   a   New   York    corporation
          ("International"), Nicholas Needlecraft,  Inc.,  a  New
          York  corporation,  ("NNC"), NCC  Industries,  Inc.,  a
          Delaware   corporation  ("NCC"),  Crescent  Industries,
          Inc.,  a Delaware corporation ("Crescent", and together
          with    each   of   Worldwide-DE,   Maidenform,    ENC,
          International, NNC and NCC, collectively referred to as
          the   "Domestic  Companies"  and  individually   as   a
          "Domestic Company".

Ladies and Gentlemen:

      Reference is made to (i) the separate Amended and  Restated
Note  Purchase  Agreements,  each  dated  as  of  April  1,  1995
(collectively,  the  "Restated  Note  Agreement"),  between   the
Companies  and each of the purchasers listed on Annex  I  thereto
(the  "Purchasers"), which provide, among other things,  for  the
issuance  by  the  Companies of their joint  and  several  10.75%
Senior  Notes due September 30, 2003, in the aggregate  principal
amount  of  Thirty Million Dollars ($30,000,000), and  (ii)  that
certain   Amendment  Agreement,  dated  of  even  date  herewith,
amending the Restated Note Agreement (the "Amendment Agreement").
The capitalized terms used herein and not defined herein have the
meanings  specified by the Restated Note Agreement as amended  by
the Amendment Agreement.

      We  have acted as special counsel to the Domestic Companies
in connection with the transactions contemplated by the Amendment
Agreement.   This opinion is being delivered pursuant to  Section
5.6 of the Amendment Agreement.

     In acting as such counsel, we have examined:

               the Restated Note Agreement;

               the Amendment Agreement;

                the bylaws of each of the Domestic Companies, the
     records of proceedings of the board of directors of each  of
     the  Domestic Companies that we have deemed relevant for the
     purposes  of rendering the opinions expressed herein  and  a
     certified copy of the articles of incorporation of  each  of
     the Domestic Companies, as in effect on the date hereof;

                the Reaffirmation Agreement of even date herewith
     between   the  Companies  and  the  Collateral  Agent   (the
     "Reaffirmation Agreement"); and

                 originals,  or  copies  certified  or  otherwise
     identified  to  our satisfaction, of such  other  documents,
     records, instruments and certificates of public officials as
     we  have  deemed necessary or appropriate to  enable  us  to
     render this opinion.

      We  have  assumed the genuineness of all signatures  (other
than  signatures  of  officers of  each  of  the  Companies)  and
documents submitted to us as originals, that all copies submitted
to  us  conform  to the originals (and the authenticity  of  such
originals), the legal capacity of all natural Persons, and, as to
documents  executed by Persons other than the Domestic Companies,
that  each such Person executing documents had the power to enter
into and perform its obligations under such documents, and, as to
documents  executed by Persons other than the Domestic Companies,
that  such  documents  have  been duly authorized,  executed  and
delivered by, and are binding upon and enforceable against,  such
Persons.

      As to various questions of fact material to our opinion, we
have  relied, to the extent we deem necessary and proper, on  the
warranties   and  representations  contained  in  the   Amendment
Agreement, and we have no  knowledge of any material inaccuracies
in  any  of  such  warranties or representations.   This  opinion
addresses  matters only as of the date hereof and we specifically
disclaim  any  responsibility for  advising  you  of  changes  in
matters addressed herein occurring after this date.

      Based upon and subject to the foregoing, and subject to the
limitations,  qualifications and exceptions set forth  below,  we
are of the following opinions:

           Each  of the Domestic Companies is a corporation  duly
incorporated and validly existing under the laws of its state  of
incorporation, and, based solely on certificates of good standing
of  recent date issued by the Secretary of State of its state  of
incorporation, is in good standing in its state of incorporation.
Each  of the Domestic Companies has all requisite corporate power
and authority to carry on its business and own its Property.

           Each  of  the  Domestic Companies  has  the  requisite
corporate  power  and  authority  to  execute  and  deliver   the
Amendment  Agreement and Reaffirmation Agreement and  to  perform
its  obligations  set forth in the Amendment  Agreement  and  the
Reaffirmation Agreement.

           The  execution  of  the Amendment  Agreement  and  the
Reaffirmation Agreement has been duly authorized by all necessary
corporate  action on the part of each of the Domestic  Companies,
and  the Amendment Agreement and the Reaffirmation Agreement have
been  executed and delivered by duly authorized officers of  each
of the Domestic Companies.

           Each  of the Amendment Agreement and the Reaffirmation
Agreement  constitutes a legal, valid and binding  obligation  of
the  Domestic Companies, enforceable against each of the Domestic
Companies  in accordance with its terms except that the  validity
and  enforceability of the rights and remedies set forth  therein
are subject to

          (a)  bankruptcy, insolvency, reorganization, fraudulent
     conveyance,  moratorium  and  similar  laws  affecting   the
     enforcement of creditors' rights and remedies generally; and
          (b)  the application of principles of equity whether in
     an  action  at law or a proceeding in equity.  The foregoing
     does  not  constitute an opinion as to the priority  of  any
     security interests in favor of the Collateral Agent  or  the
     Noteholders referred to in either the Amendment Agreement or
     the Reaffirmation Agreement.

      Our  opinions  herein are further subject to the  following
limitations:

           (i)  We express no opinion as to the enforceability of
     any  waiver  of any constitutional right or other  right  to
     notice or a hearing contained in the Amendment Agreement  or
     the Reaffirmation Agreement.

          (ii) We express no opinion as to the solvency of any of
     the Companies and have assumed for the purposes of rendering
     this opinion that the execution, delivery and performance by
     the  Borrowers  of  their respective obligations  under  the
     Amendment Agreement and the Reaffirmation Agreement will not
     render any of the Companies insolvent.

          (iii)     Enforceability of the Amendment Agreement and
     the  Reaffirmation Agreement may be limited  to  the  extent
     that the Noteholders and the Collateral Agent are determined
     not  to  have  acted  in good faith and  in  a  commercially
     reasonable manner or to the extent that enforcement would be
     unreasonable  under  the  then-existing  circumstances   and
     public  policy  considerations may limit the rights  of  the
     Noteholders  and  the  Collateral Agent  to  obtain  certain
     rights and remedies and to indemnification.

      This  opinion is furnished at the request of the  Companies
for the sole benefit of the named addressees and their successors
and  assigns and counsel and may not be relied upon by any  other
person  or  entity.  Further, this opinion cannot  be  published,
quoted or otherwise used for any other purpose without our  prior
written consent except that any holder of Notes may furnish  this
opinion to any person exercising regulatory authority over it and
to  the  National  Association of Insurance Commissioners.   This
opinion  is  based on the law (and interpretations  thereof)  and
facts  existing  as  of  the date hereof,  and  we  disclaim  any
obligation  to  advise you of any changes  therein  that  may  be
brought to our attention after the date hereof.


                                   Very truly yours,
                            ANNEX I

                           ADDRESSEES


Massachusetts Mutual Life Insurance Company
1295 State Street
Springfield, MA 01111-0001

Principal Mutual Life Insurance Company
711 High Street
Des Moines, IA 50392-0800

TMG Life Insurance Company
401 North Executive Drive
Brookfield, WI 53008



                    REAFFIRMATION AGREEMENT


     THIS REAFFIRMATION AGREEMENT (this "Amendment") is made as of the 29th_ day
of March, 1996, among MAIDENFORM WORLDWIDE, INC., a Delaware corporation
("Worldwide-Delaware"), MAIDENFORM, INC. ("Maidenform"), BETEX, S.A. ("Betex"),
CREACIONES TEXTILES de MERIDA, S.A. de C.V. ("Creaciones"), ELIZABETH NEEDLE
CRAFT, INC. ("Elizabeth"), JAMAICA NEEDLECRAFT, LTD. ("Jamaica"), MAIDENFORM
INTERNATIONAL, LTD. ("International"), NICHOLAS NEEDLECRAFT, INC. ("Nicholas"),
NCC INDUSTRIES, INC. ("NCC") and CRESCENT INDUSTRIES, INC. ("Crescent"),
Worldwide-Delaware, Maidenform, Betex, Creaciones, Elizabeth, Jamaica,
International, Nicholas, NCC and Crescent are each hereinafter referred to
individually as a "Borrower" and collectively as "Borrowers"); ELIZABETH J.
COLEMAN, DAVID C. MASKET, ROBERT A. BRAWER, ABRAHAM P. KANNER and JOHN MUIRHEAD
(individually and collectively referred to herein, together with Worldwide-
Delaware, Maidenform and NCC, as "Pledgor"); to CORESTATES BANK, N.A., a
national banking association ("CoreStates"), as Collateral Agent under the
Intercreditor Agreement (as defined hereinafter) for itself in its capacity as
Issuing Bank, in its capacity as the Agent, and in its individual capacity, The
Chase Manhattan Bank, N.A. ("Chase"), a national banking association, National
City Bank, ("City"), a national banking association, Nationsbank, N.A.
("Nationsbank"), a national banking association, NBD Bank ("NBD"), a Michigan
banking corporation, Comerica Bank ("Comerica"), a Michigan banking
corporation, European American Bank ("EAB"), a New York banking corporation and
United Jersey Bank ("UJB"), a New Jersey banking corporation (CoreStates, in
its individual capacity, Chase, City, Nationsbank, FCB, Comerica, EAB and UJB
are collectively referred to herein as the "Banks"), Massachusetts Mutual Life
Insurance Company ("Mass Mutual"), Principal Mutual Life Insurance Company
("Principal") and TMG Life Insurance Company ("TMG"; Mass Mutual, Principal and
TMG, together with their respective successors and assigns, are collectively
referred to herein as the "Noteholders").  CoreStates, in its capacity as
collateral agent for the Banks, the Issuing Bank, the Agent and the
Noteholders, and any successor collateral agent shall hereinafter be referred
to as the "Collateral Agent."

                           BACKGROUND

          Borrowers, Maidenform Worldwide, Inc., a New York corporation
("Worldwide-NY"), Banks, Agent and the Issuing Bank executed a Loan Agreement
dated as of April 26, 1995 (the "Original Loan Agreement") pursuant to which
Banks made available to Borrowers and Worldwide-NY the Revolving Credit in the
maximum principal amount of $120,000,000.00 and the Term Loan in the principal
amount of $50,000,000.00.  Thereafter Worldwide-NY merged into Worldwide-
Delaware.  Borrowers, Banks, Agent and the Issuing Bank have entered into a
First Amendment to Loan Agreement of even date herewith (the "Amendment to Loan
Agreement") whereby certain of the Banks have agreed to make a new term loan in
the amount of $20,000,000.00 (the "Second Term Loan") and otherwise amend the
Original Loan Agreement as set forth therein.  The Original Loan Agreement as
amended by the Amendment to Loan Agreement is referred to herein as the "Loan
Agreement".  Capitalized terms used herein and not otherwise defined shall have
the meanings given to such terms in the Loan Agreement.

          The Noteholders and the Borrowers and Worldwide-NY entered into
separate amended and restated Note Purchase Agreements, each dated as of April
1, 1995 (collectively the "Original Note Purchase Agreement") pursuant to which
the Borrowers and Worldwide-NY executed and delivered to the Noteholders joint
and several senior notes in the aggregate principal amount of $30,000,000.00.
The Borrowers and the Noteholders have entered into an Amendment Agreement as
of the date hereof (the "Amendment to Note Purchase Agreement"), amending the
Original Note Purchase Agreement (the Original Note Purchase Agreement, as so
amended shall be referred to herein as the "Note Purchase Agreement").

          Borrowers' obligations under the Loan Agreement, the Note Purchase
Agreement, and the notes issued thereunder were and are secured by, among other
things, (i) the Florida Mortgage, (ii) the Collateral Assignments (iii) the
North Carolina Mortgage,  (iv) the New York Mortgage, (v) the Trademark
Agreement, (vi) the Security Agreement, and (vii) the Pledge Agreement.  The
Borrowers and Maidenform - NY also executed and delivered to the Collateral
Agent, the Agent, the Issuing Bank, the Banks and the Noteholders the
Environmental Indemnity.

          The Collateral Agent, the Agent, the Issuing Bank, the Banks, the
Noteholders, the Borrowers and Worldwide-NY entered into an Intercreditor
Agreement dated as of April 26, 1995 (the "Original Intercreditor Agreement").
The Collateral Agent, the Agent, the Issuing Bank, the Banks, the Noteholders
and the Borrowers have entered into an Amendment to Intercreditor Agreement of
even date herewith (the "Amendment to Intercreditor Agreement").  The Original
Intercreditor Agreement as amended by the Amendment to Intercreditor Agreement
and as amended from time to time hereafter, is referred to herein as the
"Intercreditor Agreement".

          The Collateral Agent presently holds a lien on and security interest
in the Collateral and is legally entitled to enforce collection of the
indebtedness  secured by the Security Documents in accordance with the terms of
the Notes, the Security Documents and the Intercreditor Agreement.

          To induce the Banks to agree to enter into the Amendment to Loan
Agreement and the Noteholders to enter into the Amendment to Note Agreement,
each Borrower and each Pledgor has agreed to reaffirm its respective
obligations under the Security Documents and the Environmental Indemnity to
which it is a party.

          NOW, THEREFORE, for good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged and intending to be legally bound,
the parties hereto agree as follows:

          Reaffirmation of Security Documents and Environmental Indemnity.
Each Borrower hereby reaffirms the Security Documents and Environmental
Indemnity in accordance with the terms and conditions set forth herein and
confirms that the Security Documents as herein reaffirmed continue to secure
the obligations evidenced by the Loan Agreement, the Term Loan Notes, the
Revolving Credit Notes, the Note Purchase Agreement and the notes issued
thereunder, and, as of the date hereof, secure the obligations evidenced by the
Second Term Loan Notes, all in accordance with the terms thereof and of the
Intercreditor Agreement.  Each Pledgor hereby reaffirms the Pledge Agreement in
accordance with the terms and conditions set forth herein and confirms that the
Pledge Agreement as herein reaffirmed continues to secure the obligations
evidenced by the Loan Agreement, the Term Loan Notes, the Revolving Credit
Notes, the Note Purchase Agreement and the notes issued thereunder, and, as of
the date hereof, secures the obligations evidenced by the Second Term Loan
Notes, all in accordance with the terms thereof and of the Intercreditor
Agreement.

          Amendments to the Security Documents and Environmental Indemnity.
The parties hereto agree that all of the terms and conditions of the Security
Documents and the Environmental Indemnity shall continue unchanged and remain
in full force and effect, except as modified and amended herein as follows:

          All references in the Security Documents and the Environmental
     Indemnity to the "Loan Agreement" shall mean the Loan Agreement, as such
     term is hereinabove defined.

          All references in the Security Documents and the Environmental
     Indemnity to the "Loans" shall mean the Loans, as such term is defined in
     the Loan Agreement.

          All references in the Security Documents and the Environmental
     Indemnity to the "Intercreditor Agreement" shall mean the Intercreditor
     Agreement, as such term is hereinabove defined and as such Intercreditor
     Agreement may be extended, modified or amended from time to time.

          All references in the Security Documents and the Environmental
     Indemnity to the "Note Purchase Agreement" shall mean the Note Purchase
     Agreement, as such term is hereinabove defined.

          Representations and Warranties.  (a) Each Borrower represents and
warrants to the Collateral Agent that (i) the representations and warranties of
Borrowers contained in the Security Documents and the Environmental Indemnity
are true and correct as of the date hereof except for changes permitted thereby
or in writing by the Noteholders and Banks and except for representations and
warranties which, by their express terms, relate to a particular period or date
which has since passed, (ii) the Borrowers are in compliance with the covenants
contained in the Security Documents and the Environmental Indemnity, and (iii)
after giving effect to the Amendment to Loan Agreement and Amendment to Note
Purchase Agreement there exists no Event of Default or Default under the
Security Documents and the Environmental Indemnity.

      Each Pledgor represents and warrants to the Collateral Agent that (i) the
representations and warranties contained in the Pledge Agreement are true and
correct as of the date hereof, except for changes permitted thereby or in
writing by the Noteholders and Banks and except for representations and
warranties which, by their express terms relate to a particular period or date
which has since passed, (ii) Pledgor is in compliance with the covenants
contained in the Pledge Agreement and (iii) after giving effect to the
Amendment to Loan Agreement and Amendment to Note Purchase Agreement there
exists no Event of Default or Default under the Pledge Agreement.

          Continued Priority and Liens.  The parties by entering into this
Amendment do not intend to and do not disturb or hereby affect the priority of
the liens on the Collateral held by the Collateral Agent.  The indebtedness
evidenced by the Loan Agreement, the Term Loan Notes, the Second Term Loan
Notes, the Revolving Credit Notes and the Private Placement Notes shall
continue to be secured as set forth in the Loan Agreement and all of the
Security Documents.

          Miscellaneous.    This Amendment contains all of the modifications to
the Security Documents and the Environmental Indemnity.  No further
modifications shall be deemed effective, unless in writing executed by all
parties.  This Amendment shall be binding upon the parties hereto, their
successors and assigns.  Except as expressly modified and amended herein, the
Security Documents and the Environmental Indemnity will remain in full force
and effect in accordance with their respective terms.  This Amendment shall be
construed and enforced in accordance with the laws of the Commonwealth of
Pennsylvania.  This Amendment may be executed in any number of counterparts,
all of which taken together shall constitute one and the same instrument, and
any of the parties hereto may execute this Amendment by signing any such
counterpart.  This Amendment shall become effective when it shall have been
executed by the Borrowers, Pledgor and the Collateral Agent, and it shall
thereafter be binding upon the Borrowers and Pledgor, and inure to the benefit
of the Collateral Agent and their respective successors and assigns, except
that no Borrower shall have the right to assign any right or obligation
hereunder or any interest herein.

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

BETEX, S.A.                             MAIDENFORM WORLDWIDE, INC.
CREACIONES TEXTILES de                  MAIDENFORM, INC.
MERIDA, S.A. de C.V.                    NCC INDUSTRIES, INC.
ELIZABETH NEEDLE CRAFT, INC.            CRESCENT INDUSTRIES, INC.
JAMAICA NEEDLECRAFT, LTD.
MAIDENFORM INTERNATIONAL, LTD.          By: /s/ Ira Glazer
NICHOLAS NEEDLECRAFT, INC.                Name: Ira Glazer
                                          Title: Executive Vice
                                                  President

By:/s/ Ira Glazer
  Name:Ira Glazer                                           (as to all
                                        Borrowers listed
  Title:Executive Vice                  above)
        President

  (as to all Borrowers listed above)

Attest:/s/ Steven N. Masket             Attest:/s/ Steven N. Masket



/s/ Elizabeth J. Coleman           /s/ David C. Masket
ELIZABETH J. COLEMAN               DAVID C. MASKET
Address:90 Park Ave.               Address: 90 Park Ave.
New York, NY                       New York, NY

/s/ Robert A. Brawer               /s/ Abraham P. Kanner
ROBERT A. BRAWER                   ABRAHAM P. KANNER
Address:90 Park Ave.               Address: 90 Park Ave.
New York, NY                       New York, NY

/s/ John Muirhead
JOHN MUIRHEAD
Address:30 Knutsford Blvd.
7th Floor
Kingston 5 Jamaica

                            JOINDER

     IN WITNESS WHEREOF, CoreStates Bank, N.A., as Collateral Agent under the
Security Documents, hereby accepts the Reaffirmation Agreement from the
Borrowers and the Pledgors, and agrees to the amendments to the Security
Documents and the Environmental Indemnity contained therein, as of the date
first written in the Reaffirmation Agreement.

CORESTATES BANK, N.A.,
as Collateral Agent


By:/s/ Charles H. Dietrich
   Name:Charles H. Dietrich
   Title: Sr. Vice President

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM REGIS-
ANT'S
TRANT'S FINANCIAL STATEMENTS FOR DECEMBER 31, 1995 AND IS QUALIFIED IN ITS
ENTIRETY BY REFENENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                         725,198
<SECURITIES>                                         0
<RECEIVABLES>                               15,864,241
<ALLOWANCES>                                         0
<INVENTORY>                                 45,020,477
<CURRENT-ASSETS>                            64,628,369
<PP&E>                                      10,155,629
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                              75,368,742
<CURRENT-LIABILITIES>                       32,955,620
<BONDS>                                              0
<COMMON>                                     4,866,841
                                0
                                          0
<OTHER-SE>                                  33,964,910
<TOTAL-LIABILITY-AND-EQUITY>                75,368,742
<SALES>                                    125,987,326
<TOTAL-REVENUES>                           125,987,326
<CGS>                                       97,802,166
<TOTAL-COSTS>                               97,802,166
<OTHER-EXPENSES>                            22,507,559
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           1,873,822
<INCOME-PRETAX>                              3,803,779
<INCOME-TAX>                                 1,053,115
<INCOME-CONTINUING>                          2,750,664
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 2,750,664
<EPS-PRIMARY>                                      .63
<EPS-DILUTED>                                      .63
        



</TABLE>


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