FEDERATED DEPARTMENT STORES INC /DE/
10-Q, 1998-09-15
DEPARTMENT STORES
Previous: CHAUS BERNARD INC, 10-K, 1998-09-15
Next: TRANS WORLD ENTERTAINMENT CORP, 10-Q, 1998-09-15



                                  6
                           
                                
                              
                                
                                
                                
                                
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549
                                
                                
                            FORM 10-Q



Quarterly  Report  Pursuant  to  Section  13  or  15(d)  of   the
Securities  Exchange  Act of 1934 for the  fiscal  quarter  ended
August 1, 1998.




                FEDERATED DEPARTMENT STORES, INC.
                      151 West 34th Street
                    New York, New York 10001
                         (212) 494-1602
                               and
                       7 West Seventh St.
                     Cincinnati, Ohio 45202
                         (513) 579-7000




  Delaware                      1-13536                     13-3324058
(State of Incorporation)   (Commission File No.)       (I.R.S. Employer
                                                    Identification Number)



The  Registrant  has filed all reports required to  be  filed  by
Section  12,  13  or 15 (d) of the Act during  the  preceding  12
months  and has been subject to such filing requirements for  the
past 90 days.

204,915,141  shares of the Registrant's Common  Stock,  $.01  par
value, were outstanding as of August 29, 1998.
                                
                 PART I -- FINANCIAL INFORMATION
                                
                FEDERATED DEPARTMENT STORES, INC.
                                
               Consolidated Statements of  Income
                           (Unaudited)
                                
              (millions, except per share figures)

                                    13 Weeks Ended            26 Weeks Ended
                                 August 1,     August 2,   August 1,  August 2,
                                  1998           1997       1998         1997

Net Sales                       $ 3,523        $ 3,453     $ 6,979    $ 6,862

Cost of sales                     2,101          2,099       4,207      4,186

Selling, general and 
  administrative expenses         1,155          1,142       2,324      2,316

Operating Income                    267            212         448        360

Interest expense                    (76)          (106)       (159)      (221)

Interest income                       2              7           8         18

Income Before Income Taxes and
  Extraordinary Item                193            113         297        157

Federal, state and local income
  tax expense                       (86)           (46)       (130)       (66)

Income Before Extraordinary Item    107             67         167         91

Extraordinary Item - loss on early
  extinguishment of debt, net of
  tax effect of $25                   -            (39)          -        (39)

Net Income                     $    107         $   28     $   167    $    52





                                                      (Continued)
                 PART I -- FINANCIAL INFORMATION
                                
                FEDERATED DEPARTMENT STORES, INC.
                                
                Consolidated Statements of Income
                           (Unaudited)
                                
              (millions, except per share figures)

                                       13 Weeks Ended       26 Weeks Ended
                                   August 1,   August 2,  August 1,  August 2,
                                     1998        1997       1998       1997

Basic Earnings per Share:
 Income before extraordinary
   item                            $  .51      $  .32     $  .80     $  .43
 Extraordinary item                     -        (.19)         -       (.18)
 Net income                        $  .51      $  .13     $  .80     $  .25

Diluted Earnings per Share:
 Income before extraordinary
   item                            $  .47      $  .31     $  .74     $  .42
 Extraordinary item                     -        (.18)         -       (.18)
 Net income                        $  .47      $  .13     $  .74     $  .24


The accompanying notes are an integral part of these unaudited
Consolidated Financial Statements.


                FEDERATED DEPARTMENT STORES, INC.
                                
                   Consolidated Balance Sheets
                           (Unaudited)
                                
                           (millions)


                                          August 1,    January 31,   August 2,
                                            1998          1998         1997
ASSETS:
 Current Assets:
  Cash                                    $    281     $     142     $    317
  Accounts receivable                        2,111         2,640        2,498
  Merchandise inventories                    3,361         3,239        3,372
  Supplies and prepaid expenses                118           115          129
  Deferred income tax assets                   105            58          106
   Total Current Assets                      5,976         6,194        6,422

 Property and Equipment - net                6,381         6,520        6,371
 Intangible Assets - net                       677           690          704
 Other Assets                                  317           334          377

   Total Assets                           $ 13,351     $  13,738     $ 13,874

LIABILITIES AND SHAREHOLDERS' EQUITY:
 Current Liabilities:
  Short-term debt                         $     34     $     556     $  1,505
  Accounts payable and accrued liabilities   2,517         2,416        2,482
  Income taxes                                  67            88            4
   Total Current Liabilities                 2,618         3,060        3,991

 Long-Term Debt                              3,890         3,919        3,732
 Deferred Income Taxes                         977           939          836
 Other Liabilities                             557           564          559
 Shareholders' Equity                        5,309         5,256        4,756

   Total Liabilities and Shareholders'
    Equity                                $ 13,351     $  13,738     $ 13,874



The accompanying notes are an integral part of these unaudited
Consolidated Financial Statements.




                FEDERATED DEPARTMENT STORES, INC.
                                
              Consolidated Statements of Cash Flows
                           (Unaudited)
                                
                           (millions)

                                               26 Weeks Ended   26 Weeks Ended
                                               August 1, 1998   August 2, 1997
Cash flows from operating activities:
 Net income                                         $    167         $     52
 Adjustments to reconcile net income to net cash
  provided by operating activities:
   Depreciation and amortization of property and
     equipment                                           298              277
   Amortization of intangible assets                      13               14
   Amortization of financing costs                         4               13
   Amortization of unearned restricted stock               1                1
   Loss on early extinguishment of debt                    -               39
   Changes in assets and liabilities:
      Decrease in accounts receivable                    331              337
      Increase in merchandise inventories               (122)            (126)
      Increase in supplies and prepaid expenses           (3)             (19)
      (Increase) decrease in other assets not 
       separately identified                               4               (5)
      Increase (decrease) in accounts payable and
       accrued liabilities not separately identified      45              (21)
      Increase (decrease) in current income taxes        (21)               3
      Increase (decrease)  in deferred income taxes       (9)               4
      Decrease in other liabilities not separately
       identified                                         (8)              (5)
       Net cash provided by operating activities         700              564

Cash flows from investing activities:
 Purchase of property and equipment                     (189)            (219)
 Disposition of property and equipment                    22               89
 Decrease in notes receivable                            200              200
       Net cash provided by investing activities          33               70

Cash flows from financing activities:
 Debt issued                                             300              850
 Financing costs                                          (7)              (5)
 Debt repaid                                            (851)          (1,356)
 Increase in outstanding checks                           79               11
 Acquisition of treasury stock                          (154)              (2)
 Issuance of common stock                                 39               36
       Net cash used by financing activities            (594)            (466)


(Continued)
                FEDERATED DEPARTMENT STORES, INC.
                                
              Consolidated Statements of Cash Flows
                           (Unaudited)
                                
                           (millions)

                                               26 Weeks Ended   26 Weeks Ended
                                               August 1, 1998   August 2, 1997

 Net increase in cash                               $    139        $     168
 Cash at beginning of period                             142              149

 Cash at end of period                              $    281        $     317


 Supplemental cash flow information:
  Interest paid                                     $    147        $     212
  Interest received                                       11               20
  Income taxes paid (net of refunds received)            150               48

The accompanying notes are an integral part of these unaudited
Consolidated Financial Statements.




                FEDERATED DEPARTMENT STORES, INC.
                                
           Notes to Consolidated Financial Statements
                           (Unaudited)



1.   Summary of Significant Accounting Policies

  A  description of the Company's significant accounting policies
  is  included in the Company's  Annual Report on Form  10-K  for
  the  fiscal year ended January 31, 1998 (the "1997 10-K").  The
  accompanying Consolidated Financial Statements should  be  read
  in  conjunction with the Consolidated Financial Statements  and
  notes thereto in the 1997 10-K.

  Because  of  the seasonal nature of  the general  merchandising
  business,  the results of operations for the 13  and  26  weeks
  ended  August 1, 1998 and August 2, 1997 (which do not  include
  the  Christmas season) are not indicative of such  results  for
  the fiscal year.
  
  The  Consolidated Financial Statements for the 13 and 26  weeks
  ended  August  1, 1998 and August 2, 1997, in  the  opinion  of
  management, include all adjustments (consisting only of  normal
  recurring adjustments) considered necessary to present  fairly,
  in  all  material respects, the consolidated financial position
  and results of operations of the Company and its subsidiaries.
  
  During   the  first  quarter  of  1998,  the  Company   adopted
  Statement  of  Financial Accounting Standards (SFAS)  No.  130,
  "Reporting  Comprehensive Income," which establishes  standards
  for  the reporting and display of comprehensive income and  its
  components.   For  all periods presented, comprehensive  income
  is equivalent to net income.
  
  SFAS  No.  133,  "Accounting  for  Derivative  Instruments  and
  Hedging Activity" was issued in June 1998 and is effective  for
  all  quarters  of  all fiscal years beginning  after  June  15,
  1999.   This  statement  establishes accounting  and  reporting
  standards  for  derivative instruments and  hedging  activities
  and  requires  recognition of all derivatives as either  assets
  or   liabilities  on  the  balance  sheet  using   fair   value
  measurement.  The accounting for changes in the fair  value  of
  derivatives  depends on the intended use of the derivative  and
  the  resulting  hedging designation, if  any.  The  Company  is
  currently  reviewing  the  impact of this  statement;  however,
  based  on  the Company's minimal use of derivatives, management
  does  not  anticipate that its adoption will  have  a  material
  impact   on  the  Company's  consolidated  financial  position,
  results of operations or cash flows.
  
2.   Extraordinary Item

  The extraordinary item for the 13 and 26 weeks ended August  2,
  1997  represents  costs  of  $39 million,  net  of  income  tax
  benefit of $25 million, associated with the prepayment  of  all
  amounts   outstanding   under  the  Company's   mortgage   loan
  facility, secured promissory note, certain other mortgages  and
  previous  bank credit facility, all of which were  retired  and
  terminated.
  
 
  
                                                                 
                FEDERATED DEPARTMENT STORES, INC.
                                
           Notes to Consolidated Financial Statements
                           (Unaudited)
                                
3.   Earnings Per Share

  The  following tables set forth the computation  of  basic  and
  diluted   earnings   per   share   based   on   income   before
  extraordinary item:

                                               13 Weeks Ended
                                       August  1,  1998        August 2, 1997
  (millions, except per share data)   Shares      Income      Shares    Income
  Income before extraordinary item
     and average number of
     shares outstanding                210.2       $ 107       209.1      $ 66

  Shares to be issued under deferred
     compensation plan                    .3           -          .3         -
                                       210.5       $ 107       209.4      $ 66

        Basic earnings per share             $ .51                   $ .32

   Effect of dilutive securities:
     Warrants                            8.9                     4.6
     Stock options                       2.8                     1.8
     Convertible notes                  10.2           2        10.2         3
                                       232.4       $ 109       226.0      $ 69

        Diluted earnings per share           $ .47                  $ .31
  

                                                   26 Weeks Ended
                                        August 1, 1998          August 2, 1997
  (millions, except per share data)    Shares    Income        Shares    Income
  Income before extraordinary item
     and average number of
     shares outstanding                 210.3     $ 167         208.7     $ 91

  Shares to be issued under deferred
     compensation plan                     .3         -            .3        -
                                        210.6     $ 167         209.0     $ 91

        Basic earnings per share             $ .80                   $ .43

   Effect of dilutive securities:
     Warrants                             8.5                     4.0
     Stock options                        2.7                     1.7
     Convertible notes                   10.2         5             -        -
                                        232.0     $ 172         214.7     $ 91

        Diluted earnings per share           $ .74                   $ .42



                FEDERATED DEPARTMENT STORES, INC.
                                
           Notes to Consolidated Financial Statements
                           (Unaudited)


   In  addition  to the warrants and stock options  reflected  in
   the  foregoing tables, warrants and stock options to  purchase
   .6  million  and .5 million shares of common stock  at  prices
   ranging  from  $37.85 to $79.44 per share were outstanding  at
   August 1, 1998 and August 2, 1997, respectively, but were  not
   included  in  the  computation of diluted earnings  per  share
   because  the  exercise  price  thereof  exceeded  the  average
   market  price and would have been antidilutive.  Additionally,
   for  the 26 weeks ended August 2, 1997, the assumed conversion
   of  the convertible notes would have an antidilutive effect on
   diluted  earnings  per share and was therefore  excluded  from
   the computation.


   

                FEDERATED DEPARTMENT STORES, INC.
                                
              Management's Discussion and Analysis
        of Financial Condition and Results of Operations

  
  For  purposes  of the following discussion, all  references  to
  "second  quarter of 1998" and "second quarter of 1997"  are  to
  the  Company's 13-week fiscal periods ended August 1, 1998  and
  August 2, 1997, respectively, and all references to "1998"  and
  "1997"  are  to  the  Company's 26-week  fiscal  periods  ended
  August 1, 1998 and August 2, 1997, respectively.

  Results of Operations

  Comparison of the 13 Weeks Ended August 1, 1998 and August 2, 1997
  
  Net  sales  for  the  second quarter  of  1998  totaled  $3,523
  million,  compared  to  net sales of  $3,453  million  for  the
  second  quarter  of 1997, an increase of 2.0%.  Since  February
  1,  1997, the Company has opened six new department stores  and
  two  new furniture galleries, changed nameplates on two stores,
  closed   nineteen   stores  and  eliminated  certain   consumer
  electronics  lines of business.  On a comparable  store  basis,
  net  sales  for the second quarter of 1998 increased 3.0%  over
  the second quarter of 1997.
  
  Cost of sales was 59.6% of net sales for the second quarter  of
  1998  compared to 60.8% for the second quarter  of  1997.   The
  1.2%  improvement in the cost of sales rate,  as  well  as  the
  comparable-store sales improvement, reflects positive  customer
  response   to  the  merchandise  assortments  in  the   stores,
  attributed  partially to an improved merchandise receipt  flow.
  Cost  of sales was not impacted by the valuation of merchandise
  inventory  on  the  last-in,  first-out  basis  in  the  second
  quarter of 1998 or the second quarter of 1997.
  
  Selling,  general  and  administrative ("SG&A")  expenses  were
  32.8%  of net sales for the second quarter of 1998 compared  to
  33.1%  for  the  second  quarter  of  1997.  The  major  factor
  contributing  to the 0.3% improvement in the SG&A expense  rate
  was   lower   distribution-related   expense   resulting   from
  restructuring   and  technological  enhancements   within   the
  merchandise distribution process.
  
  Net interest expense was $74 million for the second quarter  of
  1998,  compared to $99 million for the second quarter of  1997.
  The  lower interest expense for the second quarter of  1998  is
  principally  due  to  lower  levels  of  borrowings  and  lower
  interest  rates resulting from refinancings completed  in  July
  1997.
  
  The  Company's  effective income tax rate  of   44.6%  for  the
  second  quarter  of 1998 differs from  the federal  income  tax
  statutory  rate of 35.0% principally because of the  effect  of
  state  and local income taxes and permanent differences arising
  from  the amortization of intangible assets and from other non-
  deductible items.
  
  The extraordinary item of $39 million in the second quarter  of
  1997  represents  the after-tax expenses associated  with  debt
  prepayments.
  
  
  
                FEDERATED DEPARTMENT STORES, INC.
                                
              Management's Discussion and Analysis
  of Financial Condition and Results of Operations (Continued)


  Comparison of the 26 Weeks Ended August 1, 1998 and August 2, 1997

  Net  sales  for  1998  were $6,979 million compared  to  $6,862
  million  for  1997, an increase of 1.7%. On a comparable  store
  basis, net sales for 1998 increased 2.7% over 1997.
  
  Cost  of  sales  was 60.3% of net sales for  1998  compared  to
  61.0%  for  1997.  The 0.7% improvement in the  cost  of  sales
  rate,  as  well  as  the  comparable-store  sales  improvement,
  reflects   positive  customer  response  to   the   merchandise
  assortments  in the stores during the second quarter  of  1998,
  attributed  partially to an improved merchandise receipt  flow.
  Cost  of sales was not impacted by the valuation of merchandise
  inventory on the last-in, first-out basis in 1998 or 1997.

  SG&A  expenses  were 33.3% of net sales for  1998  compared  to
  33.8%  for  1997.  The major factor contributing  to  the  0.5%
  improvement  in  the SG&A expense rate was lower  distribution-
  related    expenses    resulting   from    restructuring    and
  technological enhancements within the merchandise  distribution
  process.
  
  Net  interest  expense was $151 million for  1998  compared  to
  $203  million for 1997.  The lower  interest expense  for  1998
  is  principally  due  to lower levels of borrowings  and  lower
  interest  rates resulting from refinancings completed  in  July
  1997.

  The  Company's  effective income tax rate  of  43.8%  for  1998
  differs  from  the federal income tax statutory rate  of  35.0%
  principally  because of the effect of state  and  local  income
  taxes  and  permanent differences arising from the amortization
  of  intangible assets and from other non-deductible items.

  Liquidity and Capital Resources

  The  Company's  principal sources of liquidity  are  cash  from
  operations,   cash   on  hand  and  certain  available   credit
  facilities.
  
  Net  cash  provided by operating activities in  1998  was  $700
  million,  an  increase  of $136 million compared  to  the  $564
  million  provided  in  1997. The major factor  contributing  to
  this improvement was stronger operating results.

  Net  cash  provided by investing activities was $33 million  in
  1998,  with  the  final  $200 million  installment  of  a  note
  receivable held by the Company being received on May  4,  1998,
  purchases  of property and equipment totaling $189 million  and
  dispositions  of property and equipment totaling  $22  million.
  The Company opened one new store in August 1998 and intends  to
  open  two  additional new stores in Fall  1998.  On  August  1,
  1998,  the  Company completed the sale of its  specialty  store
  division to the division's management group.  The sale did  not
  have  a material impact on the Company's financial position  or
  results of operations.
  
  
  
                                                                 
                FEDERATED DEPARTMENT STORES, INC.
                                
              Management's Discussion and Analysis
  of Financial Condition and Results of Operations  (Continued)
  
  
  Net  cash used by the Company for all financing activities  was
  $594  million in 1998.  During the first quarter of  1998,  the
  Company  issued  $300  million of 7.0%  Senior  Debentures  due
  2028.   The  proceeds  of such issuance,  together  with  other
  available  funds, were used to repay $669 million of short-term
  borrowings  and the remaining $176 million of borrowings  under
  a  note  monetization facility.  Also during the  quarter,  the
  Company  renewed  a portion of the bank credit agreement  which
  provides  a  $500  million unsecured revolving credit  facility
  with a termination date of July 26, 1999.
  
  During  the quarter, the Company repurchased 2.9 million shares
  of  its common stock at an aggregate cost of approximately $154
  million as part of the previously announced $500 million  stock
  repurchase program.  Under the repurchase program announced  in
  May  1998, the Company intends to continue to repurchase shares
  throughout   the   year,   depending   on   prevailing   market
  conditions,  alternate uses of capital and other factors.   Any
  such purchases may be discontinued or resumed at any time.
  
  On  August  18,  1998,  the Company completed  a  tender  offer
  pursuant  to  which  it  purchased approximately  $340  million
  aggregate  principal amount of its 10% Senior  Notes  due  2001
  (the   "10%   Notes"),  leaving  approximately   $110   million
  aggregate  principal  amount of such  notes  outstanding.   The
  Company's  purchases of the 10% Notes pursuant  to  the  tender
  offer  were financed through a combination of cash on hand  and
  the  issuance of commercial paper.  Based on the tender premium
  paid  to  holders  of the 10% Notes and the  write-off  of  the
  related  deferred debt issuance costs, the Company will  report
  an  extraordinary charge of  approximately $23 million, net  of
  the  related  tax benefit, in the 13-week fiscal period  ending
  October   31,  1998.   On  August  26,  1998,  in   a   related
  transaction,  the Company issued $350 million of  6  1/8%  Term
  Enhanced  ReMarketable  Securities.   The  proceeds  from  this
  offering  were  used  by the Company to repurchase  outstanding
  commercial  paper  used to finance the  tender  offer  and  for
  general corporate purposes.
  
  On   August  26,  1998,  the  Company  called  for  redemption,
  effective   October  1,  1998,  all  of  its  5.0%  Convertible
  Subordinated  Notes due 2003 (the "5% Notes") at  a  redemption
  price  equal  to  $1,056.25 for each  $1,000  principal  amount
  thereof  (inclusive of accrued interest to  October  1,  1998).
  No  interest will accrue on the 5% Notes on or after October 1,
  1998.   The  5%  Notes  may be converted  into  shares  of  the
  Company's  common  stock at any time  prior  to  the  close  of
  business  on  September 30, 1998 at the rate of 29.2547  shares
  for  each  $1,000 principal amount represented by the 5%  Notes
  (equivalent  to  a  conversion price of approximately  $34.1825
  per  share).   However, interest for the period from  April  1,
  1998  to October 1, 1998 will be paid, without being funded  by
  the  holder  surrendering a 5% Note for conversion,  only  with
  respect  to 5% Notes that are surrendered for conversion  after
  the  opening of business on September 24, 1998 and prior to the
  close of business on September 30, 1998.
  
                                                                
  
                FEDERATED DEPARTMENT STORES, INC.
                                
              Management's Discussion and Analysis
  of Financial Condition and Results of Operations  (Continued)
  
  
  Management   believes  the  department  store   business   will
  continue  to  consolidate.  Accordingly,  the  Company  intends
  from  time  to  time  to  consider additional  acquisitions  of
  department store and other complementary assets and companies.
  
  Management  of the Company believes that, with respect  to  its
  current  operations,  cash on hand and funds  from  operations,
  together  with  its credit facilities, will  be  sufficient  to
  cover  its  reasonably  foreseeable  working  capital,  capital
  expenditure   and   debt  service  requirements.    Acquisition
  transactions,  if  any, are expected to be financed  through  a
  combination  of  cash  on  hand and  from  operations  and  the
  possible issuance from time to time of long-term debt or  other
  securities.   Depending upon conditions in the capital  markets
  and  other factors, the Company will from time to time consider
  the  issuance  of debt or other securities, or  other  possible
  capital  markets transactions, the proceeds of which  could  be
  used  to  refinance current indebtedness or for other corporate
  purposes.
  
  Year 2000 Matters

  The Year 2000 Issue
  
  Many existing computer programs utilized globally use only  two
  digits  to  identify a year in the date field.  These programs,
  if  not corrected, could fail or create erroneous results after
  the  century date changes on January 1, 2000 or when  otherwise
  dealing  with dates later than December 31, 1999.   This  "Year
  2000"  issue is believed to affect virtually all companies  and
  organizations, including the Company.
  
  The Company relies on computer-based technology and utilizes  a
  variety  of  third-party  hardware and proprietary  and  third-
  party  software.   The  Company's  retail  functions,  such  as
  merchandise  procurement and distribution,  inventory  control,
  point-of-sale information systems and proprietary  credit  card
  account  servicing,  generally use proprietary  software,  with
  third-party   software   being  used   more   extensively   for
  administrative   functions,  such  as  accounting   and   human
  resource   management.   In  addition   to   such   information
  technology  ("IT")  systems, the Company's operations  rely  on
  various  non-IT  equipment and systems  that  contain  embedded
  computer  technology, such as elevators, escalators and  energy
  management  systems.  Third parties with whom the  Company  has
  commercial relationships, including vendors of merchandise  for
  resale by the Company and of products and services used by  the
  Company  in  its  operations (such  as  banking  and  financial
  services,    data   processing   services,   telecommunications
  services  and utilities), are also highly reliant on  computer-
  based technology.
  
  In  February 1996, the Company commenced an assessment  of  the
  potential  effects  of  the Year 2000 issue  on  the  Company's
  business,  financial condition and results of  operations.   In
  conjunction  with  such assessment, the Company  developed  and
  commenced   the   implementation  of  the  compliance   program
  described below.




                FEDERATED DEPARTMENT STORES, INC.
                                
              Management's Discussion and Analysis
  of Financial Condition and Results of Operations  (Continued)


  The Company's Compliance Program
  
  Proprietary  IT Systems.  Pursuant to the Company's  Year  2000
  compliance  program, the Company has undertaken an  examination
  of  the  Company's  proprietary IT systems.  All  such  systems
  that  have  been identified as relating to a critical  function
  and  as  not being Year 2000 compliant have been or  are  being
  remediated  or  replaced.   The  Company  believes   that   the
  remediation  of  its  proprietary IT systems  is  substantially
  complete,  and  nearly all of the proprietary IT  systems  that
  have  been  remediated  have  been installed  and  placed  into
  production.   The Company commenced testing of such  remediated
  systems  for Year 2000 compliance in August 1998 and  presently
  anticipates completing a comprehensive, integrated test of  all
  of  its  main-frame and mid-range IT systems (including  third-
  party  and  proprietary hardware, software, network  components
  and interfaces) by January 31, 1999.
       
  Third-Party  IT  Systems.   The  strategy  instituted  by   the
  Company  to  identify  and address Year 2000  issues  affecting
  third-party IT systems used by the Company includes  contacting
  all third-party providers of computer hardware and software  to
  secure  appropriate  representations to the  effect  that  such
  hardware  or software is or will timely be Year 2000 compliant.
  The  Company  has  received  Year 2000  compliant  versions  of
  almost  all  third-party software and is currently  engaged  in
  developing  contingency  plans as to third-party  hardware  and
  software  used by the Company in respect of which  the  Company
  has not received adequate compliance assurances to date.
  
  Non-IT  Systems.  The Company has undertaken a  review  of  its
  non-IT  systems  and  is  in  the  process  of  implementing  a
  remediation program in respect of such systems that are  within
  the  control  of the Company.  The Company expects to  complete
  this  remediation effort by April 30, 1999.  In  addition,  the
  Company's  centralized real estate department has  communicated
  to   the   developers,  landlords  and  property  managers   of
  substantially  all  of the Company's properties  the  Company's
  expectation  that  the systems utilized in the  management  and
  operation   of  such  properties  which  are  not  within   the
  Company's control are or will timely be Year 2000 compliant.
  
  Non-IT  Vendors  and  Suppliers.   The  Company  procures   its
  merchandise  for  resale and supplies for operational  purposes
  from  a vast network of vendors located both within and outside
  the  United States, and is not dependent on any one vendor  for
  more  than  5% of its merchandise purchases.  With  respect  to
  private label merchandise, which constitutes approximately  15%
  of  the Company's total sales, procurement is principally  from
  manufacturers located outside the United States.  As a part  of
  its  contingency  planning effort, the  Company  has  commenced
  making  inquiries  as  to the Year 2000 readiness  of  selected
  vendors  and  private label manufacturers in order to  identify
  any   significant  exposures  that  may  exist  and   establish
  alternate sources or strategies where necessary.
 
  
                                
                                
                FEDERATED DEPARTMENT STORES, INC.
                                
              Management's Discussion and Analysis
  of Financial Condition and Results of Operations  (Continued)


  Costs
  
  The  Company has incurred to date approximately $16 million  of
  costs  to  implement  its  Year  2000  compliance  program  and
  presently expects to incur approximately $50 million  of  costs
  in   the  aggregate,  of  which  approximately  30%  represents
  capitalized  expenditures for hardware purchases.  All  of  the
  Company's Year 2000 compliance costs have been or are  expected
  to  be  funded  from the Company's operating  cash  flow.   The
  Company's   Year  2000  compliance  budget  does  not   include
  material  amounts for hardware replacement because the  Company
  has  historically  employed a strategy to  continually  upgrade
  its  main-frame and mid-range computer systems and  to  install
  state  of  the art point-of-sale systems with respect  to  both
  pre-existing   operations   and   in   conjunction   with   the
  acquisitions  and  mergers effected by the  Company  in  recent
  years.   Consequently, the Company's Year 2000 budget  has  not
  required  the  diversion of funds from or the  postponement  of
  the implementation of other planned IT projects.

  Risks Associated With Year 2000 Issues
  
  The   Company's  Year  2000  compliance  program  is   directed
  primarily  towards ensuring that the Company will  be  able  to
  continue  to  perform  three  critical  functions:  (i)  effect
  sales,  (ii) order and receive merchandise, and (iii)  pay  its
  employees and vendors.  It is difficult, if not impossible,  to
  assess  with any degree of accuracy the impact on any of  these
  three  areas  of  the  failure of one or more  aspects  of  the
  Company's compliance program.
  
  The  novelty  and  complexity of the issues presented  and  the
  proposed  solutions  therefor and the Company's  dependence  on
  the  technical skills of employees and independent  contractors
  and  on  the representations and preparedness of third  parties
  are  among  the factors that could cause the Company's  efforts
  to  be  less than fully effective.  Moreover, Year 2000  issues
  present  a  number  of  risks that  are  beyond  the  Company's
  reasonable  control, such as the failure of  utility  companies
  to  deliver  electricity,  the  failure  of  telecommunications
  companies  to provide voice and data services, the  failure  of
  financial  institutions to process  transactions  and  transfer
  funds,   the  failure  of  vendors to  deliver  merchandise  or
  perform  services  required by the Company and  the  collateral
  effects  on the Company of the effects of Year 2000  issues  on
  the  economy  in general or on the Company's business  partners
  and  customers  in  particular. Although the  Company  believes
  that   its   Year  2000  compliance  program  is  designed   to
  appropriately identify and address those Year 2000 issues  that
  are  subject to the Company's reasonable control, there can  be
  no  assurance that the Company's efforts in this regard will be
  fully  effective  or  that Year 2000 issues  will  not  have  a
  material  adverse  effect on the Company's business,  financial
  condition or results of operations.
  
  
                  PART II -- OTHER INFORMATION
                                
                FEDERATED DEPARTMENT STORES, INC.


Item 5. Other Information

          This   report   and  other  reports,   statements   and
          information  previously or subsequently  filed  by  the
          Company  with  the  Securities and Exchange  Commission
          (the  "SEC")  contain  or  may contain  forward-looking
          statements.  Such statements are based upon the beliefs
          and  assumptions of, and on information  available  to,
          the   management  of  the  Company  at  the  time  such
          statements  are  made.   The  following  are   or   may
          constitute   forward-looking  statements   within   the
          meaning of the Private Securities Litigation Reform Act
          of  1995:  (i) statements preceded by, followed  by  or
          that   include   the  words  "may,"  "will,"   "could,"
          "should,"  "believe," "expect," "future,"  "potential,"
          "anticipate,"   "intend,"   "plan,"   "estimate,"    or
          "continue" or the negative or other variations  thereof
          and  (ii)  statements regarding matters  that  are  not
          historical facts.  Such forward-looking statements  are
          subject  to various risks and uncertainties,  including
          (i)  risks  and uncertainties relating to the  possible
          invalidity  of the underlying beliefs and  assumptions,
          (ii)   possible  changes  or  developments  in  social,
          economic,  business,  industry,   market,   legal   and
          regulatory circumstances and  conditions,   and   (iii)
          actions taken   or  omitted  to  be  taken  by  third  parties,
          including   customers,  suppliers,  business  partners,
          competitors  and legislative, regulatory, judicial  and
          other  governmental  authorities  and  officials.    In
          addition  to  any risks and uncertainties  specifically
          identified in the text surrounding such forward-looking
          statements, the statements in the immediately preceding
          sentence  and  the  statements under captions  such  as
          "Risk Factors" and "Special Considerations" in reports,
          statements  and information filed by the  Company  with
          the   SEC  from  time  to  time  constitute  cautionary
          statements  identifying important  factors  that  could
          cause actual amounts, results, events and circumstances
          to  differ  materially  from those  reflected  in  such
          forward-looking statements.

Item 6.   Exhibits and Reports on Form 8-K

     (a)  Exhibits

          10.1 Amended and Restated Credit Agreement, dated as of
               June  29,  1998,  by and among  the  Company,  the
               Initial Lenders named therein, Citibank, N.A.,  as
               Administrative Agent and Paying Agent,  The  Chase
               Manhattan    Bank,   as   Administrative    Agent,
               BankBoston,  N.A., as Syndication Agent,  and  The
               Bank   of   America,  National  Trust  &   Savings
               Association, as Documentation Agent.
               
          10.2 Letter Amendment to the Five-Year Credit Agreement,
               dated as of June 29,  1998, by and among the Company, the
               Initial  Lenders named therein, Citibank,   N.A.,  as
               Administrative Agent and Paying Agent, The Chase Manhattan 
               Bank, as Administrative Agent, BankBoston, N.A., as
               Syndication Agent, and The Bank of America, National 
               Trust & Savings Association, as Documentation Agent.

          27   Financial Data Schedule
          
     (b)  Reports on Form 8-K
          
          No reports were filed on Form 8-K during the quarter ended 
          August 1, 1998.

          
          

                FEDERATED DEPARTMENT STORES, INC.
                                
                                
                            SIGNATURES

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


    
                                FEDERATED DEPARTMENT STORES, INC.



Date  September 15, 1998       /s/ Dennis J. Broderick
                               Dennis J. Broderick
                               Senior Vice President, General Counsel
                               and Secretary


                               /s/ Joel A. Belsky
                               Joel A. Belsky
                               Vice President and Controller
                               (Principal Accounting Officer)



                          





                                                  EXECUTION COPY


             AMENDED AND RESTATED CREDIT AGREEMENT

                   Dated as of June 29, 1998


          FEDERATED   DEPARTMENT   STORES,   INC.,   a   Delaware
corporation  (the "Borrower"), the banks, financial  institutions
and  other  institutional  lenders  (collectively,  the  "Initial
Lenders")  party  hereto, CITIBANK, N.A.,  as  an  administrative
agent (together with any successor thereto appointed pursuant  to
Article  VII of the Existing Credit Agreement referred to  below,
in  such capacity, an "Administrative Agent") for the Lenders (as
defined  in the Existing Credit Agreement referred to below)  and
as  paying agent (in such capacity, the "Paying Agent")  for  the
Lenders,  THE  CHASE  MANHATTAN BANK, as an administrative  agent
(together  with  any  successor  thereto  appointed  pursuant  to
Article  VII of the Existing Credit Agreement referred to  below,
in  such  capacity, an "Administrative Agent"; the Administrative
Agents  and  the Paying Agent being, collectively, the  "Agents")
for  the Lenders, BANKBOSTON, N.A., as syndication agent, and THE
BANK  OF  AMERICA,  NATIONAL  TRUST  &  SAVINGS  ASSOCIATION,  as
documentation agent, hereby agree as follows:


                     PRELIMINARY STATEMENTS

          (1)    The  Borrower  is  party  to  a  364-Day  Credit
Agreement dated as of July 28, 1997 (as amended, supplemented  or
otherwise  modified from time to time to (but not including)  the
date  of  this  Amendment and Restatement, the  "Existing  Credit
Agreement")  with  the  banks, financial institutions  and  other
institutional lenders party thereto and Citibank,  N.A.  and  The
Chase  Manhattan Bank, as Agents for the Lenders and  such  other
lenders.   Capitalized  terms  not  otherwise  defined  in   this
Amendment  and  Restatement  shall  have  the  same  meanings  as
specified in the Existing Credit Agreement.

          (2)   The  parties  to this Amendment  and  Restatement
desire to amend the Existing Credit Agreement as set forth herein
and  to restate the Existing Credit Agreement in its entirety  to
read  as  set  forth  in the Existing Credit Agreement  with  the
following amendments.

          (3)   The Borrower has requested that the Lenders agree
to  extend  credit  to  it  from time to  time  in  an  aggregate
principal  amount  of  up to $500,000,000 for  general  corporate
purposes  of  the  Borrower  and its Subsidiaries  not  otherwise
prohibited  under  the terms of this Amendment  and  Restatement.
The  Lenders have indicated their willingness to agree to  extend
credit  to the Borrower from time to time in such amount  on  the
terms and conditions of this Amendment and Restatement.

          SECTION   1.    Amendments  to  the   Existing   Credit
Agreement.   (a)   Section 1.01 of the Existing Credit  Agreement
is, effective as of July 27, 1998 and subject to the satisfaction
of  the  conditions  precedent set forth  in  Section  2,  hereby
amended  by  deleting the definitions of "Lenders" and  "Revolver
Termination   Date"  set  forth  therein  and   replacing   them,
respectively, with the following new definitions thereof:

          "Lenders" means the Initial Lenders, each Assuming
     Lender that shall become a party hereto pursuant to
     Section 2.15 and each other Person that shall become a party
     hereto pursuant to Section 8.07.

          "Revolver Termination Date" means the earlier of
     (a) July 26, 1999 (subject to the extension thereof pursuant
     to Section 2.15) and (b) the date of termination in whole of
     the Revolving Credit Commitments pursuant to Section 2.04 or
     6.01; provided, however, that the Revolver Termination Date
     of any Lender that is a Non-Consenting Lender to any
     requested extension pursuant to Section 2.15 shall be the
     Revolver Termination Date in effect immediately prior to the
     applicable Extension Date for all purposes of this Agreement
     and any Notes.

          (b)  Section 1.01 of the Existing Credit Agreement is,
     effective as of the date of this Amendment and Restatement
     and subject to the satisfaction of the conditions precedent
     set forth in Section 2, hereby amended by adding the
     following definition of "Investment Grade Date":

          "Investment Grade Date" means the first date on which
     the Paying Agent shall have received evidence satisfactory
     to it that the Borrower has a Public Debt Rating then in
     effect of at least BBB from S&P and at least Baa2 from
     Moody's, provided that the Borrower is not on "negative
     credit watch" (or any like designation by S&P or Moody's
     from time to time) at such time as determined by S&P and
     Moody's.

          (c)  The recital of parties to the Existing Credit
Agreement is, effective as of July 27, 1998 and subject to the
satisfaction of the conditions precedent set forth in Section 2,
amended by replacing the words "the signature pages hereof"
contained in the second line thereof with the words "Schedule I
hereto".

          (d)  Section 3.02(a)(i) of the Existing Credit
Agreement is, effective as of the date of this Amendment and
Restatement and subject to the satisfaction of the conditions
precedent set forth in Section 2, hereby amended in full to read
as follows:

               "(i) the representations and warranties contained
          in Section 4.01 (except, from and after the Investment
          Grade Date, the representations set forth in the last
          sentence of subsection (e) thereof) are correct on and
          as of the date of such Borrowing, before and after
          giving effect to such Borrowing and to the application
          of the proceeds therefrom, as though made on and as of
          such date other than any such representations or
          warranties that, by their terms, refer to a specific
          date other than the date of such Borrowing, in which
          case as of such specific date; and"

          (e)  Section 4.01(g) of the Existing Credit Agreement
is, effective as of the date of this Amendment and Restatement
and subject to the satisfaction of the conditions precedent set
forth in Section 2, hereby amended in full to read as follows:

               "(g) The Borrower is not engaged in the business
          of extending credit for the purpose of purchasing or
          carrying margin stock (within the meaning of Regulation
          U issued by the Board of Governors of the Federal
          Reserve System); no proceeds of any Advance will be
          used to purchase or carry any margin stock other than
          the Voting Stock of the Borrower to the extent
          otherwise permitted under the Loan Documents; no
          proceeds of any Advance will be used to extend credit
          to others for the purpose of purchasing or carrying any
          margin stock; and following application of the proceeds
          of each Advance, not more than 25% of the value of the
          assets (either of the Borrower only or of the Borrower
          and its Subsidiaries on a Consolidated basis) subject
          to the provisions of Section 5.02(a) or 5.02(e) or
          subject to any restriction contained in any agreement
          or instrument between the Borrower and any Lender Party
          or any Affiliate of any Lender Party relating to Debt
          within the scope of Section 6.01(d) will be margin
          stock.  For purposes of this Section 4.01(g), "assets"
          of the Borrower or any of its Subsidiaries includes,
          without limitation, treasury stock of the Borrower that
          has not been retired."

          (f)  Section 4.01 of the Existing Credit Agreement is,
effective as of the date of this Amendment and Restatement and
subject to the satisfaction of the conditions precedent set forth
in Section 2, hereby amended by adding a new subsection (n) to be
read as follows:

               "(n) As of the date hereof, the Borrower has (i)
          initiated a review and assessment of all areas within
          its and each of its Subsidiaries' business and
          operations (including those affected by suppliers,
          vendors and customers) that are material and that could
          be materially adversely affected by the risk that
          computer applications owned by the Borrower or any of
          its Subsidiaries may be unable to recognize and perform
          properly date-sensitive functions involving certain
          dates prior to and any date after December 31, 1999
          (the "Year 2000 Problem"), (ii) developed a plan and
          timeline for addressing the Year 2000 Problem on a
          timely basis, and (iii) to date, implemented that plan
          substantially in accordance with that timetable.  Based
          on the foregoing, the Borrower believes that
          substantially all computer applications owned by the
          Borrower that are material to its or any or its
          Subsidiaries' business and operations are reasonably
          expected barring unforeseen circumstances on a timely
          basis to be able to perform properly date-sensitive
          functions for all dates before and after January 1,
          2000 ("Year 2000 Compliant")."

          (g)  Schedule I to the Existing Credit Agreement is,
effective as of July 27, 1998 and subject to the satisfaction of
the conditions precedent set forth in Section 2, deleted in its
entirety and replaced with Schedule I to this Amendment and
Restatement.

          SECTION 2.  Conditions of Effectiveness of this
Amendment and Restatement.  This Amendment and Restatement shall
become effective as of the date first above written (the
"Amendment Effective Date") (except, with respect to Sections
1(a), (c) and (g) and 3(d), such later date as set forth in
subsection (a) below) when and only if:

          (a)  With respect to Sections 1(a), (c) and (g) and
     3(d), the Paying Agent shall have received counterparts of
     this Amendment and Restatement executed by the Borrower, the
     Agents and all of the Initial Lenders or, as to any of the
     Initial Lenders, advice satisfactory to the Paying Agent
     that such Initial Lender has executed this Amendment and
     Restatement.
          (b)  Other than with respect to Sections 1(a), (c) and
     (g) and 3(d), the Paying Agent shall have received
     counterparts of this Amendment and Restatement executed by
     the Borrower, the Agents and the Required Lenders or, as to
     any of the Required Lenders, advice satisfactory to the
     Paying Agent that such Required Lender has executed this
     Amendment and Restatement.

          (c)  The Paying Agent shall have received on or before
     July 27, 1998 the following, each dated such date and
     (unless otherwise specified below) in form and substance
     satisfactory to the Paying Agent and in sufficient copies
     for each Initial Lender: the Revolving Credit Notes payable
     to the order of each of the Lenders that have requested
     Revolving Credit Notes prior to July 27, 1998.
                    
          (d)  The representations and warranties contained in
     Section 4.01 of the Existing Credit Agreement shall be
     correct on and as of the Amendment Effective Date, before
     and after giving effect to the Amendment Effective Date, as
     though made on and as of such date.

          (e)  No event shall have occurred and be continuing, or
     shall occur as a result of the occurrence of the Amendment
     Effective Date, that constitutes a Default.

          SECTION 3.  Reference to and Effect on the Existing
Credit Agreement and the Notes.  (a)  On and after the
effectiveness of this Amendment and Restatement, each reference
in the Existing Credit Agreement to "this Agreement",
"hereunder", "hereof" or words of like import referring to the
Existing Credit Agreement, and each reference in the Notes to
"the Credit Agreement", "thereunder", "thereof" or words of like
import referring to the Existing Credit Agreement, shall mean and
be a reference to the Existing Credit Agreement, as amended by
this Amendment and Restatement.

          (b)   The Existing Credit Agreement and the Notes, as
specifically amended by this Amendment and Restatement, are and
shall continue to be in full force and effect and are hereby in
all respects ratified and confirmed.

          (c)  Without limiting any of the other provisions of
the Existing Credit Agreement, as amended by this Amendment and
Restatement, any references in the Existing Credit Agreement to
the phrases "on the date hereof", "on the date of this Agreement"
or words of similar import shall mean and be a reference to the
date of the Existing Credit Agreement (which is July 28, 1997).

          (d)  Upon the effectiveness of this Amendment and
Restatement pursuant to Section 2(a), the Commitments under the
Existing Credit Agreement are automatically terminated and the
Commitments under this Amendment and Restatement are
automatically effective.

          SECTION 4.  Costs and Expenses.  The Borrower agrees to
pay on demand all reasonable out-of-pocket costs and expenses of
the Agents in connection with the preparation, execution,
delivery and administration, modification and amendment of this
Amendment and Restatement, the Notes and the other documents to
be delivered hereunder (including, without limitation, the
reasonable and documented fees and expenses of counsel for the
Agents with respect hereto and thereto) in accordance with the
terms of Section 8.04 of the Existing Credit Agreement.

          SECTION 5.  Execution in Counterparts.  This Amendment
and Restatement may be executed in any number of counterparts and
by different parties hereto in separate counterparts, each of
which when so executed shall be deemed to be an original and all
of which taken together shall constitute one and the same
agreement.  Delivery of an executed counterpart of a signature
page to this Amendment and Restatement by telecopier shall be
effective as delivery of a manually executed counterpart of this
Amendment and Restatement.

          SECTION 6.  Governing Law.  This Amendment and
Restatement shall be governed by, and construed in accordance
with, the laws of the State of New York.

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


                         THE BORROWER


                              FEDERATED DEPARTMENT STORES, INC.,

                              By:       /s/ Karen M. Hoguet
                                   Name:  Karen M. Hoguet
                                   Title:  Senior VP, CFO and Treasurer



                         THE AGENTS


                              CITIBANK, N.A.,
                                   as an Administrative Agent and as 
                                   Paying Agent

                              By:       /s/ Allen Fisher
                                   Name:  Allen Fisher
                                   Title:  Vice President


                              THE CHASE MANHATTAN BANK,
                                   as an Administrative Agent

                              By:  /s/ Barry K. Bergman
                                 Name:  Barry K. Bergman
                                 Title:  Vice President


                              BANKBOSTON, N.A.,
                                   as Syndication Agent

                              By:  /s/ Bethann R. Halligan
                                 Name:  Bethann R. Halligan
                                 Title:  Division Executive


                              THE BANK OF AMERICA, NT & SA,
                                   as Documentation Agent

                              By:  /s/ Sandra S. Ober
                                Name:  Sandra S. Ober
                                Title:  Managing Director



                         THE INITIAL LENDERS


                              CITIBANK, N.A.

                              By:       /s/ Allen Fisher
                                   Name:  Allen Fisher
                                   Title:  Vice President


                              THE CHASE MANHATTAN BANK

                              By:  /s/ Barry K. Bergman
                                Name:  Barry K. Bergman
                                Title:  Vice President:


                              BANKBOSTON, N.A.

                              By:  /s/ Bethann R. Halligan
                                Name:  Bethann R. Halligan
                                Title  Division Executive:


                              THE BANK OF AMERICA, NT & SA

                              By:  /s/ Jody A. Pritchard
                                Name:  Jody A. Pritchard
                                Title:  Vice President


                              ARAB BANK PLC, GRAND CAYMAN

                              By:  /s/  Backer Ali
                                Name:  Backer Ali
                                Title:  Vice President / Controller


                              THE BANK OF NEW YORK

                              By:  /s/ Paula Regan
                                Name:  Paula Regan
                                Title:  Vice President


                              BANK ONE, N.A.

                              By:  /s/  Braden T. Krebs
                                Name:  Braden T. Krebs
                                Title:  Officer


                              NATIONSBANK

                              By:  /s/ Bill Manley
                                Name:  Bill Manely
                                Title:  Sr. Vice President


                              CREDIT AGRICOLE INDOSUEZ

                              By:  /s/ Dean Balice
                                Name:  Dean Balice
                                Title:  Senior Vice President,
                                        Branch Manager

                              By:  /s/ David Bouhl
                                Name:  David Bouhl, FVP
                                Title:  Head of Corporate Banking, Chicago


                              COMERICA BANK

                              By:  /s/ Hugh G. Porter
                                Name:  Hugh G. Porter
                                Title:  Vice President


                              CREDIT SUISSE FIRST BOSTON

                              By:  /s/ Chris T. Horgan
                                Name:  Chris T. Horgan
                                Title:  Vice President

                              By:  /s/ Robert Hetu
                                Name:  Robert Hetu
                                Title:  Associate


                              THE FIFTH THIRD BANK

                              By:       /s/ A. K. Havcn
                                Name:  A. K. Havcn
                                Title:  Vice President


                              THE FIRST NATIONAL BANK OF CHICAGO

                              By:       /s/ Dianne M. Stark
                                Name:  Dianne M. Stark
                                Title:  Vice President


                              THE FIRST NATIONAL BANK OF MARYLAND

                              By:       /s/ Jerome A. Ratliffe
                                Name:  Jerome A. Ratliffe
                                Title:  Vice President


                              FLEET NATIONAL BANK

                              By:       /s/ Richard M. Seufert
                                Name:  Richard M. Seufert
                                Title:  Vice President


                              MELLON BANK, N.A.

                              By:       /s/ Richard J. Schaich
                                Name:  Richard J. Schaich
                                Title:  Assistant Vice President


                              MORGAN GUARANTY TRUST COMPANY
                              OF NEW YORK

                              By:       /s/ John M. Mikolay
                                Name:  John M. Mikolay
                                Title:  Vice President


                              NATIONAL BANK OF KUWAIT

                              By:       /s/ Muhannad Kamal
                                Name:  Muhannad Kamal
                                Title:  Assistant General Manager

                              By:       /s/ Robert J. McNeill
                                Name:  Robert J. McNeill
                                Title:  Executive Manager


                              PNC BANK, OHIO, NATIONAL ASSOCIATION

                              By:       /s/ C. Joseph Richardson
                                Name:  C. Joseph Richardson
                                Title:  Senior Vice President


                              THE SANWA BANK, LIMITED
                              NEW YORK BRANCH

                              By:       /s/ Jean-Michel Fatovic
                                Name:  Jean-Michel Fatovic
                                Title:  Vice President


                              STANDARD CHARTERED BANK, N.A.

                              By:       /s/ David D. Cutting
                                Name:  David D. Cutting
                                Title:  Senior Vice President

                              By:       /s/ Natalie S. Yang
                                Name:  Natalie S. Yang
                                Title:  Senior Relationship Manager


                              STAR BANK, N.A.

                              By:       /s/ Derek S. Roudebush
                                Name:  Derek S. Roudebush
                                Title:  Vice President


                              THE SUMITOMO BANK LTD.,
                              NEW YORK BRANCH

                              By:       /s/ John C. Kissinger
                                Name:  John C. Kissinger
                                Title: General Manager


                              SUNTRUST BANK CENTRAL FLORIDA, N.A.

                              By:       /s/ C. Scott Harrison
                                Name:  C. Scott Harrison
                                Title:  Corporate Banking Officer


                              UNION BANK OF CALIFORNIA, N.A.

                              By:       /s/ Susan D. Biba
                                Name:  Susan D. Biba
                                Title:  Vice President


                              WACHOVIA BANK, N.A.

                              By:       /s/ Bradford L. Watkins
                                Name:  Bradford L. Watkins
                                Title:  Vice President





                       SCHEDULE I TO THE AMENDMENT AND RESTATEMENT

                        COMMITMENTS AND APPLICABLE LENDING OFFICES


                                                            
 Name of Initial       Revolving      Domestic Lending     Eurodollar Lending
     Lender             Credit             Office                Office
                       Commitment
                                                            
Citibank, N.A.        $55,000,000     Credit:               Credit:
                                      399 Park Avenue,      399 Park Avenue,
                                      12th Floor            12th Floor
                                      New York, NY 10043    New York, NY 10043
                                      Attn: Marc Merlino    Attn: Marc Merlino
                                      Phone: (212) 559-     Phone: (212) 559-
                                      1875                  1875
                                      Fax: (212) 793-7585   Fax: (212) 793-7585
                                      Administrative:       Administrative:
                                      2 Penns Plaza         2 Penns Plaza
                                      Suite 200             Suite 200
                                      New Castle, DE        New Castle, DE
                                      19720                 19720
                                      Attn: Leonard         Attn: Leonard
                                      Sarcona               Sarcona
                                      Phone: (718) 248-     Phone: (718) 248-
                                      4536                  4536
                                      Fax: (718) 248-4844   Fax: (718)248-4844
                                                            
The Chase Manhattan     $55,000,000   Credit:               Credit:
Bank, N.A.                            270 Park Avenue,      270 Park Avenue,
                                      48th Fl.              48th Fl.
                                      New York, NY  10017   New York, NY  10017
                                      Attn: Barry Bergman   Attn: Barry Bergman
                                      Phone: (212) 270-     Phone: (212) 270-
                                      0203                  0203
                                      Fax: (212) 270-5646   Fax: (212) 270-5646
                                      Administrative:       Administrative:
                                      1 Chase Manhattan     1 Chase Manhattan
                                      Plaza                 Plaza
                                      8th Floor             8th Floor
                                      New York, NY  10081   New York, NY  10081
                                      Attn:  Amy Labinger   Attn: Amy Labinger
                                      Phone:  (212) 552-    Phone:  (212) 552-
                                      4025                  4025
                                      Fax:(212)552-7500     Fax:(212)552-7500

BankBoston, N.A.        $42,000,000   Credit:               Credit:
                                      100 Federal Street    100 Federal Street
                                      Mail Stop 01-09-05    Mail Stop 01-09-05
                                      Boston, MA  02106     Boston, MA  02106
                                      Attn: Judy Kelly      Attn: Judy Kelly
                                      Phone: (617) 434-     Phone: (617) 434-
                                      5280                  5280
                                      Fax: (617) 434-6685   Fax: (617) 434-6685
                                      Administrative:       Administrative:
                                      100 Federal Street    100 Federal Street
                                      Mail Stop 01-21-01    Mail Stop 01-21-01
                                      Boston, MA  02110     Boston, MA  02110
                                      Attn:  Michelle       Attn:  Michelle
                                      Taglione              Taglione
                                      Phone:  (617) 434-    Phone:  (617) 434-
                                      4039                  4039
                                      Fax:(617)434-6685     Fax:(617)434-6685
                                                                        
The Bank of America,    $42,000,000   Credit:               Credit:
NT & SA                               231 South LaSalle     231 South LaSalle
                                      Street                Street
                                      Chicago, IL  60697    Chicago, IL  60697
                                      Attn: Sandy Ober      Attn: Sandy Ober
                                      Phone: (312) 828-     Phone: (312) 828-
                                      1307                  1307
                                      Fax: (312) 987-0303   Fax: (312) 987-0303
                                      Administrative:       Administrative:
                                      231 South LaSalle     231 So. LaSalle
                                      Street                Street
                                      Chicago, IL           Chicago, IL
                                      60697                 60697
                                      Attn:  Sandra         Attn:  Sandra
                                      Kramer                Kramer
                                      Phone:  (312) 828-    Phone:  (312) 828-
                                      6645                  6645
                                      Fax:(312)987-5833     Fax: (312)987-5833
                                      
                                                   
The Bank of New York    $24,000,000   Credit:               Credit:
                                      One Wall Street,      One Wall Street,
                                      22nd Floor            22nd Floor
                                      New York, NY  10286   New York, NY  10286
                                      Attn: Paula Regan     Attn: Paula Regan
                                      Phone: (212) 635-     Phone: (212) 635-
                                      7867                  7867
                                      Fax: (212) 635-1483   Fax: (212) 635-1483
                                      Administrative:       Administrative:
                                      One Wall Street,      One Wall Street,
                                      22nd Floor            22nd Floor
                                      New York, NY          New York, NY
                                      10286                 10286
                                      Attn:  Susan          Attn:  Susan
                                      Baratta               Baratta
                                      Phone:  (212) 635-    Phone:  (212) 635-
                                      6761                  6761
                                      Fax:(212)635-6397     Fax:(212)635-6397
                                                            
Credit Suisse First     $24,000,000   Credit:               Credit:
Boston                                11 Madison Ave.,      11 Madison Ave.,
                                      19th Fl.              19th  Fl.
                                      New York, NY  10010   New York, NY  10010
                                      Attn: Chris Hogan     Attn: Chris Hogan
                                      Phone: (212) 325-     Phone: (212) 325-
                                      9157                  9157
                                      Fax: (212) 325-8309   Fax: (212) 325-8309
                                      Administrative:       Administrative:
                                      11 Madison Ave.       11 Madison Ave.
                                      New York, NY  10010   New York, NY  10010
                                      Attn:  Gina           Attn:  Gina
                                      Manginello            Manginello
                                      Phone: (212) 325-     Phone:  (212) 325-
                                      9149                  9149
                                      Fax:  (212) 325-      Fax:  (212) 325-
                                      8319                  8319
                                                            
Fleet National Bank     $24,000,000   Credit:               Credit:
                                      One Federal Street    One Federal Street
                                      MA OF 0320            MA OF 0320
                                      Boston, MA  02110     Boston, MA  02110
                                      Attn: Richard         Attn: Richard
                                      Seufert               Seufert
                                      Phone: (617) 346-     Phone: (617) 346-
                                      0611                  0611
                                      Fax: (617) 346-0689   Fax: (617) 346-0689
                                      Administrative:       Administrative:
                                      One Federal Street    One Federal Street
                                      MA OF 0308            MA OF 0308
                                      Boston, MA  02110     Boston, MA  02110
                                      Attn: Michael         Attn: Michael
                                      Araujo                Araujo
                                      Phone: (617) 346-     Phone: (617) 346-
                                      0601                  0601
                                      Fax: (617) 346-0595   Fax: (617) 346-0595
                                                            
PNC Bank, Ohio,         $24,000,000   Credit:               Credit:
National Association                  201 East 5th Street   201 East 5th Street
                                      Cincinnati, OH        Cincinnati, OH
                                      45202                 45202
                                      Attn: Joe             Attn: Joe
                                      Richardson            Richardson
                                      Phone: (513) 651-     Phone: (513) 651-
                                      8688                  8688
                                      Fax: (513) 651-8951   Fax: (513) 651-8951
                                      Administrative:       Administrative:
                                      201 E. 5th Street     201 E. 5th Street
                                      Cincinnati, OH        Cincinnati, OH
                                      45202                 45202
                                      Attn: Sandy Wilson    Attn: Sandy Wilson
                                      Phone:(513) 651-      Phone: (513) 651-
                                      8984                  8984
                                      Fax: (513) 651-8951   Fax: (513)651-8951
                                                        
The Sumitomo Bank,      $20,000,000   Credit:               Credit:
Ltd.                                  U.S. Corporate        U.S. Corporate
                                      Dept.                 Dept.
                                      277 Park Avenue,      277 Park Avenue,
                                      6th Floor             6th Floor
                                      New York, NY  10172   New York, NY  10172
                                      Attn: Bruce Gregory   Attn: Bruce Gregory
                                      Phone: (212) 224-     Phone: (212) 224-
                                      4143                  4143
                                      Fax (212) 418-4848    Fax (212) 418-4848
                                      Administrative:       Administrative:
                                      International         International
                                      Finance Dept.         Finance Dept.
                                      277 Park Avenue,      277 Park Avenue,
                                      6th Floor             6th Floor
                                      New York, NY  10172   New York, NY  10172
                                      Attn: Daria Soriano   Attn: Daria Soriano
                                      Phone: (212) 224-     Phone: (212) 224-
                                      4061                  4061
                                      Fax (212) 224-5192    Fax (212) 224-5192
                                                            
Union Bank of           $23,750,000   Credit:               Credit:
California, N.A.                      350 California St.,   350 California St.,
                                      11th Fl.              11th Fl.
                                      San Francisco, CA     San Francisco, CA
                                      94104                 94104
                                      Attn: Timothy P.      Attn: Timothy P.
                                      Streb, VP             Streb, VP
                                      Phone: (415) 705-     Phone: (415) 705-
                                      7021                  7021
                                      Fax: (415) 705-7085   Fax: (415) 705-7085
                                      Administrative:       Administrative:
                                      350 California St.,   350 California St.,
                                      11th Fl.              11th Fl.
                                      San Francisco, CA     San Francisco, CA
                                      94104                 94104
                                      Attn: Richard A.      Attn: Richard A.
                                      Sutter, VP            Sutter, VP
                                      Phone: (415) 705-     Phone: (415) 705-
                                      7090                  7090
                                      Fax: (415) 705-7085   Fax: (415) 705-7085
                                                            
Mellon Bank, N.A.       $19,000,000   Credit:               Credit:
                                      One Mellon Bank       One Mellon Bank
                                      Center,  Room 4535    Center,  Room 4535
                                      Pittsburgh, PA        Pittsburgh, PA
                                      15258-0001            15258-0001
                                      Attn: Rich Schaich    Attn: Rich Schaich
                                      Phone: (412) 234-     Phone: (412) 234-
                                      4420                  4420
                                      Fax: (412) 236-1914   Fax: (412) 236-1914
                                      Administrative:       Administrative:
                                      Three Mellon Bank     Three Mellon Bank
                                      Center                Center,          
                                      Room 2305             Room 2305
                                      Pittsburgh, PA        Pittsburgh, PA
                                      15259-0003            15259-0003
                                      Attn: Greg Klino      Attn: Greg Klino
                                      Phone: (412) 234-     Phone: (412) 234-
                                      1867                  1867
                                      Fax: (412) 234-5049   Fax: (412) 234-5049
                                                            
Sanwa Bank Ltd.,        $16,250,000   Credit:               Credit:
New York Branch                       55 East 52nd Street   55 East 52nd Street
                                      New York, NY  10055   New York, NY  10055
                                      Attn: Jean-Michel     Attn: Jean-Michel
                                      Fatovic               Fatovic
                                      Phone: (212) 339-     Phone: (212) 339-
                                      6397                  6397
                                      Fax: (212) 754-1304   Fax: (212) 754-1304
                                      Administrative:       Administrative:
                                      55 East 52nd Street   55 East 52nd Street
                                      New York, NY  10055   New York, NY  10055
                                      Attn:  Marlin Chin    Attn:  Marlin Chin
                                      Phone:(212)339-6592   Phone:(212)339-6592
                                      Fax:(212)754-2368     Fax:(212)754-2368
                                    
                                                            
Credit Agricole         $12,500,000   Credit:               Credit:
Indosuez                              55 E. Monroe          55 E. Monroe
                                      Street                Street
                                      Suite 4700            Suite 4700
                                      Chicago, IL           Chicago, IL
                                      60603                 60603
                                      Attn:  Ray            Attn:  Ray
                                      Falkenberg            Falkenberg
                                      Phone:(312) 917  -    Phone:(312) 917-
                                      7426                  7426
                                      Fax:  (312) 372-      Fax:  (312) 372-
                                      3724                  3724
                                      Administrative:       Administrative:
                                      55 E. Monroe          55 E. Monroe
                                      Street                Street
                                      Suite 4700            Suite 4700
                                      Chicago, IL           Chicago, IL
                                      60603                 60603
                                      Attn:  James          Attn:  James
                                      Barrett               Barrett
                                      Phone:  (312) 917-    Phone:  (312) 917-
                                      7429                  7429
                                      Fax:  (312) 372-      Fax:  (312) 372-
                                      4421                  4421
                                                            
First National Bank of  $15,000,000   Credit:               Credit:
Chicago                               One First National    One First National
                                      Plaza                 Plaza
                                      Chicago, IL 60670     Chicago, IL  60670
                                      Attn: Diane Stare     Attn: Diane Stare
                                      Phone: (312) 732-     Phone: (312) 732-
                                      8251                  8251
                                      Fax: (312) 336-4380   Fax: (312) 336-4380
                                      Administrative:       Administrative:
                                      One First National    One First National
                                      Plaza                 Plaza
                                      Chicago, IL 60670     Chicago, IL 60670
                                      Attn: Mary Hart       Attn: Mary Hart
                                      Phone: (312) 732-     Phone: (312) 732-
                                      6137                  6137
                                      Fax: (312) 732-2715   Fax: (312) 732-2715
                                                            
Morgan Guaranty Trust   $15,000,000   Credit:               Credit:
Company of New York                   60 Wall Street        60 Wall Street
                                      New York, NY 10260-   New York, NY 10260-
                                      0060                  0060
                                      Attn: Deborah         Attn: Deborah
                                      Boodheim              Boodheim
                                      Phone: (212) 648-     Phone: (212) 648-
                                      8063                  8063
                                      Fax: (212) 648-5018   Fax: (212) 648-5018
                                      Administrative:       Administrative:
                                      500 Stanton           500 Stanton
                                      Christiana Ctr.       Christiana Ctr.
                                      Newark, DE  19713-    Newark, DE  19713-
                                      2107                  2107
                                      Attn: Vickie Fedele   Attn: Vickie Fedele
                                      Phone: (302) 634-     Phone: (302) 634-
                                      4225                  4225
                                      Fax: (302) 634-1852   Fax: (302) 634-1852
                                                            
Standard Chartered      $15,000,000   Credit:               Credit:
Bank                                  7 World Trade         7 World Trade
                                      Center                Center
                                      27th Floor            27th Floor
                                      New York, NY  10048   New York, NY  10048
                                      Attn: David Cutting   Attn: David Cutting
                                      Phone: (212) 667-     Phone: (212) 667-
                                      0469                  0469
                                      Fax: (212) 667-0225   Fax: (212) 667-0225
                                      Administrative:       Administrative:
                                      707 Wilshire Blvd.,   707 Wilshire Blvd.,
                                      W-8-33                W-8-33
                                      Los Angeles, CA       Los Angeles, CA
                                      90017                 90017
                                      Attn: Qustanti        Attn: Qustanti
                                      Shiber                Shiber
                                      Phone: (213) 614-     Phone: (213) 614-
                                      5037                  5037
                                      Fax: (213) 614-4270   Fax: (213) 614-4270
                                                            
Wachovia Bank of        $10,000,000   Credit:               Credit:
Georgia, N.A.                         191 Peachtree         191 Peachtree
                                      Street, N.E.          Street, N.E.
                                      28th Floor, GA-370    28th Floor, GA-370
                                      Atlanta, GA 30303     Atlanta, GA 30303 
                                      Attn: Brad Watkins    Attn:  Brad Watkins
                                      Phone:(404) 332-7093  Phone:(404)332-7093
                                      Fax: (404) 332-6898   Fax: (404)332-6898
                                      Administrative:       Administrative:
                                      191 Peachtree         191 Peachtree
                                      Street, N.E.          Street, N.E
                                      28th Floor, GA-370    28th Floor, GA-370
                                      Atlanta, GA 30303     Atlanta, GA 30303
                                      Attn: Christy N.      Attn:  Christy N.
                                      Howard                Howard
                                      Phone:(404)332-6261   Phone:(404)332-6261
                                      Fax:(404) 332-6898    Fax: (404)332-6898
                                                                            
Comerica Bank            $7,500,000   Credit:               Credit:
                                      500 Woodward Ave.     500 Woodward Ave.
                                      MC 3268               MC 3268
                                      Detroit, MI  48226    Detroit, MI  48226
                                      Attn: Hugh Porter     Attn: Hugh Porter
                                      Phone (313) 222-      Phone (313) 222-
                                      6192                  6192
                                      Fax: (312) 222-9514   Fax: (312) 222-9514
                                      Administrative:       Administrative:
                                      500 Woodward Ave.     500 Woodward Ave.
                                      MC 3268               MC 3268
                                      Detroit, MI  48226    Detroit, MI  48226
                                      Attn: Beverly Jones   Attn: Beverly Jones
                                      Phone (313) 222-      Phone (313) 222-
                                      3805                  3805
                                      Fax: (312) 222-3351   Fax: (312) 222-3351
                                                            
National Bank of         $7,500,000   Credit:               Credit:
Kuwait                                299 Park Avenue       299 Park Avenue
                                      New York, NY  10171-  New York, NY 10171-
                                      0023                  0023
                                      Attn: Jeff Ganter     Attn: Jeff Ganter
                                      Phone: (212) 303-     Phone: (212) 303-
                                      9828                  9828
                                      Fax: (212) 319-8269   Fax: (212) 319-8269
                                      Administrative:       Administrative:
                                      299 Park Avenue       299 Park Avenue
                                      New York, NY  10171-  New York, NY 10171-
                                      0023                  0023
                                      Attn:  Jeff Ganter    Attn:  Jeff Ganter
                                       (212) 303-9868        (212) 303-9868
                                       (212) 319-8269        (212) 319-8269
                                                            
Arab Bank PLC, Grand     $6,250,000   Credit:               Credit:
Cayman                                520 Madison Ave.      520 Madison Ave.
                                      New York, NY  10022   New York, NY  10022
                                      Attn: Samer Tamimi    Attn: Samar Tamimi
                                      Phone: (212) 715-     Phone: (212) 715-
                                      9712                  9712
                                      Fax: (212) 593-4632   Fax: (212) 593-4632
                                      Administrative:       Administrative:
                                      520 Madison Ave.      520 Madison Ave.
                                      New York, NY  10022   New York, NY  10022
                                      Attn: Justo Huapaya   Attn: Justo Huapaya
                                      Phone: (212) 715-     Phone: (212) 715-
                                      9713                  9713
                                      Fax: (212) 593-4632   Fax: (212) 593-4632
                                                            
Bank One, Columbus,      $6,250,000   Credit:               Credit:
N.A.                                  40 North Maine, 3rd   40 North Maine, 3rd
                                      Floor                 Floor
                                      Dayton, OH 45402      Dayton, OH 45402
                                      Attn: Joey Williams   Attn: Joey Williams
                                      Phone: (937) 449-     Phone: (937) 449-
                                      8671                  8671
                                      Fax: (937) 449-4885   Fax: (937) 449-4885
                                      Administrative:       Administrative
                                      P.O. Box 710209       P.O. Box 710209
                                      Columbus, OH  43271-  Columbus, OH 43271
                                      0209                  0209
                                      Attn: Jim Zook        Attn: Jim Zook
                                      Phone: (614) 248-     Phone: (614) 248-
                                      6187                  6187
                                      Fax: (614) 248-5518   Fax:(614) 248-5518
                                                           
NationsBank, N.A.        $8,500,000   Credit:               Credit:
                                      100 North Tryon       100 North Tryon
                                      Street,               Street,
                                      8th Floor             8th Floor
                                      NationsBank Corp.     NationsBank Corp.
                                      Center, NC1-007-08-   Center, NC1-007-08-
                                      04                    04
                                      Charlotte, NC 28255   Charlotte, NC 28255
                                      Attn: Tim Spanos      Attn: Tim Spanos
                                      Phone: (704) 386-     Phone: (704) 386-
                                      4507                  4507
                                      Fax: (704) 388-0906   Fax: (704) 388-0906
                                      Administrative:       Administrative:
                                      100 North Tryon       100 North Tryon
                                      Street,               Street,
                                      8th Floor             8th Floor
                                      NationsBank Corp.     NationsBank Corp.
                                      Center, NC1-007-08-   Center, NC1-007-08-
                                      04                    04
                                      Charlotte, NC 28255   Charlotte, NC 28255
                                      Attn: Tim Spanos      Attn: Tim Spanos
                                      Phone: (704) 386-     Phone: (704) 386-
                                      4507                  4507
                                      Fax: (704) 388-0906   Fax: (704) 388-0906
                                                           
The Fifth-Third Bank     $6,250,000   Credit:               Credit:
                                      38 Fountain           38 Fountain
                                      Square Plaza          Square Plaza
                                      Cincinnati, OH        Cincinnati, OH
                                      45263                 45263
                                      Attn:  Andy Hauck     Attn:  Andy Hauck
                                      Phone:  (513) 579-    Phone:  (513) 579-
                                      4178                  4178
                                      Fax:  (513) 579-      Fax:  (513) 579-
                                      5226                  5226
                                      Administrative:       Administrative:
                                      38 Fountain           38 Fountain
                                      Square Plaza          Square Plaza
                                      Cincinnati, OH        Cincinnati, OH
                                      45263                 45263
                                      Attn:  Daniel         Attn:  Daniel
                                      Mullen                Mullen
                                      Phone:  (513) 579-    Phone:  (513) 579-
                                      4104                  4104
                                      Fax:  (513) 579-      Fax:  (513) 579-
                                      4226                  4226
                                                            
First National Bank of   $7,500,000   Credit:               Credit:
Maryland                              25 S. Charles         25 S. Charles
                                      Street                Street
                                      Baltimore, MD         Baltimore, MD
                                      21201                 21201
                                      Attn: Jerome          Attn: Jerome
                                      Ratliffe              Ratliffe
                                      Phone:  (410) 244-    Phone:  (410) 244-
                                      4852                  4852
                                      Fax:  (410) 545-      Fax:  (410) 244-
                                      2047                  2047
                                      Administrative:       Administrative:
                                      25 S. Charles         25 S. Charles
                                      Street                Street
                                      Baltimore, MD         Baltimore, MD
                                      21201                 21201
                                      Attn:  Emilia         Attn:  Emilia
                                      Schwartz              Schwartz
                                      Phone:  (410) 244-    Phone:  (410) 244-
                                      4201                  4201
                                      Fax:  (410) 244-      Fax:  (410) 244-
                                      4294                  4294
                                                            
Star Bank, N.A.          $7,500,000   Credit:               Credit:
                                      425 Walnut Street     425 Walnut Street
                                      Cincinnati, OH        Cincinnati, OH
                                      45202                 45202
                                      Attn: Bill Goodwin    Attn: Bill Goodwin
                                      Phone: (513) 762-     Phone: (513) 762-
                                      8973                  8973
                                      Fax: (513) 762-2068   Fax: (513) 762-2068
                                      Administrative:       Administrative:
                                      425 Walnut Street     425 Walnut Street
                                      Cincinnati, OH        Cincinnati, OH
                                      45202                 45202
                                      Attn:  Tracy          Attn:  Tracy
                                      Briede                Briede
                                      Phone:  (513) 632-    Phone:  (513) 632-
                                      4034                  4034
                                      Fax:  (513) 632-      Fax:  (513) 632-
                                      3099                  3099
                                                            
SunTrust Bank, N.A.      $6,250,000   Credit:               Credit:
                                      200 S. Orange Ave.    200 S. Orange Ave.
                                      MC 0-1043             MC 0-1043
                                      Orlando, FL  32801    Orlando, FL  32801
                                      Attn: Stephen L.      Attn: Stephen L.
                                      Leister               Leister
                                      Phone: (407) 237-     Phone: (407) 237-
                                      4705                  4705
                                      Fax: (407) 237-6894   Fax: (407) 237-6894
                                      Administrative:       Administrative:
                                      200 S. Orange Ave.    200 S. Orange Ave.
                                      MC 0-1043             MC 0-1043
                                      Orlando, FL  32801    Orlando, FL  32801
                                      Attn: Lois Keezel     Attn: Lois Keezel
                                      Phone: (407) 237-     Phone: (407) 237-
                                      4855                  4855
                                      Fax: (407) 237-6894   Fax: (407) 237-6894


TOTAL OF COMMITMENTS: $500,000,000





                                                   EXECUTION COPY


                        LETTER AMENDMENT


                                   Dated as of June 29, 1998

To the banks, financial institutions
and other institutional lenders
(collectively, the "Lenders") parties
to the Credit Agreement referred to below,
Citibank, N.A., as an administrative agent
and as paying agent (the "Paying Agent") for
the Lenders, The Chase Manhattan Bank, as
an administrative agent, BankBoston, N.A., as
syndication agent, and The Bank of America
National Trust & Savings Association, as
documentation agent

Ladies and Gentlemen:

          We refer to the Five-Year Credit Agreement dated as of
July 28, 1997 (as amended, supplemented or otherwise modified
through the date hereof, the "Credit Agreement") among the
undersigned and you.  Capitalized terms not otherwise defined in
this Letter Amendment have the same meanings as specified in the
Credit Agreement.

          It is hereby agreed by you and us as follows:

          The Credit Agreement is, effective as of the date of
this Letter Amendment, hereby amended as follows:

          (a) Section 1.01 of the Credit Agreement is amended by
     adding a new definition of "Investment Grade Date" to read
     as follows:

               "`Investment Grade Date'" means the first date on
          which the Paying Agent shall have received evidence
          satisfactory to it that the Borrower has a Public Debt
          Rating then in effect of at least BBB from S&P and at
          least Baa2 from Moody's, provided that the Borrower is
          not on "negative credit watch" (or any like
          designation by S&P or Moody's from time to time) at
          such time as determined by S&P and Moody's."

          (b) Section 3.02(a)(i) is amended in full to read as
     follows:

               "(i)the representations and warranties contained
          in Section 4.01 (except, from and after the Investment
          Grade Date, the representations set forth in the last
          sentence of subsection (e) thereof) are correct on and
          as of the date of such Borrowing, before and after
          giving effect to such Borrowing and to the application
          of the proceeds therefrom, as though made on and as of
          such date other than any such representations or
          warranties that, by their terms, refer to a specific
          date other than the date of such Borrowing, in which
          case as of such specific date; and"

          (c) Section 4.01(g) is amended in full to read as
     follows:

               "(g)The Borrower is not engaged in the business
          of extending credit for the purpose of purchasing or
          carrying margin stock (within the meaning of
          Regulation U issued by the Board of Governors of the
          Federal Reserve System); no proceeds of any Advance or
          drawings under any Letter of Credit will be used to
          purchase or carry any margin stock other than the
          Voting Stock of the Borrower to the extent otherwise
          permitted under the Loan Documents; no proceeds of any
          Advance or drawings under any Letter of Credit will be
          used to extend credit to others for the purpose of
          purchasing or carrying any margin stock; and following
          application of the proceeds of each Advance or drawing
          under each Letter of Credit, not more than 25% of the
          value of the assets (either of the Borrower only or of
          the Borrower and its Subsidiaries on a Consolidated
          basis) subject to the provisions of Section 5.02(a) or
          5.02(e) or subject to any restriction contained in any
          agreement or instrument between the Borrower and any
          Lender Party or any Affiliate of any Lender Party
          relating to Debt within the scope of Section 6.01(d)
          will be margin stock.  For purposes of this
          Section 4.01(g), "assets" of the Borrower or any of
          its Subsidiaries includes, without limitation,
          treasury stock of the Borrower that has not been
          retired."

          This Letter Amendment shall become effective as of the
date first above written when, and only when, the Paying Agent
shall have received counterparts of this Letter Amendment
executed by the undersigned and the Required Lenders or, as to
any of the Required Lenders, advice satisfactory to the Paying
Agent that such Required Lender has executed this Letter
Amendment. This Letter Amendment is subject to the provisions of
Section 8.01 of the Credit Agreement.

          On and after the effectiveness of this Letter
Amendment, each reference in the Credit Agreement to "this
Agreement", "hereunder", "hereof" or words of like import
referring to the Credit Agreement, and each reference in the
Notes and each of the other Loan Documents to "the Credit
Agreement", "thereunder", "thereof" or words of like import
referring to the Credit Agreement, shall mean and be a reference
to the Credit Agreement, as amended by this Letter Amendment.

          The Credit Agreement and the Notes, as specifically
amended by this Letter Amendment, are and shall continue to be in
full force and effect and are hereby in all respects ratified and
confirmed.  The execution, delivery and effectiveness of this
Letter Amendment shall not, except as expressly provided herein,
operate as a waiver of any right, power or remedy of any Lender
or the Paying Agent under the Credit Agreement, nor constitute a
waiver of any provision of the Credit Agreement.

          If you agree to the terms and provisions hereof,
please evidence such agreement by executing and returning at
least three counterparts of this Letter Amendment to Ms. Anna
Rodriguez, Citicorp Securities, Inc., 399 Park Avenue, 11th
Floor, Zone 20, New York, NY 10043, no later than 5:00 p.m. EDST
on June 29, 1998.

          This Letter Amendment may be executed in any number of
counterparts and by different parties hereto in separate
counterparts, each of which when so executed shall be deemed to
be an original and all of which taken together shall constitute
one and the same agreement.  Delivery of an executed counterpart
of a signature page to this Letter Amendment by telecopier shall
be effective as delivery of a manually executed counterpart of
this Letter Amendment.

          This Letter Amendment shall be governed by, and
construed in accordance with, the laws of the State of New York.

                                Very truly yours,


                                FEDERATED DEPARTMENT STORES, INC.

                                By:    /s/ Karen M. Hoguet
                                     Name:  Karen M. Hoguet
                                     Title:  Senior VP, CFO and Treasurer



Agreed as of the date first above written:

CITIBANK, N.A.,
     as an Administrative Agent and as Paying Agent

By:       /s/ Allen Fisher
     Name:  Allen Fisher
     Title:  Vice President


THE CHASE MANHATTAN BANK,
   as an Administrative Agent

By:       /s/ Barry K. Bergman
   Name:  Barry K. Bergman
   Title:  Vice President


BANKBOSTON, N.A.,
     as Syndication Agent

By:       /s/ Bethann R. Halligan
   Name:  Bethann R. Halligan
   Title:  Division Executive


THE BANK OF AMERICA, NT & SA,
     as Documentation Agent

By:       /s/ Sandra S. Ober
   Name:  Sandra S. Ober
   Title:  Managing Director



                              THE INITIAL LENDERS


                              CITIBANK, N.A.

                              By:       /s/ Allen Fisher
                                Name:  Allen Fisher
                                Title:  Vice President


                              THE CHASE MANHATTAN BANK

                              By:       /s/ Barry K. Bergman
                                Name:  Barry K. Bergman
                                Title:  Vice President


                              BANKBOSTON, N.A.

                              By:       /s/ Bethann R. Halligan
                                Name:  Bethann R. Halligan
                                Title:  Division Executive


                              THE BANK OF AMERICA, NT & SA

                              By:       /s/ Jody A. Pritchard
                                Name:  Jody A. Pritchard
                                Title:  Vice President


                              BANK OF SCOTLAND

                              By:       /s/ Annie Chin Tat
                                Name:  Annie Chin Tat
                                Title:  Senior Vice President

                         
                              BANK ONE, N.A.

                              By:       /s/ Braden T. Krebs
                                Name:  Braden T. Krebs
                                Title:  Officer


                              BANQUE PARIBAS

                              By:       /s/ Karen E. Coons
                                Name:  Karen E. Coons
                                Title:  Vice President

                              By:       /s/ Ann B. McAloon
                                Name:  Ann B. McAloon
                                Title:  Vice President


                              CREDIT AGRICOLE INDOSUEZ

                              By:       /s/ Dean Balice
                                Name:  Dean Balice
                                Title:  Senior Vice President, Branch Manager

                              By:       /s/ David Bouhl
                                Name:  David Bouhl
                                Title:  Head of Corporate Banking, Chicago


                              COMERICA BANK

                              By:       /s/ Hugh G. Porter
                                Name:  Hugh G. Porter
                                Title:  Vice President


                              CREDIT SUISSE FIRST BOSTON

                              By:       /s/ Chris T. Horgan
                                Name:  Chris T. Horgan
                                Title:  Vice President

                              By:       /s/ Robert Hetu
                                Name:  Robert Hetu
                                Title:  Associate


                              THE FIFTH THIRD BANK

                              By:       /s/ A. K. Havcn
                                Name:  A. K. Havcn
                                Title:  Vice President


                              THE FIRST NATIONAL BANK OF CHICAGO

                              By:       /s/ Dianne M. Stark
                                Name:  Dianne M. Stark
                                Title:  Vice President


                              THE FIRST NATIONAL BANK OF MARYLAND

                              By:       /s/ Jerome A. Ratliffe
                                Name:  Jerome A/ Ratliffe
                                Title:  Vice President


                              FLEET NATIONAL BANK

                              By:       /s/ Richard M. Seufert
                                Name:  Richard M. Seufert
                                Title:  Vice President


                              THE MITSUI TRUST & BANKING
                              COMPANY, LTD.

                              By:       /s/ Eiilhi Akama
                                Name:  Eiilhi Akama
                                Title:  Vice President


                              NATIONAL BANK OF KUWAIT

                              By:       /s/ Muhannad Kamai
                                Name:  Muhannad Kamai
                                Title:  Assistant General Manager

                              By:       /s/ Robert J. McNeill
                                Name:  Robert J. McNeill
                                Title:  Executive Manager


                              PNC BANK, OHIO, NATIONAL ASSOCIATION

                              By:       /s/ Bruce A. Kintner
                                Name:  Bruce A. Kintner
                                Title:  Vice President


                              THE SANWA BANK, LIMITED
                              NEW YORK BRANCH

                              By:       /s/ Jean-Michel Fatovie
                                Name:  Jean-Michel Fatovie
                                Title:  Vice President


                              STANDARD CHARTERED BANK, N.A.

                              By:       /s/ David D. Cutting
                                Name:  David D. Cutting
                                Title:  Senior Vice President

                              By:       /s/ Natalie S. Yang
                                Name:  Natalie S. Yang
                                Title:  Senior Relationship Manager


                              STAR BANK, N.A.

                              By:       /s/ Derek S. Roudebush
                                Name:  Derek S. Roudebush
                                Title:  Vice President


                              SUNTRUST BANK CENTRAL FLORIDA, N.A.

                              By:       /s/ C. Scott Harrison
                                Name:  C. Scott Harrison
                                Title:  Corporate Banking Officer


                              UNION BANK OF CALIFORNIA, N.A.

                              By:       /s/ Susan D. Biba
                                Name:  Susan D. Biba
                                Title:  Vice President


                              WACHOVIA BANK, N.A.

                              By:       /s/ Bradford L. Watkins
                                Name:  Bradford L. Watkins
                                Title:  Vice President




<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER>   1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          JAN-30-1999
<PERIOD-START>                             MAY-03-1998
<PERIOD-END>                               AUG-01-1998
<CASH>                                             281
<SECURITIES>                                         0
<RECEIVABLES>                                    2,111
<ALLOWANCES>                                         0
<INVENTORY>                                      3,361
<CURRENT-ASSETS>                                 5,976<F1>
<PP&E>                                           6,381
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                  13,351<F2>
<CURRENT-LIABILITIES>                            2,618
<BONDS>                                          3,890
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                    13,351<F3>
<SALES>                                          3,523
<TOTAL-REVENUES>                                     0
<CGS>                                                0
<TOTAL-COSTS>                                    2,101
<OTHER-EXPENSES>                                 1,155
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                  76
<INCOME-PRETAX>                                    193<F4>
<INCOME-TAX>                                        86
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       107
<EPS-PRIMARY>                                      .51
<EPS-DILUTED>                                      .47
<FN>
<F1>Includes the following:
                        (1) Supplies and prepaid expenses       118
                            Deferred income tax assets          105
<F2>Includes the following:
                        (2)  Intangible assets - net            677
                             Other assets                       317
<F3>Includes the following:
                        (3)  Deferred income taxes              977
                             Other liabilities                  557
                             Shareholders' Equity             5,309
<F4>Includes the following:
                        (4)  Interest Income                      2
</FN>
        

</TABLE>


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