FAY LESLIE CO INC
S-1, 1998-12-09
WOMEN'S, MISSES', AND JUNIORS OUTERWEAR
Previous: WINDSOR PARK PROPERTIES 4, 10QSB/A, 1998-12-09
Next: GABELLI WESTWOOD FUNDS, 24F-2NT, 1998-12-09



As filed with the  Securities  and  Exchange  Commission  on December 9, 1998.
                                                    Registration  No. 333-
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM S-1

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                            ------------------------

                          THE LESLIE FAY COMPANY, INC.
             (Exact name of registrant as specified in its charter)

         Delaware                         2335                 13-3197085
(State or other jurisdiction of (Primary Standard Industrial  (I.R.S. Employer
incorporation or organization)  Classification Code Number)  Identification No.)

                                  1412 Broadway
                               New York, NY 10018
                                 (212) 221-4000
 (Address, including zip code, and telephone number, including area code,
  of registrant's principal executive offices)

                    John J. Pomerantz, Chairman of the Board
                          The Leslie Fay Company, Inc.
                                  1412 Broadway
                               New York, NY 10018
                                 (212) 221-4000
 (Name, address, including zip code, and telephone number, including area code,
  of agent for service)

                          Copies of communications to:
                              Michael J. Shef, Esq.
                       Parker Chapin Flattau & Klimpl, LLP
                           1211 Avenue of the Americas
                            New York, New York 10036
                          Telephone No.: (212) 704-6000
                          Facsimile No.: (212) 704-6288

         Approximate  date of  commencement  of proposed sale to the public:  As
soon as practicable after this Registration Statement becomes effective.

         If any of the  securities  being  registered  on  this  Form  are to be
offered  on a  delayed  or  continuous  basis  pursuant  to Rule 415  under  the
Securities Act of 1933, check the following box. |X|

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. |_|

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. |_|

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(d) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. |_|

   If delivery of the prospectus is expected to be made pursuant to Rule 434,
                      please check the following box. |_|

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
         Title of Each Class of                                             Proposed Maximum              Amount of
      Securities to be Registered          Amount to be Registered    Aggregate Offering Price (1)    Registration Fee
- ----------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                       <C>                             <C>            
Common Stock, par value $.01 per share            2,525,844              17,529,357                     $4,873.16
- ----------------------------------------------------------------------------------------------------------------------
</TABLE> 
(1) Estimated  pursuant to Rule 457(c)  solely for the purpose of computing the
     amount of the  registration  fee. The fee for the Common Stock was based on
     the  average  of the  bid  and  asked  price  of the  Common  Stock  on the
     over-the-counter market bulletin board on December 4, 1998

The registrant hereby amends this  registration  statement on such date or dates
as may be necessary to delay its effective date until the registrant  shall file
a further amendment which specifically  states that this registration  statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933 or  until  this  registration  statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may  determine.
- --------------------------------------------------------------------------------
<PAGE>


                        2,525,844 Shares of Common Stock



                          THE LESLIE FAY COMPANY, INC.
                                  1412 Broadway
                            New York, New York 10018
                                 (212) 221-4000



The  selling  stockholders  named in this  prospectus  are  offering  to sell an
aggregate of 2,525,844  shares of common stock.  Leslie Fay will not receive any
of the proceeds from the offering.



The common stock is traded on the Nasdaq Small Cap Market under the symbol LFAY.

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



Consider carefully the risk factors beginning on page 8 in this prospectus.



Neither the SEC nor any state securities  commission has approved or disapproved
these securities,  or determined if this prospectus is truthful or complete. Any
representation to the contrary is a criminal offense.



The  information  in this  prospectus  is not complete  and may be changed.  The
selling  stockholders  may not sell  these  securities  until  the  registration
statement filed with the Securities and Exchange  Commission is effective.  This
prospectus is not an offer to sell these  securities and it is not soliciting an
offer to buy  these  securities  in any  state  where  the  offer or sale is not
permitted.


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




                        Prospectus dated December 9, 1998  

<PAGE>




                                TABLE OF CONTENTS

                                                                         Page
                                                                         ----

   Prospectus Summary.....................................................  3
   Risk Factors...........................................................  8
   Market Price of the Common Stock....................................... 12
   Dividend Policy........................................................ 12
   Capitalization......................................................... 13
   Selected Financial Data................................................ 14
   Management's Discussion and Analysis of Financial 
         Condition and Results of Operations.............................. 17
   Business............................................................... 29
   Management............................................................. 38
   Principal Stockholders................................................. 45
   Selling Stockholders and Plan of Distribution ......................... 47
   Certain Transactions................................................... 48
   Description of Capital Stock  ......................................... 49
   Shares Eligible For Future Sale........................................ 51
   Description of Indebtedness ........................................... 51
   Legal Matters.......................................................... 52
   Experts................................................................ 52
   Index to Consolidated Financial Statements.............................F-1

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


                                       -2-

<PAGE>



                               PROSPECTUS SUMMARY

         The following summary highlights certain information  contained in this
prospectus.  You should  carefully  review  the more  detailed  information  and
financial  statements  that appear  elsewhere.  In general,  the term  "Company"
refers to The Leslie Fay Company, Inc. and its subsidiaries.

                                   The Company

General

         The Company principally designs, arranges for the manufacture and sells
diversified  lines of moderate and better price women's  dresses and sportswear.
The Company's  products cover a varied retail price range,  offer the consumer a
wide selection of styles,  fabrics and colors suitable for different ages, sizes
and fashion  preferences and are  appropriate  for social,  business and leisure
activities.  The  Company  believes  that it is among  the  major  producers  of
moderately  priced  dresses  and  sportswear  and  that  it is one of the  major
resources  to  department  store  retailers  of such  products.  The  Leslie Fay
business has been in continuous operation as an apparel company since 1947.

Reorganization Under Chapter 11

         On April 5, 1993, The Leslie Fay Companies, Inc. ("Old Leslie Fay") and
certain of its wholly-owned subsidiaries  (collectively,  the "Debtors") filed a
voluntary  petition  under  chapter 11 of the  Bankruptcy  Code. On November 15,
1995,  certain other  wholly-owned  subsidiaries  of Old Leslie Fay (the "Retail
Debtors")  filed voluntary  petitions  under chapter 11 of the Bankruptcy  Code.
From their  respective  filing  dates  until June 4, 1997,  the  Debtors and the
Retail  Debtors  operated or liquidated  their  businesses,  as  applicable,  as
debtors in possession  subject to the jurisdiction and supervision of the United
States Bankruptcy Court for the Southern District of New York.

         On October  31,  1995,  the  Debtors  and the  Committee  of  Unsecured
Creditors filed a Joint Plan of  Reorganization  (as subsequently  amended,  the
"Plan")  pursuant to chapter 11 of the Bankruptcy Code. On December 5, 1996, the
Debtors   filed  a  Disclosure   Statement   for  the  Amended   Joint  Plan  of
Reorganization  pursuant to chapter 11 of the Bankruptcy  Code (as  subsequently
amended,  the "Disclosure  Statement").  The Debtors  obtained  Bankruptcy Court
approval  of the  Disclosure  Statement  on  February  28,  1997.  The  Debtors'
creditors  approved  the  Plan,  and on  April  21,  1997 the  Bankruptcy  Court
confirmed it.

         On June 4,  1997,  the  Plan  was  consummated  by the  Company  by (1)
transferring the equity interest in both the Company and Sassco  Fashions,  Ltd.
("Sassco") to its  creditors in exchange for relief from an aggregate  amount of
claims  estimated  at  $338,000,000;  (2)  assigning  to certain  creditors  the
ownership rights to notes aggregating  $110,000,000  payable by Sassco;  and (3)
transferring the assets and liabilities of the Company's Sassco Fashions product
line to Sassco and the assets and liabilities of its Dress and Sportswear  lines
to  three  wholly-owned  subsidiaries  of  the  Company.  The  Company  retained
approximately $41,080,000 in cash, of which $23,580,000 has been or will be used
to pay administrative claims as defined in the Plan.

         As  provided  in the Plan,  the  creditors  of the  Company  became the
stockholders of Sassco and of the reorganized  Company.  To effectuate this, the
Company  issued  approximately  seventy-nine  (79%) percent of its 3,400,000 new
shares of common stock to its creditors in July 1997.  The remaining  twenty-one
(21%) percent are being held pending the resolution of certain litigation before
the Bankruptcy Court. The existing

                                       -3-

<PAGE>



stockholders  of the Company at June 4, 1997 did not retain or receive any value
for their equity interest in the Company, which was canceled.


                                  The Offering


Common Stock offered by the Selling Stockholders..  2,525,844  shares  of common
                                                    stock, $.01 par value

Number of Shares of Common Stock outstanding
     before and after the offering................  6,024,900  shares  of common
                                                    stock

Trading Symbol....................................  LFAY

Risk Factors......................................  You  should   note  that  an
                                                    investment in the securities
                                                    offered  in this  prospectus
                                                    involves  a high  degree  of
                                                    risk. See "Risk Factors".

                                       -4-

<PAGE>



                             Summary Financial Data

         You should read the following  summary financial data of the Company in
conjunction  with  the  Consolidated  Financial  Statements  and  related  Notes
appearing elsewhere in this prospectus.
<TABLE>
<CAPTION>


                                     Reorganized Company                                       Predecessor Company
                --------------------------------------------------------  ---------------------------------------------------------
                Thirty-Nine   Pro Forma   Pro Forma  Thirty-One           Twenty-Two                                                
                   Weeks     Forty Weeks Fifty-Three   Weeks               Weeks                                                    
                   Ended        Ended    Weeks Ended   Ended               Ended                   For the Years Ended
                                                                                   ------------------------------------------------
                  October 3,  October 4,   January 3, January 3, Pro Forma June 4,
                     1998       1997(a)     1998(a)     1998(b)   1996(a)  1997(c)  1996          1995         1994      1993
                     ----       ----        ----        ----      ----      ----     ----          ----         ----      ----
                 (unaudited)  (unaudited)(unaudited) (audited) (unaudited)
                       (In thousands, except per share)                            (In thousands, except per share)


<S>                   <C>      <C>      <C>        <C>        <C>       <C>        <C>        <C>         <C>       <C>         
Net Sales..............$122,723 $106,166 $132,160   $73,091    $110,053  $197,984   $429,676     $442,084    $531,843   $661,779   
Operating Income                                                                                                                  
  (Loss)...............  13,579   12,320   11,782     4,322       4,079    14,355     17,965        1,235     (27,278)   (32,574)
Reorganization Costs...       -        -        -         -           -     3,379(d)   5,144(d)    16,575(d)  115,769(d)  45,139(d)
Interest Expense and                                                                                                           
  Financing Costs......     680      989    1,113       336       2,298     1,372      3,932(e)     3,262(e)    5,512(e)  25,783    
Tax Provision (Benefit)   3,983    2,072    2,684       677         130       451       (839)(f)     (761)(f)     981(f)  (8,258)(g)
Other Non-Recurring                                                                                                               
  Items................       -        -        -         -           -   136,341(h)       -             -          -            -  
Net Income (Loss)......  $8,916   $9,259   $7,985    $3,309      $1,651  $145,494     $9,728     $(17,841)  $(149,540)  $(95,238)
Net Income (Loss) per                                                                                                       
  Share  - Basic.......   $1.33    $1.36(i) $1.17(i)  $0.49(i)    $0.24(i)      -(i)   $0.52(i)    $(0.95)(i)  $(7.97)(i) $(5.07)(i)
         - Diluted.....   $1.26    $1.36(i) $1.16(i)  $0.49(i)    $0.24(i)      -(i)   $0.52(i)    $(0.95)(i)  $(7.97)(i) $(5.07)(i)

                         As of              As of                         As of        As of       As of        As of       As of
                        10/03/98           01/03/98                     06/04/97      12/28/96    12/30/95     12/31/94   01/01/94
                        --------           --------                     --------      --------    --------     --------   --------

Total Assets .......... $65,402           $61,051                         $77,789   $237,661     $245,980    $281,634   $421,341
Assets of Product Lines                                                                                                     
   Held for Sale or                                                                                                         
   Disposition.........       -                 -                               -      3,003(j)       326(j)   21,063(j)       -    
Long-Term Debt              
  (Including Capital
   Leases).............      29                49                             108          -            -           -      8,022(k)
</TABLE>

- ------------------------------
(a)      The unaudited proforma adjustments to the statements are as follows:

         Disposition of Sassco:
                  The  operating  results of the Sassco  Fashions line have been
         eliminated to give effect to the disposition as of the beginning of the
         period presented, including depreciation expense on its property, plant
         and  equipment,  an  allocated  corporate  charge  based on workload by
         department  related to the  Sassco  Fashions  line and  direct  charges
         associated  with  financing  fees on its  factoring  agreement and fees
         incurred  on  letters  of credit  issued  on its  behalf.  For  periods
         including  June 4, 1997,  the gain recorded on the  disposition  of the
         Sassco Fashions line has been reversed.

                                       -5-

<PAGE>


         Disposition of Castleberry:

                  The  operating  results  of the  Castleberry  line  have  been
         eliminated to give effect to the disposition as of the beginning of the
         period presented, including depreciation expense on its property, plant
         and  equipment and an allocated  corporate  charge based on workload by
         department related to the Castleberry line.

         Fresh-Start Reporting:
                  The Company used fresh-start reporting to record the estimated
         effect of the Plan as if it had been  effective as of the  beginning of
         period presented. This includes adjustments for the following items:

                  i)  The  elimination  of  the  historical   depreciation   and
         amortization for the remaining product lines,  including the amounts in
         cost of sales,  on the  beginning  of  period  asset  balances  and the
         recording  of the  amortization  credit for the "Excess of revalued net
         assets acquired over equity under  fresh-start  reporting"  (assuming a
         three-year amortization period).

                  ii) The elimination of historical  reorganization expense that
         will not be incurred after June 4, 1997.

                  iii) The elimination of the fresh-start revaluation charge and
         the reversal of the gain on debt discharge pursuant to the Plan.

(b)      Financial  information  for the thirty-one  weeks ended January 3, 1998
         represents the consolidated results of the reorganized entity after the
         consummation of the Plan.

(c)      Financial  information  for the  twenty-two  weeks  ended  June 4, 1997
         represents  the audited  consolidated  results  prior to the  Company's
         consummation of the Plan. The income statement information includes the
         results of Castleberry and Sassco Fashions lines prior to their sale or
         spin-off in connection with the consummation of the Plan.

(d)      The Company incurred reorganization costs in 1997, 1996, 1995, 1994 and
         1993 while operating as a debtor in possession. Included in 1997, 1996,
         1995,  1994  and  1993  is a  provision  of $0,  $652,000,  $3,181,000,
         $53,000,000,  and  $1,642,000,  respectively,  for  a  write-down  of a
         portion of the excess  purchase  price over net assets  acquired in the
         1984 leveraged buyout of The Leslie Fay Company,  related to certain of
         the  Company's  product  lines,  which  the  Company  believes  will be
         unrecoverable.

(e)      On January 2, 1994,  the  Company  decided  not to accrue  interest  on
         approximately  $253,000,000 of pre- petition debt. During 1996 and 1995
         the Company had direct  borrowings  under the FNBB Credit  Agreement on
         one hundred and two (102) days in the second and third quarters of 1996
         and ten (10) days in the third quarter of 1995, the highest  amounts of
         which were $28,672,000 and $3,956,000, respectively. The Company had no
         direct  borrowings  under the  predecessor  credit  agreement  in 1994.
         Interest  on direct  borrowings  was  incurred  at a rate of prime plus
         1.5%. The terms of the FNBB Credit Agreement are described in Note 6(b)
         to the Audited Consolidated Financial Statements.

(f)      The  Company   recognized  an  income  tax  credit  of  $1,103,000  and
         $1,811,000 in 1996 and 1995, respectively,  representing a reduction of
         foreign income tax liabilities as a result of negotiated settlements on
         prior years' estimated  taxes.  The Company only paid state,  local and
         foreign taxes in 1996, 1995 and 1994. The elimination of the income tax
         benefit in 1994, which was realized in 1993, resulted from the complete
         utilization of tax refunds from prior years' taxes paid.

(g)      In 1993, the Company  realized an income tax benefit as a result of the
         net losses incurred and the ability to recognize the carryback of those
         losses against prior years' taxes paid.


                                       -6-

<PAGE>



(h)      Amount   consists  of  the   following   three   components:   Gain  on
         Sale/Transfer  of the  Sassco  Fashions  line  of  $89,810,000  (net of
         $3,728,000  of income  taxes),  charge  for  Revaluation  of Assets and
         Liabilities  Pursuant  to the  Adoption  of  Fresh-Start  Reporting  of
         $(27,010,000)  and Gain on Debt  Discharge (an  extraordinary  item) of
         $73,541,000.

(i)      Net income (loss) per share for the pro forma forty weeks ended October
         4, 1997, pro forma  fifty-three weeks ended January 3, 1998, thirty-one
         weeks ended January 3, 1998 and pro forma 1996 was calculated  based on
         6,800,000 shares of new common stock,  adjusted to give effect to the 2
         for 1 stock split effected in July 1998,  issued in connection with the
         consummation of the Plan.  Earnings per common share for the twenty-two
         weeks ended June 4, 1997 is not  presented  because  such  presentation
         would not be meaningful.  The old stock of 18,771,836  shares,  used in
         calculating  the net income (loss) per share in 1993 through 1996,  was
         canceled  under the Plan and the new stock was not issued until June 4,
         1997.

(j)      The  Company  classified  certain  product  lines as "Assets of Product
         Lines Held for Sale or  Disposition",  as the Company had announced its
         intention to dispose of these lines.

(k)      All  long-term  debt  except  capital   leases  was   reclassified   as
         "Liabilities subject to compromise" because of the Company's chapter 11
         filing.

                                       -7-

<PAGE>



                                  RISK FACTORS

         An investment in the common stock offered in this prospectus involves a
high degree of risk.  Prospective  investors  should  consider the specific risk
factors  set forth  below as well as the  other  information  contained  in this
prospectus.

Leverage:  Restrictive Covenants and Other Terms of Indebtedness

         The Company is a party to the CIT Credit  Agreement (as defined in Note
6(a) to the Audited Consolidated  Financial  Statements) which contains a number
of  restrictive  covenants  and events of default,  such as  covenants  limiting
capital expenditures,  incurrence of debt and sales of assets. In addition,  the
Company is required to achieve certain  financial  ratios  (including  ratios of
consolidated current assets to consolidated  current  liabilities,  consolidated
EBITDA to consolidated interest expense, minimum consolidated tangible net worth
and  minimum  consolidated  working  capital).  CIT has a security  interest  in
substantially all of the Company's assets as collateral for borrowings under the
CIT Credit  Agreement.  If the  Company  cannot  achieve the  financial  results
necessary  to maintain  compliance  with the  covenants,  CIT could  declare the
Company in default and demand that the Company's assets be sold or liquidated to
repay outstanding debt. See "Description of Indebtedness."

Limitation on Payment of Dividends on Capital Stock

         Since emerging from bankruptcy,  the Company has not paid any dividends
on its common stock and does not anticipate doing so in the foreseeable  future.
Moreover,  the CIT Credit  Agreement  limits the amount of dividends the Company
may pay on its common stock. See "Description of Indebtedness."  There can be no
assurance  that the  Company  will pay out any return on the  investment  in its
common stock.

Need for Additional Future Financing

         The Company may require  additional  equity or debt  financing  for its
future operations.  However, the CIT Credit Agreement prohibits the Company from
incurring  additional  debt.  There can be no assurance that the Company will be
able to obtain  additional  financing on terms  acceptable  to it or at all. The
unavailablity  of additional  financing or the inability of the Company to amend
its existing CIT Credit  Agreement to permit  additional  financing could have a
material adverse effect on the Company.

Reliance on Suppliers of Raw Materials

         During the fiscal year ended  January 3, 1998,  the Company  (excluding
the Sassco Fashions line) purchased  approximately 66% of its raw materials from
7 suppliers.  The Company does not have long-term,  formal arrangements with any
of its  suppliers  of raw  materials.  Although  the Company  believes  that its
sources  of supply of raw  materials  are  adequate,  the  abrupt  loss of these
suppliers could have a material adverse effect on the Company's business.

Reliance on Key Trade Vendors

         During the fiscal year ended  January 3, 1998,  the Company  (excluding
the Sassco Fashions line) purchased approximately 35% of its finished goods from
4 suppliers.  Although the Company  believes that alternate  sources of finished
goods are  available,  the abrupt  loss of any of these  suppliers  could have a
material adverse effect on the Company's business.

                                       -8-

<PAGE>

Reliance on Key Retail Customers

         During the fiscal year ended January 3, 1998,  approximately 63% of the
revenues of the Company  (excluding  the Sassco  Fashions  line) resulted from 5
retailers.  Approximately 33% of such sales were to Dillards  Department Stores,
Inc. and  approximately  12% to JC Penney.  The remaining  three  retailers each
generated  less than 10% of the Company's  revenues.  A decision by any of these
retailers  to decrease  the amount of apparel  purchased  from the Company or to
cease carrying the Company's  products  could have a material  adverse affect on
the Company's operations, business and financial condition.

Reliance on Key Employees

         The success of the Company largely is dependent on the talents, efforts
and  experience of the members of the senior  management  team. In June 1998 the
Company entered into employment agreements expiring on January 3, 2001 with each
member of the senior management team. The Company does not maintain a key person
life insurance  policy on the lives of these key  executives.  The loss of these
key  executives  could  create a loss of  continuity  in the  management  of the
business  and  have a  material  adverse  effect  on the  Company's  operations,
business and financial condition. See "Management--Employment Contracts."

Seasonality

         The Company's  business is seasonal,  with a significant  proportion of
sales and operating  income being  generated in the first and third  quarters of
each year. The Company's working capital requirements fluctuate during the year,
increasing  substantially  during the second and fourth  quarters as a result of
higher planned seasonal inventory levels and higher receivables.  If the Company
falls  significantly  short of its  anticipated  earnings in either the first or
third quarters, it will significantly  decrease the working capital available to
the Company in the second and fourth  quarters.  Due to limitations on borrowing
levels,  a decrease  in  working  capital  may  adversely  affect the  Company's
purchasing abilities.

Fashion Trends

         The Company  believes that its success  depends in substantial  part on
its ability to anticipate,  gauge and respond to changing  consumer  demands and
fashion  trends in a timely  manner.  There can be no assurance that the Company
will  continue to be  successful  in this regard.  If the Company  misjudges the
market for its  products,  it may have a significant  amount of unsold  finished
goods  inventory,  which could have a material  adverse  effect on the Company's
operations, business and financial condition.

Competition

         The sectors of the  apparel  industry  for which the  Company  designs,
manufactures and markets products are highly  competitive.  The Company competes
with many other  manufacturers,  including  manufacturers of one or more apparel
items.  In addition,  department  stores,  including some of the Company's major
customers,  have  from time to time  varied  the  amount  of goods  manufactured
specifically  for them and sold under  their own  labels.  Many such stores have
also changed their manner of  presentation  of  merchandise  and in recent years
have become  increasingly  promotional.  Some of the Company's  competitors  are
larger and have greater resources than the Company.  Based upon its knowledge of
the industry,  the Company  believes that it is a leading producer of moderately
priced dresses in the United  States,  among the more  significant  producers of
moderately priced sportswear and one of the major resources of department

                                       -9-

<PAGE>



store retailers of such products.  The Company's  business is dependent upon its
ability to evaluate  and respond to changing  consumer  demand and tastes and to
remain  competitive in the areas of style,  quality and price,  while  operating
within the significant  domestic and foreign production and delivery constraints
of the industry.

Imports and Import Restrictions

         During 1997  (excluding the Sassco  Fashions line) 85% of the Company's
finished goods and approximately 66% of raw materials  directly purchased by the
Company were produced in foreign countries,  including Taiwan,  South Korea, the
Peoples'  Republic of China  (including  Hong Kong),  Guatemala and El Salvador.
Political instability that results in the disruption of trade, the imposition of
additional regulations relating to imports, the imposition of additional duties,
taxes and other charges on imports or  restrictions on the transfer of funds may
adversely affect the Company's operations. In addition,  because of the location
of the Company's  suppliers  and  contractors,  the Company may have  difficulty
ensuring  quality  control.  The  inability of a supplier or  contractor to fill
orders for the Company's  products in a timely manner could cause the Company to
miss the delivery date requirements of its customers for those items. This could
result  in the  cancellation  of  orders,  refusal  to  accept  deliveries  or a
reduction in sales prices. See "Business--Manufacturing."

         The Company's import  operations are subject to constraints  imposed by
bilateral textile  agreements  between the United States and each of the foreign
countries named above.  These agreements  impose quotas on the amounts and types
of  merchandise  which  may be  imported  into  the  United  States  from  these
countries. These agreements also allow the United States to impose restraints at
any time on the importation of categories of merchandise  that,  under the terms
of the agreements,  are not currently subject to specified limits. The Company's
imported  products  are also  subject  to United  States  customs  duties  which
comprise  a  material  portion  of the cost of the  merchandise.  A  substantial
increase  in  customs  duties  could  have an  adverse  effect on the  Company's
operating  results.  The United  States and the countries in which the Company's
products are produced or sold may, from time to time, impose new quotas, duties,
tariffs or other  restrictions,  or adversely adjust  prevailing  quota, duty or
tariff levels, any of which could have a material adverse effect on the Company.
See "Business--Imports and Import Restrictions."

Tax Considerations

         As  discussed  in  Note  7  to  the  Audited   Consolidated   Financial
Statements,  the Company  reported  federal  consolidated tax net operating loss
("NOL")  carryforwards of approximately  $50,000,000 as of June 4, 1997. The NOL
is  available  to offset  future  taxable  income,  if any,  through  2012.  The
utilization of the NOL, however, is subject to limitations, including the annual
limitation of  approximately  $1,500,000  imposed by Section 382 of the Internal
Revenue  Code. If the Company fails to achieve  sufficient  profits,  it will be
unable to fully use the NOLs  available  to it over the next  fifteen (15) years
and will lose the carryforward benefit.

Shares Eligible for Future Sale

         There  are  now and  will be  outstanding  immediately  following  this
offering  6,024,900 shares of common stock. All of such shares will be tradeable
without  restriction.  Future sales of  substantial  amounts of shares of common
stock in the public market, or the perception that such sales could occur, could
adversely  affect the price of the shares of common stock in any market that may
develop for the trading of such shares.
See "Shares Eligible for Future Sale."

                                      -10-

<PAGE>

Possible Effects of Blank Check Preferred Stock; Antitakeover Provisions

         The Company's  Certificate of Incorporation  authorizes the issuance of
"blank check" preferred stock with such designations,  rights and preferences as
may be determined from time to time by the Board of Directors.  Accordingly, the
Board  of  Directors  is  empowered,  without  stockholder  approval,  to  issue
preferred stock with dividend,  liquidation,  conversion, voting or other rights
which could  adversely  affect the relative  voting power or other rights of the
holders of the Company's  common stock. The issuance of preferred stock could be
used,  under certain  circumstances,  as a method of  discouraging,  delaying or
preventing  a change in control of the  Company and could  prevent  stockholders
from  receiving a premium  for their  shares if a third  party  tender  offer or
change of control  transaction  occurred.  Although  the  Company has no present
intention to issue any shares of its preferred stock,  there can be no assurance
that the  Company  will not do so in the  future.  Additionally,  if the Company
issues preferred stock, the issuance may have a dilutive effect upon the holders
of the Company's common stock. The Company's  Certificate of Incorporation  also
provides that certain business  combinations with an Interested  Stockholder (as
defined  therein) require the affirmative vote of the holders of at least eighty
percent (80%) of the then outstanding  Company's voting stock not owned directly
or indirectly by any  Interested  Stockholder or any affiliate of any Interested
Stockholder.  In addition, the Company is subject to Section 203 of the Delaware
General  Corporation  Law  which,  subject to certain  exceptions,  prohibits  a
Delaware  corporation  from  engaging  in  any  of a  broad  range  of  business
combinations  with an  "interested  stockholder"  for a period  of  three  years
following the date that such stockholder became an interested  stockholder.  See
"Description of Capital  Stock--Section 203 of the Delaware General  Corporation
Law."

Year 2000 Compliance

         The  Company  is  dependent  on  a  number  of  automated   systems  to
communicate   with  its  customers  and  suppliers,   to   efficiently   design,
manufacture,  import and distribute its products,  as well as to plan and manage
the  overall  business  and has  identified  numerous  changes  required  in the
Company's  systems (both  hardware and software) as well as sensitive  operating
equipment  to make  them  Year  2000  compliant.  The  Company's  customers  and
suppliers  are also  required to  implement  projects to make their  systems and
communications  Year 2000  compliant.  Failure to  complete  their  efforts in a
timely way could  disrupt  the  Company's  operations  including  the ability to
receive and ship its products as well as to invoice its  customers.  There is no
guarantee that these new systems will be compliant  under all the  circumstances
and volume  stresses that may actually be required by the  Company's  operations
through Year 2000.

                                      -11-

<PAGE>



                        MARKET PRICE OF THE COMMON STOCK

         On December 8, 1998,  the common stock of the Company  began trading on
the Nasdaq Small Cap market under the symbol "LFAY".  Prior thereto,  such stock
was traded on the  over-the-counter  market bulletin board.  The following table
sets  forth the high bid and low asked  prices  on the  bulletin  board for each
quarter during 1996, 1997 and 1998 and, from June 4, 1997, have been adjusted to
give  retroactive  effect  to a 2 for 1  split  of the  Company's  common  stock
effected in July 1998:

                  Period                              High           Low
                  -------                             ----           ----

         1996     First Quarter                     $   0.28        $ 0.06
                  Second Quarter                        0.34          0.09
                  Third Quarter                         0.23          0.05
                  Fourth Quarter                        0.19          0.02

         1997     First Quarter                     $   0.12        $ 0.01
                  Second Quarter                        0.10          0.02 (a)
                    (prior to June 4, 1997)
                  Second Quarter                        4.75          3.69
                    (from June 4, 1997)
                  Third Quarter                         8.07          3.13
                  Fourth Quarter                        8.88          6.00

         1998     First Quarter                     $   8.44        $ 6.00
                  Second Quarter                        8.81          6.63
                  Third Quarter                         9.38          4.75
                  Fourth Quarter                        8.00          4.38
                    (through December 4, 1998)
- -------------
(a) The old common stock was canceled on June 4, 1997. The stockholders  holding
the old common stock of the Company did not retain any value for their equity.

         On  December  4,  1998,  the high bid price was $7.00 and the low asked
price was $ 6.88. You are encouraged to obtain current trading  information.  As
of December 4, 1998,  there were  approximately  1,575  holders of record of the
common stock of the Company.


                                 DIVIDEND POLICY

         The Company  has not paid any cash  dividends  on its common  stock and
does not anticipate paying cash dividends in the foreseeable future. The Company
currently  intends to retain  earnings,  if any, to finance its  operations.  In
addition,  the CIT Credit  Agreement  limits the amount of dividends the Company
may pay.  See "Description of Indebtedness."


                                      -12-

<PAGE>



                                 CAPITALIZATION

         The  following  table sets forth the  capitalization  of the Company at
October 3, 1998.


                                                               (in thousands)
                                                              ----------------

Long-term Debt................................................$              -
                                                              ----------------

Stockholders' Equity
      Preferred Stock --$.01 par value;
           500,000 shares authorized;
           no shares issued...................................               -
      Common Stock --$.01 par value;
           20,000,000 shares authorized;
           6,812,000 shares issued............................              68
      Capital in Excess of Par Value..........................          28,564
      Accumulated Retained Earnings...........................          12,225
                                                              ----------------
                                                                        40,857
      Less:
           Treasury Stock at Cost (817,100 shares
                    of common stock)..........................           4,623
      Total Stockholders' Equity..............................        $ 36,234
                                                              ----------------
           Total Capitalization...............................        $ 36,234
                                                              ================

                                      -13-

<PAGE>



                             SELECTED FINANCIAL DATA

         You should read the following selected financial data of the Company in
conjunction  with  the  Consolidated  Financial  Statements  and  related  Notes
appearing elsewhere in this prospectus.
<TABLE>
<CAPTION>


                                               Reorganized Company                                 Predecessor Company
                -------------------------------------------------------   ----------------------------------------------------------
                Thirty-Nine   Pro Forma   Pro Forma   Thirty-One           Twenty-Two                                           
                   Weeks     Forty Weeks Fifty-Three    Weeks               Weeks                                              
                   Ended        Ended    Weeks Ended    Ended               Ended                 For the Years Ended
                                                                                       ---------------------------------------------
                   October 3,  October 4, January 3, January 3, Pro Forma  June 4,
                      1998      1997(a)    1998(a)     1998(b)   1996(a)   1997(c)     1996       1995        1994         1993
                      ----      ----       ----        ----      ----      ----        ----       ----        ----         ----
                (unaudited)  (unaudited) (unaudited)  (audited)(unaudited)
                                 (In thousands, except per share)                             (In thousands, except per share)

<S>                  <C>     <C>      <C>        <C>       <C>          C>         <C>       <C>         <C>       <C>     
Net Sales.............$122,723 $106,166   $132,160   $73,091  $110,053    $197,984   $429,67   $442,084    $531,843     $661,779
Operating Income                                                                                                               
  (Loss)..............  13,579   12,320     11,782     4,322     4,079      14,355    17,965      1,235     (27,278)     (32,574)
Reorganization Costs..       -        -          -         -         -       3,379(d)  5,144(d)  16,575(d)  115,769(d)    45,139(d)
Interest Expense and                                                                                     
  Financing Costs.....     680      989      1,113       336     2,298       1,372     3,932(e)   3,262(e)    5,512(e)    25,783    
Tax Provision (Benefit)  3,983    2,072      2,684       677       130         451      (839)(f)   (761)(f)     981(f)    (8,258)(g)
Other Non-Recurring                                                                                                             
  Items...............       -        -          -         -         -     136,341(h)      -          -           -            -    
Net Income (Loss).....  $8,916   $9,259     $7,985    $3,309    $1,651    $145,494    $9,728   $(17,841)  $(149,540)    $(95,238)
Net Income (Loss) per                                                                           
  Share - Basic.......   $1.33    $1.36(i)   $1.17(i)  $0.49(i)  $0.24(i)        -(i)  $0.52(i)  $(0.95)(i)  $(7.97)(i)   $(5.07)(i)
        - Diluted ....   $1.26    $1.36(i)   $1.16(i)  $0.49(i)  $0.24(i)        -(i)  $0.52(i)  $(0.95)(i)  $(7.97)(i)   $(5.07)(i)

                          As of              As of                         As of       As of      As of       As of        As of
                        07/04/98            01/03/98                     06/04/97    12/28/96   12/30/95    12/31/94      01/01/94
                        --------           --------                      --------    --------   --------    --------      --------

Total Assets ......... $65,402             $61,051                         $77,789  $237,661   $245,980    $281,634      $421,341
Assets of Product Lines                                                                                          
   Held for Sale or                                                                                                                 
   Disposition........       -                   -                               -     3,003(j)     326(j)   21,063(j)          -   
Long-Term Debt             
  (Including Capital
   Leases)............      29                  49                             108         -          -           -         8,022(k)
</TABLE>
- ----------------------------
      (a)   The unaudited proforma adjustments to the statements are as follows:

                  Disposition of Sassco:

                           The  operating  results of the Sassco  Fashions  line
                  have been  eliminated to give effect to the  disposition as of
                  the beginning of the period presented,  including depreciation
                  expense on its  property,  plant and  equipment,  an allocated
                  corporate  charge based on workload by  department  related to
                  the Sassco  Fashions line and direct charges  associated  with
                  financing fees on its factoring agreement and fees incurred on
                  letters of credit issued on its behalf.  For periods including
                  June 4, 1997,  the gain  recorded  on the  disposition  of the
                  Sassco Fashions line has been reversed.


                                      -14-

<PAGE>

                  Disposition of Castleberry:

                           The operating  results of the  Castleberry  line have
                  been  eliminated to give effect to the  disposition  as of the
                  beginning  of the  period  presented,  including  depreciation
                  expense on its property,  plant and equipment and an allocated
                  corporate  charge based on workload by  department  related to
                  the Castleberry line.

                  Fresh-Start Reporting:
                           The Company used fresh-start  reporting to record the
                  estimated effect of the Plan as if it had been effective as of
                  the beginning of period presented.  This includes  adjustments
                  for the following items:

                           i) The elimination of the historical depreciation and
                  amortization  for the remaining  product lines,  including the
                  amounts in cost of sales,  on the  beginning  of period  asset
                  balances and the recording of the amortization  credit for the
                  "Excess of revalued  net assets  acquired  over  equity  under
                  fresh-start  reporting"  (assuming a  three-year  amortization
                  period).

                           ii)  The  elimination  of  historical  reorganization
                  expense that will not be incurred after June 4, 1997.

                           iii) The elimination of the  fresh-start  revaluation
                  charge and the reversal of the gain on debt discharge pursuant
                  to the Plan.

         (b)      Financial  information for the thirty-one  weeks ended January
                  3, 1998 represents the consolidated results of the reorganized
                  entity after the consummation of the Plan.

         (c)      Financial  information for the twenty-two  weeks ended June 4,
                  1997 represents the audited  consolidated results prior to the
                  Company's  consummation  of the  Plan.  The  income  statement
                  information  includes  the results of  Castleberry  and Sassco
                  Fashions  lines prior to their sale or spin-off in  connection
                  with the consummation of the Plan.

         (d)      The Company incurred reorganization costs in 1997, 1996, 1995,
                  1994 and 1993  while  operating  as a  debtor  in  possession.
                  Included in 1997,  1996, 1995, 1994 and 1993 is a provision of
                  $0,  $652,000,   $3,181,000,   $53,000,000,   and  $1,642,000,
                  respectively,  for a  write-down  of a portion  of the  excess
                  purchase price over net assets  acquired in the 1984 leveraged
                  buyout of The  Leslie Fay  Company,  related to certain of the
                  Company's  product lines,  which the Company  believes will be
                  unrecoverable.

         (e)      On January 2, 1994, the Company decided not to accrue interest
                  on  approximately  $253,000,000 of pre-petition  debt.  During
                  1996 and 1995 the Company had direct borrowings under the FNBB
                  Credit  Agreement  on one  hundred  and two (102)  days in the
                  second  and  third  quarters  of 1996 and ten (10) days in the
                  third  quarter  of 1995,  the  highest  amounts  of which were
                  $28,672,000 and $3,956,000,  respectively.  The Company had no
                  direct  borrowings  under the predecessor  credit agreement in
                  1994.  Interest on direct borrowings was incurred at a rate of
                  prime plus 1.5%.  The terms of the FNBB Credit  Agreement  are
                  described in Note 6(b) to the Audited  Consolidated  Financial
                  Statements.

         (f)      The Company  recognized an income tax credit of $1,103,000 and
                  $1,811,000  in 1996 and  1995,  respectively,  representing  a
                  reduction  of foreign  income tax  liabilities  as a result of
                  negotiated  settlements on prior years'  estimated  taxes. The
                  Company only paid state, local and foreign taxes in 1996, 1995
                  and 1994.  The  elimination of the income tax benefit in 1994,
                  which  was  realized  in  1993,  resulted  from  the  complete
                  utilization of tax refunds from prior years' taxes paid.

         (g)      In 1993,  the  Company  realized  an income  tax  benefit as a
                  result of the net losses incurred and the ability to recognize
                  the carryback of those losses against prior years' taxes paid.

                                      -15-

<PAGE>



         (h)      Amount  consists of the following  three  components:  Gain on
                  Sale/Transfer  of the Sassco Fashions line of $89,810,000 (net
                  of  $3,728,000 of income  taxes),  charge for  Revaluation  of
                  Assets and Liabilities Pursuant to the Adoption of Fresh-Start
                  Reporting  of  $(27,010,000)  and Gain on Debt  Discharge  (an
                  extraordinary item) of $73,541,000.

         (i)      Net  income  (loss)  per share for the pro forma  forty  weeks
                  ended  October  4,  1997,  pro forma  fifty-three  weeks ended
                  January 3, 1998,  thirty-one  weeks ended  January 3, 1998 and
                  pro forma 1996 was calculated based on 6,800,000 shares of new
                  common stock, adjusted to give effect to a 2 for 1 stock split
                  effected  in  July  1998,   issued  in  connection   with  the
                  consummation  of the Plan.  Earnings  per common share for the
                  twenty-two  weeks ended June 4, 1997 is not presented  because
                  such  presentation  would not be meaningful.  The old stock of
                  18,771,836  shares,  used in calculating the net income (loss)
                  per share in 1993 through  1996,  was canceled  under the Plan
                  and the new stock was not issued until June 4, 1997.

         (j)      The Company  classified  certain  product  lines as "Assets of
                  Product Lines Held for Sale and  Disposition",  as the Company
                  had announced its intention to dispose of these lines.

         (k)      All long-term debt except capital leases was  reclassified  as
                  "Liabilities  subject to compromise"  because of the Company's
                  chapter 11 filing.

                                      -16-

<PAGE>



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(a)      Results of Operations

Thirty-Nine Weeks Ended October 3, 1998 as Compared to Forty Weeks Ended October
4, 1997

         The Company  recorded  net sales of  $122,723,000  for the  thirty-nine
weeks ended  October 3, 1998,  compared  with  $245,081,000  for the forty weeks
ended  October 4, 1997, a net  decrease of  $122,358,000  or 49.9%.  The primary
factors  contributing  to this decrease were the sale of the Sassco Fashions and
Castleberry  product  lines,  the closing of the Outlander  product line and the
extra week of shipping volume in the first quarter 1997,  offset by sales of new
product lines in the first half of 1998. The Sassco,  Castleberry  and Outlander
lines generated $136,107,000,  $2,808,000 and $5,191,000,  respectively,  in net
sales for the forty  weeks  ended  October 4, 1997.  The extra  week's  shipping
volume in the  continuing  product lines  accounted for  $1,225,000 in net sales
during the forty weeks  ended  October 4, 1997.  The  Company's  newly  released
product  line,  Haberdashery  by Leslie Fay  Sportswear,  generated net sales of
$5,581,000  for the  thirty-nine  week  period  ending  October 3,  1998.  After
excluding the effect of the above  mentioned  product lines,  the extra week and
$14,000 of returns in 1998 relating to the closed  Outlander  product line,  the
continuing product lines had a net sales increase of $17,406,000,  or 17.4%, for
the  thirty-nine  weeks  ended  October 3, 1998 as  compared  to the  comparably
adjusted  period ended October 4, 1997.  The Dress  product  lines  generated an
increase  for the  period  of  $15,482,000  or 25.5%  directly  as a  result  of
increased  production  of the Spring  through  Holiday  season  lines to service
increased  customer demand. Net sales for the comparable  continuing  Sportswear
product lines, excluding the Haberdashery line, increased by $1,924,000 or 4.9%.

         Gross  profit  for the  thirty-nine  weeks  ended  October  3, 1998 was
$31,636,000  and 25.8% of net sales compared with  $61,563,000 and 25.1% for the
forty  weeks  ended  October  4,  1997.  The Sassco  Fashions,  Castleberry  and
Outlander   product  lines   generated   $34,533,000,   $545,000  and  $217,000,
respectively,  in gross  profit for the forty weeks ended  October 4, 1997.  The
extra  week of  shipping  during the  quarter  ended  October 4, 1997  generated
$443,000 of gross profit.  The newly offered  Haberdashery line and discontinued
Outlander  line  generated  gross profit  (loss) of  $1,729,000  and  ($20,000),
respectively,  for the  thirty-nine  weeks ended October 3, 1998. The comparable
continuing  businesses  increased gross profit by $4,102,000 for the thirty-nine
weeks ended  October 3, 1998  versus the prior year while the gross  margin as a
percentage of net sales decreased to 25.5% from 25.9%.  Increased  production of
the Spring through  Holiday  seasons as discussed above generated the additional
gross margin volume in the Dress and Sportswear  product lines.  The lower gross
profit  percentage  is due  mostly to  additional  discounts  taken in the Dress
product line due to higher levels of off-price sales and to discounts offered on
late  shipments.  The gross profit from the Dress line,  excluding the effect of
the  additional  week,  rose  $2,924,000 but the percentage to net sales fell to
26.1% from  27.9%.  The gross  profit  produced by the  Sportswear  line for the
thirty-nine weeks ended October 3, 1998,  excluding the effect of the extra week
and the new product  line,  increased by  $1,178,000  and the  percentage of net
sales  increased to 24.5% from 22.7% for the comparable  period ended October 4,
1997.

         Selling,  warehouse,  general and administrative ("SG&A") expenses were
$20,735,000 or 16.9% of net sales and  $43,315,000 or 17.7% of net sales for the
thirty-nine  and  forty  weeks  ended  October  3,  1998 and  October  4,  1997,
respectively.  After excluding the costs associated with the product lines sold,
the pro forma  remaining  business had expenses of  $18,649,000  or 17.6% of net
sales for the forty  weeks  ended  October  4, 1997.  The  expense  increase  of
$2,086,000 was caused by several items that affected direct

                                      -17-

<PAGE>



comparability.  In the prior period, SG&A expenses included a $532,000 reduction
resulting  from  collecting  receivables  in  excess  of the  bad  debt  reserve
established  before  the  Company  emerged  from  bankruptcy.  The prior  period
included  $814,000  in  transitional,   bankruptcy-related  expenses  that  were
eliminated  following the emergence  from  bankruptcy  and revenue  payments for
support  provided the Sassco  Fashions  product line of $250,000.  Adjusting for
these items,  SG&A  expenses for the 1998 period  increased  by  $2,118,000.  An
additional $589,000 in professional fees was incurred in 1998 in connection with
public  filings and  investor  relations,  by  outsourcing  the  internal  audit
function, contracting consultants to develop a three year management information
plan and by contracting an engineering  firm to work with the Company to improve
operating  efficiency.  The  Company  has  invested  an  additional  $381,000 in
advertising in support of its customers as well as to launch the Haberdashery by
Leslie Fay Sportswear product line. Shipping expenses also rose $217,000 despite
improved  operating  productivity  due to the  additional  costs to ship product
received  late  from  the  Company's  suppliers.  Occupancy  expenses  increased
$239,000 as a result of the costs  incurred with obtaining  additional  space to
house the  offices  of the newly  acquired  Warren  Group  product  line and the
extension of the lease for the New York showroom  space through August 2008. The
remaining $692,000 increase represents a growth over 1997 of 3.7% that supported
a 17.4% sales increase.

         Non-cash,  stock  based  compensation  for stock  options  and  outside
director  compensation  that was  granted  after the  Company's  emergence  from
bankruptcy for the thirty-nine and forty weeks ended October 3, 1998 and October
4, 1997 was $1,430,000 and $120,000, respectively.

         Other income was $877,000 and $1,658,000 for the  thirty-nine and forty
weeks ended October 3, 1998 and October 4, 1997,  respectively.  The decrease is
due to the  licensing  revenues  related to trade names which were spun-off with
the Sassco Fashions product line, renegotiated minimum payment terms for the HUE
legwear  license and excess 1996 licensing  revenues  received and recognized as
income during the first quarter of 1997.

         Depreciation  and  amortization  expense for the  thirty-nine and forty
weeks ended  October 3, 1998 and October 4, 1997 was  $198,000  and  $2,093,000,
respectively. Depreciation and amortization for the forty weeks ended October 4,
1997 included  $1,119,000 related to the Sassco Fashions and Castleberry product
lines sold during 1997. The remaining decrease was due to the write-off of fixed
and intangible assets at June 4, 1997 under fresh-start reporting.  In addition,
the Company  realized  income of $3,429,000 and $1,524,000 for the periods ended
October 3, 1998 and October 4, 1997,  respectively,  from amortization of excess
revalued net assets acquired over equity.

         Interest  and  financing  costs were  $680,000 and  $1,584,000  for the
thirty-nine  and  forty  weeks  ended  October  3,  1998 and  October  4,  1997,
respectively.  The financing fees under the CIT Credit  Agreement were offset by
income  earned on the cash invested for the  thirty-nine  weeks ended October 3,
1998. The financing fees incurred were significantly below those incurred during
the forty weeks  ended  October 4, 1997 due to the higher line needed to finance
the operations of the Sassco Fashions and Castleberry product lines.

         The provision for federal,  state and local income taxes was $3,983,000
and  $516,000  for the  thirty-nine  and forty weeks  ended  October 3, 1998 and
October 4, 1997,  respectively.  The expense was lower for the forty weeks ended
October 4, 1997 due to the  utilization of  pre-consummation  net operating loss
carryovers available in full for the period up to and including the June 4, 1997
Consummation  Date (see Note 6 to the Unaudited Interim  Consolidated  Financial
Statements).

                                      -18-

<PAGE>


Thirteen  Weeks  Ended  October 3, 1998  as  Compared  to  Thirteen  Weeks Ended
- --------------------------------------------------------------------------------
October 4, 1997
- ---------------

         The Company  recorded net sales of  $48,789,000  for the thirteen weeks
ended October 3, 1998,  compared with  $41,562,0000 for the thirteen weeks ended
October 4, 1997, a net increase of  $7,227,000  or 17.4%.  The  Company's  newly
released  product line,  Haberdashery  by Leslie Fay  Sportswear,  generated net
sales of $3,168,000  for the thirteen week period  ending  October 3, 1998.  The
closed  Outlander  product  line  generated  $2,550,000  in net sales during the
thirteen weeks ended October 4, 1997. The  continuing  comparable  product lines
had a net sales increase of $6,609,000,  or 16.9%,  for the thirteen weeks ended
October 3, 1998. The Dress product lines generated an increase for the period of
$5,251,000 or 27.7% directly as a result of increased production of the Fall and
Holiday season lines to service  anticipated  increases in customer demand.  Net
sales for the comparable  continuing  Sportswear  product  lines,  excluding the
Haberdashery  line,  increased by  $1,359,000  or 6.8% mostly as a result of the
Fall season shipping being  completed in the third quarter of 1998.  These early
shipments  will  result in an  offsetting  decrease  in the fourth  quarter  for
comparable Sportswear product line net sales.

         Gross  profit  for  the  thirteen  weeks  ended  October  3,  1998  was
$12,149,000  and 24.9% of net sales  compared with  $9,730,000 and 23.4% for the
thirteen  weeks ended  October 4, 1997.  The  Outlander  product line  generated
$548,000 in gross profit for the thirteen weeks ended October 4, 1997. The newly
offered  Haberdashery  line generated  gross profit of $898,000 for the thirteen
weeks ended October 3, 1998.  The  comparable  continuing  businesses  increased
gross profit by $2,069,000  for the thirteen  weeks ended October 3, 1998 versus
the prior year while the gross margin as a percentage  of  comparable  net sales
increased  to 24.7% from  23.5%.  Increased  production  of the Fall and Holiday
seasons  for the  Dress  product  line  and the  complete  shipment  of the Fall
Sportswear  line,  as discussed  above,  generated the  additional  gross margin
volume. The increased gross margin percent is due to lower costs achieved within
the sportswear  product line offset by additional  discounts  taken in the Dress
product line due to higher levels of off-price sales and additional  concessions
to regular accounts.  The gross profit from the Dress line rose $680,000 but the
percentage to net sales fell to 23.4% from 26.3%.  The gross profit  produced by
the Sportswear line for the thirteen weeks ended October 3, 1998,  excluding the
effect of the new product line,  increased by $1,389,000  and the  percentage of
net sales increased to 26.1% from 20.9% for the comparable  period ended October
4, 1997.

         SG&A expenses were  $7,084,000 or 14.5% of net sales and  $6,224,000 or
15.0% of net sales for the thirteen  weeks ended  October 3, 1998 and October 4,
1997, respectively. The expense increase of $860,000 was caused by several items
that  affected  direct  comparability.  In the period ended  October 3, 1998, an
additional  $286,000 in  professional  fees has been incurred in connection with
public  filings and  investor  relations,  by  outsourcing  the  internal  audit
function, contracting consultants to develop a three year management information
plan and by contracting an engineering  firm to work with the Company to improve
operating  efficiency.  The Company has also invested an additional  $181,000 in
advertising in support of its customers as well as to launch the Haberdashery by
Leslie Fay Sportswear product line. Occupancy expenses rose $155,000 as a result
of the costs  incurred with obtaining  additional  space to house the offices of
the newly acquired  Warren Group product line and the extension of the lease for
the New York showroom space through August 2008. The remaining $238,000 increase
represents a growth over 1997 of 3.8% that supported a 17.4% sales increase.

         Non-cash  stock  based  compensation  for  stock  options  and  outside
director  compensation  that was  granted  after the  Company's  emergence  from
bankruptcy  for the thirteen weeks ended October 3, 1998 and October 4, 1997 was
$342,000 and $120,000, respectively.


                                      -19-

<PAGE>

         Other income was  $302,000  and  $344,000 for the thirteen  weeks ended
October 3, 1998 and October 4, 1997,  respectively.  The  decrease is due to the
renegotiated minimum payment terms for the HUE legwear license.

         Depreciation  and  amortization  expense for the  thirteen  weeks ended
October 3, 1998 and October 4, 1997,  respectively,  was $128,000 and $3,000 due
to the  write-off of fixed assets at June 4, 1997 under fresh- start  reporting.
In addition,  the Company  realized  income of $1,143,000  for both periods from
amortization of excess revalued net assets acquired over equity.

         Interest  and  financing  costs  were  $360,000  and  $314,000  for the
thirteen  weeks  ended  October 3, 1998 and October 4, 1997,  respectively.  The
financing  fees under the new CIT Credit  Agreement were offset by income earned
on the cash invested for the thirteen weeks ended October 3, 1998 and October 4,
1997.

         The provision for federal,  state and local income taxes was $1,911,000
and $45,000 for the  thirteen  weeks ended  October 3, 1998 and October 4, 1997,
respectively. The expense was lower for the thirteen weeks ended October 4, 1997
due to  the  utilization  of  pre-consummation  net  operating  loss  carryovers
available  in  full  for  the  period  up to and  including  the  June  4,  1997
Consummation  Date (see Note 6 to the Unaudited Interim  Consolidated  Financial
Statements).

Thirty-One  Weeks Ended  January 3, 1998 as Compared to  Thirty-One  Weeks Ended
- --------------------------------------------------------------------------------
December 28, 1996
- -----------------

         The Company  recorded net sales of $73,091,000 for the thirty-one weeks
ended January 3, 1998, compared with $256,225,000 for the thirty-one weeks ended
December 28, 1996, a net decrease of $183,134,000,  or 71.5%. The primary factor
contributing  to  this  decrease  was  the  sale  of  the  Sassco  Fashions  and
Castleberry   product  lines,  which  generated   $184,495,000  and  $4,223,000,
respectively,  in net sales for the thirty-one weeks ended December 28, 1996. On
a  comparable  basis,   after  excluding  the  effect  of  the  above  mentioned
businesses,  the remaining businesses had a net sales increase of $5,584,000, or
8.3%,  for the  thirty-one  weeks  ended  January  3,  1998 as  compared  to the
thirty-one weeks ended December 28, 1996,  primarily due to the increased volume
of the Dress line.  Excluding a decrease of $6,255,000  related to discontinuing
its  Outlander  labels,  sales from  continuing  businesses  grew 20.5% over the
comparable  period for 1996. This growth was driven by an increase of 44.5% over
the comparable  period of 1996 by the Dress line.  After excluding the effect of
the discontinued  Outlander labels, the Sportswear line had a sales growth of 1%
over the comparable period for 1996.

         Gross profit for the  thirty-one  weeks ended January 3, 1998 was 19.7%
of net sales  compared with 22.2% for the  thirty-one  weeks ended  December 28,
1996 (a decrease of  $42,461,000).  The Sassco  Fashions and  Castleberry  lines
generated  $42,442,000  and  $912,000,  respectively,  in gross  profit  for the
thirty-one weeks ended December 28, 1996. These product lines had a higher gross
profit  percent  to net  sales  than the  remaining  businesses.  The  remaining
businesses  increased  gross profit by $842,000 for the  thirty-one  weeks ended
January 3, 1998 versus the prior year and the gross margin percent  decreased to
19.7% from 20.0%.  Excluding the  Discontinued  Outlander  labels,  gross profit
percent  decreased from 21.6% to 19.8% during the period.  The decrease in gross
profit  percent  was  due  to the  additional  markdowns  taken  to  market  the
sportswear  fall  production due to late delivery of a majority of the line. The
Dress line's  gross profit  increased  $3,084,000  or a gross profit  percent of
19.3% from 15.9%.

         Selling, warehouse,  general and administrative expenses were 18.7% and
17.8% for the  thirty-one  weeks ended  January 3, 1998 and  December  28, 1996,
respectively. After excluding the costs associated

                                      -20-

<PAGE>



with the product lines sold, the comparable remaining businesses had expenses of
20.3% for the  thirty-one  weeks ended  December 28, 1996.  This decrease in the
comparable  percentage  is a result of the  additional  sales volume  during the
thirty-one  weeks  ended  January 3, 1998 while  continuing  to reduce  overhead
expenses related to downsizing.

         Depreciation  and  amortization  expense for the thirty-one weeks ended
January 3, 1998 was only $14,000 due to the write-off of fixed assets at June 4,
1997 under fresh-start  reporting.  In addition,  the Company realized income of
$2,667,000  from  amortization  of the excess  revalued net assets acquired over
equity (see Note 2).  Depreciation and  amortization  expense for the thirty-one
weeks ended  December  28, 1996  consisted  of  depreciation  on fixed assets of
$2,214,000, including $956,000 related to product lines sold and amortization of
the excess  purchase  price  over net assets  acquired  of  $670,000,  including
$340,000 of amortization  related to the lines sold. This  amortization  expense
related to the leveraged buyout of The Leslie Fay Company on June 28, 1984.

         Other income was $947,000 and $2,294,000 for the thirty-one weeks ended
January 3, 1998 and December 28, 1996,  respectively.  The decrease is primarily
due to the  licensing  revenues  related to trade names which were spun-off with
the  Sassco  Fashions  product  line and the  expiration  of  certain  licensing
agreements which were not renewed.

         Interest  expense,  net of  interest  income and  financing  costs were
$336,000  and  $3,095,000  for the  thirty-one  weeks ended  January 3, 1998 and
December 28, 1996,  respectively.  The  financing  fees under the new CIT Credit
Agreement (see Note 6) were offset by income earned on the cash invested for the
thirty-one  weeks  ended  January 3, 1998.  The  financing  fees  incurred  were
significantly  below those incurred  during the thirty-one  weeks ended December
28, 1996 due to the higher line needed to finance the  operations  of the Sassco
Fashions and Castleberry  product lines. In addition,  the Company  maintained a
higher  average cash balance  during the period and earned  additional  interest
income compared to the prior year.

         The  provision  for  taxes  was  $677,000  and   ($1,273,000)  for  the
thirty-one weeks ended January 3, 1998 and December 28, 1996, respectively.  The
credit in 1996 relates  primarily to foreign taxes on a subsidiary of the Sassco
Fashions line.

Twenty-Two  Weeks  Ended  June 4, 1997  as  Compared  to  Twenty-One Weeks Ended
- --------------------------------------------------------------------------------
May 25, 1996
- ------------

         The Company recorded net sales of $197,984,000 for the twenty-two weeks
ended June 4, 1997,  compared with  $173,451,000  for the twenty-one weeks ended
May 25, 1996, a net  increase of  $24,533,000,  or 14.1%.  The  additional  week
accounted for $10,084,000 of the net sales increase.  Additionally, in 1996, the
Sassco  Fashions  product line began  shipping a new product line under the Nina
Charles label and opened  additional retail stores over the preceding 17 months,
for a total of 45 stores in  operation  at June 4,  1997.  These new  businesses
achieved a net sales volume of $17,843,000  for the twenty-two  weeks ended June
4, 1997, or $11,379,000  more than for the twenty-one  weeks ended May 25, 1996.
On a  comparable  basis,  after  excluding  the  effect of the  above  mentioned
additional  week and new  businesses,  the Sassco  Fashions line had a net sales
decrease of  $8,430,000,  or 7.0% for the  twenty-two  weeks ended June 4, 1997,
compared  with the  twenty-one  weeks ended May 25, 1996.  This was  primarily a
result  of  reducing  its  production  in 1997  to  limit  additional  clearance
markdowns.  The  remaining  Leslie Fay  businesses  accounted for an increase of
$12,542,000,  or 29.5%,  primarily due to increased volume for its Dress product
line. The net sales of the Castleberry product line declined by $1,042,000.

                                      -21-

<PAGE>



         Gross profit for the  twenty-two  weeks ended June 4, 1997 was 25.6% of
net sales  compared  with 23.9% in the  twenty-one  weeks ended May 25, 1996 (an
increase of  $9,237,000).  The  additional  week accounted for $1,998,000 of the
increase in gross profit.  The additional retail stores and new product lines of
the Sassco  Fashions  line  accounted  for  $3,364,000  of the increase in gross
profit.  The  remaining  gross  profit of  Sassco  Fashions  declined  $461,000.
Although the gross  margin for the line  increased  1.3%,  it did not offset the
impact of the net sales volume  decrease on gross profit.  Increased  volume and
better  initial  pricing  (gross  margin  increased  from  22.9%  to  26.5% on a
comparable  basis) of the Leslie Fay Dress and  Sportswear  lines also accounted
for $4,885,000 of additional  gross profit.  The Castleberry line had a decrease
in gross profit of $549,000.

         Selling,  warehouse,   general  and  administrative  expenses  for  the
twenty-two  weeks ended June 4, 1997  decreased  to 17.9% of net sales  compared
with 19.6% for the twenty-one weeks ended May 25, 1996. The percentage  decrease
is primarily  due to the  additional  sales volume  generated in the  twenty-two
weeks ended June 4, 1997 versus the twenty-one weeks ended May 25, 1996, without
a  corresponding  increase  in  expenses.  For the  period,  expenses  increased
$2,248,000 over the prior year. Sassco Fashions expenses  increased  $4,118,000,
of which  $1,100,000  was related to the extra week and the remainder was due to
the additional  product lines and retail stores opened.  The Leslie Fay business
reduced  expenses by $1,749,000 or 14.1% below the prior year. This decrease was
offset by  approximately  $483,000 of expenses  incurred in the extra week.  The
Castleberry line decreased expenses by approximately $121,000 or 10.4% below the
comparable period in 1996 due to its reduced volume.

         Depreciation and amortization  consisted  primarily of the amortization
of the excess purchase price over net assets acquired and related principally to
the leveraged buyout of The Leslie Fay Company on June 28, 1984.

         Interest and financing costs increased to $1,372,000 for the twenty-two
weeks ended June 4, 1997 compared to $837,000 for the twenty-one weeks ended May
25,  1996.  The  increase  was due  primarily to the fee to finance the accounts
receivable of the Sassco Fashions product line under an agreement which began in
February 1996.

         While  operating  as a debtor in  possession,  the  Company  recognized
reorganization  costs of  approximately  $3,379,000  and  $1,560,000  during the
twenty-two  weeks ended June 4, 1997 and  twenty-one  weeks ended May 25,  1996,
respectively,  which were  comprised  of  professional  fees and other  costs of
$2,951,000 and $1,806,000;  and plan administration  costs of $1,000,000 and $0;
offset by interest income of $572,000 and $246,000.

         The  provision  for taxes was $451,000 and $435,000 for the  twenty-two
weeks  ended  June 4,  1997  and  the  twenty-one  weeks  ended  May  25,  1996,
respectively.  There was no federal income tax provision currently recognizable,
other  than  that  based on the  alternative  minimum  tax  regulations,  due to
existing net operating loss carryforwards.

Year Ended December 28, 1996 as Compared with the Year Ended December 30, 1995
- -------------------------------------------------------------------------------

         The Company  recorded net sales of $429,676,000  for the 52 weeks ended
December 28, 1996 compared with $442,084,000 for the 52 weeks ended December 30,
1995,  a decrease  of 2.8%.  Contributing  to this  decrease  was the  Company's
decision in the second half of 1995 to close its Leslie Fay Retail Outlet stores
and discontinue its Nipon Studio Sportswear line which,  together,  had 1995 net
sales of  $44,091,000.  Also in 1995,  the Company opened 23 retail stores under
the name Kasper for ASL and organized an


                                      -22-

<PAGE>



operation in Europe to market Kasper suits.  In 1996, the Company began shipping
a new line of product  under the Nina  Charles  label and  opened 16  additional
stores,  bringing  the total stores in operation at the end of 1996 to 39. These
new  businesses  achieved  a  net  sales  volume  of  $35,701,000  in  1996,  or
$27,695,000  more  than in  1995.  After  adjusting  for  these  closed  and new
businesses, the Company's net sales, on a comparable basis, rose $4,140,000 over
1995, or 1.1%.

         Separating  this into the  Company's  key business  groups,  the Sassco
Fashions  product line had 1996 net sales of $311,550,000,  which  represented a
comparable sales growth of 6.1%, the continuing  Leslie Fay Dress and Sportswear
lines had 1996 net sales of $47,237,000 and  $62,816,000,  or a comparable sales
decline of 10.3% and 5.6%,  respectively from 1995, and the Castleberry line had
1996 net sales of  $8,073,000,  or a decline  of 24.2% from  1995.  The  decline
realized in both the Leslie Fay Dress and  Sportswear  lines was a result of the
Company's  change in business  strategy to focus on higher margin  customers and
reduce its off-price sales.

         The Company had a 1996 gross profit of $98,304,000,  which  represented
22.9% of net sales.  This  compared  favorably  to the gross  profit for 1995 of
$96,193,000,  and 21.8% of net sales. The  discontinued  product lines discussed
above accounted for a 1995 gross profit of $11,026,000  while the new businesses
opened in 1996 and 1995 had gross profit of  $13,386,000  in 1996 as compared to
$3,003,000  for  1995.  Adjusting  for these  closed  and new  businesses,  on a
comparable  basis,  the  Company's  gross  profit rose  $2,754,000  over 1995 to
$84,918,000 and 21.6% of net sales versus 21.1% for 1995.

         Separating  this into the  Company's  key business  groups,  the Sassco
Fashions line had a gross profit of $73,073,000  and 23.5% of net sales for 1996
and  $71,556,000  and  26.7%  of net  sales  for  1995.  Adjusting  for  the new
businesses  begun in 1996 and 1995, the  comparable  gross profit for the Sassco
Fashions line was  $59,687,000  and 21.6% of net sales for 1996 and  $68,553,000
and 26.4% of net sales for 1995.  This  deterioration  in gross profit  resulted
from  pricing  concessions,  especially  in the Kasper for ASL and Kasper  Dress
businesses. The Leslie Fay Dress and Sportswear product lines had a gross profit
of  $9,057,000  and  $14,166,000  representing  19.2%  and  22.6% of net  sales,
respectively  for 1996.  Removing the lines closed in 1995, the comparable gross
profit  for the  continuing  Leslie Fay Dress and  Sportswear  lines in 1995 was
($2,167,000) and $12,302,000 or (4.1%) and 18.5% of net sales, respectively. The
1996  improvement in gross profit was the result of the Company's  change in its
business  strategy to focus on higher margin  business,  controlling  production
levels  and  lowering  production  costs  in its  Dress  line  by  shifting  its
manufacturing to third party contractors,  both domestic and overseas, following
the closure of the Company's  owned  manufacturing  facility in August 1995. The
Castleberry line had a gross profit of $2,007,000 and 24.9% of net sales in 1996
and $3,476,000 and 32.6% of net sales in 1995. This  deterioration was caused by
additional  pricing  concessions  as well as by the  unsuccessful  launch of the
Adolfo New York label.

         Selling,  warehouse,  general and administrative  expenses decreased in
1996 to  $79,570,000  and 18.5% of net sales from  $92,832,000  and 21.0% of net
sales in 1995.  This  represents a reduction of expenses of $13,262,000 or 14.3%
from the level of 1995.  Additional  expenses  were  incurred  in support of the
Sassco  Fashions line for the additional  Kasper for ASL retail stores,  for the
European  sales  operation  organized  in  1995,  and  to  support  the  planned
separation from Leslie Fay. Together,  these efforts added $4,528,000 in expense
in 1996 over 1995, a 9.7% increase. The Castleberry line reduced its expenses by
$365,000 or 12.3% of its 1995 expense level.  The Leslie Fay businesses  reduced
their  expenses by  $18,791,000  or about 42.6% below their 1995 expense  level.
Approximately  $13,400,000  of this  decrease is the result of the closed Leslie
Fay Retail Outlet and Nipon Studio businesses. The remaining reductions

                                      -23-

<PAGE>



occurred in functions that  previously  supported both the Leslie Fay and Sassco
Fashions  lines  as well as other  areas  of the  Leslie  Fay  lines,  including
payroll, rent, occupancy and other expenses.

         Depreciation and amortization  expense included the amortization of the
excess  purchase price over net assets  acquired and related  principally to the
leveraged  buyout of The Leslie Fay Company in 1984 and the  acquisition of Hue,
Inc. in 1992.  Amortization expense was reduced as a result of the write-down of
the asset by  $3,181,000  at the end of 1995.  This  reduction was offset by the
reversal of amortization expense recorded in 1995 related to prior periods.

         Interest and financing costs primarily represented the cost of bank and
other  borrowings  for  working  capital  requirements,  long-term  debt and the
capitalized lease obligation.  Interest and financing costs in 1996 were 0.9% of
net sales,  as compared with 0.7% in 1995.  This increase was due to 1) a fee of
$1,147,000  for  financing  the  accounts  receivable  of the  Company's  Sassco
Fashions  line under an  agreement  which began in  February  1996 and 2) higher
interest costs incurred on the direct borrowings under the FNBB Credit Agreement
in 1996  for 102  days to  support  higher  inventory  and  accounts  receivable
balances  in the  fifty-two  weeks  ended  December  28,  1996,  with a  maximum
borrowing of $28,672,000  versus direct  borrowings for a total of nineteen days
during the fifty-two  weeks ended December 30, 1995 with a maximum  borrowing of
$3,957,000.  Offsetting  these increases were reduced  financing fees related to
the FNBB Credit Agreement.

         While  operating  as a  debtor  in  possession,  the  Company  incurred
reorganization  costs of  approximately  $5,144,000 in 1996 and  $16,575,000  in
1995.  Reorganization  costs  included  professional  fees  and  other  costs of
$3,719,000 in 1996 and  $7,995,000 in 1995,  closed  facilities  and  operations
charges of $1,082,000 in 1996 and  $10,138,000 in 1995 and a write-off of excess
purchase  price  of  $652,000  in 1996  and  $3,181,000  in  1995.  The  reduced
reorganization   costs  were  related  to  discontinuing   the  use  of  certain
consultants as the Company began executing its restructuring plan and completing
the closing of unprofitable lines and a foreign buying office in 1995, offset by
$2,003,000  accrued in 1996 for losses  relating to the sale of the  Castleberry
line. In 1996, the Company  increased its accrual for employee  related  benefit
plans by  $167,000.  The  decrease in  interest  income to $476,000 in 1996 from
$4,739,000 in 1995 was due to less cash  available  for investing  opportunities
and the  realization  of $2,375,000 in interest  income on Federal  income taxes
refundable in 1995.

         The  Company  recorded a net benefit  for taxes of  $(839,000)  in 1996
versus  $(761,000)  in  1995.  These  benefits  of  $1,103,000  and  $1,811,000,
respectively,  represent a reduction of foreign tax  liabilities  as a result of
negotiated  settlements on prior years' estimated taxes.  This credit was offset
by Federal tax expense of $130,000 in 1996.

(b)  Liquidity and Capital Resources

         On June 2, 1997, the Company  obtained  $30,000,000  of  post-emergence
financing  (See  Note  5  to  the  Unaudited  Interim   Consolidated   Financial
Statements), which became effective with the consummation of the Plan on June 4,
1997. The CIT Credit Agreement provided a working capital facility commitment of
$30,000,000,  including  a  $20,000,000  sublimit  on letters  of credit.  As of
October 3, 1998 the Company was  utilizing  approximately  $6,694,000 of the CIT
Credit  Agreement  for the letters of credit,  and there were  outstanding  cash
borrowings of $1,494,000.

         On  October  27,  1998 an  amendment  to the June 2,  1997  CIT  Credit
Agreement  was  signed  increasing  the  maximum  working  capital  facility  to
$37,000,000  throughout the remainder of 1998 and to  $42,000,000  thereafter as
well as increasing the letter of credit sublimit to $25,000,000.

                                      -24-

<PAGE>




         At October 3, 1998 the Company's cash and cash equivalents  amounted to
$4,087,000 of which  $3,530,000  is  restricted to pay remaining  administrative
claims  as  defined  in the  Plan.  Working  capital  increased  $2,498,000,  to
$41,951,000 for the thirty-nine weeks ended October 3, 1998. The primary changes
in the components of working capital were: a decrease in cash, cash  equivalents
and  short  term  investments  of  $18,715,000;  an  increase  in  net  accounts
receivable of $23,096,000;  a decrease in inventories of $1,585,000; an increase
in prepaid  expenses and other  current  assets of $259,000;  and an increase of
$557,000 in total  current  liabilities.  Accounts  receivable  increased due to
significant  seasonal  shipping  volume in the  second  and third  months of the
thirteen  weeks ended  October 3, 1998 which are not  expected to turn until the
first and second months of the subsequent  period.  Inventories  sold during the
period  were offset by new  inventory  purchases  to  accommodate  the  upcoming
Holiday and Spring seasons.

         Although  the  Company's  results of  operations  indicate an operating
income of $13,579,000  for the  thirty-nine  weeks ended October 3, 1998,  these
results are not indicative of results for an entire year.

         The Company estimated it had approximately $50,000,000 of NOL available
at June 4, 1997 to offset future  taxable  income,  if any,  through fiscal year
2012. The utilization of the NOL, however, is subject to limitations,  including
the annual limitation of about $1,500,000 imposed by Section 382 of the Internal
Revenue Code.

         Capital  expenditures  were  $859,000  for the  thirty-one  weeks ended
January 3, 1998 and  $3,731,000  for the  twenty-two  weeks  ended June 4, 1997.
Capital  expenditures  for the  twenty-two  weeks  ended  June 4, 1997  included
$3,152,000 of expenditures  related to the Sassco Fashions product line. Capital
expenditures for the continuing lines were $1,438,000 for the fiscal year 1997.

         Capital  expenditures  were $1,503,000 for the thirty-nine  weeks ended
October  3,  1998.  Capital   expenditures  are  expected  to  be  approximately
$3,000,000 for the fiscal year 1998. The  anticipated  capital  expenditures  of
$1,500,000 for the remainder of the year are primarily  related to  implementing
new management information systems,  fixturing the Company's in-store shops that
are planned to be opened in 1998 and for leasehold improvements to integrate the
additional  staffing for the Warren Group product line acquired October 27, 1998
(See  below).   The  Company  believes  that  its  financing   arrangements  and
anticipated  level of internally  generated  funds will be sufficient to finance
its capital spending during 1998.

         In  April  1998  the  Company's  Board  of  Directors   authorized  the
repurchase of up to $5,000,000  of the Company's  common stock.  The Company has
repurchased  817,000  shares of common stock during the quarter ended October 3,
1998 for  $4,623,000.  On November  10, 1998 the  Company's  Board of  Directors
authorized  the  repurchase of up to an  additional  $5,000,000 of the Company's
common  stock.  While there is no assurance  that any  additional  stock will be
repurchased, any repurchase made could adversely affect the overall liquidity of
the Company.

         Effective  October 27, 1998, the Company  purchased  selected assets of
The Warren  Apparel  Group  Ltd.,  a  manufacturer  of dresses  that are sold at
"better" price points in department stores. The investment that will be required
throughout the next quarter to build the necessary working capital,  comply with
the  requirements  of  the  purchase   agreement  and  begin  to  implement  the
integration  of  operations  is expected to exceed  $10,000,000.  This  required
modification of the terms of the Company's existing credit facility to provide a
substantially  higher credit line and adjustments to the existing covenants.  As
noted above, these modifications were effected on October 27, 1998.

                                      -25-

<PAGE>



         In August 1998 the Company entered into a modification of the lease for
its showroom and offices at 1412 Broadway, New York, New York. This modification
extended the lease through August 2008 and included the leasing of approximately
an additional  20,333 square feet of office space for the newly acquired  Warren
Group product line as noted above.

         Other than the capital expenditures described above, no other long-term
investment or financing  activities are anticipated  throughout the remainder of
1998. The Company is not restricted  from paying cash dividends or  repurchasing
its stock under the CIT Credit  Agreement as long as those  disbursements do not
cause the Company to be in  violation  of the  restrictive  covenants  contained
therein.  The  Company  can not  exceed  $10,000,000  in  stock  repurchases  or
dividends in total for 1998 and 1999.  As noted  above,  the Company has already
expended  $4,623,000  of the  $10,000,000  available  for the  repurchase of its
common shares. The Company has no plans to pay cash dividends in the foreseeable
future.

         On August 18, 1997, CIT waived the provision contained in Section 10.17
of the CIT  Credit  Agreement  that set a  minimum  ratio of  current  assets to
current liabilities for the quarter ended July 5, 1997. This waiver was required
due to the later than anticipated  consummation of the Plan that caused a higher
level of confirmation  expenses to remain unpaid as of July 5, 1997. Such unpaid
confirmation  expenses  were  collateralized  by an  equal  amount  of cash  and
securities.

         The CIT Credit  Agreement has been amended on February 23, 1998,  March
31, 1998, and October 27, 1998. These amendments are summarized below:

         On February 23, 1998, CIT amended several of the covenants contained in
Section 10 of the CIT Credit  Agreement  to adjust  for  fresh-start  accounting
adjustments  made in accordance with generally  accepted  accounting  principles
following the Company's exit from  bankruptcy.  The covenants were also adjusted
on October 27, 1998 in connection with the Company's  purchase of certain assets
of The Warren Apparel Group Ltd.

         On  February  23,  1998,  CIT amended  Section  10.20 of the CIT Credit
Agreement  to  increase  the level of allowed  annual  capital  expenditures  to
conform to the  Company's  requirements.  The capital  expenditure  covenant was
again  amended on March 31, 1998 to allow the  covenant to be  increased  by the
amount of any capital  expenditure  "carry over" from the prior year,  up to the
level of the prior year's  covenant  limit. On October 27, 1998 the covenant was
increased  by  $500,000  for 1998 to permit the capital  expenditures  needed to
integrate  facilities  following  the  purchase of certain  assets of The Warren
Apparel Group Ltd.

         On March 31, 1998, the CIT Credit  Agreement also was amended to permit
the Company to:

o        Purchase,  acquire or invest in businesses,  subject to the approval of
         CIT. Such  acquisitions  or  investments  may include the assumption of
         debt, liens, guarantees, or contingent liabilities.

o        Pay dividends or repurchase  the Company's  common stock provided there
         has been no event of default  under the CIT Credit  Agreement and there
         remains  after any such  dividend  payment or stock  repurchase no less
         than  $5,000,000  of undrawn  availability.  The limit on the aggregate
         amount  that  may be used to pay  dividends  or  repurchase  stock  was
         amended on October 27, 1998 to an aggregate  amount of $10,000,000  for
         1998 and 1999.

                                      -26-

<PAGE>

         On October 27, 1998, the CIT Credit  Agreement was amended and extended
for an additional two years,  through June 2, 2001. This amendment increased the
maximum working capital facility to $37,000,000 throughout the remainder of 1998
and to  $42,000,000  thereafter.  The  sublimit  on  letters  of credit was also
increased to  $25,000,000.  The increase in the size of the facility was made to
support the Company's  growth including the new product lines resulting from The
Warren  Apparel Group Ltd.  purchase.  This  amendment also reduced the interest
rate on direct borrowings to prime minus 1/4%. Early termination terms were also
modified to the favor of the Company.

         The  Company  is  dependent  on  a  number  of  automated   systems  to
communicate   with  its  customers  and  suppliers,   to   efficiently   design,
manufacture,  import and distribute its products,  as well as to plan and manage
the  overall  business.  The  Company  recognizes  the  critical  importance  of
maintaining the proper functioning of its systems.

         In the  fourth  quarter  of 1997,  the  Company  began a review  of its
systems and technology to address all business requirements, including Year 2000
compliance.  This review is complete and a plan has been developed to meet these
needs.  Overall,  the plan identifies numerous changes required in the Company's
systems (both hardware and software) as well as sensitive operating equipment to
make  them  Year  2000   compliant.   To  maintain   timely   oversight  of  the
implementation  of this plan,  the Company's  Chief  Financial  Officer  reports
regularly to the Audit Committee of the Company's Board of Directors.

         These changes will be implemented in 1998 and 1999 at an estimated cost
of  approximately  $1,500,000  plus the  utilization of internal staff and other
resources.  On May 4, 1998, the Company  implemented the first phase of its plan
by placing in operation a new purchase order  management  and invoicing  system.
Through November 10, 1998, the Company  implemented the second phase of its plan
by placing in operation  Year 2000 compliant  versions of its accounts  payable,
general ledger and EDI translation  systems.  The Company has purchased  updated
pattern   making   systems   and   related   hardware   and  has   updated   its
telecommunications software and hardware.

         The  Company  is  also  dependent  on the  efforts  of  its  customers,
suppliers and software  vendors.  The Company's  upgrade of its electronic  data
interchange  software  will need to be tested with the  Company's  customers  to
confirm proper  functioning.  The Company has contacted its major  customers and
suppliers and is cooperating with them to assure Year 2000 readiness. As part of
this effort, the Company has requested that its customers and suppliers complete
questionnaires  detailing their  assessment of their Year 2000  compliance.  The
Company's  customers and  suppliers  are also required to implement  projects to
make their systems and communications  Year 2000 compliant.  Failure to complete
their efforts in a timely way could disrupt the Company's  operations  including
the  ability  to  receive  and  ship  its  products  as well as to  invoice  its
customers.  Finally,  the Company's plan is based upon the representation of the
vendors that market the software packages  selected by the Company.  There is no
guarantee that these new systems will be compliant  under all the  circumstances
and volume  stresses that may actually be required by the  Company's  operations
through Year 2000.

         At this stage of the process, the Company believes that it is difficult
to specifically  identify the cause of the most reasonable  worst case Year 2000
scenario.  In common with other marketers and distributors of apparel  products,
the Company's most  reasonable  worst case scenario may be the effects caused by
the failures of third  parties and entities with which the Company has no direct
involvement.  As it involves its own  suppliers  and  customers,  the Company is
considering  various  contingency  plans that include manual  processing  and/or
outsourcing  certain  activities.   More  specific  contingency  plans  will  be
developed as more information becomes available.

                                      -27-

<PAGE>



         A number of statements contained herein are forward-looking  statements
within the meaning of the Private Securities  Litigation Reform Act of 1995 that
involve  risks and  uncertainties  that  could  cause  actual  results to differ
materially from those expressed or implied in the applicable  statements.  These
risks and  uncertainties  include,  but are not limited to, the  uncertainty  of
potential  manufacturing  difficulties,  the  dependence on key  personnel,  the
possible  impact of competitive  products and pricing,  the Company's  continued
ability  to  finance  its  operations,   general  economic  conditions  and  the
achievement and maintenance of profitable operations and positive cash flow.

                                      -28-

<PAGE>



                                    BUSINESS

General

         The Company principally designs, arranges for the manufacture and sells
diversified  lines of moderate and better price women's  dresses and sportswear.
The Company's  products cover a varied retail price range,  offer the consumer a
wide selection of styles,  fabrics and colors suitable for different ages, sizes
and fashion  preferences and are  appropriate  for social,  business and leisure
activities.  The  Company  believes  that it is among  the  major  producers  of
moderately  priced  dresses  and  sportswear,  and  that it is one of the  major
resources  to retailers  of such  products.  The Leslie Fay business has been in
continuous operation as an apparel company since 1947.

         The Company's business is seasonal in nature, with sales being greatest
in the first and third  quarters and least in the fourth  quarter.  Accordingly,
the inventory levels are highest during the second and fourth quarters.

Reorganization Under Chapter 11

         On April 5, 1993, the Debtors filed a voluntary  petition under chapter
11 of the Bankruptcy  Code.  Subsequently,  the Retail  Debtors filed  voluntary
petitions under chapter 11 of the Bankruptcy Code. From their respective  filing
dates  until June 4,  1997,  the  Debtors  and the Retail  Debtors  operated  or
liquidated their businesses,  as applicable, as debtors in possession subject to
the jurisdiction and supervision of the Bankruptcy Court.

         On October  31,  1995,  the  Debtors  and the  Committee  of  Unsecured
Creditors  filed the Plan  pursuant  to chapter 11 of the  Bankruptcy  Code.  On
December  5, 1996,  the  Debtors  filed the  Disclosure  Statement.  The Debtors
obtained  Bankruptcy Court approval of the Disclosure  Statement on February 28,
1997.  The  Plan was  approved  by the  creditors  and on April  21,  1997,  the
Bankruptcy Court confirmed the Plan.

         On  June  4,  1997,  the  Plan  was   consummated  by  the  Company  1)
transferring the equity interest in both the Company and Sassco to its creditors
in exchange  for relief from the  aggregate  amount of the claims  estimated  at
$338,000,000;  2) assigning to certain  creditors the ownership  rights to notes
aggregating  $110,000,000  payable by Sassco; and 3) transferring the assets and
liabilities  of the  Company's  Sassco  Fashions  product line to Sassco and the
assets and liabilities of its Dress and Sportswear product lines to three wholly
owned   subsidiaries  of  the  Company.   In  addition,   the  Company  retained
approximately $41,080,000 in cash, of which $23,580,000 has been or will be used
to pay administrative claims as defined in the Plan.

         As  provided  in the Plan,  the  creditors  of the  Company  became the
stockholders of Sassco and of the reorganized  Company.  To effectuate this, the
Company  issued  approximately  seventy-nine  (79%) percent of its 3,400,000 new
shares of common stock to its creditors in July 1997.  The remaining  twenty-one
(21%) percent are being held pending the resolution of certain litigation before
the Bankruptcy  Court. The existing  stockholders of the Company at June 4, 1997
did not retain or receive  any value for their  equity  interest  in the Company
which was canceled.

         The gain on the disposition of the assets and liabilities of the Sassco
Fashions product line is a taxable event. The Company used a substantial portion
of the net operating loss  carryforward  available to it at December 28, 1996 to
offset a significant portion of the taxes recognized on this transaction.

                                      -29-

<PAGE>

Products

         During 1997, 1996 and 1995,  dresses accounted for  approximately  57%,
43% and 41% of the  Company's net sales  (exclusive  of the Sassco  Fashions and
Castleberry  product  lines and the other lines sold or closed  during such year
(the "Sold Product Lines")), respectively; and sportswear accounted for 43%, 57%
and 59%,  respectively.  During  1998,  dresses  are  expected  to  account  for
approximately  63% of total sales while  sportswear  will make up the  remaining
37%.

         Dress Product Line. This line sells moderately priced one and two piece
dresses,  pant dresses and dresses with  coordinated  jackets  under the "Leslie
Fay",  "Leslie Fay Petite",  "Leslie Fay Women" and "Leslie Fay Women's Petites"
labels. The line's products are offered in petite,  misses and large sizes. With
the purchase of certain assets of The Warren Apparel Group Ltd., the Company has
added  five dress  lines:  "David  Warren"  and "DW3"  which sell  better-priced
dresses; "Rimini by Shaw" which sells better to bridge priced evening and social
occasion  dresses;  "Warren  Petites"  which  sells  selected  styles from David
Warren,  DW3, and Rimini by Shaw in petite size ranges; and "Reggio" which sells
moderately priced evening and social occasion dresses.

         Sportswear   Product  Line.   This  line  markets   moderately   priced
coordinated  sportswear and related separates under the "Leslie Fay Sportswear",
"Leslie Fay Sportswear Petite",  "Leslie Fay Sportswear Woman" and "Joan Leslie"
labels. The line's products include skirts, blouses, sweaters, pants and jackets
which  are  related  in  color  and  material  and  are  intended  to be sold as
coordinated outfits. The line's products are offered in petite, misses and large
sizes. This line also offered contemporary knitted sportswear, including knitted
separates  and dresses under the  "Outlander",  "Outlander  Studio",  "Outlander
Petite" and "Outlander Woman" labels,  styled to appeal to women of a wide range
of ages and  available  in misses,  petite and large  sizes.  These  labels were
discontinued in the Fall of 1997.

         For  the  Spring  of  1998,   the  Company   introduced  a  new  label:
Haberdashery, which represents a coordinated,  ready-to-wear, sportswear product
line which also can be sold as separate items.

Design

         The styles  that are  produced  under the names used by the Company are
created by the Company's fashion designers or stylists. Each product line of the
Company has its own designers and in some instances uses separate  design staffs
for different  products within a particular  product line. The design staff of a
line  meets  regularly  with   representatives  of  the  line's   merchandising,
production  and sales  staff to review  the  status  of each  collection  and to
discuss  adjustments  which  may  be  necessary  in  line  composition,   fabric
selection, construction and product mix.

         The Company's  Dress and Sportswear  product lines generally offer four
or five  seasonal  lines:  Spring,  Summer,  Fall I, Fall II and Holiday.  These
seasonal  lines are  typically  offered  by the  Company  in ten to twelve  week
selling periods.

Trademarks and Licenses

         Most of the labels used by the Company are registered  trademarks which
are owned by the  Company.  The Company  considers  its  trademarks  and license
agreements  to have  significant  value in the  marketing of its  products.  The
Company has licensed  certain of its names and  trademarks to various  companies
for their use in  connection  with the  manufacture  and  distribution  of their
respective products.

                                      -30-

<PAGE>

Markets and Distribution

         The Company's  products were sold during 1997 principally to department
and specialty stores located throughout the United States. During 1997, 1996 and
1995 the Company's  Dress and Sportswear line products were sold to 788, 857 and
1,785  customers,  respectively.  Management  believes  that the  decline in the
number of  customers  is  primarily  attributable  to the  Company's  chapter 11
filing.  Dillard's  accounted  for 33%, 35% and 24% and JC Penney  accounted for
12%,  19% and 28%,  of the  Company's  dress and  sportswear  sales  during  the
respective  periods.  No  other  customer  accounted  for as  much as 10% of the
Company's  dress and  sportswear  sales during  these three  years.  The Company
believes that the loss of Dillard's,  JC Penney or certain other major customers
would have a material adverse effect on its operations.

         Each line  maintains  its own sales force and  exhibits its products in
its  principal  showrooms in New York City and  additional  showrooms in Dallas,
Texas and Atlanta,  Georgia.  The  Sportswear  line  currently has a sales force
consisting  of 3 persons  in  Dallas  and 5 in New  York.  The Dress  line has 8
salespeople,  all based out of New York.  The  Warren  Apparel  Group line has 9
salespeople in New York and 1 in Dallas.  In addition,  the Company has contract
commissioned  salespeople who have been assigned certain geographic  territories
throughout the United States. For further  discussion,  see "Properties"  below.
While in some  instances  the  Company's  lines  compete  with each other,  as a
practical  matter,  such  competition is limited  because of the  differences in
products, price points and market segments.

         To most effectively reach its ultimate  consumers,  the Company assists
retailers in  merchandising  and marketing the Company's  products.  The Company
promotes  its  products  through  special  in-store  events,  as well as through
various sales, promotions and cooperative advertising.

         The Company's  products are sold under brand names which are advertised
and promoted in national magazines and trade publications.

Manufacturing

         Apparel sold by the Company is produced in accordance with its designs,
specifications and production schedules.  Almost all of such apparel is produced
by a large number of independent contractors located domestically and abroad. In
1997, excluding the Sold Product Lines, products representing  approximately 84%
of dress and sportswear  sales were produced abroad and imported into the United
States from the  Caribbean  Basin  countries  of  Guatemala  and El Salvador and
selected contractors in the Far Eastern countries of Taiwan, South Korea and the
People's  Republic of China,  including Hong Kong.  With the purchase of certain
assets of The Warren  Apparel  Group Ltd.,  the  Company  has added  substantial
additional  manufacturing  capabilities  in the Far Eastern  countries  of South
Korea, the People's Republic of China, including Hong Kong, and Sri Lanka.

         In 1997,  three  operating  subsidiaries  of Cambridge  Corp.  and LVTS
Sportswear of Canada manufactured  approximately 45% and 10%,  respectively,  of
the  Dress  and  Sportswear   product  lines'  total  production.   The  Company
historically has had satisfactory,  long-standing relationships with most of its
con tractors.  In 1997, none of the Company's domestic contracted production was
produced  by  contractors  who work  exclusively  for the  Company.  The Company
monitors  production  at each  contractor's  facility,  in the United States and
abroad, to ensure quality control,  compliance with its  specifications and fair
labor  standards  and  timely  delivery  of  finished  goods  to  the  Company's
distribution  centers.  The  Company  believes  that  because  of the number and
geographical diversity of its manufacturing sources, it will continue

                                      -31-

<PAGE>


to be  able to  obtain  the  services  of a  sufficient  number  of  independent
suppliers to produce quality products in conformity with its requirements.

         The Company  manufactures in accordance with plans prepared each season
which are based primarily on projected orders, and to a lesser extent on current
orders and  consultations  with  customers.  These plans also take into  account
current fashion trends and economic  conditions.  The average lead time from the
commitment  of piece goods through the  production  and shipping of goods ranges
from  two to four  months  for  domestic  products  and four to six  months  for
imported  products.  These lead times impose substantial time constraints on the
Company  in that  they  require  production  planning  and  other  manufacturing
decisions and piece good commitments to be made  substantially in advance of the
receipt of orders from customers for the bulk of the items to be produced.

         Usually, a centralized purchasing department,  which consults with line
management  over most aspects of their  product  production,  manufacturing  and
purchasing  functions,  controls and  coordinates the purchase of raw materials.
Raw materials,  which are in most  instances made and/or colored  especially for
the Company,  consist principally of piece goods and yarn. The Company purchases
these raw  materials  from a number of domestic  and foreign  textile  mills and
converters and then supplies the raw materials to its domestic  contractors  and
certain of its foreign contractors. In some cases, contractors directly purchase
the raw materials in accordance with the Company's  specifications.  The Company
does not have long-term,  formal  arrangements  with any of its suppliers of raw
materials. The Company, however, has experienced little difficulty in satisfying
its raw material requirements and considers its sources of supply adequate.

Imports and Import Restrictions

         The Company's import  operations are subject to constraints  imposed by
bilateral textile  agreements  between the United States and a number of foreign
countries,  including  Taiwan,  the People's  Republic of China  (including Hong
Kong),  South  Korea,  Sri  Lanka,  Guatemala  and El  Salvador  (the  principal
countries from which the Company imports goods).  These agreements impose quotas
on the amount and type of goods  which can be  imported  into the United  States
from these countries.  In addition, each of the countries in which the Company's
products are sold have laws and regulations  regarding  import  restrictions and
quotas.  Because the United  States and other  countries in which the  Company's
products  are  manufactured  and sold may impose new  quotas,  duties,  tariffs,
surcharges  or other  import  controls  or  restrictions,  or  adjust  presently
prevailing  quota  allocations  or duty or tariff  rates or levels,  the Company
intensively  monitors  import  and  quota-related   developments.   The  Company
continually  seeks to  minimize  its  potential  exposure  to import  and quota-
related risks through  allocation of production to merchandise  categories  that
are  not  subject  to  quota  pressures,   adjustments  in  product  design  and
fabrication,   shifts  of  production   among   countries  and  manufac  turers,
geographical  diversification  of its sources of supply and other measures.  The
United  States  may  enter  into  bilateral  trade  agreements  with  additional
countries  and may, in the future,  include other types of gar ments in existing
agreements.

         The  high  cost  of  transportation  into  the  United  States  and the
increased  competition  resulting  from greater  production  demands abroad also
affect imports.

         The Company's  imported  products are subject to United States  Customs
duties and, in the ordinary course of its business,  the Company is from time to
time subject to claims by the United States Customs Service for duties and other
charges.
                                      -32-

<PAGE>

         The  Company  currently  imports  a  substantial  majority  of its  raw
materials,  primarily  fabric,  through two Korean  based  agents.  These agents
secure the manufacture of these raw materials from a number of factories  (about
10) located  throughout the Far East. The Company's senior management also meets
with these  manufacturers  prior to placing raw material  orders with them.  The
Company  believes its primary risk is the timely receipt of its raw materials to
allow the timely  manufacture and shipment of its finished product.  Through the
present time, the Company has received its raw materials in a timely manner. The
Company continually monitors the status of its orders through its Korean agents.
Payment for the raw  materials  is  guaranteed  through  letters of credit which
require,  among  other  items,  timely  delivery  and  satisfaction  of  quality
standards.

         The Company does not "hedge" its foreign purchases as all contracts are
quoted in United States Dollars. The typical contract may extend for sixty days.
Prices are re-negotiated with each new contract.

         The Company does not sell its products in the Far East.

         The Company's future import  operations also may be adversely  affected
by:  (i)  political  instability  resulting  in the  disruption  of  trade  from
exporting countries;  (ii) the imposition of additional  regulations relating to
imports;  (iii) duties, taxes and other charges on imports; (iv) any significant
fluctuation  in the value of the  dollar  against  foreign  currencies;  and (v)
restrictions on the transfer of funds.

Backlog

         At October 3, 1998,  the Company had unfilled  orders of  approximately
$44,299,000, compared to approximately $47,667,000 of such orders for comparable
continuing  businesses  at a  comparable  date in  1997.  A number  of  factors,
including the scheduling of the manufacture  and shipment of the product,  which
in some  instances  is  dependent  on the desires of the  customer,  affects the
amount of unfilled  orders at a particular  time.  Accordingly,  a comparison of
unfilled orders from period to period is not necessarily  meaningful and may not
be indicative of eventual actual shipments.

Credit and Collection

         Historically,  the Company had managed  substantially all of its credit
and  collection  functions  internally.  It  regularly  evaluated,  approved and
monitored  the  credit  of the  Company's  customers  and  was  responsible  for
collection  of accounts  receivable.  In June 1997,  the Company  entered into a
factoring  agreement  with the CIT  Group/Commercial  Services,  Inc. Under this
agreement,  for a fee and other considerations,  CIT approves credit,  purchases
substantially  all of the Company's  accounts  receivable,  collects the amounts
due, and guarantees payment for all credit approved orders, less any chargebacks
from the customer, shipped in compliance with the orders.

Competition

         The sectors of the  apparel  industry  for which the  Company  designs,
manufactures and markets products are highly  competitive.  The Company competes
with many other  manufacturers,  including  manufacturers of one or more apparel
items.  In addition,  department  stores,  including some of the Company's major
customers,  have  from time to time  varied  the  amount  of goods  manufactured
specifically  for them and sold under  their own  labels.  Many such stores have
also changed their manner of  presentation  of  merchandise  and in recent years
have become  increasingly  promotional.  Some of the Company's  competitors  are
larger and have greater resources than the Company.  Based upon its knowledge of
the

                                      -33-

<PAGE>

industry,  the Company  believes  that it is a leading  producer  of  moderately
priced dresses in the United  States,  among the more  significant  producers of
moderately priced sportswear and one of the major resources of retailers of such
products.  With the purchase of certain assets of The Warren Apparel Group Ltd.,
the Company has added  several new lines of product  which sell "better  priced"
career,  evening and social occasion dresses and "moderately" priced evening and
social occasion dresses.  These new product lines have significant  competitors,
some of which are also larger and have greater  resources than the Company.  The
Company's  business is  dependent  upon its  ability to evaluate  and respond to
changing  consumer  demand and tastes and to remain  competitive in the areas of
style,  quality and price,  while operating within the significant  domestic and
foreign production and delivery constraints of the industry.

Employees

         At  November  25,  1998,  the Company  employed  406  persons,  of whom
approximately 28% were in production, 30% in distribution,  14% in merchandising
and design,  9% in sales and 19% in  administrative  and  financial  operations.
Approximately 39% of the Company's  employees were members of unions,  primarily
the Union of  Needletrades,  Industrial  and Textile  Employees  ("UNITE"),  the
successor to the  International  Ladies' Garment Workers Union. On June 2, 1997,
the Company and UNITE entered into a collective  bargaining agreement which will
continue  through May 31,  2001.  This  agreement  covers  employees  engaged in
non-supervisory  production,  maintenance,  packing  and  shipping.  The Company
believes that the relationship with its employees is satisfactory.

Properties

         Executive and sales offices, as well as design facilities,  are located
in New York City  under a lease  expiring  in 2008  (60,990  square  feet).  The
Company also leases sales offices and  showrooms in Dallas,  Texas (5,000 square
feet) and a showroom in Atlanta,  Georgia (737 square  feet).  In addition,  the
Company owns a small manufacturing  facility in Pittston,  Pennsylvania  (11,368
square  feet) and leases a small  manufacturing  facility  in  Guatemala  (5,202
square feet).  Furthermore,  the Company leases in Laflin,  Pennsylvania a major
distribution  center of approximately  234,688 square feet which expires in 2001
and a storage facility of 6,160 square feet on a month to month basis.

         All of the  Company's  facilities  are in good  condition.  None of the
Company's  principal  facilities are idle. The machinery and equipment contained
in the Company's facilities is modern and efficient.

Legal Proceedings

         As discussed above,  the Company and several of its subsidiaries  filed
voluntary  petitions in the Bankruptcy  Court under chapter 11 of the Bankruptcy
Code. All civil litigation  commenced against the Company and those subsidiaries
prior to that date was stayed under the Bankruptcy Code. By an order dated April
21, 1997 (the  "Confirmation  Order"),  the Bankruptcy Court confirmed the Plan.
The Plan was consummated on June 4, 1997. Certain alleged creditors who asserted
age and other  discrimination  claims  against the Company and whose claims were
expunged (the "Claimants") pursuant to an order of the Bankruptcy Court appealed
the  Confirmation  Order to the United  States  District  Court for the Southern
District  of New  York.  The  Company  moved  to  dismiss  the  appeal  from the
Confirmation  Order and the motion was granted and the appeal was dismissed.  An
appeal to the United  States  Court of Appeals for the Second  Circuit  from the
order  dismissing the appeal taken by the Claimants  subsequently was withdrawn,
without prejudice,  and may be refiled in the future. In addition, the Claimants
and two other persons commenced an adversary  proceeding in the Bankruptcy Court
to revoke the Confirmation Order. The

                                      -34-

<PAGE>



Company has moved to dismiss the adversary proceeding to revoke the Confirmation
Order and that motion has been fully briefed, but has not yet been argued to the
Bankruptcy Court.

         Both before and after the filing dates, various class action suits were
commenced on behalf of certain former  stockholders  of the Company.  Any claims
against the Company  arising out of these suits were  discharged as part of, and
in accordance with the terms of the Plan.

         The  Claimants,  who are former  employees  of the Company and who were
discharged  prior to the filing of the chapter 11 cases,  asserted age and other
discrimination  claims,  including punitive damage claims against the Company in
the approximate  aggregate sum of $80 million.  Following a trial on the merits,
the Bankruptcy Court expunged and dismissed those claims in their entirety.  The
Claimants  have appealed that decision to the United States  District  Court for
the Southern  District of New York, the appeal has been fully briefed and argued
and the parties are awaiting a decision.

         Several former  employees,  who are included among the Claimants in the
above-described  pending appeal,  have commenced an action  alleging  employment
discrimination  against  certain former officers and directors of the Company in
the United  States  District  Court for the Southern  District of New York.  The
Court has dismissed all of the causes of action  arising under federal and state
statutes,  and the only  remaining  claims are those  arising under the New York
City Human  Rights Law.  Discovery  is complete  and a pre-trial  order has been
filed.

         In November 1992, a class action entitled  "Stephen Warshaw and Phillis
Warshaw v. The Leslie Fay Companies,  Inc., et al." was instituted in the United
States District Court for the Southern District of New York. In January 1993 and
February 1993, the plaintiffs  served amended  complaints and thereafter  twelve
other  similar  actions  were  commenced  against  the  Company,  certain of its
officers and directors and its then  auditors,  BDO Seidman.  The  complaints in
these cases,  which  purported  to be on behalf of all persons who  purchased or
acquired  stock of the Company  during the period  from  February 4, 1992 to and
including  February 1, 1993,  alleged  that the  defendants  knew or should have
known  material  facts  relating to the sales and earnings  which they failed to
disclose and that if these facts had been  disclosed,  they would have  affected
the price at which the Company's  common stock was traded. A pre-trial order was
entered  which had the effect of  consolidating  all of these  actions  and,  in
accordance  therewith,  the plaintiffs served the defendants with a consolidated
class action complaint  which,  because of the chapter 11 filing by the Company,
did not name the  Company as a  defendant.  In March  1994,  plaintiffs  filed a
consolidated  and amended class action  complaint.  This complaint added certain
additional parties as defendants, including Odyssey Partners, L.P., and expanded
the purported  class period from March 28, 1991 to and including  April 5, 1993.
In March 1995, BDO Seidman filed an answer and  cross-claims  against certain of
the officers and  directors of the Company  previously  named in this action and
filed  third-party  complaints  against  Odyssey,  certain  current  and  former
executives  of the  Company  and certain  current  and former  directors  of the
Company.   These  cross-claims  and  third-party  complaints  alleged  that  the
Company's senior  management and certain of its directors  engaged in fraudulent
conduct and negligent  misrepresentation.  BDO Seidman sought  contribution from
certain of the  defendants  and each of the  third-party  defendants  if it were
found  liable in the class  action,  as well as  damages.  On March 7,  1997,  a
stipulation  and  agreement was signed  pursuant to which all parties  agreed to
settle the above described  litigation for an aggregate sum of $34,700,000.  The
officers' and  directors'  share of the  settlement was covered by the Company's
officers'  and  directors'  liability  insurance.  The  settlement  specifically
provided  that the officers and directors  deny any liability to the  plaintiffs
and  entered  in to the  settlement  solely  to avoid  substantial  expense  and
inconvenience  of  litigation.   The  Company  had  no  obligations  under  this
settlement.  The District  Court  approved this  settlement and signed the final
order of dismissal on May 8, 1997. The settlement has been fully consummated.

                                      -35-

<PAGE>



         The Company is also  involved in the  following  legal  proceedings  of
significance:

         In February 1993, the  Securities and Exchange  Commission  obtained an
order directing a private investigation of the Company in connection with, among
other  things,  the filing by the Company of annual and other  reports  that may
have  contained  misstatements,  and the  purported  failure  of the  Company to
maintain books and records that accurately reflected its financial condition and
operating results. The Company is cooperating in this investigation.

         In February 1993, the United States Attorney for the Middle District of
Pennsylvania issued a Grand Jury Subpoena seeking the production of documents as
a result of the Company's  announcement of accounting  irregularities.  In 1994,
Donald F. Kenia,  former  Controller  of the Company,  was indicted by a Federal
Grand Jury in the Middle  District of  Pennsylvania  and  pleaded  guilty to the
crime of securities fraud in connection with the accounting  irregularities.  On
or about October 29, 1996,  Paul F.  Polishan,  former Senior Vice President and
Chief Financial  Officer of the Company,  was indicted by the federal grand jury
in the Middle  District of Pennsylvania  for actions  relating to the accounting
irregularities.  The  trial of the case  against  Paul F.  Polishan  has not yet
occurred.

         In March  1993,  a  stockholder  derivative  action  entitled  "Isidore
Langer,  derivatively  on behalf of The Leslie Fay  Companies,  Inc.  v. John J.
Pomerantz et al." was  instituted in the Supreme Court of the State of New York,
County of New York,  against  certain  officers and directors of the Company and
its then  auditors.  This complaint  alleges that the defendants  knew or should
have known  material  facts  relating  to the sales and  earnings of the Company
which they failed to disclose.  The time to answer, move or otherwise respond to
the complaint has not yet expired.  The plaintiff seeks an unspecified amount of
monetary  damages,  together  with  interest  thereon,  and costs  and  expenses
incurred in the action,  including reasonable  attorneys' and experts' fees. The
Company cannot presently determine the ultimate outcome of this litigation,  but
believes  that it  should  not  have any  unfavorable  impact  on its  financial
statements.  Pursuant to the Plan, a Derivative Action Board, comprised of three
persons or entities  nominated  by the  Committee  of  Unsecured  Creditors  and
appointed  by the  Bankruptcy  Court,  shall  determine  whether  to  prosecute,
compromise and settle or discontinue this derivative action.

         On February 23, 1996,  Albert Nipon and American Pop  Marketing  Group,
Inc.  commenced an action  against the Company in the United  States  Bankruptcy
Court, Southern District of New York seeking, inter alia, a declaratory judgment
with respect to the use of the  Company's  "Albert  Nipon"  trademark  and trade
name. The Company has asserted counter claims. Upon a record of stipulated facts
and  submissions of memorandum of law, an oral argument on this matter was heard
on May 9, 1997.  On December 23,  1997,  the Court ruled in favor of the Company
and found  that the  plaintiffs  had  violated  Federal  and New York  trademark
statutes and unfair  competition  under common law. The plaintiffs have appealed
and the Company  has  cross-appealed  to recover  its costs and  expenses in the
litigation.

Recent Developments

         On October 27, 1998, the Company purchased certain assets of The Warren
Apparel Group Ltd.  Warren is a privately owned  manufacturer  and wholesaler of
women's  career,  social and evening  dresses sold in  department  and specialty
stores nationwide primarily under the David Warren, DW3, Warren Petites,  Reggio
and Rimini labels.  The purchase of Warren will facilitate the Company's  return
to the better dress business.

                                      -36-

<PAGE>



Available Information

         The Company files reports,  proxy statements and other information with
the Securities and Exchange Commission.  You may read and copy any report, proxy
statement or other  information  the Company  files with the  Commission  at the
Public Reference Room at 450 Fifth Street, N.W.,  Washington,  D.C. 20549 and at
the  Commission's  Regional  Offices at 75 Park Place,  Room 1400, New York, New
York 10007 and Citicorp Center,  500 West Madison Street,  Suite 1400,  Chicago,
Illinois  60661.  You may  obtain  information  on the  operation  of the Public
Reference Room by calling the Commission at 1-800-  SEC-0330.  In addition,  the
Company  files  electronic  versions  of  these  documents  on the  Commission's
Electronic  Data  Gathering   Analysis  and  Retrieval  System.  The  Commission
maintains  a  website  at  http://www.sec.gov   that  contains  reports,   proxy
statements and other information filed with the Commission. Statements contained
in this  prospectus that refer to contents of any contract or other document are
not necessarily complete. Such statements are qualified by reference to the copy
of such  contract  or other  document  filed as an exhibit  to the  Registration
Statement.

                                      -37-

<PAGE>



                                   MANAGEMENT

                        Directors and Executive Officers
<TABLE>
<CAPTION>

Directors of the Company
- ------------------------
                                        Principal Occupation and                                 Director
Name and Age                            Offices with the Company                                  Since   
- ------------                            ------------------------                                 --------

<S>                                 <C>                                                       <C> 
John J. Pomerantz (65)                  Chairman of the Board and Chief Executive Officer        1984
                                        of the Company

John A. Ward (45)                       President of the Company                                 1997

Clifford B. Cohn (46)                   Principal of Cohn & Associates (1)(2)                    1997

Mark B. Dickstein (39)                  President of Dickstein Partners Inc. (1)(2)              1997

Chaim Y. Edelstein (55)                 Private Investor (1)(2)                                  1998

Mark Kaufman (41)                       Vice President of Dickstein Partners, Inc. (2)(3)        1997

Bernard Olsoff (69)                     Private Investor (2)(3)                                  1998

Robert L. Sind (64)                     President of Recovery Management                         1997
                                        Corporation (2)(3)
</TABLE>

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

(1)      Member of Compensation Committee of the Board of Directors.
(2)      Member of the Finance Committee of the Board of Directors.
(3)      Member of the Audit Committee of the Board of Directors.

Executive officers of the Company
- ---------------------------------
<TABLE>
<CAPTION>


Name                                 Positions with the Company                   Age
- ----                                 --------------------------                   ---

<S>                              <C>                                          <C>
John J. Pomerantz                    Chairman of the Board and                    65
                                     Chief Executive Officer

John A. Ward                         President                                    45

Dominick Felicetti                   Senior Vice President-Manufacturing          44
                                     and Sourcing

Warren T. Wishart                    Senior Vice President-Administration         46
                                     and Finance, Secretary and                                     
                                     Chief Financial Officer
                                     
</TABLE>

                                      -38-

<PAGE>



         John J.  Pomerantz  has been the  Chief  Executive  or Chief  Operating
Officer of the Company and its predecessors  since 1971, and an executive of the
Company  for over 30 years.  Mr.  Pomerantz  was  President  of the  Leslie  Fay
business  from 1971 until August 1986,  when he became  Chairman of the Board of
the Company.

         John A. Ward  joined the  Company in August  1989 as head of the Andrea
Gayle  division.  From July 1991 to June 1993 he was  Chairman of the Leslie Fay
Sportswear  Group.  In June 1993 he became  Chairman of the combined  Leslie Fay
Dress and  Sportswear  lines.  He was  elected a Senior  Vice  President  of the
Company in September  1991 and President of the Company in June 1997.  From June
1988 until  August 1989 he was Senior  Vice  President  and General  Merchandise
Manager for Ready-to-Wear, Men's and Boys' at B. Altman & Co. Before joining the
Company, he had been an executive at Filene's for fifteen years.

         Clifford B. Cohn has been a principal  with Cohn & Associates  law firm
since  September 1994. From September 1992 to September 1994, he was a principal
with  Sernovitz  & Cohn law firm.  Mr.  Cohn has been a director  of a Publicker
Industries,  Inc.  since 1980.  He was  Director of  Governmental  Relations  of
Publicker  Industries  from  1981 to 1982 and  Vice  President  of  Governmental
Relations of Publicker Industries from 1982 to 1984.

         Mark B.  Dickstein  has been the sole  shareholder,  sole  director and
President  of  Dickstein  Partners  Inc.  since  prior to 1990 and is  primarily
responsible  for the operations of Dickstein & Co., L.P.,  Dickstein  Focus Fund
L.P. and Dickstein  International  Limited. These businesses invest primarily in
risk  arbitrage  transactions,  securities  and debt  obligations of financially
distressed companies, and other special situations.  Mr. Dickstein is a Director
of Hills  Stores  Company and served as its Chairman of the Board from July 1995
to February 1996. He is also a Director of News Communications Inc.

         Chaim Y.  Edelstein  has been the Chairman of the Board of Hills Stores
Company  since  February 1996 and has been a director of such company since July
1995. He has been a consultant to Hills Stores Company since July 1995 and was a
consultant  to Federated  Department  Stores,  Inc.  from February 1994 to March
1995.  From  1985 to  February  1994,  he was  Chairman  of the  Board and Chief
Executive  Officer  of  Abraham & Straus,  a division  of  Federated  Department
Stores,  Inc.  Mr.  Edelstein is also a director of the  Independence  Community
Bank.

         Mark  Kaufman has been a Vice  President of  Dickstein  Partners,  Inc.
since July 1992.  Prior to joining  Dickstein  Partners,  beginning in 1990, Mr.
Kaufman was a Senior  Vice-President of Oppenheimer & Co., an investment banking
firm. Prior to that, Mr. Kaufman was Vice President of GAF Corp., a chemical and
roofing manufacturer.

         Bernard   Olsoff  was   President  of  Frederick   Atkins,   Inc.,   an
international  retail  merchandising  and product  development  organization for
department stores,  from 1987 until April 1997 when he retired.  He was also the
Chief Executive Officer of Frederick Atkins from 1994 until his retirement. From
1971 to 1983, Mr. Olsoff was President of May Department  Stores Company and May
Merchandising  Corporation in New York City.  From August 1955 to August 1971 he
was Vice President and General Merchandise  Manager of Associated  Merchandising
Corporation. Mr. Olsoff is also a director of Elder Beerman Stores, Inc.

         Robert  L.  Sind  founded  Recovery  Management  Corporation  in  1984.
Recovery  Management   specializes  in  developing  and  implementing   hands-on
business,  financial and operational turnaround programs and in providing crisis
management to troubled commercial,  industrial and real estate clients and their
creditors. Before founding Recovery Management, Mr. Sind served for twenty years
in corporate

                                      -39-

<PAGE>

operating  positions managing  turnarounds and restructurings for companies such
as Londontown Manufacturing Company, Beker Industries,  Marker International and
Nice-Pak  Products,  Inc. For ten years he also served as investment  banker for
distressed companies.

         Dominick  Felicetti  rejoined  the  Company in May 1995 as Senior  Vice
President of Worldwide Sourcing and Manufacturing. From 1994 to 1995 he was Vice
President  Manufacturing  and Production for S.L.  Fashions.  Mr.  Felicetti was
previously  employed  by The Leslie  Fay  Companies,  Inc.  from 1991 to 1993 as
Director of Technical  Services and Production.  From 1986 to 1990, he served as
President of American Dress Company and from 1979 to 1986 as Production  Manager
for Betsy's Things.

         Warren  T.  Wishart  joined  the  Company  in March  1993.  He held the
position of Vice  President  Planning from July 1993 through  December  1994. In
January 1995, he became Senior Vice President Finance; in September 1995, he was
appointed Chief Financial Officer and Treasurer of the Company.  In June 1997 he
became Senior Vice President -  Administration  and Finance and Secretary of the
Company.  Before  joining  Leslie Fay Mr. Wishart was Vice President - Strategic
Planning at Galerias  Preciados from 1991 to the end of 1992.  Prior to that, he
had seventeen  years of financial  management and business  planning  experience
with several  department  stores  including  Filene's and the L.J. Hooker Retail
Group.

Executive Compensation

         Summary of Cash and Certain  Other  Information.  The  following  table
shows, for 1997, 1996 and 1995, the compensation  paid or accrued by the Company
and its  subsidiaries  to the Chief  Executive  Officer  and the other four most
highly compensated "named executive  officers" (as defined in Regulation S-K) of
the Company.  All option and market price  information has been adjusted to give
retroactive  effect to a 2 for 1 split of the Company's common stock effected in
July 1998.

                                      -40-

<PAGE>
<TABLE>
<CAPTION>


Summary Compensation Table

                                         Annual Compensation (1)                         Long Term Compensation
                               --------------------------------------------   -----------------------------------------
                                                                                     Awards                  Payouts
                                                                              ----------------------   ----------------
                                                                 Restricted   Securities                                   
Name and Principal                                                  Stock     Underlying     LTIP           All Other
Position                       Year     Salary (2)    Bonus        Awards     Options (#)    Payouts       Compensation
- --------                       ----     ----------    -----       --------    -----------    -------       ------------

<S>                          <C>      <C>        <C>           <C>            <C>           <C>          <C>
John J. Pomerantz              1997     $611,129      $300,000          --          263,756         --     $  8,699(3)
  Chairman of the              1996     $777,915      $171,700          --             --           --     $  8,938(4)
  Board and Chief              1995     $779,934      $    --           --             --           --     $  8,600(5)
  Executive Officer

John A. Ward                   1997     $462,692      $225,000          --         140,120          --     $  2,650(3)
  President                    1996     $521,154      $145,600          --             --           --     $  2,500(4)
                               1995     $519,231      $     --          --             --           --     $  2,730(5)

 Dominick Felicetti            1997     $337,500      $200,000          --         140,120          --     $  1,938(3)
  Senior Vice President -      1996     $267,885      $ 91,200          --             --           --         --
  Manufacturing and            1995     $167,212      $ 25,000          --             --           --         --
  Sourcing

Catherine Bandel -             1997     $273,654      $ 92,300          --         140,120          --     $ 76,260(3)
  Wirtshafter                  1996     $300,000      $ 91,200          --             --           --         --
  Senior Vice President        1995     $274,038      $ 50,000          --             --           --         --

Warren T. Wishart              1997     $207,692      $180,000          --         140,120          --     $102,650(3)
  Senior Vice President-       1996     $200,000      $ 91,200          --             --           --     $  2,500(4)
  Administration and           1995     $198,461      $ 25,000          --             --           --     $  3,035(5)
  Finance, Chief Financial
  Officer and Treasurer
</TABLE>

- --------------
(1)      In 1997, 1996 and 1995, perquisites and other personal benefits did not
         exceed  the  lesser of $50,000  or 10% of  reported  annual  salary and
         bonuses for any of the named executive officers.

(2)      1997 was a 53 week  year.  1996 and 1995  were 52 week  years.  Amounts
         represent salaries paid during the above calendar years.

(3)      For 1997, consists of the following: (a) amounts contributed as Company
         matching  contributions  for each  named  executive  officer  under the
         Company's  401(k) savings plan as follows:  Mr. Pomerantz  $2,286;  Mr.
         Ward $2,650;  Mr. Felicetti $1,938; Ms.  Bandel-Wirtshafter  $1,260 and
         Mr.  Wishart  $2,650;  (b) amounts paid by the Company for split dollar
         life  insurance  coverage as follows:  Mr.  Pomerantz  $6,413;  and (c)
         amounts paid by the Company as earned retention as follows: Ms.
         Bandel-Wirtshafter $75,000 and Mr. Wishart $100,000.

(4)      For 1996, consists of the following: (a) amounts contributed as Company
         matching  contributions  for each  named  executive  officer  under the
         Company's  401(k) Savings Plan as follows:  Mr. Pomerantz  $2,286;  Mr.
         Ward $2,500 and Mr.  Wishart $2,500 and (b) amounts paid by the Company
         for split  dollar life  insurance  coverage as follows:  Mr.  Pomerantz
         $6,652.

(5)      For 1995,  consists of the following (a) amounts contributed as Company
         matching  contributions  for each  named  executive  officer  under the
         Company's  401(k) Savings Plan as follows:  Mr. Pomerantz  $2,230,  Mr.
         Ward $2,230 and Mr.  Wishart  $2,535;  (b) amounts  contributed  by the
         Company under

                                      -41-

<PAGE>



         the Company's defined benefit cash balance  retirement plan as follows:
         Mr. Pomerantz, Mr. Ward and Mr. Wishart $500 each; and (c) amounts paid
         by the Company for split dollar life insurance coverage as follows: Mr.
         Pomerantz $5,870.

Option/SAR Grants in Last Fiscal Year

         The  following  table  sets  forth  information  with  respect to stock
options granted to the named executive officers during fiscal 1997.
<TABLE>
<CAPTION>


                      Number of       % of Total                                                                   
                     Securities        Options                              Potential Realizable Value at Assumed
                     Underlying       Granted to                                 Annual Rates of Stock Price
                       Options       Employees in   Exercise   Expiration       Appreciation for Option Term
                                                                         ---------------------------------------
          Name         Granted        Fiscal Year   Price (1)     Date(2)         0%           5%          10%
- ----------------------------------------------------------------------------------------------------------------
<S>                     <C>             <C>      <C>        <C>             <C>         <C>       <C>       
John J. Pomerantz          263,756         29.4%    $   3.09   6/3/07           $199,136   $837,425  $ 1,815,960
John A. Ward               140,120         15.6%    $   3.09   6/3/07           $105,791   $444,881  $   964,726
Dominick Felicetti         140,120         15.6%    $   3.09   6/3/07           $105,791   $444,881  $   964,726
Catharine Bandel-                                                                                                
    Wirtshafter            140,120         15.6%    $   3.09   6/3/07           $105,791   $444,881  $   964,726
Warren T. Wishart          140,120         15.6%    $   3.09   6/3/07           $105,791   $444,881  $   964,726
</TABLE>

- ----------------
(1)  The market price per share on the grant date,  adjusted for the two-for-one
     stock split, was $3.845.

(2)  Exercisable as to 33% of such shares commencing on each of June 4, 1998 and
     June 4, 1999 and as to the balance on June 4, 2000.


Aggregated  Option/SAR  Exercise  in Last  Fiscal Year and Fiscal Year End Value
Table

         The following table sets forth  information  concerning the exercise of
options during 1997 and unexercised options held as of the end of such year with
respect to the named  executive  officers.  The average bid and asked price of a
share of common stock of the Company on the close of business on January 2, 1998
was $7.065.
<TABLE>
<CAPTION>


                                                                  Number of Securities           Value of Unexercised
                                  Shares                          Underlying Unexercised         In-the-Money Options
                                  Acquired on       Value         Options at Fiscal Year-End     at Fiscal Year-End
Name                              Exercise (#)      Realized      Exercisable/Unexercisable      Exercisable/Unexercisable (1)
- ----                              ------------      --------      -------------------------      -----------------------------

<S>                             <C>              <C>                     <C>                  <C>  
John J. Pomerantz                 None              N/A                     0/263,756            $ 0/1,048,430
John A. Ward                      None              N/A                     0/140,120            $ 0/556,977
Dominick Felicetti                None              N/A                     0/140,120            $ 0/556,977
Catharine Bandel-Wirtshafter      None              N/A                     0/140,120            $ 0/556,977
Warren T. Wishart                 None              N/A                     0/140,120            $ 0/556,977
</TABLE>

- --------------
(1)  Aggregate market value of the shares of common stock covered by the options
     at fiscal year end less the exercise price of such options.

                                      -42-

<PAGE>


Retirement Plan

         Until  December 31, 1996,  when it was  terminated,  the Company had in
effect a defined  benefit,  cash balance  retirement plan. Each year the Company
contributed a percentage  of earnings to an account for each  eligible  employee
based on attained age and years of service.  The benefit credits were calculated
using a defined formula as follows:

Percent of Pay           Percent of Pay
Age Plus                 Up to One-Half the           Over One-Half the
Completed                Social Security              Social Security
Years of Service         Wage Base                    Wage Base  
- -----------------        -------------------          -----------------

Less than 50                 2.00%                        3.00%
50-59                        2.75%                        3.75%
60-69                        3.75%                        4.75%
70-79                        5.25%                        6.25%
80 or more                   7.25%                        8.25%

         At December 28, 1996, the annual  benefits  payable upon  retirement at
normal  retirement  age  for  each of John J.  Pomerantz,  John  Ward,  Dominick
Felicetti,  Catharine Bandel-Wirtshafter and Warren Wishart were $7,344, $7,014,
$ 0, $ 0 and  $1,436,  respectively.  These  projected  amounts  do not  reflect
continued plan credits.

         The Company  amended the  retirement  plan to freeze  benefit  accruals
effective  December 31, 1994 and terminated the retirement  plan on December 31,
1996. All participants have been paid their accumulated benefits.

Compensation of Directors

         Each  director who is not a full-time  employee of or consultant to the
Company receives an annual director's fee of $12,500 in cash and 2,000 shares of
common  stock  of the  Company.  In  addition  the  Chairman  of the  Audit  and
Compensation  committees  receives  an  additional  $2,500  and  members of such
committees receive an additional  $1,000.  Each initial  non-employee  director,
upon  becoming a director,  received  stock options to purchase  20,000  shares,
vesting  one-third  each  year.  Each  subsequent  non-employee  director,  upon
becoming a director,  has  received or will  receive  stock  options to purchase
10,000 shares, vesting one-third each year.

Employment Contracts

         The Company has an employment agreement with John J. Pomerantz expiring
on January 3, 2001,  pursuant to which he is employed as Chief Executive Officer
at a base salary of $500,000 per annum.

         The Company also has an employment agreement with John A. Ward expiring
on January 3, 2001, pursuant to which he is employed as President of the Company
at a base salary of $450,000 per annum.

         The Company also has an employment  agreement  with Dominick  Felicetti
expiring  on January 3, 2001,  pursuant  to which he is  employed as Senior Vice
President--Manufacturing and Sourcing at a base salary of $350,000 for the first
two years and $375,000 for the third year.

                                      -43-

<PAGE>



         The Company  also has an  employment  agreement  with Warren T. Wishart
expiring  on January 3, 2001,  pursuant  to which he is  employed as Senior Vice
President--Administration  and Finance, Chief Financial Officer and Treasurer at
a base salary of  $225,000  for the first two years and  $250,000  for the third
year.

         In addition,  these  employment  agreements  provide for a shared bonus
pool payable to the above named executive officers if EBITDA exceeds $4,626,550.
The bonus pool will equal 9.6% of EBITDA plus an  additional  0.2% of EBITDA for
each  $54,430 by which  EBITDA  exceeds  $4,626,550  up to a maximum of 12.5% of
EBITDA plus an additional 5% of the amount by which EBITDA exceeds  $11,500,000,
subject to certain adjustments.

          At  the  Annual  Meeting  of   Stockholders   on  June  3,  1998,  the
stockholders approved an amendment to the 1997 Management Stock Option Plan. The
amendment replaces the so-called "Home Run" options for 618,182 shares of common
stock which were  issuable  only if the Company  were sold at a certain  minimum
price with the grant of stock options to purchase an aggregate of 365,758 shares
of common stock at an exercise  price of $3.09 per share which will vest in four
equal annual installments beginning January 4, 1998.

Severance Agreement

         In January 1998,  the Company  entered into a severance  agreement with
Catherine  Bandel-  Wirtshafter  pursuant  to which she  received in a lump sum,
$290,000  representing  six (6) months  compensation  as well as bonus and other
amounts  under her  employment  agreement  with the Company  dated as of June 4,
1997. In addition,  one-third of the options previously granted to her vested on
the effective date of the severance agreement.

Compensation Committee Interlocks and Insider Participation

         On June 10,  1997,  the Board of  Directors  appointed  a  Compensation
Committee consisting of David H. Morse,  Clifford B. Cohn and Larry G. Schafran.
The Compensation Committee determines the compensation of officers. On September
22, 1997,  Messrs.  Morse and Schafran  resigned as directors of the Company and
Robert  L.  Sind  and  Mark  B.  Dickstein  replaced  them  on the  Compensation
Committee. Before June 4, 1997, during the period the Company was subject to the
jurisdiction  of the Bankruptcy  Court,  issues  regarding the  compensation  of
officers were submitted to the creditors  committee  and/or the Bankruptcy Court
for approval prior to action by the Compensation  Committee.  The members of the
Compensation  Committee  during 1996 and until June 4, 1997 were Ralph  Destino,
Peter W. May and Faye Wattleton.

                                      -44-

<PAGE>



                             PRINCIPAL STOCKHOLDERS

          The  following  table sets forth  certain  information  regarding  the
beneficial  ownership of the common stock as of December 4, 1998 based upon the
most  recent  information  available  to the  Company for (i) each person who is
known to the Company to be the beneficial owner of more than 5% of the Company's
common stock,  (ii) each director and named executive officer of the Company and
(iii) all directors and executive officers of the Company as a group.
<TABLE>
<CAPTION>

                                                            Number of Shares     Percentage of Ownership
        Names and Address of Beneficial Owners             Beneficially Owned       of Common Stock
        ---------------------------------------            ------------------    -----------------------

<S>                                                         <C>                     <C>  
Mark B. Dickstein                                               2,525,844(1)            41.9%
c/o Dickstein Partners Inc.
660 Madison Avenue, 16th Floor
New York, NY 10021
John J. Caliolo                                                 1,419,112(2)            23.6%
  as Plan Administrator
c/o The Leslie Fay Company, Inc.
1412 Broadway
New York, NY 10018
Pioneering Management Corporation                                 524,000(3)             8.7%
60 State Street
Boston, MA  02109
John J. Pomerantz                                                 111,130(4)             1.8%
Catharine Bandel-Wirtshafter                                       46,706(5)             (6)
Dominick Felicetti                                                 58,070(7)             (6)
Warren T. Wishart                                                  56,070(8)             (6)
John A. Ward                                                       57,670(8)             (6)
Chaim Y. Edelstein                                                 12,000                (6)
Clifford B. Cohn                                                    8,666(9)             (6)
Robert L. Sind                                                      8,666(9)             (6)
Mark Kaufman                                                        4,000(10)            (6)
Bernard Olsoff                                                      2,000                (6)
Officers and Directors as a group (10 persons)                  2,829,984(11)           47.0%
</TABLE>

- ------------------
(1)      Includes 1,821,838,  295,226, 326,780 and 82,000 shares of common stock
         directly  owned by Dickstein & Co.,  L.P.,  Dickstein  Focus Fund L.P.,
         Dickstein  International  Limited and Mark B. Dickstein,  respectively.
         Does not include 193,822, 45,374 and 34,696 shares of common stock that
         may be purchased by Dickstein & Co.,  L.P.,  Dickstein  Focus Fund L.P.
         and Dickstein International Limited,  respectively,  on an "if and when
         issued" basis from a third-party. Mark B. Dickstein is the

                                      -45-

<PAGE>



         sole  shareholder,  sole director and  president of Dickstein  Partners
         Inc.  ("DPI").  DPI is the general  partner of Dickstein  Partners L.P.
         which  is the  sole  general  partner  of  Dickstein  & Co.,  L.P.  and
         Dickstein  Focus Fund.  DPI is the adviser for Dickstein  International
         Limited and makes all investment and voting  decisions for that entity.
         Also does not include 4,000 shares owned  directly by Mark  Kaufman,  a
         Vice President of DPI. The information provided above was obtained from
         Schedules  13D dated  November  6, 1997 and has been  adjusted  to give
         effect to a 2 for 1 split of the  Company's  common  stock  effected in
         July 1998.

(2)      Shares held for the benefit of the creditors of the Company pending the
         resolution of certain creditor claims. These shares include the "if and
         when issued" shares described in footnote (1).

(3)      The  information  provided above was obtained from a Schedule 13G dated
         April 23, 1998 and has been  adjusted to give effect to a 2 for 1 split
         of the Company's common stock effected in July 1998.

(4)      Includes  101,130  shares of common  stock  issuable  upon  exercise of
         presently exercisable stock options.

(5)      Includes  16,706  shares of common  stock  issuable  upon  exercise  of
         presently exercisable stock options.

(6)      Less than 1% of the outstanding common stock.

(7)      Includes  56,070  shares of common  stock  issuable  upon  exercise  of
         presently exercisable stock options.

(8)      Consists of shares of common stock  issuable upon exercise of presently
         exercisable stock options.

(9)      Includes  6,666  shares of  common  stock  issuable  upon  exercise  of
         presently exercisable stock options.

(10)     Does not include any of the shares included in footnote (1).

(11)     Includes  245,020  shares of common  stock  issuable  upon  exercise of
         presently exercisable stock options.

                                      -46-

<PAGE>



                  SELLING STOCKHOLDERS AND PLAN OF DISTRIBUTION

          The Company  has issued and  outstanding  an  aggregate  of  6,024,900
shares of common stock. The selling stockholders hold 2,525,844 shares of common
stock  which  are  being  offered  pursuant  to  this  prospectus.  The  selling
stockholders  may sell shares of common  stock from time to time by  themselves,
their pledgees  and/or their donees,  in  transactions  (which may include block
transactions)  on  the  over-the-counter  market,  in  negotiated  transactions,
through  the  writing of options on the common  stock or a  combination  of such
methods  of sale,  at  fixed  prices  that  may be  changed,  at  market  prices
prevailing  at  the  time  of  sale,  or  at  negotiated   prices.  The  selling
stockholders, their pledgees and/or their donees, may sell common stock directly
to purchasers or through  broker-dealers  that may act as agents or  principals.
Such  broker-dealers  may  receive   compensation  in  the  form  of  discounts,
concessions or commissions from the selling  stockholders  and/or the purchasers
of shares of common stock. The Company will bear all expenses in connection with
the  registration of the common stock.  The selling  stockholders  shall pay any
underwriting  discounts or commissions relating to the common stock sold by them
pursuant to this prospectus.

         The selling  stockholders,  their pledgees  and/or their donees and any
broker-dealers  that act in connection with the sale of the shares of the common
stock as  principals  may be deemed to be  "underwriters"  within the meaning of
Section 2(11) of the Securities Act and any commissions received by them and any
profit on the resale of the shares of the common  stock as  principals  might be
deemed to be underwriting  discounts and  commissions  under the Securities Act.
The  selling  stockholders,  their  pledgees  and/or  their  donees may agree to
indemnify any agent,  dealer or broker-dealer  that participates in transactions
involving  sales of the common  stock  against  certain  liabilities,  including
liabilities arising under the Securities Act.

         The following table sets forth certain  information with respect to the
selling  stockholders.  Beneficial ownership of the common stock by such selling
stockholder  after the  offering  will  depend on the number of shares of common
stock sold by each selling stockholder.
<TABLE>
<CAPTION>


                                                                                      Percent of Maximum
Name and Address of                         Number of Shares       Class Prior           amount to
Selling Stockholder(s)                      Prior to Offering      to Offering            be Sold
- ----------------------                      -----------------      ------------      -------------------

<S>                                           <C>                <C>                   <C>       
Mark B. Dickstein                                  82,000(1)          1.4%                  82,000    
c/o Dickstein Partners Inc.                                                                           
660 Madison Avenue 16th Floor                                                                         
New York, NY 10021                                                                                    
                                                                                                      
Dickstein & Co., L.P.                           1,821,838(2)         30.2%               1,821,838    
660 Madison Avenue 16th Floor                                                                         
New York, NY 10021                                                                                    
                                                                                                      
Dickstein Focus Fund L.P.                         295,226(3)          4.9%                 295,226    
660 Madison Avenue 16th Floor                                                                         
New York, NY 10021                                                   

Dickstein International Limited                   326,780(4)          5.4%                 326,780
129 Front Street
Hamilton, HM Bermuda
</TABLE>

- ------------------------
                                      -47-

<PAGE>

(1)      Does not include 1,821,838,  295,226 and 326,780 shares of common stock
         directly owned by Dickstein & Co., L.P.,  Dickstein Focus Fund L.P. and
         Dickstein  International  Limited,   respectively.   Does  not  include
         193,822, 45,374 and 34,696 shares of common stock that may be purchased
         by  Dickstein & Co.,  L.P.,  Dickstein  Focus Fund L.P.  and  Dickstein
         International Limited,  respectively,  on an "if and when issued" basis
         from a  third-party.  Mark B. Dickstein is the sole  shareholder,  sole
         director  and  president  of  DPI,  which  is the  general  partner  of
         Dickstein  Partners L.P. which is the sole general partner of Dickstein
         & Co., L.P. and Dickstein  Focus Fund. DPI is the adviser for Dickstein
         International Limited and makes all investment and voting decisions for
         that entity.  Also does not include 4,000 shares owned directly by Mark
         Kaufman, a Vice President of DPI.

(2)      Does not include  193,822  shares of common stock that may be purchased
         by  Dickstein  & Co.,  L.P.  on an "if and when  issued"  basis  from a
         third-party.

(3)      Does not include 45,374 shares of common stock that may be purchased by
         Dickstein  Focus  Fund L.P.  on an "if and when  issued"  basis  from a
         third-party.

(4)      Does not include 34,696 shares of common stock that may be purchased by
         Dickstein International Limited on an "if and when issued" basis from a
         third-party.


                              CERTAIN TRANSACTIONS


         Bear Stearns Asset Management,  a division of Bear,  Stearns & Co. Inc.
("Bear  Stearns"),  received  fees for acting as an  investment  manager for the
Company's 401(k) Savings Plan and Retirement Plan through February 1998. Michael
L.  Tarnopol,  a director of the Company until June 1997,  is a Senior  Managing
Director and a member of the Executive  Committee of Bear Stearns and a director
and Executive Vice President of The Bear Stearns  Companies,  Inc., an affiliate
of Bear Stearns.


                                      -48-

<PAGE>

                          DESCRIPTION OF CAPITAL STOCK

         The following is a summary  description of the Company's  capital stock
and certain provisions of the Company's Certificate of Incorporation and Bylaws,
copies of which have been filed as exhibits to the registration  statement.  The
following discussion is qualified in its entirety by reference to such exhibits.

Common Stock
- ------------

         The Company is authorized  to issue up to  20,000,000  shares of common
stock,  par value $.01 per share.  Before this  offering,  there were issued and
outstanding  6,024,900  shares  of  common  stock.  The  number  of  issued  and
outstanding shares of common stock will not change as a result of this offering.

Preferred Stock
- ----------------

         The Company is  authorized  to issue up to 500,000  shares of preferred
stock,  par value $.01 per share.  The Board of  Directors  may issue  preferred
stock in one or more series and may  determine  the terms of preferred  stock at
the time of issuance,  without  further action by  stockholders.  Such terms may
include  voting  rights  (including  the right to vote as a series on particular
matters), preferences as to dividends and liquidation, conversion and redemption
rights and sinking fund provisions.

         No shares of  preferred  stock are  outstanding  and the Company has no
present plans to issue preferred stock. The issuance of any such preferred stock
could adversely affect the rights of the holders of common stock and, therefore,
reduce the value of the common  stock.  The ability of the Board of Directors to
issue  preferred  stock could  discourage,  delay,  or prevent a takeover of the
Company.

Voting Rights
- -------------

         Holders  of  common  stock  have one vote  for each  share  held on all
matters  submitted  to a vote of  stockholders.  A majority  of the  outstanding
shares  of  common  stock  constitutes  a  quorum  required  for  a  meeting  of
stockholders. The shares of common stock do not have cumulative voting rights in
the  election  of  directors.  Thus,  the holders of more than 50% of the common
stock  have the  power to  elect  all the  directors,  to the  exclusion  of the
remaining stockholders. See "Principal Stockholders."

         The Certificate of Incorporation  provides that a Business  Combination
with an  Interested  Stockholder  (as said terms are  defined  therein)  must be
approved  by  the  affirmative  vote  of  the  holders  of at  least  80% of the
outstanding  voting stock  including the  affirmative  vote of the holders of at
least 80% of the voting  stock not owned by the  Interested  Stockholder  or any
affiliate thereof.  Such provisions do not apply if the Business Combination has
been approved by a majority of the Continuing  Directors or if the consideration
paid in the combination meets certain  provisions as more particularly set forth
in the Certificate of Incorporation.

Dividend and Other Rights
- -------------------------

         Subject to the prior rights of any series of preferred  stock which may
from time to time be  outstanding,  holders  of common  stock  are  entitled  to
receive  dividends  when,  as, and if declared by the Board of Directors  out of
funds  legally  available  therefor and, upon the  liquidation,  dissolution  or
winding up of the Company, are entitled to share ratably in all assets remaining
after payment of liabilities  and payment of accrued  dividends and  liquidation
preferences on the preferred stock, if any. The CIT Credit Agreement,

                                      -49-

<PAGE>

however,  limits the amount of  dividends  the Company may  declare.  Holders of
common  stock have no  preemptive  rights  and have no rights to  convert  their
common  stock into any other  securities.  The old common  stock was canceled on
June 4, 1997. The  stockholders  holding the old common stock of the Company did
not retain any value for their equity.

Transfer Agent
- --------------

         The Transfer Agent and Registrar for the common stock of the Company is
American Stock Transfer & Trust Company.

Section 203 of the Delaware General Corporation Law
- ---------------------------------------------------

         The Company is subject to the provisions of Section 203 of the Delaware
General Corporation Law ("DGCL").  In general, this statute prohibits a publicly
held Delaware  corporation  from  engaging,  under certain  circumstances,  in a
"business  combination"  with an "interested  stockholder" for a period of three
years after the date of the transaction in which the person became an interested
stockholder  unless  (i)  prior to the date at which the  stockholder  became an
interested  stockholder,  the Board of  Directors  approved  either the business
combination  or the  transaction  in  which  the  person  became  an  interested
stockholder;  (ii) the  stockholder  acquires  more than 85% of the  outstanding
voting stock of the  corporation  (excluding  shares held by  directors  who are
officers  or held in certain  employee  stock  plans) upon  consummation  of the
transaction in which the stockholder became an interested stockholder;  or (iii)
the business  combination  is approved by the Board of Directors and by at least
66-2/3% of the  outstanding  voting stock of the corporation  (excluding  shares
held by the interested  stockholder)  at a meeting of  stockholders  (and not by
written consent) held on or after the date such stockholder became an interested
stockholder.  An  "interested  stockholder"  is  a  person  who,  together  with
affiliates and associates, owns (or at any time within the prior three years did
own) 15% or more of the  corporation's  voting  stock.  Section  203  defines  a
"business combination" to include, without limitation, mergers,  consolidations,
stock sales and asset-based  transactions and other transactions  resulting in a
financial benefit to the interested stockholder.

Limitation on Director's Liability
- ----------------------------------

         In accordance with the DGCL, the Certificate of Incorporation  provides
that the directors of the Company shall not be personally  liable to the Company
or its stockholders for monetary damages for breach of duty as a director except
(i) for any breach of the  director's  duty of loyalty  to the  Company  and its
stockholders;  (ii) for acts or  omissions  not in good  faith or which  involve
intentional misconduct,  or knowing violation of law; (iii) under Section 174 of
the DGCL,  which relates to unlawful  payments of dividends  and unlawful  stock
repurchases and redemptions; or (iv) for any transaction from which the director
derived an  improper  personal  benefit.  This  provision  does not  eliminate a
director's  fiduciary  duties;  it merely  eliminates the  possibility of damage
awards  against  a  director  personally  which  may be  occasioned  by  certain
unintentional  breaches (including situations that may involve grossly negligent
business decisions) by the director of those duties. The provision has no effect
on the  availability  of  equitable  remedies,  such  as  injunctive  relief  or
rescission,  which might be  necessitated  by a director's  breach of his or her
fiduciary  duties.  However,  equitable  remedies  may  not  be  available  as a
practical matter where transactions  (such as merger  transactions) have already
been  consummated.  The  inclusion  of  this  provision  in the  Certificate  of
Incorporation  may have the effect of  reducing  the  likelihood  of  derivative
litigation  against  directors  and may  discourage  or  deter  stockholders  or
management from bringing a lawsuit against directors for breach of their duty of
care, even though such an action, if successful,  might otherwise have benefited
the Company and its stockholders.

                                      -50-

<PAGE>

Indemnification
- ---------------

         The  Certificate  of  Incorporation  provides  that the  Company  shall
indemnify its officers,  directors,  employees and agents to the fullest  extent
permitted  by the DGCL.  Section 145 of the DGCL  provides  that the Company may
indemnify any person who was or is a party, or is threatened to be made a party,
to any  threatened,  pending or completed  action,  suit or proceeding,  whether
civil,  criminal,  administrative  or  investigative  (other than a "derivative"
action by or in the right of the Company) by reason of the fact that such person
is or was a  director,  officer,  employee  or  agent  of the  Company,  against
expenses  (including  attorneys'  fees),  judgments,  fines and amounts  paid in
settlement  in  connection  with such action,  suit or proceeding if such person
acted in good faith and in a manner such person reasonably  believed to be in or
not opposed to the best  interests  of the  Company,  and,  with  respect to any
criminal action or proceeding,  had no reasonable cause to believe was unlawful.
A similar  standard of care is  applicable  in the case of  derivative  actions,
except that no indemnification  shall be made where the person is adjudged to be
liable to the Company,  unless and only to the extent that the Court of Chancery
of the  State of  Delaware  or the  court  in  which  such  action  was  brought
determines that such person is fairly and reasonably  entitled to such indemnity
and such expenses.


                         SHARES ELIGIBLE FOR FUTURE SALE

         The  Company  has an  aggregate  of  6,024,900  shares of common  stock
outstanding. If all of the shares of common stock offered in this prospectus are
sold and are not  purchased  by  "affiliates"  of the  Company,  as such term is
defined under the Securities Act, all of the outstanding  shares of common stock
will be freely tradeable without  restriction or limitation under the Securities
Act.  Sales of such shares in the public  market,  or the  availability  of such
shares for sale, could adversely affect the market price for the common stock.

         The Company's  shares currently trade on the  over-the-counter  market.
Following  this offering,  the Company  cannot predict the effect,  if any, that
sales of common stock or the  availability  of such shares for sale will have on
the market price prevailing from time to time.


                           DESCRIPTION OF INDEBTEDNESS

         On June 2, 1997, in  preparation  for the  consummation  of the Plan, a
wholly-owned  subsidiary  of  the  Company  entered  into a  two-year  financing
agreement (the "CIT Credit Agreement") with CIT to provide direct borrowings and
the issuance of letters of credit on the Company's behalf in an aggregate amount
not exceeding $30,000,000,  with a sublimit on letters of credit of $20,000,000.
The CIT Credit  Agreement became effective on June 4, 1997 with the consummation
of the Plan.  Until October 27, 1998,  direct  borrowings bore interest at prime
plus 1.0% (9.5% at October 3, 1998).  After October 27, 1998,  direct borrowings
will bear  interest at prime minus 0.25%.  The CIT Credit  Agreement  requires a
fee, payable monthly,  on average  outstanding letters of credit at a rate of 2%
annually.  There  were no direct  borrowings  outstanding  under the CIT  Credit
Agreement and approximately $10,481,460 was committed under unexpired letters of
credit as of November 27, 1998.

         On October 27, 1998,  the CIT Credit  Agreement was amended to increase
the maximum working capital facility to $37,000,000  throughout the remainder of
1998 and to $42,000,000 thereafter as well as to

                                      -51-

<PAGE>

increase the letter of credit  sublimit to  $25,000,000. 

         The CIT  Credit  Agreement,  as  amended,  contains  certain  reporting
requirements,  as well as financial and operating covenants,  related to capital
expenditures,  the minimum net worth and the  maintenance of a current assets to
current  liabilities  ratio, an interest to earnings ratio and the attainment of
minimum  earnings.  As collateral for borrowings under the CIT Credit Agreement,
the Company has granted to CIT a security  interest in substantially  all of its
assets.  In addition,  the CIT Credit  Agreement  contains  certain  restrictive
covenants,  including  limitations  on the  incurrence of  additional  liens and
indebtedness  and a limitation on paying  dividends.  The Company  cannot exceed
$10,000,000  in stock  repurchases  or dividends in total for 1998 and 1999. The
Company has already  expended  $4,623,000 of the  $10,000,000  available for the
repurchases  of its common shares.  The Company is currently in compliance  with
all requirements contained in the CIT Credit Agreement.


                                  LEGAL MATTERS

         The  validity  of the  shares of common  stock  being  offered  in this
prospectus  will be  passed  upon for the  Company  by Parker  Chapin  Flattau &
Klimpl, LLP, New York, New York.


                                     EXPERTS

         The  financial  statements  for the  thirty-one  weeks ended January 3,
1998,  the  twenty-two  weeks  ended June 4, 1997,  and the fiscal  years  ended
December 28, 1996 and December 30, 1995  included in this  prospectus  have been
audited by Arthur Andersen LLP, independent public accountants,  as indicated in
their  report with  respect  thereto,  and are  included in this  prospectus  in
reliance upon the authority of said firm as experts in giving said report.

                                      -52-

<PAGE>





                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS





                                                                      Page No.
                                                                      -------

Unaudited Interim Consolidated Financial Statements:

         Consolidated Balance Sheets                                  F - 2

         Consolidated Statements of Operations                        F - 3

         Consolidated Statements of Cash Flows                        F - 5

         Notes to Consolidated Financial Statements                   F - 6

Report of Independent Public Accountants                              F - 14

Audited Consolidated Financial Statements:

         Consolidated Balance Sheets                                  F - 15

         Consolidated Statements of Operations                        F - 16

         Consolidated Statements of Stockholders' (Deficit) Equity    F - 17

         Consolidated Statements of Cash Flows                        F - 19

         Notes to Consolidated Financial Statements                   F - 20

Financial Statement Schedule:

         Schedule II-Valuation and Qualifying Accounts                F- 46

                                       F-1

<PAGE>



                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                                 (In thousands)
<TABLE>
<CAPTION>


                                                                                 UNAUDITED           AUDITED
                                                                                 October 3,        January 3,
                                                                                    1998              1998
                                                                              ----------------  -----------------
                                 ASSETS

<S>                                                                                <C>             <C>    
Current Assets:
     Cash and cash equivalents...........................................                 $557            $18,455
     Restricted cash and cash equivalents................................                3,530              1,358
     Restricted short term investments...................................                   --              2,989
     Accounts receivable - net of allowances for possible losses of $3,470                                        
       and $3,236, respectively..........................................               32,843              9,747
     Inventories.........................................................               25,116             26,701
     Prepaid expenses and other current assets...........................                1,066                807
                                                                              ----------------  -----------------
       Total Current Assets..............................................               63,112             60,057

     Property, plant and equipment, at cost, net of accumulated 
       depreciation of $221 and $14, respectively........................                2,141                845
     Deferred charges and other assets...................................                  149                149
                                                                              ----------------  -----------------

     Total Assets                                                                      $65,402            $61,051
                                                                              ================  =================

                  LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
     Short term debt.....................................................               $1,494       $         --
     Accounts payable....................................................                8,570             11,530
     Accrued expenses and other current liabilities......................                4,781              4,542
     Accrued expenses and other current confirmation liabilities.........                3,530              4,347
     Income taxes payable................................................                2,740                 25
     Current portion of capitalized leases...............................                   46                160
                                                                              ----------------  -----------------
       Total Current Liabilities.........................................               21,161             20,604

     Excess of revalued net assets acquired over equity under fresh-start                                         
       reporting, net of accumulated amortization of $6,096 and $2,667,                                           
       respectively......................................................                7,612             11,041
     Long term debt-capitalized leases...................................                   29                 49
     Deferred liabilities................................................                  366                143
                                                                              ----------------  -----------------
       Total Liabilities                                                                29,168             31,837
                                                                              ----------------  -----------------

Commitments and Contingencies

Stockholders' Equity:
     Preferred stock, $.01 par value; 500 shares authorized; no shares 
       issued and outstanding............................................                   --                 --
     Common stock, $.01 par value; 20,000 and 9,500 shares authorized,                                            
       respectively; 6,812 and 6,800 shares issued, respectively.........                   68                 68
     Capital in excess of par value......................................               28,564             25,837
     Accumulated retained earnings.......................................               12,225              3,309
                                                                              ----------------  -----------------
                                                                                        40,857             29,214
     Less:
     Treasury stock at cost, 817 and -0- common shares, respectively.....                4,623                 --
                                                                              ----------------  -----------------
       Total Stockholders' Equity........................................               36,234             29,214
                                                                              ----------------  -----------------

     Total Liabilities and Stockholders' Equity                                        $65,402            $61,051
                                                                              ================  =================
</TABLE>

The accompanying Notes to Consolidated Financial Statements are an integral part
of these consolidated financial statements.

                                       F-2

<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                 (In thousands, except share and per share data)
<TABLE>
<CAPTION>
                                                                        UNAUDITED                       AUDITED
                                                                       Reorganized                    Predecessor
                                                                         Company                        Company
                                                            ---------------------------------      -----------------
                                                               Thirty-Nine        Eighteen            Twenty-Two
                                                               Weeks Ended      Weeks Ended           Weeks Ended
                                                                October 3,       October 4              June 4,
                                                                   1998             1997                 1997
                                                              --------------   --------------      -----------------
<S>                                                             <C>               <C>                   <C>     
Net Sales...................................................        $122,723          $47,097               $197,984
Cost of Sales...............................................          91,087           36,242                147,276
                                                              --------------   --------------      -----------------

   Gross profit.............................................          31,636           10,855                 50,708
                                                              --------------   --------------      -----------------

Operating Expenses:
   Selling, warehouse, general and administrative expenses..          20,735            7,856                 35,459
   Non-cash stock based compensation........................           1,430              120                     --
   Depreciation and amortization expense....................             198                3                  2,090
                                                              --------------   --------------      -----------------
     Total operating expenses...............................          22,363            7,979                 37,549

   Other income.............................................            (877)            (462)                (1,196)
   Amortization of excess revalued net assets 
                 acquired over equity ......................          (3,429)          (1,524)                    --
                                                              --------------   --------------      -----------------

   Total operating expenses, net............................          18,057            5,993                 36,353
                                                              --------------   --------------      -----------------

   Operating income.........................................          13,579            4,862                 14,355

Interest and Financing Costs (excludes contractual interest
    of $0, $0- and $7,513, respectively)....................             680              212                  1,372
                                                              --------------   --------------      -----------------

   Income before reorganization costs, taxes, gain on sale, 
     fresh-start evaluation and extraordinary item..........          12,899            4,650                 12,983

Reorganization Costs........................................              --               --                  3,379
                                                              --------------   --------------      -----------------

   Income before taxes, gain on sale, fresh-start revaluation                                                        
     and extraordinary item.................................          12,899            4,650                  9,604

Provision for taxes.........................................           3,983               65                    451
                                                              --------------   --------------      -----------------

   Net Income before gain on sale, fresh-start revaluation 
     and extraordinary item.................................           8,916            4,585                  9,153

Gain on disposition of Sassco Fashions Line (net of $3,728
of income taxes), loss on revaluation of assets pursuant
to adoption of fresh-start reporting and extraordinary
gain on debt discharge......................................              --               --                136,341
                                                              --------------   --------------      -----------------

   Net Income...............................................          $8,916           $4,585               $145,494
                                                              ==============   ==============      =================

   Net Income per Common Share - Basic......................          $1.33            $0.67               *
                                                              ==============   ==============      =================
                               - Diluted ...................          $1.26            $0.67               *
                                                              ==============   ==============      =================

Weighted Average Common Shares Outstanding - Basic..........       6,718,960        6,800,000              *
                                                              ==============   ==============      =================
                                           - Diluted........       7,065,228        6,842,624              *
                                                              ==============   ==============      =================
</TABLE>
*Earnings per share is not presented for the twenty-two weeks ended June 4, 1997
because such  presentation  would not be meaningful.  The old stock was canceled
under the plan of  reorganization  and the new stock  was not  issued  until the
consummation date.

The accompanying Notes to Consolidated Financial Statements are an integral part
of these consolidated financial statements.

                                       F-3
<PAGE>

                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                 (In thousands, except share and per share data)

<TABLE>
<CAPTION>



                                                                                             UNAUDITED


                                                                                 Thirteen              Thirteen
                                                                                Weeks Ended          Weeks Ended
                                                                              October 3, 1998      October 4, 1997
                                                                            -------------------   ------------------

<S>                                                                             <C>                  <C>    
Net Sales................................................................               $48,789              $41,562
Cost of Sales............................................................                36,640               31,832
                                                                            -------------------   ------------------

   Gross profit..........................................................                12,149                9,730
                                                                            -------------------   ------------------

Operating Expenses:
   Selling, warehouse, general and administrative expenses...............                 7,084                6,224
   Non-cash stock based compensation.....................................                   342                  120
   Depreciation and amortization expense.................................                   128                    3
                                                                            -------------------   ------------------
     Total operating expenses............................................                 7,554                6,347

   Other income..........................................................                  (302)                (344)
   Amortization of excess revalued net assets acquired over  equity......                (1,143)              (1,143)
                                                                            -------------------   ------------------

   Total operating expenses, net.........................................                 6,109                4,860
                                                                            -------------------   ------------------

   Operating income......................................................                 6,040                4,870

Interest and financing costs.............................................                   360                  314
                                                                            -------------------   ------------------

   Income before taxes...................................................                 5,680                4,556

Provision for taxes......................................................                 1,911                   45
                                                                            -------------------   ------------------

   Net Income............................................................                $3,769               $4,511
                                                                            ===================   ==================

   Net Income per Common Share
     - Basic.............................................................                 $0.58                $0.66
                                                                            ===================   ==================
     - Diluted...........................................................                 $0.55                $0.66
                                                                            ===================   ==================

   Weighted Average Common Shares Outstanding
     - Basic.............................................................             6,552,033            6,800,000
                                                                            ===================   ==================
     - Diluted...........................................................             6,842,790            6,877,190
                                                                            ===================   ==================


</TABLE>

The accompanying Notes to Consolidated Financial Statements are an integral part
of these consolidated financial statements.

                                       F-4

<PAGE>

                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
<TABLE>
<CAPTION>


                                                                        UNAUDITED                       AUDITED
                                                                       Reorganized                    Predecessor
                                                                         Company                        Company
                                                            ---------------------------------      -----------------
                                                               Thirty-Nine        Eighteen            Twenty-Two
                                                               Weeks Ended      Weeks Ended           Weeks Ended
                                                                October 3,       October 4,             June 4,
                                                                   1998             1997                 1997
                                                              --------------   --------------      -----------------

<S>                                                               <C>              <C>                  <C>     
Cash Flows from Operating Activities:
  Net income................................................          $8,916           $4,585               $145,494
  Adjustments to reconcile net income to net cash provided by                                                        
     (used in) operating activities:                                                                                 
     Depreciation and amortization..........................             207                3                  2,222
     Amortization of excess revalued net assets acquired
        over equity.........................................         (3,429)          (1,524)                    --
     Provision for possible losses on accounts receivable...             (25)             (27)                   199
     Provision for non-cash stock based compensation........           1,430              120                     --
     Gain on sale of fixed assets...........................              --               --                   (347)
     Decrease (increase) in:
       Restricted short term investment.....................           2,989           (2,989)                    --
       Accounts receivable..................................         (23,071)         (13,239)                (1,248)
       Inventories..........................................           1,585            1,757                 25,538
       Prepaid expenses and other current assets............            (259)             (94)                   (66)
       Deferred charges and other assets....................              --             (216)                   125
     (Decrease) increase in:
       Accounts payable, accrued expenses and other current                                                          
         liabilities........................................          (2,721)            (285)                (4,167)
       Income taxes payable.................................           2,715             (751)                (1,515)
       Deferred credits and other noncurrent liabilities....             223               --                    374
  Changes due to reorganization activities:
       Gain on disposition of Sassco Fashions, fresh-start                                                           
         revaluation charge and extraordinary gain on debt                                                           
         discharge..........................................              --               --               (136,341)
       Reorganization costs.................................              --               --                  3,379
       Payment of reorganization costs......................              --               --                   (917)
       Use of pre-consummation deferred taxes...............           1,297               --                     --
                                                              --------------   --------------      -----------------
         Total adjustments..................................         (19,059)         (17,245)              (112,764)
                                                              --------------   --------------      -----------------
         Net cash (used in) provided by operating activities         (10,143)         (12,660)                32,730
                                                              --------------   --------------      -----------------

Cash Flows from Investing Activities:
  Capital expenditures......................................          (1,503)            (378)                (3,731)
  Treasury stock repurchases................................          (4,623)              --                    467
  Proceeds from sale of Castleberry.........................              --               --                    600
  Cash paid to sell/transfer the Sassco Fashions line.......              --               --                (10,963)
                                                              --------------   --------------      -----------------
         Net cash (used in) investing activities ...........          (6,126)            (378)               (13,627)
                                                              --------------   --------------      -----------------

Cash Flows from Financing Activities:
  Short term debt...........................................           1,494               --                     --
  Repayment - capitalized leases............................            (134)             (76)                    --
  Payment of confirmation liabilities under Plan of                                                                  
    Reorganization..........................................            (817)         (17,059)                    --
                                                              --------------   --------------      -----------------
         Net cash provided by (used in) financing activities             543          (17,135)                    --
                                                              --------------   --------------      -----------------

Net (decrease) increase in cash and cash equivalents........         (15,726)         (30,173)                19,103

Cash and cash equivalents, at beginning of period...........          19,813           41,080                 21,977
                                                              --------------   --------------      -----------------

Cash and cash equivalents, at end of period.................          $4,087          $10,907                $41,080
                                                              ==============   ==============      =================

</TABLE>

The accompanying Notes to Consolidated Financial Statements are an integral part
of these consolidated financial statements.

                                       F-5

<PAGE>


                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

1.       Basis of Presentation:

         The  consolidated   financial  statements  included  herein  have  been
prepared by The Leslie Fay Company,  Inc.  (formerly  The Leslie Fay  Companies,
Inc.)  and   subsidiaries   (The  Leslie  Fay  Company,   Inc.  being  sometimes
individually  referred  to,  and  together  with its  subsidiaries  collectively
referred to, as the "Company" as the context may require), pursuant to the rules
and regulations of the Securities and Exchange  Commission (the "SEC").  Certain
information and footnote  disclosures  normally included in financial statements
prepared in accordance with generally accepted  accounting  principles have been
condensed  or  omitted  from this  report,  as is  permitted  by such  rules and
regulations;  however, the Company believes that the disclosures are adequate to
make the information  presented not  misleading.  These  consolidated  financial
statements  should  be read  in  conjunction  with  the  consolidated  financial
statements and the notes thereto included in the Company's Annual Report on Form
10-K/A for the  Fiscal  Year  ended  January  3, 1998 (the "1997 Form  10-K/A").
Interim taxes were provided based on the Company's  estimated effective tax rate
for the year.

         In the opinion of management,  the information  furnished  reflects all
adjustments, all of which are of a normal recurring nature, necessary for a fair
presentation  of the  results  for the  reported  interim  periods.  Results  of
operations for interim periods are not necessarily indicative of results for the
full year, and the seasonality of the business may make projections of full year
results based on interim periods unreasonable.

         Certain  reclassifications  have been made to the financial  statements
for the  twenty-two  and eighteen  weeks ended October 4, 1997 to conform to the
current quarterly presentation.

2.       Reorganization Case and Fresh-Start Reporting:

         On April 5, 1993 ("the Filing Date"),  The Leslie Fay  Companies,  Inc.
("Leslie Fay") and certain of its subsidiaries  filed a voluntary petition under
chapter 11 of the Bankruptcy Code (the "Bankruptcy Code").

         Substantially  all  liabilities  as of the Filing Date were  subject to
compromise. On December 5, 1996, Leslie Fay filed a Disclosure Statement for the
Amended Joint Plan of Reorganization  ("the Plan") pursuant to chapter 11 of the
Bankruptcy Code (the "Disclosure  Statement"),  which was subsequently  amended.
The Plan  provided  for,  among other  things,  the  separation  of Leslie Fay's
estates  and assets  into two  separate  reorganized  entities.  Under the Plan,
stockholders  of the  Company  would not retain or  receive  any value for their
interest.  Leslie Fay  obtained  Bankruptcy  Court  approval  of the  Disclosure
Statement on February 28, 1997. The creditors approved the Plan and on April 21,
1997,  the  Bankruptcy   Court   confirmed  the  Plan.  On  June  4,  1997  (the
"Consummation Date"), the Plan was consummated by the Company.

3.       Accounts Receivable:

         On June 2, 1997, a wholly-owed subsidiary of the Company entered into a
Factoring Agreement with The CIT Group/Commercial  Services, Inc. ("CIT"). Under
this agreement CIT purchases the accounts

                                       F-6

<PAGE>


                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

receivable  of the  Company and remits the  proceeds  received to the Company as
collected. In exchange for collecting the receivables, CIT earns a factoring fee
of 0.4% of receivables  purchased (with a minimum charge per invoice) as well as
an interest charge of prime plus 1% on two days cash collections.

4.       Inventories:

         Inventories consist of the following:

                                              Unaudited
                                               October 3,       January 3,
                                                1998              1998
                                                     (In Thousands)

Raw materials                                   $10,189         $  9,638
Work in process                                   4,094            4,540
Finished goods                                   10,833           12,523
                                               --------          -------

   Total inventories                           $ 25,116         $ 26,701
                                               ========         ========

5.       Debt:

         On June 2, 1997, a wholly-owned  subsidiary of the Company entered into
a two-year financing  agreement (the "CIT Credit Agreement") with CIT to provide
direct  borrowings and the issuance of letters of credit on the Company's behalf
in an aggregate amount not to exceed $30,000,000,  with a sublimit on letters of
credit of  $20,000,000.  The CIT Credit  Agreement  became  effective on June 4,
1997.  Direct  borrowings  bore interest at prime plus 1.0% (9.25% at October 3,
1998) and the CIT Credit Agreement  requires a fee, payable monthly,  on average
outstanding letters of credit at a rate of 2% annually.  There was $1,494,000 in
direct  borrowings  outstanding under the CIT Credit Agreement and approximately
$6,694,000  was  committed  under  unexpired  letters of credit as of October 3,
1998.

         On  October  27,  1998,  an  amendment  to the June 2, 1997 CIT  Credit
Agreement  was  signed  increasing  the  maximum  working  capital  facility  to
$37,000,000  throughout the remainder of 1998 and to  $42,000,000  thereafter as
well as increasing the letter of credit  sublimit to  $25,000,000.  The interest
rate on  direct  borrowings  was  decreased  to prime  minus  1/4% (7 3/4% as of
November 13, 1998).

         The CIT  Credit  Agreement,  as  amended,  contains  certain  reporting
requirements,  as well as financial and operating  covenants  related to capital
expenditures,  a minimum  tangible  net worth and the  maintenance  of a current
assets to current  liabilities  ratio and an interest to earnings  ratio and the
attainment of minimum  earnings.  As  collateral  for  borrowings  under the CIT
Credit  Agreement,  the  Company  has  granted  to CIT a  security  interest  in
substantially all of its assets. In addition,  the CIT Credit Agreement contains
certain  restrictive  covenants,  including  limitations  on the  incurrence  of
additional liens and  indebtedness.  The Company is currently in compliance with
all requirements contained in the CIT Credit Agreement.


                                       F-7

<PAGE>


                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

6.       Income Taxes:

         The provision for state and federal income taxes is $3,983,000, $65,000
and $451,000 for the thirty-nine, eighteen and twenty-two weeks ended October 3,
1998, October 4, 1997 and June 4, 1997, respectively, and $1,911,000 and $45,000
for the thirteen weeks ended October 3, 1998 and October 4, 1997,  respectively.
Federal income taxes for the  post-consummation  period are substantially offset
by the utilization of pre- consummation net operating loss carryovers, which are
limited  to  approximately  $2,200,000  in  1998,  and  post-  consummation  net
operating loss carryforwards without limitation and deductions available for tax
purposes.  Although  there is no 1997  Federal  income tax  provision  currently
recognizable on the pre-consummation earnings due to existing net operating loss
carryforwards  and no Federal  income tax benefit  currently  recognizable,  the
Company  provided  $3,728,000  for federal and state  income  taxes based on the
alternative  minimum tax regulations for the twenty-two weeks ended June 4, 1997
related to the gain on the sale of the Sassco Fashions product line. These taxes
are  reflected  net of the gain shown in the  statement  of  operations  for the
twenty-two weeks ended June 4, 1997.

7.       Commitments and Contingencies:

         As  discussed  in Note 2, the Company  and several of its  subsidiaries
filed  voluntary  petitions  in the  Bankruptcy  Court  under  chapter 11 of the
Bankruptcy  Code.  All civil  litigation  pending  against the Company and those
subsidiaries  prior to such filings was stayed under the Bankruptcy  Code. By an
order dated April 21, 1997 (the  "Confirmation  Order"),  the  Bankruptcy  Court
confirmed the Plan. The Plan was  consummated on June 4, 1997.  Certain  alleged
creditors who asserted age and other discrimination  claims against the Company,
and whose claims were  expunged  (the  "Claimants")  pursuant to an Order of the
Bankruptcy  Court (see  below)  appealed  the  Confirmation  Order to the United
States  District Court for the Southern  District of New York. The Company moved
to dismiss the appeal from the Confirmation Order and the motion was granted and
the appeal was  dismissed.  An appeal to the United  States Court of Appeals for
the Second  Circuit was taken from the Order  dismissing the appeal taken by the
Claimants, but subsequently was withdrawn, without prejudice, and may be refiled
in the future.  In addition,  the Claimants  and two other persons  commenced an
adversary  proceeding in the Bankruptcy Court to revoke the Confirmation  Order.
Although the Company has moved to dismiss the adversary proceeding to revoke the
Confirmation Order and that motion has been fully briefed,  but has not yet been
argued  to the  Bankruptcy  Court,  by  agreement  among  the  parties  and  the
Bankruptcy Court that matter will be held in abeyance pending the outcome of the
Claimants'  appeal to the Second  Circuit  from the order  entirely  disallowing
their claims.

         The  Claimants,  who are  former  employees  of the  Company  who  were
discharged  prior to the filing of the chapter 11 cases,  asserted age and other
discrimination  claims,  including punitive damage claims against the Company in
the approximate  aggregate sum of $80 million.  Following a trial on the merits,
the Bankruptcy Court expunged and dismissed those claims in their entirety.  The
Claimants  appealed that decision to the United  States  District  Court for the
Southern  District of New York, and the  Bankruptcy  Court order was affirmed on
appeal  on July  21,  1998.  The  Claimants  filed a  notice  of  appeal  of the
affirmation  of the  Bankruptcy  Court order on August 17, 1998,  and an amended
notice of appeal on September 8, 1998.

         Several  former  employees of the Company,  who are included  among the
Claimants  in the  above-described  pending  appeal,  have  commenced  an action
alleging employment discrimination against certain former officers and directors
of the Company in the United States District Court for the Southern  District of
New York.  The Court has  dismissed  all of the causes of action  arising  under
federal and state  statutes,  and the only  remaining  claims are those  arising
under the New York City  Human  Rights  Law.  Discovery  is  complete  and it is
expected
                                       F-8

<PAGE>


                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

that a summary  judgment  motion  will be filed by the  Company to  dismiss  the
action  after a final order has been entered in the above  described  Bankruptcy
Court matter.

         In addition to, and concurrent  with, the proceedings in the Bankruptcy
Court,   the  Company  is  involved  in  the  following  legal   proceedings  of
significance:

         In  February  1993,  the SEC  obtained  an order  directing  a  private
investigation of the Company in connection with, among other things,  the filing
by  the  Company  of  annual  and  other   reports   that  may  have   contained
misstatements,  and the purported  failure of the Company to maintain  books and
records that accurately reflected its financial condition and operating results.
The Company is cooperating in this investigation.

         In March  1993,  a  stockholder  derivative  action  entitled  "Isidore
Langer,  derivatively  on behalf of The Leslie Fay  Companies,  Inc.  v. John J.
Pomerantz et al." (the "Derivative  Action") was instituted in the Supreme Court
of the State of New  York,  County of New York,  against  certain  officers  and
directors of the Company and its then auditors.  This complaint alleges that the
defendants  knew or should have known  material  facts relating to the sales and
earnings of the Company which they failed to disclose.  The time to answer, move
or otherwise  respond to the complaint has not yet expired.  The plaintiff seeks
an unspecified amount of monetary damages,  together with interest thereon,  and
costs and expenses incurred in the action,  including reasonable  attorneys' and
experts' fees. The Company cannot  presently  determine the ultimate  outcome of
this litigation,  but believes that it should not have any unfavorable impact on
the financial statements.  Pursuant to the Modification of the Third Amended and
Restated  Joint  Plan of  Reorganization  filed on April 4, 1997,  a  Derivative
Action Board, comprised of three persons or entities appointed by the Bankruptcy
Court, based upon nominations by the Creditors' Committee,  shall determine by a
majority vote whether to prosecute,  compromise  and settle or  discontinue  the
Derivative Action. Under the Plan, any recovery in the Derivative Action will be
distributed to creditors of the Company and will not inure to the benefit of the
Company.

         On February 23, 1996,  Albert Nipon and American Pop  Marketing  Group,
Inc.  commenced an action  against the Company in the United  States  Bankruptcy
Court,  Southern  District  of New York,  seeking,  inter  alia,  a  declaratory
judgment with respect to the use of the Company's  "Albert Nipon"  trademark and
trade name. The Company has asserted  counter claims.  On December 23, 1997, the
Court ruled in favor of the Company  finding the  plaintiffs in violation of the
Federal and New York Trademark  Statutes and of unfair  competition under common
law. The plaintiffs appealed and the Company cross-appealed to recover its costs
and expenses in the litigation. The parties to the litigation and Kasper A.S.L.,
Ltd.  executed a Settlement  Agreement  and Release  dated as of August 28, 1998
(the  "Agreement")  dismissing the appeals and  cross-appeal  with prejudice and
releasing each other from all other claims except with regard to the enforcement
of the  Bankruptcy  Court's  Final  Judgement  and Order With  Injunction  dated
January 27, 1998 (the "Final  Order"),  which Nipon and  American  Pop agreed to
abide by as part of the  settlement.  Judge Barbara S. Jones,  the United States
District  Court Judge to whom the appeals and  cross-appeal  had been  assigned,
approved a  Stipulation  and Order  Dismissing  Appeals and  Cross-Appeal  which
dismissed  the appeals and  cross-appeal  and provided  that the District  Court
retain   jurisdiction   over  the  parties  for  the  purposes  of   considering
applications  to enforce the Final Order.  Judge Gallet of the Bankruptcy  Court
approved a Stipulation and Order  Dismissing Any Remaining  Claims,  executed by
the parties,  which  dismissed with  prejudice the Company's  claims for damages
under the Final Order which had accrued up to the date of the  Agreement and any
other claims not resolved by the Final Order,  and provided that the  Bankruptcy
Court  retain  jurisdiction  over the  parties  for the  purpose of  considering
applications  to enforce the Final Order.  The Board of Directors of the Company
approved the terms of the settlement.

                                       F-9

<PAGE>


                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

8.       Stockholders' Equity:

         On June 3, 1998, the Board of Directors declared a two-for-one split of
the Company's  common stock to stockholders of record on June 17, 1998 which was
distributed  on July 1,  1998.  An amount  equal to the par value of the  common
shares issued was transferred  from capital in excess of par value to the common
stock account. All references to number of shares, except shares authorized, and
to per share  information in the  consolidated  financial  statements  have been
adjusted to reflect the stock split on a retroactive basis.

         The authorized  common stock of the  reorganized  Company  consisted of
3,500,000 shares of common stock with a par value $.01 per share. The authorized
common stock of the  reorganized  Company was  increased to 9,500,000  shares of
common  stock  with a par  value  of $.01  per  share  in  November  1997 and to
20,000,000 shares with a par value of $.01 per share in June 1998.

         In addition,  500,000 shares of Preferred Stock were authorized at June
4, 1997 with a par value of $.01. None of such shares have been issued.

         The Board of  Directors  of the Company on April 14,  1998  approved an
amendment to the Non-Employee  Director Stock Option and Stock Incentive Plan to
change each non-employee  director's annual compensation to include 2,000 shares
of the  Company's  common  stock  effective  June 3, 1998.  This  amendment  was
approved at the annual stockholders meeting on June 3, 1998. As a result, 12,000
shares of the Company's  common stock were issued to  non-employee  directors on
June 3, 1998 for the one year period ending June 3, 1999. An amount equal to the
par value of the common shares issued was transferred  from capital in excess of
par value to the common stock account.

 9.      Stock Option Plan:

The Company currently has in effect two stock option plans:

              The 1997  Management  Stock  Option Plan  ("Management  Plan") was
              adopted in June 1997 in connection  with the  Company's  emergence
              from  bankruptcy  and provides  that options may be granted to key
              employees   (including   directors  who  are   employees)  of  and
              consultants to the Company. An amendment to this plan was approved
              by the  stockholders  at the annual meeting on June 3, 1998.  This
              amendment replaced provisions for granting the "Home Run" options.

              The 1997  Non-Employee  Director Stock Option and Stock  Incentive
              Plan (the  "Non-Employee  Director Plan") was adopted in June 1997
              and provides that options may be granted to non-employee directors
              of the  Company.  An  amendment  to this plan was  approved by the
              stockholders  at the annual meeting on June 3, 1998 to provide for
              the grant of stock to  non-employee  directors  in addition to the
              grant of stock options.


                                      F-10

<PAGE>


                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

Discussion of Management Plan

         The   Management   Plan  is   designed   to  attract   and  retain  the
best-qualified personnel for positions of substantial responsibility, to provide
additional  incentive  to  employees  of and  consultants  to the Company and to
promote the success of the Company's business.

         The aggregate number of shares of Common Stock for which options may be
granted under the Management  Plan is 2,500,000  shares.  The Management Plan is
administered by the Compensation Committee of the Board of Directors.  Under the
Management Plan the following options have been granted:

         On June 4, 1997,  options to purchase 824,242 shares of common stock at
an exercise price of $3.09 per share were granted to five senior managers of the
Company.  Vesting for these stock options  occurs with respect to 33% on June 4,
1998,  a second 33% on June 4, 1999,  and the final 34% on June 4, 2000.  Due to
the  termination of employment of one of these  executives,  options to purchase
93,412 shares at $3.09 per share have been  forfeited.  As of November 13, 1998,
options for 30,000 shares have been exercised.

         During  1997,  the Board of  Directors  authorized  the  granting to 22
executives  of the Company,  not  including  any of the senior  managers  above,
incentive  stock options to purchase  76,000 shares at exercise  prices of $5.75
and  $6.25  per  share,  the then  current  market  price of the  shares.  These
incentive stock options vest 33% on the first  anniversary of the grant,  33% on
the second anniversary, and the final 34% on the third anniversary of the grant.
As of November 13,  1998,  none of these stock  options  have been  exercised or
forfeited.

         At the June 3, 1998 annual meeting of stockholders, an amendment to the
Management  Plan was approved to replace the "Home Run" option  provisions  that
were included as part of the Company's  emergence from  bankruptcy.  These "Home
Run"  option  provisions  called for the  granting  of options to purchase up to
618,182  shares  at an  exercise  price of  $3.09  per  share in the  event of a
reorganization,  merger,  sale or disposition of substantially all the assets of
the Company,  the underwritten equity offering of 50% or more of the outstanding
Common Stock or other similar corporate  transaction if the transaction achieved
minimum imputed  enterprise  value targets.  These minimum targets  escalated at
each  anniversary of the Company's  emergence from  bankruptcy.  The replacement
provision  grants the  remaining  four  original  senior  executives  options to
purchase  365,758  shares at an  exercise  price of $3.09.  These  options  were
granted as of January 4, 1998,  of which 25% of these vested  immediately,  with
the remaining  options  vesting in equal  installments  at each of the following
three  anniversaries of the January 4, 1998 grant date. As of November 13, 1998,
none of these stock options have been exercised or forfeited.

         At October 3, 1998 there were currently outstanding options granted but
not  exercised  under the  Management  Plan to  purchase  1,142,588  shares at a
weighted average exercise price of $3.26 per share.


Discussion of Non-Employee Director Plan

         The  Non-Employee  Director  Plan is designed to attract and retain the
best-qualified personnel for director positions and to provide for the long-term
growth and financial success of the Company's business.

         The aggregate number of shares of Common Stock for which options may be
granted or stock awarded under the Non-Employee Director Plan is 200,000 shares.
The Non-Employee Director Plan is administered by

                                      F-11

<PAGE>


                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

the  Compensation  Committee of the Board of  Directors.  The Plan calls for the
issuance of stock options or stock grants as follows:

         On June 4, 1997,  each of the five original  non-employee  directors of
the Company was granted  options to purchase  20,000 shares at an exercise price
of $3.09 per share. Each of the four subsequent  non-employee directors has been
granted options to purchase 10,000 shares at an exercise price equal to the fair
market  value of the Common  Stock at the day of the grant.  These  options vest
over  three  years from the date of the  grant,  one-third  on each of the first
anniversary,  the second anniversary and the third  anniversary.  As of November
13, 1998, none of these options have been exercised. There are currently options
granted  but not  exercised  under the  Non-Employee  Director  Plan to purchase
140,000 shares at a weighted average exercise price of $4.09 per share.

         The  Non-Employee  Director  Plan also  provides that a stock grant for
2,000 shares of Common Stock will be issued to each non-employee director of the
Company as of the  conclusion  of each  annual  meeting of  stockholders  of the
Company.  There are no restrictions on the receipt or sale of the shares, except
such as may be imposed by federal or state security laws. This grant of stock is
designed to offset the reduction in the portion of directors'  fee paid in cash.
The Company has issued  12,000  shares of Common  Stock to its six  non-employee
directors.  Through the  thirty-nine  weeks ended  October 3, 1998,  the Company
recorded $30,000 of non-cash stock based compensation related to these shares.

Accounting for Stock Option Compensation

         On  June  4,  1997,   effective  with  the  Company's   emergence  from
bankruptcy,  the Company  adopted  the  provisions  of  Statement  of  Financial
Accounting Standards ("SFAS") No.123, "Accounting for Stock-Based Compensation."
Under SFAS No. 123, the Company has recorded $1,400,000 and $120,000 of non-cash
stock  based  compensation  expense  for the  thirty-nine  and forty weeks ended
October 3, 1998 and October 4, 1997, respectively.  These amounts were offset as
adjustments  to  Capital  in  excess of par  value in the  consolidated  balance
sheets.

10.      New Accounting Pronouncements:

         Effective  January 4, 1998, the Company  adopted the provisions of SFAS
No.130,  "Reporting Comprehensive Income" which modifies the financial statement
presentation  of  comprehensive  income  and its  components.  Adoption  of this
statement expands and modifies  disclosures and accordingly has no effect on the
Company's  financial  position or operating results during the periods presented
as the Company has no items that would be considered other comprehensive income.

         In June 1998, SFAS No. 133, "Accounting for Derivative  Instruments and
Hedging Activities" was issued,  establishing accounting and reporting standards
requiring  that  every  derivative   instrument  (including  certain  derivative
instruments  embedded in other  contracts)  be recorded in the balance  sheet as
either an asset or liability  measured at its fair value. The Statement requires
that changes in the derivative's fair value be recognized  currently in earnings
unless  specific  hedge  accounting  criteria are met.  Special  accounting  for
qualifying  hedges  allows a  derivative's  gains and  losses to offset  related
results on the hedged item in the income statement,  and requires that a company
must formally  document,  designate and assess the effectiveness of transactions
that receive hedge accounting.

                                      F-12

<PAGE>


                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

         The Company has not engaged in hedging activities and has not purchased
any derivative  instruments.  The Company  believes the adoption of SFAS No. 133
would have no impact on these consolidated financial statements.

11.      Net Income Per Share:

         For the  thirty-nine  weeks ended October 3, 1998,  the basic  weighted
average common shares outstanding is 6,718,960,  and the weighted average shares
outstanding assuming dilution is 7,065,228. The difference of 346,268 represents
the incremental shares issuable upon exercise of dilutive stock options.

                                      F-13

<PAGE>



                    Report of Independent Public Accountants


To the Stockholders and Board of Directors of
The Leslie Fay Company, Inc.:

We have audited the accompanying  consolidated  balance sheets of The Leslie Fay
Company,  Inc. (a Delaware  corporation  and formerly The Leslie Fay  Companies,
Inc.) and  subsidiaries  as of January 3, 1998 and December  28,  1996,  and the
related consolidated  statements of operations,  stockholders'  (deficit) equity
and cash flows for the  thirty-one  weeks ended January 3, 1998,  the twenty-two
weeks  ended June 4, 1997,  and the fiscal  years  ended  December  28, 1996 and
December 30, 1995. These financial statements and the schedule referred to below
are the  responsibility of the Company's  management.  Our  responsibility is to
express an opinion  on these  financial  statements  and  schedule  based on our
audits.

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

As more fully  described  in Note 2 to the  consolidated  financial  statements,
effective June 4, 1997, the Company emerged from protection  under chapter 11 of
the U.S.  Bankruptcy Code pursuant to a Reorganization  Plan which was confirmed
by the Bankruptcy Court on April 21, 1997. In accordance with AICPA Statement of
Position 90-7, the Company adopted "Fresh Start  Reporting"  whereby its assets,
liabilities  and new capital  structure were adjusted to reflect  estimated fair
values as of June 4, 1997. As a result,  the consolidated  financial  statements
for the periods subsequent to June 4, 1997 reflect the Reorganized Company's new
basis  of  accounting  and  are  not  comparable  to the  Predecessor  Company's
pre-reorganization consolidated financial statements.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial  position of The Leslie Fay Company,  Inc.
and subsidiaries as of January 3, 1998 and December 28, 1996, and the results of
their  operations and their cash flows for the thirty-one weeks ended January 3,
1998,  the  twenty-two  weeks  ended June 4, 1997,  and the fiscal  years  ended
December 28, 1996 and December 30, 1995 in conformity  with  generally  accepted
accounting principles.

Our audit was made for the purpose of forming an opinion on the basic  financial
statements  taken  as  a  whole.  The  schedule  listed  in  the  index  to  the
consolidated  financial  statements is presented for purposes of complying  with
the  Securities  and  Exchange  Commission's  rules and is not part of the basic
financial  statements.   This  schedule  has  been  subjected  to  the  auditing
procedures  applied in the audit of the basic  financial  statements and, in our
opinion,  fairly states in all material  respects the financial data required to
be set forth therein in relation to the basic  financial  statements  taken as a
whole.

                                                          ARTHUR ANDERSEN LLP
New York, New York
February 27, 1998, except with respect to
 Note 6 as to which the date is March 31, 1998

                                      F-14

<PAGE>



                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                    (In thousands, except for per share data)
<TABLE>
<CAPTION>



                                                                                Reorganized                Predecessor
                                                                                  Company                    Company
                                                                                 January 3,                December 28,
                                ASSETS                                              1998                       1996
                                                                             ------------------         ------------------

<S>                                                                               <C>                        <C>    
Current Assets:
    Cash and cash equivalents..........................................                 $18,455                    $21,977
    Restricted cash and cash equivalents...............................                   1,358                         --
    Restricted short term investments..................................                   2,989                         --
    Accounts receivable- net of allowances for possible losses of $3,236                                                   
       and $15,081, respectively.......................................                   9,747                     63,456
    Inventories........................................................                  26,701                    104,383
    Prepaid expenses and other current assets..........................                     807                      2,290
    Assets of product lines held for sale or disposition...............                      --                      3,003
                                                                             ------------------         ------------------
       Total Current Assets............................................                  60,057                    195,109
    Property, plant and equipment, at cost, net of accumulated                                                             
       depreciation of $14 and $19,549, respectively...................                     845                     17,575
    Excess of purchase price over net assets acquired-net of accumulated                                                   
       amortization of $-0- and $10,848, respectively..................                      --                     23,795
    Deferred charges and other assets..................................                     149                      1,182
                                                                             ------------------         ------------------
    Total Assets.......................................................                 $61,051                   $237,661
                                                                             ==================         ==================
            LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current Liabilities:
    Accounts payable...................................................                 $11,530                    $20,341
    Accrued expenses and other current liabilities.....................                   4,542                     23,154
    Accrued expenses and other current confirmation liabilities........                   4,347                         --
    Income taxes payable...............................................                      25                        634
    Current portion of capitalized leases..............................                     160                         --
    Direct liabilities of product lines held for sale or disposition...                      --                      1,577
                                                                             ------------------         ------------------
       Total Current Liabilities.......................................                  20,604                     45,706
    Excess of revalued net assets acquired over equity under fresh-start                                                   
       reporting, net of accumulated amortization of $2,667                              11,041                         --
    Long term debt-capitalized leases..................................                      49                         --
    Deferred liabilities...............................................                     143                         --
    Liabilities subject to compromise..................................                      --                    337,433
                                                                             ------------------         ------------------
    Total Liabilities..................................................                  31,837                    383,139
                                                                             ------------------         ------------------

Commitments and Contingencies                                                                                              

Stockholders' (Deficit) Equity:                                                                                            
    Preferred stock, $.01  and $-0- par value, respectively ; 500                                                          
       and -0- shares authorized, respectively ; no shares issued                                                          
       and outstanding.................................................                      --                         --
    Common stock, $.01 and  $1 par value, respectively; 9,500 and                                                          
       50,000 shares authorized, respectively; 3,400 and 20,000                                                            
       shares issued and outstanding, respectively.....................                      34                     20,000
    Capital in excess of par value.....................................                  25,871                     49,012
    Accumulated retained earnings (deficit)............................                   3,309                   (202,105)
    Foreign currency translation adjustment............................                      --                        581
                                                                             ------------------         ------------------
       Subtotal........................................................                  29,214                   (132,512)
    Treasury stock, at cost -0- and 1,228 shares, respectively.........                      --                    (12,966)
                                                                             ------------------         ------------------
       Total Stockholders' (Deficit) Equity                                              29,214                   (145,478)
                                                                             ------------------         ------------------
    Total Liabilities and Stockholders' (Deficit) Equity...............               $  61,051                  $ 237,661
                                                                             ==================         ==================
 
</TABLE>

     The accompanying Notes to Consolidated Financial Statements are an integral
     part of these consolidated financial statements.

                                      F-15

<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                 (In thousands, except share and per share data)
<TABLE>
<CAPTION>

                                   Reorganized
                                                        Company                       Predecessor Company
                                                    ----------------   -------------------------------------------------

                                                       Thirty-One        Twenty-Two       Fifty-Two         Fifty-Two
                                                      Weeks Ended       Weeks Ended      Weeks Ended       Weeks Ended
                                                       January 3,         June 4,       December 28,      December 30,
                                                          1998              1997            1996              1995
                                                    ----------------   --------------  ---------------   ---------------
<S>                                                     <C>             <C>              <C>               <C>     
Net Sales........................................            $73,091         $197,984         $429,676          $442,084
Cost of Sales....................................             58,719          147,276          331,372           345,891
                                                    ----------------   --------------  ---------------   ---------------
   Gross profit..................................             14,372           50,708           98,304            96,193
                                                    ----------------   --------------  ---------------   ---------------
Operating Expenses:
   Selling, warehouse, general and administrative                                                                        
       expenses..................................             13,299           35,459           79,570            92,832
   Provision for non-cash stock based                                                                                    
   compensation..................................                351               --               --                --
   Depreciation and amortization expense.........                 14            2,090            4,654             6,154
                                                    ----------------   --------------  ---------------   ---------------
       Total operating expenses..................             13,664           37,549           84,224            98,986
   Other (income)................................               (947)          (1,196)          (3,885)           (4,028)
   Amortization of excess revalued net assets                                                                            
       acquired over equity......................             (2,667)              --               --                --
                                                    ----------------   --------------  ---------------   ---------------
   Total operating expenses, net.................             10,050           36,353           80,339            94,958
                                                    ----------------   --------------  ---------------   ---------------
   Operating income..............................              4,322           14,355           17,965             1,235

Interest and Financing Costs (excludes                                                                                   
  contractual interest of $-0-, $7,513, $18,031                                                                        
  and $18,031, respectively).....................                336            1,372            3,932             3,262
                                                    ----------------   --------------  ---------------   ---------------
Income(loss) before reorganization costs, taxes,                                                                         
  gain on sale, fresh-start revaluation and                                                                           
  extraordinary item.............................              3,986           12,983           14,033            (2,027)

Reorganization Costs.............................                 --            3,379            5,144            16,575
                                                    ----------------   --------------  ---------------   ---------------

   Income (loss) before taxes, gain on sale, fresh-                                                                        
       start revaluation and extraordinary item..              3,986            9,604            8,889           (18,602)

Provision (benefit) for taxes....................                677              451             (839)             (761)
                                                    ----------------   --------------  ---------------   ---------------

   Net Income (loss) before gain on sale, fresh-                                                                         
       start revaluation and extraordinary item..              3,309            9,153            9,728           (17,841)

Gain on disposition of Sassco Fashions line (net of                                                                         
   $3,728 of income taxes), loss on revaluation of                                                                        
   assets pursuant to adoption of fresh-start                                                                            
   reporting and extraordinary gain on debt                                                                          
   discharge.....................................                 --          136,341               --                --
                                                    ----------------   --------------  ---------------   ---------------

   Net Income (Loss).............................             $3,309         $145,494           $9,728          ($17,841)
                                                    ================   ==============  ===============   ===============

   Net Income (Loss) per Share - Basic...........              $0.97         *                   $0.52            ($0.95)
                                                    ================   ==============  ===============   ===============
             - Diluted...........................              $0.96         *                   $0.52            ($0.95)
                                                    ================   ==============  ===============   ===============

Weighted Average Shares Outstanding - Basic......          3,400,000         *              18,771,836        18,771,836
                                                    ================   ==============  ===============   ===============
             - Diluted...........................          3,458,565         *              18,771,836        18,771,836
                                                    ================   ==============  ===============   ===============

</TABLE>
 
    *Earnings per share is not presented for the twenty-two weeks ended June 4,
     1997 because such presentation  would not be meaningful.  The old stock was
     canceled under the plan of reorganization  and the new stock was not issued
     until the consummation date.

     The accompanying Notes to Consolidated Financial Statements are an integral
     part of these consolidated financial statements.

                                      F-16
<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY
                        (In thousands, except share data)

<TABLE>
<CAPTION>
                                                                                         Excess of                        
                                                                                         Accumulated                       
                                                                                           Pension                         
                                                                        Capital in       Obligation        Accumulated     
                                                Common Stock            Excess of         Over Plan         (Deficit)      
                                           Shares        Par Value      Par Value          Assets             Equity
                                        -------------   ------------   ------------   -----------------   --------------

<S>                                  <C>               <C>            <C>                  <C>           <C>       
Balance at January 1, 1995                 20,000,000        $20,000        $49,012              $   --        ($193,992)
Fiscal Year 1995
   Net Loss                                        --             --             --                  --          (17,841)
   Deferred Pension Liability                      --             --             --                (214)              --
   Foreign Currency Translation                                                                                            
     Adjustments                                   --             --             --                  --               --   
                                        -------------   ------------   ------------   -----------------   --------------

Balance at December 30, 1995               20,000,000        $20,000        $49,012               ($214)       ($211,833)
Fiscal Year 1996
   Net Income                                      --             --             --                  --            9,728
   Deferred Pension Liability Write-Off            --             --             --                 214               --   
   Foreign Currency Translation Adjustments        --             --             --                  --               --   
                                        -------------   ------------   ------------   -----------------   --------------

Balance at December 28, 1996               20,000,000        $20,000        $49,012              $   --        ($202,105)
   Twenty-Two Weeks Ended June 4, 1997 
   Net Income                                      --             --             --                  --          145,494
   Revaluation Adjustment                          --             --             --                  --           56,611
   Extinguishment of Old Stock            (20,000,000)       (20,000)       (49,012)                 --               --
   New Stock Issuance                       3,400,000             34         24,966                  --               --
                                        -------------   ------------   ------------   -----------------   --------------

Reorganized as of June 4, 1997              3,400,000            $34        $24,966              $   --           $   --
                                        =============   ============   ============   =================   ==============

Balance at June 4, 1997                     3,400,000            $34        $24,966              $   --           $   --
Thirty-One Weeks Ended January 3, 1998                                                                                    
   Net Income                                      --             --             --                  --            3,309
   Use of Pre-Consummation                                                                                                 
     Deferred Taxes                                --             --            554                  --               --   
   SFAS No. 123 - Stock Option                                                                                             
     Compensation                                  --             --            351                  --               --   
                                        -------------   ------------   ------------   -----------------   --------------

Balance at January 3, 1998                  3,400,000            $34        $25,871              $   --           $3,309
                                        =============   ============   ============   =================   ==============
</TABLE>

     The accompanying Notes to Consolidated Financial Statements are an integral
     part of these consolidated financial statements.

                                      F-17
<PAGE>

                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY
                                   (CONTINUED)
                        (In thousands, except share data)


<TABLE>
<CAPTION>

                                                  Foreign                                          Total            
                                                 Currency                                      Stockholders'        
                                                Translation          Treasury Stock              (Deficit)          
                                                               --------------------------
                                                Adjustment        Shares        Amount             Equity
                                               -------------   ------------   -----------    ------------------

<S>                                                 <C>      <C>            <C>                  <C>       
Balance at January 1, 1995                               $11      1,228,164      ($12,966)            ($137,935)
Fiscal Year 1995
   Net Loss                                               --             --            --               (17,841)
   Deferred Pension Liability                             --             --            --                  (214)
   Foreign Currency Translation Adjustments               82             --            --                    82
                                               -------------   ------------   -----------    ------------------

Balance at December 30, 1995                             $93      1,228,164      ($12,966)            ($155,908)
Fiscal Year 1996
   Net Income                                             --             --            --                 9,728
   Deferred Pension Liability Write-Off                   --             --            --                   214
   Foreign Currency Translation Adjustments              488             --            --                   488
                                               -------------   ------------   -----------    ------------------

Balance at December 28, 1996                            $581      1,228,164      ($12,966)            ($145,478)
   Twenty-Two Weeks Ended June 4, 1997
   Net Income                                             --             --            --               145,494
   Revaluation Adjustment                                 --             --            --                56,611
   Extinguishment of Old Stock                          (581)    (1,228,164)       12,966               (56,627)
   New Stock Issuance                                     --             --            --                25,000
                                               -------------   ------------   -----------    ------------------

Reorganized as of June 4, 1997                        $   --             --        $   --               $25,000
                                               =============   ============   ===========    ==================

Balance at June 4, 1997                               $   --             --        $   --               $25,000
Thirty-One Weeks Ended January 3, 1998
   Net Income                                             --             --            --                 3,309
   Use of Pre-Consummation Deferred Taxes                 --             --            --                   554
   SFAS No. 123 - Stock Option                                                                                      
     Compensation                                         --             --            --                   351     
                                               -------------   ------------   -----------    ------------------

Balance at January 3, 1998                            $   --             --        $   --               $29,214
                                               =============   ============   ===========    ==================

</TABLE>

     The accompanying Notes to Consolidated Financial Statements are an integral
     part of these consolidated financial statements.

                                      F-18

<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
<TABLE>
<CAPTION>
                                                               Reorganized                                                       
                                                                 Company                      Predecessor Company
                                                            -----------------   ------------------------------------------------
                                                               Thirty-One         Twenty-Two        Fifty-Two       Fifty-Two
                                                               Weeks Ended        Weeks Ended      Weeks Ended     Weeks Ended
                                                               January 3,           June 4,       December 28,    December 30,
                                                                  1998               1997             1996            1995
                                                            -----------------   ------------------------------------------------

<S>                                                              <C>             <C>                <C>           <C>      
Cash Flows from Operating Activities:
   Net income (loss).......................................            $3,309          $145,494           $9,728        ($17,841)
   Adjustments to reconcile net income (loss) to net cash                                                                        
     (used in) provided by operating activities:                                                                                 
     Depreciation and amortization.........................                14             2,222            4,971           7,116
     Amortization of excess net assets acquired over equity            (2,667)               --               --              --
     Deferred taxes........................................                --                --           (1,103)         (1,811)
     Provision for possible losses on accounts receivable..              (182)              199              433           1,254
     Provision for non-cash stock based compensation.......               351                --               --              --
     (Gain) on sale of fixed assets........................                --              (347)              --              --
     Decrease (increase) in:
       Restricted short-term investments...................            (2,989)               --               --              --
       Accounts receivable.................................             6,845            (1,248)          (9,296)            494
       Inventories.........................................            (7,586)           25,538           (5,600)         11,291
       Prepaid expenses and other current assets...........               377               (66)           1,950             (16)
       Income taxes refundable.............................                --                --           10,345          (1,735)
       Deferred charges and other assets...................              (149)              125            1,263           1,926
     (Decrease) increase in:
       Accounts payable, accrued expenses and other current                                                                      
         liabilities.......................................            (6,544)           (4,167)         (11,860)          6,902
       Income taxes payable................................              (806)           (1,515)            (395)         (1,113)
       Deferred credits and other noncurrent liabilities...               143               374              470            (243)
     Changes due to reorganization activities:
       Gain on disposition of Sassco Fashions line, fresh-                                                                       
         start revaluation and extraordinary gain on debt                                                                        
         discharge.........................................                --          (136,341)              --              --
       Reorganization costs................................                --             3,379            5,144          16,575
       Payment of reorganization costs.....................                --              (917)          (7,757)        (25,792)
       Use of pre-consummation deferred taxes..............               554                --               --              --
                                                            -----------------   ------------------------------------------------
         Total adjustments.................................           (12,639)         (112,764)         (11,435)         14,848
                                                            -----------------   ------------------------------------------------
         Net cash (used in) provided by operating activities           (9,330)           32,730           (1,707)         (2,993)
                                                            -----------------   ------------------------------------------------

Cash Flows from Investing Activities:
   Capital expenditures....................................              (859)           (3,731)          (8,640)         (3,977)
   Proceeds from sale of assets............................                --               467               --              --
   Proceeds from sale of Castleberry.......................                --               600               --              --
   Cash paid to sell/transfer the Sassco Fashions line.....                --           (10,963)              --              --
   Proceeds from sale of Next Day Apparel (net of cash                                                                           
     provided of $405).....................................                --                --               --           3,081
                                                            -----------------   ------------------------------------------------
         Net cash (used in) investing activities...........              (859)          (13,627)          (8,640)           (896)
                                                            -----------------   ------------------------------------------------

Cash Flows from Financing Activities:
   Proceeds from borrowings................................                --                --           55,170          11,940
   Repayment of borrowings.................................                --                --          (55,170)         (8,440)
   Repayment of long-term debt.............................              (135)               --               --              --
   Payment of obligations under the Plan of Reorganization.           (10,943)               --               --              --
                                                            -----------------   ------------------------------------------------
         Net cash (used in) provided by financing activities          (11,078)               --               --           3,500
                                                            -----------------   ------------------------------------------------

   Net (decrease) increase in cash and cash equivalents....           (21,267)           19,103          (10,347)           (389)

   Cash and cash equivalents, at beginning of period.......            41,080            21,977           32,324          32,713
                                                            -----------------   ------------------------------------------------

   Cash and cash equivalents, at end of period.............           $19,813           $41,080          $21,977         $32,324
                                                            =================   ================================================
</TABLE>
  The accompanying  Notes to Consolidated  Financial  Statements are an integral
part of these consolidated financial statements.

                                      F-19
<PAGE>



                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   Basis of  Presentation  and  Organization,  Restatement of Prior  Financial
     Statements and Related Events:

         The  consolidated   financial  statements  included  herein  have  been
prepared by The Leslie Fay Company,  Inc.  (formerly  The Leslie Fay  Companies,
Inc.)  and   subsidiaries   (The  Leslie  Fay  Company,   Inc.  being  sometimes
individually  referred  to,  and  together  with its  subsidiaries  collectively
referred to, as the  "Company" as the context may require),  in accordance  with
generally accepted accounting principles, which, for certain financial statement
accounts,  requires the use of  management's  estimates.  Actual  results  could
differ from those  estimates.  The  Company's  fiscal year ends on the  Saturday
closest to December 31st.  The fiscal years ended January 3, 1998,  December 28,
1996 and December 30, 1995 included 53, 52 and 52 weeks, respectively.

         As a result of the  consummation  of the Joint  Plan of  Reorganization
("the Plan" - see Note 2) and the adoption of  fresh-start  reporting  under the
American Institute of Certified Public Accountants'  Statement of Position 90-7,
"Financial  Reporting by Entities in  Reorganization  Under the Bankruptcy Code"
("SOP  90-7"),  the Company  reported its financial  results for the  twenty-two
weeks ended June 4, 1997. This period contains  financial  statements and notes,
including the effects of the adoption of fresh-start  reporting and consummation
of the Plan. The significant fresh-start reporting adjustments are summarized in
Note 2.

         In the opinion of management,  the information  furnished  reflects all
additional adjustments, all of which are of a normal recurring nature, necessary
for a fair presentation of the results for the reported interim periods. Results
of operations for interim periods are not necessarily  indicative of results for
the full year, and the seasonality of the business may make  projections of full
year results based on interim periods unreasonable.

2.   Reorganization Case and Fresh-Start Reporting:

         On April 5, 1993 ("the Filing Date"),  The Leslie Fay  Companies,  Inc.
("Leslie Fay") and each of Leslie Fay Licensing Corp., Spitalnick Corp. and Hue,
Inc.,  wholly-owned  subsidiaries  of Leslie Fay  (collectively  the "Debtors"),
filed  a  voluntary  petition  under  chapter  11 of the  Bankruptcy  Code  (the
"Bankruptcy  Code").  The  Debtors  operated  their  businesses  as  debtors  in
possession  subject to the  jurisdiction  and  supervision  of the United States
Bankruptcy Court for the Southern District of New York (the "Bankruptcy Court").
Pursuant to an order of the Bankruptcy  Court,  the individual  chapter 11 cases
were consolidated for procedural purposes only and were jointly  administered by
the Bankruptcy Court.

         On November  15,  1995,  Leslie Fay Retail  Outlets,  Inc.;  Leslie Fay
Factory Outlet (Alabama),  Inc.; Leslie Fay Factory Outlet  (California),  Inc.;
Leslie  Fay  Factory  Outlet  (Iowa),   Inc.;  and  Leslie  Fay  Factory  Outlet
(Tennessee),  Inc., all  wholly-owned  subsidiaries of Leslie Fay  (collectively
referred to as the "Retail Debtors") filed voluntary  petitions under chapter 11
of the Bankruptcy  Code. The Retail Debtors operated their businesses as debtors
in  possession  following  the November  15, 1995 filing date while  pursuing an
orderly  liquidation  of their assets,  also under chapter 11 of the  Bankruptcy
Code.

         In the chapter 11 cases, substantially all liabilities as of the Filing
Date were  subject  to  compromise  under the Plan.  As part of the  cases,  the
Debtors  and Retail  Debtors  notified  all known  claimants  for the purpose of
identifying  all  pre-petition  claims  against them.  Pursuant to orders of the
Bankruptcy Court, all proofs of claim

                                      F-20

<PAGE>



were  required to be filed by December 10, 1993 against the Debtors and December
12, 1995 against the Retail  Debtors.  Excluded from the  requirement to file by
the  December  10,  1993 bar date,  among  others,  were  certain  claims by the
Internal Revenue Service  ("IRS"),  which were required to be filed by March 31,
1995. On April 8, 1996, the Debtors and Retail  Debtors filed amended  schedules
of liabilities  with the Bankruptcy  Court which  established May 8, 1996 as the
supplemental bar date for certain creditors.

         On October  31,  1995,  the  Debtors  and the  Committee  of  Unsecured
Creditors (the "Creditors  Committee")  filed the Plan pursuant to chapter 11 of
the  Bankruptcy  Code.  The Plan was  subsequently  amended  on March 13,  1996,
December 5, 1996,  February 3, 1997 and February 28, 1997.  On December 5, 1996,
the  Debtors  filed  a  Disclosure  Statement  for  the  Amended  Joint  Plan of
Reorganization  pursuant to chapter 11 of the Bankruptcy  Code (the  "Disclosure
Statement"),  which  was also  subsequently  amended  on  February  3,  1997 and
February 28, 1997. The Plan provided for, among other things,  the separation of
the Debtors' estates and assets into two separate  reorganized  entities.  Under
the Plan,  stockholders of the Company would not retain or receive any value for
their interest. The Debtors obtained Bankruptcy Court approval of the Disclosure
Statement on February 28, 1997.  The Plan was approved by the  creditors  and on
April 21, 1997, the Bankruptcy Court confirmed the Plan.

         The total number of claims,  after  resolution of the claims  objection
process,  approximated  4,300  and the  claims  value  aggregated  approximately
$338,000,000.  The  principal  categories of claims  classified  as  Liabilities
subject to compromise in the consolidated balance sheet at December 28, 1996 are
identified below.


         Liabilities Subject to Compromise            December 28, 1996
     -------------------------------------------    --------------------
                                                       (In thousands)

     Trade and expense payable                          $   42,187
     Unsecured debt                                        253,004
     Accrued interest                                           82
     Other claims                                           42,160
                                                         ---------
        Total                                             $337,433
                                                         =========

         The  Company  had  accrued   $13,366,000   in  1993  for   interest  on
pre-petition debt accrued during the post-petition  period, even though all or a
significant  portion  of such  interest  may not have been  payable or paid as a
consequence  of the  Bankruptcy  Code,  which excuses such an  obligation  under
certain  circumstances.  For this  reason,  the  Company  decided  not to accrue
interest on  pre-petition  debt in 1995 and 1994,  and the interest  payable was
reflected in  pre-petition  liabilities  at December 29, 1995.  The Plan did not
provide for the payment of this interest and,  accordingly,  this  liability was
reclassified  to provide for other claims,  including an  additional  withdrawal
liability from a union retirement plan.

         On June 4, 1997 (the "Consummation  Date"), the Plan was consummated by
the Company 1)  transferring  the equity interest in both the Company and Sassco
Fashions,  Ltd.  ("Sassco"),  which changed its name to Kasper  A.S.L.,  Ltd. on
November 5, 1997,  to its  creditors in exchange  for relief from the  aggregate
amount  of the  claims  estimated  at  $338,000,000;  2)  assigning  to  certain
creditors  the ownership  rights to notes  aggregating  $110,000,000  payable by
Sassco;  and 3)  transferring  the assets  (including  $10,963,000  of cash) and
liabilities  of the  Company's  Sassco  Fashions  product line to Sassco and the
assets  and  liabilities  of its Dress  and  Sportswear  product  lines to three
wholly-owned  subsidiaries  of the Company.  In addition,  the Company  retained
approximately $41,080,000 in cash of which $23,580,000 was to pay administrative
claims as defined in the Plan. As provided for in the Plan,  the Company  issued
seventy-nine  (79%) percent of its 3,400,000 new shares to its creditors in July
1997.  The  remaining  twenty-one  (21%)  percent is being held back pending the
resolution  of certain  litigation  before the  Bankruptcy  Court.  The existing
stockholders of the Company at June 4, 1997 did

                                      F-21

<PAGE>



not  retain or  receive  any value for their  equity  interest  in the  Company.
Reference  is  made  to the  Exhibits  attached  hereto,  and  Item  1 -  Recent
Developments  contained  in the  Company's  Form 10-K for the fiscal  year ended
December  28,  1996  for a copy of the Plan and a  summary  of Plan  provisions,
respectively.

         In  accordance  with the Plan,  the  remaining  Liabilities  subject to
compromise  were  discharged and the Company  recognized a gain of  $73,541,000,
which  is  reflected  as  an  Extraordinary   Gain  on  Debt  Discharge  in  the
consolidated  statement of  operations  for the  twenty-two  weeks ended June 4,
1997.

Fresh-Start Reporting

         Pursuant to the guidelines  provided by SOP 90-7,  the Company  adopted
fresh-start  reporting and reflected the  consummation  distributions  under its
Plan in the consolidated balance sheet as of June 4, 1997 (the effective date of
the  consummation  of the  Plan  for  accounting  purposes).  Under  fresh-start
reporting,  the Company's  reorganization  value of $25,000,000 was allocated to
its net assets on the basis of the purchase method of accounting.

         The  significant  fresh-start  reporting  adjustments are summarized as
follows:

         1.  Cancellation  of the old common stock  pursuant to the Plan against
the accumulated deficit.

         2.  Allocation of the fair market value of the  identifiable net assets
             in  excess  of the  reorganization  value  (negative  goodwill)  in
             accordance  with the purchase  method of  accounting.  The negative
             goodwill  amount  remaining  after  reducing   non-current   assets
             acquired  to zero was  recorded  as a deferred  credit,  "Excess of
             revalued  net  assets   acquired  over  equity  under   fresh-start
             reporting" and is being amortized over three (3) years.

         The  resulting   charge  of  $27,010,000   from  all  the   fresh-start
adjustments,  including  the  write-off of all revalued  noncurrent  assets (but
excluding the write-off of the old stock for $56,611,000), is presented as "loss
on revaluation of assets  pursuant to adoption of fresh-start  reporting" in the
consolidated  statement of  operations  for the  twenty-two  weeks ended June 4,
1997.

         The  fresh-start  reporting  reorganization  value of  $25,000,000  was
established as the midpoint of a range  ($20,000,000 - $30,000,000)  established
by the Company's financial advisors. The calculation of the range was based on a
five-year  analysis of the  Company's  projected  operations  for the  remaining
operating product lines (fiscal years ended 1996 - 2001),  which was prepared by
management, and a discounted cash flow methodology was applied to those numbers.

         The  five-year  cash  flow  projections  were  based on  estimates  and
assumptions  about  circumstances and events that have not yet taken place. Such
estimates and  assumptions  are inherently  subject to significant  economic and
competitive  uncertainties and contingencies  beyond the control of the Company,
including,  but not limited to, those with  respect to the future  course of the
Company's business activity.

         Since  fresh-start  reporting  has been  reflected in the  accompanying
consolidated balance sheet as of January 3, 1998, the consolidated balance sheet
as of that date is not comparable in material respects to any such balance sheet
for any period prior to June 4, 1997.

                                      F-22

<PAGE>



3.   Summary of Significant Accounting Policies:

(a)  Business -

         The Company is principally  engaged in the design,  arrangement for the
manufacture and sale of women's apparel.

(b)  Principles of Consolidation -

         The  consolidated  financial  statements  include  the  accounts of the
Company  and  its  subsidiaries.   All  significant  intercompany  balances  and
transactions have been eliminated in consolidation.

(c)  Cash Equivalents and Short Term Investments

         All highly liquid investments with a remaining maturity of three months
or less at the date of  acquisition  are  classified  as cash  equivalents.  The
carrying  amount  of  cash  equivalents  approximates  fair  value.  Short  term
investments consists of a one year U.S. Treasury Note maturing on June 30, 1998.
This note will be held to maturity and as such is valued at cost.  At January 3,
1998,  $1,358,000 of restricted  cash and  $2,989,000 in short term  investments
will be used to pay administrative claims as defined in the Plan.

(d)  Inventories -

         Inventories  are  valued  at the  lower of cost  (first-in,  first-out;
"FIFO") or market.

(e)  Property, Plant and Equipment -

         Land,  buildings,  fixtures,  equipment and leasehold  improvements are
recorded at cost.  Property  under capital lease is recorded at the lower of the
net present value of the lease  payments or the fair market value when acquired.
Major  replacements or betterments are capitalized.  Maintenance and repairs are
charged to earnings as incurred. For financial statement purposes,  depreciation
and amortization are computed using the straight-line  method over the estimated
useful lives of the assets.

(f)  Excess of Purchase Price Over Net Assets Acquired -

         The Excess of purchase  price over net assets  acquired  first arose in
connection  with the 1984  leveraged  buyout of The Leslie Fay  Company  and was
allocated based upon the applicable product line's proportionate contribution to
pretax income. The asset was amortized on a straight-line basis,  primarily over
a forty year period.  On June 4, 1997, in connection with fresh-start  reporting
requirements the remaining asset of $10,366,000 and the related  ($3,106,000) of
accumulated  amortization was written-off as part of the revaluation adjustments
(see Note 2). In 1996, the Company determined the Excess purchase price over net
assets acquired of its Castleberry  product line was no longer recoverable based
on an offer to purchase  the  Castleberry  product  line in the fourth  quarter.
Therefore,  the  Company  recognized   reorganization  charges  of  $652,000  to
write-down  a portion of the  excess  purchase  price over net assets  acquired,
which  the  Company  believed  would be  unrecoverable  in  accordance  with the
Financial  Accounting Standards Board ("FASB") Statement of Financial Accounting
Standards ("SFAS") No. 121 - "Accounting for the Impairment of Long-Lived Assets
and for Long- Lived Assets to be Disposed Of."

                                      F-23

<PAGE>



(g) Excess of  Revalued  Net  Assets  Acquired  over  Equity  under  Fresh-Start
Reporting -

         Upon  consummation  of the Plan,  the Company  revalued  its assets and
liabilities in accordance with the purchase  method of accounting.  The revalued
net assets under fresh-start  reporting exceeded the equity value of the Company
by  $13,708,000.  This negative  goodwill amount is being amortized over a three
(3) year period.

(h)  Foreign Currency Translation -

         The December 28, 1996 balance sheet accounts of the Company's  Canadian
and  European  subsidiaries  were  translated  into U.S.  dollars at the current
exchange rate.  Their income  statement  accounts were translated at the average
exchange  rate  for  the  period.   Translation  adjustments  were  included  in
stockholders'  (deficit)  equity.  The  Company's  Far  East  subsidiaries  were
financed by U.S.  dollar  advances and all of their finished goods sales were to
the parent.  Accordingly,  the functional  currency of the Far East subsidiaries
was the  U.S.  dollar,  and  remeasurement  gains  and  losses  (which  were not
material) were included in determining net income for the period.  The effect of
exchange rate changes on cash was not significant. All foreign subsidiaries were
either closed or spun-off in reorganization prior to June 4, 1997 (see Note 2).

(i)  Income Taxes -

         The Leslie Fay Company and its subsidiaries file a consolidated Federal
income tax  return  and  record  their tax  expense  and  liabilities  under the
liability  method (see Note 7).  Under this method,  any  deferred  income taxes
recorded  are  provided  for  at  currently   enacted  statutory  rates  on  the
differences  in the  basis  of  assets  and  liabilities  for tax and  financial
reporting  purposes.  If recorded,  deferred  income taxes are classified in the
balance sheet as current or non-current based upon the expected future period in
which such deferred income taxes are anticipated to reverse.

         No provision  has been made for Federal  income taxes on  approximately
$24,200,000 of foreign  earnings of  subsidiaries,  repatriated as a part of the
Plan as of June 4, 1997, as the Company's net operating  loss  carryforward  was
utilized to offset the extent of the repatriation.

(j)  Net Income (Loss) Per Share -

         Net income (loss) per share, throughout the periods presented, is based
on  the  weighted  average  common  shares  outstanding  and  the  common  stock
equivalents that would arise from the exercise of stock options, if dilutive. In
March 1997, the FASB issued SFAS No. 128 - "Earnings Per Share",  which requires
the  presentation  of net income  (loss) per share to be  replaced  by basic and
diluted  earnings per share.  "Basic earnings  (loss) per share"  represents net
income divided by the weighted average shares outstanding and is consistent with
the Company's  historical  presentations.  "Diluted  earnings  (loss) per share"
represents net income (loss) divided by the weighted average shares  outstanding
adjusted for the incremental  dilution of outstanding employee stock options and
awards,  if  dilutive.  The  Company  adopted  SFAS  No.  128 at June  4,  1997.
Restatement of prior periods is not meaningful  due to the  consummation  of the
Plan,  the  extinguishment  of the existing stock and the issuance of new stock.
Had the  provisions  of SFAS No. 128 been applied as of December  28, 1996,  the
Company  believes it would not have a material  impact on Net Income  (Loss) per
share.

         As of  January  3,  1998,  the basic  weighted  average  common  shares
outstanding is 3,400,000,  and the weighted average shares outstanding  assuming
dilution is 3,458,565.  The difference of 58,565  relates to incremental  shares
issuable relating to dilutive stock options.

                                      F-24

<PAGE>



(k) Comprehensive Income -

     SFAS No.130,  "Reporting  Comprehensive  Income" establishes  standards for
reporting and displaying  comprehensive  income and its components in a full set
of general  purpose  financial  statements.  The  objective of SFAS No.130 is to
report a measure of all  changes in equity of an  enterprise  that  result  from
transactions  and other  economic  events of the period other than  transactions
with owners ("comprehensive  income").  Comprehensive income is the total of net
income and all other  non-owner  changes  in equity  which is  presented  in the
consolidated financial statements.

(l)      Segment Disclosure -

         SFAS No. 131, "Disclosures about Segments of and Enterprise and Related
Information"  was issued in June  1997.  This  statement  is  effective  for the
Company's  fiscal year ending January 2, 1999.  This  statement  changes the way
public  companies report  information  about segments of their business in their
annual  financial  statements  and  requires  them to  report  selected  segment
information  in their  quarterly  reports.  Adoption  of SFAS No. 131 relates to
disclosure  within  the  financial  statements  and is not  expected  to  have a
material effect on the Company's financial statements.

(m)      Prior Years' Reclassification -

         Certain  items  previously   reported  in  specific   captions  in  the
accompanying  financial  statements  have been  reclassified to conform with the
current year's classifications.

(n)      Accounting Estimate -

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure  of  contingent  gains  and  losses  at the  date  of  the  financial
statements and the reported amounts of revenues and expenses during the reported
period. Actual results could differ from those estimates.

4.   Inventories:

         Inventories,  net  of  assets  of  product  lines  held  for  sale  and
disposition (see Note 12) consist of the following:


                                               January 3,         December 28,
                                                  1998                1996
                                                  ----                ----
(In thousands)

Raw materials                                  $  9,638             $  33,151
Work in process                                   4,540                 2,711
Finished goods                                   12,523                68,521
                                              ---------             ----------

   Total inventories                           $ 26,701             $ 104,383
                                              =========             =========

         The balances at December 28, 1996  include the  inventories  related to
the Sassco Fashions product line which was subsequently sold.

                                      F-25

<PAGE>



5.   Property, Plant and Equipment:

         Property,  plant and equipment, net of assets of product lines held for
sale and disposition (see Note 12), consist of the following:

                                         January 3,   December 28,  Estimated
                                           1998          1996      Useful Life
                                           ----          ----      -----------
                    (In thousands)

Land and buildings                          $   --   $      170    25-40 years
Machinery, equipment and fixtures              284       23,395    5 - 10 years
Leasehold improvements                          38        9,948    Various
Construction in progress                       537        3,611    N/A
                                            ------    ---------
   Property, plant and equipment, at cost      859       37,124
Less: Accumulated depreciation and
   amortization                               (14)      (19,549)
                                            ------    ---------

Total property, plant and
    equipment, net                          $  845     $ 17,575
                                            ======    =========

         The  balances at  December  28, 1996  include the  property,  plant and
equipment related to the Sassco Fashions product line which was sold/transferred
on June 4, 1997 as provided in the Plan.  In addition,  all  non-current  assets
were written-off at June 4, 1997 under fresh-start reporting (see Note 2).

6.   Debt:

(a) CIT Credit Agreement -

         On June 2, 1997, in  preparation  for the  consummation  of the Plan, a
wholly-owned  subsidiary  of  the  Company  entered  into a  two-year  financing
agreement (the "CIT Credit Agreement") with CIT to provide direct borrowings and
to issue  letters of credit on the Company's  behalf in an aggregate  amount not
exceeding $30,000,000,  with a sublimit on letters of credit of $20,000,000. The
CIT Credit  Agreement  became effective on June 4, 1997 with the consummation of
the Plan. Direct borrowings bear interest at prime plus 1.0% (9.5% at January 3,
1998) and the CIT Credit Agreement  requires a fee, payable monthly,  on average
outstanding  letters  of credit at a rate of 2%  annually.  There were no direct
borrowings   outstanding  under  the  CIT  Credit  Agreement  and  approximately
$8,514,000  was  committed  under  unexpired  letters of credit as of January 3,
1998.

         The CIT  Credit  Agreement,  as  amended,  contains  certain  reporting
requirements, as well as financial and operating covenants.  Financial covenants
include the  attainment of a current  assets to current  liabilities  ratio,  an
interest to earnings  ratio and minimum  earnings.  In addition,  the CIT Credit
Agreement contains certain restrictive  covenants,  including limitations on the
incurrence  of  additional  liens  and  indebtedness,  a  prohibition  on paying
dividends, and limitation on capital expenditures.  As collateral for borrowings
under the CIT  Credit  Agreement,  the  Company  has  granted  to CIT a security
interest  in  substantially  all of its  assets.  The  Company is  currently  in
compliance with all requirements contained in the CIT Credit Agreement.

         The Company paid $150,000 in commitment  and related fees in connection
with the credit facility which was written-off as part of fresh-start reporting.
Another  $250,000 in commitment fees was paid in June 1997. These fees are being
amortized  as  interest  and  financing  costs over the two year term of the CIT
Credit Agreement.

                                      F-26

<PAGE>



         The  provisions of the Company's  Credit  Agreement  with CIT have been
modified three times:

         On August 18, 1997, CIT waived the provision contained in section 10.17
of the Credit  Agreement  that set a minimum ratio of current  assets to current
liabilities  for the quarter ended July 5, 1997. This waiver was required due to
the later  than  anticipated  consummation  of the Plan of  Reorganization  that
caused a higher level of  confirmation  expenses to remain  unpaid as of July 5,
1997. Such unpaid  confirmation  expenses were collateralized by an equal amount
of cash and securities.

         On February  23, 1998,  CIT amended  several of the  provisions  of the
Credit Agreement in order to adjust for the fresh start  accounting  adjustments
made in accordance with generally accepted accounting  principles  following the
Company's  exit from  bankruptcy.  As part of the  initial  financing  agreement
entered into by the Company with CIT on June 2, 1997, CIT had agreed to make the
appropriate amendments caused by "fresh start."

         This February 23, 1998 amendment also included an increase in the level
of allowed annual capital expenditures to conform to the Company's requirements.

         On  March  31,  1998,  CIT  amended  numerous  sections  of the  Credit
Agreement in order to permit the Company to:

o        Purchase,  acquire or invest in businesses,  subject to the approval of
         CIT. Such  acquisitions  or  investments  may include the assumption of
         debt, liens, guarantees, or contingent liabilities.

o        Pay  dividends  or  repurchase  the  Company's  common  stock  up to an
         aggregate  amount of $5,000,000 in each fiscal year 1998 and 1999. Such
         payment may also be limited by not  experiencing  or incurring an event
         of default under the Credit  Agreement that includes other  restrictive
         covenants.  Further,  such  payment must also leave the Company with no
         less than $5,000,000 in undrawn availability.

o        Incur  additional  capital  expenditures to the extent the prior year's
         actual capital  expenditures were less than the amount allowed for that
         year. The Company's 1997 capital expenditures from June 4, 1997 through
         the end of the fiscal  year were  $859,000.  This  amount was  $641,000
         below the 1997  covenant.  Effectively,  this  raises the 1998 limit on
         capital expenditures to $3,141,000.

(b) FNBB Credit Agreement/DIP Credit Agreement -

         The  Company  previously  had  a  facility  for  a  $60,000,000  credit
agreement  with The First  National  Bank of  Boston  ("FNBB")  and  BankAmerica
Business Credit,  Inc.  ("BABC"),  as Facility Agents and FNBB as Administrative
Agent (the "FNBB Credit Agreement").  In connection with the consummation of the
Plan, the Company entered into an agreement (the "Paydown  Agreement")  with its
lenders  under the FNBB Credit  Agreement to paydown any  remaining  obligations
under the FNBB Credit  Agreement and terminate the FNBB Credit Agreement on June
4, 1997. The FNBB Credit Agreement had expired on May 31, 1997, but continued in
effect until the  consummation  of the Plan with the consent of both the lenders
and the Company.

         The FNBB Credit Agreement provided for post-petition  direct borrowings
and the  issuance of letters of credit on the  Debtors'  behalf in an  aggregate
amount not  exceeding  $60,000,000,  subject to being  permanently  reduced on a
dollar-for-dollar  basis  for any net cash  proceeds  received  from the sale of
assets after March 20, 1995 for which the proceeds  exceeded  $20,000,000 in the
aggregate up to a maximum of  $40,000,000 on a cumulative  basis.  No qualifying
asset sales were made which would have  reduced the facility  borrowing  limits.
Beginning January 1, 1997,

                                      F-27

<PAGE>



the sublimit on the revolving  line of credit was  $20,000,000  and the sublimit
for letters of credit was $50,000,000.


         There  were no direct  borrowings  outstanding  under  the FNBB  Credit
Agreement and approximately $32,169,000 was committed under unexpired letters of
credit as of December 28, 1996.

         Direct  borrowings  bore interest at prime plus 1.5% (9.75% at December
28, 1996) and the FNBB Credit  Agreement  required a fee,  payable  monthly,  on
average outstanding letters of credit at a rate of 2% annually.  The FNBB Credit
Agreement,  as amended,  contained  certain reporting  requirements,  as well as
financial and operating  covenants  through December 28, 1996 related to minimum
and maximum  inventory  levels,  capital  expenditures and attainment of minimum
earnings  before   reorganization,   interest,   taxes  and   depreciation   and
amortization.  As collateral for borrowings under the FNBB Credit Agreement, the
Company had granted to FNBB and BABC a security  interest in  substantially  all
assets of the Company. In addition,  the FNBB Credit Agreement contained certain
restrictive  covenants,  including  limitations  on the incurrence of additional
liens and indebtedness and a prohibition on paying dividends.

         The Company incurred $473,000, $1,234,000 and $1,876,000, respectively,
in commitment and related fees in connection with the credit  facilities for the
twenty-two,  fifty-two and fifty-two weeks ended June 4, 1997, December 28, 1996
and December 30, 1995. These fees were amortized as interest and financing costs
over the terms of the respective agreements.

(c)  Senior Debt -

         On January 4, 1990, the Company issued  $50,000,000 of 9.53%  unsecured
Senior  Notes  ("Senior  Notes")  and  $25,000,000  of 10.54%  unsecured  Senior
Subordinated  Notes  ("Subordinated  Notes"),  pursuant to note agreements.  The
Senior  Notes and  Subordinated  Notes were  payable in annual  installments  of
$7,142,857  beginning  January  1994  and  $8,333,333  beginning  January  2000,
respectively.  The Company  defaulted on these notes with its chapter 11 filings
and these notes were settled as part of the Plan.

         As a  result  of the  chapter  11  filings  (see  Notes 1 and  2),  all
long-term  debt  outstanding  at April 5,  1993 was  classified  as  Liabilities
subject to compromise.  The Company breached  covenants in substantially  all of
its then existing debt instruments as a result of the accounting  irregularities
and the chapter 11 filing.

                                      F-28

<PAGE>



         Debt consisted of the following:


                                              January 3,           December 28,
           (In thousands)                        1998                 1996
                                                ------               -----

CIT Credit Agreement                             $     --         $      --   
FNBB Credit Agreement                                  --                --   

Financing Agreement:
   Revolver; variable interest
       rates, due through December 31, 1994            --               78,004
   Lines of credit; variable interest rates,
       due through December 31, 1994                   --              100,000
                                                ------------         ---------
         Total debt under financing agreement          --              178,004
                                                ------------         ---------

Senior debt:
   Senior notes; 9.53% interest rate, due
        January 15, 2000                               --               50,000
   Senior subordinated notes; 10.54% interest
       rate, due January 15, 2002                      --               25,000
                                                ------------        ----------
         Total senior debt                             --               75,000
                                                ------------        ----------

Total debt                                             --              253,004

Less: Liabilities subject to compromise                --              253,004
                                                ------------        ----------

    Total long-term debt                         $     --           $    --     
                                                 ===========        ==========

         In accordance with the Plan, the Liabilities subject to compromise were
discharged on June 4, 1997.

                                      F-29

<PAGE>



7.   Income Taxes:

         For the  thirty-one,  twenty-two,  fifty-two and fifty-two  weeks ended
January  3,  1998,  June 4, 1997,  December  28,  1996 and  December  30,  1995,
respectively, the following provisions (benefits) for income taxes were made:
<TABLE>
<CAPTION>

                                                                    (In thousands)

                                     Thirty-One         Twenty-Two         Fifty-Two          Fifty-Two
                                     Weeks Ended        Weeks Ended       Weeks Ended        Weeks Ended
                                     January 3,           June 4,        December 28,       December 30,
                                        1998               1997              1996               1995
                                  -----------------     -----------    -----------------   --------------

<S>                                 <C>              <C>               <C>                  <C>  
Current:
             Federal                   $      460       $  1,400          $     130            $(37)
             State                            217          2,428                 39             100
             Foreign                           --            351                 95             987
                                       ----------       --------          ---------         -------
                                              677          4,179                264           1,050
                                       ----------       --------          ---------         -------
Deferred:
             Federal                           --             --                 --              --   
             State                             --             --                 --              --   
             Foreign                           --             --            (1,103)         ( 1,811)
                                       ----------        --------         ---------         -------
                                               --             --            (1,103)         ( 1,811)
                                       ----------        --------         ---------         -------

Total tax provision (benefit)
for income taxes                              677          4,179              (839)            (761)

Less: Taxes on sale
of Sassco Fashions line                        --         (3,728)               --               --
                                       ----------        -------          ---------         --------

Tax provision (benefit)
for income taxes                       $      677       $    451             $(839)           $(761)
                                       ==========       ========          =========         ========
</TABLE>

         The  Company   recognized  Federal  and  state  income  taxes  for  the
thirty-one  weeks  ended  January 3, 1998 of  $677,000.  There is no Federal tax
provision  currently  recognizable,  other than based on the alternative minimum
tax  regulations,  due to existing  net  operating  loss  carryforwards  and the
benefits of  significant  temporary  differences  recognized in the period ended
January 3, 1998.

         The Company recognized Federal,  state and foreign income taxes for the
twenty-two weeks ended June 4, 1997 of $451,000.  There is no Federal income tax
provision  currently  recognizable,  other  than that  based on the  alternative
minimum tax regulations,  due to existing net operating loss  carryforwards.  An
additional  $3,728,000 of Federal and state taxes were recorded against the Gain
on the disposition of the Sassco Fashions  product line. For the fifty-two weeks
ended December 28, 1996 and December 30, 1995, the Company  recognized an income
tax credit of $1,103,000 and $1,811,000, respectively,  representing a reduction
of foreign income tax liabilities as a result of negotiated settlements on prior
years' estimated taxes, which offset the Federal, state, local and foreign taxes
of $264,000 and $1,050,000 in 1996 and 1995,  respectively.  In connection  with
the adoption of fresh start  reporting  (see Note 2), the net book values of all
non-current assets existing at the consummation date were eliminated by negative
goodwill.  As a  consequence,  tax benefits  realized for book  purposes for any
period  after  the  consummation  for  cumulative  temporary  differences,   net
operating loss  carryforwards  and tax credit  carryforwards  existing as of the
consummation date will be reported as an addition to  paid-in-capital  in excess
of par value rather than as a reduction in the tax provision in the statement of
operations.

                                      F-30

<PAGE>



         The difference between the Company's  effective income tax rate and the
statutory Federal income tax rate is as follows:
<TABLE>
<CAPTION>

                                                    (In thousands, except percentages)

                                   Thirty-One        Twenty-Two           Fifty-Two         Fifty-Two
                                   Weeks Ended       Weeks Ended         Weeks Ended       Weeks Ended
                                   January 3,          June 4,          December 28,      December 30,
                                      1998             1997                  1996              1995
                                 ----------------  ------------       -----------------    -----------
                                                                   
<S>                                   <C>              <C>                 <C>             <C>  
Tax provision (benefit) for    
  income taxes                        $ 677            $ 4,179             $( 839)              $(761)

Income (Loss) before
  provision (benefit) for
  income taxes                       $ 3,986          $149,673             $ 8,889           $(18,602)
                                     =======          ========             =======           =========

Effective Tax Rate                    17.0%              2.8%                9.4%                4.1%

Net state tax                        ( 5.4%)           ( 1.3%)             ( 0.3%)               0.4%
Net foreign tax                        --              ( 0.2%)              11.3%              (11.4%)   
Intangibles                           23.4%               --               ( 7.1%)               7.9%
Operating losses not utilized          --                 --                 --                 34.2%
Utilization of net operating
  losses                               --                 35%               23.2%                 --
Other                                  --               (1.3%)              (1.5%)              (0.2%) 
                                      -----

Federal statutory rate                35.0%             35.0%               35.0%               35.0% 
                                     ======            ======             =======              =======
</TABLE>

                                      F-31

<PAGE>



         The amounts  comprising  the  temporary  differences  (the  differences
between  financial  statement  carrying  values  and the tax basis of assets and
liabilities) at the end of the respective periods are as follows:
<TABLE>
<CAPTION>

                                                                            (In thousands)

                                        Thirty-One               Twenty-Two         Fifty-Two            Fifty-Two
                                        Weeks Ended              Weeks Ended       Weeks Ended          Weeks Ended
                                        January 3,                 June 4,         December 28,         December 30,
                                           1998                      1997              1996                 1995     
                                     ----------------        ------------------   ---------------      -------------

<S>                                    <C>                      <C>                <C>                <C>          
Customer reserves and allowances         $   4,108                $   3,812          $   11,550         $  12,000    
Restructuring and investigation                300                   10,963              30,770            37,700    
Depreciation                                 6,713                    7,304               1,700              (300)   
Inventory                                    2,553                    2,337              12,640            16,500    
Multi-employer pension payments             --                       --                  --                  (316)   
Worker's compensation                                                                                                
   insurance                                   572                      572               4,280             2,500   
Vacation pay accrual                           490                      421               1,200             1,300   
Others                                         308                      921               1,420             4,500   
                                          --------                ---------           ---------        ----------  
                                                                                                                     
Total temporary differences               $ 15,044                 $ 26,330            $ 63,560          $ 73,884   
                                          ========                =========            ========        ==========   
</TABLE>
                                                                                
         The  following is a summary of the  estimated  deferred  income  taxes,
i.e., future Federal income tax benefits at currently enacted rates,  which have
been reflected in the financial statements as indicated below:
<TABLE>
<CAPTION>


                                                           (In thousands, except percentages)

                                           Thirty-One       Twenty-Two         Fifty-Two           Fifty-Two
                                           Weeks Ended      Weeks Ended       Weeks Ended         Weeks Ended
                                           January 3,         June 4,        December 28,         December 30,
                                              1998              1997              1996                1995      
                                       ----------------- -----------------  ----------------      -----------

<S>                                      <C>              <C>               <C>                  <C>     
Temporary differences                       $ 15,044         $ 26,330          $ 63,560             $ 73,884
Tax rate                                       35%              35%               35%                  35%
                                              ----             ----              ----                 ----
Tax effect of temporary differences            5,265            9,216            22,246               25,859
Valuation Allowance                           (5,265)          (9,216)          (22,246)             (25,859)
                                             -------

Deferred tax assets recognized               $ --             $ --              $ --                $ --  
                                             -------          -------           -------             --------    
</TABLE>

         At June 4, 1997 there were  consolidated  tax net  operating  losses of
approximately  $50 million  available to offset future taxable  income,  if any,
through fiscal year 2010. The utilization of these loss  carryforwards to offset
future  taxable  income is subject to  limitation  under the "change in control"
provision of Section 382 of the Internal  Revenue  Code.  The Company  estimated
that  the  annual   limitation   imposed  on  the   utilization  of  these  loss
carryforwards  by  Section  382  will  be  approximately  $1,500,000  per  year,
resulting in an aggregate  limitation on the use of these loss  carryforwards of
approximately $21,000,000 through 2010.

         The  Company  has  also  generated  approximately  $9,000,000  of  loss
carryforwards during the period ended January 3, 1998 as a result of recognizing
various cumulative  temporary  differences arising in prior periods.  These loss
carryforwards  may be available to offset future taxable income, if any, without
limitation.

         On February 26, 1996,  the Company  received  $7,970,000 for the refund
from the amended tax returns for 1989 through 1991 plus interest of $2,375,000.

                                      F-32

<PAGE>



8.   Commitments and Contingencies:

(a)  Leases -

         The Company rents real and personal  property under leases  expiring at
various  dates  through 2002.  Certain of the leases  stipulate  payment of real
estate  taxes and other  occupancy  expenses.  Total  rent  expense  charged  to
operations for the thirty-one,  twenty-two,  fifty-two and fifty-two weeks ended
January 3, 1998, June 4, 1997, December 28, 1996 and December 30, 1995, amounted
to $1,365,000, $4,599,000, $8,007,000 and $13,926,000, respectively. All capital
lease assets were written-off under fresh-start reporting (see Note 2).

         Minimum  annual rental  commitments  under  operating  and  capitalized
leases in effect at January 3, 1998 are summarized as follows:
<TABLE>
<CAPTION>

                                                              Capitalized
                  Fiscal           Real        Equipment        Equipment
                  Years            Estate      & Other      (including interest)
                  ------           ------      ---------    -------------------
                                               (In thousands)
             <S>               <C>               <C>         <C>           
                  1998              $ 1,431     $  228            $  160
                  1999                1,551        196                54
                  2000                1,658        181                18
                  2001                1,377        166                --
                  2002                  342         --                -- 
                                   ---------    --------         --------

    Total minimum lease payments     $ 6,359    $  771           $  232
                                   =========    ========         ========
</TABLE>

(b)  Legal Proceedings -

         As  discussed  in Notes 1 and 2, on the Filing  Dates,  the Company and
several of its  subsidiaries  filed voluntary  petitions in the Bankruptcy Court
under chapter 11 of the Bankruptcy Code. All civil litigation  commenced against
the Company and those referenced subsidiaries prior to that date had been stayed
under the Bankruptcy  Code. By an order dated April 21, 1997 (the  "Confirmation
Order"),  the Bankruptcy  Court  confirmed the Plan. The Plan was consummated on
June  4,  1997.   Certain   alleged   creditors   who  asserted  age  and  other
discrimination  claims against the Company,  and whose claims were expunged (the
"Claimants")  pursuant to an Order of the Bankruptcy  Court (see below) appealed
the  Confirmation  Order to the United  States  District  Court for the Southern
District  of New  York.  The  Company  moved  to  dismiss  the  appeal  from the
Confirmation  Order and the motion was granted and the appeal was dismissed.  An
appeal to the United  States  Court of Appeals for the Second  Circuit  from the
Order  dismissing the appeal taken by the Claimants  subsequently was withdrawn,
without prejudice,  and may be refiled in the future. In addition, the Claimants
and two other persons commenced an adversary  proceeding in the Bankruptcy Court
to revoke the Confirmation Order. The Company has moved to dismiss the adversary
proceeding  to revoke  the  Confirmation  Order and that  motion  has been fully
briefed, but has not yet been argued to the Bankruptcy Court.

         Both prior to and subsequent to the Filing Dates,  various class action
suits were commenced on behalf of persons who were  stockholders  of the Company
prior to April 5, 1993.  Any claims  against  the  Company  arising out of these
suits were discharged as part of, and in accordance with the terms of the Plan.

         The  Claimants,  who are  former  employees  of the  Company  who  were
discharged  prior to the filing of the chapter 11 cases,  asserted age and other
discrimination  claims,  including punitive damage claims against the Company in
the approximate  aggregate sum of $80 million.  Following a trial on the merits,
the Bankruptcy Court expunged and

                                      F-33

<PAGE>



dismissed  those claims in their  entirety.  The  Claimants  have  appealed that
decision to the United States  District  Court for the Southern  District of New
York,  the appeal has been fully briefed and argued and the parties are awaiting
a decision.

         Several former  employees,  who are included among the Claimants in the
above-described  pending appeal,  have commenced an action  alleging  employment
discrimination  against  certain former officers and directors of the Company in
the United  States  District  Court for the Southern  District of New York.  The
Court has dismissed all of the causes of action  arising under federal and state
statutes,  and the only  remaining  claims are those  arising under the New York
City Human  Rights Law.  Discovery  is complete  and a pre-trial  order has been
filed.

         In addition to, and concurrent  with, the proceedings in the Bankruptcy
Court, the Company is involved in or settled the following legal  proceedings of
significance:

         In November 1992, a class action entitled  "Stephen Warshaw and Phillis
Warshaw v. The Leslie Fay  Companies,  Inc. et al." was instituted in the United
States District Court for the Southern District of New York. In January 1993 and
February 1993, the plaintiffs  served amended  complaints and thereafter  twelve
other  similar  actions  were  commenced  against  the  Company,  certain of its
officers and directors and its then  auditors,  BDO Seidman.  The  complaints in
these cases,  which  purported  to be on behalf of all persons who  purchased or
acquired  stock of the Company  during the period  from  February 4, 1992 to and
including  February 1, 1993,  alleged  that the  defendants  knew or should have
known  material  facts  relating to the sales and earnings  which they failed to
disclose and that if these facts had been  disclosed,  they would have  affected
the price at which the Company's  common stock was traded. A pre-trial order was
entered  which had the effect of  consolidating  all of these  actions  and,  in
accordance  therewith,   the  plaintiffs  have  served  the  defendants  with  a
consolidated  class action complaint which,  because of the chapter 11 filing by
the Company, does not name the Company as a defendant. In March 1994, plaintiffs
filed a consolidated  and amended class action  complaint.  This complaint added
certain  additional  parties as defendants,  including  Odyssey  Partners,  L.P.
("Odyssey"),  and expanded the purported class period from March 28, 1991 to and
including  April 5,  1993.  In March  1995,  BDO  Seidman  filed an  answer  and
cross-claims  against  certain of the  officers  and  directors  of the  Company
previously  named  in this  action  and  filed  third-party  complaints  against
Odyssey,  certain then current and former  executives of the Company and certain
then  current and former  directors  of the  Company.  These  cross-  claims and
third-party  complaints  allege that the Company's senior management and certain
of its directors engaged in fraudulent conduct and negligent  misrepresentation.
BDO Seidman sought  contribution  from certain of the defendants and each of the
third-party  defendants if it were found liable in the class action,  as well as
damages.  On March 7, 1997, a stipulation  and agreement was signed  pursuant to
which all  parties  agreed  to settle  the  above  described  litigation  for an
aggregate  sum  of  $34,700,000.  The  officers'  and  directors'  share  of the
settlement  is covered  by the  Company's  officers'  and  directors'  liability
insurance.  The settlement specifically provides that the officers and directors
deny any liability to the plaintiffs and have entered into the settlement solely
to avoid substantial expense and inconvenience of litigation. The Company has no
obligations  under this settlement.  The District Court approved this settlement
and signed the final order of dismissal on May 8, 1997.  The settlement has been
fully consummated.

         In February 1993, the  Securities and Exchange  Commission  obtained an
order directing a private investigation of the Company in connection with, among
other  things,  the filing by the Company of annual and other  reports  that may
have  contained  misstatements,  and the  purported  failure  of the  Company to
maintain books and records that accurately reflected its financial condition and
operating results. The Company is cooperating in this investigation.

         In February 1993, the United States Attorney for the Middle District of
Pennsylvania issued a Grand Jury Subpoena seeking the production of documents as
a result of the Company's  announcement of accounting  irregularities.  In 1994,
Donald F. Kenia,  former  Controller  of the Company,  was indicted by a federal
grand jury in the Middle

                                      F-34

<PAGE>



District of  Pennsylvania  and pled guilty to the crime of  securities  fraud in
connection  with the  accounting  irregularities.  On or about October 29, 1996,
Paul F. Polishan,  former Senior Vice President and Chief  Financial  Officer of
the Company,  was indicted by the federal  grand jury in the Middle  District of
Pennsylvania for actions relating to the accounting irregularities. The trial of
the case against Paul F. Polishan has not yet occurred.

         In March  1993,  a  stockholder  derivative  action  entitled  "Isidore
Langer,  derivatively  on behalf of The Leslie Fay  Companies,  Inc.  v. John J.
Pomerantz et al." (the "Derivative  Action") was instituted in the Supreme Court
of the State of New  York,  County of New York,  against  certain  officers  and
directors of the Company and its then auditors.  This complaint alleges that the
defendants  knew or should have known  material  facts relating to the sales and
earnings of the Company which they failed to disclose.  The time to answer, move
or otherwise  respond to the complaint has not yet expired.  The plaintiff seeks
an unspecified amount of monetary damages,  together with interest thereon,  and
costs and expenses incurred in the action,  including reasonable  attorneys' and
experts' fees. The Company cannot  presently  determine the ultimate  outcome of
this litigation,  but believes that it should not have any unfavorable impact on
the financial statements.  Pursuant to the Modification of the Third Amended and
Restated  Joint  Plan of  Reorganization  filed on April 4, 1997,  a  Derivative
Action Board, comprised of three persons or entities appointed by the Bankruptcy
Court,  upon  nomination  by the  Creditors'  Committee,  shall  determine  by a
majority vote whether to prosecute,  compromise  and settle or  discontinue  the
Derivative Action.

         On February 23, 1996,  Albert Nipon and American Pop  Marketing  Group,
Inc.  commenced an action  against the Company in the United  States  Bankruptcy
Court, Southern District of New York seeking, inter alia, a declaratory judgment
with respect to the use of the  Company's  "Albert  Nipon"  trademark  and trade
name. The Company has asserted counter claims. Upon a record of stipulated facts
and  submissions of memorandum of law, an oral argument on this matter was heard
on May 9, 1997.  On December 23,  1997,  the Court ruled in favor of the Company
finding the  plaintiffs  in  violation  of the  Federal  and New York  Trademark
Statutes  and of unfair  competition  under  common  law.  The  plaintiffs  have
appealed and the Company has cross appealed to recover its costs and expenses in
the litigation.

(c)  Management Agreements -

         In  connection  with  the  Plan,  the  Company  entered  into  one-year
management  contracts  with  several  officers  and key  employees  with  annual
salaries of $1,900,000.

(d)  Concentrations of Credit Risk -

         Financial   instruments  which   potentially   expose  the  Company  to
concentrations  of credit risk, as defined by SFAS No. 105, consist primarily of
trade accounts  receivable.  The Company's customers are not concentrated in any
specific geographic region, but are concentrated in the retail apparel business.
For the  fifty-three  weeks ended January 3, 1998,  excluding the Sassco Fashion
and  Castleberry  product lines,  three  customers of the continuing  Leslie Fay
business  accounted for 33%, 12% and 8% of the reorganized  Company's  sales. In
1996 for continuing businesses only, three customers accounted for 35%, 19%, and
4.5% of the  Company's  sales.  The Company has  established  an  allowance  for
possible  losses  based upon  factors  surrounding  the credit  risk of specific
customers, historical trends and other information.

         On June 2, 1997 the Company  entered  into a factoring  agreement  with
CIT,  whereby CIT provides a guarantee of collection for all shipments  approved
by CIT. Under the factoring agreement these receivables are purchased by CIT. On
January 3, 1998 the Company's accounts  receivable  included $8,800,000 due from
CIT net of reserves.

                                      F-35

<PAGE>



9.       Stockholders' (Deficit) Equity

         The  authorized  common stock of the  reorganized  Company  consists of
9,500,000  shares of common  stock with a par value  $.01 per share.  At June 4,
1997,  3,400,000  shares were issued and  outstanding and were being held by the
plan  administrator  in trust. In July 1997,  2,686,000 (79%) of the shares were
distributed.  The remaining  twenty-one (21%) percent is being held back for the
benefit of its  creditors  pending the  resolution  of certain  disputed  claims
before the Bankruptcy  Court.  The old common stock was  extinguished at June 4,
1997 and the old stockholders of the Company did not retain or receive any value
for their equity interest.

         In  addition,  500,000  shares of  Preferred  Stock of the  reorganized
Company were  authorized at June 4, 1997 with a par value of $.01.  None of such
shares have been issued.

10.  Stock Option Plan:

         Information  regarding  the  Company's  stock option plan is summarized
below:
<TABLE>
<CAPTION>


                                   Number of Shares    Option Price Per Share
                                -------------------  ---------------------------

<S>                                <C>              <C>             <C>   
Outstanding at December 30, 1995        148,875       $3.31      -     $14.00

Granted                                   --             --      -         --
Exercised or surrendered                  --             --      -         --
Canceled                                (22,000)       3.50      -      14.00
                                       --------

Outstanding at December 28,1996         126,875        3.31      -      14.00

Termination of old plan                (126,875)       3.31      -      14.00
Granted                                 510,121        6.18      -      12.50
Exercised or surrendered                  --             --      -         --
Canceled                                  --             --      -         --
                                        -------
Outstanding at January 3, 1998          510,121        6.18      -      12.50
</TABLE>


         The Plan provides stock options to certain senior  management  equal to
seventeen and one-half (17.5%) percent of the reorganized Company's common stock
outstanding  (assuming the exercise of all options).  Of this amount,  the first
ten (10%) or 412,121 options were granted as of June 4, 1997, one-third of which
will vest on each of the first three  anniversaries of the Consummation Date. In
addition,  each  initial  non-employee  director of the Company has been granted
10,000 stock options for a total of 50,000 options. The options may be exercised
for $6.18 per share.  The Plan provided that  additional  options of another two
and  one-half  (2.5%) to seven and  one-half  (7.5%)  percent of common stock (a
maximum of 309,091 options) will be granted upon a sale of the Company where the
imputed  enterprise  value  exceeds  $37,500,000.   The  Company  issued  48,000
additional  options to non-employee  directors and middle  management during the
period. These options may be exercised for a price between $11.50 and $12.50 per
share. No options were exercisable at January 3, 1998.

         Effective  as  of  the  Consummation  Date,  the  Company  adopted  the
provisions of SFAS No. 123 - "Accounting  for Stock-Based  Compensation."  Under
SFAS No.123 utilizing the fair value based method, compensation cost is measured
at the grant date based upon the value of the award and is  recognized  over the
service  period.  The fair  value of the  options  granted  on June 4,  1997 was
estimated using the Black-Scholes  option pricing model based upon the following
assumptions:  risk free  interest rate of 6.47%,  expected life of 5 years,  and
volatility of 34%. The  compensation  expense of  approximately  $1.8 million is
being recognized over the service period of three years. Had

                                      F-36

<PAGE>



SFAS No. 123 been adopted prior to the  Consummation  Date in fiscal years 1995,
1996 and the  twenty-two  weeks  ended  June 4, 1997,  there  would have been no
effect on the Company's financial statements.

         The  consummation  of the Plan  terminated  all  options  under a Stock
Option Plan which had  provided for the grant of up to an aggregate of 1,000,000
shares of the Company's common stock to its key employees. In December 1992, the
Board of Directors  approved an increase in the aggregate number of shares which
could be granted to 1,500,000. This increase was subject to stockholder approval
which was never solicited.

         Under the plan, incentive stock options were granted to purchase shares
of common  stock at not less than the fair  market  value of such  shares at the
date of the grant. Additionally,  non-qualified options were granted to purchase
shares of common  stock at an amount not less than 98% of the fair market  value
of such shares at the date of grant. In general,  the options vested over a four
year  period  and were  exercisable  no later  than five  years from the date of
grant.

11.  Retirement Plans:

(a)  Defined Benefit Plan -

         In January 1992,  the Company  established a  non-contributory  defined
benefit  pension plan covering  certain  salaried,  hourly and  commission-based
employees.  Plan benefits are based upon the participants' salaries and years of
service.  The plan was amended to freeze benefit accruals effective December 31,
1994 and, in connection with the Company's reorganization, to terminate the plan
effective December 31, 1996.  Investments are made primarily in U.S.  Government
obligations and common stock.  The following major  assumptions were used in the
actuarial valuations:


                                                  1997       1996    1995
                                                  ----       ----    ----
Discount rate                                     7.5%       7.5%    8.8%
Long-term rate of return on assets                8.8%       8.8%    8.8%
Average increase in compensation                   N/A       N/A     N/A

         Net periodic  pension cost  recognized in the  thirty-one,  twenty-two,
fifty-two and fifty-two weeks ended January 3, 1998, June 4, 1997,  December 28,
1996 and December 30, 1995 were $0, $0, $195,000 and $341,000, respectively. The
components of this cost are as follows:
<TABLE>
<CAPTION>
                                                                   (in thousands)

                                       Thirty-one          Twenty-two           Fifty-two            Fifty-two
                                      weeks ended         weeks ended          weeks ended          weeks ended
                                       January 3,           June 4,           December 28,         December 30,
                                          1998                1997                1996                 1995
                                          ----                ----                ----                 ----

<S>                                     <C>              <C>                   <C>                  <C>         
Service costs                              $       --       $      --             $    --             $     --    
Interest cost                                      47              38                 127                  223  
Actual return on assets                           (74)            (98)               (111)                 417  
Recognition of partial settlement                     
   of pension obligations                          --              --                 106                  200   
Net amortization and deferral                      27              60                  73                 (499)  
                                            ---------         ---------           ---------             ------

     Net periodic pension cost              $     --          $     --           $    195              $   341 
                                            =========         =========           =========             ======

</TABLE>

                                      F-37

<PAGE>



The  following  table  summarizes  the funding  status of the plan at January 3,
1998, June 4, 1997, December 28, 1996 and December 30, 1995:
<TABLE>
<CAPTION>

                                                                               (In thousands)

                                                       Thirty-one           Twenty-two            Fifty-two           Fifty-two
                                                       weeks ended          weeks ended          weeks ended         weeks ended
                                                        January 3,             June 4,            December 28,        December 30,
                                                          1998                 1997                  1996                1995
                                                          ----                 ----                  ----                ----

<S>                                               <C>                  <C>                     <C>                   <C>
Actuarial present value of benefit obligations:

Accumulated benefit obligations
      Vested                                           $         --            $(1,867)             $(2,034)             $(1,639)
      Non-vested                                                 --              --                 (    97)                (196)
                                                                               --------             --------             -------

Total accumulated benefit obligation                   $         --            $(1,867)             $(2,131)             $(1,835)
                                                       ============            ========             ========             ========

Projected benefit obligation                                     --             (1,867)              (2,131)              (1,835)
Estimated fair value of assets                                   --              1,054                1,062                 1,359 
                                                      -------------            --------    
Excess of projected benefit                                                                                                       
     obligation over plan assets                                 --            (   813)              (1,069)                (476)
Unrecognized prior service costs                                 --              --                    --                    262 
Unrecognized net loss                                            --              --                    --                    313 
Additional minimum liability under                               --              --                    --                   (575)
                                                      -------------            --------              -------
     SFAS No. 87

     Accrued Pension Costs                                       --            $(  813)             $(1,069)               $(476)
                                                      =============            =========             ========            =========
</TABLE>

         Under the  requirements  of SFAS No. 87 -  "Employers'  Accounting  for
Pensions",  an additional  minimum pension liability  representing the excess of
accumulated  benefits over plan assets and accrued pension costs, was recognized
at December 30, 1995. A  corresponding  amount was  recognized  as an intangible
asset to the  extent  of  unrecognized  prior  service  costs  with the  balance
recorded as a separate  reduction of  stockholders'  equity.  As a result of the
plan  termination,  in the  fourth  quarter of 1996,  the  Company  recorded  an
additional  $676,000 as  reorganization  expense to  write-off  these assets and
record an additional liability of $813,000 to fully fund the plan.

(b)  Defined Contribution Plan -

         The Company also maintains a qualified  voluntary  contributory  profit
sharing plan covering certain salaried,  hourly and commission-based  employees.
Certain  Company  matching  contributions  to  the  plan  are  mandatory.  Other
contributions to the plan are discretionary. Total contributions to the plan may
not exceed the amount permitted as a deduction  pursuant to the Internal Revenue
Code. The  contributions  charged to operations for the thirty-one,  twenty-two,
fifty-two and fifty-two weeks ended January 3, 1998, June 4, 1997,  December 28,
1996 and December 30, 1995 amounted to $75,000, $113,000, $321,000 and $531,000,
respectively.

(c) Other -

         The Company  participates in a multi-employer  pension plan. Such plans
were  underfunded as of January 1, 1994. The plans provide  defined  benefits to
unionized  employees.  Amounts  charged to operations for  contributions  to the
pension  funds  in  1996  and  1995  amounted  to  approximately   $965,000  and
$1,295,000. The Company

                                      F-38

<PAGE>



increased the established  reserve within  Liabilities  subject to compromise in
1996 to the  expected  settlement  of  $14,875,000.  This claim was settled upon
consummation of the Plan.

         The Company  does not provide for  post-employment  or  post-retirement
benefits other than the plans described above.

12.  Assets of Product Lines Held for Sale or Disposition:

         As  discussed in Note 2, in  connection  with the  consummation  of the
Plan,  the Company sold or  transferred  all the assets and  liabilities  of its
Sassco Fashions product line on June 4, 1997 for an estimated  exchange value of
$230,000,000.  This value was the estimated  reorganization  value of the Sassco
Fashions  product line which was calculated in a manner similar to the Company's
reorganization  value (see Note 2). The resulting  gain of  $89,810,000,  net of
taxes of  $3,728,000,  recorded from these  transactions  is reflected as a Gain
from the sale of the Sassco  Fashions  line in the  consolidated  statements  of
operations.

         The assets and liabilities sold and transferred included cash, accounts
receivable,  inventory,  property, plant and equipment,  other assets (including
the trade name Albert  Nipon),  accounts  payable,  accrued  expenses  and other
liabilities  related to the Sassco  Fashions  line.  In  addition,  the  Company
transferred  to  Sassco  its  100%  equity  interest  in  several   subsidiaries
associated with the Sassco Fashions line. As provided in the Plan, the creditors
of the Company became the shareholders of Sassco.

         The gain on the disposition of the assets and liabilities of the Sassco
Fashions line is a taxable event and a substantial  portion of the net operating
loss carryforwards available to the Company was utilized to offset a significant
portion of the taxes recognized on this transaction.

         In 1996, the Company decided to sell its  Castleberry  product line and
recorded a  restructuring  charge of $2,004,000 for its  disposition,  including
$1,100,000  to  increase  the  reserve to cover the  write-off  of the Excess of
purchase price over net assets acquired and projected  additional  losses on the
sale of net assets. On May 26, 1997, the Company sold the assets and liabilities
of its  Castleberry  line for $600,000.  The resulting loss of $1,398,000 on the
sale was applied against Accrued  expenses and other current  liabilities at the
time of the sale.

                                      F-39

<PAGE>



         The  components of Assets and Direct  liabilities of product lines held
for sale and disposition at December 28, 1996 include:
<TABLE>
<CAPTION>

                                                                             (In thousands)
                                                                             Continuing       Held
                                                                  Total      Operations       For Sale
                                                               --------      --------------   --------
<S>                                                         <C>             <C>           <C>       
         Accounts receivable, net                              $ 63,930        $ 63,456      $      474
         Inventories                                            106,836         104,383           2,453
         Prepaid expenses and other current assets                2,335           2,290              45
         Property, plant and equipment, net                      17,606          17,575              31
         Deferred charges and other assets                        1,182           1,182              --    
                                                                                                -------

              Total assets of product lines held for sale or disposition                      $   3,003
                                                                                               ========

         Accounts payable                                       $ 20,521       $ 20,341       $     180
         Accrued expenses and other current liabilities           24,551         23,154           1,397
                                                                                               --------

              Total direct liabilities of product lines held for
                      sale or disposition                                                     $   1,577
                                                                                               ========
</TABLE>


         Unaudited pro forma  consolidated  statements for the twenty-two  weeks
ended June 4, 1997 and for the fiscal year ended December 28, 1996 are presented
below and include adjustments to give effect to the sales and the Plan (see Note
2) as if they occurred as of the beginning of the periods presented. A pro forma
consolidated  balance  sheet as of June 4,  1997 is not  presented  because  the
transactions  recording the Plan and the sale transactions are already reflected
in the balance sheet.

         The  unaudited  pro forma  financial  statements  have been prepared in
accordance   with   guidelines   established  by  the  Securities  and  Exchange
Commission. The historical balances were derived from the consolidated statement
of operations for the twenty-two  weeks ended June 4, 1997 or from the financial
statements  of the Company  included  in the  December  28, 1996 Form 10-K.  All
significant intercompany transactions have been eliminated.

                                      F-40

<PAGE>

         The unaudited proforma  adjustments  presented in the statements are as
follows:

<TABLE>
<CAPTION>

                            Column Heading                                     Explanation
                            --------------                                     -------------                             

<S>                  <C>                          <C>                                                                    
Column 1                  Historical Operations         The Consolidated Statement of Operations as it existed prior
                                                        to the adjustments.

Column 2                  Disposition of Sassco         The operating results of the Sassco Fashions line have been
                                                        eliminated to give effect to the disposition as of the
                                                        beginning of the period presented, including depreciation
                                                        expense on its property, plant and equipment, an allocated
                                                        corporate charge based on workload by department related to
                                                        the Sassco Fashions line and direct charges associated with
                                                        financing fees on its factoring agreement and fees incurred
                                                        on letters of credit issued on its behalf.  For periods including
                                                        June 4, 1997, the gain recorded on the disposition of the
                                                        Sassco Fashions line has been reversed.

Column 3                  Sale of Castleberry           The operating results of the Castleberry line have been
                                                        eliminated to give effect to the disposition as of the
                                                        beginning of the period presented, including depreciation
                                                        expense on its property, plant and equipment and an
                                                        allocated corporate charge based on workload by department
                                                        related to the Castleberry line.

Column 4                  Fresh Start Reporting         To record the estimated effect of the Plan as if it had been
                                                        effective as of the beginning of period presented.  This
                                                        includes adjustments for the following items:
                                                        a) The elimination of the historical depreciation and
                                                        amortization for the remaining product lines, including the
                                                        amounts in cost of sales, on the beginning of period asset
                                                        balances and the recording of the amortization credit for the
                                                        "Excess of revalued net assets acquired over equity under
                                                        fresh-start reporting" (assuming a three-year amortization
                                                        period).

                                                        b) The elimination of historical reorganization expense that
                                                        will not be incurred subsequent to the Consummation Date.

                                                        c) The elimination of the fresh-start revaluation charge and
                                                        the reversal of the gain on debt discharge pursuant to the
                                                        Plan.
</TABLE>


                                      F-41

<PAGE>



                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES
                 PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
                 (In thousands, except share and per share data)
                                   (UNAUDITED)
<TABLE>
<CAPTION>


                                                                          Twenty-two Weeks Ended June 4, 1997
                                         -------------------------------------------------------------------------------------------
                                           Historical        Disposition of          Sale of         Fresh Start      Pro Forma
                                           Operations            Sassco            Castleberry        Reporting    Adjusted Balance
                                         ---------------     ---------------     ---------------   -------------- ------------------
<S>                                          <C>                <C>                   <C>              <C>            <C>    
Net Sales...............................        $197,984           ($136,107)            ($2,808)      $     --           $59,069
Cost of  Sales..........................         147,276            (101,573)             (2,262)           (32)           43,409
                                         ---------------     ---------------     ---------------     ----------     -------------
    Gross profit........................          50,708             (34,534)               (546)            32            15,660
                                         ---------------     ---------------     ---------------     ----------     -------------
Operating Expenses:                                                                                                               
    Selling, warehouse, general and                                                                                               
      administrative expenses                     35,459             (23,666)             (1,000)            --            10,793
Non-cash stock based compensation.......              --                  --                  --            250               250
    Depreciation and amortization expense          2,090              (1,078)                (41)          (971)               --
                                         ---------------     ---------------     ---------------     ----------     -------------
      Total operating expenses..........          37,549             (24,744)             (1,041)          (721)           11,043
    Other (income)......................          (1,196)                260                  --             --              (936)
    Amortization in excess of revalued net
     assets acquired over equity........              --                  --                  --         (1,905)           (1,905)
                                         ---------------     ---------------     ---------------     ----------     -------------
Total operating expenses, net...........          36,353             (24,484)             (1,041)        (2,626)            8,202
                                         ----------------    ---------------     ---------------     ----------     -------------
Operating income........................          14,355             (10,050)                495          2,658             7,458
Interest and Financing Costs (excludes                                                                                            
      contractual interest).............           1,372                (595)                 --             --               777
                                         ---------------     ---------------     ---------------     ----------     -------------
Income (loss) before reorganization costs                                                                                         
      taxes, gain on sale, fresh start                                                                                            
      revaluation and extraordinary item          12,983              (9,455)                495          2,658             6,681
Reorganization Costs....................           3,379                  --                  14         (3,393)               --
                                         ---------------     ---------------     ---------------     ----------     -------------
    Income (loss) before taxes, gain on sale,                                                                                    
      fresh start revaluation and extraordinary    9,604                                                                         
      item..............................                              (9,455)                481          6,051             6,681
Taxes...................................             451                (342)                 --          1,898             2,007
                                         ---------------     ---------------     ---------------     ----------     -------------
    Net Income (loss) before gain on sale                                                                                        
      fresh start revaluation and extraordinary,    
      item..............................           9,153              (9,113)                481          4,153             4,674
Gain on disposition of Sassco Fashions line,                                                                                     
  loss on revaluation of assets pursuant to                                                                                      
  adoption of fresh-start reporting and                                                                                   
   extraordinary gain on debt discharge.         136,341             (89,810)                 --        (46,531)               --
                                         ---------------     ---------------     ---------------     ----------     -------------
    Net Income (loss)...................        $145,494            ($98,923)               $481       ($42,378)           $4,674
                                         ===============     ===============     ===============     ==========     =============
    Net Income (loss) per Share                                                                                                  
    -  Basic and Diluted................        *                                                                         $  1.38
                                         ===============                                                            =============
    Weighted Average                            
   Shares Outstanding - Basic and Diluted       *                                                                       3,400,000
                                         ===============                                                            =============
</TABLE>

*Earnings per share for the twenty-two  weeks ended June 4, 1997 on a historical
basis is based on the old stock  outstanding.  The old stock was canceled  under
the plan of reorganization and new stock was issued. Earnings per share on a pro
forma basis is calculated on the new stock outstanding.

                                      F-42

<PAGE>

                 THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES
                 PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
                 (In thousands, except share and per share data)
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                  

                                                                        Fifty-two Weeks Ended December 28, 1996       
                                         -------------------------------------------------------------------------------------------
                                           Historical     Disposition of      Sale of           Fresh Start           Pro Forma
                                           Operations         Sassco        Castleberry          Reporting            Adjusted
                                                                                                                       Balance
                                         ---------------  ---------------   --------------     -------------- -------------------
<S>                                         <C>            <C>               <C>            <C>                  <C>          
Net Sales...............................       $ 429,676      $  (311,550)      $   (8,073)    $           --       $     110,053
Cost of  Sales..........................         331,372         (238,477)          (6,066)               (85)             86,744
                                         ---------------  ---------------   --------------     -------------- -------------------
    Gross profit........................          98,304         ( 73,073)          (2,007)                85              23,309
                                         ---------------  ---------------   --------------     -------------- -------------------
Operating Expenses:                                                                                                               
    Selling, warehouse, general and                                                                                               
      administrative expenses...........          79,570          (50,936)          (2,585)                --              26,049
Non-cash stock based compensation.......              --               --               --                600                 600
    Depreciation and amortization expense          4,654           (1,982)             (31)            (2,641)                 --
                                         ---------------  ---------------   --------------     -------------- -------------------
Total operating expenses, net...........          84,224          (52,918)          (2,616)            (2,041)             26,649
    Other income........................          (3,885)           1,038               --                 --              (2,847)
    Amortization in excess revalued net
      assets acquired over equity.......              --               --               --             (4,572)             (4,572)
                                         ---------------  ---------------   --------------     -------------- -------------------
Total operating expenses................          80,339          (51,880)          (2,616)            (6,613)             19,230
                                         ---------------  ---------------   --------------     -------------- -------------------
Operating income........................          17,965          (21,193)             609              6,698               4,079
Interest and Financing Costs                                                                                                      
    (excludes contractual interest).....           3,932           (1,634)              --                 --               2,298
                                         ---------------  ---------------   --------------     -------------- -------------------
Income (loss) before fresh-start                                                                                                  
     reorganization costs and taxes.....          14,033          (19,559)             609              6,698               1,781
Reorganization Costs....................           5,144               --           (2,004)            (3,140)                 --
                                         ---------------  ---------------   --------------     -------------- -------------------
    Income (loss) before taxes..........           8,889          (19,559)           2,613              9,838               1,781
Taxes...................................            (839)             969               --                 --                 130
                                         ---------------  ---------------   --------------     -------------- -------------------
    Net Income (loss)...................          $9,728         $(20,528)          $2,613             $9,838              $1,651
                                         ===============  ===============   ==============     ============== ===================
    Net Income (loss) per Share                                                                                                   
    -  Basic and Diluted................        *                                                                            $.49
                                         ===============                                                      ===================
    Weighted Average Common                     *                                                                       3,400,000
      Shares Outstanding - Basic and Diluted
                                         ===============                                                      ===================
</TABLE>

*Earnings  per  share for the  fifty-two  weeks  ended  December  28,  1996 on a
historical  basis is based  on the old  stock  outstanding.  The old  stock  was
canceled under the plan of reorganization and new stock was issued. Earnings per
share on a pro forma basis is calculated on the new stock outstanding.

                                      F-43

<PAGE>



13.      Reorganization Costs:

         The Company  recognized  reorganization  costs  during the  thirty-one,
twenty-two,  fifty-two and fifty-two week periods ended January 3, 1998, June 4,
1997, December 28, 1996 and December 30, 1995 as follows:
<TABLE>
<CAPTION>


                                                   (In thousands)

                                 Thirty-One    Twenty-Two   Fifty-Two     Fifty-Two
                                 Weeks Ended  Weeks Ended  Weeks Ended   Weeks Ended
                                 January 3,     June 4,    December 28, December 30,
                                     1998         1997         1996         1995
                                    -----         ----         ----         ----
<S>                                <C>        <C>           <C>          <C>    
Professional fees and other                     $  2,951      $ 3,719       $ 7,995
  costs
Closed facilities and operations     --               --        1,082        10,138
Write-down of excess purchase        --               --          652         3,181
  price
Plan administration costs            --            1,000           --            --
Retirement plan termination          --               --          676            --     
Employee retention plan              --               --         (509)           --     
Interest income                      --            ( 572)        (476)       (4,739)
                                                ---------     --------     --------
  Total reorganization costs                    $  3,379      $ 5,144       $16,575
                                                =========     ========     ========
</TABLE>

         At June 4, 1997,  costs of $800,000  were  accrued to  re-engineer  the
business  processes,  review and revise the  technology  requirements  and other
related costs to the  downsizing and separation of the businesses and $1,000,000
to administer the Plan.

14.  Accrued Expenses and Other Current Liabilities:

         The components of Accrued expenses and other current  liabilities,  net
of direct  liabilities of product lines held for sale or  disposition  (see Note
12), were as follows:


                                          January 3,        December 28,
                                             1998               1996
                                        ---------------    -----------------
Bonus and Profit Sharing                      $   1,240            $   2,109
Professional Fees                                   601                  375
Vacation                                            490                1,098
Reorganization Costs                                301                9,229
Duty                                                399                3,626
Other Accrued Confirmation
   Expenses                                       4,046                   --
Other                                             1,812                6,717
                                               --------            ---------
      Total                                    $  8,889             $ 23,154
                                               ========            =========


                                      F-44

<PAGE>



15.  Supplemental Cash Flow Information:

         Net  cash  paid  (received)  for  interest  and  income  taxes  for the
thirty-one,  twenty-two,  fifty-two and  fifty-two  weeks ended January 3, 1998,
June 4, 1997, December 28, 1996 and December 30, 1995 were as follows:


              Thirty-One      Twenty-Two     Fifty-Two      Fifty-Two
              Weeks Ended    Weeks Ended    Weeks Ended    Weeks Ended
              January 3,       June 4,      December 28,  December 30,
                  1998           1997           1996          1995
                 -----           ----           ----          ----

Interest         $ 367         $ 1,412        $ 1,047        $ 2,542
Income taxes       928          (2,694)        (7,311)          (218)






16.  Unaudited Quarterly Results:

Unaudited  quarterly  financial  information  for 1997 and 1996 is set  forth as
follows:
<TABLE>
<CAPTION>

                                        (In thousands, except per share data)

                1997             March        June 4          July 5        September        December
                            ---------------  -----------  -------------- --------------  ----------------
<S>                        <C>              <C>         <C>            <C>              <C>     
Net sales                     $142,755         $  55,229   $  5,535       $ 41,562         $ 25,994
Gross profit                    36,768            13,940      1,125          9,730            3,517
Net income (loss)               11,724           133,770         73          4,511          (1,275)
Net income (loss) per share                  
- - Basic                              *           *            $0.02          $1.33          ($0.38)
- - Diluted                            *           *            $0.02          $1.31          ($0.38)



                1996             March                       June          September        December
                            ---------------                ------------  --------------   -----------------
Net sales                     $121,202                     $ 82,940       $134,907        $ 90,626
Gross profit                    29,694                       19,525         33,511          15,574
Net income (loss)                5,924                           99          8,045          (4,340)
Net income (loss) per share
 - Basic                             *                            *             *                *
 - Diluted                           *                            *             *                *
</TABLE>



*   Earnings per share is not presented because such  presentation  would not be
    meaningful.  The old stock was canceled under the Plan of Reorganization and
    the new stock was not issued until the consummation date.


                                      F-45

<PAGE>



                                                                     SCHEDULE II

                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES
                        VALUATION AND QUALIFYING ACCOUNTS
                                 (In thousands)

<TABLE>
<CAPTION>

                                                    Reserves      Beginning                                                         
                                                   Related to      Balance                                                          
                                  Balance at          Sold       Related to           Costs                            Balance at
                                   Beginning         Product     Continuing         Charged to                             End
           Description             of Period          Lines      Operations          Expense          Deductions        of Period
                                  ------------    ------------- --------------    --------------    --------------    -------------
Thirty-One Weeks Ended                                                                                                              
 January 3, 1998                                                                                                                    

<S>                                 <C>         <C>                <C>             <C>                <C>               <C>   
   Reserve for Allowances               $2,534    $    --              $2,534          $  5,505           ($4,941)          $3,098
   Other Receivable Reserves                88         --                  88               (64)               --               24
   Reserve for Discounts (1)               934         --                 934                --              (934)              --
   Reserve for Doubtful Accounts           230         --                 230              (172)              (10)              48

   Reserve for Returns                      29         --                  29               992              (955)              66
                                       -------    ----------          -------       -----------         ----------       ---------

   Total Receivable Reserves           $ 3,815    $    --             $ 3,815           $ 6,261           ($6,840)        $  3,236
                                       =======    ==========          =======       ===========          =========       =========


   Taxation Valuation Allowance        $ 9,216    $    --             $ 9,216       $                     ($3,951)        $  5,265
                                       =======    ==========          =======       ===========          =========       =========

- ------------------------------------------------------------------------------------------------------------------------------------
Twenty-Two Weeks Ended                                                                                                              
 June 4, 1997                                                                                                                       

   Reserve for Allowances               $8,619        ($6,074)        $2,545         $   2,952           ($2,963)          $2,534
   Other Receivable Reserves             4,881         (4,212)           669              (581)               --               88
   Reserve for Discounts (1)               588             --            588             3,498            (3,152)             934
   Reserve for Doubtful Accounts           895           (349)           546              (360)               44              230
   Reserve for Returns                      98            (69)            29               488              (488)              29
                                       -------      ----------     ---------       -----------        -----------      ----------

   Total Receivable Reserves           $15,081       ($10,704)       $ 4,377        $    5,997           ($6,559)        $  3,815
                                       =======       =========      ========        ==========        -----------      ==========

   Taxation Valuation Allowance        $22,246       ($ 8,900)       $13,346        $     --             ($4,130)         $ 9,216
                                       =======      ===========     ========        ==========       ===========      ==========

Fifty-Two Weeks Ended                                                                                                               
 December 28, 1996                                                                                                                  

   Reserve for Allowances              $14,154     $    --           $14,154           $37,384          ($42,919)          $8,619
   Other Receivable Reserves             5,051          --             5,051              (170)               --            4,881
   Reserve for Discounts (2)             2,280          --             2,280            27,827           (29,519)             588
   Reserve for Doubtful Accounts         1,183          --             1,183            (1,074)              786              895
   Reserve for Returns                     423          --               423             9,354            (9,679)              98
                                       -------    -----------    -----------       -----------         ----------     -----------

   Total Receivable Reserves           $23,091    $     --           $23,091           $73,321          ($81,331)         $15,081
                                       =======    ===========    ===========       ===========         ==========     ===========

   Taxation Valuation Allowance        $25,859    $     --          $ 25,859       $        --          ($ 3,613)         $22,246
                                       =======    ===========    ===========       ===========         ==========     ===========
</TABLE>


(1)      On June 2, 1997,  the Company  entered into a factoring  agreement with
         CIT,  whereby CIT provides a guarantee of  collection  of all shipments
         approved by CIT.  Discounts  given are no longer a risk/reserve  of the
         Company as receivables are sold to CIT net of discounts.

(2)      On January 23, 1996,  the Company  entered  into a factoring  agreement
         with Heller  Financial for its Sassco  Fashions  product line,  whereby
         Heller provides a guarantee of collection for all shipments approved by
         Heller.  Discounts  given  by  the  Company  for  its  Sassco  products
         subsequent  to January  23, 1996 were no longer a  risk/reserve  of the
         Company as receivables are sold to Heller net of discounts.

                                      F-46

<PAGE>




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





                                     [LOGO]





                          The Leslie Fay Company, Inc.

                                   2,525,844
                                     Shares

                                  Common Stock
                                ($.01 par value)



                                   PROSPECTUS




         Dealer  Prospectus  Delivery  Obligation  Until  December 29, 1998, all
dealers  that  effect   transactions  in  these   securities,   whether  or  not
participating in this distribution, may be required to deliver a prospectus.








                                December 9, 1998
- --------------------------------------------------------------------------------

<PAGE>



                                     PART II


                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.          Other Expenses of Issuance and Distribution.
                  -------------------------------------------

         The  following  table sets forth the  expenses in  connection  with the
issuance and distribution of the securities being  registered  hereby.  All such
expenses  will be borne by the  registrant;  none shall be borne by any  selling
stockholders.


Securities and Exchange                                                    
   Commission registration fee                                 $
Legal fees and expenses (1)                                      *
Accounting fees and expenses (1)                                 *
Miscellaneous (1)                                                *
                                                               ----
Total                                                          $ * 
                                                               ====
- -------------------------------

(1) Estimated.
*To be supplied by amendment.

Item 14.          Indemnification of Directors, Officers, Employees and Agents.
                  ------------------------------------------------------------

         Section  145 of  the  General  Corporation  Law  of  Delaware  ("DGCL")
provides that directors,  officers, employees or agents of Delaware corporations
are entitled,  under certain  circumstances,  to be indemnified against expenses
(including  attorneys'  fees)  and other  liabilities  actually  and  reasonably
incurred  by them in  connection  with any suit  brought  against  them in their
capacity as a director,  officer, employee or agent, if they acted in good faith
and in a manner  they  reasonably  believed  to be in or not opposed to the best
interests  of the  corporation,  and with  respect  to any  criminal  action  or
proceeding,  if they  had no  reasonable  cause to  believe  their  conduct  was
unlawful.  Section 145 also provides  that  directors,  officers,  employees and
agents may also be indemnified  against  expenses  (including  attorneys'  fees)
actually and reasonably  incurred by them in connection  with a derivative  suit
bought against them in their capacity as a director, if they acted in good faith
and in a manner  they  reasonably  believed  to be in or not opposed to the best
interests of the corporation, except that no indemnification may be made without
court approval if such person was adjudged liable to the corporation.

         Article Tenth of the registrant's Certificate of Incorporation provides
that the registrant shall indemnify any and all persons whom it shall have power
to indemnify  to the fullest  extent  permitted  by the DGCL.  Article VI of the
registrant's  by-laws  provide that the registrant  shall  indemnify  authorized
representatives  of the registrant to the fullest extent  permitted by the DGCL.
The  registrant's  by-laws also permit the  registrant to purchase  insurance on
behalf of any such person against any liability asserted against such person and
incurred by such person in any capacity, or out of such person's status as such,
whether or not the  registrant  would have the power to  indemnify  such  person
against such liability under the foregoing provision of the by-laws.

          The registrant  maintains a directors and officers liability insurance
policy with National Union Fire Insurance Company of Pittsburgh,  PA. The policy
insures the directors and officers of the  registrant  against loss arising from
certain  claims made  against  such  directors  or officers by reason of certain
wrongful acts.

                                      II-1

<PAGE>



Item 15.          Recent Sales of Unregistered Securities.
                  ---------------------------------------

         (a) No shares  have been sold by the  registrant  during the last three
years except for those shares  issued to its  creditors in July 1997 pursuant to
the Plan.

Item 16.          Exhibits and Financial Statement Schedules.
                  ------------------------------------------

         (a)      Exhibits:

         The  following   exhibits  are  filed  as  part  of  this  registration
statement:


Exhibit Number                 Description
- --------------                 ------------

2.1                   Amended Joint Plan of Reorganization.(2)

3.1(a)                Restated    Certificate   of   Incorporation   of      the
                      registrant.(2)

3.1(b)                Amendment  to Restated Certificate of Incorporation of the
                      registrant.(4)

3.2                   Amended and Restated By-laws of the registrant.(2)

4.1*                  Specimen  Copy of Stock  Certificate  for shares of Common
                      Stock of the registrant.

4.2                   Revolving  Credit  Agreement  dated  June 2, 1997  between
                      Leslie   Fay   Marketing,   Inc.   ("LFM")   and  the  CIT
                      Group/Commercial Services, Inc. ("CIT").(2)

4.3                   First  Amendment  dated February 23, 1998 to the Revolving
                      Credit Agreement between LFM and CIT.(5)

4.4                   Second  Amendment  dated March 31,  1998 to the  Revolving
                      Credit Agreement between LFM and CIT.(5)

4.5                   Third  Amendment  dated  October 28, 1998 to the Revolving
                      Credit Agreement between LFM and CIT.(9)

5.1*                  Opinion of Parker Chapin  Flattau & Klimpl,  LLP as to the
                      legality of securities being registered.

10.1                  Employment  Agreement  dated as of January 4, 1998 between
                      the registrant and John J. Pomerantz.(8)

10.2                  Employment  Agreement  dated as of January 4, 1998 between
                      the registrant and John Ward.(8)

10.3                  Employment  Agreement  dated as of January 4, 1998 between
                      the registrant and Dominick Felicetti.(8)

10.4                  Employment  Agreement  dated as of January 4, 1998 between
                      the registrant and Warren T. Wishart.(8)

10.5                  1997 Management Stock Option Plan.(6)


                                      II-2

<PAGE>



Exhibit Number                 Description
- --------------                 -----------

10.6                  1997   Non-Employee   Director   Stock  Option  and  Stock
                      Incentive Plan.(7)

10.7                  Factoring  Agreement  dated June 4, 1997  between  LFM and
                      CIT.(2)

10.8                  Lease Agreement  dated  December  13,  1989  between  1412
                      Broadway  Associates  and the Company, modified as of July
                      31, 1990 and August 1, 1990,  for certain premises located
                      at 1412 Broadway, New York, New York. (1)

10.9                  Modification  of  Lease Agreement  dated  August  11, 1998
                      between Fashion  Gallery Owners  (formerly  1412  Broadway
                      Associates) and the Company for certain  premises  located
                      at 1412 Broadway, New York, New York.(8)

10.10                 Lease  Agreement  dated  August  1, 1997  between  John J.
                      Passan and the registrant for certain  premises located at
                      One  Passan  Drive,  Borough of  Laflin,  Luzerne  County,
                      Pennsylvania.(3)

21.1                  List of Subsidiaries.(5)

23.1                  Consent of Arthur Andersen LLP.

23.2*                 Consent of Parker Chapin  Flattau & Klimpl,  LLP (included
                      in their opinion filed as Exhibit 5.1)

24.1                  Power of Attorney (see page II-5 ).

- ------------------------------
*To be filed by amendment.

(1)      Incorporated  by  reference  to  the Annual report on Form 10-K for the
         fiscal year ended December 28, 1996.

(2)      Incorporated  by  reference  to Current Report on Form 8-K for an event
         dated June 4, 1997.

(3)      Incorporated  by  reference  to  Quarterly  Report on Form 10-Q for the
         fiscal quarter ended July 5, 1997.

(4)      Incorporated by reference to  Quarterly  Report  on  Form 10-Q  for the
         fiscal quarter ended October 4, 1997

(5)      Incorporated  by  reference to the Annual Report  on Form  10-K for the
         fiscal year ended January 3, 1998.

(6)      Incorporated  by reference to the Company's  Registration  Statement on
         Form S-8  relating to shares  under the 1997  Management  Stock  Option
         Plan.

(7)      Incorporated  by reference to the Company's  Registration  Statement on
         Form S-8 relating to shares under the 1997 Non-Employee  Director Stock
         Option and Stock Incentive Plan.

(8)      Incorporated  by reference to the Quarterly Report on Form 10-Q for the
         fiscal quarter ended July 4, 1998.

(9)      Incorporated  by reference to the Quarterly Report on Form 10-Q for the
         fiscal quarter ended October 3, 1998.

                                      II-3

<PAGE>



         (b)      Financial Statement Schedules:

                  See Index to Consolidated Financial Statements

Item 17.  Undertakings.

         (a)      The undersigned registrant hereby undertakes:

                  (1) To file,  during any  period in which  offers or sales are
being made, a post-effective amendment to this registration statement;

                           (i) To include  any  prospectus  required  by Section
                  10(a)(3) of the Securities Act of 1933;

                           (ii) To reflect in the prospectus any facts or events
                  arising after the effective date of the registration statement
                  (or the most recent  post-effective  amendment thereof) which,
                  individually  or in the  aggregate,  represent  a  fundamental
                  change  in the  information  set  forth  in  the  registration
                  statement;

                           (iii)  To  include  any  material   information  with
                  respect to the plan of distribution  not previously  disclosed
                  in the  registration  statement or any material change to such
                  information in the registration statement.

                  (2) That, for the purpose of determining  any liability  under
the Securities Act of 1933, each such  post-effective  amendment shall be deemed
to be a new registration  statement  relating to the securities offered therein,
and the  offering  of such  securities  at that  time  shall be deemed to be the
initial bona fide offering thereof.

                  (3) To remove from  registration by means of a  post-effective
amendment  any of the  securities  being  registered  which remain unsold at the
termination of the offering.

         (b) The undersigned  registrant hereby undertakes that, for purposes of
determining  any liability  under the Securities  Act of 1933, as amended,  each
filing of the  registrant's  annual report pursuant to Section 13(a) or 15(d) of
the Securities  Exchange Act of 1934 (and, where  applicable,  each filing of an
employee  benefit  plan's  annual  report  pursuant  to  Section  15(d)  of  the
Securities  Exchange  Act of 1934)  that is  incorporated  by  reference  in the
registration  statement  shall  be  deemed  to be a new  registration  statement
relating to the securities offered therein,  and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

         (c)  Insofar  as  indemnification  for  liabilities  arising  under the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of the  registrant  pursuant to the provisions  described  under Item 14
above, or otherwise,  the registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Act and is,  therefore,  unenforceable.  In the event that a
claim for  indemnification  against such liabilities  (other than the payment by
the  registrant  of  expenses  incurred  or  paid  by  a  director,  officer  or
controlling  person of the registrant in the  successful  defense of any action,
suit or proceeding) is asserted by such director,  officer or controlling person
in connection with the securities being registered,  the registrant will, unless
in the opinion of its counsel the matter has been settled by

                                      II-4

<PAGE>



controlling  precedent,  submit  to a  court  of  appropriate  jurisdiction  the
question  whether  such  indemnification  by  it is  against  public  policy  as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issue.

         (d) The undersigned registrant hereby undertakes that:

                  (1) For  purposes  of  determining  any  liability  under  the
Securities  Act of 1933,  the  information  omitted from the form of  prospectus
filed as part of this  registration  statement  in  reliance  upon Rule 430A and
contained  in a form of  prospectus  filed by the  registrant  pursuant  to Rule
424(b)(1) or (4) or 497(h) under the  Securities  Act shall be deemed to be part
of this registration statement as of the time it was declared effective.

                  (2) For the purpose of  determining  any  liability  under the
Securities Act of 1933,  each  post-effective  amendment that contains a form of
prospectus  shall be deemed to be a new registration  statement  relating to the
securities  offered  therein,  and the offering of such  securities at that time
shall be deemed to be the initial bona fide offering thereof.

                                      II-5

<PAGE>
                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
registrant  has duly  caused  this  registration  statement  to be signed on its
behalf by the undersigned,  thereunto duly authorized,  in the City of New York,
State of New York, on the 4th day of December, 1998.

                                          The Leslie Fay Company, Inc.

                                          By:   /s/ John J. Pomerantz 
                                              ----------------------------------
                                                    John J. Pomerantz
                                              Chief Executive Officer and 
                                              Chairman of the Board of Directors


                                POWER OF ATTORNEY

         The undersigned  directors and officers of The Leslie Fay Company, Inc.
hereby  constitute  and appoint  John J.  Pomerantz,  John A. Ward and Warren T.
Wishart and each of them, with full power to act without the other and with full
power of substitution and resubstitution,  our true and lawful attorneys-in-fact
with full power to execute  in our name and behalf in the  capacities  indicated
below any and all amendments (including post-effective amendments and amendments
thereto) to this registration statement under the Securities Act of 1933) and to
file the same,  with all  exhibits  thereto and other  documents  in  connection
therewith,  with the  Securities  and Exchange  Commission and hereby ratify and
confirm  each and  every act and thing  that such  attorneys-in-fact,  or any of
them,  or their  substitutes,  shall  lawfully  do or cause to be done by virtue
thereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.

Signatures                     Title                                Date
- ----------                     -----                                ----

 /s/ John J. Pomerantz        Chief Executive Officer and     December 4, 1998  
     ---------------------    Chairman of the Board of 
      John J. Pomerantz       Directors



  /s/ Warren T. Wishart       Chief Financial and             December 4, 1998
      ---------------------   Accounting Officer                                
      Warren T. Wishart       



  /s/ Clifford B. Cohn        Director                        December 4, 1998
      ---------------------            
      Clifford B. Cohn


  /s/ Mark B. Dickstein       Director                        December 4, 1998
      ----------------------                                                    
      Mark B. Dickstein


  /s/ Chaim Y. Edelstein      Director                        December 4, 1998
      -----------------------                                                   
      Chaim Y. Edelstein


  /s/ Mark Kaufman            Director                        December 4, 1998
      -----------------------                                                   
      Mark Kaufman


  /s/ Bernard Olsoff          Director                        December 4, 1998
      -----------------------                                                   
      Bernard Olsoff

   /s/Robert L. Sind          Director                        December 4, 1998
      -----------------------                                                   
      Robert L. Sind

   /s/John A. Ward            Director                        December 4, 1998
      -----------------------                                                   
      John A. Ward                                                       
                                    II-6



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


         As independent public accountants,  we hereby consent to the use of our
report dated  February  27, 1998,  except with respect to Note 6 as to which the
date is March 31, 1998,  included in this  registration  statement of The Leslie
Fay Company,  Inc.'s Form S-1 and to all references to our Firm included in this
registration statement.




/s/ Arthur Andersen, LLP
New York, New York
December 7, 1998.


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