ANNTAYLOR STORES CORP
10-K, 1994-03-31
WOMEN'S CLOTHING STORES
Previous: MERRILL LYNCH MULTI STATE LTD MATURITY MUN SERIES TRUST, NSAR-A, 1994-03-31
Next: ANNTAYLOR STORES CORP, S-3, 1994-03-31




- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-K
 
(MARK ONE)
 
             X ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                SECURITIES EXCHANGE ACT OF 1934 (FEE REQUIRED).
                   FOR THE FISCAL YEAR ENDED JANUARY 29, 1994
                                       OR
    / / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
                    EXCHANGE ACT OF 1934 (NO FEE REQUIRED).
                          COMMISSION FILE NO. 33-28522
                          ANNTAYLOR STORES CORPORATION
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
 

                 DELAWARE                              13-3499319
     (STATE OR OTHER JURISDICTION OF     (I.R.S. EMPLOYER IDENTIFICATION NUMBER)
      INCORPORATION OR ORGANIZATION)
   142 WEST 57TH STREET, NEW YORK, NY                    10019
 (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)              (ZIP CODE)

 
                                 (212) 541-3300
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)
          SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:
 


        TITLE OF EACH CLASS            NAME OF EACH EXCHANGE ON WHICH REGISTERED
           COMMON STOCK,                      THE NEW YORK STOCK EXCHANGE
          $.0068 PAR VALUE

 
          SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:
                                     NONE.
 
     Indicate by check mark whether registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.  Yes X  No __.
 
     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.  Yes X  No __.
 
     The aggregate market value of the registrant's voting stock held by
non-affiliates of the registrant as of March 15, 1994 was $342,335,184.
 
     The number of shares of the registrant's Common Stock outstanding as of
March 15, 1994 was 21,891,130.
 
                      DOCUMENTS INCORPORATED BY REFERENCE:
                                     NONE.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
                                     PART I
 
ITEM 1. BUSINESS
GENERAL
 
     AnnTaylor Stores Corporation (the "Company"), through its wholly owned
subsidiary, AnnTaylor, Inc. ("Ann Taylor"), is a leading national specialty
retailer of better quality women's apparel, shoes and accessories sold primarily
under the Ann Taylor brand name. As of January 29, 1994, the Company operated
231 stores in 38 states and the District of Columbia.
 
     The Company is a holding company that was incorporated under the laws of
the state of Delaware in 1988 under the name AnnTaylor Holdings, Inc. The
Company changed its name to AnnTaylor Stores Corporation in April 1991. Unless
the context indicates otherwise, all references herein to the Company include
the Company and its wholly owned subsidiary Ann Taylor.
 
     The first Ann Taylor store was opened in New Haven, Connecticut in 1954.
Over the years, the number of stores gradually expanded and by 1981 there were
36 stores. Allied Stores Corporation ("Allied Stores") acquired the then parent
of Ann Taylor in 1981 and began a rapid expansion program for the Ann Taylor
stores, which continued after Allied Stores was acquired by the Campeau
Corporation in 1986. Ann Taylor grew significantly after 1981, with the number
of stores increasing to 119 by the end of 1988, at which time Ann Taylor was
acquired by the Company (the "Acquisition"). Since the Acquisition, the number
of stores has increased to 231.
 
     In May 1991, the Company completed an initial public offering (the "IPO")
in which it issued and sold 6,882,395 shares of its common stock, par value
$.0068 per share (the "Common Stock"), at a price of $26.00 per share, resulting
in aggregate net proceeds of approximately $166,541,000 (after payment of
expenses of the offering by the Company). The net proceeds from the IPO were
used to repurchase certain debt securities issued by Ann Taylor in connection
with financing the Acquisition.
 
     The Company's merchandising strategy focuses on achieving the "Ann Taylor
look," which emphasizes classic styles, updated to reflect current fashion
trends. The Company considers the Ann Taylor name a fashion brand, defining a
distinctive collection of career and casual separates, weekend wear, dresses,
tops, accessories and shoes, coordinated as part of a total wardrobing strategy.
 
     The Company's total wardrobing strategy is reinforced by an emphasis on
customer service. Ann Taylor sales associates assist customers in merchandise
selection and wardrobe coordination, helping them achieve the Ann Taylor look
while reflecting the customers' personal styles. The Company believes that its
customer base consists primarily of relatively affluent, fashion-conscious women
from the ages of 20 to 50, and that the majority of its customers are working
women with limited time to shop who are attracted to Ann Taylor by its focused
merchandising and total wardrobing strategies, personalized customer service,
efficient store layouts and continual flow of new merchandise.
 
     Since becoming Chairman and Chief Executive Officer in February 1992, Sally
Frame Kasaks has redirected the Company's merchandising and marketing efforts to
enhance the position of Ann Taylor as a fashion brand. The Company's strategy
has been broadened to include not only the opening of new stores in new and
existing markets, but also the expansion of existing stores and the introduction
of product line extensions and additional channels of distribution. The
principal elements of the Company's strategy include:
 
     . Emphasis on product design and development to reinforce the exclusivity
       of Ann Taylor merchandise, by expanding the Company's fabric and
       merchandise design team.
 
     . Renewed focus on consistent quality and fit, by strengthening the
       production management team responsible for technical design and factory
       and merchandise quality assurance.
 
     . Development of the Company's global and direct sourcing capabilities, to
       reduce costs and shorten lead times. The Company increased its
       merchandise purchases through its direct sourcing joint venture, which
       acts as an agent exclusively for Ann Taylor, placing orders directly with
       manufacturers, from 7.3% of merchandise purchased in fiscal 1992 to 23.5%
       in fiscal 1993.
<PAGE>
     . Development of a merchandise pricing structure that emphasizes consistent
       everyday value rather than promotions, adding to the credibility of the
       Ann Taylor brand.
 
     . Introduction of product line extensions building on the strength of the
       Ann Taylor brand name. In fall 1992, the Company increased its presence
       in casual wear by introducing its own line of denim known as ATdenim,
       that is now sold in all Ann Taylor stores. In fall 1993, Ann Taylor
       petites were tested in the career separates and dress categories in 25
       stores. By fall 1994, a broader range of Ann Taylor petites will be
       carried in approximately 100 Ann Taylor stores. In fiscal 1994, the
       Company plans to test an Ann Taylor signature fragrance and related
       products.
 

     . Introduction of two larger store prototypes. Most new and expanded stores
       will be approximately 5,500 square feet, and, in certain premier markets,
       new and expanded stores will be approximately 10,000 to 12,000 square
       feet. These new store prototypes are designed to reinforce the Ann Taylor
       total wardrobing concept, allow the proper presentation of Ann Taylor
       product extensions, and improve customer service and ease of shopping.

 
     . Introduction of additional channels of distribution. In fiscal 1993, the
       Company introduced Ann Taylor Factory Stores which sell Ann Taylor
       merchandise designed or produced specifically for the factory stores, in
       addition to serving as a clearance vehicle for merchandise from Ann
       Taylor stores. In fiscal 1994, the Company intends to test free standing
       Ann Taylor shoe stores as an additional channel of distribution for Ann
       Taylor brand footwear. The Company also views its fashion catalog, which
       presently is used principally as an advertising vehicle, as a potential
       future channel of distribution.
 
     . Increased investment in more sophisticated point-of-sale and inventory
       management systems, including the integration of the Company's
       merchandise planning, store assortment planning, and merchandise
       allocation and replenishment systems. These enhancements are designed to
       enable the Company to manage its business more effectively and cost
       efficiently by improving customer service and providing the ability to
       better manage inventory levels.
 
     . Construction of a 250,000 square foot national distribution center in
       Louisville, Kentucky to replace, in early 1995, the Company's existing
       90,000 square foot distribution facilities in Connecticut.
 
MERCHANDISING
 

     Ann Taylor stores offer a distinctive collection of career and casual
separates, dresses, tops, weekend wear, shoes and accessories, consisting
primarily of exclusive Ann Taylor brand name fashions. The Company's
merchandising strategy focuses on achieving the "Ann Taylor look" which
emphasizes classic styles, updated to reflect current fashion trends. Ann Taylor
stores offer a variety of coordinated apparel and an assortment of shoes and
accessories, to enable customers to assemble complete outfits. Sales associates
are trained to assist customers in merchandise selection and wardrobe
coordination, helping them achieve the Ann Taylor look while reflecting the
customers' personal styles. The Company encourages sales associates to become
familiar with regular customers to assist these customers in finding merchandise
suited to their tastes and wardrobe needs. The Company has a liberal return
policy, which it believes is comparable to those offered by better department
stores and other specialty retail stores.

 
                                       2
<PAGE>
     The following table sets forth the approximate percentage of net sales
attributable to each merchandise group for the past three years:
 
<TABLE><CAPTION>

                                                                     PERCENTAGE OF NET SALES
                                                                 -------------------------------
MERCHANDISE GROUP                                                  1993       1992       1991
- ---------------------------------------------------------------  ---------  ---------  ---------
<S>                                                              <C>        <C>        <C>
Separates......................................................       31.6%      31.0%      32.2%
Dresses........................................................       17.3       20.7       19.1
Tops...........................................................       27.4       22.2       20.2
Weekend wear...................................................       11.7       11.1        9.7
Shoes (a)......................................................        6.0        7.2        8.6
Accessories....................................................        6.0        7.8       10.2
                                                                 ---------  ---------  ---------
       Total                                                         100.0%     100.0%     100.0%
                                                                 ---------  ---------  ---------
                                                                 ---------  ---------  ---------
</TABLE>
 
- ---------------
 
(a) Includes net sales from Ann Taylor brand footwear in 1993, 1992 and 1991
    (representing 6.0%, 5.5% and 4.9% of net sales, respectively) and net sales
    through leased shoe departments located in Ann Taylor stores in 1992 and
    1991. Leased shoe departments were phased out of Ann Taylor stores in stages
    from August 1990 through February 1, 1993. As of February 1, 1993, there
    were no leased shoe departments remaining at any Ann Taylor stores. See
    "Shoes" below.
 
     A principal element of the Company's business strategy is the introduction
of product line extensions. For example, Ann Taylor shoes, which were sold in 99
Ann Taylor stores in 1992, were expanded to 126 stores in fiscal 1993 and are
expected to be in over 155 stores by fall 1994. In fall 1992, the Company
increased its presence in casual wear by introducing its own line of denim known
as ATdenim, that is now sold in all Ann Taylor stores. In fall 1993, Ann Taylor
petites were tested in the career separates and dress categories in 25 stores.
By fall 1994, a broader range of Ann Taylor petites will be carried in
approximately 100 Ann Taylor stores. In fiscal 1994, the Company also plans to
test an Ann Taylor signature fragrance and related products.
 
MERCHANDISE DESIGN AND PRODUCTION

     Ann Taylor merchandise is developed based upon current fashion trends and
analysis of prior year sales. The Company's merchandising and product
development groups determine needs for the upcoming season, design styles to
fill those needs and arrange for the production of merchandise either through
vendors who are private label specialists or directly with a factory.

 
     The Company is continuing to develop its capability to source its
merchandise directly with manufacturers and decrease its dependence on vendors
who are not themselves manufacturers. The Company believes that direct sourcing
improves its competitive position by reducing costs and shortening lead times.
To this end, in May 1992, the Company commenced a joint venture known as CAT
U.S., Inc. ("CAT") with Cygne Designs, Inc., which was formed for the purpose of
sourcing Ann Taylor merchandise directly with manufacturers. The Company
currently owns a 40% interest in CAT. Merchandise purchased by Ann Taylor
through CAT represented 23.5% and 7.3% of all merchandise purchased by the
Company in 1993 and 1992, respectively. The Company expects its purchases
through CAT to increase to approximately 30% of all merchandise purchased in
1994.
 
     In 1993, the Company purchased merchandise from approximately 285 vendors,
including five vendors who each accounted for 4% or more of the Company's
merchandise purchases: CAT (23.5%), Cygne Designs, Inc. (20.0%), Parigi (5.0%),
Depeche (4.6%) and Andrea Behar (4.3%). In 1993, over 95% of the Company's
merchandise was purchased from domestic vendors. The Company's domestic
suppliers include vendors who either manufacture merchandise or supply
merchandise manufactured by others, as well as vendors that are both
manufacturers and suppliers. Consistent with the retail apparel industry as a
whole, most of the Company's domestic vendors import a large portion of their
merchandise from abroad.
 
     The Company does not maintain any long-term or exclusive commitments or
arrangements to purchase from any supplier, although it does have an equity
investment in CAT. The Company believes
                                       3
<PAGE>
it has a good relationship with its suppliers and that, as the number of stores
increases and existing stores are expanded, there will continue to be adequate
sources that will be able to produce a sufficient supply of quality goods in a
timely manner and on satisfactory economic terms.
 
     The Company's production management department establishes the technical
specifications for all Ann Taylor merchandise, inspects and certifies factories
in which Ann Taylor merchandise is produced, conducts periodic inspections of
factories while goods are in production to identify potential problems prior to
shipment by vendors of merchandise, and upon receipt, inspects merchandise on a
test basis for uniformity of sizes and colors, as well as for overall quality of
manufacturing. In addition to Company personnel, CAT also performs in-factory
quality control inspections on behalf of the Company with respect to all
merchandise orders CAT places.
 
INVENTORY CONTROL AND MERCHANDISE ALLOCATION
 
     The Company's merchandise planning and allocation department analyzes each
store's size, location, demographics, sales and inventory history to determine
the quantity of merchandise to be purchased and the allocation of merchandise to
the Company's stores. Upon receipt, merchandise is allocated in order to achieve
an emphasis that is suited to each store's customer base. Each Ann Taylor store
carries merchandise in all merchandise groups and sizes (except shoes and
petites).
 
     Merchandise typically is sold at its original marked price for several
weeks, with the length of time varying by item. The Company reviews its
inventory levels in order to identify slow-moving merchandise and broken
assortments (items no longer in stock in a sufficient range of sizes) and uses
markdowns to clear merchandise. Markdowns may be used if inventory exceeds
customer demand for reasons of style, seasonal adaptation, changes in customer
preference or if it is determined that the inventory in stock will not sell at
its currently marked price. Marked down items that are not sold after several
more weeks are generally moved to the Company's factory stores where additional
markdowns may be taken. Generally, inventory turns over approximately five times
annually.
 
     The Company uses a centralized distribution system, under which all
merchandise is received, processed and shipped to the stores through the
Company's New Haven, Connecticut distribution facility virtually every business
day. The Company is constructing a 250,000 square foot distribution facility in
Louisville, Kentucky that will replace the Company's existing facilities by
early 1995. See "Properties" and "Management's Discussion and Analysis".
 
STORES
 
     As of January 29, 1994, the Company operated 231 stores in 38 states and
the District of Columbia. The following table sets forth by state the stores
that were open as of January 29, 1994:
 
                               LOCATIONS BY STATE
<TABLE><CAPTION>
                               NUMBER OF
    STATE                       STORES
- ---------------------------  -------------
<S>                          <C>
Alabama....................            2
Arizona....................            3
Arkansas...................            1
California.................           38
Colorado...................            3
Connecticut................           10
District of Columbia.......            4
Florida....................           17
Georgia....................            4
Hawaii.....................            1
Illinois...................           11
Indiana....................            2
Kentucky...................            2
Louisiana..................            4
Maryland...................            5
Massachusetts..............           12
Michigan...................            7
Minnesota..................            4
Mississippi................            1
Missouri...................            5
Nebraska...................            1
Nevada.....................            1
New Hampshire..............            2
New Jersey.................           11
New Mexico.................            1
New York...................           22
North Carolina.............            3
Ohio.......................            9
Oklahoma...................            2
Oregon.....................            1
Pennsylvania...............           12
Rhode Island...............            1
South Carolina.............            1
Tennessee..................            5
Texas......................           12
Utah.......................            1
Virginia...................            7
Washington.................            2
Wisconsin..................            1
</TABLE>
                                       4
<PAGE>
     As of January 29, 1994, 111 stores were in regional malls, 54 stores were
in upscale specialty centers, 34 stores were in village locations, 23 stores
were in downtown locations and 9 stores were factory stores located in factory
outlet centers.
 
     The Company selects store locations that it believes are convenient for its
customers and consistent with its upscale image. Store locations are determined
on the basis of various factors, including geographic location, demographic
studies, anchor tenants in a mall location, other specialty stores in a mall or
specialty center location or in the vicinity of a village location, and the
proximity to professional offices in a downtown or village location.
 
     Ann Taylor stores opened prior to January 30, 1993 averaged 3,300 square
feet in size, with the exception of three stores that ranged between 10,300
square feet and 12,500 square feet. During 1992, the Company designed two new
store prototypes. The first is a store model of approximately 5,500 square feet,
on which most new and expanded stores opened in 1993 and in the future will be
based. The Company also designed a new larger store prototype of approximately
10,000 to 12,000 square feet, which is reserved for certain premier markets that
management believes can support such a store. Both new store prototypes
incorporate modified display features, fixtures and fitting rooms. The Company
believes that its new store prototypes enhance the Company's ability to
merchandise its customer offerings and reinforce its total wardrobing concept,
provide area necessary for the proper presentation of Ann Taylor shoes and other
product line extensions, and increase customer service and ease of shopping. The
typical Ann Taylor store has approximately 17% of its total square footage
allocated to stockroom and other non-selling space.
 
     Outlet shopping is one of the fastest growing segments of the retail
apparel industry, appealing to consumers' increasing orientation to value and to
manufacturers' and retailers' desire for additional channels of distribution and
control over liquidation of their product. In 1993, the Company began testing
factory stores as an additional channel of distribution, by converting its four
then existing clearance centers to the factory store format and opening five new
factory stores in outlet malls. Ann Taylor Factory Stores sell Ann Taylor
merchandise manufactured specifically for the factory stores and having an
average initial price generally lower than the average initial price of
merchandise carried in Ann Taylor stores, as well as serve as a clearance
vehicle for merchandise from Ann Taylor stores. In 1993, approximately 36% of
all merchandise sold in Ann Taylor Factory Stores was manufactured specifically
for these stores.
 
EXPANSION
 
     Ann Taylor has grown significantly since the Acquisition, with the number
of stores increasing from 119 at the beginning of 1989 to 231 at the end of
1993, and with net sales increasing from approximately $353,900,000 in 1989, to
approximately $501,600,000 in 1993. The following table sets forth certain
information regarding store openings, expansions and closings for Ann Taylor
stores ("ATS") and Ann Taylor Factory Stores ("ATO"), since the consummation of
the Acquisition in the beginning of the 1989 fiscal year:

<TABLE><CAPTION>

                                                                             NUMBER OF STORES
                                          --------------------------------------------------------------------------------------
                                                                                           ATS              ATS         OPEN AT
                                              OPEN AT               OPENED              EXPANDED          CLOSED          END
FISCAL                                     BEGINNING OF             DURING               DURING           DURING       OF FISCAL
YEAR                                        FISCAL YEAR          FISCAL YEAR           FISCAL YEAR      FISCAL YEAR      YEAR
- ----------------------------------------  ---------------       -------------        ---------------  ---------------  ---------
                                                               ATS          ATO                                           ATS
                                                           -----------  -----------                                    ---------
<S>                                       <C>              <C>          <C>          <C>              <C>              <C>
1989....................................           119(a)          20            1(b)            2               1           138
1990....................................           139             29            3(b)            3               1           166
1991....................................           170             33            0               3               3           196
1992....................................           200             20            0               5               1           215
1993....................................           219              8            5              12               1           222
 
<CAPTION>
 
FISCAL
YEAR
- ----------------------------------------
                                              ATO
                                          -----------
<S>                                       <C>
1989....................................           1
1990....................................           4
1991....................................           4
1992....................................           4
1993....................................           9
</TABLE>
 
- ---------------
 

(a) Prior to 1989, the Company did not operate any factory stores or clearance
    centers.

(b) Prior to 1993, ATO stores served only as clearance centers.

 
                                       5
<PAGE>
     An important aspect of the Company's business strategy is a real estate
expansion program that is designed to reach new customers through the opening of
new stores (including factory stores) and the expansion of existing stores. As
market conditions warrant and as sites become available, the Company adds
additional Ann Taylor stores or expands the size of existing stores, in major
cities and their affluent suburbs where Ann Taylor already has a presence. The
Company also opens new Ann Taylor stores in additional cities that it believes
have a sufficient concentration of its target customers. Ann Taylor Factory
Stores typically are located outside the shopping radius of Ann Taylor stores,
in outlet malls that feature factory outlet stores of other upscale brands.
Prior to 1993, the real estate expansion program focused primarily on adding new
Ann Taylor stores. The Company now views the expansion of existing stores and
the opening of factory stores as an integral part of the Company's expansion
strategy.
 
     Once an appropriate site has been selected and a lease signed, the Company
generally requires a relatively short lead time to open a new store, with store
construction typically taking approximately three months.
 

     In 1993, the Company opened 13 new stores (including 5 factory stores),
expanded 12 existing stores and closed one store, resulting in an increase in
the Company's total store square footage from approximately 814,000 square feet
to approximately 929,000 square feet, a net increase of approximately 115,000
square feet. Approximately 80% of this additional square footage was opened
during the second half of 1993. The Company expects to increase store square
footage by at least 200,000 square feet, or 21.5%, in 1994. The Company believes
that approximately 70% of this new square footage will be represented by new
stores, of which about half will be Ann Taylor stores and about half will be Ann
Taylor Factory Stores. The balance of the 1994 square footage increase will
result from store expansions. The Company intends to increase square footage by
approximately 200,000 square feet in each of fiscal 1995 and fiscal 1996. The
Company's ability to continue to increase store square footage will be dependent
upon general economic and business conditions affecting consumer confidence and
spending, the availability of desirable locations and the negotiation of
acceptable lease terms. See "Management's Discussion and Analysis--Liquidity and
Capital Resources" for a discussion of the restrictions on capital expenditures
in the Ann Taylor Bank Credit Agreement.

 
     The average net construction cost to the Company of opening a new store,
after giving effect to landlord allowances, was approximately $197,000 (or $38
per square foot) in 1993, compared to $52,000 (or $18 per square foot) in 1992
and $114,000 (or $32 per square foot) in 1991. In most cases, the Company
receives allowances from landlords for the construction of new stores which
reduce the Company's construction costs. The higher per store net construction
costs in 1993 reflect the larger average store sizes, increased costs associated
with the new store prototypes and lower average landlord construction
allowances.
 

     In 1993, 12 stores were expanded at an aggregate net construction cost to
the Company of $7,490,000, or $624,000 per store, after giving effect to
landlord allowances. Three of the 12 stores expanded in 1993 were expanded from
an average original size of approximately 3,000 square feet to the larger
"premier market" prototype. Accordingly, these stores cost more to expand than a
typical store expansion. The average gross construction cost per square foot to
expand a store is generally comparable to the gross cost per square foot of a
new store. Landlord allowances, however, are typically less for an expansion
than for a new store.

 
SHOES
 
     As of January 29, 1994, Ann Taylor shoes were sold in 126 of the Company's
231 stores. The Company intends to include an Ann Taylor shoe department in each
new or expanded store, and, in 1994, plans to add shoes to approximately 20
other existing Ann Taylor stores. In addition, in 1994 the Company intends to
test free standing Ann Taylor shoe stores as an additional channel of
distribution for Ann Taylor brand footwear.
 
     Prior to 1990, all shoes sold in Ann Taylor stores were sold in leased shoe
departments by Joan & David Helpern, Inc. ("Joan & David") pursuant to a license
agreement. In 1990, the Company
                                       6
<PAGE>
introduced a line of Ann Taylor brand name shoes. Beginning in August 1990, Joan
& David began a scheduled withdrawal of its leased shoe departments, vacating
additional departments every six months through the end of fiscal 1992. As of
February 1, 1993, Joan & David no longer operated leased shoe departments in any
Ann Taylor stores.
 
     Sales through leased shoe departments totaled $8,207,000, or 1.7% of net
sales, in 1992, and $16,056,000, or 3.7% of net sales, in 1991. There were no
leased shoe department sales during fiscal 1993. Net sales in 1993, 1992 and
1991 included $29,922,000, $25,638,000, and $21,527,000, respectively, in net
sales from the Ann Taylor brand name shoe line.
 
     Under the terms of an amended license agreement, entered into in 1990, the
Company was entitled to a fee from Joan & David equal to 14.5% of Joan & David's
annual net sales through Ann Taylor stores, which, after employee discounts,
resulted in the Company retaining an amount equal to approximately 14.4% of such
sales. Joan & David was responsible for the costs associated with operating its
shoe departments. Persons who worked in the leased shoe departments were
employees of Joan & David and received all salary, bonus and commission payments
and benefits from Joan & David.
 
INFORMATION SYSTEMS
 
     The Company is increasing its investment in computer hardware, systems
applications and networks to speed customer service, to support the purchase and
allocation of merchandise and to improve operating efficiencies.
 
     In fall 1993, the Company began the roll out of a new point of sale system
to all Ann Taylor stores. The roll out will be completed by the summer of 1994.
Upon completion, the system will allow the introduction of a number of features
that will enable the Company to manage its business more effectively and cost
efficiently. These features include on-line receipts and transfers of inventory,
which will reduce paperwork and result in more timely inventory information; the
ability to take credit card applications and account look-up in the stores,
which will both improve customer service and reduce expense; and the ability to
send advance ship notices to stores prior to their receipt of merchandise,
allowing better labor scheduling in the stores and reducing expense. The new
system will permit automated promotional tracking, providing better information
to the stores on current promotions and providing the results of these
promotions to the Company's headquarters on a more timely basis, allowing the
Company to respond more quickly and accurately to customer preferences.
 
     During 1994, the Company will upgrade the inventory management system. This
upgrade, along with the new point of sale system, will allow full price look-up
in the stores and provide for more timely information on inventory levels and
better analysis of sales trends. The enhanced information will also allow the
Company to more fully integrate its planning and allocation system. By the end
of 1995, the Company expects to have its merchandise planning system, store
assortment planning system, merchandise allocation system and merchandise
replenishment system completely integrated, allowing the Company to respond more
quickly to individual store trends and allocate merchandise more closely aligned
with an individual store's customer base. The Company is also initiating systems
integration with its suppliers. In spring 1994, the Company's first electronic
data interchange relationship will be implemented with a hosiery supplier,
allowing quicker response to sales and maintenance of inventory levels in line
with model stock levels.
 
CUSTOMER CREDIT
 
     Customers may pay for merchandise with the Ann Taylor credit card, American
Express, Visa, MasterCard, cash or check. Credit card sales were 77.9% of net
sales in 1993, 77.6% in 1992, and 79.1% in 1991. In 1993, 31.5% of net sales
were made with the Ann Taylor credit card and 46.4% were made with third-party
credit cards. Accounts written off in 1993 were $1,390,000, or 0.3% of net
sales.
 
     Ann Taylor has offered customers its proprietary credit card since 1976.
The Company believes that the Ann Taylor credit card enhances customer loyalty
while providing the customer with additional
                                       7
<PAGE>
credit. At January 29, 1994, the Company had over 520,000 credit accounts that
had been used during the past 18 months.
 
ADVERTISING AND PROMOTION
 
     The Company's principal advertising vehicle is its fashion catalog, which
it publishes four times per year and mails primarily to Ann Taylor credit card
holders. In 1993, the Company ran advertisements in the following national
women's fashion magazines: Elle, Vogue and Harpers Bazaar. The Company spent
$6,388,000 (1.3% of net sales) on advertising in 1993, compared to $5,509,000
(1.2% of net sales) in 1992 and $8,645,000 (2.0% of net sales) in 1991.
 
TRADEMARKS AND SERVICE MARKS
 
     The Company is the owner in the United States of the trademark and service
mark "AnnTaylor". This mark is protected by several federal registrations in the
United States Patent and Trademark Office, covering clothing, shoes, jewelry and
certain other accessories, and clothing store services. The terms of these
registrations vary from ten to twenty years (expiring in 2003 and 2007), and
each is renewable indefinitely if the mark is still in use at the time of
renewal. The Company's rights in the "AnnTaylor" mark are a significant part of
the Company's business, as this mark is well-known in the women's retail apparel
industry. Accordingly, the Company intends to maintain its mark and the related
registrations. The Company is not aware of any claims of infringement or other
challenges to the Company's right to use its mark in the United States.
 
     The Company owns registrations for the "AnnTaylor" mark for clothing in
Japan, Canada and Taiwan, and owns or has applied for registration for the
"AnnTaylor" mark for clothing and other goods in Japan and other countries as
well.
 
COMPETITION
 
     The women's retail apparel industry is highly competitive. The Company
believes that the principal bases upon which it competes are fashion, quality,
value and service. The Company competes with certain departments in better
national department stores such as Neiman Marcus, Saks Fifth Avenue, Lord &
Taylor, Nordstrom and Bloomingdale's, as well as certain departments in regional
department stores, such as Macy's, Marshall Fields and Dillard's. The Company
believes that it competes with these department stores by offering a focused
merchandise selection, personalized service and convenience, as well as
exclusive Ann Taylor fashions, which distinguish its goods from the goods
carried by these department stores. Certain of the Company's product lines also
compete with other specialty retailers such as Talbots, Ralph Lauren, The
Limited, The Gap and Banana Republic. The Company believes that its focused
merchandise selection and exclusive Ann Taylor brand name fashions distinguish
it from other specialty retailers. Many of the Company's competitors are
considerably larger and have substantially greater financial, marketing and
other resources than the Company, and there is no assurance that the Company
will be able to compete successfully with them in the future.
 
EMPLOYEES
 
     Store management receives compensation in the form of salaries and
performance-based bonuses. Sales associates are paid on an hourly basis plus
performance incentives. A number of programs exist that offer incentives to both
management and sales associates to increase sales and support the Company's
total wardrobing strategy. For example, certain incentive programs offer
individual associates cash awards for selling multiple wardrobe items and for
achieving individual sales goals. Other programs provide bonuses or cash awards
to all associates in a store that has achieved, for example, the highest
percentage increase in sales for a given period.
 

     As of January 29, 1994, the Company had 3,741 employees, of whom 880 were
full-time salaried employees, 1,628 were full-time hourly employees and 1,233
were part-time hourly employees. None of the Company's employees are represented
by a labor union. The Company believes that its relationship with its employees
is good. As of January 29, 1994, approximately 90% of the Company's employees
were eligible to participate in the Company's health care benefits program.

 
                                       8
<PAGE>
ITEM 2. PROPERTIES
 
     As of January 29, 1994, the Company had 231 stores, all of which were
leased. The leases typically provide for an initial five-to ten-year term and
grant the Company the right to extend the term for one or two additional
five-year periods. In most cases, the Company pays a minimum rent plus a
contingent rent based on the store's net sales in excess of a specified
threshold. The contingent rental payment is typically 5% of net sales in excess
of the applicable threshold. Substantially all of the leases require the Company
to pay insurance, utilities and repair and maintenance expenses and contain tax
escalation clauses. The current terms of the Company's leases, including renewal
options, expire as follows:
 

               YEARS LEASE                    NUMBER OF
               TERMS EXPIRE                    STORES
             ----------------               -------------
1994-1996.................................           50
1997-1999.................................           20
2000-2002.................................           20
2003 and later............................          141

 
     Ann Taylor leases corporate offices at 142 West 57th Street, New York,
containing approximately 71,000 square feet. The lease for these premises
expires in 2006. Ann Taylor also leases office space in New Haven, which
contains approximately 31,000 square feet. The lease for these offices expires
in 1996.
 
     Ann Taylor leases its New Haven distribution center, which contains 78,790
square feet. The lease for this facility expires on March 31, 1995, with an
option to extend this lease for an additional three months. In early 1994, the
Company announced that it will be purchasing property in Louisville, Kentucky on
which it will construct a 250,000 square foot facility that will replace the
Company's existing distribution center facilities in Connecticut in early 1995.
See "Management's Discussion and Analysis".
 
ITEM 3. LEGAL PROCEEDINGS
 
     Ann Taylor has been named as a defendant in several legal actions arising
from its normal business activities. Although the amount of any liability that
could arise with respect to these actions cannot be accurately predicted, in the
opinion of the Company, any such liability will not have a material adverse
effect on the financial position or results of operations of the Company.
 
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
 
     None.
 
                                       9
<PAGE>
                                    PART II
 
ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
 
     The Common Stock is listed and traded on the New York Stock Exchange under
the symbol ANN. The number of holders of record of Common Stock at March 15,
1994 was 440. The following table sets forth the high and low closing sales
prices for the Common Stock on the New York Stock Exchange during fiscal 1993
and fiscal 1992.
 
<TABLE><CAPTION>

                                                                            MARKET PRICE
                                                                        --------------------
FISCAL YEAR 1992                                                          HIGH        LOW
                                                                        ---------  ---------
<S>                                                                     <C>        <C>
  First quarter.......................................................  $  23 1/8  $  16 1/2
  Second quarter......................................................     24 5/8     18 3/4
  Third quarter.......................................................     24 1/4     16 3/4
  Fourth quarter......................................................     24 3/8     19 1/4
FISCAL YEAR 1993
  First quarter.......................................................  $  23 1/4  $  17 7/8
  Second quarter......................................................     27 7/8     20
  Third quarter.......................................................     29 5/8     22 7/8
  Fourth quarter......................................................     28 1/4     20 7/8
</TABLE>
 
     The Company has never paid dividends on the Common Stock and does not
intend to pay dividends in the foreseeable future. As a holding company, the
ability of the Company to pay dividends is dependent upon the receipt of
dividends or other payments from Ann Taylor. The payment of dividends by Ann
Taylor to the Company is subject to certain restrictions under Ann Taylor's bank
credit agreement (the "Bank Credit Agreement") and the indenture relating to the
$110,000,000 principal amount AnnTaylor, Inc. 8 3/4% Subordinated Notes due 2000
(the "8 3/4% Notes"). The payment of cash dividends on the Common Stock by the
Company is also subject to certain restrictions contained in the Company's
guarantee of Ann Taylor's obligations under the Bank Credit Agreement. Any
determination to pay cash dividends in the future will be at the discretion of
the Company's Board of Directors and will be dependent upon the Company's
results of operations, financial condition, contractual restrictions and other
factors deemed relevant at that time by the Company's Board of Directors.
 
ITEM 6. SELECTED FINANCIAL DATA
 
     The following selected historical financial information for the periods
indicated has been derived from the audited consolidated financial statements of
the Company. Such financial statements audited by Deloitte & Touche, independent
auditors, for the fiscal years 1993, 1992 and 1991 appear elsewhere in this
report. The information set forth below should be read in conjunction with
"Management's Discussion and Analysis" and the consolidated financial statements
and notes thereto of the Company included elsewhere in this report. All
references to years are to the fiscal year of the Company, which ends on the
Saturday nearest January 31 in the following calendar year. All fiscal years for
which financial information is set forth below had 52 weeks, except 1989, which
had 53 weeks.
 
                                       10
<PAGE>
 
<TABLE><CAPTION>

                                                                          FISCAL YEARS ENDED
                                                      ----------------------------------------------------------
                                                       JAN. 29,    JAN. 30,    FEB. 1,     FEB. 2,     FEB. 3,
                                                         1994        1993        1992        1991        1990
                                                      ----------  ----------  ----------  ----------  ----------
                                                      (DOLLARS IN THOUSANDS, EXCEPT PER SQUARE FOOT DATA AND PER
                                                                             SHARE DATA)
OPERATING STATEMENT INFORMATION:
<S>                                                   <C>         <C>         <C>         <C>         <C>
Net sales, including leased shoe departments (a)....  $  501,649  $  468,381  $  437,711  $  410,782  $  353,912
Cost of sales.......................................     271,749     264,301     234,136     217,414     189,293
                                                      ----------  ----------  ----------  ----------  ----------
     Gross profit...................................     229,900     204,080     203,575     193,368     164,619
Selling, general and administrative expenses........     169,371     152,072     150,842     125,872     109,598
Distribution center restructuring charge (b)........       2,000          --          --          --          --
Amortization of goodwill (c)........................       9,508       9,504       9,506       9,484       9,711
                                                      ----------  ----------  ----------  ----------  ----------
     Operating income...............................      49,021      42,504      43,227      58,012      45,310
Interest expense (d)................................      17,696      21,273      33,958      50,081      55,858
Stockholder litigation settlement (e)...............          --       3,905          --          --          --
Other (income) expense, net.........................        (194)        259         542         168          29
                                                      ----------  ----------  ----------  ----------  ----------
Income (loss) before income taxes and extraordinary
loss................................................      31,519      17,067       8,727       7,763     (10,577)
Income tax provision................................      17,189      11,150       7,703       6,657         600
                                                      ----------  ----------  ----------  ----------  ----------
Income (loss) before extraordinary loss.............      14,330       5,917       1,024       1,106     (11,177)
Extraordinary loss (f)..............................      11,121          --      16,835          --          --
                                                      ----------  ----------  ----------  ----------  ----------
     Net income (loss)..............................       3,209       5,917     (15,811)      1,106     (11,177)
Preferred stock dividend............................          --          --          --          --       1,000
                                                      ----------  ----------  ----------  ----------  ----------
     Net income (loss) applicable to common stock...  $    3,209  $    5,917  $  (15,811) $    1,106  $  (12,177)
                                                      ----------  ----------  ----------  ----------  ----------
                                                      ----------  ----------  ----------  ----------  ----------
Income (loss) per share before extraordinary loss...  $      .66  $      .28  $      .05  $      .08  $     (.91)
Extraordinary loss per share (f)....................        (.51)         --        (.87)         --          --
                                                      ----------  ----------  ----------  ----------  ----------
Net income (loss) per share.........................  $      .15  $      .28  $     (.82) $      .08  $     (.91)
                                                      ----------  ----------  ----------  ----------  ----------
                                                      ----------  ----------  ----------  ----------  ----------
Weighted average shares outstanding
  (in thousands)....................................      21,929      21,196      19,326      14,160      13,312
OPERATING INFORMATION:
Percentage increase (decrease) in total comparable
store sales (g)(h)..................................         2.3%       (1.0)%       (5.6)%        2.3%       14.3%
Percentage increase (decrease) in owned comparable
store sales (g)(h)(i)...............................         4.0%        0.8%       (0.9)%        5.1%       16.5%
Average net sales per gross square foot (g)(j)......  $      576  $      600  $      642  $      740  $      771
Number of stores:
     Open at beginning of the period................         219         200         170         139         119
     Opened during the period.......................          13          20          33          32          21
     Expanded during the period.....................          12           5           3           3           2
     Closed during the period.......................           1           1           3           1           1
     Open at the end of the period..................         231         219         200         170         139
Capital expenditures................................  $   25,062  $    4,303  $   10,004  $   11,783  $    6,146
Depreciation and amortization, including goodwill
(c).................................................  $   18,013  $   16,990  $   15,709  $   14,177  $   14,662
Working capital turnover (k)........................        12.1x       16.8x       12.8x       12.4x       13.0x
Inventory turnover (l)..............................         4.9x        5.3x        4.6x        4.6x        7.0x
BALANCE SHEET INFORMATION (AT END OF PERIOD):
Working capital.....................................  $   53,283  $   29,539  $   26,224  $   42,234  $   23,705
Goodwill, net (c)...................................     332,537     342,045     351,549     361,055     370,539
Total assets........................................     513,399     487,592     491,747     510,724     493,160
Total debt..........................................     189,000     195,474     211,917     380,362     365,787
Stockholders' equity................................     259,271     245,298     229,464      47,483      57,532
</TABLE>
 
                                                   (Footnotes on following page)
 
                                       11
<PAGE>
(Footnotes for preceding page)
 

<TABLE>
<S>        <C>
      (a)  The phase out of leased shoe departments was completed by February 1, 1993.
      (b)  Relates to the relocation of the Company's distribution center, expected to be completed in early 1995, and
           represents a charge of $1,100,000 principally for severance and job training benefits and $900,000 for the
           write-off of the net book value of certain assets that are not expected to be used in the new facility. This
           charge reduced 1993 net earnings by $.05 per share.
      (c)  As a result of the Acquisition, which was effective as of January 29, 1989, $380,250,000, representing the
           excess of the allocated purchase price over the fair value of the Company's net assets, was recorded as
           goodwill and is being amortized on a straight-line basis over 40 years.
      (d)  Includes non-cash interest expense of $4,199,000, $8,581,000, $12,243,000, $18,294,000 and $13,819,000 in the
           fiscal years 1993, 1992, 1991, 1990 and 1989, respectively, from accretion of original issue discount,
           amortization of deferred financing costs and, in 1992, 1991 and 1990, issuance of additional 10% junior
           subordinated exchange notes due 2004.
      (e)  Relates to the settlement in January 1993 of a stockholder class action lawsuit that was filed against the
           Company and certain other defendants in October 1991.
      (f)  In fiscal 1993, Ann Taylor incurred an extraordinary loss of $17,244,000 ($11,121,000, or $.51 per share, net
           of income tax benefit) due to debt refinancing activities. In fiscal 1991, Ann Taylor incurred an
           extraordinary loss of $25,900,000 ($16,835,000, or $.87 per share, net of income tax benefit), in connection
           with the repurchase of a portion of its then outstanding debt securities with proceeds from the IPO.
      (g)  Percentage changes in comparable store sales and average net sales per gross square foot are adjusted so that
           all figures relate to a 52-week year.
      (h)  Comparable store sales are calculated by excluding the net sales of a store for any month of one period if
           the store was not open during the same month of the prior period. A store opened within the first two weeks
           of a month is deemed to have been opened on the first day of that month and a store opened thereafter in a
           month is deemed to have been opened on the first day of the next month. For example, if a store were opened
           on June 8, 1992, its sales from June 8, 1992 through year-end 1992 and its sales from June 1, 1993 through
           year-end 1993 would be included in determining comparable store sales for 1993, compared to 1992. In
           addition, in a year with 53 weeks (such as 1989), the extra week is not included in determining comparable
           store sales. For the periods previous to 1993, when a store's square footage has been increased as a result
           of expansion or relocation in the same mall or specialty center, the store continues to be treated as a
           comparable store. Commencing with stores expanded in fiscal 1993, any store the square footage of which is
           expanded by more than 15% is treated as a new store, upon the opening of the expanded store.
      (i)  Excludes sales from leased shoe departments.
      (j)  Average net sales per gross square foot is determined by dividing net sales for the period by the average of
           the gross square feet at the beginning and end of each period. Unless otherwise indicated, references herein
           to square feet are to gross square feet, rather than net selling space.
      (k)  Working capital turnover is determined by dividing net sales by the average of the amount of working capital
           at the beginning and end of the period.
      (l)  Inventory turnover is determined by dividing net cost of goods sold (excluding costs of leased shoe
           departments) by the average of the cost of inventory at the beginning and end of the period.
</TABLE>

 
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

GENERAL
 
     Ann Taylor has grown significantly since the Acquisition, with the number
of stores increasing from 119 at the beginning of 1989 to 231 at the end of
1993. During fiscal 1993, the Company expanded 12 stores, added 13 new stores
and closed one store, resulting in a net increase in the Company's square
footage of approximately 115,000 square feet. The Company expects to increase
square footage by at least 200,000 square feet, or 21.5%, in fiscal 1994.
Management anticipates that approximately 70% of this new square footage will be
represented by new stores, of which about half will be Ann Taylor stores and
about half will be Ann Taylor Factory Stores. The balance of the 1994 square
footage increase will result from store expansions. The Company intends to
increase square footage by approximately 200,000 square feet in each of fiscal
1995 and fiscal 1996. The Company's ability to continue to expand will be
dependent upon general economic and business conditions affecting consumer
spending, the
                                       12
<PAGE>
availability of desirable locations and the negotiation of acceptable lease
terms for new locations. See "Business--Expansion".
 
     The Company's net sales do not show significant seasonal variation,
although net sales in the third and fourth quarters have traditionally been
higher than in the first and second quarters. The Company believes that its
merchandise is purchased primarily by women who are buying for their own
wardrobes rather than as gifts, and the Company typically experiences only
moderate increases in net sales during the Christmas season. As a result of
these factors, the Company has not had significant overhead and other costs
generally associated with large seasonal variations.
 
     The following table shows the percentages of the Company's net sales and
operating income (loss) per quarter for 1993, 1992 and 1991:
<TABLE><CAPTION>
                                                FISCAL 1993               FISCAL 1992                 FISCAL 1991
                                          ------------------------  ------------------------  ----------------------------
                                                        OPERATING                 OPERATING                   OPERATING
                                           NET SALES    INCOME(A)    NET SALES     INCOME      NET SALES    INCOME (LOSS)
                                          -----------  -----------  -----------  -----------  -----------  ---------------
<S>                                       <C>          <C>          <C>          <C>          <C>          <C>
First Quarter...........................        24.0%        24.3%        24.5%        26.6%        25.4%          39.7%
Second Quarter..........................        24.9         25.3         24.0         19.5         23.1           26.6
Third Quarter...........................        24.3         25.2         24.6         34.6         26.0           33.8
Fourth Quarter..........................        26.8         25.2         26.9         19.3         25.5           (0.1)
                                          -----------  -----------  -----------  -----------  -----------        ------
                                               100.0%       100.0%       100.0%       100.0%       100.0%         100.0%
                                          -----------  -----------  -----------  -----------  -----------        ------
                                          -----------  -----------  -----------  -----------  -----------        ------
</TABLE>
- ---------------
(a) Excludes the $2,000,000 charge to earnings relating to the Company's
    announced relocation of its distribution center.
 
COMPARABLE STORE SALES

     The following table sets forth for the years 1993, 1992 and 1991 certain
information regarding the percentage increase (decrease) over the prior year's
sales in (i) total comparable store sales and (ii) owned comparable sales
(consisting of total comparable store sales less leased shoe department
comparable sales, which were phased out by February 1, 1993):

<TABLE><CAPTION>
                                                           FISCAL 1993     FISCAL 1992    FISCAL 1991
                                                         ---------------  -------------  -------------
<S>                                                      <C>              <C>            <C>
Comparable store sales:
  Owned sales..........................................           4.0%            0.8%         (0.9)%
  Total................................................           2.3           (1.0)          (5.6)
</TABLE>
 
     The Company believes that the increase in owned comparable store sales in
1993 and 1992 was primarily due to improved customer acceptance of merchandise
offerings and, in 1992, to a higher degree of promotional activities than in
1993.
 
RESULTS OF OPERATIONS
 
     The following table sets forth operating statement data expressed as a
percentage of net sales for the historical periods indicated:
 
<TABLE><CAPTION>
                                                                             FISCAL     FISCAL     FISCAL
                                                                              1993       1992       1991
                                                                            ---------  ---------  ---------
<S>                                                                         <C>        <C>        <C>
Net sales, including leased shoe departments..............................      100.0%     100.0%     100.0%
Cost of sales.............................................................       54.2       56.4       53.5
                                                                            ---------  ---------  ---------
    Gross profit (a)......................................................       45.8       43.6       46.5
Selling, general and administrative expenses..............................       33.8       32.5       34.5
Distribution center restructuring charge..................................        0.4         --         --
Amortization of goodwill..................................................        1.8        2.0        2.2
                                                                            ---------  ---------  ---------
    Operating income......................................................        9.8        9.1        9.8
Interest expense..........................................................        3.5        4.6        7.7
Stockholder litigation settlement.........................................         --        0.8         --
Other (income) expense, net...............................................         --         --        0.1
                                                                            ---------  ---------  ---------
Income before income taxes and extraordinary loss.........................        6.3        3.7        2.0
Income tax provision......................................................        3.4        2.4        1.8
                                                                            ---------  ---------  ---------
Income before extraordinary loss..........................................        2.9        1.3        0.2
Extraordinary loss........................................................        2.3         --        3.8
                                                                            ---------  ---------  ---------
    Net income (loss).....................................................        0.6%       1.3%      (3.6)%
                                                                            ---------  ---------  ---------
                                                                            ---------  ---------  ---------
</TABLE>
- ---------------
 
(a) Gross profit margin on net sales, excluding leased shoe departments, was
    44.1% in 1992 and 47.8% in 1991. Gross profit margin on leased shoe
    department net sales was 14.4% in 1992 and 1991.
 
                                       13
<PAGE>
FISCAL 1993 COMPARED TO FISCAL 1992
 
     The Company's net sales increased to $501,649,000 in 1993 from $468,381,000
in 1992, an increase of $33,268,000, or 7.1%. The increase in net sales was
attributable to the inclusion of a full year of operating results for the 20
stores opened during 1992, the opening of 13 new stores and expansion of 12
stores in 1993 and the increase in comparable store sales. The 2.3% increase in
total comparable stores sales was due primarily to customer acceptance of the
Company's merchandise offerings in 1993. The increase was partially offset by
the closing of one store in 1993. Net sales included $29,922,000 and $25,638,000
from Ann Taylor brand shoes in 1993 and 1992, respectively.
 
     Gross profit as a percentage of net sales increased to 45.8% in 1993 from
43.6% in 1992. This increase was attributable to reduced cost of goods sold
resulting from lower markdowns associated with reduced promotional activities,
higher initial markups and the elimination of the leased shoe department which
had a substantially lower gross margin.
 
     Selling, general and administrative expenses as a percentage of net sales
increased to 33.8% in 1993 from 32.5% in 1992. The increase was primarily
attributable to additional store tenancy and selling expenses, severance costs,
agency fees and relocation expenses, and the Company's continuing investment in
such areas as design and manufacturing, marketing and information systems.
 
     Operating income increased to $49,021,000, or 9.8% of net sales, in 1993,
from $42,504,000, or 9.1% of net sales, in 1992. As described below, 1993
operating income was reduced by a $2,000,000, or 0.4% of net sales, charge to
earnings relating to the Company's announced relocation of its distribution
center facility from New Haven, Connecticut to Louisville, Kentucky.
Amortization of goodwill from the Acquisition was $9,508,000 in 1993 and
$9,504,000 in 1992. Operating income without giving effect to such amortization
was $58,529,000, or 11.6% of net sales, in 1993, and $52,008,000, or 11.1% of
net sales, in 1992.
 

     In early 1994, the Company announced that it will be relocating its
distribution center from New Haven, Connecticut to Louisville, Kentucky in early
1995. The Company will construct a 250,000 square foot distribution center at a
cost of approximately $14,000,000. The relocation of the distribution center
will affect approximately 105 employees. The Company recorded a $2,000,000
pre-tax restructuring charge ($1,140,000 net of income tax benefit, or $.05 per
share) representing approximately $1,100,000 principally for severance and job
training benefits, and approximately $900,000 for the write-off of the net book
value of certain assets that are not expected to be utilized in the new
facility. The Company selected Louisville, Kentucky as the site for its new
distribution center facility because of Louisville's central location relative
to the Company's stores, which is expected to result in reduced merchandise
delivery times, the lower cost of construction in Louisville as compared to the
Northeast, and economic incentives offered by the state of Kentucky.

 
     Interest expense was $17,696,000, including $4,199,000 of non-cash interest
expense in 1993 and $21,273,000, including $8,581,000 of non-cash interest
expense in 1992. The decrease is mostly attributable to lower interest rates
resulting principally from refinancing transactions entered into in 1993. As a
result of these refinancing transactions, the weighted average interest rate on
the Company's outstanding indebtedness at January 29, 1994 was 6.22% compared to
9.50% at January 30, 1993. After taking into account the Company's interest rate
swap agreement, all of the Company's debt obligations bear interest at variable
rates. Therefore, the Company's interest expense for fiscal 1993 is not
necessarily indicative of interest expense for future periods. See "Liquidity
and Capital Resources".
 
     The income tax provision was $17,189,000, or 54.5% of income before income
taxes and extraordinary loss in the 1993 period compared to $11,150,000, or
65.3% of income before income taxes in 1992. The effective tax rates for both
periods were higher than the statutory rates, primarily because of non-
deductible goodwill. During fiscal 1993, the Company adopted the Statement of
Financial Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS
109"). Adoption of SFAS 109 did not have a material effect on the results of
operations.
 
                                       14
<PAGE>
     The refinancing transactions referred to above resulted in an extraordinary
loss of $17,244,000 ($11,121,000 net of income tax benefit), attributable to
premiums paid to purchase or discharge Ann Taylor's notes, and to the write-off
of deferred financing costs associated with the early retirement of
indebtedness. See "Liquidity and Capital Resources".
 
     As a result of the foregoing factors, the Company had net income of
$3,209,000, or 0.6% of net sales, for 1993 compared to a net income of
$5,917,000, or 1.3% of net sales for 1992.
 
FISCAL 1992 COMPARED TO FISCAL 1991
 
     The Company's net sales increased to $468,381,000 in 1992 from $437,711,000
in 1991, an increase of $30,670,000, or 7.0%. The increase in net sales was
primarily attributable to the inclusion of a full year of operating results for
stores opened during 1991 and the opening of 20 new stores in 1992. The Company
operated 219 stores at the end of 1992 compared to 200 stores at the end of
1991. The increase was partially offset by the closing of one store in 1992. The
decrease of 1.0% in comparable store sales was due to the phaseout of the leased
shoe departments offset by the increase of 0.8% in owned comparable store sales
(excluding leased shoe departments). The Company believes the increase in owned
comparable store sales was primarily attributable to customer acceptance of the
Company's fall 1992 merchandise offerings and promotional activities. As a
result of the phaseout of the Joan & David leased shoe departments, aggregate
net sales contributed by Joan & David declined to $8,207,000 in 1992 from
$16,056,000 in 1991, a decrease of 48.9%. Net sales included $25,638,000 and
$21,527,000 in net sales from the Ann Taylor brand shoe line in 1992 and 1991,
respectively.
 
     Gross profit as a percentage of net sales decreased to 43.6% in 1992 from
46.5% in 1991. This decrease was attributable primarily to increased cost of
goods sold resulting from lower initial mark ups and higher markdowns on goods
taken in response to the competitive retail environment and, in the first
quarter of 1992, poor customer acceptance of the Company's merchandise
offerings.
 
     Selling, general and administrative expenses as a percentage of net sales
decreased to 32.5% in 1992 from 34.5% in 1991. The decrease was due to the
leveraging of central overhead expenses over a larger sales base, lower
severance payments and cost savings in other areas, offset in part by higher
tenancy and selling costs in new stores.
 
     Operating income decreased to $42,504,000, or 9.1% of net sales, in 1992
from $43,227,000, or 9.8% of net sales, in 1991. Amortization of goodwill from
the Acquisition was $9,504,000 in 1992 and $9,506,000 in 1991. Operating income
without giving effect to such amortization was $52,008,000, or 11.1% of net
sales, in 1992 and $52,733,000, or 12.0% of net sales, in 1991.
 
     Interest expense was $21,273,000, including $8,581,000 of non-cash interest
expense in 1992 and $33,958,000, including $12,243,000 of non-cash interest
expense in 1991. The decrease in interest expense in 1992 was attributable
primarily to lower outstanding indebtedness as a result of the repurchase of the
debt securities of Ann Taylor with the proceeds of the IPO in 1991, and was also
attributable to lower interest rates in the 1992 period.
 
     During 1992, the Company recorded an expense of $3,905,000 to provide for
the settlement of a class action lawsuit that was filed in October 1991.
 
     The income tax provision was $11,150,000, or 65.3% of income before income
taxes in the 1992 period compared to $7,703,000, or 88.3% of income before
income taxes and extraordinary loss in 1991. The effective rates for both
periods were higher than the statutory rate, primarily because of non-deductible
goodwill.
 
     As a result of the foregoing factors, the Company had net income of
$5,917,000, or 1.3% of net sales, for 1992 compared to a net income before
extraordinary loss of $1,024,000 or 0.2% of net sales for 1991.
 
                                       15
<PAGE>
CHANGES IN RECEIVABLES AND INVENTORIES
 
     Accounts receivable increased to $49,279,000 at the end of 1993 from
$43,003,000 at the end of 1992, an increase of $6,276,000, or 14.6%. This
increase was partially attributable to Ann Taylor credit card receivables, which
increased $2,285,000 to $41,176,661 in 1993, to third-party credit card
receivables (American Express, Mastercard and Visa), which increased $1,124,000
due to the timing of payments by the third-party credit card issuers and to
construction allowance receivables, which increased $1,814,000 to $3,901,000 in
1993. Ann Taylor credit card sales were 5.4% higher in the last thirteen weeks
of 1993 compared to the last thirteen weeks of 1992.
 
     Merchandise inventories increased to $60,890,000 at the end of 1993 from
$50,307,000 at the end of 1992, an increase of $10,583,000, or 21.0%. The higher
inventory level at the end of 1993 was attributable to the purchase of inventory
for new stores that were opened in 1993, the planned square footage increases in
spring 1994, planned comparable store sales growth and the earlier receipt of
spring goods.
 
     Accounts payable increased to $37,564,000 at the end of 1993 from
$23,779,000 at the end of 1992, an increase of $13,785,000, or 57.9%. The
increase in accounts payable is primarily due to the increase in inventory at
the end of fiscal 1993.
 
LIQUIDITY AND CAPITAL RESOURCES
 
     The Company's primary sources of working capital are cash flow from
operations and borrowings under a $55 million revolving credit facility (the
"Revolving Credit Facility") under the Bank Credit Agreement. The following sets
forth material measures of the Company's liquidity:
 
<TABLE><CAPTION>

                                                                      FISCAL YEAR
                                                            -------------------------------
                                                              1993       1992       1991
                                                            ---------  ---------  ---------
                                                                (DOLLARS IN THOUSANDS)
<S>                                                         <C>        <C>        <C>
Cash provided by operating activities.....................  $  47,322  $  23,579  $  40,142
Working capital...........................................  $  53,283  $  29,539  $  26,224
Current ratio.............................................     1.78:1     1.38:1     1.36:1
Debt to equity ratio......................................      .73:1      .80:1      .92:1
</TABLE>
 
     Cash provided by operating activities increased in 1993 principally as a
result of an increase in income before extraordinary loss and a decrease in
refundable income taxes. The increase in working capital in 1993 results from
the decrease in the current portion of long-term debt from $37,000,000 in 1992
to $8,757,000 in 1993, as a result of the refinancing transactions entered into
in 1993.
 
     At January 29, 1994, the Company had $54,000,000 outstanding under the term
loan facility under the Bank Credit Agreement (the "Term Loan"). The Bank Credit
Agreement requires the Company to make scheduled semi-annual principal payments
on the Term Loan, which commenced on January 15, 1994. The Company made the
semi-annual payment of $6,000,000 in January, 1994 and an additional payment of
$20,000,000 in January 1994. The remaining scheduled payments on the Term Loan
are $8,757,000 in fiscal years 1994 and 1995, $11,676,000 in fiscal years 1996
and 1997, and $13,134,000 in fiscal year 1998. During 1992, the principal
payments made under the Company's then existing bank credit agreement totaled
$26,000,000. The Bank Credit Agreement also requires the Company to make
prepayments on the Term Loan if the Company sells certain assets or issues debt
or equity securities. Amounts borrowed under the Revolving Credit Facility
mature on January 15, 1999; however, the Company is required to reduce the
outstanding balance of the Revolving Credit Facility to $20,000,000 or less for
a 30-day period in fiscal 1994 and to $15,000,000 or less for a 30-day period
each year thereafter.
 
                                       16
<PAGE>
     During 1993, the Company and Ann Taylor entered into a series of
refinancing transactions that lowered the Company's average cost of capital. The
following table summarizes these transactions.
 
<TABLE><CAPTION>

                                                             BALANCE AT                              BALANCE AT
                                                             JANUARY 30,                             JANUARY 29,
                                                                1993       ADDITIONS    REDUCTIONS      1994
                                                             -----------  -----------  ------------  -----------
                                                                               (IN THOUSANDS)
<S>                                                          <C>          <C>          <C>           <C>
Previous term loan.........................................   $  96,969       --       $    (96,969)     --
14 3/8% discount notes.....................................      44,069       --            (44,069)     --
13 3/4% subordinated notes.................................      34,295       --            (34,295)     --
10% exchange notes.........................................      14,641       --            (14,641)     --
8 3/4% notes...............................................      --       $   110,000       (10,000)  $ 100,000
Term loan..................................................      --            80,000       (26,000)     54,000
Receivables facility.......................................      --            33,000       --           33,000
Revolving credit loan......................................       5,500       --             (3,500)      2,000
                                                             -----------  -----------  ------------  -----------
                                                              $ 195,474   $   223,000  $   (229,474)  $ 189,000
                                                             -----------  -----------  ------------  -----------
                                                             -----------  -----------  ------------  -----------
</TABLE>
 
     In July 1993, Ann Taylor entered into a $110,000,000 (notional amount)
interest rate swap agreement. Under the agreement the Company receives a fixed
rate of 4.75% and pays a floating rate based on LIBOR, as determined in six
month intervals. This agreement lowered the effective interest rate on the 8
3/4% Notes by 125 basis points for the first semi-annual period ended January
1994. The swap agreement matures in July 1996.
 
     During the fourth quarter of fiscal 1993, Ann Taylor entered into a
receivables financing agreement secured by Ann Taylor credit card receivables.
Initial borrowings under the receivables facility (the "Receivables Facility")
were $33,000,000.
 

     The Company's capital expenditures totaled $25,062,000, $4,303,000, and
$10,004,000 in 1993, 1992 and 1991, respectively. Capital expenditures in 1992
were lower than in 1991 and 1993, in part because the Company slowed its new
store expansion program while it developed the new store prototypes. In
addition, the average construction allowance per store received in 1992 was
higher than amounts received in 1991 and 1993. Capital expenditures in 1993
reflect increased average net construction costs for the opening of new stores,
costs associated with the expansion of a greater number of existing stores,
lower average landlord construction allowances and costs associated with new
management information systems. The Company expects its capital expenditure
requirements to be approximately $31,000,000 in 1994, plus $14,000,000 for the
new distribution center and material handling equipment.

 
     The Bank Credit Agreement imposes limits on the Company's ability to make
capital expenditures and, for 1994, the limit is $31,000,000, exclusive of
amounts spent for the distribution center. The actual amount of the Company's
capital expenditures will depend in part on the number of stores opened,
refurbished, and expanded and on the amount of construction allowances the
Company receives from the landlords of its new or expanded stores. See
"Business--Expansion".
 
     Dividends and distributions from Ann Taylor to the Company are restricted
by both the Bank Credit Agreement and the indenture for the 8 3/4% Notes. The
payment by the Company of cash dividends on its Common Stock is also restricted
by the Company's guarantee of obligations under the Bank Credit Agreement. See
"Market for Registrant's Common Equity and Related Stockholder Matters".
 
     In order to finance its operations and capital requirements, including its
debt service payments, the Company expects to use internally generated funds and
funds available to it under the Revolving Credit Facility and may seek project
financing for the distribution center construction and material handling
equipment costs. The Company believes that cash flow from operations and funds
available under the
                                       17
<PAGE>
Revolving Credit Facility will be sufficient to enable it to meet its ongoing
cash needs for the foreseeable future.
 
ITEM 8. FINANCIAL STATEMENT AND SUPPLEMENTARY DATA
 
     The following consolidated financial statements of the Company for the
years ended January 29, 1994, January 30, 1993 and February 1, 1992 are included
as a part of this Report (See Item 14):
 
     Consolidated Statements of Operations for the fiscal years ended January
      29, 1994, January 30, 1993 and February 1, 1992.
 
     Consolidated Balance Sheets as of January 29, 1994 and January 30, 1993.
 
     Consolidated Statements of Stockholders' Equity for the fiscal years ended
      January 29, 1994, January 30, 1993 and February 1, 1992.
 
     Consolidated Statements of Cash Flows for the fiscal years ended January
      29, 1994, January 30,        1993 and February 1, 1992.
 
     Notes to Consolidated Financial Statements.
 
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURES
 
     None.
 
                                       18
<PAGE>
                                    PART III
 
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
 
     The following table sets forth certain information regarding the executive
officers of the Company as of January 29, 1994:
 
<TABLE><CAPTION>

     NAME                                AGE                               POSITION AND OFFICES
- -----------------------------------  -----------  ----------------------------------------------------------------------
<S>                                  <C>          <C>
Sally Frame Kasaks.................          49   Chairman, Chief Executive Officer and Director of the Company and Ann
                                                  Taylor
Paul E. Francis....................          39   Executive Vice President--Finance and Administration and Director of
                                                  the Company and Ann Taylor
Bert A. Tieben (1).................          42   Senior Vice President--Finance and Treasurer of the Company and Ann
                                                  Taylor
Joseph R. Gromek...................          47   Senior Vice President--General Merchandise Manager of the Company and
                                                  Ann Taylor
Andrea M. Weiss....................          38   Senior Vice President, Director of Stores of the Company and Ann
                                                  Taylor
Jocelyn F.L. Barandiaran...........          33   Vice President, General Counsel and Corporate Secretary of the Company
                                                  and Ann Taylor
Gerald S. Armstrong................          50   Director of the Company and Ann Taylor
James J. Burke, Jr.................          42   Director of the Company and Ann Taylor
Robert C. Grayson..................          49   Director of the Company and Ann Taylor
Rochelle B. Lazarus................          46   Director of the Company and Ann Taylor
Hanne M. Merriman..................          52   Director of the Company and Ann Taylor
</TABLE>
 
- ---------------
 
(1) Mr. Tieben resigned from this position effective February 4, 1994.
 
     Each member of the Board of Directors of the Company and Ann Taylor holds
office for a three-year term and until his or her successor is elected and
qualified. Mr. Grayson and Ms. Lazarus serve as members of the audit committee
and Mr. Burke, Mr. Armstrong, Ms. Lazarus and Ms. Merriman serve as members of
the compensation committee. Directors who are employees of the Company or
Merrill Lynch Capital Partners, Inc. (the "ML Capital Partners") do not receive
any compensation for serving on either Board of Directors. Directors who are not
affiliates of ML Capital Partners or employees of the Company receive $20,000 in
compensation plus $750 for each meeting attended. Messrs. Burke and Armstrong
are employees of ML Capital Partners, a wholly owned subsidiary of Merrill Lynch
& Co., Inc. ("ML&Co."), and serve on the Board of Directors of the Company and
Ann Taylor as representatives of two indirect wholly owned subsidiaries of
ML&Co. and certain limited partnerships controlled directly or indirectly by ML
Capital Partners or ML&Co. and certain affiliates of ML&Co. (the "ML Entities").
 
     SALLY FRAME KASAKS. Ms. Kasaks has been Chairman, Chief Executive Officer
and a Director of the Company and Ann Taylor since February 1992. From February
1989 to January 1992, she was president and chief executive officer of
Abercrombie & Fitch, a specialty retailer and a division of The Limited, Inc., a
specialty retailer. From 1985 to 1988, she was president of Talbots, a specialty
women's apparel retailer. For the six years prior to 1985, Ms. Kasaks served in
various capacities at Ann Taylor, the last two of those years as president.
 
     PAUL E. FRANCIS. Mr. Francis has been Executive Vice President--Finance and
Administration of the Company and Ann Taylor since April 1993, and has been a
Director of the Company and Ann Taylor since consummation of the Acquisition in
February 1989. He was a vice president of ML Capital Partners from July 1987 to
April 1993 and a managing director of the Investment Banking Division of ML&Co.
from January 1993 to April 1993. From January 1990 to January 1993, he was a
director of the Investment Banking Division of ML&Co.
 
     BERT A. TIEBEN. Mr. Tieben was Senior Vice President--Finance of the
Company and Ann Taylor from April 1993 through February 4, 1994 and had been
Treasurer of the Company and Ann Taylor
                                       19
<PAGE>
since February 1989. Mr. Tieben was Executive Vice President and Chief Financial
Officer of Ann Taylor from April 1988 to April 1993, and of the Company from
February 1989 to April 1993.
 
     JOSEPH R. GROMEK. Mr. Gromek has been Senior Vice President--General
Merchandise Manager of the Company and Ann Taylor since April 1993. From January
1991 to April 1993, Mr. Gromek was vice president--ready to wear at The Limited
stores, a specialty women's apparel retailer and a division of The Limited,
Inc., a specialty retailer. From September 1987 to December 1990, he was senior
vice president/general merchandise manager--men's and shoes for Saks Fifth
Avenue, a department store.
 
     ANDREA M. WEISS. Ms. Weiss has been Senior Vice President, Director of
Stores of the Company and Ann Taylor since July 1992. From April 1990 to July
1992, she was director of retail operations for the Walt Disney World Resort, a
division of the Walt Disney Company. From November 1987 to April 1990, she was
senior vice president--operations for the Naragansett Clothing Company, a
specialty women's apparel retailer.
 
     JOCELYN F.L. BARANDIARAN. Ms. Barandiaran has been Vice President, General
Counsel and Corporate Secretary of the Company and Ann Taylor since May 1992.
From June 1985 to April 1992, she was a corporate mergers and acquisitions
associate with the law firm of Skadden, Arps, Slate, Meagher & Flom.
 

     GERALD S. ARMSTRONG. Mr. Armstrong has been a Director of the Company and
Ann Taylor since consummation of the Acquisition in February 1989. He joined ML
Capital Partners as an executive vice president in November 1988. He has been a
partner in ML Capital Partners since May 1993 and a managing director of the
Investment Banking Division of ML&Co. since November 1988. Mr. Armstrong is also
a director of First USA, Inc., London Fog Corporation, Simmons Company, Beatrice
Foods Inc., Blue Bird Corporation, World Color Press, Inc. and Wherehouse
Entertainment, Inc.

 

     JAMES J. BURKE, JR. Mr. Burke has been a Director of the Company and Ann
Taylor since the Acquisition. He joined ML Capital Partners as president and
chief executive officer in January 1987. He has been managing partner of ML
Capital Partners since May 1993, a first vice president of Merrill Lynch,
Pierce, Fenner & Smith Incorporated ("Merrill Lynch") since July 1988, and a
managing director of the Investment Banking Division of ML&Co. since April 1985.
Mr. Burke is also a director of Amstar Corporation, Borg-Warner Security
Corporation, London Fog Corporation, Supermarkets General Holdings Corporation,
Pathmark Stores, Inc., United Artists Theater Circuit, Inc., Wherehouse
Entertainment, Inc. and World Color Press, Inc.

 
     ROBERT C. GRAYSON. Mr. Grayson has been a Director of the Company and Ann
Taylor since April 1992. Mr. Grayson has been president of Robert C. Grayson &
Associates, Inc., a retail marketing consulting firm, since February 1992. From
June 1985 to February 1992, Mr. Grayson was the president and chief executive
officer of Lerner New York, a specialty women's apparel retailer and a division
of The Limited, Inc., a specialty retailer.
 
     ROCHELLE B. LAZARUS. Ms. Lazarus has been a Director of the Company and Ann
Taylor since April 1992. She has been President of Ogilvy & Mather New York
since June 1991. She was employed by Ogilvy & Mather Direct from 1987 to 1991,
serving as President for the last two of those years.
 
     HANNE M. MERRIMAN. Ms. Merriman has been a Director of the Company and Ann
Taylor since December 1993. She has been the Principal in Hanne Merriman
Associates, retail business consultants, since January 1992, and from February
1990 to December 1990. From January 1991 to June 1992, Ms. Merriman was
president and chief operating officer of Nan Duskin, Inc., a specialty women's
apparel retailer, and from December 1988 to January 1990 was president and chief
executive officer of Honeybee, Inc. a women's apparel retail catalog business
and a division of Spiegel, Inc. Previously, Ms. Merriman served in various
capacities at Garfinckel's, a department store chain and a division of Allied
Stores Corporation, including as president of Garfinckel's from June 1981 to
August 1987. Ms. Merriman was a member of the board of directors of the Federal
Reserve Bank of Richmond, Virginia from 1984 to 1990, and served as its chairman
from December 1989 to December 1990. Ms. Merriman is also a director of USAir
Group, Inc., CIPSCO, Inc., Central Illinois Public Service Company, State Farm
Mutual Automobile Insurance Company and The Rouse Company. She is a member of
the National Women's Forum and a trustee of the American-Scandinavian
Foundation.
 
                                       20
<PAGE>
ITEM 11. EXECUTIVE COMPENSATION
 
     The following summary compensation table sets forth information regarding
the annual and long-term compensation awarded or paid for each of the last three
fiscal years to these persons who were, at January 29, 1994, the Chief Executive
Officer and the four other most highly compensated executive officers of the
Company and Ann Taylor and to one former executive officer who separated from
the Company during fiscal year 1993 (collectively, the "named executives").
Neither Ms. Kasaks nor Ms. Weiss was employed by the Company in fiscal year
1991, and neither Mr. Francis nor Mr. Gromek was employed by the Company in
fiscal years 1991 or 1992; accordingly, no information is set forth in the table
with respect to these officers for those years.
 
                                    TABLE I
             SUMMARY OF COMPENSATION TO CERTAIN EXECUTIVE OFFICERS
 
<TABLE><CAPTION>

                                                                                            LONG TERM COMPENSATION
                                                  ANNUAL COMPENSATION            ---------------------------------------------
                                         --------------------------------------   AWARDS OF    AWARDS OF
         NAME AND                                    BONUS($)     OTHER ANNUAL   RESTRICTED      STOCK          ALL OTHER
    PRINCIPAL POSITION      FISCAL YEAR  SALARY($)      (A)      COMPENSATION($)  STOCK($)      OPTIONS    COMPENSATION($) (B)
- --------------------------  -----------  ---------  -----------  --------------  -----------  -----------  -------------------
<S>                         <C>          <C>        <C>          <C>             <C>          <C>          <C>
Sally Frame Kasaks,.......        1993   $ 650,000   $ 243,750             --             --      30,000        $   7,755
Chairman & Chief Executive        1992   $ 600,000   $ 150,000             --    $ 1,327,500(c)  200,000        $   3,077
  Officer                         1991          --          --             --             --          --               --
Paul E. Francis,..........        1993   $ 262,292   $  80,167             --             --      70,000               --
Executive Vice                    1992          --          --             --             --          --               --
  President--Finance &            1991          --          --             --             --          --               --
  Administration
Joseph J. Gromek,.........        1993   $ 282,468   $  64,750     $    1,826(d)          --      30,000        $   1,188
Senior Vice President,            1992          --          --             --             --          --               --
  General Merchandise             1991          --          --             --             --          --               --
  Manager
Andrea M. Weiss,..........        1993   $ 234,600   $  50,625             --             --      15,000        $   1,318
Senior Vice President,            1992   $ 120,569   $  35,000     $   15,576(e)          --      25,000        $     180
  Director of Stores              1991          --          --             --             --          --               --
Bert A. Tieben,...........        1993   $ 279,000   $  52,313     $  873,000(g)          --      10,000        $   4,293
Senior Vice                       1992   $ 279,000          --             --             --      15,000        $   2,486
  President--Finance (f)          1991   $ 274,000          --             --             --          --        $   2,408
Joseph J. Schumm,.........        1993   $ 309,000   $  61,800     $   39,375(g)          --      15,000        $     966
President (h)                     1992   $ 309,000   $  75,000             --             --      25,000        $   3,499
                                  1991   $ 209,000          --             --             --       1,470        $   2,599
</TABLE>
 
- ---------------
(a) Bonus awards indicated for 1993 were paid pursuant to the Company's
    Management Performance Compensation Plan. Bonus amounts indicated for 1992
    were guaranteed bonus amounts paid to Ms. Kasaks pursuant to her Employment
    Agreement (see "Employment Agreements" below); to Ms. Weiss in accordance
    with the terms of her compensation arrangement upon hire by the Company, and
    to Mr. Schumm at the discretion of the Board of Directors.
 
(b) Represents the amount of contributions made by the Company to its 401(k)
    Savings Plan (for Ms. Kasaks, $4,350 in 1993; for Ms. Weiss, $875 in 1993;
    for Mr. Schumm, $966 in 1993, $1,817 in 1992 and $1,490 in 1991; and for Mr.
    Tieben, $3,538 in 1993, $1,732 in 1992 and $1,667 in 1991) and the cost of
    group term life insurance paid by the Company on behalf of qualifying
    executive officers during the years shown.
 
(c) Pursuant to the terms of her Employment Agreement, Ms. Kasaks was awarded
    60,000 shares of restricted stock, of which 15,000 vested upon hiring,
    15,000 shares vested at the end of each of fiscal years 1992 and 1993, and
    15,000 shares vest at the end of fiscal year 1994, provided that Ms. Kasaks
    continues in the employ of the Company, and provided further that if the
    Company is sold, all restricted shares will become vested. For purposes of
    the above table, the 60,000 restricted shares have been valued at $22.125
    per share, which was the closing market price of the Company's Common Stock
    on the New York Stock Exchange on the effective date of the grant. Ms.
    Kasaks would be entitled to receive dividends on these shares
    proportionately with the other holders of the Company's Common Stock, if
    dividends are paid. Ms. Kasaks has received no other awards of restricted
    stock from the Company.
 
(d) Represents reimbursement of moving expenses.
 
(e) Represents $11,627 for living expenses and $3,949 reimbursement for the
    payment of taxes.
 
(f) Mr. Tieben resigned from this position effective February 4, 1994 and is
    presently serving as a consultant to the Company (see "Employment
    Agreements" below).
 
(g) Represents compensation deemed to have been received upon the exercise of
    in-the-money stock options in 1993.
 
(h) Mr. Schumm resigned from this position effective April 6, 1993 and is
    presently serving as a consultant to the Company (see "Employment
    Agreements" below). Mr. Schumm served as President and Chief Operating
    Officer of the Company and Ann Taylor from February 1992 to April 1993.
    During fiscal year 1991, Mr. Schumm served as Executive Vice
    President-Administration, General Counsel and Secretary of the Company and
    Ann Taylor.
 
                                       21
<PAGE>
     The following table sets forth certain information with respect to stock
options awarded during fiscal year 1993 to the executive officers named in Table
I above. These grants are also reflected in Table I. In accordance with
Securities and Exchange Commission (the "Commission") rules, the hypothetical
realizable values for each option grant are shown based on compound annual rates
of stock price appreciation of 5% and 10% from the grant date to the expiration
date. The assumed rates of appreciation are prescribed by the Commission and are
for illustration purposes only; they are not intended to predict future stock
prices, which will depend upon market conditions and the Company's future
performance and prospects.
 
                                    TABLE II
                   STOCK OPTIONS GRANTED IN FISCAL YEAR 1993
 
<TABLE><CAPTION>

                                                                                            POTENTIAL REALIZABLE
                                                                                                   VALUE
                                                                                          AT ASSUMED ANNUAL RATES
                                              % OF TOTAL #                                     OF STOCK PRICE
                                               OF OPTIONS                                       APPRECIATION
                                               GRANTED TO    EXERCISE                       FOR OPTION TERM (B)
                                 OPTIONS (A)  EMPLOYEES IN     PRICE    EXPIRATION        ------------------------
                                   GRANTED     FISCAL 1993   ($/SHARE)     DATE             5% ($)       10% ($)
                                 -----------  -------------  ---------  ----------        -----------  -----------
<S>                              <C>          <C>            <C>        <C>               <C>          <C>
Sally Frame Kasaks.............      30,000         10.75%   $  20.00      2/26/03        $   377,400  $   956,100
Paul E. Francis................      30,000         10.75%   $  18.125     4/06/03        $   341,850  $   866,550
                                     40,000         14.34%   $  26.00      4/06/03        $   140,800  $   840,400
Joseph R. Gromek...............      30,000         10.75%   $  18.125     4/06/03        $   341,850  $   866,550
Andrea M. Weiss................      15,000          5.38%   $  20.00      2/26/03        $   188,700  $   478,050
Bert A. Tieben.................      10,000          3.58%   $  20.00      2/26/03(c)     $   125,800  $   318,700
Joseph J. Schumm...............      15,000          5.38%   $  20.00      2/26/03(c)     $   188,700  $   478,050
</TABLE>
 
- ---------------
(a) Options vest and are exercisable 20% upon grant and 20% on each anniversary
    of the grant, provided that the executive continues in the employ of the
    Company, and provided further that in the event of the occurrence of certain
    change in control "Acceleration Events" (as defined under the Company's 1992
    Stock Option Plan), all such options will become vested. Pursuant to the
    respective agreement entered into in connection with the resignation of each
    of Mr. Tieben and Mr. Schumm from the Company, Mr. Tieben's options became
    100% vested on February 4, 1994 and Mr. Schumm's options became 100% vested
    on April 6, 1993. See "Employment Agreements" below.
 
(b) These columns show the hypothetical realizable value of the options granted
    for the ten-year term of the options, assuming that the market price of the
    Common Stock subject to the options appreciates in value at the annual rate
    indicated in the table, from the date of grant to the end of the option
    term.
 
(c) Expiration date shown is the original expiration date of these options. As a
    result of Mr. Tieben's and Mr. Schumm's resignations from the Company on
    February 4, 1994 and April 6, 1993, respectively, the options shown for Mr.
    Tieben will expire on May 4, 1994 and the options shown for Mr. Schumm
    expired on July 6, 1993.
 

     In February 1994, the Compensation Committee of the Board of Directors made
additional stock option grants to certain executives of the Company, including
certain executive officers named in Table I. The total number of options granted
to executives on such date was 677,500. These option grants were made subject to
stockholder approval of an increase in the maximum number of shares available
for grant under the Company's 1992 Stock Option Plan.

 

     Two-thirds of the options granted to each executive are
"performance-vesting" options, and one-third of the options granted to each
executive are "time-vesting" options. The performance-vesting options become
fully exercisable upon the earliest to occur of: (i) the ninth anniversary of
the date of grant, (ii) the date on which the trading price of the Common Stock
is at least $50.75 (representing a doubling of the stock price on the date of
the grant) for the immediately preceding ten consecutive trading days, provided
that this occurs before the fifth anniversary of the grant, and (iii) the date
on which the Company's aggregate consolidated net income before extraordinary
items for four consecutive quarters after fiscal 1993 equals at least $2.13 per
share (representing a tripling of fiscal year 1993
                                       22

<PAGE>

net income before extraordinary items), provided that this occurs before the
fifth anniversary of the grant. If the Company achieves 80% of either of the
performance measures described in (ii) or (iii) above by the fifth anniversary
of the grant, then a portion of the options becomes exercisable, equal to 25% of
the grant plus 3 3/4% for every percentage point by which performance exceeds
80% of the measure. The time-vesting options become exercisable 25% per year on
each of the first through fourth anniversaries of the date of grant.

 
     The following table shows the number and value of stock options exercised
by each of the executive officers named in Table I during fiscal year 1993, the
number of all vested (exercisable) and unvested (not yet exercisable) stock
options held by each such officer at the end of fiscal year 1993, and the value
of all such options that were "in the money" (i.e., the market price of the
Common Stock was greater than the exercise price of the options) at the end of
fiscal year 1993.
 

                                   TABLE III
AGGREGATE OPTION EXERCISES IN FISCAL YEAR 1993 AND FISCAL YEAR END OPTION VALUES

 
<TABLE><CAPTION>

                                                                                          VALUE OF
                                                                   NUMBER OF             UNEXERCISED
                                                                  UNEXERCISED           IN-THE-MONEY
                                        # OF                        OPTIONS                OPTIONS
                                       SHARES          $        AT END OF FISCAL      AT END OF FISCAL
                                      ACQUIRED       VALUE     1993 EXERCISABLE/      1993 EXERCISABLE/
                                     ON EXERCISE   REALIZED      UNEXERCISABLE        UNEXERCISABLE(A)
                                     -----------  -----------  ------------------  -----------------------
<S>                                  <C>          <C>          <C>                 <C>
Sally Frame Kasaks.................      --           --           156,000/74,000       $   11,250/$45,000
Paul E. Francis....................      --           --            14,000/56,000       $   22,500/$90,000
Joseph R. Gromek...................      --           --             6,000/24,000       $   22,500/$90,000
Andrea M. Weiss....................      --           --            13,000/27,000       $    5,625/$22,500
Bert A. Tieben.....................      40,000   $   873,000       19,469/17,000       $  176,645/$15,000
Joseph J. Schumm...................      15,000   $    39,375         70,586/  --       $1,041,939/   --
</TABLE>
 
- ---------------
(a) Calculated based on the closing market price of the Common Stock of $21.875
    on January 28, 1994, the last trading day in fiscal year 1993, less the
    amount required to be paid upon exercise of the option.
 
     1989 PENSION PLAN. Ann Taylor adopted, as of July 1, 1989, a defined
benefit retirement plan for the benefit of the employees of Ann Taylor (the
"Pension Plan"). The Pension Plan is a "cash balance pension plan" intended to
qualify under Section 401(a) of the Code. An account balance is established for
each participant which is credited with a benefit equal to 3% of compensation
during each of the participant's first ten years of service, 4% of compensation
during each of the participant's next five years of service and 5% of
compensation during each of the participant's years of service in excess of
fifteen. The Code limits the compensation that may be taken into account under
the Pension Plan for any participant. Participants' accounts are credited with
interest quarterly at a rate equal to the average one-year Treasury bill rate.
Retirement benefits are determined by dividing the amount of a participant's
account by a specified actuarial factor, subject, however, to the limitation
imposed by the Code. Participants are fully vested in their accounts after
completion of five years of service. Participants receive credit for service
with Ann Taylor prior to July 11, 1989 (including service with Allied Stores
Corporation prior to the closing date of the Acquisition of Ann Taylor by the
Company) for purposes of vesting and determining the percentage of compensation
that will be credited to their accounts.
 
     As of January 29, 1994, the credited years of service under the Pension
Plan for Ms. Kasaks was .75 years, Ms. Weiss was .25 years, Mr. Tieben was 4.5
years and Mr. Schumm (as of the date of his resignation) was 3.0 years. Neither
Mr. Francis nor Mr. Gromek were plan participants during fiscal year 1993. The
estimated monthly retirement benefit, payable as a single life annuity, that
would be payable to each of the executives named in Table I above who were
participants in the plan during fiscal year 1993, assuming retirement as of
December 31, 1993, the commencement of payments at age 65 and annual interest at
the rate of 7.0%, is as follows: Ms. Kasaks, $70; Ms. Weiss, $52; and Mr.
Tieben,
                                       23
<PAGE>
$1,565. These benefits would not be subject to any deduction for social security
benefits or other offset amounts. As Mr. Schumm was not vested as of his
separation date, he is not entitled to retirement benefits under the Pension
Plan.
 
     EMPLOYMENT AGREEMENTS. Effective February 3, 1992, the Company and Ms.
Sally Frame Kasaks entered into an employment agreement (the "Employment
Agreement"), providing for Ms. Kasaks' employment as the Chairman of the Board
and Chief Executive Officer of the Company for a term of three years. Under the
terms of the Employment Agreement, Ms. Kasaks receives an annual base salary of
$600,000 as well as certain other benefits. The Employment Agreement provides
for an annual bonus of up to 50% of her annual salary based upon performance
awards to be established annually, with a minimum bonus of $150,000 in 1992 and
$75,000 in 1993. Pursuant to the Employment Agreement, on February 3, 1992, the
Company issued to Ms. Kasaks 60,000 shares of restricted common stock, of which
15,000 shares vested upon grant, 15,000 shares vested at the end of each of
fiscal 1992 and 1993, and 15,000 shares vest at the end of fiscal 1994. The
Employment Agreement also provides for the issuance to Ms. Kasaks of options to
purchase 100,000 shares of Common Stock at an exercise price per share of
$22.125 (the fair market value as of the effective date of the Employment
Agreement) and options to purchase 100,000 shares of Common Stock at an exercise
price per share of $26. One-quarter of each set of options vested at issuance,
an additional 25% vested at the end of each of fiscal 1992 and 1993, and an
additional 25% vest at the end of fiscal 1994.
 
     The Employment Agreement provides that if the Company is sold, Ms. Kasaks
will be entitled to severance benefits of a lump sum payment equal to 24 months
salary. In addition, if the Company is sold, all of the shares of restricted
Common Stock and options to purchase Common Stock granted under the Employment
Agreement will become vested. If Ms. Kasaks is terminated without cause, she
will be entitled to severance benefits of a lump sum payment equal to the lesser
of 24 months salary or the salary payable for the remaining term of the
Employment Agreement.
 
     In connection with Mr. Joseph J. Schumm's resignation on April 6, 1993, the
Company, Ann Taylor and Mr. Schumm entered into a Consulting and Severance
Agreement, pursuant to which Mr. Schumm is serving as a consultant to the
Company and Ann Taylor for one year. Pursuant to the agreement, Mr. Schumm
received one year of severance compensation, at his base salary in effect at the
time of resignation, plus the amount he would have been entitled to under the
Company's Management Performance Compensation Plan for the spring 1993 season as
if he had continued as an executive officer of the Company. In addition, all
stock options held by Mr. Schumm under the Company's 1989 and 1992 Stock Option
Plans became fully vested, and the expiration of all options held by him under
the Company's 1989 Stock Option Plan was extended to the tenth anniversary of
the respective date of grant of those options, in accordance with the original
term of those options.
 
     In connection with Mr. Bert A. Tieben's resignation on February 4, 1994,
the Company and Mr. Tieben entered into a Consulting and Severance Agreement,
pursuant to which Mr. Tieben is serving as a consultant to the Company and Ann
Taylor for up to one year. Pursuant to the agreement, Mr. Tieben will receive up
to one year of severance compensation, at his base salary in effect at the time
of resignation, plus the amount he would have been entitled to under the
Company's Management Performance Compensation Plan for the fall 1993 season as
if he had continued as an executive officer of the Company. In addition, all
stock options held by Mr. Tieben under the Company's 1989 and 1992 Stock Option
Plans became fully vested on February 4, 1994.
 
COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION
 

     As of March 15, 1994, the ML Entities and certain affiliates held
approximately 52.3% of the outstanding Common Stock and as a result, have the
voting power to determine the composition of the Boards of Directors of Ann
Taylor and the Company and otherwise control the business and affairs of the
Company. Messrs. Armstrong and Burke, who are members of the Board of Directors
of the Company and Ann Taylor, are employees of ML Capital Partners and serve as
representatives of the ML Entities and such affiliates. Mr. Francis, who became
an executive officer of the Company and Ann
                                       24

<PAGE>
Taylor in April 1993 and who is a Director of the Company and Ann Taylor, was an
employee of ML Capital Partners and served as a representative of the ML
Entities and affiliates until April 1993. Messrs. Armstrong and Burke are also
members of the Compensation Committee of the Board of Directors of the Company
and Ann Taylor. The Company intends to file a registration statement on or about
March 31, 1994 relating to the proposed sale in a public offering, by the
Company of 1,000,000 shares Common Stock, and by certain ML Entities and their
affiliates of up to 4,000,000 shares of Common Stock. If the proposed public
offering is consummated, the ML Entities and their affiliates would continue to
control approximately 32.6% of the Common Stock (approximately 29.3% of the
over-allotment option granted to the underwriters of such offering is exercised
in full) and will continue to be in a position to influence the management of
the Company.
 
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
 
PRINCIPAL STOCKHOLDERS
 
     As of March 15, 1994, the Common Stock was held of record by 440
stockholders. The following table sets forth certain information concerning the
beneficial ownership of Common Stock by each stockholder who is known by the
Company to own beneficially in excess of 5% of the outstanding Common Stock, by
each director, by the executive officers named in Table I above, and by all
executive officers and directors as a group, as of March 15, 1994. Except as
otherwise indicated, all persons listed below have (i) sole voting power and
investment power with respect to their shares of Common Stock (including shares
issuable upon the exercise of Warrants), except to the extent that authority is
shared by spouses under applicable law, and (ii) record and beneficial ownership
with respect to their shares of Common Stock.
 
<TABLE><CAPTION>

                                                                               NUMBER OF     PERCENT OF
                                                                               SHARES OF       COMMON
     NAME OF BENEFICIAL OWNER                                                 COMMON STOCK      STOCK
- ---------------------------------------------------------------------------  --------------  -----------
<S>                                                                          <C>             <C>
Merrill Lynch Capital Partners (a)(b)......................................      8,933,013        40.7%
ML IBK Positions, Inc. (a)(c)..............................................      1,583,867         7.2%
Merchant Banking L.P. No. III (a)(c).......................................        631,480         2.9%
KECALP Inc. (a)(d).........................................................        324,941         1.5%
Neuberger & Berman (e).....................................................      1,287,352         5.9%
James J. Burke, Jr. (f)....................................................         35,000          *
Gerald S. Armstrong (f)(g).................................................          3,000          *
Rochelle B. Lazarus (h)....................................................            300          *
Robert C. Grayson..........................................................         15,000          *
Hanne M. Merriman..........................................................            200          *
Sally Frame Kasaks (i).....................................................        222,000         1.0%
Paul E. Francis (f)(i).....................................................         36,405          *
Joseph R. Gromek...........................................................         12,000          *
Andrea M. Weiss (i)........................................................         16,129          *
Joseph J. Schumm (i)(j)....................................................         73,644          *
Bert A. Tieben (i)(j)......................................................        --               *
All executive officers and directors as a group (12 persons) (h)...........        425,678         1.9%
</TABLE>
 
- ---------------
 
* Less than 1%
 
<TABLE>
<S>        <C>
      (a)  Each of the ML Entities is an affiliate of Merrill Lynch. The ML Entities beneficially own an aggregate of
           11,473,301 shares of Common Stock or approximately 52.3% of the outstanding Common Stock. The ML Entities
           shown are deemed to have shared voting and investment power with other ML&Co. affiliates with respect to the
           shares of Common Stock shown to be beneficially owned by them.
</TABLE>

                                         (Footnotes continued on following page)
 
                                       25
<PAGE>
(Footnotes continued from preceding page)

<TABLE>
<S>        <C>
      (b)  Shares of Common Stock beneficially owned by ML Capital Partners are owned of record as follows: 5,598,309 by
           Merrill Lynch Capital Appreciation Partnership No. B-II, L.P., 3,279,220 by ML Offshore LBO Partnership No.
           B-II, and 55,484 by MLCP Associates L.P. No. I. ML Capital Partners is the indirect managing general partner
           of Merrill Lynch Capital Appreciation Partnership No. B-II, L.P., is the indirect investment general partner
           of ML Offshore LBO Partnership No. B-II, and is the general partner of MLCP Associates L.P. No. I. The
           address for ML Capital Partners and each of the aforementioned recordholders is 767 Fifth Avenue, New York,
           New York 10153.
      (c)  The address for each of ML IBK Positions, Inc., and Merchant Banking L.P. No. III is 250 Vesey Street,World
           Financial Center, North Tower, New York, New York 10281.
      (d)  Shares of Common Stock beneficially owned by KECALP Inc. are owned of record as follows: 310,235 by Merrill
           Lynch KECALP L.P. 1989, and 14,706 by Merrill Lynch KECALP L.P. 1987. KECALP Inc. is the general partner of
           each of these two entities. The address for KECALP Inc. and each of the aforementioned recordholders is 250
           Vesey Street, World Financial Center, North Tower, New York, New York 10281.
      (e)  Pursuant to a Schedule 13-G dated January 31, 1994 and filed with the Commission by Neuberger & Berman,
           Neuberger & Berman has sole voting power with respect to 601,880 shares, shared voting power with respect to
           525,000 shares, and shared dispositive power with respect to 1,287,352 shares. Partners of Neuberger & Berman
           own 1,500 shares in their personal accounts and Neuberger & Berman disclaims beneficial ownership of those
           shares. The address for Neuberger & Berman is 605 Third Avenue, New York, New York 10158.
      (f)  James J. Burke, Jr., Gerald S. Armstrong and Paul E. Francis are directors of the Company and Ann Taylor.
           Messrs. Burke and Armstrong are officers, and until April 1993 Mr. Francis was an officer, of ML Capital
           Partners and ML&Co. Messrs. Burke, Armstrong and Francis each disclaims beneficial ownership of shares
           beneficially owned by the ML Entities.
      (g)  Shares are held by Mr. Armstrong's wife, as custodian for their children. Mr. Armstrong disclaims beneficial
           ownership of these shares.
      (h)  Shares are held in a pension fund of which Ms. Lazarus' husband is the sole beneficiary. Ms. Lazarus has no
           voting or investment power with respect to these shares.
      (i)  The shares listed include shares subject to options exercisable within 60 days as follows: Ms. Kasaks,
           162,000 shares; Mr. Francis, 28,000 shares; Mr. Gromek, 12,000 shares; Ms. Weiss, 16,000 shares; and Mr.
           Schumm, 70,586 shares; and all executive officers and directors as a group (12 persons), 303,644 shares.
      (j)  Mr. Schumm and Mr. Tieben resigned from their positions with the Company effective April 6, 1993 and February
           4, 1994, respectively.
</TABLE>

 
ITEM 13. CERTAIN RELATIONSHIP AND RELATED TRANSACTIONS
 
TRANSACTIONS WITH ML ENTITIES
 
     The Company paid an underwriting commission to Merrill Lynch in connection
with the IPO in fiscal 1991 and in connection with the Company's issuance and
sale of the 8 3/4% Notes in 1993. The Company also paid commissions to Merrill
Lynch in 1991 and 1993 in connection with the repurchase of indebtedness of Ann
Taylor. The Company agreed to indemnify Merrill Lynch, as underwriter, against
certain liabilities, including certain liabilities under the federal securities
laws, in connection with the IPO and the note issuance.
 
     In January 1993, in connection with the settlement, for $4.8 million, of
the class action lawsuit known as In Re AnnTaylor Stores Securities Litigation
(No. 91 Civ. 7145 (CBM)), and consistent with the Company's indemnification
obligations referred to above, the Company, Merrill Lynch and ML&Co., among
others, entered into an agreement pursuant to which, after contribution to the
settlement by ML&Co. and the application of insurance proceeds, the Company paid
to or for the benefit of the plaintiffs $2.8 million of the above referenced
settlement amount on behalf of itself and certain other defendants, including
Merrill Lynch. The settlement was approved by the Court on May
                                       26
<PAGE>
25, 1993. The Company also reimbursed Merrill Lynch $128,281 for certain costs
incurred by it in connection with the class action in fiscal 1992, pursuant to
the Company's indemnification obligations.
 
TRANSACTION WITH DIRECTOR
 
     Robert C. Grayson & Associates, Inc. ("RCG Associates"), a company
wholly-owned by Mr. Grayson, has been engaged as a consultant to Ann Taylor with
respect to certain real estate and other matters since August 1992. The term of
the engagement runs through July 1994 and requires payment by Ann Taylor to RCG
Associates of $8,000 per month through January 1994, and $4,000 per month for
the period February 1994 to July 1994. For fiscal 1993, RCG Associates received
aggregate fees of $96,000 pursuant to this engagement.
 
TAX SHARING AGREEMENT
 
     Pursuant to a tax sharing agreement, the Company and Ann Taylor have agreed
to elect to file consolidated income tax returns for federal income tax purposes
and may elect to file such returns in states and other relevant jurisdictions
that permit such an election for income tax purposes. With respect to such
consolidated income tax returns, the tax sharing agreement generally requires
Ann Taylor to pay to the Company the entire tax shown to be due on such
consolidated returns, provided that the amount paid by Ann Taylor may not exceed
the amount of taxes that would have been owed by Ann Taylor on a stand-alone
basis.
 
                                       27
<PAGE>
                                    PART IV
 
ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K
 
     (a) List of documents filed as part of this Annual Report:
 
        The following consolidated financial statements of the Company and the
        independent auditors' report are included on pages 33 through 49 and are
        filed as part of this Annual Report:
 
        Consolidated Statements of Operations for the fiscal years ended January
        29, 1994, January 30, 1993 and February 1, 1992; Consolidated Balance
        Sheets as of January 29, 1994 and January 30, 1993; Consolidated
        Statements of Stockholders' Equity for the fiscal years ended January
        29, 1994, January 30, 1993 and February 1, 1992; Consolidated Statements
        of Cash Flows for the fiscal years ended January 29, 1994, January 30,
        1993 and February 1, 1992; Notes to Consolidated Financial Statements;
        Independent Auditors' Report.
 
     (b) Reports on Form 8-K
        None.
 
     (c)
Exhibits
       The exhibits listed in the following exhibit index are filed as a part of
     this Annual Report.
 
<TABLE><CAPTION>

EXHIBIT NUMBER
- ---------------
<S>              <C>
      3.1        Certificate of Incorporation of the Company, as amended. Incorporated by reference to Exhibit No.
                   3.1 to Post-Effective Amendment No. 4 to the Registration Statement on Form S-1 of AnnTaylor,
                   Inc. filed on May 29, 1991 (Registration No. 33-28522).
      3.1.1      Restated Certificate of Incorporation of the Company. Incorporated by reference to Exhibit No.
                   4.1 to the Company's Registration Statement on Form S-8 filed with the Securities and Exchange
                   Commission (the "Commission") on August 10, 1992 (Registration No. 33-50688).
      3.2        By-Laws of the Company. Incorporated by reference to Exhibit No. 3.2 to the Quarterly Report on
                   Form 10-Q of the Company filed on December 17, 1991 (Registration No. 33-28522).
      4.1        Indenture, dated as of June 15, 1993, between Ann Taylor and Fleet Bank, N.A., as Trustee,
                   including the form of Subordinated Note due 2000. Incorporated by reference to Exhibit 4.1 to
                   the Current Report on Form 8-K of Ann Taylor filed on July 7, 1993.
      4.2        Irrevocable Trust Agreement dated as of July 29, 1993, between Ann Taylor and State Street Bank
                   and Trust Company, as trustee under Indenture dated as of July 15, 1989, with respect to the
                   Discount Notes. Incorporated by reference to Exhibit 4.2 to the Quarterly Report of Ann Taylor
                   on Form 10-Q for the Quarter Ended July 31, 1993 filed on September 2, 1993.
      4.3        Irrevocable Trust Agreement dated as of July 29, 1993 between Ann Taylor and United States Trust
                   Company of New York, as trustee under Indenture dated as of July 15, 1989 with respect to the
                   Notes. Incorporated by reference to Exhibit 4.3 to the Quarterly Report on Form 10-Q of Ann
                   Taylor for the Quarter Ended July 31, 1993 filed on September 2, 1993.
     10.1        Form of U.S. Purchase Agreement among Merrill Lynch, Robertson, Stephens & Company, the other
                   U.S. Underwriters, the Selling Warrantholders and the Company, including the form of Price
                   Determination Agreement. Incorporated by reference to Exhibit No. 1.1 to the Registration
                   Statement of the Company filed on April 11, 1991 (Registration No. 33-39905).
</TABLE>
 
                                       28
<PAGE>
<TABLE><CAPTION>

EXHIBIT NUMBER
- ---------------
<S>              <C>
     10.2        Form of International Purchase Agreement among Merrill Lynch International Limited, Robertson,
                   Stephens & Company, the other International Underwriters and the Company, including the form of
                   Price Determination Agreement. Incorporated by reference to Exhibit No. 1.2 to the Registration
                   Statement of the Company filed on April 11, 1991 (Registration No. 33-39905).
     10.3        Form of Indenture entered into between Ann Taylor and United States Trust Company of New York, as
                   Trustee, including the form of Subordinated Note due 1999. Incorporated by reference to Exhibit
                   No. 4.1 to Amendment No. 1 to the Registration Statement of the Company and AnnTaylor filed on
                   June 21, 1989 (Registration No. 33-28522).
     10.4        Form of Indenture entered into between Ann Taylor and State Street Bank and Trust Company of
                   Connecticut, as successor trustee to The Connecticut Bank and Trust Company, National
                   Association, as Trustee, including the form of Senior Subordinated Discount Note due 1999.
                   Incorporated by reference to Exhibit No. 4.2 to Amendment No. 1 to the Registration Statement
                   of the Company and Ann Taylor filed on June 21, 1989 (Registration No. 33-28522).
     10.5        Form of Warrant Agreement entered into between Ann Taylor and The Connecticut Bank and Trust
                   Company, National Association, including the form of Warrant. Incorporated by reference to
                   Exhibit No. 4.3 to Amendment No. 1 to the Registration Statement of the Company and Ann Taylor
                   filed on June 21, 1989 (Registration No. 33-28522).
     10.6        Credit Agreement, dated as of June 28, 1993, between Ann Taylor, Bank of America National Trust
                   and Savings Association ("Bank of America"), Bank of Montreal, the financial institutions party
                   thereto, and Bank of America, as Agent. Incorporated by reference to Exhibit 10.1 to the
                   Current Report on Form 8-K of Ann Taylor filed on July 7, 1993.
     10.6.1      Amendment No. 1 to Credit Agreement, dated as of August 10, 1993, between Ann Taylor, Bank of
                   America National Trust and Savings Association ("Bank of America"), Bank of Montreal, the
                   financial institutions party thereto, and Bank of America, as Agent. Incorporated by reference
                   to Exhibit 10.9 to the Quarterly Report on Form 10-Q of Ann Taylor for the Quarter ended
                   October 30, 1993 filed on November 26, 1993.
     10.6.2      Amendment No. 2 to Credit Agreement dated as of October 6, 1993, between Ann Taylor, Bank of
                   America National Trust and Savings Association ("Bank of America"), Bank of Montreal, the
                   financial institutions party thereto, and Bank of America, as Agent. Incorporated by reference
                   to Exhibit 10.10 to the Quarterly Report on Form 10-Q of AnnTaylor, Inc. for the Quarter ended
                   October 30, 1993 filed on November 26, 1993.
     10.6.3      Amendment No. 3 to Credit Agreement dated as of December 23, 1993, between Ann Taylor, Bank of
                   America National Trust and Savings Association ("Bank of America"), Bank of Montreal, the
                   financial institutions party thereto, and Bank of America, as Agent.
     10.6.4      Amendment No. 4 to Credit Agreement dated as of January 24, 1994, between Ann Taylor, Bank of
                   America National Trust and Savings Association ("Bank of America"), Bank of Montreal, the
                   financial institutions party thereto, and Bank of America, as Agent.
     10.7        Guaranty, dated as of June 28, 1993, made by the Company in favor of Bank of America, as Agent.
                   Incorporated by reference to Exhibit 10.4 to the Current Report on Form 8-K of Ann Taylor filed
                   on July 7, 1993.
     10.8        Security and Pledge Agreement, dated as of June 28, 1993, made by the Company in favor of Bank of
                   America, as Agent. Incorporated by reference to Exhibit 10.5 to the Current Report on Form 8-K
                   of Ann Taylor filed on July 7, 1993.
     10.9        License Agreement, dated as of April 30, 1984, between Ann Taylor and Joan & David. Incorporated
                   by reference to Exhibit No. 10.14 to the Registration Statement of the Company and Ann Taylor
                   filed on May 3, 1989 (Registration No. 33-28522).
</TABLE>
 
                                       29
<PAGE>
<TABLE><CAPTION>

EXHIBIT NUMBER
- ---------------
<S>              <C>
     10.10       Agreement, dated March 22, 1990, between Ann Taylor and Chapel Street Shoes, Inc. Incorporated by
                   reference to Exhibit 10.12 to the Annual Report on Form 10-K of the Company filed on April 30,
                   1990.
     10.11       Form of Investor Stock Subscription Agreement, dated February 8, 1989, between the Company and
                   each of the ML Entities. Incorporated by reference to Exhibit No. 10.15 to the Registration
                   Statement of the Company and Ann Taylor filed on May 3, 1989 (Registration No. 33-28522).
     10.12       1989 Stock Option Plan. Incorporated by reference to Exhibit No. 10.18 to the Registration
                   Statement of the Company and Ann Taylor filed on May 3, 1989 (Registration No. 33-28522).
     10.12.1     Amendment to 1989 Stock Option Plan. Incorporated by reference to Exhibit 10.15.1 to the Annual
                   Report on Form 10-K of the Company filed on April 30, 1993.
     10.13       Lease, dated as of March 17, 1989, between Carven Associates and Ann Taylor concerning the West
                   57th Street headquarters. Incorporated by reference to Exhibit No. 10.21 to the Registration
                   Statement of the Company and Ann Taylor filed on May 3, 1989 (Registration No. 33-28522).
     10.13.1     First Amendment to Lease, dated as of November 14, 1990, between Carven Associates and Ann
                   Taylor. Incorporated by reference to Exhibit No. 10.17.1 to the Registration Statement of the
                   Company filed on April 11, 1991 (Registration No. 33-39905).
     10.13.2     Second Amendment to Lease, dated as of February 28, 1993, between Carven Associates and Ann
                   Taylor. Incorporated by reference to Exhibit 10.17.2 to the Annual Report on Form 10-K of the
                   Company filed on April 29, 1993.
     10.13.3     Extension and Amendment to Lease dated as of October 1, 1993, between Carven Associates and Ann
                   Taylor Incorporated by reference to Exhibit 10.11 to the Quarterly Report on Form 10-Q of Ann
                   Taylor for the Quarter ended October 30, 1993 filed on November 26, 1993.
     10.14       Lease, dated December 1, 1985, between Hamilton Realty Co. and Ann Taylor concerning the New
                   Haven distribution center. Incorporated by reference to Exhibit No. 10.22 to the Registration
                   Statement of the Company and Ann Taylor filed on May 3, 1989 (Registration No. 33-28522).
     10.14.1     Agreement, dated March 22, 1993, between Hamilton Realty Co. and Ann Taylor amending the New
                   Haven distribution center lease. Incorporated by reference to Exhibit No. 10.14.1 to the Annual
                   Report on Form 10-K of Ann Taylor filed on April 30, 1993.
     10.15       Lease, dated October 1, 1988, between Dixson Associates and Ann Taylor concerning Ann Taylor's 3
                   East 57th Street offices and store, as amended. Incorporated by reference to Exhibit No. 10.23
                   to the Registration Statement of the Company and Ann Taylor dated May 3, 1989 (Registration No.
                   33-28522).
     10.15.1     Agreement, dated April 12, 1993, between Dixson Associates and Ann Taylor amending the 3 East
                   57th Street lease. Incorporated by reference to Exhibit No. 10.15.1 to the Annual Report on
                   Form 10-K of Ann Taylor filed on April 30, 1993.
     10.16       Tax Sharing Agreement, dated as of July 13, 1989, between the Company and Ann Taylor.
                   Incorporated by reference to Exhibit No. 10.24 to Amendment No. 2 to the Registration Statement
                   of the Company and Ann Taylor filed on July 13, 1989 (Registration No. 33-28522).
     10.17       Employment Agreement, effective as of February 3, 1992, between the Company and Sally Frame
                   Kasaks. Incorporated by reference to Exhibit 10.28 to the Annual Report on Form 10-K of the
                   Company filed on April 28, 1992.
     10.18       The AnnTaylor Stores Corporation 1992 Stock Option Plan. Incorporated by reference to Exhibit No.
                   4.3 to the Company's Registration Statement on Form S-8 filed with the Commission on August 10,
                   1992 (Registration No. 33-50688).
</TABLE>
 
                                       30
<PAGE>
<TABLE><CAPTION>

EXHIBIT NUMBER
- ---------------
<S>              <C>
     10.19       Management Performance Compensation Plan. Incorporated by reference to Exhibit 10.30 to the
                   Quarterly Report on Form 10-Q filed on December 15, 1992.
     10.20       Associate Stock Purchase Plan. Incorporated by reference to Exhibit 10.31 to the Quarterly Report
                   on Form 10-Q filed on December 15, 1992.
     10.21       Stipulation of Settlement dated February 16, 1993 providing for the settlement of Consolidated
                   Action. Incorporated by reference to Exhibit 10.27 to the Company's Annual Report on Form 10-K
                   filed on April 30, 1993.
     10.22       Agreement among Defendants to the Stipulation of Settlement dated February 16, 1993 providing for
                   the settlement of Consolidated Action. Incorporated by reference to Exhibit 10.28 to the
                   Company's Annual Report on Form 10-K filed on April 30, 1993.
     10.23       Opinion Re Settlement Plan of Allocation and Application for Attorney's Fees and Expenses dated
                   May 25, 1993, In Re AnnTaylor Stores Securities Litigation. Incorporated by reference to
                   Exhibit 10.3 to the Company's Quarterly Report on Form 10-Q for the Quarter ended May 1, 1993
                   filed on May 28, 1993.
     10.24       Consulting and Severance Agreement dated April 6, 1993 between the Company and Joseph J. Schumm.
                   Incorporated by reference to Exhibit 10.30 to the Company's Annual Report on Form 10-K filed on
                   April 30, 1993.
     10.25       Interest Rate Swap Agreement dated as of July 22, 1993, between AnnTaylor, Inc. and Fleet Bank of
                   Massachusetts, N.A. Incorporated by reference to Exhibit 10.6 to the Quarterly Report on Form
                   10-Q of Ann Taylor for the Quarter ended July 31, 1993 filed on September 2, 1993.
     10.26       Stock Purchase Agreement, dated as of July 13, 1993, between AnnTaylor, Inc. and Cleveland
                   Investment, Ltd. Incorporated by reference to Exhibit 10.7 to the Quarterly Report on Form 10-Q
                   of Ann Taylor for the Quarter ended July 31, 1993 filed on September 2, 1993.
     10.27       Agreement, dated July 13, 1993, among Cygne Designs, Inc., Cygne Designs F.E. Limited, CAT US,
                   Inc., C.A.T. Far East Limited and AnnTaylor, Inc. Incorporated by reference to Exhibit 10.8 on
                   Form 10-Q of Ann Taylor for the Quarter ended July 31, 1993 filed on September 2, 1993.
                   (Confidential treatment has been granted with respect to certain portions of this Exhibit.)
     10.28       Receivables Financing Agreement dated January 27, 1994, among AnnTaylor Funding, Inc., Ann
                   Taylor, Clipper Receivables Corporation, State Street Boston Capital Corporation and PNC Bank
                   National Association.
     10.29       Purchase and Sale Agreement dated as of January 27, 1994 between AnnTaylor, Inc. and AnnTaylor
                   Funding, Inc.
     21          Subsidiaries of the Company.
     23          Consent of Deloitte & Touche.
</TABLE>
 
                                       31
<PAGE>
                                   SIGNATURES
 
     PURSUANT TO THE REQUIREMENTS OF SECTION 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934, THE REGISTRANT HAS DULY CAUSED THIS REPORT TO BE SIGNED ON
ITS BEHALF BY THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED.
 
                                          ANNTAYLOR STORES CORPORATION
 

                                          By:     /s/ PAUL E. FRANCIS

                                              ..................................
                                                      Paul E. Francis
                                                 Executive Vice President--
                                                Finance and Administration--
                                                  Chief Financial Officer
 

                                          By:    /s/ WALTER J. PARKS
                                              ..................................
                                                      Walter J. Parks
                                            Vice President Financial Reporting--
                                                Principal Accounting Officer
 
Date: March 31, 1994
 
     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES EXCHANGE ACT OF 1934, THIS
REPORT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS ON BEHALF OF THE
REGISTRANT AND IN THE CAPACITIES AND ON THE DATES INDICATED.
 

<TABLE><CAPTION>

                      SIGNATURE                                        TITLE                          DATE
- -----------------------------------------------------  --------------------------------------  -------------------
<S>                                                    <C>                                     <C>
        /s/ SALLY FRAME KASAKS                         Chairman, Chief Executive Officer and     March 31, 1994
.....................................................    Director
                 Sally Frame Kasaks
           /s/ PAUL E. FRANCIS                         Executive Vice President-- Finance and    March 31, 1994
.....................................................    Administration and Director
                   Paul E. Francis
         /s/ JAMES J. BURKE, JR.                       Director                                  March 31, 1994
.....................................................
                 James J. Burke, Jr.
       /s/ GERALD S. ARMSTRONG                         Director                                  March 31, 1994
.....................................................
                 Gerald S. Armstrong
       /s/ ROCHELLE B. LAZARUS                         Director                                  March 31, 1994
.....................................................
                 Rochelle B. Lazarus
         /s/ ROBERT C. GRAYSON                         Director                                  March 31, 1994
.....................................................
                  Robert C. Grayson
        /s/ HANNE M. MERRIMAN                          Director                                  March 31, 1994
.....................................................
                  Hanne M. Merriman
</TABLE>

 
                                       32
<PAGE>
                          ANNTAYLOR STORES CORPORATION
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
 
<TABLE><CAPTION>

                                                                                                             PAGE
                                                                                                           ---------
<S>                                                                                                        <C>
  Independent Auditors' Report...........................................................................         34
  Consolidated Financial Statements:
     Consolidated Statements of Operations for the fiscal years ended January 29, 1994, January 30, 1993
       and February 1, 1992..............................................................................         35
     Consolidated Balance Sheets as of January 29, 1994 and January 30, 1993.............................         36
     Consolidated Statements of Stockholders' Equity for the fiscal years ended January 29, 1994, January
       30, 1993 and February 1, 1992.....................................................................         37
     Consolidated Statements of Cash Flows for the fiscal years ended January 29, 1994, January 30, 1993
       and February 1, 1992..............................................................................         38
     Notes to Consolidated Financial Statements..........................................................         39
</TABLE>
 
                                       33
<PAGE>
                          INDEPENDENT AUDITORS' REPORT
 
To the Stockholders of
  ANNTAYLOR STORES CORPORATION:
 
     We have audited the accompanying consolidated financial statements of
AnnTaylor Stores Corporation and its subsidiary, listed in the accompanying
index. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
     In our opinion, such consolidated financial statements present fairly, in
all material respects, the financial position of the Company and its subsidiary
at January 29, 1994 and January 30, 1993, and the results of their operations
and their cash flows for each of the three fiscal years in the period ended
January 29, 1994 in conformity with generally accepted accounting principles.
 
DELOITTE & TOUCHE
New Haven, Connecticut
March 25, 1994
 
                                       34
<PAGE>
                          ANNTAYLOR STORES CORPORATION
                     CONSOLIDATED STATEMENTS OF OPERATIONS
 FOR THE FISCAL YEARS ENDED JANUARY 29, 1994, JANUARY 30, 1993 AND 
 FEBRUARY 1, 1992
 
<TABLE><CAPTION>

                                                                            FISCAL YEARS ENDED
                                                          ------------------------------------------------------
                                                          JANUARY 29, 1994   JANUARY 30, 1993   FEBRUARY 1, 1992
                                                          ----------------  ------------------  ----------------
                                                                 (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
<S>                                                       <C>               <C>                 <C>
Net sales, including leased shoe departments............    $    501,649       $    468,381       $    437,711
Cost of sales...........................................         271,749            264,301            234,136
                                                          ----------------  ------------------  ----------------
Gross profit............................................         229,900            204,080            203,575
Selling, general and administrative expenses............         169,371            152,072            150,842
Distribution center restructuring charge................           2,000                 --                 --
Amortization of goodwill................................           9,508              9,504              9,506
                                                          ----------------  ------------------  ----------------
Operating income........................................          49,021             42,504             43,227
Interest expense........................................          17,696             21,273             33,958
Stockholder litigation settlement.......................              --              3,905                 --
Other (income) expense, net.............................            (194)               259                542
                                                          ----------------  ------------------  ----------------
Income before income taxes and extraordinary loss.......          31,519             17,067              8,727
Income tax provision....................................          17,189             11,150              7,703
                                                          ----------------  ------------------  ----------------
Income before extraordinary loss........................          14,330              5,917              1,024
Extraordinary loss (net of income tax benefit of
$6,123,000 and $9,065,000, respectively)................          11,121                 --             16,835
                                                          ----------------  ------------------  ----------------
          Net income (loss).............................    $      3,209       $      5,917       $    (15,811)
                                                          ----------------  ------------------  ----------------
                                                          ----------------  ------------------  ----------------
Net income (loss) per share of common stock:
Income per share before extraordinary loss..............    $        .66       $        .28       $        .05
Extraordinary loss per share............................            (.51)                --               (.87)
                                                          ----------------  ------------------  ----------------
          Net income (loss) per share...................    $        .15       $        .28       $       (.82)
                                                          ----------------  ------------------  ----------------
                                                          ----------------  ------------------  ----------------
Weighted average shares and share equivalents
outstanding.............................................          21,929             21,196             19,326
</TABLE>
 
          See accompanying notes to consolidated financial statements.
 
                                       35
<PAGE>
                          ANNTAYLOR STORES CORPORATION
                          CONSOLIDATED BALANCE SHEETS
                     JANUARY 29, 1994 AND JANUARY 30, 1993
 
<TABLE><CAPTION>

                                                                                         JANUARY 29,  JANUARY 30,
                                                                                            1994         1993
                                                                                         -----------  -----------
                                                                                              (IN THOUSANDS)
                                                     ASSETS
<S>                                                                                      <C>          <C>
Current assets
  Cash.................................................................................   $     292    $     226
  Accounts receivable, net of allowances of $787,000 and $1,006,000, respectively......      49,279       43,003
  Merchandise inventories..............................................................      60,890       50,307
  Prepaid expenses and other current assets............................................       7,184        5,904
  Refundable income taxes..............................................................          --        5,097
  Deferred income taxes................................................................       3,750        3,500
                                                                                         -----------  -----------
          Total current assets.........................................................     121,395      108,037
Property and equipment
  Leasehold improvements...............................................................      30,539       25,070
  Furniture and fixtures...............................................................      37,596       28,508
  Improvements in progress.............................................................       8,621          624
                                                                                         -----------  -----------
                                                                                             76,756       54,202
  Less accumulated depreciation and amortization.......................................      28,703       22,394
                                                                                         -----------  -----------
          Net property and equipment...................................................      48,053       31,808
Deferred financing costs, net of accumulated amortization of $643,000 and $11,917,000,
respectively...........................................................................       4,990        3,969
Goodwill, net of accumulated amortization of $47,713,000 and $38,205,000,
respectively...........................................................................     332,537      342,045
Deferred income taxes..................................................................       1,500           --
Investment in CAT......................................................................       2,245           88
Other assets...........................................................................       2,679        1,645
                                                                                         -----------  -----------
          Total assets.................................................................   $ 513,399    $ 487,592
                                                                                         -----------  -----------
                                                                                         -----------  -----------
                                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Accounts payable.....................................................................   $  37,564    $  23,779
  Accrued expenses.....................................................................      21,791       17,719
  Current portion of long-term debt....................................................       8,757       37,000
                                                                                         -----------  -----------
          Total current liabilities....................................................      68,112       78,498
Long-term debt.........................................................................     180,243      158,474
Other liabilities......................................................................       5,773        5,322
Commitments and contingencies
Stockholders' equity
  Common stock, $.0068 par value; 40,000,000 shares authorized; 21,902,811 and
21,158,468 shares issued, respectively.................................................         149          144
  Additional paid-in capital...........................................................     271,810      261,820
  Warrants to acquire 446,249 and 511,922 shares of common stock, respectively.........       7,378        8,341
  Accumulated deficit..................................................................     (16,756)     (19,965)
  Note due from stockholder............................................................          --         (999)
  Deferred compensation on restricted stock............................................        (119)        (398)
                                                                                         -----------  -----------
                                                                                            262,462      248,943
  Less: Treasury stock, 450,817 and 522,521 shares, respectively,
          at cost......................................................................      (3,191)      (3,645)
                                                                                         -----------  -----------
          Total stockholders' equity...................................................     259,271      245,298
                                                                                         -----------  -----------
          Total liabilities and stockholders' equity...................................   $ 513,399    $ 487,592
                                                                                         -----------  -----------
                                                                                         -----------  -----------
</TABLE>
 
          See accompanying notes to consolidated financial statements.
 
                                       36
<PAGE>
                          ANNTAYLOR STORES CORPORATION
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
 FOR THE FISCAL YEARS ENDED JANUARY 29, 1994, JANUARY 30, 1993 AND FEBRUARY 1,
                                      1992
                                 (IN THOUSANDS)
<TABLE><CAPTION>

                                                                                                                           TREASURY
                                                 ADDITIONAL                                        NOTE       RESTRICTED     STOCK
                         COMMON STOCK             PAID-IN   WARRANTS              ACCUMULATED    DUE FROM        STOCK     ---------
                          SHARES      AMOUNT      CAPITAL    SHARES     AMOUNT      DEFICIT     STOCKHOLDER      AWARD      SHARES
                         ---------  -----------  ---------  ---------  ---------  -----------  -------------  -----------  ---------
<S>                      <C>        <C>          <C>        <C>        <C>        <C>          <C>            <C>          <C>
Balance at February 2,
  1991.................     13,093   $      89   $  71,391         --         --   $ (10,071)           --            --       1,996
Net loss...............         --          --          --         --         --     (15,811)           --            --          --
Adjustment to carrying
  value of warrants....         --          --      (2,700)        --         --          --            --            --          --
Adjustment to carrying
  value of common stock
  held by management
  investors............         --          --         (98)        --         --          --            --            --          --
Public stock
  offering.............      6,883          47     166,494         --         --          --            --            --          --
Exercise of stock
  options..............         41          --         280         --         --          --            --            --          --
Reclassification of
  warrants.............         --          --          --      1,985  $  32,350          --            --            --          --
Reclassification of
  common stock held by
  management investors.        289           2       2,416         --         --          --     $    (999)           --          --
Exercise of warrants...         --          --      11,839     (1,270)   (20,702)         --            --            --     (1,270)
                         ---------       -----   ---------  ---------  ---------  -----------       ------    -----------  ---------
Balance at February 1,
  1992.................     20,306         138     249,622        715     11,648     (25,882)         (999)           --         726
Net income.............         --          --          --         --         --       5,917            --            --          --
Exercise of stock
  options..............        792           6       5,436         --         --          --            --            --          --
Tax benefits related to
  stock options........         --          --       3,536         --         --          --            --            --          --
Exercise of warrants...         --          --       1,892       (203)    (3,307)         --            --            --       (203)
Common stock issued as
restricted stock
  award................         60          --       1,327         --         --          --            --     $  (1,327)         --
Amortization of
restricted stock
  award................         --          --          --         --         --          --            --           929          --
Common stock issued as
  employee stock award.         --          --           7         --         --          --            --            --          --
                         ---------       -----   ---------  ---------  ---------  -----------       ------    -----------  ---------
Balance at January 30,
  1993.................     21,158         144     261,820        512      8,341     (19,965)         (999)         (398)        523
Net income.............         --          --          --         --         --       3,209            --            --          --
Exercise of stock
  options..............        745           5       6,121         --         --          --            --            --          --
Exercise of warrants...         --          --         550        (66)      (963)         --            --            --        (66)
Tax benefits related to
  stock options........         --          --       3,240         --         --          --            --            --          --
Common stock issued as
  employee stock award.         --          --          79         --         --          --            --            --         (6)
Amortization of
  restricted stock
  award................         --          --          --         --         --          --            --           279          --
Repayment of note due
  from stockholder.....         --          --          --         --         --          --           999            --          --
                         ---------       -----   ---------  ---------  ---------  -----------       ------    -----------  ---------
Balance at January 29,
  1994.................     21,903   $     149   $ 271,810        446  $   7,378   $ (16,756)    $       0     $    (119)        451
                         ---------       -----   ---------  ---------  ---------  -----------       ------    -----------  ---------
                         ---------       -----   ---------  ---------  ---------  -----------       ------    -----------  ---------
 
<CAPTION>
                                       TOTAL
                                    STOCKHOLDERS'
                          AMOUNT      EQUITY
                          ------    -----------
Balance at February 2,
  1991.................  $ (13,926)  $  47,483
Net loss...............         --     (15,811)
Adjustment to carrying
  value of warrants....         --      (2,700)
Adjustment to carrying
  value of common stock
  held by management
  investors............         --         (98)
Public stock
  offering.............         --     166,541
Exercise of stock
  options..............         --         280
Reclassification of
  warrants.............         --      32,350
Reclassification of
  common stock held by
  management investors.         --       1,419
Exercise of warrants...      8,863          --
                         ---------  -----------
Balance at February 1,
  1992.................     (5,063)    229,464
Net income.............         --       5,917
Exercise of stock
  options..............         --       5,442
Tax benefits related to
  stock options........         --       3,536
Exercise of warrants...      1,415          --
Common stock issued as
  restricted stock
  award................         --          --
Amortization of
  restricted stock
  award................         --         929
Common stock issued as
  employee stock award.          3          10
                         ---------  -----------
Balance at January 30,
  1993.................     (3,645)    245,298
Net income.............         --       3,209
Exercise of stock
  options..............         --       6,126
Exercise of warrants...        413          --
Tax benefits related to
  stock options........         --       3,240
Common stock issued as
  employee stock award.         41         120
Amortization of
  restricted stock
  award................         --         279
Repayment of note due
  from stockholder.....         --         999
                         ---------  -----------
Balance at January 29,
  1994.................  $  (3,191)  $ 259,271
                         ---------  -----------
                         ---------  -----------
 
</TABLE>
 
          See accompanying notes to consolidated financial statements.
 
                                       37
<PAGE>
                          ANNTAYLOR STORES CORPORATION
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 FOR THE FISCAL YEARS ENDED JANUARY 29, 1994, JANUARY 30, 1993 AND FEBRUARY 1,
                                      1992
 
<TABLE><CAPTION>

                                                                                         FISCAL YEARS ENDED
                                                                                -------------------------------------
                                                                                JANUARY 29,  JANUARY 30,  FEBRUARY 1,
                                                                                   1994         1993         1992
                                                                                -----------  -----------  -----------
                                                                                           (IN THOUSANDS)
<S>                                                                             <C>          <C>          <C>
Operating activities:
  Net income (loss)...........................................................   $   3,209    $   5,917   $   (15,811)
  Adjustments to reconcile net income (loss) to net cash provided by operating
     activities:
       Extraordinary loss.....................................................      17,244           --        25,900
       Distribution center restructuring charge...............................       2,000           --            --
       Equity earnings in CAT.................................................        (517)          --            --
       Provision for loss on accounts receivable..............................       1,171        1,240         1,211
       Depreciation and amortization..........................................       8,505        7,486         6,203
       Amortization of goodwill...............................................       9,508        9,504         9,506
       Accretion of original issue discount...................................       2,864        5,726         8,893
       Amortization of deferred financing costs...............................       1,335        1,524         2,140
       Amortization of deferred compensation..................................         279          929            --
       Deferred income taxes..................................................      (1,750)      (1,500)       (1,000)
       Issuance of Exchange Notes.............................................          --        1,331         1,210
       Loss on disposal of property and equipment.............................         312           72           338
       Decrease (increase) in receivables.....................................      (7,447)      (2,539)        6,606
       Decrease (increase) in merchandise inventories.........................     (10,583)      (4,325)        3,433
       Increase in prepaid expenses and other current assets..................      (1,280)        (187)       (1,633)
       Decrease (increase) in refundable income taxes.........................       5,097       (2,078)       (3,019)
       Increase (decrease) in accounts payable and accrued liabilities........      18,218         (250)       (4,799)
       Decrease (increase) in other non-current assets and liabilities, net...        (843)         729           964
                                                                                -----------  -----------  -----------
  Net cash provided by operating activities...................................      47,322       23,579        40,142
Investing activities:
  Purchases of property and equipment.........................................     (25,062)      (4,303)      (10,004)
  Investment in CAT...........................................................      (1,640)         (88)           --
                                                                                -----------  -----------  -----------
  Net cash used by investing activities.......................................     (26,702)      (4,391)      (10,004)
Financing activities:
  Borrowings (repayments) under line of credit agreement......................      (3,500)       2,500       (19,000)
  Increase (decrease) in bank overdrafts......................................      (2,361)      (4,660)        2,267
  Payments of long-term debt..................................................     (96,969)     (26,000)      (13,000)
  Purchase of Subordinated Debt Securities....................................     (93,689)          --      (166,938)
  Proceeds from issuance of common stock......................................          --           --       166,541
  Net proceeds from 8 3/4% Notes..............................................     107,387           --            --
  Proceeds from Term Loan.....................................................      80,000           --            --
  Proceeds from note due from Stockholder.....................................         999           --            --
  Payment of 10% Junior Subordinated Notes....................................     (14,641)          --            --
  Payment of Term Loan........................................................     (26,000)          --            --
  Proceeds from Receivables Facility..........................................      33,000           --            --
  Purchase of 8 3/4% Notes....................................................     (10,225)          --            --
  Proceeds from exercise of stock options.....................................       9,486        8,988           280
  Payment of financing costs..................................................      (4,041)          --          (232)
                                                                                -----------  -----------  -----------
  Net cash used by financing activities.......................................     (20,554)     (19,172)      (30,082)
                                                                                -----------  -----------  -----------
Net increase in cash..........................................................          66           16            56
Cash, beginning of year.......................................................         226          210           154
                                                                                -----------  -----------  -----------
Cash, end of year.............................................................   $     292    $     226   $       210
                                                                                -----------  -----------  -----------
                                                                                -----------  -----------  -----------
Supplemental Disclosures of Cash Flow Information:
  Cash paid during the year for interest......................................   $  12,664    $  13,917   $    22,611
                                                                                -----------  -----------  -----------
                                                                                -----------  -----------  -----------
  Cash paid during the year for income taxes..................................   $   5,114    $  11,192   $     4,501
                                                                                -----------  -----------  -----------
                                                                                -----------  -----------  -----------
</TABLE>
 
          See accompanying notes to consolidated financial statements.
 
                                       38
<PAGE>
                          ANNTAYLOR STORES CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
     Ann Taylor is a leading national specialty retailer of better quality
women's apparel, shoes and accessories sold principally under the Ann Taylor
brand name.
 
  BASIS OF PRESENTATION
 
     The consolidated financial statements include the accounts of AnnTaylor
Stores Corporation (the "Company") and AnnTaylor, Inc. ("Ann Taylor"). The
Company has no material assets other than the common stock of Ann Taylor and
conducts no business other than the management of Ann Taylor. All intercompany
accounts have been eliminated in consolidation.
 
     Certain fiscal 1992 and 1991 amounts have been reclassified to conform to
the fiscal 1993 presentation.
 
  FISCAL YEAR
 
     The Company follows the standard fiscal year of the retail industry, which
is a 52-or 53-week period ending on the Saturday closest to January 31 of the
following calendar year.
 
  FINANCE SERVICE CHARGE INCOME
 
     Income from finance service charges relating to customer receivables, which
is deducted from selling, general and administrative expenses, amounted to
$6,166,000 for fiscal 1993, $5,608,000 for fiscal 1992 and $5,850,000 for fiscal
1991.
 
  MERCHANDISE INVENTORIES
 
     Merchandise inventories are accounted for by the retail inventory method
and are stated at the lower of cost (first-in, first-out method) or market.
 
  PROPERTY AND EQUIPMENT
 
     Property and equipment are recorded at cost. Depreciation and amortization
are computed on a straight-line basis over the estimated useful lives of the
assets (3 to 15 years) or, in the case of leasehold improvements, over the lives
of the respective leases, if shorter.
 
  PRE-OPENING EXPENSES
 
     Pre-opening store expenses are charged to selling, general and
administrative expenses in the period incurred.
 
  LEASED SHOE DEPARTMENT SALES
 
     Net sales include leased shoe department sales of $8,207,000 for fiscal
1992 and $16,056,000 for fiscal 1991. Leased shoe departments were phased out
beginning August 1, 1990, and the phaseout was completed by February 1, 1993.
Accordingly, there were no leased shoe department sales during fiscal 1993. The
gross profit margin on leased shoe department sales was approximately 14.4%.
 
  DEFERRED FINANCING COSTS
 
     Deferred financing costs are being amortized using the interest method over
the terms of the related debt.
 
  GOODWILL
 
     Goodwill is being amortized on a straight-line basis over 40 years.
 
                                       39
<PAGE>
                          ANNTAYLOR STORES CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)
  INCOME TAXES
 
     Income tax expense is based on reported results of operations before income
taxes. During the first quarter of 1993, the Company adopted the Statement of
Financial Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS
109"). Adoption of SFAS 109 did not have a material effect on the results of
operations.
 
  ADVERTISING EXPENSES
 
     Advertising expense was $6,388,000 for fiscal 1993, $5,509,000 for fiscal
1992 and $8,645,000 for fiscal 1991.
 
  NET INCOME (LOSS) PER SHARE
 
     Net income (loss) per share is calculated by dividing net income (loss) by
the weighted average number of common shares and common share equivalents
outstanding during the period and assumes the exercise of the warrants and the
dilutive effect of the stock options.
 
2. RESTRUCTURING
 
     The Company recorded a $2,000,000 pre-tax restructuring charge in the
fourth quarter of 1993 in connection with the announced relocation of its
distribution center from New Haven, Connecticut to Louisville, Kentucky. The
primary components of the restructuring charge are approximately $1,100,000 for
employee related costs, principally for severance and job training benefits, and
approximately $900,000 for the write-off of the estimated net book value of
fixed assets at the time of relocation.
 
3. EXTRAORDINARY ITEMS
 
     In 1993, the Company entered into a series of debt refinancing transactions
that resulted in an extraordinary loss of $17,244,000 ($11,121,000 net of income
tax benefit). The loss was attributable to the premiums paid in connection with
the purchase or discharge of Ann Taylor's 14 3/8% Senior Subordinated Discount
Notes due 1999 ("Discount Notes") and its 13 3/4% Subordinated Notes due 1999
("Notes") and the purchase of $10,000,000 principal amount of Ann Taylor's 8
3/4% Subordinated Notes due 2000 ("8 3/4% Notes"), and the write-off of deferred
financing costs.
 
     During May 1991, the Company completed an initial public offering of its
common stock (the "IPO"). The net proceeds of the IPO were used to repurchase
outstanding Discount Notes and Notes. The repurchase and write-off of related
deferred financing costs resulted in an extraordinary loss of $25,900,000
($16,835,000 net of income tax benefit) in the second quarter of 1991.
 
                                       40
<PAGE>
                          ANNTAYLOR STORES CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
4. LONG-TERM DEBT
 
     The following summarizes long-term debt outstanding at January 29, 1994 and
January 30, 1993:
 
<TABLE><CAPTION>

                                                                    JANUARY 29, 1994          JANUARY 30, 1993
                                                                ------------------------  ------------------------
                                                                 CARRYING     ESTIMATED    CARRYING     ESTIMATED
                                                                  AMOUNT     FAIR VALUE     AMOUNT     FAIR VALUE
                                                                -----------  -----------  -----------  -----------
                                                                                  (IN THOUSANDS)
<S>                                                             <C>          <C>          <C>          <C>
Senior Debt:
  Term loan...................................................  $    54,000  $    54,000  $    96,969  $    96,969
  Revolving credit loan.......................................        2,000        2,000        5,500        5,500
14 3/8% Discount Notes, net of unamortized discount of
  $6,261,000..................................................           --           --       44,069       46,800
13 3/4% Notes, net of unamortized discount of $287,000........           --           --       34,295       37,350
10% exchange notes............................................           --           --       14,641       17,300
8 3/4% Notes..................................................      100,000      102,750           --           --
Receivables facility..........................................       33,000       33,000           --           --
                                                                -----------  -----------  -----------  -----------
                                                                    189,000      191,750      195,474      203,919
Less current portion..........................................        8,757        8,757       37,000       37,000
                                                                -----------  -----------  -----------  -----------
       Total..................................................  $   180,243  $   182,993  $   158,474  $   166,919
                                                                -----------  -----------  -----------  -----------
                                                                -----------  -----------  -----------  -----------
</TABLE>
 
     The bank credit agreement entered into on June 28, 1993 between Ann Taylor
and Bank of America, as agent for a syndicate of banks (the "Bank Credit
Agreement") provides for an $80,000,000 term loan ("Term Loan") and a
$55,000,000 revolving credit facility ("Revolving Credit Facility")
(collectively, the "Bank Loans").
 
     The Term Loan is subject to regularly scheduled semi-annual repayments of
principal, which commenced on January 15, 1994. The Company made the semi-annual
payment of $6,000,000 in January 1994, and an additional payment of $20,000,000
which reduced the originally scheduled payments to $8,757,000 in fiscal years
1994 and 1995, $11,676,000 in fiscal years 1996 and 1997, and $13,134,000 in
fiscal year 1998.
 
     Amounts borrowed under the Revolving Credit Facility may be repaid at any
time and are not subject to scheduled repayment prior to January 1999. The
maximum amount that may be borrowed under this facility is reduced by the amount
of commercial and standby letters of credit outstanding under the Bank Credit
Agreement. Amounts borrowed under the Revolving Credit Facility mature on
January 15, 1999; however, the Company is required to reduce the outstanding
balance of the Revolving Credit Facility to $20,000,000 or less for a 30-day
period in fiscal 1994 and to $15,000,000 or less for a 30-day period each year
thereafter. At January 29, 1994 and January 30, 1993, the amount available under
the Revolving Credit Facility was $46,150,000 and $35,320,000, respectively.
 
     The Term Loan and the Revolving Credit Facility bear interest at a rate per
annum equal to, at the Company's option, Bank of America's (1) Base Rate plus
.875%, or (2) Eurodollar rate plus 1.875%. In addition, Ann Taylor is required
to pay Bank of America a quarterly commitment fee of .375% per annum of the
unused revolving loan commitment. At January 29, 1994, the $54,000,000
outstanding under the Term Loan bore interest at a weighted average rate of
5.13% per annum and the $2,000,000 outstanding under the Revolving Credit
Facility bore interest at the rate of 6.875% per annum.
 
     Under the terms of the Bank Credit Agreement, Bank of America obtained a
pledge of Ann Taylor's common stock and a security interest in certain assets.
The Bank Credit Agreement requires,
                                       41
<PAGE>
                          ANNTAYLOR STORES CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
4. LONG-TERM DEBT--(CONTINUED)
with certain exceptions, that any net proceeds from the sale of assets and debt
or equity securities be applied to repay borrowings. In addition, the Bank
Credit Agreement contains financial and other covenants, including limitations
on indebtedness, liens, investments and capital expenditures, restrictions on
dividends or other distributions to stockholders, and maintaining certain
financial ratios and specified levels of net worth.
 
     In the fourth quarter of 1993, Ann Taylor sold its proprietary credit card
accounts receivable to AnnTaylor Funding, Inc., a wholly owned subsidiary, which
used the receivables to secure borrowings under a new receivables financing
facility due 1996 (the "Receivables Facility"). As of January 29, 1994,
$33,000,000 was outstanding under the Receivables Facility. AnnTaylor Funding,
Inc. can borrow up to $40,000,000 under the Receivables Facility based on its
accounts receivable balance. The interest rate as of January 29, 1994 was 3.67%.
At January 29, 1994, AnnTaylor Funding, Inc. had total assets of approximately
$41,000,000 all of which are subject to the security interest of the lender
under the Receivables Facility.
 
     On June 28, 1993, Ann Taylor issued $110,000,000 principal amount of its 8
3/4% Notes, the net proceeds of $107,387,000 of which were used in part to repay
the outstanding indebtedness under Ann Taylor's then existing bank credit
agreement. The outstanding principal amount of these notes as of January 29,
1994 was $100,000,000.
 
     Ann Taylor's obligations with respect to the Discount Notes and Notes were
discharged on July 29, 1993 when Ann Taylor deposited with the trustees for the
Discount Notes and Notes an aggregate of $50,734,000 in irrevocable trusts. The
Discount Notes and the Notes will be redeemed with the proceeds of the trusts on
or about July 15, 1994. The aggregate carrying value of the Discount Notes and
Notes as of January 29, 1994 would have been $45,004,000.
 
     In July 1993, Ann Taylor entered into a $110,000,000 (notional amount)
interest rate swap agreement. Under the agreement, the Company receives a fixed
rate of 4.75% and pays a floating rate based on LIBOR, as determined in six
month intervals. This agreement lowered the effective interest rate on the 8
3/4% Notes by 125 basis points for the first semi-annual period ended January
1994. The swap agreement matures in July 1996. The Company is exposed to credit
loss in the event of non-performance by the other party to the swap agreement;
however, the Company does not anticipate non-performance by the other party,
which is a major financial institution. As of January 29, 1994, the fair market
value of the swap agreement was approximately $780,000.
 
     The aggregate principal payments of all long-term obligations for the next
five fiscal years are as follows:
 
<TABLE><CAPTION>

                                                                                     (IN
FISCAL YEAR                                                                      THOUSANDS)
- ------------------------------------------------------------------------------
<S>                                                                             <C>
  1994........................................................................   $     8,757
  1995........................................................................         8,757
  1996........................................................................        44,676
  1997........................................................................        11,676
  1998........................................................................        15,134
</TABLE>
 
     At January 29, 1994, January 30, 1993 and February 1, 1992, Ann Taylor had
outstanding commercial and standby letters of credit with Bank of America
totaling $6,850,000, $9,180,000 and $3,280,000, respectively.
 
                                       42
<PAGE>
                          ANNTAYLOR STORES CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
4. LONG-TERM DEBT--(CONTINUED)
     In accordance with the requirements of Statement of Financial Accounting
Standards No. 107, "Disclosures about Fair Value of Financial Instruments", the
Company determined the estimated fair value of its debt instruments using quoted
market information, as available, or interest rates which are available to the
Company. As judgment is involved, the estimates are not necessarily indicative
of the amounts the Company could realize in a current market exchange.
 
5. ALLOWANCE FOR DOUBTFUL ACCOUNTS
 
     A summary of activity in the allowance for doubtful accounts for the fiscal
years ended January 29, 1994, January 30, 1993 and February 1, 1992 is as
follows:
 
<TABLE><CAPTION>

                                                        FISCAL YEARS ENDED
                                       ----------------------------------------------------
                                       JANUARY 29, 1994  JANUARY 30, 1993  FEBRUARY 1, 1992
                                       ----------------  ----------------  ----------------
                                                          (IN THOUSANDS)
<S>                                    <C>               <C>               <C>
Balance at beginning of year.........     $    1,006        $      899        $    1,000
Provision for loss on accounts
receivable...........................          1,171             1,240             1,211
Accounts written off.................         (1,390)           (1,133)           (1,312)
                                       ----------------  ----------------  ----------------
Balance at end of year...............     $      787        $    1,006        $      899
                                       ----------------  ----------------  ----------------
                                       ----------------  ----------------  ----------------
</TABLE>
 
6. COMMITMENTS AND CONTINGENCIES
 
     Ann Taylor occupies its retail stores, distribution center and
administrative facilities under operating leases, most of which are
non-cancellable. Some leases contain renewal options for periods ranging from
one to ten years under substantially the same terms and conditions as the
original leases. Most of the leases require Ann Taylor to pay taxes, insurance
and certain common area and maintenance costs in addition to the future minimum
lease payments shown below. Most of the store leases require Ann Taylor to pay a
specified minimum rent, plus a contingent rent based on a percentage of the
store's net sales in excess of a certain threshold.
 
     Future minimum lease payments under non-cancellable operating leases at
January 29, 1994 are as follows:
 
<TABLE><CAPTION>

                                                                                     (IN
FISCAL YEAR                                                                      THOUSANDS)
- -----------
<S>                                                                             <C>
  1994........................................................................   $    30,504
  1995........................................................................        27,620
  1996........................................................................        26,054
  1997........................................................................        23,416
  1998........................................................................        21,613
  1999 and thereafter.........................................................        82,242
                                                                                -------------
     Total....................................................................   $   211,449
                                                                                -------------
                                                                                -------------
</TABLE>
 
                                       43
<PAGE>
                          ANNTAYLOR STORES CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
6. COMMITMENTS AND CONTINGENCIES--(CONTINUED)
     Rent expense for the fiscal years ended January 29, 1994, January 30, 1993
and February 1, 1992 was as follows:
 
<TABLE><CAPTION>

                                                                             FISCAL YEARS ENDED
                                                            ----------------------------------------------------
                                                            JANUARY 29, 1994  JANUARY 30, 1993  FEBRUARY 1, 1992
                                                            ----------------  ----------------  ----------------
                                                                               (IN THOUSANDS)
<S>                                                         <C>               <C>               <C>
Minimum rent..............................................     $   28,076        $   24,933        $   22,135
Percentage rent...........................................          3,343             4,217             4,423
                                                            ----------------  ----------------  ----------------
     Total................................................     $   31,419        $   29,150        $   26,558
                                                            ----------------  ----------------  ----------------
                                                            ----------------  ----------------  ----------------
</TABLE>
 
     In January 1993, the Company and the other defendants agreed to settle the
stockholder class action lawsuit filed against them in October 1991. As a result
of the settlement, the Company was required to pay to or for the benefit of the
plaintiff class $2,800,000 (after application of the insurance proceeds). To
provide for the settlement, the Company recorded an expense of $3,905,000 ($.11
per share, net of income tax benefit), which includes certain of the legal
defense costs and other expenses associated with the suit, in its fiscal 1992
financial statements.
 
     Ann Taylor has been named as a defendant in several legal actions arising
from its normal business activities. Although the amount of any liability that
could arise with respect to these actions cannot be accurately predicted, in the
opinion of the Company, any such liability will not have a material adverse
effect on the financial position or results of operations of the Company.
 
7. COMMON STOCK WARRANTS
 
     In conjunction with the sale by Ann Taylor of the Discount Notes and Notes
on July 20, 1989, the Company sold warrants to acquire, in the aggregate,
1,985,294 shares of the common stock of the Company (the "Warrants"). The
Warrants, when exercised, entitle the holders thereof to acquire such shares,
subject to adjustment, at no additional cost. The Warrants expire on July 15,
1999 and became exercisable as a result of the IPO. During the fiscal year ended
February 1, 1992, the Company charged $2,700,000 to additional paid-in capital
with a corresponding increase to the carrying value of the Warrants.
 
8. PREFERRED STOCK
 
     At January 29, 1994, January 30, 1993 and February 1, 1992, there were
2,000,000 shares of preferred stock, par value $.01, authorized and unissued.
 
9. STOCK OPTION PLANS
 
     In 1989 and 1992, the Company established stock option plans. Under the
terms of both plans, the exercise price of any option may not be less than 100%
of the fair value of the common stock on the date of grant. 248,185 shares of
common stock have been reserved for issuance under the 1989 plan and 974,000
shares of common stock have been reserved for issuance under the 1992 plan. At
January 29, 1994, there were 14,373 shares under the 1989 plan and 498,500
shares under the 1992 plan available for future grant. Generally, options
granted under the plans expire ten years from the date of the grant.
 
                                       44
<PAGE>
                          ANNTAYLOR STORES CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
9. STOCK OPTION PLANS--(CONTINUED)
     Pursuant to an employment agreement with the Company, as of February 3,
1992, the Chairman of the Board and Chief Executive Officer of the Company was
granted 100,000 stock options at $22.125 per share and 100,000 stock options at
$26.00 per share.
 
     The following summarizes stock option transactions for the fiscal years
ended January 29, 1994, January 30, 1993 and February 1, 1992:
 
<TABLE><CAPTION>

                                                                               OPTION PRICES     NUMBER OF SHARES
                                                                             ------------------  -----------------
<S>                                                                          <C>                 <C>
Outstanding Options February 2, 1991.......................................        $6.80-$13.60        1,775,555
  Granted..................................................................              $22.10           33,675
  Exercised................................................................               $6.80          (41,112)
  Cancelled................................................................               $6.80          (14,151)
                                                                                                 -----------------
Outstanding Options February 1, 1992.......................................        $6.80-$22.10        1,753,967
  Granted..................................................................      $18.625-$26.00          517,500
  Exercised................................................................        $6.80-$22.10         (792,210)
  Cancelled................................................................        $6.80-$22.25          (17,173)
                                                                                                 -----------------
Outstanding Options January 30, 1993.......................................        $6.80-$26.00        1,462,084
  Granted..................................................................      $18.125-$26.00          279,000
  Exercised................................................................        $6.80-$22.25         (745,346)
  Cancelled................................................................        $6.80-$22.25          (86,426)
                                                                                                 -----------------
Outstanding Options January 29, 1994.......................................        $6.80-$26.00          909,312
                                                                                                 -----------------
                                                                                                 -----------------
</TABLE>
 
     At January 29, 1994, January 30, 1993 and February 1, 1992 there were
exercisable 516,889 options, 995,407 options and 1,496,953 options,
respectively.
 
10. RESTRICTED STOCK AWARD
 
     Pursuant to an employment agreement with the Company, as of February 3,
1992, the Chairman of the Board and Chief Executive Officer of the Company was
entitled to receive 60,000 shares of restricted common stock. The resulting
unearned compensation expense of $1,327,500, based on the market value on the
date of the grant, was charged to stockholders' equity and is being amortized
over the restricted period applicable to these shares.
 
                                       45
<PAGE>
                          ANNTAYLOR STORES CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
11. INCOME TAXES
 
     The provision for income taxes for the fiscal years ended January 29, 1994,
January 30, 1993 and February 1, 1992 consists of the following:
 
<TABLE><CAPTION>

                                                        FISCAL YEARS ENDED
                                       ----------------------------------------------------
                                       JANUARY 29, 1994  JANUARY 30, 1993  FEBRUARY 1, 1992
                                       ----------------  ----------------  ----------------
                                                          (IN THOUSANDS)
<S>                                    <C>               <C>               <C>
Federal:
  Current............................     $   14,339        $    9,300        $    6,203
  Deferred...........................         (1,750)           (1,500)           (1,000)
State and Local......................          4,600             3,350             2,500
                                       ----------------  ----------------  ----------------
  Total..............................     $   17,189        $   11,150        $    7,703
                                       ----------------  ----------------  ----------------
                                       ----------------  ----------------  ----------------
</TABLE>
 
     The reconciliation between the provision for income taxes and the provision
for income taxes at the federal statutory rate for the fiscal years ended
January 29, 1994, January 30, 1993 and February 1, 1992 is as follows:
 
<TABLE><CAPTION>

                                                                                    FISCAL YEARS ENDED
                                                                           -------------------------------------
                                                                           JANUARY 29,  JANUARY 30,  FEBRUARY 1,
                                                                              1994         1993         1992
                                                                           -----------  -----------  -----------
                                                                                      (IN THOUSANDS)
<S>                                                                        <C>          <C>          <C>
Income before income taxes and extraordinary loss........................   $  31,519    $  17,067    $   8,727
                                                                           -----------  -----------  -----------
                                                                           -----------  -----------  -----------
Federal statutory rate...................................................          35%          34%          34%
                                                                           -----------  -----------  -----------
                                                                           -----------  -----------  -----------
Provision for income taxes at federal statutory rate.....................   $  11,032    $   5,803    $   2,967
State and local income taxes, net of federal income tax benefit..........       2,990        2,211        1,650
Non-deductible amortization of goodwill..................................       3,328        3,232        3,232
Other....................................................................        (161)         (96)        (146)
                                                                           -----------  -----------  -----------
     Provision for income taxes..........................................   $  17,189    $  11,150    $   7,703
                                                                           -----------  -----------  -----------
                                                                           -----------  -----------  -----------
</TABLE>
 
     The tax effects of significant items comprising the Company's deferred tax
asset as of January 29, 1994 are as follows:
 
<TABLE><CAPTION>

                                                                                          (IN
DEFERRED TAX ASSETS:                                                                  THOUSANDS)
<S>                                                                                  <C>
Current:
  Inventory........................................................................    $     981
  Accrued expenses.................................................................        1,288
  Restructuring....................................................................          700
  Other............................................................................          781
                                                                                     -------------
Total current......................................................................    $   3,750
                                                                                     -------------
                                                                                     -------------
Noncurrent:
  Depreciation.....................................................................    $     125
  Rent expense.....................................................................        1,375
                                                                                     -------------
Total noncurrent...................................................................    $   1,500
                                                                                     -------------
                                                                                     -------------
</TABLE>
 
     For 1992 deferred income tax benefits have been provided for temporary
differences which result from recording certain transactions in different years
for income tax purposes than for financial
                                       46
<PAGE>
                          ANNTAYLOR STORES CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
11. INCOME TAXES--(CONTINUED)
reporting purposes. Such transactions principally relate to merchandise
inventories, accounts receivable, fixed assets and accrued expenses.
 
12. RETIREMENT PLANS
 
     SAVINGS PLAN. During 1989, Ann Taylor adopted a defined contribution 401(k)
savings plan for substantially all employees. Participants may contribute to the
plan an aggregate of up to 10% of their annual earnings. Ann Taylor makes a
matching contribution of 50%, with respect to the first 3% of each participant's
annual earnings contributed to the plan. Ann Taylor's contributions to the plan
for fiscal 1993, fiscal 1992 and fiscal 1991 were $199,000, $111,000 and
$111,000, respectively.
 
     PENSION PLAN. Substantially all employees of Ann Taylor are covered under a
noncontributory defined benefit pension plan established during 1989. The
pension plan is a "cash balance pension plan". An account balance is established
for each participant which is credited with a benefit based on compensation and
years of service with Ann Taylor. Ann Taylor's funding policy for the plan is to
contribute annually the amount necessary to provide for benefits based on
accrued service and projected pay increases. Plan assets consist primarily of
cash, equity and fixed income securities.
 
     The following table sets forth the funded status of the Pension Plan at
January 29, 1994, January 30, 1993 and February 1, 1992, in accordance with
Statement of Financial Accounting Standards No. 87, "Employers' Accounting for
Pensions":
 
<TABLE><CAPTION>

                                                                          JANUARY 29,   JANUARY 30,   FEBRUARY 1,
                                                                              1994          1993          1992
                                                                          ------------  ------------  ------------
                                                                                   (DOLLARS IN THOUSANDS)
<S>                                                                       <C>           <C>           <C>
Actuarial present value of benefits obligation:
Accumulated benefit obligation, including vested benefits of $1,056,000,
$702,000 and $411,000, respectively.....................................   $    2,401    $    1,832    $      997
                                                                          ------------  ------------  ------------
                                                                          ------------  ------------  ------------
Projected benefit obligation for service rendered to date...............   $    2,401    $    1,832    $      997
Plan assets at fair value...............................................        2,344         1,847           855
                                                                          ------------  ------------  ------------
Plan assets in excess of projected benefit obligation (projected benefit
obligation in excess of plan assets)....................................          (57)           15          (142)
Unrecognized net gain...................................................          (58)           --            --
                                                                          ------------  ------------  ------------
Prepaid (accrued) pension cost..........................................   $     (115)   $       15    $     (142)
                                                                          ------------  ------------  ------------
                                                                          ------------  ------------  ------------
Net periodic pension cost for fiscal 1993, 1992 and 1991 included the
  following components:
Service cost/benefits earned during the year............................   $      680    $      521    $      372
Interest cost on projected benefit obligation...........................          117           100            61
Actual return on plan assets............................................         (124)         (100)          (76)
Net amortization and deferral...........................................          (36)            9            30
                                                                          ------------  ------------  ------------
Net periodic pension cost...............................................   $      637    $      530    $      387
                                                                          ------------  ------------  ------------
                                                                          ------------  ------------  ------------
Assumptions used in the development of pension cost and accrual were:
     Discount rate......................................................          7.0%          7.0%          9.0%
     Rate of increase in compensation level.............................          4.0%          4.0%          6.0%
     Expected long-term rate of return on assets........................          8.0%          9.0%         10.0%
</TABLE>
 
                                       47
<PAGE>
                          ANNTAYLOR STORES CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
13. QUARTERLY FINANCIAL DATA--(UNAUDITED)
 
<TABLE><CAPTION>

                                                                                     QUARTER
                                                                --------------------------------------------------
                                                                   FIRST       SECOND        THIRD       FOURTH
                                                                -----------  -----------  -----------  -----------
                                                                     (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
<S>                                                             <C>          <C>          <C>          <C>
FISCAL 1993
Net sales.....................................................  $   120,175  $   124,837  $   122,025  $   134,612
Operating income..............................................       12,410       12,929       12,850       10,832
Income before extraordinary loss..............................        3,290        3,630        4,321        3,089
Extraordinary loss............................................           --      (10,496)          --         (625)
Net income (loss).............................................        3,290       (6,866)       4,321        2,464
Income per share before extraordinary loss....................  $       .15  $       .16  $       .20  $       .14
Extraordinary loss per share..................................           --         (.47)          --         (.03)
Net income (loss) per share...................................  $       .15  $      (.31) $       .20  $       .11
FISCAL 1992
Net sales.....................................................  $   114,739  $   112,492  $   115,274  $   125,876
Operating income..............................................       11,304        8,301       14,718        8,181
Net income (loss).............................................        2,138          624        4,265       (1,110)
Net income (loss) per share...................................  $       .10  $       .03  $       .20  $      (.05)
</TABLE>
 
     The sum of the quarterly per share data may not equal the annual amounts
due to changes in the weighted average shares and share equivalents outstanding.
 
     The early retirement of indebtedness in the fourth quarter of 1993 led to
an extraordinary pre-tax charge to earnings of $1,096,000 ($625,000 net of
income tax benefit). The Company also recorded a $2,000,000 pre-tax
restructuring charge in the fourth quarter of 1993 for the relocation of its
distribution center from New Haven, Connecticut to Louisville, Kentucky in early
1995.
 
     The net loss in the fourth quarter of 1992 was primarily due to the
stockholder litigation settlement of $3,386,000.
 
14. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
 
  TRANSACTIONS WITH MERRILL LYNCH AND ITS AFFILIATES
 
     At January 29, 1994, certain affiliates of Merrill Lynch & Co., Inc.
("ML&Co.") held approximately 52% of the outstanding common stock and, as a
result, have the voting power to determine the composition of the Board of
Directors of the Company and otherwise control the business and affairs of Ann
Taylor and the Company. Two of the members of the Boards of Directors of the
Company and Ann Taylor are officers of Merrill Lynch Capital Partners, Inc. ("ML
Capital Partners") and serve as representatives of certain limited partnerships
controlled directly or indirectly by ML Capital Partners, together with certain
other affiliates of ML&Co. See Note 15.
 
     The Company paid an underwriting commission of approximately $3,357,000 to
Merrill Lynch, Pierce, Fenner & Smith Incorporated ("Merrill Lynch") in
connection with the IPO. In addition, the Company paid a commission of
approximately $599,000 to Merrill Lynch in connection with the repurchase of the
subordinated debt securities with the proceeds from the IPO.
 
     In January 1993, in connection with the settlement of the class action
lawsuit, the Company, Merrill Lynch and ML&Co., among others, entered into an
agreement pursuant to which ML&Co.
                                       48
<PAGE>
                          ANNTAYLOR STORES CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
14. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS--(CONTINUED)
paid $750,000 and the Company paid the balance of the settlement to or for the
benefit of the plaintiffs. The Company also reimbursed Merrill Lynch $128,000
for certain costs incurred by it in connection with the class action in fiscal
1992, pursuant to the Company's indemnification obligations.
 
     The Company paid commissions aggregating approximately $2,692,000 to
Merrill Lynch in connection with the issuance of the 8 3/4% Notes, and
repurchases of Discount Notes, Notes and 8 3/4% Notes.
 
  TRANSACTIONS WITH CAT
 
     The Company commenced a joint venture known as CAT U.S., Inc. ("CAT") with
Cygne Designs, Inc., which was formed for the purpose of sourcing Ann Taylor
merchandise directly with manufacturers. As of January 29, 1994, the Company
owned a 40% interest in CAT which is being accounted for under the equity method
of accounting, an increase of 20% from January 30, 1993. CAT places orders
directly with manufacturers exclusively as agent for Ann Taylor. Merchandise
purchased by Ann Taylor through CAT was $67,202,000 or 23.5%, and $19,091,000,
or 7.3%, of all merchandise purchased by the Company in 1993 and 1992,
respectively. Accounts payable to CAT in the ordinary course of business was
approximately $3,100,000 as of January 29, 1994.
 
15. SUBSEQUENT EVENTS
 
     The Company intends to file a registration statement for a sale of its
common stock in the first quarter of 1994. 1,000,000 shares will be sold by the
Company and 4,000,000 shares are expected to be sold by certain stockholders of
the Company affiliated with ML&Co.
 
                                       49
<PAGE>
 

<TABLE><CAPTION>

                                                 INDEX TO EXHIBITS
EXHIBITS
- ---------
<S>        <C>
    3.1    Certificate of Incorporation of the Company, as amended. Incorporated by reference to Exhibit No. 3.1 to
             Post-Effective Amendment No. 4 to the Registration Statement on Form S-1 of AnnTaylor, Inc. filed on
             May 29, 1991 (Registration No. 33-28522).
    3.1.1  Restated Certificate of Incorporation of the Company. Incorporated by reference to Exhibit No. 4.1 to
             the Company's Registration Statement on Form S-8 filed with the Securities and Exchange Commission
             (the "Commission") on August 10, 1992 (Registration No. 33-50688).
    3.2    By-Laws of the Company. Incorporated by reference to Exhibit No. 3.2 to the Quarterly Report on Form
             10-Q of the Company filed on December 17, 1991 (Registration No. 33-28522).
    4.1    Indenture, dated as of June 15, 1993, between Ann Taylor and Fleet Bank, N.A., as Trustee, including the
             form of Subordinated Note due 2000. Incorporated by reference to Exhibit 4.1 to the Current Report on
             Form 8-K of Ann Taylor filed on July 7, 1993.
    4.2    Irrevocable Trust Agreement dated as of July 29, 1993, between Ann Taylor and State Street Bank and
             Trust Company, as trustee under Indenture dated as of July 15, 1989, with respect to the Discount
             Notes. Incorporated by reference to Exhibit 4.2 to the Quarterly Report of Ann Taylor on Form 10-Q for
             the Quarter Ended July 31, 1993 filed on September 2, 1993.
    4.3    Irrevocable Trust Agreement dated as of July 29, 1993 between Ann Taylor and United States Trust Company
             of New York, as trustee under Indenture dated as of July 15, 1989 with respect to the Notes.
             Incorporated by reference to Exhibit 4.3 to the Quarterly Report on Form 10-Q of Ann Taylor for the
             Quarter Ended July 31, 1993 filed on September 2, 1993.
   10.1    Form of U.S. Purchase Agreement among Merrill Lynch, Robertson, Stephens & Company, the other U.S.
             Underwriters, the Selling Warrantholders and the Company, including the form of Price Determination
             Agreement. Incorporated by reference to Exhibit No. 1.1 to the Registration Statement of the Company
             filed on April 11, 1991 (Registration No. 33-39905).
   10.2    Form of International Purchase Agreement among Merrill Lynch International Limited, Robertson, Stephens
             & Company, the other International Underwriters and the Company, including the form of Price
             Determination Agreement. Incorporated by reference to Exhibit No. 1.2 to the Registration Statement of
             the Company filed on April 11, 1991 (Registration No. 33-39905).
   10.3    Form of Indenture entered into between Ann Taylor and United States Trust Company of New York, as
             Trustee, including the form of Subordinated Note due 1999. Incorporated by reference to Exhibit No.
             4.1 to Amendment No. 1 to the Registration Statement of the Company and AnnTaylor filed on June 21,
             1989 (Registration No. 33-28522).
   10.4    Form of Indenture entered into between Ann Taylor and State Street Bank and Trust Company of
             Connecticut, as successor trustee to The Connecticut Bank and Trust Company, National Association, as
             Trustee, including the form of Senior Subordinated Discount Note due 1999. Incorporated by reference
             to Exhibit No. 4.2 to Amendment No. 1 to the Registration Statement of the Company and Ann Taylor
             filed on June 21, 1989 (Registration No. 33-28522).
   10.5    Form of Warrant Agreement entered into between Ann Taylor and The Connecticut Bank and Trust Company,
             National Association, including the form of Warrant. Incorporated by reference to Exhibit No. 4.3 to
             Amendment No. 1 to the Registration Statement of the Company and Ann Taylor filed on June 21, 1989
             (Registration No. 33-28522).
   10.6    Credit Agreement, dated as of June 28, 1993, between Ann Taylor, Bank of America National Trust and
             Savings Association ("Bank of America"), Bank of Montreal, the financial institutions party thereto,
             and Bank of America, as Agent. Incorporated by reference to Exhibit 10.1 to the Current Report on Form
             8-K of Ann Taylor filed on July 7, 1993.
</TABLE>

<PAGE>
 

<TABLE><CAPTION>

                                                 INDEX TO EXHIBITS
EXHIBITS
- ---------
<S>        <C>
   10.6.1  Amendment No. 1 to Credit Agreement, dated as of August 10, 1993, between Ann Taylor, Bank of America
             National Trust and Savings Association ("Bank of America"), Bank of Montreal, the financial
             institutions party thereto, and Bank of America, as Agent. Incorporated by reference to Exhibit 10.9
             to the Quarterly Report on Form 10-Q of Ann Taylor for the Quarter ended October 30, 1993 filed on
             November 26, 1993.
   10.6.2  Amendment No. 2 to Credit Agreement dated as of October 6, 1993, between Ann Taylor, Bank of America
             National Trust and Savings Association ("Bank of America"), Bank of Montreal, the financial
             institutions party thereto, and Bank of America, as Agent. Incorporated by reference to Exhibit 10.10
             to the Quarterly Report on Form 10-Q of AnnTaylor, Inc. for the Quarter ended October 30, 1993 filed
             on November 26, 1993.
   10.6.3  Amendment No. 3 to Credit Agreement dated as of December 23, 1993, between Ann Taylor, Bank of America
             National Trust and Savings Association ("Bank of America"), Bank of Montreal, the financial
             institutions party thereto, and Bank of America, as Agent.
   10.6.4  Amendment No. 4 to Credit Agreement dated as of January 24, 1994, between Ann Taylor, Bank of America
             National Trust and Savings Association ("Bank of America"), Bank of Montreal, the financial
             institutions party thereto, and Bank of America, as Agent.
   10.7    Guaranty, dated as of June 28, 1993, made by the Company in favor of Bank of America, as Agent.
             Incorporated by reference to Exhibit 10.4 to the Current Report on Form 8-K of Ann Taylor filed on
             July 7, 1993.
   10.8    Security and Pledge Agreement, dated as of June 28, 1993, made by the Company in favor of Bank of
             America, as Agent. Incorporated by reference to Exhibit 10.5 to the Current Report on Form 8-K of Ann
             Taylor filed on July 7, 1993.
   10.9    License Agreement, dated as of April 30, 1984, between Ann Taylor and Joan & David. Incorporated by
             reference to Exhibit No. 10.14 to the Registration Statement of the Company and Ann Taylor filed on
             May 3, 1989 (Registration No. 33-28522).
   10.10   Agreement, dated March 22, 1990, between Ann Taylor and Chapel Street Shoes, Inc. Incorporated by
             reference to Exhibit 10.12 to the Annual Report on Form 10-K of the Company filed on April 30, 1990.
   10.11   Form of Investor Stock Subscription Agreement, dated February 8, 1989, between the Company and each of
             the ML Entities. Incorporated by reference to Exhibit No. 10.15 to the Registration Statement of the
             Company and Ann Taylor filed on May 3, 1989 (Registration No. 33-28522).
   10.12   1989 Stock Option Plan. Incorporated by reference to Exhibit No. 10.18 to the Registration Statement of
             the Company and Ann Taylor filed on May 3, 1989 (Registration No. 33-28522).
  10.12.1  Amendment to 1989 Stock Option Plan. Incorporated by reference to Exhibit 10.15.1 to the Annual Report
             on Form 10-K of the Company filed on April 30, 1993.
   10.13   Lease, dated as of March 17, 1989, between Carven Associates and Ann Taylor concerning the West 57th
             Street headquarters. Incorporated by reference to Exhibit No. 10.21 to the Registration Statement of
             the Company and Ann Taylor filed on May 3, 1989 (Registration No. 33-28522).
  10.13.1  First Amendment to Lease, dated as of November 14, 1990, between Carven Associates and Ann Taylor.
             Incorporated by reference to Exhibit No. 10.17.1 to the Registration Statement of the Company filed on
             April 11, 1991 (Registration No. 33-39905).
  10.13.2  Second Amendment to Lease, dated as of February 28, 1993, between Carven Associates and Ann Taylor.
             Incorporated by reference to Exhibit 10.17.2 to the Annual Report on Form 10-K of the Company filed on
             April 29, 1993.
  10.13.3  Extension and Amendment to Lease dated as of October 1, 1993, between Carven Associates and Ann Taylor
             Incorporated by reference to Exhibit 10.11 to the Quarterly Report on Form 10-Q of Ann Taylor for the
             Quarter ended October 30, 1993 filed on November 26, 1993.
</TABLE>

<PAGE>
 

<TABLE><CAPTION>

                                                 INDEX TO EXHIBITS
EXHIBITS
- ---------
<S>        <C>
   10.14   Lease, dated December 1, 1985, between Hamilton Realty Co. and Ann Taylor concerning the New Haven
             distribution center. Incorporated by reference to Exhibit No. 10.22 to the Registration Statement of
             the Company and Ann Taylor filed on May 3, 1989 (Registration No. 33-28522).
  10.14.1  Agreement, dated March 22, 1993, between Hamilton Realty Co. and Ann Taylor amending the New Haven
             distribution center lease. Incorporated by reference to Exhibit No. 10.14.1 to the Annual Report on
             Form 10-K of Ann Taylor filed on April 30, 1993.
   10.15   Lease, dated October 1, 1988, between Dixson Associates and Ann Taylor concerning Ann Taylor's 3 East
             57th Street offices and store, as amended. Incorporated by reference to Exhibit No. 10.23 to the
             Registration Statement of the Company and Ann Taylor dated May 3, 1989 (Registration No. 33-28522).
  10.15.1  Agreement, dated April 12, 1993, between Dixson Associates and Ann Taylor amending the 3 East 57th
             Street lease. Incorporated by reference to Exhibit No. 10.15.1 to the Annual Report on Form 10-K of
             Ann Taylor filed on April 30, 1993.
   10.16   Tax Sharing Agreement, dated as of July 13, 1989, between the Company and Ann Taylor. Incorporated by
             reference to Exhibit No. 10.24 to Amendment No. 2 to the Registration Statement of the Company and Ann
             Taylor filed on July 13, 1989 (Registration No. 33-28522).
   10.17   Employment Agreement, effective as of February 3, 1992, between the Company and Sally Frame Kasaks.
             Incorporated by reference to Exhibit 10.28 to the Annual Report on Form 10-K of the Company filed on
             April 28, 1992.
   10.18   The AnnTaylor Stores Corporation 1992 Stock Option Plan. Incorporated by reference to Exhibit No. 4.3 to
             the Company's Registration Statement on Form S-8 filed with the Commission on August 10, 1992
             (Registration No. 33-50688).
   10.19   Management Performance Compensation Plan. Incorporated by reference to Exhibit 10.30 to the Quarterly
             Report on Form 10-Q filed on December 15, 1992.
   10.20   Associate Stock Purchase Plan. Incorporated by reference to Exhibit 10.31 to the Quarterly Report on
             Form 10-Q filed on December 15, 1992.
   10.21   Stipulation of Settlement dated February 16, 1993 providing for the settlement of Consolidated Action.
             Incorporated by reference to Exhibit 10.27 to the Company's Annual Report on Form 10-K filed on April
             30, 1993.
   10.22   Agreement among Defendants to the Stipulation of Settlement dated February 16, 1993 providing for the
             settlement of Consolidated Action. Incorporated by reference to Exhibit 10.28 to the Company's Annual
             Report on Form 10-K filed on April 30, 1993.
   10.23   Opinion Re Settlement Plan of Allocation and Application for Attorney's Fees and Expenses dated May 25,
             1993, In Re AnnTaylor Stores Securities Litigation. Incorporated by reference to Exhibit 10.3 to the
             Company's Quarterly Report on Form 10-Q for the Quarter ended May 1, 1993 filed on May 28, 1993.
   10.24   Consulting and Severance Agreement dated April 6, 1993 between the Company and Joseph J. Schumm.
             Incorporated by reference to Exhibit 10.30 to the Company's Annual Report on Form 10-K filed on April
             30, 1993.
   10.25   Interest Rate Swap Agreement dated as of July 22, 1993, between AnnTaylor, Inc. and Fleet Bank of
             Massachusetts, N.A. Incorporated by reference to Exhibit 10.6 to the Quarterly Report on Form 10-Q of
             Ann Taylor for the Quarter ended July 31, 1993 filed on September 2, 1993.
   10.26   Stock Purchase Agreement, dated as of July 13, 1993, between AnnTaylor, Inc. and Cleveland Investment,
             Ltd. Incorporated by reference to Exhibit 10.7 to the Quarterly Report on Form 10-Q of Ann Taylor for
             the Quarter ended July 31, 1993 filed on September 2, 1993.
   10.27   Agreement, dated July 13, 1993, among Cygne Designs, Inc., Cygne Designs F.E. Limited, CAT US, Inc.,
             C.A.T. Far East Limited and AnnTaylor, Inc. Incorporated by reference to Exhibit 10.8 on Form 10-Q of
             Ann Taylor for the Quarter ended July 31, 1993 filed on September 2, 1993. (Confidential treatment has
             been granted with respect to certain portions of this Exhibit.)
</TABLE>

<PAGE>
 

<TABLE><CAPTION>

                                                 INDEX TO EXHIBITS
EXHIBITS
- ---------
<S>        <C>
   10.28   Receivables Financing Agreement dated January 27, 1994, among AnnTaylor Funding, Inc., Ann Taylor,
             Clipper Receivables Corporation, State Street Boston Capital Corporation and PNC Bank National
             Association.
   10.29   Purchase and Sale Agreement dated as of January 27, 1994 between AnnTaylor, Inc. and AnnTaylor Funding,
             Inc.
   21      Subsidiaries of the Company.
   23      Consent of Deloitte & Touche.
</TABLE>


                       AMENDMENT NO. 3 TO CREDIT AGREEMENT



	  	This Amendment No. 3 to Credit Agreement dated as of 
	  December 23, 1993 (this "Amendment") is entered into among 
	  ANNTAYLOR, INC., a Delaware corporation (the "Borrower"), BANK OF 
	  AMERICA NATIONAL TRUST AND SAVINGS ASSOCIATION and BANK OF 
	  MONTREAL, as Co-Agents (the "Co-Agents"), the financial institu
	  tions party hereto (the "Lenders") and BANK OF AMERICA NATIONAL 
	  TRUST AND SAVINGS ASSOCIATION as agent for the Lenders (the 
	  "Agent").

	  	WHEREAS, the parties hereto are party to that certain Credit 
	  Agreement dated as of June 28, 1993 (as heretofore amended, the 
	  "Credit Agreement"); and

	  	WHEREAS, the Borrower has requested the Lenders to amend 
	  certain provisions of the Credit Agreement and the Lenders are 
	  willing to agree to such amendments; 

	  	NOW, THEREFORE, on the terms and subject to the conditions 
	  set forth herein, the parties hereto hereby agree as follows:


	                             ARTICLE I
	                           DEFINED TERMS
                                   -------------

	  	Unless otherwise defined herein, defined terms used herein 
	  shall have the meanings assigned to such terms in the Credit 
	  Agreement.


	                            ARTICLE II
                         AMENDMENTS TO CREDIT AGREEMENT
                         ------------------------------

	  	(1)	Amendment of Minimum Amount of Swing Loans.
                        ------------------------------------------

	  		The second sentence of clause (i) of Section 2.03(a) of
                                               ----------    ---------------
		    the Credit Agreement is hereby amended to read as 
		    follows:

	  			"Swing Loans shall be in a minimum amount of 
			 $100,000."

	  	(2)	Amendment of Minimum Amounts of Voluntary Prepayments.
                        -----------------------------------------------------

	  		Paragraph (a) of Section 2.06 of the Credit Agreement 
                        -------------    ------------
		    is hereby amended by deleting the words ", in the case 
		    of a prepayment of Base Rate Loans, and $10,000,000, in 



            	                         - 1 -

<PAGE>		    the case of a prepayment of Eurodollar Loans," 
		    appearing on lines 14, 15 and 16 thereof.

	  	(3)	Amendment to Use of Proceeds Restrictions.
                        -----------------------------------------

	  		Section 2.12 of the Credit Agreement is hereby amended 
                        ------------
		    to read as follows:

	  			"2.12  Use of Proceeds of the Loans.  The 
                                       ----------------------------
                    proceeds of the Term Loans may be used only (a) to repay 
		    Indebtedness owed by the Borrower under the Existing 
		    Credit Agreement; (b) to redeem, repurchase and pay 
		    interest and premiums on the Bonds; and (c) to pay fees 
		    and expenses associated with the redemption or 
		    repurchase of the Bonds and the refinancing of the 
		    Existing Credit Agreement.  The proceeds of the 
		    Revolving Loans may be used for general corporate 
		    purposes, to repay Indebtedness owed by the Borrower 
		    under the Existing Credit Agreement, to purchase or 
		    make Restricted Payments to ATSC to repay or redeem 
		    outstanding Exchange Notes and to prepay, redeem or 
		    purchase outstanding New Subordinated Notes (and 
		    interest, premiums, fees and expenses in connection 
		    therewith) in a maximum aggregate principal amount of 
		    $15,000,000; provided, however, that only up to a 
                                 -----------------
		    maximum aggregate principal amount of $10,000,000 may 
		    be prepaid, redeemed or purchased prior to the consum
		    mation of the first sale of Receivables permitted 
		    under clause (iii) of Section 8.02(a) to occur after 
                    ------------------    ---------------
		    the Effective Date."

	  	(4)	Amendment of Restricted Payment Provisions.
                        ------------------------------------------

	  		Section 8.05 of the Credit Agreement is hereby amended 
                        ------------
		    as follows:

	  		(a)	The words ", except as provided in paragraph (c)
                                                                   -------------
			 below," are hereby added after the word "but" 
			 appearing on line one of paragraph (b) thereof.
                                                  -------------

	  		(b)	The words "and to prepay, redeem or purchase New 
			 Subordinated Notes in a maximum principal amount 
			 of $15,000,000" are hereby added after the word 
			 "Bonds" appearing on line three of paragraph (c) 
                                                            -------------
			 thereof.

	  	(5)	Paragraph (a) of Section 9.05 of the Credit Agreement 
                        -------------    ------------
		    is hereby amended by increasing the amount of Capital 
		    Expenditures permitted to be made or incurred in the 


            	                         - 2 -



<PAGE>


		    Fiscal Year ending in January 1995 from $21,000,000 to 
		    $28,000,000.


	                            ARTICLE III
	                   REPRESENTATIONS AND WARRANTIES
                           ------------------------------

	  	The Company hereby represents and warrants that after giving 
	  effect to this Amendment, the representations and warranties 
	  contained in Section 5.02 of the Credit Agreement (except for 
                       ------------
	  representations and warranties relating to a particular point in 
	  time) are true and complete in all material respects as if made 
	  on and as of such date and no Potential Event of Default or Event 
	  of Default has occurred and is continuing.


	                            ARTICLE IV
	                           MISCELLANEOUS
                                   -------------

	  	(1)	Effectiveness.
                        -------------

	  		This Amendment will become effective when the Agent has 
		    received (a) counterparts hereof signed by the Borrower 
		    and the Requisite Lenders and (b) an amendment fee for 
		    the account of the Lenders having responded to the 
		    request of the Borrower to execute this Amendment on or 
		    prior to December 23, 1993 equal to 1/16% of the aggre
		    gate Facility Commitments of such Lenders.

	  	(2)	Reference and Effect on the Loan Documents.
                        ------------------------------------------

	  		(a)	Upon the effectiveness of this Amendment as 
			 provided in paragraph (b) of Section (1) of this 
                                     -------------    -----------
			 Article VI, each reference in the Credit Agreement 
                         ----------
			 to "this Agreement", "hereunder", "hereof", 
			 "herein", or words of like import shall mean and 
			 be a reference to the Credit Agreement as amended 
			 hereby.

	  		(b)	Except as specifically amended or waived above, 
			 the Credit Agreement and each other Loan Document 
			 shall remain in full force and effect and are 
			 hereby ratified and confirmed in all respects.

	  		(c)	The execution, delivery, and effectiveness of
                         this Amendment shall not, except as expressly provided 
			 herein, operate as a waiver of any right, power, 
			 or remedy of any Lender or the Agent under the 
			 Credit Agreement or any of the other Loan 


            	                         - 3 -



<PAGE>


			 Documents, nor constitute a waiver of any 
			 provision of any of the Loan Documents.

	  	(3)	Execution in Counterparts.
                        -------------------------

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

	  	(4)	Governing Law.
                        -------------

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

	  	IN WITNESS WHEREOF, this Amendment has been duly executed as 
	  of the date set forth above.

                              	  						                              
                                 	ANNTAYLOR INC.,                              
                              	  	as Borrower


                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              	  	BANK OF AMERICA NATIONAL TRUST
                              	  	  AND SAVINGS ASSOCIATION,
                              	  	as Agent
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              	  	BANK OF AMERICA NATIONAL TRUST
                              	  	  AND SAVINGS ASSOCIATION,
                              	  	as Co-Agent
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              

            	                         - 4 -





<PAGE>
                              
                              
                              
                              	  	BANK OF MONTREAL,
                              	  	as Co-Agent
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              	  	ARAB BANKING CORPORATION
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              	  	BANK OF AMERICA NATIONAL TRUST
                              	  	  AND SAVINGS ASSOCIATION
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              	  	BANK OF MONTREAL
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              	  	THE FIRST NATIONAL BANK
                              	  	  OF BOSTON
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              	  	FLEET BANK, N.A.
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              	  	THE FUJI BANK, LIMITED
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              



            	                         - 5 -
                              
                              
<PAGE>



                              	  	GIROCREDIT BANK, NEW YORK 	
                                 	BRANCH
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              	  	THE INDUSTRIAL BANK OF
                              	  	  JAPAN, LIMITED,
                              	  	  New York Branch
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              	  	THE LONG-TERM CREDIT BANK
                              	  	  OF JAPAN, LIMITED
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              	  	MIDLANTIC NATIONAL BANK
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              	  	NATWEST USA CREDIT CORP.
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              	  	PNC BANK, NA
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              	  	SHAWMUT BANK, N.A.
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________
                              
                              
                              
                              
            	                         - 6 -


<PAGE>                                  UNITED STATES NATIONAL
                              	  	  BANK OF OREGON
                              
                              
                              	  	By: _______________________
                              	  	Title: ____________________	
                              
                              



















            	                         - 7 -




          AMENDMENT NO. 4 AND CONSENT TO CREDIT AGREEMENT



     This Amendment No. 4 and Consent to Credit Agreement dated as
of January 24, 1994 (this "Amendment") is entered into among
                           ---------
ANNTAYLOR, INC., a Delaware corporation (the "Borrower"), BANK OF
                                              --------
AMERICA NATIONAL TRUST AND SAVINGS ASSOCIATION and BANK OF
MONTREAL, as Co-Agents (the "Co-Agents"), the financial
                             ---------
institutions party hereto (the "Lenders") and BANK OF AMERICA
                                -------
NATIONAL TRUST AND SAVINGS ASSOCIATION as agent for the Lenders
(the "Agent").
      -----

     WHEREAS, the parties hereto are party to that certain Credit
Agreement dated as of June 28, 1993 (as heretofore amended, the
"Credit Agreement"); and
 ----------------

     WHEREAS, the Borrower has requested the Lenders to amend
certain provisions of the Credit Agreement and to consent to the
terms and conditions of a securitization program for Receivables
and the Lenders are willing to agree to such amendments and consent
to such Receivables program.

     NOW, THEREFORE, on the terms and subject to the conditions set
forth herein, the parties hereto hereby agree as follows:


                             ARTICLE I
                           DEFINED TERMS
                           -------------

     Unless otherwise defined herein, defined terms used herein
shall have the meanings assigned to such terms in the Credit
Agreement.


                             ARTICLE II
                   AMENDMENTS TO CREDIT AGREEMENT
                   ------------------------------

     (1)  Addition to and Amendment of Definitions.
          ----------------------------------------

          (a)  The definitions of "Disposition" and "Receivables"
                                   -----------       -----------
     appearing in Section 1.01 of the Credit Agreement are hereby
                  ------------
     amended to read as follows:

               "'Disposition' shall mean (a) the sale, lease,
                 -----------
          conveyance or other disposition of Property to a Person
          other than the Borrower or any Restricted Subsidiary of
          the Borrower, including any Receivables Transaction (but
          excluding the sale or disposition of Cash Equivalents),
          and (b) the sale or transfer by the Borrower or ATSC or
          any Subsidiary of the Borrower or ATSC of any equity
          Securities issued by the Borrower or ATSC."

<PAGE>

               "'Receivables'" shall mean and include all of the
                 -----------
          Borrower's presently existing and hereafter arising or
          acquired right, title and interest in and to (a) any
          rights to payment (the "Pool Receivables") from any
          Person (an "Obligor") whether constituting an account,
          chattel paper, instrument or a general intangible,
          arising under revolving credit card accounts established
          pursuant to contracts (the "Contracts") between the
          Borrower and each Obligor pursuant to which indebtedness
          may arise for the purchase of goods, including rights to
          payment of any interest or finance charges and other
          obligations of such Obligors with respect thereto, (b)
          all rights to, but not obligations under, all Contracts,
          (c) all rights in the merchandise (including returned
          merchandise), if any, relating to the sale which gave
          rise to any Pool Receivable, (d) all other security
          interests or liens and property subject thereto from time
          to time purporting to secure payment of a Pool
          Receivable, whether pursuant to the Contract related to
          such Pool Receivable or otherwise, (e) all UCC financing
          statements covering any collateral securing payment of
          any Pool Receivables, (f) all guarantees and other
          agreements or arrangements of whatever character from
          time to time supporting or securing payment of any Pool
          Receivable whether pursuant to the contract related to
          such Pool Receivable or otherwise, (g) all monies due or
          to become due with respect thereto, (h) all books and
          records related to any of the foregoing, and (i) all
          proceeds thereof (as defined in the Uniform Commercial
          Code) including funds received from or on behalf of the
          Obligors in payment of any amounts owed (including
          finance charges, interest and all other charges) in
          respect of the Pool Receivables or are applied to such
          amounts owed by the Obligors (including insurance
          payments to be applied to amounts owed in respect of any
          Pool Receivable)."

          (b)  New definitions of "Ongoing Receivables Sales" and
                                   -------------------------
     "Receivables Transaction" are hereby added to Section 1.01 of
      -----------------------                      ------------
     the Credit Agreement reading as follows:

               "'Ongoing Receivables Sales' shall mean sales of
                 -------------------------
          Receivables which do not result in an increase in the
          amount of outstanding loans, investments or purchases by
          any lender, investor or purchaser (other than any
          Subsidiary of the Borrower) in any Receivables
          Transaction over the highest such amount previously
          outstanding at any time under any Receivables
          Transaction."; and

               "'Receivables Transaction' shall mean a transaction
                 -----------------------
          which involves (a) sales of Receivables in connection
          with a public or private transfer of installment


                               - 2 -

<PAGE>

          Receivables or credit card Receivables (including in
          connection with a securitization program) which transfer
          is recorded as a sale according GAAP or (b) loans made by
          a lender to the Borrower or a Subsidiary of the Borrower
          which loans are secured by Receivables, provided the
                                                  --------
          terms and conditions of such transaction are satisfactory
          to Lenders whose Pro Rata Shares in the aggregate are
          greater than 50% (whose approval shall not be
          unreasonably withheld or delayed)."

     (2)  Amendment of Mandatory Prepayment Provisions.
          --------------------------------------------

          (a)  Clause (i) of Section 2.06(b) of the Credit
               ----------    ---------------
     Agreement is hereby amended by adding the words "or as a
     result of a Receivables Transaction" after the word
     "securities" appearing on line five thereof.

          (b)  A new clause (v) is hereby added to paragraph (b) of
                     ----------                    -------------
     Section 2.06 of the Credit Agreement reading as follows and
     ------------
     present clauses (v) and (vi) thereof are hereby renumbered as
             -----------     ----
     clauses (vi) and (vii):
     ------------     -----

               "(v)  Simultaneously with the receipt by the
          Borrower of the Net Cash Proceeds of any Receivables
          Transaction (other than proceeds received from Ongoing
          Receivables Sales), the Borrower shall prepay the Term
          Loans to the extent outstanding in an amount equal to
          such Net Cash Proceeds; provided, however, that the
                                  -----------------
          Borrower may apply a maximum amount of $15,000,000 of Net
          Cash Proceeds received in connection with the first
          Receivables Transaction to occur after the Effective Date
          to prepay Revolving Loans to the extent outstanding."

          (c)  The first sentence of renumbered clause (vii) of
                                                ------------
     paragraph (b) of Section 2.06 of the Credit Agreement is
     -------------    ------------
     hereby amended to read as follows:

               "Prepayments under this Section 2.06(b)(i), (ii),
                                       -------------------------
          (iii) and (v) made after the Term Availability
          -----     ---
          Termination Date shall be applied to the repayment of the
          Term Loans pro rata across all remaining unpaid
          installments of the Term Loans."

     (3)  Amendment to Use of Proceeds Restrictions.
          -----------------------------------------

     Section 2.12 of the Credit Agreement is hereby amended to read
     ------------
as follows:

          "2.12  Use of Proceeds of the Loans.  The proceeds of the
                 ----------------------------
     Term Loans may be used only (a) to repay Indebtedness owed by
     the Borrower under the Existing Credit Agreement; (b) to
     redeem, repurchase and pay interest and premiums on the Bonds;
     and (c) to pay fees and expenses associated with the


                               - 3 -

<PAGE>

     redemption or repurchase of the Bonds and the refinancing of
     the Existing Credit Agreement.  The proceeds of the Revolving
     Loans may be used (i) for general corporate purposes; (ii) to
     repay Indebtedness owed by the Borrower under the Existing
     Credit Agreement; (iii) to purchase or make Restricted
     Payments to ATSC to repay or redeem outstanding Exchange
     Notes; and (iv) to prepay, redeem or purchase outstanding New
     Subordinated Notes (and interest, premiums, fees and expenses
     in connection therewith) in a maximum aggregate principal
     amount of $15,000,000, provided, however, that only up to a
                            -----------------
     maximum aggregate principal amount of $10,000,000 of New
     Subordinated Notes may be prepaid, redeemed or purchased prior
     to the consummation of the first Receivables Transaction to
     occur after the Effective Date."

     (4)  Amendment to Corporate Powers, Etc.
          ----------------------------------

     The second sentence of Section 7.02 of the Credit Agreement is
                            ------------
hereby amended to read as follows:

          "The Borrower will, and will cause each of its
     Subsidiaries to, transact business in its own name (and in any
     other name disclosed to the Agent in writing) and will invoice
     all accounts in its own name."

     (5)  Amendment to Permitted Indebtedness.
          -----------------------------------

     Section 8.01(e) of the Credit Agreement is hereby amended to
     ---------------
read as follows:

          "(e)  Indebtedness in connection with any Receivables
     Transaction;"

     (6)  Amendment to Sales of Assets Provisions.
          ---------------------------------------

     Section 8.02(a)(iii) of the Credit Agreement is hereby amended
     --------------------
to read as follows:

          "(iii)  Receivables Transactions;"

     (7)  Amendment to Permitted Liens Provisions.
          ---------------------------------------

     Section 8.02(b)(vii) of the Credit Agreement is hereby amended
     --------------------
to read as follows:

          "(vii)  Liens in respect of Receivables sold pursuant to
     a Receivables Transaction;"

     (8)  Amendment to Permitted Investments.
          ----------------------------------

     Section 8.03(d) of the Credit Agreement is hereby amended to
     ---------------
read as follows:



                               - 4 -

<PAGE>

          "(d)  Investments in Subsidiaries if such Subsidiaries
     have been organized in connection with a Receivables
     Transaction; and investments in other Subsidiaries which are
     Restricted Subsidiaries in an amount not to exceed $1,000,000
     in any Fiscal Year;"

     (9)  Amendment to Accommodation Obligations.
          --------------------------------------

     Section 8.04(iii) of the Credit Agreement is hereby amended to
     -----------------
read as follows:

          "(iii)  obligations in respect of any Receivables
     Transaction; and"

     (10) Amendment to Conduct of Business Provisions.
          -------------------------------------------

     Clause (d) of Section 8.06 of the Credit Agreement is hereby
     ----------    ------------
amended to read as follows:

          "any Receivables Transaction."


                            ARTICLE III
                 CONSENT TO RECEIVABLES TRANSACTION
                 ----------------------------------

     The Banks hereby consent to the terms and conditions of the
proposed sale of Receivables as outlined in the letter attached
hereto as Exhibit A.
          ---------


                             ARTICLE IV
          CONFIRMATION OF AUTHORITY TO RELEASE COLLATERAL
          -----------------------------------------------

     Each Lender hereby confirms, in accordance with Section
                                                     -------
11.11(d) of the Credit Agreement, the authority of the Agent to
- --------
release Collateral sold pursuant to any Receivables Transaction.


                             ARTICLE V
                    BORROWER SECURITY AGREEMENT
                    ---------------------------

     (1)  The second sentence of Section 4(b) of the Borrower
                                 ------------
Security Agreement is hereby amended by including the following at
the end thereof:

          "4)   AnnTaylor Factory Stores."

     (2)  Annex I-A of the Borrower Security Agreement is hereby
          ---------
amended by including the following entry as the last entry thereof:






                               - 5 -

<PAGE>

                                        Stock
                    Class of            Certificate    No. of
Issuer              Stock               No.            Shares
- ------              --------            -----------    ------

AnnTaylor Funding,  common                   1         100
Inc.

     (3)  Annex I-B of the Borrower Security Agreement is hereby
          ---------
amended to read as follows:

          "Subordinated Promissory Note dated as of January __,
     1994 by AnnTaylor Funding, Inc. to AnnTaylor, Inc."


                             ARTICLE VI
                   REPRESENTATIONS AND WARRANTIES
                   ------------------------------

     The Company hereby represents and warrants that after giving
effect to this Amendment, the representations and warranties
contained in Section 5.02 of the Credit Agreement (except for
             ------------
representations and warranties relating to a particular point in
time) are true and complete in all material respects as if made on
and as of such date and no Potential Event of Default or Event of
Default has occurred and is continuing.


                            ARTICLE VII
                           MISCELLANEOUS
                           -------------

     (1)  Effectiveness.
          -------------

          This Amendment will become effective when the Agent has
     received counterparts hereof signed by the Borrower and the
     Requisite Lenders.

     (2)  Reference and Effect on the Loan Documents.
          ------------------------------------------

          (a)  Upon the effectiveness of this Amendment as provided
     in Section (1) of this Article VII, each reference in the
        -----------         -----------
     Credit Agreement to "this Agreement", "hereunder", "hereof",
     "herein", or words of like import shall mean and be a
     reference to the Credit Agreement as amended hereby.

          (b)  Except as specifically amended or waived above, the
     Credit Agreement and each other Loan Document shall remain in
     full force and effect and are hereby ratified and confirmed in
     all respects.

          (c)  The execution, delivery, and effectiveness of this
     Amendment shall not, except as expressly provided herein,
     operate as a waiver of any right, power, or remedy of any
     Lender or the Agent under the Credit Agreement or any of the



                               - 6 -

<PAGE>

     other Loan Documents, nor constitute a waiver of any provision
     of any of the Loan Documents.

     (3)  Execution in Counterparts.
          -------------------------

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

     (4)  Governing Law.
          -------------

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








































                               - 7 -

<PAGE>

     IN WITNESS WHEREOF, this Amendment has been duly executed as
of the date set forth above.

                                   ANNTAYLOR, INC.,
                                   as Borrower


                                   By: _______________________
                                   Title: ____________________


                                   BANK OF AMERICA NATIONAL TRUST
                                     AND SAVINGS ASSOCIATION,
                                   as Agent


                                   By: _______________________
                                   Title: ____________________


                                   BANK OF AMERICA NATIONAL TRUST
                                     AND SAVINGS ASSOCIATION,
                                   as Co-Agent


                                   By: _______________________
                                   Title: ____________________


                                   BANK OF MONTREAL,
                                   as Co-Agent


                                   By: _______________________
                                   Title: ____________________


                                   ARAB BANKING CORPORATION


                                   By: _______________________
                                   Title: ____________________


                                   BANK OF AMERICA NATIONAL TRUST
                                     AND SAVINGS ASSOCIATION


                                   By: _______________________
                                   Title: ____________________





                               - 8 -

<PAGE>

                                   BANK OF MONTREAL


                                   By: _______________________
                                   Title: ____________________


                                   THE FIRST NATIONAL BANK
                                     OF BOSTON


                                   By: _______________________
                                   Title: ____________________


                                   FLEET BANK, N.A.


                                   By: _______________________
                                   Title: ____________________


                                   THE FUJI BANK, LIMITED


                                   By: _______________________
                                   Title: ____________________


                                   GIROCREDIT BANK, NEW YORK BRANCH


                                   By: _______________________
                                   Title: ____________________


                                   THE INDUSTRIAL BANK OF
                                     JAPAN, LIMITED


                                   By: _______________________
                                   Title: ____________________


                                   THE LONG-TERM CREDIT BANK
                                     OF JAPAN, LIMITED, NEW YORK
                                     BRANCH


                                   By: _______________________
                                   Title: ____________________




                               - 9 -

<PAGE>

                                   MIDLANTIC NATIONAL BANK


                                   By: _______________________
                                   Title: ____________________


                                   NATWEST USA CREDIT CORP.


                                   By: _______________________
                                   Title: ____________________


                                   PNC BANK, NA


                                   By: _______________________
                                   Title: ____________________


                                   SHAWMUT BANK, N.A.


                                   By: _______________________
                                   Title: ____________________


                                   UNITED STATES NATIONAL
                                     BANK OF OREGON


                                   By: _______________________
                                   Title: ____________________





















                               - 10 -



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








                 RECEIVABLES FINANCING AGREEMENT

                   Dated as of January 27, 1994

                              Among

                     ANNTAYLOR FUNDING, INC.

                          as the Company
                          --------------

                         ANNTAYLOR, INC.

                           as Servicer
                           -----------

                               and

                 CLIPPER RECEIVABLES CORPORATION

                            as Lender
                            ---------

                               and

             STATE STREET BOSTON CAPITAL CORPORATION

                         as Administrator
                         ----------------

                               and

                  PNC BANK, NATIONAL ASSOCIATION

                       as Relationship Bank
                       --------------------






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

<PAGE>

||                      TABLE OF CONTENTS


                            ARTICLE I
                              LOANS

SECTION 1.01.  Commitments to Lend; Limits on
               Lender's Obligations . . . . . . . . . . . . .   2
SECTION 1.02.  Loan Procedures  . . . . . . . . . . . . . . .   2
SECTION 1.03.  Borrowing Base . . . . . . . . . . . . . . . .   2
SECTION 1.04.  Note . . . . . . . . . . . . . . . . . . . . .   3
SECTION 1.05.  Principal  . . . . . . . . . . . . . . . . . .   3

                           ARTICLE II
                             INTEREST

SECTION 2.01.  Interest . . . . . . . . . . . . . . . . . . .   4
SECTION 2.02.  Payment Dates  . . . . . . . . . . . . . . . .   4
SECTION 2.03.  Funding with Commercial Paper  . . . . . . . .   4

                           ARTICLE III
                           SETTLEMENTS

SECTION 3.01.  Settlement Procedures  . . . . . . . . . . . .   5
SECTION 3.02.  Deemed Collections; Reduction of
               Outstanding Principal, Etc . . . . . . . . . .   8
SECTION 3.03.  Payments and Computations, Etc.  . . . . . . .  10
SECTION 3.04.  Treatment of Collections and Deemed Collections
                                                               11
SECTION 3.05.  Spread Account; Customer Letter of Credit  . .  11

                            ARTICLE IV
                    FEES AND YIELD PROTECTION

SECTION 4.01.  Fees . . . . . . . . . . . . . . . . . . . . .  13
SECTION 4.02.  Yield Protection . . . . . . . . . . . . . . .  13
SECTION 4.03.  Funding Losses . . . . . . . . . . . . . . . .  15

                            ARTICLE V
                       CONDITIONS OF LOANS

SECTION 5.01.  Conditions Precedent to Initial Loan . . . . .  15
SECTION 5.02.  Conditions Precedent to All Loans  . . . . . .  17

                            ARTICLE VI
                  REPRESENTATIONS AND WARRANTIES

SECTION 6.01.  Representations and Warranties of the
               Company  . . . . . . . . . . . . . . . . . . .  18
SECTION 6.02.  Representations and Warranties of AnnTaylor  .  23




                                i

<PAGE>

                           ARTICLE VII
          GENERAL COVENANTS OF THE COMPANY AND ANNTAYLOR

SECTION 7.01.  Affirmative Covenants  . . . . . . . . . . . .  26
SECTION 7.02   Separate Corporate Existence . . . . . . . . .  28
SECTION 7.03.  Reporting Requirements . . . . . . . . . . . .  30
SECTION 7.04.  Negative Covenants of the Company  . . . . . .  32
SECTION 7.05   Negative Covenants of AnnTaylor  . . . . . . .  34

                           ARTICLE VIII
                  ADMINISTRATION AND COLLECTION

SECTION 8.01.  Designation of Servicer  . . . . . . . . . . .  35
SECTION 8.02.  Duties of Servicer . . . . . . . . . . . . . .  36
SECTION 8.03.  Rights of the Administrator  . . . . . . . . .  37
SECTION 8.04.  Responsibilities of the Company  . . . . . . .  39
SECTION 8.05.  Further Action Evidencing Security Interest  .  39
SECTION 8.06.  Application of Collections . . . . . . . . . .  40

                            ARTICLE IX
                        SECURITY INTEREST

SECTION 9.01.  Grant of Security Interest . . . . . . . . . .  40
SECTION 9.02.  Remedies . . . . . . . . . . . . . . . . . . .  40

                            ARTICLE X
                        EVENTS OF DEFAULT

SECTION 10.01. Events of Default  . . . . . . . . . . . . . .  41
SECTION 10.02. Remedies . . . . . . . . . . . . . . . . . . .  43

                            ARTICLE XI
               THE ADMINISTRATOR; RELATIONSHIP BANK

SECTION 11.01. Authorization and Action . . . . . . . . . . .  43
SECTION 11.02. Administrator's and Relationship Bank's
               Reliance, Etc  . . . . . . . . . . . . . . . .  44
SECTION 11.03. State Street Capital and PNC Bank and Affiliates
                                                               44

                           ARTICLE XII
                 ASSIGNMENT OF LENDER'S INTEREST

SECTION 12.01. Restrictions on Assignments  . . . . . . . . .  45
SECTION 12.02. Rights of Assignee . . . . . . . . . . . . . .  46
SECTION 12.03. Evidence of Assignment . . . . . . . . . . . .  46
SECTION 12.04. Rights of the Banks and Collateral Agent . . .  46

                           ARTICLE XIII
                         INDEMNIFICATION

SECTION 13.01. Indemnities  . . . . . . . . . . . . . . . . .  46



                                ii

<PAGE>

                           ARTICLE XIV
                          MISCELLANEOUS

SECTION 14.01. Amendments, Etc  . . . . . . . . . . . . . . .  50
SECTION 14.02. Notices, Etc.  . . . . . . . . . . . . . . . .  50
SECTION 14.03. No Waiver; Remedies  . . . . . . . . . . . . .  51
SECTION 14.04. Binding Effect; Survival . . . . . . . . . . .  51
SECTION 14.05. Costs, Expenses and Taxes  . . . . . . . . . .  52
SECTION 14.06. No Proceedings . . . . . . . . . . . . . . . .  52
SECTION 14.07. Confidentiality of the Company Information . .  53
SECTION 14.08. Confidentiality of Program Information . . . .  55
SECTION 14.09. Captions and Cross References  . . . . . . . .  57
SECTION 14.10. Governing Law  . . . . . . . . . . . . . . . .  57
SECTION 14.11. Waiver Of Jury Trial . . . . . . . . . . . . .  57
SECTION 14.12. Consent To Jurisdiction; Waiver Of Immunities   57
SECTION 14.13. Execution in Counterparts  . . . . . . . . . .  58
SECTION 14.14. No Recourse Against Other Parties  . . . . . .  58




































                               iii

<PAGE>

                            APPENDICES

APPENDIX A            Definitions

                            SCHEDULES

SCHEDULE 6.01(n)      List of Offices of the Company where
                      Records Are Kept

SCHEDULE 6.01(o)      List of Lock-Box Banks

SCHEDULE 6.01(p)-1    Forms of Contracts

SCHEDULE 6.01(p)-2    Description of Credit and Collection Policy

SCHEDULE 6.02(k)      List of Offices of the Servicer where
                      Records Are Kept

SCHEDULE 6.02(l)      List of Bank Accounts

SCHEDULE 6.01(r)      Trade Names

SCHEDULE 7.03(c)      Method of Aging

                             EXHIBITS

EXHIBIT 1.02(a)       Form of Borrowing Notice

EXHIBIT 1.04          Form of Note

EXHIBIT 3.01(a)       Form of Information Package

EXHIBIT 3.05          Form of Spread Account Agreement

EXHIBIT 5.01(g)       Form of Lock-Box Agreement

EXHIBIT 5.01(h)-(i)   Form of Opinion of Skadden, Arps, Slate,
                      Meagher & Flom - Enforceability

EXHIBIT 5.01(h)-(ii)  Form of Opinion of General Counsel for the
                      Company

EXHIBIT 5.01(h)-(iii) Form of Opinion of Skadden, Arps, Slate,
                      Meagher & Flom - True Sale

EXHIBIT 5.01(h)-(iv)  Form of Opinion of Skadden, Arps, Slate,
                      Meagher & Flom - Substantive Consolidation

EXHIBIT 5.01(h)-(v)   Form of Opinion of Connecticut Counsel

||


                                iv

<PAGE>

                 RECEIVABLES FINANCING AGREEMENT



     THIS IS A RECEIVABLES FINANCING AGREEMENT, dated as of
January 27, 1994, among ANNTAYLOR FUNDING, INC., a Delaware
corporation (the "Company"), ANNTAYLOR, INC., a Delaware
                  -------
corporation ("AnnTaylor"), as initial servicer, CLIPPER
              ---------
RECEIVABLES CORPORATION, a Delaware corporation ("Lender"), STATE
                                                  ------
STREET BOSTON CAPITAL CORPORATION, a Massachusetts corporation
("State Street Capital"), as administrator for Lender under the
  --------------------
Program Administration Agreement (in such capacity, the
"Administrator") and PNC BANK, NATIONAL ASSOCIATION, a national
 -------------
banking association, as a referral agent for Lender under the
Relationship Bank Agreement (in such capacity, together with any
successors thereto in such capacity, the "Relationship Bank" and
                                          -----------------
in its individual capacity, "PNC Bank").  Unless otherwise
                             --------
indicated, capitalized terms used in this Agreement are defined
in Appendix A.
   ----------


                            Background
                            ----------

     1.   The Company is a limited purpose subsidiary of
AnnTaylor formed for the purpose of purchasing Receivables
generated by AnnTaylor in the ordinary course of its business.

     2.   The Company has, and expects to have, Pool Receivables
which the Company intends to finance pursuant to this Agreement.
The Company has requested Lender, and Lender has agreed, subject
to the terms and conditions contained in this Agreement, to make
loans to the Company from time to time during the term of this
Agreement, which loans will be secured by the Receivables Pool.

     3.   AnnTaylor has been requested by the Company, Lender and
the Administrator to act, and has agreed to act, as initial
Servicer.

     4.   State Street Capital has been requested, and is
willing, to act as the Administrator.

     5.   PNC Bank has been requested, and is willing, to act as
the Relationship Bank.

     NOW, THEREFORE, in consideration of the premises and the
mutual agreements herein contained, the parties hereto agree as
follows:

<PAGE>

                            ARTICLE I

                              LOANS

     SECTION 1.01.  Commitments to Lend; Limits on Lender's
                    ---------------------------------------
Obligations.  Upon the terms and subject to the conditions of
- -----------
this Agreement, from time to time prior to the Termination Date,
the Company may request that Lender make loans to the Company
(each being a "Loan") and Lender shall make such Loans; provided
               ----                                     --------
that no Loan shall be made by Lender if, after giving effect
thereto, the then Outstanding Principal would exceed either (a)
$40,000,000 (the "Lending Limit"), or (b) the Borrowing Base then
                  -------------
in effect; and provided further that each Loan made pursuant to
               ----------------
this Section 1.01 shall have an original principal amount of at
     ------------
least $5,000,000 and shall be in integral multiples of
$1,000,000, unless the Outstanding Principal is $20,000,000 or
more, in which case, each Loan shall have an original principal
amount of at least $100,000 and shall be in integral multiples of
$100,000.

     SECTION 1.02.  Loan Procedures.
                    ---------------

     (a)  Notice of Loan.  Each Loan to the Company by Lender
          --------------
shall be made on notice from the Company to the Administrator
substantially in the form of Exhibit 1.02(a) (each, a "Borrowing
                             ---------------           ---------
Notice") received by the Administrator not later than noon (New
- ------
York City time) on the Business Day next preceding the date of
such proposed Loan (or, in the case of the initial Loan, not
later than 9:00 a.m. (New York City time) on the date of such
initial Loan).  Each such notice of a proposed Loan shall specify
the desired amount and date of such Loan, which date shall be a
Settlement Date.

     (b)  Funding of Loan.  On the date of each Loan, Lender
          ---------------
shall, upon satisfaction of the applicable conditions set forth
in Article V, make available to the Administrator at the
   ---------
Administrator's Office the principal amount of its Loan in same
day funds, and after receipt by the Administrator of such funds,
the Administrator will disburse such funds to an account of the
Company designated in writing by the Company in the applicable
Borrowing Notice.

     SECTION 1.03.  Borrowing Base.
                    --------------

     (a)  Computation of Borrowing Base.  On any date, the
          -----------------------------
"Borrowing Base" means an amount equal to
 --------------

     NPB - LR

where:



                                2

<PAGE>

     LR   = the Loss Reserve on such date; and

     NPB  = the Net Pool Balance on such date.

     (b)  Frequency of Computation.  The Borrowing Base shall be
          ------------------------
computed and reported, as provided in Section 3.01, as of (i) the
                                      ------------
date of the initial Loan and (ii) the Cut-Off Date for each
Settlement Period.  In addition, if the Administrator or the
Relationship Bank reasonably believes that there shall exist any
event or occurrence that has a reasonable possibility of causing
a Material Adverse Effect, the Administrator or the Relationship
Bank may require the Servicer to provide a computation of
Collections received by the Company or the Servicer since the
last Cut-Off Date, the then aggregate Unpaid Balance of all Pool
Receivables and such other information comprising a part of the
Information Package that can be updated from the last Cut-Off
Date for purposes of computing the Borrowing Base as of any other
date, and the Servicer agrees to do so within 5 Business Days of
its receipt of the Administrator's or the Relationship Bank's
request.

     SECTION 1.04.  Note.  The Loans shall be evidenced by a
                    ----
promissory note (as from time to time supplemented, extended,
amended, modified or replaced from time to time, the "Note"),
                                                      ----
substantially in the form set forth in Exhibit 1.04, with
                                       ------------
appropriate insertions, dated the date hereof, payable to the
order of Lender in the maximum principal amount of $40,000,000
(or, if less, in the aggregate unpaid principal amount of all of
the Loans) on the Termination Date.  The Administrator shall
record in its records, or at its option on the schedule attached
to the Note, the date and amount of each Loan made hereunder,
each repayment thereof and the other information provided for
thereon.  The aggregate unpaid principal amount so recorded shall
be rebuttable presumptive evidence of the principal amount owing
and unpaid on the Note.  The failure so to record any such
information or the error in so recording any such information
shall not, however, limit or otherwise affect the actual
obligations of the Company hereunder or under the Note to repay
the principal amount of all Loans, together with all interest
accruing thereon.

     SECTION 1.05.  Principal.  The Company shall repay the
                    ---------
principal of the Loans (i) on each Settlement Date in an amount
equal to the excess, if any, of the Outstanding Principal over
the Borrowing Base then in effect and (ii) in full on the
Termination Date.  Outstanding Principal shall not be considered
reduced by any allocation, setting aside or distribution of any
portion of Collections unless such Collections shall have been
actually delivered to the Administrator pursuant hereto (or
deemed delivered pursuant to Section 3.03(a)(i)).  Outstanding
Principal shall not be considered reduced by any distribution of



                                3

<PAGE>

any portion of Collections if at any time such distribution is
rescinded or must otherwise be returned for any reason.


                           ARTICLE II

                             INTEREST

     SECTION 2.01.  Interest.  The Company hereby promises to pay
                    --------
interest for each Interest Period on the unpaid principal amount
of each Loan (or the applicable portion thereof) for the period
commencing on the date of such Loan until such Loan is paid in
full, as follows:

          (a)  at all times while the making or maintenance
     of such Loan (or the applicable portion thereof) by
     Lender is funded by the issuance of Commercial Paper
     Notes, the CP Rate for such Interest Period;

          (b)  at all times while the making or maintenance
     of such Loan (or the applicable portion thereof) by
     Lender is funded by a Liquidity Loan, the Bank Rate
     applicable to such Interest Period; and

          (c)  at all times while the making or maintenance
     of such Loan (or the applicable portion thereof) by
     Lender is funded by a Credit Draw, a rate per annum
     equal for each date during the Interest Period to the
     Alternate Base Rate in effect on such day plus 1% per
     annum;

provided, however, that on any day when an Event of Default shall
- --------  -------
have occurred and be continuing, the Loans shall accrue interest
at a rate per annum equal to the higher of (i) the Alternate Base
Rate plus 2% per annum and (ii) the rate otherwise applicable to
such Loan during such Interest Period plus 2% per annum.  The
interest rate on any Loan bearing interest at the Alternate Base
Rate shall change simultaneously with each change in the
Alternate Base Rate.

     SECTION 2.02.  Payment Dates.  Interest accrued on each Loan
                    -------------
shall be payable, without duplication; (a) on the Termination
Date; (b) on the date of any payment or repayment, in whole or in
part, of any principal outstanding of such Loan and (c) on each
Settlement Date.   Interest accrued on Loans after the date such
Loan is due and payable (whether on the Termination Date, upon
acceleration or otherwise), together with interest on any and all
other amounts remaining unpaid, shall be payable upon demand.  No
provision of this Agreement shall require the payment or permit
the collection of interest in excess of the maximum permitted by
applicable law.  Interest for any Loan shall not be considered



                                4

<PAGE>

paid by any distribution if at any time such distribution is
rescinded or must otherwise be returned for any reason.

     SECTION 2.03.  Funding with Commercial Paper and Liquidity
                    -------------------------------------------
Loans.  The Lender will fund the Loans with Commercial Paper
- -----
Notes unless the Lender is unable to issue such Commercial Paper
Notes to fund the Loans.  If the Lender is unable to issue
Commercial Paper Notes to fund the Loans (by virtue of
prohibitions or restrictions on such issuance in the Liquidity
Agreement or the Program Administration Agreement or otherwise),
the Lender will fund the Loans with Liquidity Loans to the extent
permitted pursuant to the Liquidity Agreement.  In the event that
the Lender has funded any Loan with a Liquidity Loan, as soon as
practicable, on a Settlement Date, the Lender will replace such
Liquidity Loan funding with Commercial Paper Notes.

                           ARTICLE III

                           SETTLEMENTS

     SECTION 3.01.  Settlement Procedures.
                    ---------------------

     The parties hereto will take the following actions with
respect to each Settlement Period:

          (a)  Information Package.  On or before the fifth day
               -------------------
     of the calendar month immediately following the calendar
     month in which the Cut-Off Date for such Settlement Period
     occurs, or, if such day is not a Business Day, the next
     succeeding Business Day (each, a "Reporting Date"), Servicer
                                       --------------
     shall deliver to the Relationship Bank and the Administrator
     a report, substantially in the form of Exhibit 3.01 (each,
                                            ------------
     an "Information Package").
         -------------------

          (b)  Collections.  Servicer shall set aside for the
               -----------
     sole benefit of Lender, the Administrator and the
     Relationship Bank all Collections received to the extent
     necessary to pay the Estimated Amount as it accrues (whether
     or not then due) that will be payable during such Settlement
     Period or on the next occurring Settlement Date; provided
                                                      --------
     that, unless the Administrator or the Relationship Bank
     shall request it to do so in writing after the occurrence
     and during the continuance of an Event of Default, Servicer
     shall not be required to hold such Collections in a separate
     deposit account containing only such Collections.  So long
     as no Event of Default has occurred and is continuing,
     Collections received during a Settlement Period in excess of
     the amount to be set aside with respect to the Estimated
     Amount for such Settlement Period shall be used by the
     Company to pay the purchase price for Receivables generated
     by AnnTaylor, as seller, pursuant to the Purchase Agreement;



                                5

<PAGE>

     if any Collections remain after such payment, they shall be
     retained by the Company for use in its sole discretion
     (subject to the terms of this Agreement).  If an Event of
     Default has occurred and is continuing, all Collections
     shall be held by Servicer pursuant to the first sentence of
     this paragraph (b).  On each Settlement Date, Servicer shall
          -------------
     remit to the Administrator an amount equal to the lesser of
     (1) the amount of Collections received during the Settlement
     Period related to such Settlement Date and (2) the sum of
     (i) the amount of interest on the Loans accrued during the
     most recently ended Interest Period (plus any interest
     previously accrued and remaining unpaid), plus (ii) the
                                               ----
     amount of principal then due and owing with respect to the
     Loans (plus any principal previously due and remaining
     unpaid), plus (iii) all fees and other amounts accrued and
              ----
     payable by the Company under this Agreement.  To the extent
     that the amount described in the foregoing clause (1) is
                                                ----------
     less than the amount described in the foregoing clause (2),
                                                     ----------
     the Administrator shall first, withdraw the amount of any
                             -----
     such deficiency from the Spread Account and second, draw the
                                                 ------
     amount of any remaining deficiency from the Customer Letter
     of Credit.  All Collections received during the applicable
     Settlement Period that exceed the amount described in the
     foregoing clause (2) shall be (A) deposited by the Servicer
               ----------
     to the Spread Account and/or (B) paid by the Servicer to the
     issuer of the Customer Letter of Credit, in each case, to
     the extent necessary to bring the sum of the funds in the
     Spread Account plus the stated amount of the Customer Letter
     of Credit up to the Enhancement Limit; unless an Event of
     Default has occurred and is continuing, all remaining
     Collections shall be available to the Company pursuant to
     the second sentence of this paragraph (b).
                                 -------------

          (c)  Order of Application of Collections Prior to
               --------------------------------------------
     Termination Date.  Upon receipt by the Administrator of
     ----------------
     amounts on any Settlement Date pursuant to the foregoing
     paragraph (b) prior to the occurrence of the Termination
     -------------
     Date, the Administrator shall apply such amounts to the
     items specified in the subclauses below, in the order of
     priority of such subclauses:

               (i)  to accrued and unpaid Servicer's Fee;

               (ii)  to interest accrued during the most recently
          ended Interest Period in respect of any outstanding
          Liquidity Loans, plus any such interest previously due
          and remaining unpaid;

               (iii)  to interest accrued during the most
          recently ended Interest Period in respect of Commercial




                                6

<PAGE>

          Paper Notes issued to fund the Loans, plus any such
          interest previously due and remaining unpaid;

               (iv)  to the Program Fee accrued during the most
          recently ended Interest Period, plus any portion of the
          Program Fee previously due and remaining unpaid;

               (v)  to the extent of any principal due on the
          Loans, to the outstanding principal (A) first, of the
                                                  -----
          Liquidity Loans until reduced to zero, (B) second, of
                                                     ------
          the Commercial Paper Notes issued to fund the Loans
          until reduced to zero and (C) third, to the outstanding
                                        -----
          principal of any Credit Draws made to fund the Loans;

               (vi)  to interest accrued during the most recently
          ended Interest Period in respect of Credit Draws made
          to fund the Loans, plus any such interest previously
          due and remaining unpaid;

               (vii)  to accrued and unpaid amounts owed to the
          Administrator hereunder;

               (viii)  to other accrued and unpaid amounts owing
          to Lender hereunder;

               (ix)  on a pro rata basis, to accrued and unpaid
                          --- ----
          amounts owing to the Relationship Bank or any other
          Affected Party hereunder;  and

               (x) any remaining amounts to the Spread Account,
          up to the Enhancement Limit or to the issuer of the
          Customer Letter of Credit, up to the amount necessary
          to restore the stated amount thereof to the Enhancement
          Limit, as applicable.

          (d)  Order of Application of Collections After
               -----------------------------------------
     Termination Date.  Upon receipt by the Administrator of
     ----------------
     amounts on any Settlement Date pursuant to the foregoing
     paragraph (b) on or after the occurrence of the Termination
     -------------
     Date, the Administrator shall apply such items to the item
     specified in the subclauses below, in the order of priority
     of such subclauses:

               (i)  to accrued and unpaid Servicer's Fee;

               (ii)  to interest accrued during the most recently
          ended Interest Period in respect of any outstanding
          Liquidity Loans, plus any such interest previously due
          and remaining unpaid;





                                7

<PAGE>

                (iii)  to interest accrued during the most
          recently ended Interest Period in respect of Commercial
          Paper Notes issued to fund the Loans, plus any such
          interest previously due and remaining unpaid;

               (iv)  to the Program Fee accrued during the most
          recently ended Interest Period, plus any such Program
          Fee previously due and remaining unpaid;

               (v)  to the outstanding principal of any Liquidity
          Loans until reduced to zero;

               (vi)  to the outstanding principal of the
          Commercial Paper Notes issued to fund the Loans until
          reduced to zero;

               (vii)  to interest accrued during the most
          recently ended Interest Period in respect to Credit
          Draws made to fund the Loans, plus any such interest
          previously due and remaining unpaid;

               (viii)  to the outstanding principal of any Credit
          Draws made to fund the Loans until reduced to zero;

               (ix)  to accrued and unpaid amounts owed to the
          Administrator hereunder;

               (x)  to other accrued and unpaid amounts owing to
          Lender hereunder;

               (xi)  on a pro rata basis, to accrued and unpaid
                          --- ----
          amounts owing to the Relationship Bank or any other
          Affected Party hereunder; and

               (xii)  any remaining amounts to the Company.

          (e)  Non-Distribution of Servicer's Fee.  If the
               ----------------------------------
     Administrator consents (which consent may be revoked at any
     time during the continuance of an Event of Default), the
     amount in respect of Servicer's Fee may be retained by
     Servicer, in which case no distribution shall be made in
     respect of the Servicer's Fee pursuant to clause (c) or (d)
                                               ----------    ---
     above, as the case may be.

          (f)  Delayed Payment.  If on any day described in this
               ---------------
     Section 3.01, a payment is not paid because the sum of (i)
     ------------
     Collections during the relevant Settlement Period, (ii) the
     amounts in the Spread Account and (iii) the amounts
     available to be drawn on the Customer Letter of Credit were
     less than the aggregate amounts payable, the next available
     Collections shall be applied to such payment.



                                8

<PAGE>

     SECTION 3.02.  Deemed Collections; Reduction of Outstanding
                    --------------------------------------------
Principal, Etc.
- --------------

     (a)  Deemed Collections.  If on any day
          ------------------

          (i)  the Unpaid Balance of any Pool Receivable is

               (A)  reduced as a result of any defective,
          rejected or returned merchandise or services, any cash
          discount, or any adjustment by the Company or any
          Affiliate of the Company,

               (B)  reduced or cancelled as a result of a setoff
          in respect of any claim by the Obligor thereof against
          the Company or any Affiliate of the Company (whether
          such claim arises out of the same or a related or an
          unrelated transaction), or

               (C)  reduced on account of the obligation of the
          Company to pay to the related Obligor any rebate or
          refund, or

               (D)  less than the amount included in calculating
          the Net Pool Balance for purposes of any Information
          Package, or

          (ii)  any of the representations or warranties of the
     Company set forth in Section 6.01(l), (p) or (v) were not
                          ---------------  ---    ---
     true when made with respect to any Pool Receivable, or any
     of the representations or warranties of the Company set
     forth in Section 6.01(l) or (v) are no longer true with
              ---------------    ---
     respect to any Pool Receivable, or

          (iii)  without duplication, the Company receives a
     Deemed Collection (as defined in the Purchase Agreement),

then, on such day, the Company shall be deemed to have received a
Collection of such Pool Receivable

               (I)  in the case of clause (i) above, in the
                                   ----------
          amount of such reduction or cancellation or the
          difference between the actual Unpaid Balance and the
          amount included in calculating such Net Pool Balance,
          as applicable;

               (II)  in the case of clause (ii) above, in the
                                    -----------
          amount of the Unpaid Balance of such Pool Receivable;
          and

               (III)  in the case of clause (iii) above, in the
                                     ------------
          amount so received as a Deemed Collection.



                                9

<PAGE>

     If the Company has paid in full the Unpaid Balance of a
Receivable, such Receivable, and any Related Security therefor,
shall be released from the security interest therein created by
this Agreement, without any further act, and such Receivable
shall no longer be a Pool Receivable.

     (b)  The Company's Optional Prepayment.  The Company may at
          ---------------------------------
any time elect to prepay the Loans in whole or in part, by giving
the Administrator at least 3 Business Days' prior written notice
of such prepayment (including the amount of such proposed
reduction and the proposed date on which such prepayment will be
made),

provided that,
- --------

               (A)  the amount of any such prepayment shall be
          not less than $100,000 and shall be an integral
          multiple of $100,000, and the Outstanding Principal
          after giving effect to such reduction shall be not less
          than $20,000,000 (unless the Outstanding Principal
          shall thereby be reduced to zero), and

               (B)  any prepayment shall be accompanied by the
          interest accrued on the amount being prepaid, plus any
          Liquidation Fee, plus, if the Termination Date shall
          have occurred and the Outstanding Principal shall
          thereby be reduced to zero, all other amounts then due
          to the Lender, the Administrator or the Relationship
          Bank.

     SECTION 3.03.  Payments and Computations, Etc.
                    ------------------------------

     (a)  Payments.  All amounts to be paid, remitted or
          --------
deposited by the Company or Servicer to the Administrator or any
other Person hereunder (other than amounts payable under
Section 4.02) shall be paid or deposited in accordance with the
- ------------
terms hereof no later than 11:30 a.m. (New York time) on the day
when due in lawful money of the United States of America in same
day funds (i) in the case of amounts to be paid, remitted or
deposited in respect of accrued and unpaid interest on the Loans
or in reduction of Outstanding Principal, to the Collateral Agent
(which payment shall be deemed to be a payment actually delivered
to the Administrator for the purposes hereof) at The First
National Bank of Chicago, ABA# 071000013, Clearing Account 4811-
5377, for further credit to Account 21-201949-3 (ii) in the case
of all fees, expenses and other amounts (other than amounts
payable under Section 4.02), to the Administrator at State Street
              ------------
Bank & Trust Co., ABA# 011000028, Account 13585872, Attention:
Jeff Noordhoek, ext. 4-4940, Route Code 5, Function 5, and (iii)
in all other cases to the address of the Person entitled to such
payment or deposit as such Person shall specify.



                                10

<PAGE>

     (b)  Late Payments.  Without duplication, the Company shall,
          -------------
to the extent permitted by law, pay to Lender interest on all
amounts not paid or deposited when due hereunder and the Servicer
shall, to the extent permitted by law, pay to Lender interest on
all amounts not remitted when due hereunder because of any
failure of the Servicer to comply with its obligations as
Servicer hereunder, in each case at 2% per annum above the
                                       --- -----
Alternate Base Rate, payable on demand, provided, however, that
                                        --------  -------
such interest rate shall not at any time exceed the maximum rate
permitted by applicable law.

     (c)  Method of Computation.  All computations of interest,
          ---------------------
Liquidation Fee, any fees payable under Sections 4.01(b) and any
                                        ----------------
other fees payable by the Company to Lender, the Administrator or
the Relationship Bank in connection with Loans hereunder shall be
made on the basis of a year of 360 days (other than interest
calculated by reference to the Alternate Base Rate, in which case
such calculation shall be made on the basis of a year of 365 or
366 days, as applicable) for the actual number of days (including
the first day but excluding the last day) elapsed.

     SECTION 3.04.  Treatment of Collections and Deemed
                    -----------------------------------
Collections.  The Company shall forthwith deliver to Servicer all
- -----------
Collections deemed received by the Company pursuant to Section
                                                       -------
3.02(a), and Servicer shall hold or distribute such Collections
- -------
pursuant to the terms hereof to the same extent as if such
Collections had actually been received on the date of such
delivery to Servicer.  During the continuance of an Event of
Default, if requested by the Administrator or the Relationship
Bank, Servicer shall cause such deemed Collections to be paid on
the second Business Day after they arise to the Lock-Box Bank or,
if Collections are being paid to the Collateral Agent pursuant to
Section 8.03(c), to the Collateral Agent.  So long as the Company
- ---------------
shall hold any Collections or deemed Collections required to be
paid to Servicer, the Administrator or Collateral Agent, it shall
hold such Collections for the sole benefit of the Lender, the
Administrator and the Relationship Bank and shall clearly mark
its records to reflect such benefit (subject to the Company's
right to use certain Collections to pay the purchase price due
under the Purchase Agreement as set forth in Section 3.01(b));
                                             ---------------
provided that unless the Administrator or the Relationship Bank
- --------
shall request it to do so in writing after the occurrence and
during the continuance of an Event of Default, the Company shall
not be required to hold such Collections in a separate deposit
account containing only such Collections.

     SECTION 3.05.  Spread Account; Customer Letter of Credit.
                    -----------------------------------------
(a)  Unless the Company has delivered a Customer Letter of Credit
pursuant to Section 3.05(e),  the Company, for the benefit of
            ---------------
Lender, shall establish and maintain or cause to be established
and maintained in the name of the Company, on behalf of Lender,



                                11

<PAGE>

with the Relationship Bank, a segregated account (the "Spread
                                                       ------
Account"), bearing a designation clearly indicating that the
- -------
funds deposited therein are held for the benefit of Lender.  The
Spread Account, all funds deposited therein from time to time,
all investments of such funds and all proceeds of any of the
foregoing shall be subject to a pledge and security interest in
favor of the Administrator for the benefit of Lender pursuant to
an agreement substantially in the form attached hereto as Exhibit
                                                          -------
3.05 (such agreement, as amended, supplemented or otherwise
- ----
modified from time to time, being the "Spread Account
                                       --------------
Agreement").
- ---------

     (b)  Except as expressly provided in this Agreement,
Servicer agrees that it shall have no right of setoff or banker's
lien against, and no right to otherwise deduct from, any funds
held in the Spread Account for any amount owed to it by the
Administrator, the Relationship Bank or Lender.

     (c)  Funds on deposit in the Spread Account shall be
invested at the direction of Servicer in accordance with the
Spread Account Agreement; provided, however, investments of funds
                          --------  -------
representing Collections collected during any Settlement Period
shall be invested in investments that will mature so that such
funds will be available for transfer on the applicable Settlement
Date with respect to such Settlement Period.  All interest and
other investment earnings (net of losses and investment expenses)
on funds on deposit in the Spread Account shall be added to the
balance in the Spread Account and applied in accordance with this
Agreement.

     (d)  On or prior to the date of the initial Loan hereunder,
the Company will deposit $200,000 in the Spread Account.  If on
any Settlement Date, no Event of Default has occurred and is
continuing and the amount of funds in Spread Account, after
giving effect to all withdrawals therefrom on such date, exceeds
1.5% of the Lending Limit (the "Enhancement Limit"), the amount
                                -----------------
of such excess shall be released to the Company.

     (e)  The Company may, at its option, in lieu of establishing
and maintaining the Spread Account, deliver to the Administrator,
for the benefit of Lender, and maintain in force until the Final
Payout Date, one or more irrevocable letters of credit
(collectively, with any substitutions therefor and replacements
thereof, the "Customer Letter of Credit"), with a stated amount
              -------------------------
equal to the Enhancement Limit, from a bank or other financial
institution whose short term unsecured debt obligations are rated
at least A-1 by Standard and Poor's Corporation and P-1 by
Moody's Investors Service, Inc., and who is otherwise acceptable
to the Administrator (whose acceptance shall not be unreasonably
withheld), and in a form reasonably acceptable to the
Administrator, together with an opinion of counsel for such



                                12

<PAGE>

Customer Letter of Credit issuer acceptable in form and substance
to the Administrator; provided that a copy of such Customer
                      --------
Letter of Credit shall have been provided to Standard & Poor's
Corporation and Moody's Investors Service, Inc. and they shall
have either confirmed (orally or in writing) the rating of the
Commercial Paper Notes or waived (orally or in writing) such
requirement of confirmation.

     (f)  The Company may satisfy its obligations pursuant to
this Section 3.05 by providing both a Spread Account and a
     ------------
Customer Letter of Credit, provided that the sum of the amount of
                           --------
funds from time to time in the Spread Account plus the stated
amount from time to time of the Customer Letter of Credit is at
least equal to the Enhancement Limit.


                            ARTICLE IV

                    FEES AND YIELD PROTECTION

     SECTION 4.01.  Fees.
                    ----

     (a)  Arrangement Fee.  AnnTaylor shall pay to the
          ---------------
Administrator, for the account of Lender and the Relationship
Bank, an arrangement fee ("Arrangement Fee") payable on such
                           ---------------
dates and in such amounts as are set forth in the letter dated
December 7, 1993 from the Relationship Bank to AnnTaylor.

     (b)  Other Fees.  The Company shall pay to the Administrator
          ----------
for the account of the Lender certain other fees payable in such
amounts and on such dates as are set forth in the fee letter,
dated as of the date hereof (as amended or supplemented from time
to time, the "Fee Letter") among the Company, AnnTaylor, the
              ----------
Relationship Bank and the Administrator.

     SECTION 4.02.  Yield Protection.
                    ----------------

     (a)  If (i) Regulation D or (ii) any Regulatory Change
occurring after the date hereof

          (A)  shall subject an Affected Party to any tax, duty
     or other charge with respect to any Loan owned by, owed to
     or funded by it, or any obligations or right to make Loans
     or to provide funding therefor, or shall change the basis of
     taxation of payments to the Affected Party of any part of
     the Loans owned by, owed to or funded in whole or in part by
     it or any other amounts due under this Agreement in respect
     of the Loans (or any portion thereof) owned by or funded by
     it or its obligations or rights, if any, to make Loans or to
     provide funding therefor (except for changes in the rate of
     any tax which is a franchise tax or a tax on the net income



                                13

<PAGE>

     of such Affected Party imposed by the United States of
     America, by any jurisdiction in which such Affected Party's
     principal executive office is located and, if such Affected
     Party's principal executive office is not in the United
     States of America, by any jurisdiction where such Affected
     Party's principal office in the United States is located);
     or

          (B)  shall impose, modify or deem applicable any
     reserve (including, without limitation, any reserve imposed
     by the Federal Reserve Board, but excluding any reserve
     included in the determination of the interest rate
     applicable to the Loans), special deposit or similar
     requirement against assets of any Affected Party, deposits
     or obligations with or for the account of any Affected Party
     or with or for the account of any affiliate (or entity
     deemed by the Federal Reserve Board to be an affiliate) of
     any Affected Party, or credit extended by any Affected
     Party; or

          (C)  shall change the amount of capital maintained or
     required or requested or directed to be maintained by any
     Affected Party in respect of the transactions contemplated
     hereby; or

          (D)  shall impose any other condition affecting any
     Loan owned by, owed to or funded in whole or in part by any
     Affected Party, or its obligations or rights, if any, to
     make Loans or to provide funding therefor;

     and the result of any of the foregoing is or would be

          (x)  to increase the cost to (I) an Affected Party
     funding or making or maintaining any Loans (or any portion
     thereof), any purchases, reinvestments, or loans or other
     extensions of credit under the Liquidity Agreement, or any
     Credit Draw, or any commitment of such Affected Party with
     respect to any of the foregoing, or (II) the Administrator
     for continuing its or the Company's relationship with
     Lender,

          (y)  to reduce the amount of any sum received or
     receivable by an Affected Party under this Agreement, or
     under the Liquidity Agreement or the Credit Agreement with
     respect thereto, or

          (z)  in the sole determination of such Affected Party,
     to reduce the rate of return on the capital of an Affected
     Party as a consequence of its obligations hereunder or
     arising in connection herewith to a level below that which
     such Affected Party could otherwise have achieved,



                                14

<PAGE>

then within thirty days after demand by such Affected Party
(which demand shall be accompanied by a statement setting forth
the basis of such demand), the Company shall pay directly to such
Affected Party such additional amount or amounts as will
compensate such Affected Party for such additional or increased
cost or such reduction.

     (b)  Each Affected Party will promptly notify the Company
and the Administrator of any event of which it has knowledge
which will entitle such Affected Party to compensation pursuant
to this Section 4.02; provided, however, no failure to give or
        ------------  --------  -------
delay in giving such notification shall adversely affect the
rights of any Affected Party to such compensation except that no
Affected Party shall be entitled to compensation under this
Section 4.02 with respect to any increased costs or reduced
- ------------
return incurred more than 90 days prior to the date on which a
responsible officer of such Affected Party had actual knowledge
and notified the Company of the event giving rise to such
increased cost or reduced return.

     (c)  In determining any amount provided for or referred to
in this Section 4.02, an Affected Party may use any reasonable
        ------------
averaging and attribution methods that it reasonably shall deem
applicable; provided that such Affected Party shall not be
            --------
arbitrary with respect to requesting similar compensation with
respect to similar transactions to the extent it is entitled to
do so pursuant to the applicable agreements.  Any Affected Party
when making a claim under this Section 4.02 shall submit to the
                               ------------
Company a statement as to such increased cost or reduced return
(including calculation thereof in reasonable detail), which
statement shall, in the absence of demonstrable error, be
conclusive and binding upon the Company.

     (d)  Any Affected Party which is a participant shall only be
entitled to amounts under this Section 4.02 to the extent that
                               ------------
such amounts, together with all amounts due to the Person selling
such participation under this Section 4.02, do not exceed the
                              ------------
amounts that would have been due to such Person under this
Section 4.02 if the participation had not been entered into or
- ------------
sold.

     SECTION 4.03.  Funding Losses.  In the event that any
                    --------------
Liquidity Bank shall incur any loss or expense (including any
loss or expense incurred by reason of the liquidation or
reemployment of deposits or other funds acquired by such
Liquidity Bank to make any Liquidity Loan or maintain any
Liquidity Loan, but not including loss of anticipated profit) as
a result of any Loan not being made in accordance with a request
therefore under Section 1.02 (other than by reason of the failure
                ------------
of Lender to fund such Loan pursuant to its commitment), then,
upon written notice from the Administrator to the Company and



                                15

<PAGE>

Servicer, but without duplication of any Liquidation Fee paid by
the Company, the Company shall pay to Servicer, and Servicer
shall remit such amount paid by the Company to the Administrator
for the account of such Liquidity Bank, the amount of such loss
or expense.  Such written notice (which shall include
calculations in reasonable detail) shall, in the absence of
manifest error, be conclusive and binding upon the Company and
Servicer.


                            ARTICLE V

                       CONDITIONS OF LOANS

     SECTION 5.01.  Conditions Precedent to Initial Loan.  The
                    ------------------------------------
initial Loan hereunder is subject to the condition precedent that
the Administrator shall have received, on or before the date of
such Loan, the following, each (unless otherwise indicated) dated
such date and in form and substance satisfactory to the
Administrator:

          (a)  A copy of the resolutions of the Board of
     Directors of each of the Company and AnnTaylor approving
     this Agreement and the other Transaction Documents to which
     it is a party to be delivered by it hereunder and the
     transactions contemplated hereby, certified by its Secretary
     or Assistant Secretary;

          (b)  Good standing certificates for the Company issued
     by the Secretaries of State of Delaware and Connecticut;
     good standing certificates for AnnTaylor issued by the
     Secretaries of State of New York and Delaware.

          (c)  A certificate of the Secretary or Assistant
     Secretary of each of the Company and AnnTaylor certifying
     the names and true signatures of the officers authorized on
     its behalf to sign this Agreement and the other Transaction
     Documents to be delivered by it hereunder (on which
     certificate the Administrator and Lender may conclusively
     rely until such time as the Administrator shall receive from
     the Company or AnnTaylor, as the case may be, a revised
     certificate meeting the requirements of this subsection
                                                  ----------
     (c));
     ---

          (d)  The Certificate of Incorporation of each of the
     Company and AnnTaylor, duly certified by the Secretary of
     State of Delaware, as of a recent date acceptable to
     Administrator, together with a copy of the by-laws of each
     of the Company and AnnTaylor, duly certified by the
     Secretary or an Assistant Secretary of the Company or
     AnnTaylor, as the case may be;



                                16

<PAGE>

          (e)  Copies of proper financing statements (Form UCC-
     1), filed or delivered to the Lender or the Administrator
     for filing on or prior to the date of the initial Loan,
     naming (i) AnnTaylor as the debtor and seller of
     Receivables, the Company as the secured party and purchaser
     and Lender as the assignee and (ii) the Company as the
     debtor and Lender as the secured party;

          (f)  A search report provided in writing to the
     Administrator by LEXIS Document Service, listing all
     effective financing statements that name the Company or
     AnnTaylor as debtor and that are filed in the jurisdictions
     in which filings were made pursuant to subsection (e) above
                                            --------------
     and in such other jurisdictions that Administrator shall
     reasonably request, together with copies of such financing
     statements (none of which shall cover the Receivables Pool
     or any interests therein);

          (g)  Duly executed copies of Lock-Box Agreements with
     each of the Lock-Box Banks;

          (h)  Opinions of (i) Skadden, Arps, Slate, Meagher &
     Flom, special counsel to the Company, in substantially the
     form of Exhibits 5.01(h)-(i), 5.01(h)-(iii) and 5.01(h)-
             --------------------  -------------     --------
     (iv), (ii) Jocelyn F.L. Barandiaran, Esq., general counsel
     ----
     for the Company, in substantially the form of Exhibit
                                                   -------
     5.01(h)-(ii) and (iii) Tyler, Cooper & Alcorn, special
     ------------
     Connecticut counsel to the Company, in substantially the
     form of Exhibit 5.01(h)-(v);
             -------------------

          (i)  Such powers of attorney as the Administrator shall
     reasonably request to enable the Administrator to collect
     all amounts due under any and all Pool Receivables;

          (j)  A pro forma Information Package, prepared in
                 --- -----
     respect of the proposed initial Loan, assuming a Cut-Off
     Date of December 24, 1993;

          (k)  A report in form and substance satisfactory to the
     Administrator from the Relationship Bank as to a pre-closing
     due diligence audit of the Company by the Relationship Bank;

          (l)  The Liquidity Agreement, duly executed by Lender,
     the Liquidity Agent and each Liquidity Bank;

          (m)  Written approval by the Credit Bank of this
     Agreement and the transactions contemplated hereby;

          (n)  Letters from the rating agencies then rating the
     Commercial Paper Notes, confirming in effect that the
     existing ratings of the Commercial Paper Notes will remain



                                17

<PAGE>

     in effect after giving effect to the transactions
     contemplated hereby;

          (o)  The Purchase Agreement, duly executed by the
     Company and AnnTaylor;

          (p)  The Note, duly executed by the Company;

          (q)  The Fee Letter, duly executed by the Company and
     AnnTaylor;

          (r)  A copy of all documents required to be delivered
     under the Purchase Agreement;

          (s)  The written consent of the required banks pursuant
     to the AnnTaylor Credit Agreement to the transactions
     contemplated by the Transaction Documents; and

          (t)  Partial releases (UCC-3 statements) executed by
     Bank of America National Trust and Savings Association, as
     Agent, releasing all of its interest in the Receivables
     Pool.

     SECTION 5.02.  Conditions Precedent to All Loans.  Each Loan
                    ---------------------------------
(including the initial Loan) shall be subject to the further
conditions precedent that on the date of such Loan the following
statements shall be true (and the Company by accepting the amount
of such Loan shall be deemed to have certified that):

          (a)  the representations and warranties contained in
     Section 6.01 are correct on and as of such day as though
     ------------
     made on and as of such day and shall be deemed to have been
     made on such day,

          (b)  no event has occurred and is continuing, or would
     result from such Loan, that constitutes an Event of Default
     or Unmatured Event of Default,

          (c)  after giving effect to each proposed Loan, the
     Outstanding Principal will not exceed the Lending Limit or
     the Borrowing Base, and

          (d)  the Termination Date shall not have occurred.


                            ARTICLE VI

                  REPRESENTATIONS AND WARRANTIES

     SECTION 6.01.  Representations and Warranties of the
                    -------------------------------------
Company.  The Company represents and warrants as follows:
- -------



                                18

<PAGE>

          (a)  Organization and Good Standing.  It has been duly
               ------------------------------
     organized and is validly existing as a corporation in good
     standing under the laws of the State of Delaware, with power
     and authority to own its properties and to conduct its
     business as such properties are presently owned and such
     business is presently conducted, and had at all relevant
     times, and now has, all necessary power, authority, and
     legal right to acquire and own the Pool Receivables.

          (b)  Due Qualification.  It is duly qualified to do
               -----------------
     business as a foreign corporation in good standing, and has
     obtained all necessary licenses and approvals, in all
     jurisdictions in which the ownership or lease of property or
     the conduct of its business requires such qualification,
     licenses or approvals except where the failure to be in good
     standing or to so qualify has not had and will not have a
     Material Adverse Effect.

          (c)  Power and Authority; Due Authorization.  It (i)
               --------------------------------------
     has all necessary power, authority and legal right to (A)
     execute and deliver this Agreement, the Note and the other
     Transaction Documents to which it is a party, (B) carry out
     the terms of the Transaction Documents, and (C) borrow the
     Loans and grant the security interest in the Receivables
     Pool on the terms and conditions herein provided and (ii)
     has duly authorized by all necessary corporate action the
     execution, delivery and performance of this Agreement, the
     Note and the other Transaction Documents to which it is a
     party and the borrowing of the Loans and the granting of the
     security interest in the Receivables Pool on the terms and
     conditions herein provided.

          (d)  Valid Security Interest; Binding Obligations.
               --------------------------------------------
     This Agreement creates a valid first priority security
     interest in the Receivables Pool in favor of the Lender,
     enforceable against creditors of, and purchasers from, the
     Company; and this Agreement constitutes, and the Note and
     each other Transaction Document to be signed by it when duly
     executed and delivered will constitute, its legal, valid and
     binding obligation enforceable in accordance with its terms,
     except as enforceability may be limited by bankruptcy,
     insolvency, reorganization, or other similar laws affecting
     the enforcement of creditors' rights generally and by
     general principles of equity, regardless of whether such
     enforceability is considered in a proceeding in equity or at
     law.

          (e)  No Violation.  The consummation of the
               ------------
     transactions contemplated by this Agreement, the Note and
     the other Transaction Documents and the fulfillment of the
     terms hereof will not (i) conflict with, result in any



                                19

<PAGE>

     breach of any of the terms and provisions of, or constitute
     (with or without notice or lapse of time or both) a default
     under, the certificate of incorporation or by-laws of the
     Company or any indenture, loan agreement, receivables
     purchase agreement, mortgage, deed of trust, or other
     agreement or instrument to which the Company is a party or
     by which it or any of its properties is bound, except where
     such conflict, breach or default has not had and will not
     have a Material Adverse Effect, (ii) result in the creation
     or imposition of any Lien upon any of the Company's
     properties pursuant to the terms of any such indenture, loan
     agreement, receivables purchase agreement, mortgage, deed of
     trust, or other agreement or instrument, other than this
     Agreement, or (iii) violate any law or any order, rule, or
     regulation applicable to the Company of any court or of any
     federal or state regulatory body, administrative agency, or
     other governmental instrumentality having jurisdiction over
     the Company or any of its properties except where such
     violation has not had and will not have a Material Adverse
     Effect.

          (f)  No Proceedings.  There are no proceedings or
               --------------
     investigations pending, or to the Company's knowledge
     threatened, before any court, regulatory body,
     administrative agency, or other tribunal or governmental
     instrumentality (i) asserting the invalidity of this
     Agreement or any other Transaction Document, (ii) seeking to
     prevent the consummation of any of the transactions
     contemplated by this Agreement or any other Transaction
     Document, or (iii) seeking any determination or ruling that
     could reasonably be expected to have a Material Adverse
     Effect.

          (g)  Bulk Sales Act.  No transaction contemplated
               --------------
     hereby requires compliance with any bulk sales act or
     similar law.

          (h)  Government Approvals.  No authorization or
               --------------------
     approval or other action by, and no notice to or filing
     with, any governmental authority or regulatory body is
     required for the due execution, delivery and performance by
     the Company of this Agreement or any other Transaction
     Document, except for the filing of the UCC financing
               ------
     statements referred to in Article V, all of which, at the
                               ---------
     time required in Article V, shall have been duly made and
                      ---------
     shall be in full force and effect (or, in the case of the
     initial Loan, shall have been duly delivered to the
     Administrator).

          (i)  Financial Condition.  (x)  The balance sheet of
               -------------------
     the Company as of the date hereof certified by a Responsible



                                20

<PAGE>

     Officer, copies of which have been furnished to the
     Administrator, fairly presents the Company's assets and
     liabilities as of such date (after giving effect to the
     transactions contemplated by the Transaction Documents); and
     (y) since the date of the Company's incorporation, there has
     been no material adverse change in any of the Company's
     financial condition, business, or operations.

          (j)  Litigation.  No injunction, decree or other
               ----------
     decision has been issued or made by any court, governmental
     agency or instrumentality thereof that could reasonably be
     expected to have a Material Adverse Effect, and no written
     threat by any person has been made to attempt to obtain any
     such decision.

          (k)  Margin Regulations.  The use of all funds obtained
               ------------------
     by the Company under this Agreement will not conflict with
     or contravene any of Regulations G, T, U and X promulgated
     by the Board of Governors of the Federal Reserve System from
     time to time.

          (l)  Quality of Title.  The Receivables Pool is owned
               ----------------
     by the Company free and clear of any Lien (other than any
     Lien arising hereunder solely as the result of any action
     taken by Lender (or any assignee thereof) or by the
     Administrator); upon the filing of UCC-1 financing
     statements with the Secretary of State of Connecticut and
     the execution of the Spread Account Agreement, Lender shall
     have acquired and shall at all times thereafter continuously
     maintain a valid and perfected first priority security
     interest in the Receivables Pool (other than with respect to
     the Spread Account, in which case such security interest
     shall be in respect of the Eligible Investments (as defined
     in the Spread Account Agreement) credited thereto), free and
     clear of any Lien (other than any Lien arising hereunder
     solely as the result of any action taken by Lender (or any
     assignee thereof) or by the Administrator); and no financing
     statement or other instrument similar in effect covering the
     Receivables Pool or any portion thereof is on file in any
     recording office except such as may be filed (i) in favor of
     AnnTaylor in accordance with the Contracts, (ii) in favor of
     Lender or the Administrator in accordance with this
     Agreement or in connection with any Lien arising hereunder
     solely as the result of any action taken by Lender (or any
     assignee thereof) or by the Administrator, (iii) in favor of
     the Company pursuant to the Purchase Agreement, (iv) in
     favor of the Collateral Agent or (v) in favor of Bank of
     America National Trust and Savings Association, as Agent,
     for which partial releases have been delivered pursuant to
     Section 5.01(t).
     ---------------




                                21

<PAGE>

          (m)  Accurate Reports.  No Information Package (if
               ----------------
     prepared by the Company or to the extent information therein
     was supplied by the Company) or other information, exhibit,
     financial statement, document, book, record or report
     furnished or to be furnished in writing by or on behalf of
     the Company to the Administrator, Lender or the Relationship
     Bank in connection with this Agreement was or will be
     inaccurate in any material respect (in light of the
     circumstances under which such information was furnished and
     taken as a whole together with all other information
     previously furnished or then being furnished) as of the date
     it was or will be dated or (except as otherwise disclosed to
     the Administrator, Lender and the Relationship Bank at or
     prior to such time) as of the date so furnished, or
     contained or will contain any material misstatement of fact
     or omitted or will omit to state a material fact or any fact
     necessary to make the statements contained therein not
     materially misleading on the date as of which such
     information is dated or certified.

          (n)  Offices.  The chief place of business and chief
               -------
     executive office of the Company is located at its address
     specified in Schedule 6.01(n), and the offices where the
                  ----------------
     Company keeps all its books, records and documents
     evidencing Pool Receivables, the related Contracts and all
     agreements related to such Pool Receivables are located at
     the addresses specified in Schedule 6.01(n) (or at such
                                ----------------
     other locations, notified to the Administrator in accordance
     with Section 7.01(f), in jurisdictions where all action
          ---------------
     required by Section 8.05 has been taken and completed).
                 ------------

          (o)  Lock-Box Accounts.  The names and addresses of all
               -----------------
     the Lock-Box Banks, together with the account numbers of the
     lock-box accounts of the Company at such Lock-Box Banks, are
     specified in Schedule 6.01(o) (or have been notified to the
                  ----------------
     Administrator and the Relationship Bank in accordance with
     Section 7.04(d)).
     ---------------

          (p)  Eligible Receivables.  Each Receivable included in
               --------------------
     the Net Pool Balance as an Eligible Receivable on the date
     of any calculation of the Borrowing Base shall be an
     Eligible Receivable on such date.

          (q)  Capitalization.  The authorized capital stock of
               --------------
     the Company consists of one hundred (100) shares of common
     stock, $1.00 par value, of which all are currently issued
     and outstanding.  All of such outstanding shares are validly
     issued, fully paid and nonassessable and are owned
     (beneficially and of record) by AnnTaylor.





                                22

<PAGE>

          (r)  Trade Names.  Except as disclosed on Schedule
               -----------                          --------
     6.01(r), the Company does not use any trade name other than
     -------
     its actual corporate name.  From and after the date that
     fell five (5) years before the date hereof, the Company has
     not been known by any legal name other than its corporate
     name as of the date hereof, nor has it been the subject of
     any merger or other corporate reorganization except as
     disclosed on Schedule 6.01(r).
                  ----------------

          (s)  Taxes.  The Company has filed all tax returns and
               -----
     reports required by law to have been filed by it and has
     paid all taxes and governmental charges thereby shown to be
     owing, except any taxes not yet delinquent and any such
     taxes or charges which are being diligently contested in
     good faith by appropriate proceedings and for which adequate
     reserves in accordance with GAAP shall have been set aside
     on its respective books.

          (t)  Compliance with Applicable Laws.  The Company is
               -------------------------------
     in compliance in all material respects with the requirements
     of all applicable laws, rules, regulations, and orders of
     all governmental authorities (including, without limitation,
     Regulation Z, laws, rules and regulations relating to usury,
     truth in lending, fair credit billing, fair credit
     reporting, equal credit opportunity, fair debt collection
     practices and privacy and all other consumer laws, rules and
     regulations applicable to the Receivables and related
     Contracts), a breach of any of which, individually or in the
     aggregate, could reasonably be expected to have a Material
     Adverse Effect.

          (u)  Receivable Evidenced By Instruments.  None of the
               -----------------------------------
     Receivables is evidenced by an instrument (other than
     instruments received in connection with collection efforts,
     all of which shall be delivered, duly endorsed, to the
     Administrator if requested by the Administrator or the
     Relationship Bank during the continuance of an Event of
     Default).

     SECTION 6.02.  Representations and Warranties of AnnTaylor.
                    -------------------------------------------
AnnTaylor, as Servicer, represents and warrants as follows:

          (a)  Organization and Good Standing.  It has been duly
               ------------------------------
     organized and is validly existing as a corporation in good
     standing under the laws of the State of Delaware, with power
     and authority to own its properties and to conduct its
     business as such properties are presently owned and such
     business is presently conducted.

          (b)  Due Qualification.  It is duly qualified to do
               -----------------
     business as a foreign corporation in good standing, and has



                                23

<PAGE>

     obtained all necessary licenses and approvals, in all
     jurisdictions in which the ownership or lease of property or
     the conduct of its business requires such qualification,
     licenses or approvals except where the failure to be in good
     standing or to so qualify has not had and will not have a
     Servicer Material Adverse Effect.

          (c)  Power and Authority; Due Authorization.  It (i)
               --------------------------------------
     has all necessary power, authority and legal right to (A)
     execute and deliver this Agreement and the other Transaction
     Documents to which it is a party, and (B) carry out the
     terms of the Transaction Documents, in its capacity as
     Servicer, and (ii) has duly authorized by all necessary
     corporate action the execution, delivery and performance of
     this Agreement and the other Transaction Documents to which
     it is a party in its capacity as Servicer.

          (d)  Binding Obligations.  This Agreement constitutes,
               -------------------
     and each other Transaction Document to be signed by it in
     its capacity as Servicer when duly executed and delivered
     will constitute, its legal, valid and binding obligation
     enforceable in accordance with its terms, except as
     enforceability may be limited by bankruptcy, insolvency,
     reorganization, or other similar laws affecting the
     enforcement of creditors' rights generally and by general
     principles of equity, regardless of whether such
     enforceability is considered in a proceeding in equity or at
     law.

          (e)  No Violation.  The consummation of the
               ------------
     transactions contemplated by this Agreement and the other
     Transaction Documents to which AnnTaylor is a party in its
     capacity as Servicer, and the fulfillment of the terms
     hereof will not (i) conflict with, result in any breach of
     any of the terms and provisions of, or constitute (with or
     without notice or lapse of time or both) a default under,
     the certificate of incorporation or by-laws of AnnTaylor or
     any indenture, loan agreement, receivables purchase
     agreement, mortgage, deed of trust, or other agreement or
     instrument to which AnnTaylor is a party or by which it or
     any of its properties is bound, except where such conflict,
     breach or default has not had and will not have a Servicer
     Material Adverse Effect, (ii) result in the creation or
     imposition of any Lien upon any of AnnTaylor's properties
     pursuant to the terms of any such indenture, loan agreement,
     receivables purchase agreement, mortgage, deed of trust, or
     other agreement or instrument, other than this Agreement, or
     (iii) violate any law or any order, rule, or regulation
     applicable to AnnTaylor of any court or of any federal or
     state regulatory body, administrative agency, or other
     governmental instrumentality having jurisdiction over



                                24

<PAGE>

     AnnTaylor or any of its properties except where such
     violation has not had and will not have a Servicer Material
     Adverse Effect.

          (f)  No Proceedings.  There are no proceedings or
               --------------
     investigations pending, or to AnnTaylor's knowledge
     threatened, before any court, regulatory body,
     administrative agency, or other tribunal or governmental
     instrumentality (i) asserting the invalidity of this
     Agreement or any other Transaction Document to which
     AnnTaylor is a party as Servicer, (ii) seeking to prevent
     the consummation of any of the transactions contemplated by
     this Agreement or any other Transaction Document to which
     AnnTaylor is a party as Servicer, or (iii) seeking any
     determination or ruling that could reasonably be expected to
     have a Servicer Material Adverse Effect.

          (g)  Government Approvals.  No authorization or
               --------------------
     approval or other action by, and no notice to or filing
     with, any governmental authority or regulatory body is
     required for the due execution, delivery and performance by
     AnnTaylor of this Agreement or any other Transaction
     Document to which it is a party in its capacity as Servicer.

          (h)  Financial Condition.  (x)  The consolidated
               -------------------
     balance sheets of ATSC and its consolidated Subsidiaries as
     at January 30, 1993, and the related statements of income
     and shareholders' equity of ATSC and its consolidated
     Subsidiaries for the fiscal year then ended, certified by
     Deloitte & Touche, independent certified public accountants,
     copies of which have been furnished to the Administrator,
     fairly present the consolidated financial condition,
     business, business prospects and operations of ATSC and its
     consolidated Subsidiaries as at such date and the
     consolidated results of the operations of ATSC and its
     consolidated Subsidiaries for the period ended on such date,
     all in accordance with GAAP consistently applied; and (y)
     since January 30, 1993 there has been no material adverse
     change in any such condition, business, or operations.

          (i)  Litigation.  No injunction, decree or other
               ----------
     decision has been issued or made by any court, governmental
     agency or instrumentality thereof that could reasonably be
     expected to have a Servicer Material Adverse Effect, and no
     written threat by any person has been made to attempt to
     obtain any such decision.

          (j)  Accurate Reports.  No Information Package (if
               ----------------
     prepared by AnnTaylor or any of its Affiliates, (other than
     the Company), as Servicer, or to the extent information
     therein was supplied by AnnTaylor or any of its Affiliates



                                25

<PAGE>

     (other than the Company), as Servicer, or other information,
     exhibit, financial statement, document, book, record or
     report furnished or to be furnished in writing by or on
     behalf of AnnTaylor or any of its Affiliates (other than the
     Company), as Servicer to the Administrator, Lender or the
     Relationship Bank in connection with this Agreement was or
     will be inaccurate in any material respect (in light of the
     circumstances under which such information was furnished and
     taken as a whole together with all other information
     previously furnished or then being furnished) as of the date
     it was or will be dated or (except as otherwise disclosed to
     the Administrator, Lender and the Relationship Bank at or
     prior to such time) as of the date so furnished, or
     contained or will contain any material misstatement of fact
     or omitted or will omit to state a material fact or any fact
     necessary to make the statements contained therein not
     materially misleading.

          (k)  Offices.  The chief place of business and chief
               -------
     executive office of AnnTaylor is located at its address
     specified in Schedule 6.02(k), and the offices where
                  ----------------
     AnnTaylor keeps all its books, records and documents
     evidencing Pool Receivables, the related Contracts and all
     agreements related to such Pool Receivables are located at
     the addresses specified in Schedule 6.02(k) (or at such
                                ----------------
     other locations, notified to the Administrator in accordance
     with Section 7.01(f)).
          ---------------

          (l)  Bank Accounts.  The names and addresses of all
               -------------
     banks with accounts in which Collections received at
     AnnTaylor's stores or its headquarters are deposited,
     together with the account numbers of such accounts are
     specified in Schedule 6.02(l) (or have been notified to the
                  ----------------
     Administrator and the Relationship Bank in accordance with
     Section 7.03(d)).
     ---------------

          (m)  Servicing Programs.  No further license or
               ------------------
     approval is required for the Administrator's use of any
     program used by Servicer in the servicing of the Pool
     Receivables, other than those which have been obtained and
     are in full force and effect.

          (n)  Taxes.  AnnTaylor has filed all tax returns and
               -----
     reports required by law to have been filed by it and has
     paid all taxes and governmental charges thereby shown to be
     owing, except any taxes not yet delinquent and any such
     taxes or charges which are being diligently contested in
     good faith by appropriate proceedings and for which adequate
     reserves in accordance with GAAP shall have been set aside
     on its respective books.




                                26

<PAGE>

          (o)  Compliance with Applicable Laws.  AnnTaylor, as
               -------------------------------
     Servicer, is in compliance in all material respects with the
     requirements of all applicable laws, rules, regulations, and
     orders of all governmental authorities (including, without
     limitation, Regulation Z, laws, rules and regulations
     relating to usury, truth in lending, fair credit billing,
     fair credit reporting, equal credit opportunity, fair debt
     collection practices and privacy and all other consumer
     laws, rules and regulations applicable to the Receivables
     and related Contracts), a breach of any of which,
     individually or in the aggregate, could reasonably be
     expected to have a Servicer Material Adverse Effect.


                           ARTICLE VII

          GENERAL COVENANTS OF THE COMPANY AND ANNTAYLOR

     SECTION 7.01.  Affirmative Covenants.  From the date hereof
                    ---------------------
until the Final Payout Date, the Company and AnnTaylor each
covenants, as to itself, that it will unless, in each case, the
Administrator shall otherwise consent in writing:

          (a)  Compliance with Laws, Etc.  Comply in all material
               -------------------------
     respects with all applicable laws, rules, regulations and
     orders with respect to the Pool Receivables and related
     Contracts except where such noncompliance has not had and
     will not have a Material Adverse Effect, in the case of this
     covenant by the Company, or Servicer Material Adverse
     Effect, in the case of this covenant by AnnTaylor.

          (b)  Preservation of Corporate Existence.  Preserve and
               -----------------------------------
     maintain its corporate existence, rights, franchises and
     privileges in the jurisdiction of its incorporation, and
     qualify and remain qualified in good standing as a foreign
     corporation in each jurisdiction where the failure to
     preserve and maintain such existence, rights, franchises,
     privileges and qualification would have a Material Adverse
     Effect, in the case of this covenant by the Company, or
     Servicer Material Adverse Effect, in the case of this
     covenant by AnnTaylor.

          (c)  Audits.  (i) At any time and from time to time
               ------
     during regular business hours, upon reasonable notice and in
     a manner designed not to unreasonably disrupt the normal
     business operations of AnnTaylor or the Company, permit the
     Administrator, the Relationship Bank or any of their agents
     or representatives, (A) to examine and make copies of and
     abstracts from all books, records and documents (including,
     without limitation, computer tapes and disks) in its
     possession or under its control relating to the Receivables



                                27

<PAGE>

     Pool, including, without limitation, the related Contracts
     and other agreements, and (B) to visit its offices and
     properties for the purpose of examining such materials
     described in clause (i)(A) next above, and to discuss
                  -------------
     matters relating to the Receivables Pool or its performance
     hereunder with any of its officers or employees having
     knowledge of such matters; and (ii) without limiting the
     provisions of clause (i) next above, from time to time on
                   ----------
     request of Administrator or the Relationship Bank, permit
     certified public accountants or other auditors acceptable to
     the Administrator to conduct, at AnnTaylor's or the
     Company's expense, as the case may be, a review of its books
     and records; provided, however, that, unless an Event of
                  --------  -------
     Default has occurred and is continuing, AnnTaylor and the
     Company shall only be obligated to pay for (i) the out-of-
     pocket expenses of the internal auditors of the
     Administrator or the Relationship Bank incurred with respect
     to such reviews done not more frequently than three times
     per year (and such expenses shall be subject to Section
                                                     -------
     14.05(a)) and (ii) in addition to the amounts set forth in
     --------
     clause (i), the allocated cost of the internal auditors of
     ----------
     the Administrator or the Relationship Bank with respect to
     such reviews done not more frequently than once a year.

          (d)  Keeping of Records and Books of Account.  Maintain
               ---------------------------------------
     and implement administrative and operating procedures
     (including, without limitation, an ability to recreate
     records evidencing Pool Receivables in the event of the
     destruction of the originals thereof), and keep and main-
     tain, all documents, books, records and other information
     reasonably necessary or advisable for the collection of all
     Pool Receivables (including, without limitation, records
     adequate to permit the daily identification of each new Pool
     Receivable and all Collections of and adjustments to each
     existing Pool Receivable).

          (e)  Performance and Compliance with Receivables and
               -----------------------------------------------
     Contracts.  At its expense timely and fully perform and
     ---------
     comply with all material provisions, covenants and other
     promises required to be observed by it under the Contracts
     related to the Pool Receivables and all other agreements
     related to such Pool Receivables.

          (f)  Location of Records.  Keep its chief place of
               -------------------
     business and chief executive office, and the offices where
     it keeps its records concerning the Pool Receivables, all
     related Contracts and all other agreements related to such
     Pool Receivables (and all original documents relating
     thereto), at its address(es) referred to in Section 6.01(n)
                                                 ---------------
     or 6.02(k), as the case may be, or, upon 30 days' prior
        -------
     written notice to the Administrator, at such other locations



                                28

<PAGE>

     in jurisdictions where all action required by Section 8.05
                                                   ------------
     shall have been taken and completed.

          (g)  Credit and Collection Policies.  Comply in all
               ------------------------------
     material respects with the Credit and Collection Policy in
     regard to each Pool Receivable and the related Contract.

          (h)  Collections.  Instruct all Obligors to cause all
               -----------
     Collections of Pool Receivables to be deposited directly
     with a Lock-Box Bank.

          (i)  Funding Account.  Use its best efforts to deliver
               ---------------
     to the Administrator within 30 days of the initial Loan
     hereunder an agreement executed by it and the bank where the
     Funding Account (as defined in the Purchase Agreement) is
     located substantially in the form of a Lock-Box Agreement or
     in such other form as is reasonably acceptable to the
     parties hereto.

     SECTION 7.02  Separate Corporate Existence.  The Company
                   ----------------------------
hereby acknowledges that Lender, the Liquidity Banks and the
Administrator, are entering into the transactions contemplated by
this Agreement and the other Transaction Documents in reliance
upon the Company's identity as a legal entity separate from
AnnTaylor.  Therefore, from and after the date hereof, the
Company shall take all steps specifically required by this
Agreement or by the Lender or Administrator to continue the
Company's identity as a separate legal entity and to make it
apparent to third Persons that the Company is an entity with
assets and liabilities distinct from those of Servicer, AnnTaylor
and any other Person, and is not a division of Servicer,
AnnTaylor or any other Person.  Without limiting the generality
of the foregoing and in addition to and consistent with the other
covenants set forth herein, the Company shall take such actions
as shall be required in order that:

          (a)  The Company will be a limited purpose corporation
     whose primary activities are restricted in its certificate
     of incorporation to purchasing or otherwise acquiring from
     AnnTaylor, owning, holding, granting security interests, or
     selling interests, in Receivables, Contracts, Related
     Security and Collections from AnnTaylor, entering into
     agreements for the servicing and financing of the
     Receivables Pool, entering into interest rate agreements,
     spread account agreements and similar documents and
     conducting such other activities as it deems necessary or
     appropriate to carry out its primary activities;

          (b)  Not less than one member of the Company's Board of
     Directors (the "Independent Director") shall be an
                     --------------------
     individual who is not a direct, indirect or beneficial



                                29

<PAGE>

     stockholder, officer, director, employee, affiliate,
     associate, or supplier of the Company or any of its
     Affiliates.  The certificate of incorporation of the Company
     shall provide that (i) the Company's Board of Directors
     shall not approve, or take any other action to cause the
     filing of, a voluntary bankruptcy petition with respect to
     the Company unless the Independent Director shall approve
     the taking of such action in writing prior to the taking of
     such action and (ii) such provision cannot be amended
     without the prior written consent of the Independent
     Director;

          (c)  The Independent Director shall not at any time
     serve as a trustee in bankruptcy for the Company, AnnTaylor
     or any Affiliate thereof;

          (d)  Any employee, consultant or agent of the Company
     will be compensated from the Company's funds for services
     provided to the Company.  The Company will engage no agents
     other than its attorneys, auditors and other professionals,
     and a servicer for the Receivables Pool, which servicer will
     be fully compensated for its services to the Company by
     payment of the Servicer's Fee;

          (e)  The Company will contract with Servicer to perform
     for the Company all operations required on a daily basis to
     service the Receivables Pool.  The Company will pay Servicer
     the Servicer's Fee pursuant hereto.  The Company will not
     incur any material indirect or overhead expenses for items
     shared between the Company and AnnTaylor (or any other
     Affiliate thereof) which are not reflected in the Servicer's
     Fee.  To the extent, if any, that the Company and AnnTaylor
     (or any other Affiliate thereof) share items of expenses not
     reflected in the Servicer's Fee, such as legal, auditing and
     other professional services, such expenses will be allocated
     to the extent practical on the basis of actual use or the
     value of services rendered, and otherwise on a basis
     reasonably related to the actual use or the value of
     services rendered, it being understood that AnnTaylor shall
     pay all expenses relating to the preparation, negotiation,
     execution and delivery of the Transaction Documents,
     including, without limitation, legal, agency and other fees;

          (f)  The Company's operating expenses will not be paid
     by AnnTaylor or any other Affiliate thereof;

          (g)  The Company will have its own separate post office
     box and stationery;






                                30

<PAGE>

          (h)  The Company's books and records will be maintained
     separately from those of AnnTaylor and any other Affiliate
     thereof;

          (i)  All financial statements of AnnTaylor or any
     Affiliate thereof that are consolidated to include the
     Company will contain detailed notes clearly stating that (A)
     all of the Company's assets are owned by the Company, and
     (B) the Company is a separate corporate entity with
     creditors who have received security interests in the
     Company's assets;

          (j)  The Company's assets will be maintained in a
     manner that facilitates their identification and segregation
     from those of AnnTaylor or any Affiliate thereof;

          (k)  The Company will strictly observe corporate
     formalities in its dealings with AnnTaylor or any Affiliate
     thereof, and funds or other assets of the Company will not
     be commingled with those of AnnTaylor or any Affiliate
     thereof.  The Company shall not maintain joint bank accounts
     or other depository accounts to which AnnTaylor or any
     Affiliate thereof (other than AnnTaylor in its capacity as
     Servicer) has independent access; and

          (l)  The Company will maintain arm's-length
     relationships with AnnTaylor (and any Affiliate thereof).
     Any Person that renders or otherwise furnishes services to
     the Company will be compensated by the Company at market
     rates for such services it renders or otherwise furnishes to
     the Company.  Except as contemplated in the Transaction
     Documents neither the Company nor AnnTaylor will be or will
     hold itself out to be responsible for the debts of the other
     or the decisions or actions respecting the daily business
     and affairs of the other.

     SECTION 7.03.  Reporting Requirements.  From the date hereof
                    ----------------------
until the Final Payout Date, the Company and AnnTaylor each
covenants as to itself that it will, unless the Administrator and
the Relationship Bank shall otherwise consent in writing, furnish
to the Administrator and the Relationship Bank the items set
forth in paragraphs (a), (b), (g), (h), (i), (j), (k) and (m) in
         --------------  ---  ---  ---  ---  ---  ---     ---
the case of the Company and the items set forth in paragraphs
                                                   ----------
(c), (d), (e), (f), (g), (h), (i), (k), (l) and (m) in the case
- ---  ---  ---  ---  ---  ---  ---  ---  ---     ---
of AnnTaylor:

          (a)  Monthly Financial Statements - the Company.  As
               ------------------------------------------
     soon as available and in any event within 45 days after the
     end of each month copies of the financial statements of the
     Company prepared in conformity with GAAP (but subject to




                                31

<PAGE>

     year end audit adjustments), duly certified by a Responsible
     Officer of the Company;

          (b)  Annual Financial Statements - the Company.  As
               -----------------------------------------
     soon as available and in any event within 90 days after the
     end of each fiscal year of the Company, copies of the
     financial statements of the Company prepared in conformity
     with GAAP, including a footnote containing the aggregate
     Unpaid Balance of the Pool Receivables, the Unpaid Balance
     of the Delinquent Receivables and of the Defaulted
     Receivables, duly certified by independent certified public
     accountants of recognized standing selected by the Company;

          (c)  Quarterly Financial Statements - ATSC.  As soon as
               -------------------------------------
     available and in any event within 45 days after the end of
     each fiscal quarter of ATSC, copies of the financial
     statements of ATSC and its Subsidiaries prepared on a
     consolidated basis in conformity with GAAP, duly certified
     by a Responsible Officer of ATSC, together with a
     certificate from such officer containing a computation of,
     and showing compliance with, the financial restrictions
     contained in Sections 7.05(d) and (e);
                  ----------------     ---

          (d)  Annual Financial Statements - ATSC.  As soon as
               ----------------------------------
     available and in any event within 90 days after the end of
     each fiscal year of ATSC, copies of the financial statements
     of ATSC and its Subsidiaries prepared on a consolidated
     basis in conformity with GAAP, duly certified by independent
     certified public accountants of recognized standing selected
     by ATSC, together with a certificate from such accountants
     containing a computation of, and showing compliance with,
     the financial restrictions contained in Sections 7.05(d) and
                                             ----------------
     (e);
     ---

          (e)  Financial Statements - AnnTaylor.  As soon as
               --------------------------------
     practicable after requested by the Administrator or the
     Relationship Bank, copies of the financial statements of
     AnnTaylor and its Subsidiaries prepared on a consolidated
     basis in conformity with GAAP, duly certified by a
     Responsible Officer of AnnTaylor;

          (f)  Reports to Holders and Exchanges.  In addition to
               --------------------------------
     the reports required by subsections (a), (b), (c), (d) and
                             ---------------  ---  ---  ---
     (e) next above, promptly upon the Administrator's or
     ---
     Relationship Bank's request, copies of any reports which
     ATSC sends to any of its securityholders, and any reports or
     registration statements that ATSC files with the Securities
     and Exchange Commission or any national securities exchange
     other than registration statements relating to employee
     benefit plans and to registrations of securities for selling
     securities;



                                32

<PAGE>

          (g)  ERISA.  Promptly after the filing or receiving
               -----
     thereof, copies of all reports and notices with respect to
     any Reportable Event defined in Article IV of ERISA as to
     which the 30-day notice requirement has not been waived by
     the Pension Benefit Guaranty Corporation which ATSC, the
     Company or AnnTaylor, as the case may be, files under ERISA
     with the Internal Revenue Service, the Pension Benefit
     Guaranty Corporation or the U.S. Department of Labor or
     which the Company or AnnTaylor, as the case may be, receives
     from the Pension Benefit Guaranty Corporation;

          (h)  Events of Default.  As soon as possible and in any
               -----------------
     event within five days after a Responsible Officer of the
     Company or AnnTaylor, as the case may be, has knowledge of
     the occurrence of each Event of Default and each Unmatured
     Event of Default, a written statement of a Responsible
     Officer of the Company or AnnTaylor, as the case may be,
     setting forth details of such event and the action that the
     Company proposes to take with respect thereto;

          (i)  Litigation.  As soon as possible and in any event
               ----------
     within five Business Days of the Company's or AnnTaylor's,
     as the case may be, knowledge thereof, notice of (i) any
     litigation, investigation or proceeding which may exist at
     any time could reasonably be expected to have a Material
     Adverse Effect and (ii) any material adverse development in
     previously disclosed litigation;

          (j)  Management Report.  As soon as available, a copy
               -----------------
     of the annual management report of ATSC prepared in
     connection with the annual audit referred to in Section
                                                     -------
     7.03(d).
     -------

          (k)  Change in Credit and Collection Policy.  Prior to
               --------------------------------------
     its effective date, notice of any change in the Credit and
     Collection Policy;

          (l)  Bank Accounts.  On or prior to each January 27th
               -------------
     and, during the continuance of an Event of Default, as often
     as requested by the Administrator or the Relationship Bank,
     an updated and corrected Schedule 6.02(l); and
                              ----------------

          (m)  Other.  Promptly, from time to time, such other
               -----
     information, documents, records or reports respecting the
     Pool Receivables or the condition or operations, financial
     or otherwise, of the Company or AnnTaylor, as the case may
     be, as the Administrator or the Relationship Bank may from
     time to time reasonably request in order to protect the
     interests of the Administrator or Lender under or as
     contemplated by this Agreement.




                                33

<PAGE>

     SECTION 7.04.  Negative Covenants of the Company.  From the
                    ---------------------------------
date hereof until the Final Payout Date, the Company will not
without the prior written consent of the Administrator:

          (a)  Sales, Liens, Etc.  Except as otherwise provided
               ------------------
     herein or in the Purchase Agreement, sell, assign (by
     operation of law or otherwise) or otherwise dispose of, or
     create or suffer to exist any Lien upon or with respect to,
     the Receivables Pool, or any interest therein, or any lock-
     box account to which any Collections of any Pool Receivable
     are sent, or any right to receive income or proceeds from or
     in respect of any of the foregoing.

          (b)  Extension or Amendment of Receivables.  Except in
               -------------------------------------
     accordance with the Credit and Collection Policy as
     permitted in Section 8.02, extend, amend or otherwise modify
                  ------------
     the terms of any Pool Receivable, or amend, modify or waive
     any term or condition of any Contract related thereto.

          (c)  Change in Business or Credit and Collection
               -------------------------------------------
     Policy.  Make any change in the character of its business or
     ------
     in the Credit and Collection Policy, which change would, in
     either case, adversely affect the collectability of a
     significant portion of the Pool Receivables or otherwise
     adversely affect the first priority, perfected security
     interest or remedies of Lender under this Agreement or any
     other Transaction Document or, without limiting the
     generality of the foregoing, change the method of
     calculating aging, which method is described on Schedule
                                                     --------
     7.03(c).
     -------

          (d)  Change in Payment Instructions to Obligors.  Add
               ------------------------------------------
     or terminate any bank as a Lock-Box Bank from those listed
     in Schedule 6.01(o) or make any change in its instructions
        ----------------
     to Obligors regarding payments to be made to the Company or
     Servicer or payments to be made to any Lock-Box Bank, unless
     the Administrator and the Relationship Bank shall have
     received notice of such addition, termination or change and
     duly executed copies of Lock-Box Agreements with each new
     Lock-Box Bank.

          (e)  Mergers, Acquisitions, Sales, etc.  Be a party to
               ---------------------------------
     any merger or consolidation, or purchase or otherwise
     acquire all or substantially all of the assets or any stock
     of any class of, or any partnership or joint venture
     interest in, any other Person, or sell, transfer, convey or
     lease all or any substantial part of its assets (other than
     pursuant hereto and the Purchase Agreement), or sell or
     assign with or without recourse any Receivables or any
     interest therein (other than pursuant hereto or the Purchase
     Agreement).



                                34

<PAGE>

          (f)  Restricted Payments.  Purchase or redeem any
               -------------------
     shares of the capital stock of the Company, declare or pay
     any dividends thereon (other than stock dividends), make any
     distribution to stockholders or set aside any funds for any
     such purpose, or make any payment in cash with respect to
     the Company Note (as defined in the Purchase Agreement)
     issued pursuant to the Purchase Agreement, unless after
     giving effect thereto, the Company's Net Worth is at least
     $850,000.

          (g)  Deposits to Special Accounts.  Deposit or
               ----------------------------
     otherwise credit, or cause or permit to be so deposited or
     credited, to any Lock-Box Account cash or cash proceeds
     other than Collections of Pool Receivables.

          (h)  Incurrence of Indebtedness.  Incur or permit to
               --------------------------
     exist any indebtedness or liability on account of deposits
     or advances or for borrowed money or for the deferred
     purchase price of any property or services, except (i)
     indebtedness not exceeding in the aggregate $4,995 at any
     one time outstanding, (ii) the Company's obligations
     hereunder or under the other Transaction Documents and (iii)
     the Company's obligations under a reimbursement agreement
     related to the Customer Letter of Credit, provided that such
                                               --------
     obligations are subordinate to the Company's obligations
     hereunder and under the Note and the parties thereto have
     agreed to non-petition language with respect to the Company
     reasonably satisfactory to the Administrator.

          (i)  Purchase Agreement.  Amend or waive any provision
               ------------------
     of the Purchase Agreement, or terminate the Purchase
     Agreement.

          (j)  Certificate of Incorporation.  Amend, repeal or
               ----------------------------
     waive Articles III, VII, X, XI, XII or XIV of its
     certificate of incorporation.

     SECTION 7.05  Negative Covenants of AnnTaylor.  From the
                   -------------------------------
date hereof until the Final Payout Date, AnnTaylor will not,
without the prior written consent of the Administrator and the
Relationship Bank:

          (a)  Conduct of Business.  Engage in any business other
               -------------------
     than the business engaged in by AnnTaylor on the date hereof
     and any business activities substantially similar or related
     thereto.

          (b)  Mergers, Acquisitions, etc.  Be a party to any
               ---------------------------
     merger or consolidation, or purchase or otherwise acquire
     all or substantially all of the assets or any stock of any
     class of, or any partnership or joint venture interest in,



                                35

<PAGE>

     any other Person, other than a merger of a Subsidiary into
     AnnTaylor or, except in the ordinary course of its business,
     sell, transfer, convey or lease all or any substantial part
     of its assets, or sell or assign with or without recourse
     any Receivables or any interest therein (other than (i)
     pursuant to the Purchase Agreement and (ii) to a Restricted
     Subsidiary relating to factory store outlets, provided that
                                                   --------
     the assets sold, transferred, conveyed or leased do not, in
     the aggregate, exceed 15% of Net Worth).

          (c)  Restricted Payments.  Violate the provisions of
               -------------------
     Section 8.05 of the AnnTaylor Credit Agreement as in effect
     ------------
     from time to time or, if the AnnTaylor Credit Agreement is
     terminated or cancelled or it expires, as in effect
     immediately prior to such termination, cancellation or
     expiration (and such provisions, and the definitions related
     thereto, are herein incorporated by reference as if fully
     set forth herein).

          (d)  Net Worth.  Allow Net Worth to be less than
               ---------
     $250,000,000.

          (e)  Fixed Charge Coverage Ratio.  Allow the Fixed
               ---------------------------
     Charge Coverage Ratio to be less than 1.4 to 1.

          (f)  Purchase Agreement.  Amend or waive any provision
               ------------------
     of the Purchase Agreement, or terminate the Purchase
     Agreement.


                           ARTICLE VIII

                  ADMINISTRATION AND COLLECTION

     SECTION 8.01.  Designation of Servicer.
                    -----------------------

     (a)  AnnTaylor as Initial Servicer.  The servicing,
          -----------------------------
administering and collection of the Pool Receivables shall be
conducted by the Person designated as Servicer hereunder
("Servicer") from time to time in accordance with this Section
  --------                                             -------
8.01.  Until the Administrator or the Relationship Bank gives to
- ----
AnnTaylor a Successor Notice (as defined in Section 8.01(b)),
                                            ---------------
AnnTaylor is hereby designated as, and hereby agrees to perform
the duties and obligations of, Servicer pursuant to the terms
hereof.

     (b)  Successor Notice; Servicer Transfer Events.  Upon
          ------------------------------------------
AnnTaylor's receipt of a notice from the Administrator or
Relationship Bank of the Administrator's or Relationship Bank's
designation of a new Servicer (a "Successor Notice"), AnnTaylor
                                  ----------------
agrees that it will terminate its activities as Servicer



                                36

<PAGE>

hereunder in a manner that the Administrator believes will
facilitate the transition of the performance of such activities
to the new Servicer, and the Administrator (or its designee)
shall assume each and all of AnnTaylor's obligations to service
and administer such Receivables, on the terms and subject to the
conditions herein set forth, and AnnTaylor shall use its best
efforts to assist the Administrator (or its designee) in assuming
such obligations, including, without limitation, by allowing the
Administrator (or its designee) access to all computer software
and programs used by AnnTaylor to service the Pool Receivables.
The Administrator and Relationship Bank agree not to give
AnnTaylor a Successor Notice until after the occurrence and only
during the continuance of any Event of Default (any such Event of
Default being herein called a "Servicer Transfer Event"), in
                               -----------------------
which case such Successor Notice may be given at any time in the
Administrator's or the Relationship Bank's discretion.  If
AnnTaylor disputes the occurrence of a Servicer Transfer Event,
AnnTaylor may take appropriate action to resolve such dispute;
provided that AnnTaylor must terminate its activities hereunder
- --------
as Servicer and allow the newly designated Servicer to perform
such activities on the date provided by the Administrator or
Relationship Bank as described above, notwithstanding the
commencement or continuation of any proceeding to resolve the
aforementioned dispute.

     (c)  Subcontracts.  Servicer may, with the prior consent of
          ------------
the Administrator, subcontract with any other Person for
servicing, administering or collecting the Pool Receivables,
provided that Servicer shall remain liable for the performance of
the duties and obligations of Servicer pursuant to the terms
hereof.

     SECTION 8.02.  Duties of Servicer.
                    ------------------

     (a)  Appointment; Duties in General.  Each of the Company,
          ------------------------------
Lender and the Administrator hereby appoints as its agent
Servicer, as from time to time designated pursuant to Section
                                                      -------
8.01, to enforce its rights and interests in and under the Pool
- ----
Receivables, the Related Security and the related Contracts.
Servicer shall take or cause to be taken all such actions as may
be necessary or advisable to collect each Pool Receivable from
time to time, all in accordance with applicable laws, rules and
regulations, with reasonable care and diligence, and in
accordance with the Credit and Collection Policy.

     (b)  Allocation of Collections; Segregation.  Servicer shall
          --------------------------------------
set aside for the account of the Lender the Collections of Pool
Receivables as set forth in Section 3.01, but shall not be
                            ------------
required (unless otherwise requested by the Administrator or the
Relationship Bank after the occurrence and during the continuance
of an Event of Default) to segregate the funds constituting such



                                37

<PAGE>

portions of such Collections prior to the remittance thereof in
accordance with such Section.  If instructed by the Administrator
or the Relationship Bank after the occurrence and during the
continuance of an Event of Default, Servicer shall segregate and
deposit with a bank designated by the Relationship Bank, with the
approval of the Administrator, the Collections of Pool
Receivables, on the second Business Day following receipt by
Servicer of such Collections in immediately available funds.
Such Collections shall be applied in accordance with Section
                                                     -------
3.01.
- ----

     (c)  Modification of Receivables.  So long as AnnTaylor is
          ---------------------------
the Servicer, Servicer, may, (A) in accordance with the Credit
and Collection Policy, (i) extend the maturity of, or defer
interest payments or finance charges with respect to, any Pool
Receivable as Servicer may determine to be appropriate to
maximize Collections thereof, and (ii) adjust the Unpaid Balance
of any Receivable to reflect the reductions or cancellations
described in the first sentence of Section 3.02(a) or (B) as a
                                   ---------------
result of a natural disaster, extend the maturity or defer
interest payments or finance charges with respect to any Pool
Receivable of an Obligor that is located in the area affected by
such natural disaster as Servicer may determine; provided that
                                                 --------
the aggregate Unpaid Balance of such extended or deferred Pool
Receivables does not exceed 3% of Outstanding Principal.

     (d)  Documents and Records.  The Company shall deliver to
          ---------------------
Servicer, and Servicer shall hold for the sole benefit of the
Company and Lender in accordance with their respective interests,
all documents, instruments and records (including, without
limitation, computer tapes or disks) that evidence or relate to
Pool Receivables.

     (e)  Certain Duties to the Company.  Servicer, if other than
          -----------------------------
AnnTaylor, shall, as soon as practicable upon demand, deliver to
the Company copies of all documents, instruments and records in
its possession that evidence or relate to Pool Receivables.

     (f)  Termination.  Servicer's authorization under this
          -----------
Agreement shall terminate upon the Final Payout Date.

     (g)  Power of Attorney.  The Company hereby grants to
          -----------------
Servicer an irrevocable power of attorney, with full power of
substitution, coupled with an interest, to take in the name of
the Company all steps which are necessary or advisable to
endorse, negotiate or otherwise realize on any writing or other
right of any kind held or transmitted by the Company or
transmitted or received by Lender (whether or not from the
Company) in connection with any Pool Receivable.





                                38

<PAGE>

     (h)  Information.  Servicer shall take such steps as shall
          -----------
be necessary to enable it to provide complete and accurate
information, within five (or, if an Event of Default is
continuing, one) Business Day(s) of request, to the Administrator
and the Relationship Bank, with respect to the daily amounts and
corresponding locations of those Collections received by the
Company that have not been sent directly to the Lock-Box Banks.

     SECTION 8.03.  Rights of the Administrator.
                    ---------------------------

     (a)  Notice to Obligors.  At any time after the occurrence
          ------------------
and during the continuance of an Event of Default the
Administrator may notify the Obligors of Pool Receivables, or any
of them, of the security interest held by Lender.

     (b)  Notice to Lock-Box Banks.  At any time following the
          ------------------------
occurrence and during the continuance of a Event of Default the
Administrator is hereby authorized to give notice to the Lock-Box
Banks, as provided in the Lock-Box Agreements, of the transfer to
the Administrator of dominion and control over the lock-boxes and
related accounts to which the Obligors of Pool Receivables make
payments.  The Company hereby transfers to the Administrator,
effective when the Administrator shall give notice to the Lock-
Box Banks as provided in the Lock-Box Agreements, the exclusive
dominion and control over such lock-boxes and accounts, and shall
take any further action that the Administrator may reasonably
request to effect such transfer.  To the extent that the Lock-Box
Banks are transferring Collections directly to the Administrator
or pursuant to instructions from the Administrator, neither the
Company nor the Servicer shall have any obligation to pay over
such Collections pursuant to Section 3.01(b).  The Administrator
                             ---------------
hereby agrees that upon the request of the Company (i) at and
after such time that this Agreement is no longer in effect, it
will provide written notice to the Lock-Box Banks and any bank
referred to in Section 7.01(i) to such effect and (ii) unless an
               ---------------
Event of Default is then continuing, it will within 1 Business
Day of such request by the Company deliver instructions to any
Lock-Box Bank whose Lock-Box Agreement has been cancelled or
terminated directing that mail addressed to the lock-box account,
administered by such Lock-Box Bank be forwarded to another Lock-
Box Bank as specified in such request by the Company.

     (c)  Rights on Servicer Transfer Event.  At any time
          ---------------------------------
following a Servicer Transfer Event:

          (i)  The Administrator may direct the Obligors of Pool
     Receivables, or any of them, to pay all amounts payable
     under any Pool Receivable directly to the Collateral Agent.

          (ii)  AnnTaylor shall, at the Administrator's or
     Relationship Bank's request and at AnnTaylor's expense, give



                                39

<PAGE>

     notice of the Lender's security interest to each said
     Obligor and direct that payments be made directly to the
     Collateral Agent.

          (iii)  AnnTaylor shall, at the Administrator's or
     Relationship Bank's request, (A) assemble all of the
     documents, instruments and other records (including, without
     limitation, computer programs, tapes and disks) which
     evidence the Pool Receivables, and the related Contracts and
     Related Security, or which are otherwise necessary or
     desirable to collect such Pool Receivables, and make the
     same available to the Administrator at a place selected by
     the Administrator or the Relationship Bank, and (B)
     segregate all cash, checks and other instruments received by
     it from time to time constituting Collections of Pool
     Receivables in a manner acceptable to the Administrator and
     promptly upon receipt, remit all such cash, checks and
     instruments, duly endorsed or with duly executed instruments
     of transfer, to the Collateral Agent.

          (iv)  Each of AnnTaylor, the Company and Lender hereby
     authorizes the Administrator, and grants to the
     Administrator an irrevocable power of attorney, to take any
     and all steps in the Company's or AnnTaylor's name and on
     behalf of the Company, AnnTaylor and Lender which are
     necessary or desirable, in the determination of the
     Administrator, to collect all amounts due under any and all
     Pool Receivables, including, without limitation, endorsing
     the Company's or AnnTaylor's name on checks and other
     instruments representing Collections and enforcing such Pool
     Receivables and the related Contracts; provided that the
                                            --------
     Administrator shall not exercise its rights under such power
     of attorney unless a Servicer Transfer Event shall have
     occurred and be continuing.

     SECTION 8.04.  Responsibilities of the Company.  Anything
                    -------------------------------
herein to the contrary notwithstanding:

     (a)  Contracts.  The Company shall perform all of its
          ---------
obligations under the Contracts related to the Pool Receivables
and under the other agreements related thereto to the same extent
as if the security interest had not been granted hereunder and
the exercise by the Administrator or its designee of its rights
hereunder shall not relieve the Company from such obligations.

     (b)  Limitation of Liability.  The Administrator, the
          -----------------------
Relationship Bank and Lender shall not have any obligation or
liability with respect to any Pool Receivables, the Contracts
related thereto or any other agreements related thereto, nor
shall any of them be obligated to perform any of the obligations
of the Company thereunder.



                                40

<PAGE>

     SECTION 8.05.  Further Action Evidencing Security Interest.
                    -------------------------------------------

     (a)  Further Assurances.  The Company agrees that from time
          ------------------
to time, at its expense, it will promptly execute and deliver all
further instruments and documents, and take all further action
that the Administrator or its designee may reasonably request in
order to perfect or more fully evidence the security interest
granted hereunder, or to enable Lender or the Administrator or
its designee to exercise or enforce any of their respective
rights hereunder or under any Transaction Document.  Without
limiting the generality of the foregoing, the Company will upon
the request of the Administrator or its designee:

          (i)  execute and file such financing or continuation
     statements, or amendments thereto or assignments thereof,
     and such other instruments or notices, as may be necessary
     or appropriate;

          (ii)  mark its summary master control data processing
     records evidencing such Pool Receivables and related
     Contracts with a legend, acceptable to the Administrator,
     that the Pool Receivable and related Contracts have been
     pledged hereunder.

     (b)  Additional Financing Statements; Performance by
          -----------------------------------------------
Administrator.  The Company hereby authorizes the Administrator
- -------------
or its designee to file one or more financing or continuation
statements, and amendments thereto and assignments thereof,
relative to all or any portion the Receivables Pool now existing
or hereafter arising in the name of the Company.  If the Company
fails to perform any of its agreements or obligations under this
Agreement, the Administrator or its designee may (but shall not
be required to) itself perform, or cause performance of, such
agreement or obligation, and the expenses of the Administrator or
its designee incurred in connection therewith shall be payable by
the Company as provided in Section 14.05.
                           -------------

     (c)  Continuation Statements; Opinion.  Without limiting the
          --------------------------------
generality of subsection (a), the Company will, not earlier than
              --------------
six (6) months and not later than three (3) months prior to the
fifth anniversary of the date of filing of the financing
statement referred to in Section 5.01(e) or any other financing
                         ---------------
statement filed pursuant to this Agreement or in connection with
any Loan hereunder, unless the Final Payout Date shall have
occurred execute and deliver and file or cause to be filed an
appropriate continuation statement with respect to such financing
statement.

     SECTION 8.06.  Application of Collections.  Any payment by
                    --------------------------
an Obligor in respect of any indebtedness owed by it to the
Company shall, except as otherwise specified by such Obligor,



                                41

<PAGE>

required by the underlying Contract or law be applied, first, as
                                                       -----
a Collection of any Finance Charge Receivable or Receivables that
are Pool Receivables then outstanding of such Obligor in the
order of the age of such Finance Charge Receivables, starting
with the oldest of such Finance Charge Receivable, second, as a
                                                   ------
Collection of any Principal Receivable or Receivables that are
Pool Receivables then outstanding of such Obligor in the order of
the age of such Principal Receivables, starting with the oldest
of such Principal Receivable, and third, to any other
                                  -----
indebtedness of such Obligor.


                            ARTICLE IX

                        SECURITY INTEREST

     SECTION 9.01.  Grant of Security Interest.  To secure all
                    --------------------------
obligations of the Company arising in connection with this
Agreement, the Note and each other Transaction Document, whether
now or hereafter existing, due or to become due, direct or
indirect, or absolute or contingent, including, without
limitation, the principal of and interest on the Loans, all
Indemnified Amounts, payments on account of deemed Collections
and fees, the Company hereby assigns and grants to Lender a
continuing security interest in all of the Company's right, title
and interest, now or hereafter existing, in, to and under the
Receivables Pool (other than the Spread Account, it being
understood that the Company has granted a continuing security
interest in the Spread Account to the Lender under the Spread
Account Agreement).

     SECTION 9.02.  Remedies.  Upon the occurrence and during the
                    --------
continuance of an Event of Default, Lender shall have, with
respect to the collateral granted pursuant to Section 9.01, and
                                              ------------
in addition to all other rights and remedies available to Lender
or the Administrator under this Agreement or other applicable
law, all the rights and remedies of a secured party upon default
under the UCC.


                            ARTICLE X

                        EVENTS OF DEFAULT

     SECTION 10.01.  Events of Default.  The following events
                     -----------------
shall be "Events of Default" hereunder:
          -----------------

          (a)  (i) The Company shall fail to pay any principal
     of, or interest on, any Loan when due (whether or not
     sufficient Collections have then been received to make such
     payment) or (ii) Servicer (if AnnTaylor or its Affiliate is



                                42

<PAGE>

     Servicer) shall fail to perform or observe any term,
     covenant or agreement that is an obligation of Servicer
     hereunder (other than as referred to in clause (iii) next
                                             ------------
     following) and such failure shall remain unremedied for
     three Business Days or (iii) Servicer (if AnnTaylor or its
     Affiliate is Servicer) shall fail to make any payment or
     deposit to be made by it hereunder when due; or

          (b)  Any representation or warranty made or deemed to
     be made by the Company or AnnTaylor (or any of their
     respective officers) under or in connection with this
     Agreement shall prove to have been false or incorrect in any
     material respect when made (other than a breach of the
     representations set forth in Section 6.01(l), 6.01(p) or
                                  ------------------------
     6.01(u)); or
     -------

          (c)  The Company or AnnTaylor shall fail to perform or
     observe any other term, covenant or agreement contained in
     this Agreement or any of the other Transaction Documents on
     its part to be performed or observed and any such failure
     shall remain unremedied for twenty days; or

          (d)  A default shall have occurred and be continuing
     under any instrument or agreement evidencing, securing or
     providing for the issuance of indebtedness for borrowed
     money in excess of $2,000,000 of, or guaranteed by,
     AnnTaylor, ATSC or any Restricted Subsidiary, which default
     if unremedied, uncured, or unwaived (with or without the
     passage of time or the giving of notice or both) would
     permit acceleration of the maturity of such indebtedness and
     such default shall have continued unremedied, uncured or
     unwaived for a period long enough to permit such
     acceleration and any notice of default required to permit
     acceleration shall have been given; or any default under any
     agreement or instrument relating to the purchase of
     receivables of AnnTaylor, ATSC or any Restricted Subsidiary,
     or any other event, shall occur and shall continue after the
     applicable grace period, if any, specified in such agreement
     or instrument, if the effect of such default is to
     terminate, or permit the termination of, the commitment of
     any party to such agreement or instrument to purchase
     receivables or the right of AnnTaylor, ATSC or any
     Restricted Subsidiary to reinvest in receivables the
     principal amount paid by any party to such agreement or
     instrument for interest in receivables; or

          (e)  An Event of Bankruptcy shall have occurred and
     remain continuing with respect to the Company, AnnTaylor,
     ATSC or any Restricted Subsidiary; or

          (f)  The Net Yield at any time is less than 0%; or



                                43

<PAGE>

          (g)  The Gross Default-to-Liquidation Ratio exceeds
     1.95% or the Net Default to Liquidation Ratio exceeds
     1.325%; or

          (h)  The Payment Rate is less than 27%; or

          (i)  The Delinquency Ratio at any Cut-Off Date is
     greater than 11.5% or the average of the Delinquency Ratios
     for the most recent three Cut-Off Dates is greater than 11%;
     or

          (j)  There shall exist any event, circumstance or
     occurrence that would be reasonably likely to have a
     material adverse effect on the validity or enforceability of
     this Agreement, the Note or any other Transaction Document
     or on the status, existence, perfection, priority or
     enforceability of Lender's interest in the Receivables Pool;
     or

          (k)  The warranty in Section 6.01(i)(y) shall not be
                               ------------------
     true at any time; or

          (l)  The occurrence of a Change-in-Control; or

          (m)  The Internal Revenue Service shall file notice of
     a lien pursuant to Section 6323 of the Internal Revenue Code
     with regard to any of the assets of the Company and such
     lien shall not have been released within 5 days (or 30 days,
     if payment in full with respect thereto shall have been made
     within 5 days), or the Pension Benefit Guaranty Corporation
     shall file notice of a lien pursuant to Section 4068 of
     ERISA with regard to any of the assets of the Company; or

          (n)  The Dilution Ratio exceeds 15%; or

          (o)  The sum of (i) the balance in the Spread Account
     and (ii) the stated amount of the Customer Letter of Credit
     as of any Settlement Date, after giving effect to all
     withdrawals therefrom or draws thereupon on such date, shall
     be less than 0.5% of the then Outstanding Principal; or

          (p)  The Outstanding Principal shall exceed the
     Borrowing Base as set forth in the most recently delivered
     Information Package (or portion thereof) and the Company
     shall not have prepaid the Loan in the amount of such excess
     within one Business Day.

     SECTION 10.02.  Remedies.
                     --------

     (a)  Optional Acceleration.  Upon the occurrence of a Event
          ---------------------
of Default (other than a Event of Default described in subsection
                                                       ----------



                                44

<PAGE>

(e) of Section 10.01), the Administrator shall, at the request,
- ---    -------------
or may with the consent, of Lender, by notice to the Company
declare the Loan Termination Date to have occurred, whereupon the
obligation of Lender to make any Loans hereunder shall
immediately terminate, and declare the unpaid principal amount
of, and any and all accrued and unpaid interest on the Loans to
be, and the same shall thereupon be, immediately due and payable,
without presentment, further demand, or protest or other
requirement of any kind, all of which are expressly waived by the
Company.

     (b)  Automatic Acceleration.  Upon the occurrence of a Event
          ----------------------
of Default described in subsection (e) of Section 10.01 with
                        --------------    -------------
respect to the Company, AnnTaylor or ATSC, or subsection (f),
                                              --------------
(g), (h), (i), (n), (o) or (p) of Section 10.01, the Loan
- ---  ---  ---  ---  ---    ---    -------------
Termination Date shall occur automatically, whereupon the
obligation of Lender to make any Loan hereunder shall immediately
terminate, and the unpaid principal amount of and any and all
accrued interest on the Loans shall automatically become
immediately due and payable, without presentment, demand or
protest or other requirement of any kind, all of which are hereby
expressly waived by the Company.

     (c)  Additional Remedies.  Upon any Loan Termination Date
          -------------------
pursuant to this Section 10.02, no Loans thereafter will be made,
                 -------------
and the Administrator, Lender and the Relationship Bank shall
have, in addition to all other rights and remedies under this
Agreement or otherwise, all other rights and remedies provided to
secured parties under the UCC of each applicable jurisdiction and
other applicable laws, which rights shall be cumulative.


                            ARTICLE XI

               THE ADMINISTRATOR; RELATIONSHIP BANK

     SECTION 11.01.  Authorization and Action.  Pursuant to the
                     ------------------------
Program Administration Agreement and the Relationship Bank
Agreement, Lender has appointed and authorized the Administrator
and the Relationship Bank (or their respective designees) to take
such action as agent on its behalf and to exercise such powers
under this Agreement as are delegated to the Administrator or the
Relationship Bank by the terms hereof, together with such powers
as are reasonably incidental thereto.

     SECTION 11.02.  Administrator's and Relationship Bank's
                     ---------------------------------------
Reliance, Etc.  The Administrator, the Relationship Bank and
- -------------
their directors, officers, agents or employees shall not be
liable for any action taken or omitted to be taken by it or them
under or in connection with the Transaction Documents (including,
without limitation, the servicing, administering or collecting



                                45

<PAGE>

Pool Receivables as Servicer pursuant to Section 8.01), except
                                         ------------
for its or their own gross negligence or willful misconduct.
Without limiting the generality of the foregoing, each of the
Administrator and the Relationship Bank:  (a) may consult with
legal counsel (including counsel for the Company or AnnTaylor),
independent certified public accountants and other experts
selected by it and shall not be liable for any action taken or
omitted to be taken in good faith by it in accordance with the
advice of such counsel, accountants or experts; (b) makes no
warranty or representation to Lender or any other holder of any
interest in Pool Receivables and shall not be responsible to
Lender or any such other holder for any statements, warranties or
representations made in or in connection with any Transaction
Document; (c) shall not have any duty to ascertain or to inquire
as to the performance or observance of any of the terms,
covenants or conditions of any Transaction Document by the
Company or AnnTaylor, or to inspect the property (including the
books and records) of the Company or AnnTaylor; (d) shall not be
responsible to Lender or any other holder of any interest in Pool
Receivables for the due execution, legality, validity,
enforceability, genuineness, sufficiency or value of any
Transaction Document; and (e) shall incur no liability under or
in respect of this Agreement by acting upon any notice (including
notice by telephone), consent, certificate or other instrument or
writing (which may be by facsimile or telex) believed by it to be
genuine and signed or sent by the proper party or parties.

     SECTION 11.03.  State Street Capital and PNC Bank and
                     -------------------------------------
Affiliates.  State Street Capital and PNC Bank and any of their
- ----------
respective Affiliates may generally engage in any kind of
business with the Company, AnnTaylor or any Obligor, any of their
respective Affiliates and any Person who may do business with or
own securities of the Company, AnnTaylor or any Obligor or any of
their respective Affiliates, all as if State Street Capital and
PNC Bank were not the Administrator and the Relationship Bank,
respectively, and without any duty to account therefor to Lender
or any other holder of an interest in Pool Receivables.


                           ARTICLE XII

                 ASSIGNMENT OF LENDER'S INTEREST

     SECTION 12.01.  Restrictions on Assignments.
                     ---------------------------

     (a)  Neither the Company, nor AnnTaylor, as Servicer, nor
PNC Bank, individually or as the Relationship Bank (except as
otherwise provided in the Relationship Bank Agreement), may
assign its rights, or delegate its duties hereunder or any
interest herein without the prior written consent of the
Administrator.  Lender may not assign its rights hereunder



                                46

<PAGE>

(although it may delegate its duties hereunder as expressly
indicated herein) or the Loans (or any portion thereof) to any
Person without the prior written consent of the Company, which
consent shall not be unreasonably withheld; provided, however,
                                            --------  -------
that

          (i)  Lender may assign all of its rights and interests
     in the Transaction Documents, together with all its interest
     in the Loans, to State Street Capital or PNC Bank, or both,
     or any Affiliate of either of them, or to any "bankruptcy
     remote" special purpose entity the business of which is
     administered by State Street Capital or any Affiliate of
     State Street Capital; provided, however, no such assignment
                           --------  -------
     may be made unless the assignee shall agree with the Company
     that unless an Event of Default has occurred and is
     continuing, the Company shall not be obligated to pay
     interest on the Loans in excess of the interest that the
     Company would have been obligated to pay absent such
     assignment; and

          (ii)  Lender may assign and grant a security interest
     in all of its rights in the Transaction Documents, together
     with all of its rights and interest in the Loans, to the
     Collateral Agent, to secure Lender's obligations under or in
     connection with the Commercial Paper Notes, the Liquidity
     Agreement, the Credit Agreement and any letter of credit
     issued thereunder, and certain other obligations of Lender
     incurred in connection with the funding of the Loans
     hereunder, which assignment and grant of a security interest
     (and any subsequent assignment by the Collateral Agent)
     shall not be considered an "assignment" for purposes of
     Section 12.01 or, prior to the enforcement of such security
     -------------
     interest, for purposes of any other provision of this
     Agreement.

     (b)  The Company agrees to advise the Administrator within
five Business Days after notice to the Company of any proposed
assignment by Lender of the Loans (or any portion thereof), not
otherwise permitted under subsection (a), of the Company's
                          --------------
consent or non-consent to such assignment and if it does not
consent, the reasons therefor.  If the Company does not consent
to such assignment, Lender may immediately assign such Loans (or
portion thereof) to State Street Capital, PNC Bank or any
Affiliate of State Street Capital or PNC Bank.  All of the
aforementioned assignments shall be upon such terms and
conditions as Lender and the assignee may mutually agree.

     SECTION 12.02.  Rights of Assignee.  Upon the assignment by
                     ------------------
Lender in accordance with this Article XII, the assignee
                               -----------
receiving such assignment shall have all of the rights of Lender




                                47

<PAGE>

with respect to the Transaction Documents and the Loans (or such
portion thereof as has been assigned).

     SECTION 12.03.  Evidence of Assignment.  Any assignment of
                     ----------------------
the Loans (or any portion thereof) to any Person may be evidenced
by such instrument(s) or document(s) as may be satisfactory to
Lender, the Administrator and the assignee.

     SECTION 12.04.  Rights of the Banks and Collateral Agent.
                     ----------------------------------------
Each of AnnTaylor and the Company hereby agrees that, upon notice
to the Company and AnnTaylor, the Collateral Agent may exercise
all the rights of the Administrator hereunder, with respect to
the Loans (or any portions thereof), and Collections with respect
thereto, which are owned by Lender, and all other rights and
interests of Lender in, to or under this Agreement or any other
Transaction Document.  Without limiting the foregoing, upon such
notice Collateral Agent may request Servicer to segregate
Lender's allocable shares of Collections from the Company's
allocable share, may give a Successor Notice pursuant to Section
                                                         -------
8.01(a), may give or require the Administrator or Relationship
- -------
Bank to give notice to the Lock-Box Banks as referred to in
Section 8.03(b) and may direct the Obligors of Pool Receivables
- ---------------
to make payments in respect thereof directly to an account
designated by them, in each case, to the same extent as the
Administrator might have done.


                           ARTICLE XIII

                         INDEMNIFICATION

     SECTION 13.01.  Indemnities.
                     -----------

     (a)  General Indemnity.  Without limiting any other rights
          -----------------
which any such Person may have hereunder or under applicable law,
the Company hereby agrees to indemnify each of the Administrator,
Lender, the Liquidity Banks, the Credit Bank, the Relationship
Bank, the Liquidity Agent, each of their respective Affiliates,
and all successors, transferees, participants and assigns and all
officers, directors, shareholders, controlling persons, employees
and agents of any of the foregoing (each an "Indemnified Party"),
                                             -----------------
forthwith on demand, from and against any and all damages,
losses, claims, liabilities and related costs and expenses,
including reasonable attorneys' fees and disbursements (all of
the foregoing being collectively referred to as "Indemnified
                                                 -----------
Amounts") awarded against or incurred by any of them arising out
- -------
of or relating to the Transaction Documents or the ownership or
funding of the Loans or in respect of any Receivable or any
Contract, excluding, however, (a) Indemnified Amounts to the
          ---------  -------
extent determined by a court of competent jurisdiction to have
resulted from gross negligence or willful misconduct of such



                                48

<PAGE>

Indemnified Party, (b) recourse (except as otherwise specifically
provided in this Agreement) for Defaulted Receivables, (c) taxes
on net income, or (d) Indemnified Amounts resulting solely from
acts or omissions of Servicer.  Without limiting the foregoing,
the Company shall indemnify each Indemnified Party for
Indemnified Amounts arising out of or relating to:

          (i)  the transfer by the Company of any interest in any
     Receivable other than the grant of a security interest to
     Lender pursuant to Section 9.01;
                        ------------

          (ii)  any representation or warranty made by the
     Company under or in connection with any Transaction
     Document, any Information Package or any other information
     or report delivered by or on behalf of the Company pursuant
     hereto, which shall have been false, incorrect or misleading
     in any material respect when made or deemed made;

          (iii)  the failure by the Company to comply with any
     applicable law, rule or regulation (including truth in
     lending, fair credit billing, usury, fair credit reporting,
     equal credit opportunity, fair debt collection practices and
     privacy) with respect to any Pool Receivable or the related
     Contract, or the nonconformity of any Pool Receivable or the
     related Contract with any such applicable law, rule or
     regulation;

          (iv)  the failure to vest and maintain vested in Lender
     a first priority perfected security interest, in the
     Receivables in, or purporting to be in, the Receivables
     Pool, free and clear of any Lien, other than a Lien arising
     solely as a result of an act of Lender, the Administrator or
     the Relationship Bank, whether existing at the time of any
     Loan or at any time thereafter;

          (v)  the failure to file, or any delay in filing,
     financing statements or other similar instruments or
     documents under the UCC of any applicable jurisdiction or
     other applicable laws with respect to any Receivables in, or
     purporting to be in, the Receivables Pool, whether at the
     time of any Loan or at any time thereafter;

          (vi)  without duplication of amounts paid pursuant to
     Section 3.02(a), any dispute, claim, offset or defense
     ---------------
     (other than discharge in bankruptcy) of the Obligor to the
     payment of any Receivable in, or purporting to be in, the
     Receivables Pool (including, without limitation, a defense
     based on such Receivable's or the related Contract's not
     being a legal, valid and binding obligation of such Obligor
     enforceable against it in accordance with its terms), or any
     other claim resulting from the sale of the merchandise or



                                49

<PAGE>

     services related to such Receivable or the furnishing or
     failure to furnish such merchandise or services;

          (vii)  any failure of the Company or Servicer to
     perform its duties or obligations in accordance with the
     provisions of Article VIII; or
                   ------------

          (viii)  any products liability claim arising out of or
     in connection with merchandise or services that are the
     subject of any Pool Receivable.

     (b)  Indemnity by AnnTaylor.  Without limiting any other
          ----------------------
rights which any such person may have hereunder under applicable
law, AnnTaylor hereby agrees to indemnify each Indemnified Party,
forthwith on demand, from and against any and all Indemnified
Amounts awarded against or incurred by any of them arising out of
or relating to:

          (i)  any representation or warranty made by AnnTaylor
     under or in connection with any Transaction Document in its
     capacity as Servicer, any Information Package or any other
     information or report delivered by or on behalf of AnnTaylor
     in its capacity as Servicer pursuant hereto, which shall
     have been false, incorrect or misleading in any material
     respect when made or deemed made;

          (ii)  the failure by AnnTaylor, in its capacity as
     Servicer, to comply with any applicable law, rule or
     regulation (including truth in lending, fair credit billing,
     usury, fair credit reporting, equal credit opportunity, fair
     debt collection practices and privacy) with respect to any
     Pool Receivable or other related contract; or

          (iii)  any failure of AnnTaylor to perform its duties,
     covenants and obligations in accordance with the applicable
     provisions of this Agreement.

     (c)  After-Tax Basis.  Indemnification hereunder shall be in
          ---------------
an amount necessary to make the Indemnified Party whole after
taking into account any tax consequences to the Indemnified Party
of the payment of any of the aforesaid taxes and the receipt of
the indemnity provided hereunder or of any refund of any such tax
previously indemnified hereunder, including the effect of such
tax or refund on the amount of tax measured by net income or
profits which is or was payable by the Indemnified Party.

     (d)  Contest.  Promptly after receipt of notice of the
          -------
commencement of any action involving any indemnified party in
respect of which an indemnity will be sought pursuant to this
Section 13.01, such indemnified party shall promptly notify the
- -------------
Company or AnnTaylor, as applicable; provided, however, that such
                                     --------



                                50

<PAGE>

failure to so notify shall not affect the rights of such
Indemnified Party to indemnity hereunder unless such failure
prejudices the Company's or AnnTaylor's ability to contest such
claim.  The Company or AnnTaylor, as applicable, shall have the
right to assume the defense with respect to such indemnified
claim, and to retain counsel reasonably satisfactory to the
Indemnified Party to represent such Indemnified Party; provided
                                                       --------
that (i) AnnTaylor or the Company, as applicable, shall pay all
of the fees, costs and expenses of such counsel related to such
proceedings, (ii) the Company or AnnTaylor, as appropriate, has
acknowledged in writing to such Indemnified Party that such claim
is an indemnified claim hereunder and (iii) no Event of Default
has occurred and is continuing.  In any such proceeding, any
Indemnified Party shall have the right to retain its own counsel
at its own expense, except that AnnTaylor or the Company, as
applicable, shall pay the fees and expenses of such counsel
retained by the Indemnified Party in the event that the Company
or AnnTaylor, as applicable, and the Indemnified Party shall
mutually agree to the retention of such counsel or, (ii) the
named parties to any such proceeding (including any impleaded
party) include both the Company and the Indemnified Party
representation of both parties by the same counsel would be
inappropriate, in the reasonable opinion of the Indemnified
Party, due to actual or potential differing interest between
them.  Neither the Company nor AnnTaylor, as applicable, shall be
liable for any settlement, compromise or fine or judgement by
consent with respect to any proceeding effected without its
written consent, unless an Event of Default has occurred and is
continuing, but if settled with such consent or if there shall be
a final judgement for the plaintiff, the Company or AnnTaylor, as
applicable, agrees to indemnify the indemnified party to the
extent set forth in this Section 13.01.  In addition, neither the
                         -------------
Company nor AnnTaylor will, without the prior written consent of
the Indemnified Party, settle or compromise or consent to the
entry of any judgement in any pending or threatened claim,
action, suit, proceeding or investigation or agree to any fine in
respect of which indemnification may be sought hereunder (whether
or not the indemnified party is an actual or potential party to
such claim, action, suit, proceeding, or investigation) unless
such settlement, compromise, consent or agreement includes an
unconditional release of each indemnified party from all
liability arising out of such claim, action, suit, proceeding or
investigation.  If an Event of Default has occurred and is
continuing, neither the Company nor AnnTaylor shall have the
right to control the defense of any indemnified claim pursuant to
this paragraph (d).
     -------------

     (e)  Contribution.  If for any reason the indemnification
          ------------
provided above in this Section 13.01 is unavailable to an
                       -------------
Indemnified Party or is insufficient to hold an Indemnified Party
harmless, then the Company or AnnTaylor or both, as applicable,



                                51

<PAGE>

shall contribute to the amount paid or payable by such
Indemnified Party as a result of such loss, claim, damage or
liability in such proportion as is appropriate to reflect not
only the relative benefits received by such Indemnified Party on
the one hand and the Company or AnnTaylor or both, as applicable,
on the other hand but also the relative fault of such Indemnified
Party as well as any other relevant equitable considerations.

     (f)  Participants.  Any Indemnified Party which is a
          ------------
participant shall only be entitled to amounts under this Section
                                                         -------
13.01 to the extent that such amounts, together with all amounts
- -----
due to the Person selling such participation under this Section
                                                        -------
13.01, do not exceed the amounts that would have been due to such
- -----
Person under this Section 13.01 if the participation had not been
                  -------------
entered into or sold.


                           ARTICLE XIV

                          MISCELLANEOUS

     SECTION 14.01.  Amendments, Etc.  No amendment or waiver of
                     ---------------
any provision of this Agreement nor consent to any departure by
the Company or AnnTaylor therefrom shall in any event be
effective unless the same shall be in writing and signed by (a)
the Company, AnnTaylor, the Administrator and Lender (with
respect to an amendment), provided that no amendment shall become
                          --------
effective without the signature of the Relationship Bank, if such
amendment materially increases the obligations or liabilities of
the Relationship Bank, in either its individual or agent capacity
hereunder, or materially reduces any amount payable to it
hereunder or (b) the Administrator and Lender (with respect to a
waiver or consent by them) or the Company or AnnTaylor (with
respect to a waiver or consent by it), as the case may be, and
then such waiver or consent shall be effective only in the
specific instance and for the specific purpose for which given.
The parties acknowledge that, before entering into such an
amendment or granting such a waiver or consent, Lender may also
be required to obtain the approval of some or all of the
Liquidity Banks or the Credit Bank or to obtain confirmation from
certain rating agencies that such amendment, waiver or consent
will not result in a withdrawal or reduction of the ratings of
the Commercial Paper Notes.

     SECTION 14.02.  Notices, Etc.  All notices and other
                     ------------
communications provided for hereunder shall, unless otherwise
stated herein, be in writing (including facsimile communication)
and shall be personally delivered or sent by express mail or
courier or by certified mail, postage prepaid, or by facsimile,
to the intended party at the address or facsimile number of such
party set forth under its name on the signature pages hereof or



                                52

<PAGE>

at such other address or facsimile number as shall be designated
by such party in a written notice to the other parties hereto.
All such notices and communications shall be effective, (a) if
personally delivered or sent by express mail or courier or if
sent by certified mail, when received, and (b) if transmitted by
facsimile, when sent, receipt confirmed by telephone or
electronic means.

     SECTION 14.03.  No Waiver; Remedies.  No failure on the part
                     -------------------
of the Administrator, the Relationship Bank, any Affected Party,
any Indemnified Party, Lender or any other holder of the Loans
(or any portion thereof) to exercise, and no delay in exercising,
any right hereunder shall operate as a waiver thereof; nor shall
any single or partial exercise of any right hereunder preclude
any other or further exercise thereof or the exercise of any
other right.  The remedies herein provided are cumulative and not
exclusive of any remedies provided by law.  Without limiting the
foregoing, to the fullest extent permitted by law, each of State
Street Capital, individually and as Administrator, PNC Bank,
individually and as Relationship Bank, the Collateral Agent, the
Credit Bank and each Liquidity Bank is hereby authorized by the
Company at any time and from time to time, to set off and apply
any and all deposits (general or special, time or demand,
provisional or final) at any time held and other indebtedness at
any time owing by State Street Capital, the Collateral Agent and
such Liquidity Bank to or for the credit or the account of the
Company now or hereafter existing under this Agreement, to the
Administrator, any Affected Party, any Indemnified Party or
Lender, or their respective successors and assigns.

     SECTION 14.04.  Binding Effect; Survival.  This Agreement
                     ------------------------
shall be binding upon and inure to the benefit of the Company,
AnnTaylor, the Administrator, the Relationship Bank, Lender and
their respective successors and assigns, and the provisions of
Section 4.02 and Article XIII shall inure to the benefit of the
- ------------     ------------
Affected Parties and the Indemnified Parties, respectively, and
their respective successors and assigns; provided, however,
                                         --------  -------
nothing in the foregoing shall be deemed to authorize any
assignment not permitted by Section 12.01.  This Agreement shall
                            -------------
create and constitute the continuing obligations of the parties
hereto in accordance with its terms, and shall remain in full
force and effect until the Final Payout Date.  The rights and
remedies with respect to any breach of any representation and
warranty made by the Company or AnnTaylor pursuant to Article VI
                                                      ----------
and the indemnification and other provisions of Article XIII and
                                                ------------
Sections 4.02, 14.05, 14.06, 14.07, 14.08 and 14.15 shall be
- -------------  -----  -----  -----  -----     -----
continuing and shall survive any termination of this Agreement.

     SECTION 14.05.  Costs, Expenses and Taxes.  In addition to
                     -------------------------
its obligations under Article XIII, the Company agrees to pay on
                      ------------
demand:



                                53

<PAGE>

          (a)  all costs and expenses incurred by the
     Administrator, the Relationship Bank, the Credit Bank, the
     Collateral Agent and the Lender in connection with the
     negotiation, preparation, execution and delivery, or the
     enforcement of, or any actual or claimed breach of, this
     Agreement and the other Transaction Documents, including,
     without limitation (i) the reasonable fees and expenses of
     counsel to any of such Persons incurred in connection with
     any of the foregoing or in advising such Persons as to their
     respective rights and remedies under any of the Transaction
     Documents, and (ii) subject to Section 7.01(c), all
                                    ---------------
     reasonable out-of-pocket expenses (including reasonable fees
     and expenses of independent accountants but, other than as
     set forth in Section 7.01(c), excluding allocations of any
                  ---------------
     expenses relating to salaries of employees or other overhead
     expenses), incurred in connection with any review of the
     Company's or AnnTaylor's books and records either prior to
     the execution and delivery hereof or pursuant (it being
     understood that receipts will be required for expenses over
     $5, meal expenses will be limited to $40 per day per person,
     air travel shall be by unrestricted coach class and, unless
     an Event of Default has occurred and shall be continuing,
     flight and lodging arrangements shall be made through
     AnnTaylor Travel, Inc.); and

          (b)  all stamp and other similar taxes and fees payable
     or determined to be payable in connection with the
     execution, delivery, filing and recording of this Agreement
     or the other Transaction Documents, and agrees to indemnify
     each Indemnified Party against any liabilities with respect
     to or resulting from any delay in paying or omission to pay
     such taxes and fees; provided that any Indemnified Party
                          --------
     which is a participant shall only be entitled to amounts
     under this Section 14.05(b) to the extent that such amounts,
                ----------------
     together with all amounts due to the Person selling such
     participation under this Section 14.05, do not exceed the
                              -------------
     amounts that would have been due to such Person under this
     Section 14.05 if the participation had not been entered into
     -------------
     or sold.

     SECTION 14.06.  No Proceedings.  The Company, AnnTaylor,
                     --------------
Servicer, State Street Capital (individually and as
Administrator) and PNC Bank (individually and as Relationship
Bank) each hereby agrees that it will not institute against
Lender, or join any other Person in instituting against Lender,
any insolvency proceeding (namely, any proceeding of the type
referred to in the definition of Event of Bankruptcy) so long as
any Commercial Paper Notes issued by Lender shall be outstanding
or there shall not have elapsed one year plus one day since the
last day on which any such Commercial Paper Notes shall have been
outstanding.  The foregoing shall not limit the Company's or



                                54

<PAGE>

AnnTaylor's right to file any claim in or otherwise take any
action with respect to any insolvency proceeding that was
instituted by any Person other than the Company or AnnTaylor.

     SECTION 14.07.  Confidentiality of the Company Information.
                     ------------------------------------------

     (a)  Confidential Company Information.  Each party hereto
          --------------------------------
(other than the Company or AnnTaylor) acknowledges that certain
of the information provided to such party by or on behalf of the
Company or AnnTaylor in connection with this Agreement and the
transactions contemplated hereby is or may be confidential, and
each such party severally agrees that, unless the Company or
AnnTaylor shall otherwise agree in writing, and except as
provided in subsection (b), such party will not disclose to any
            --------------
other person or entity:

          (i)  any information regarding, or copies of, any non-
     public financial statements, reports and other information
     furnished by the Company or AnnTaylor to Lender or the
     Administrator pursuant to Section 3.01, 5.01(j), 5.01(k),
                               ------------  -------  -------
     6.01(i), 6.01(j), 6.01(m), 6.02(h), 6.02(i), 6.02(j),
     -------  -------  -------  -------  -------  -------
     7.01(c) or 7.03, or
     -------    ----

          (ii)  any other information regarding the Company or
     AnnTaylor which is designated by the Company or AnnTaylor to
     such party in writing as confidential

(the information referred to in clauses (i) and (ii) above,
                                --------------------
whether furnished by the Company, AnnTaylor or any attorney for
or other representative of the Company or AnnTaylor (each a
"Company Information Provider"), is collectively referred to as
 ----------------------------
the "Company Information"; provided, however, the "Company
     -------------------   --------  -------       -------
Information" shall not include
- -----------

          (A)  any information which is or becomes generally
     available to the general public or to such party on a
     nonconfidential basis from a source other than any Company
     Information Provider, or which was known to such party on a
     nonconfidential basis prior to its disclosure by any Company
     Information Provider, or

          (B)  information regarding the nature of this
     Agreement, the basic terms hereof (including without
     limitation the amount and nature of Lender's commitment and
     Outstanding Principal and of the recourse or other credit
     enhancement provided by the Company hereunder), the nature,
     amount and status of the Pool Receivables, and the current
     and/or historical ratios of losses to liquidations,
     dilutions and/or outstandings with respect to the
     Receivables Pool, such other information as may be required




                                55

<PAGE>

     to be disclosed, in the Administrator's reasonable
     judgement, under securities laws applicable to Lender.

     (b)  Disclosure.  Notwithstanding subsection (a), each party
          ----------                   --------------
may disclose any of the Company Information:

          (i)  to any of such party's independent attorneys,
     consultants and auditors, and to each Liquidity Bank, the
     Credit Bank, any dealer or placement agent for Lender's
     commercial paper, and any actual or potential assignees of,
     or participants in, any of the rights or obligations of
     Lender, any Liquidity Bank, the Credit Bank, the
     Administrator or the Relationship Bank under or in
     connection with this Agreement, who (A) in the good faith
     belief of such party, have a need to know such the Company
     Information, (B) are informed by such party of the
     confidential nature of the Company Information and the terms
     of this Section 14.07, and (C) are subject to
             -------------
     confidentiality restrictions generally consistent with this
     Section 14.07,
     -------------

          (ii)  to any rating agency that maintains a rating for
     Lender's commercial paper or is considering the issuance of
     such a rating, for the purposes of reviewing the credit of
     Lender in connection with such rating,

          (iii)  to any other party to this Agreement, for the
     purposes contemplated hereby,

          (iv)  as may be required by any municipal, state,
     federal or other regulatory body having or claiming to have
     jurisdiction over such party, in order to comply, in the
     reasonable judgement of counsel to such party, with any law,
     order, regulation, regulatory request or ruling applicable
     to such party, or

          (v)  subject to subsection (c), in the event such party
                          --------------
     is legally compelled (by interrogatories, requests for
     information or copies, subpoena, civil investigative demand
     or similar process) to disclose such the Company
     Information.

     (c)  Legal Compulsion.  In the event that any party hereto
          ----------------
(other than the Company or AnnTaylor) or any of its
representatives is requested or becomes legally compelled (by
interrogatories, requests for information or documents, subpoena,
civil investigative demand or similar process) to disclose any of
the Company or AnnTaylor Information, such party will (or will
cause its representative to)





                                56

<PAGE>

          (i)  provide the Company or AnnTaylor with prompt
     written notice so that (A) the Company or any other Company
     Information Provider may seek a protective order or other
     appropriate remedy, or (B) the Company or AnnTaylor may, if
     it so chooses, agree that such party (or its
     representatives) may disclose such Company Information
     pursuant to such request or legal compulsion; and

          (ii) unless the Company or AnnTaylor agrees that such
     Company Information may be disclosed, make a timely
     objection to the request or compulsion to provide such the
     Company Information on the basis that such the Company
     Information is confidential and subject to the agreements
     contained in this Section 14.07.
                       -------------

In the event such protective order or remedy is not obtained, or
the Company or AnnTaylor waives compliance with the provisions of
this Section 14.07, such party will furnish only that portion of
     -------------
the Company Information which (in such party's good faith
judgment) is legally required to be furnished and will exercise
reasonable efforts to obtain reliable assurance that confidential
treatment will be afforded the Company Information.

     (d)  This Section 14.07 shall survive termination of this
               -------------
Agreement.

     SECTION 14.08.  Confidentiality of Program Information.
                     --------------------------------------

     (a)  Confidential Information.  Each party hereto
          ------------------------
acknowledges that State Street Capital regards the structure of
the transactions contemplated by this Agreement to be
proprietary, and each such party severally agrees that:

          (i)  it will not disclose without the prior consent of
     State Street Capital (other than to the directors,
     employees, auditors, counsel or affiliates (collectively,
     "representatives")) of such party, each of whom shall be
     informed by such party of the confidential nature of the
     Information (as defined below) and of the terms of this
     Section 14.08, (A) any information regarding the pricing in,
     -------------
     or copies of, the Fee Letter, (B) any information regarding
     the organization, business or operations of Lender generally
     or the services performed by the Administrator or the
     Relationship Bank for Lender, or (C) any information which
     is furnished by State Street Capital to such party and which
     is designated by State Street Capital to such party in
     writing as confidential or as not otherwise available to the
     general public (the information referred to in clauses (A),
                                                    ------------
     (B) and (C) is collectively referred to as the "Program
     ---     ---                                     -------
     Information"); provided, however, that such party may
     -----------    --------  -------
     disclose any such Program Information (I) to any other party



                                57

<PAGE>

     to this Agreement for the purposes contemplated hereby, (II)
     as may be required, in the reasonable judgement of counsel
     to such party, by any municipal, state, federal or other
     regulatory body having or claiming to have jurisdiction over
     such party, (III) in order to comply with any law, order,
     regulation, regulatory request or ruling applicable to such
     party, (IV) subject to subsection (c), in the event such
                            --------------
     party is legally compelled (by interrogatories, requests for
     information or copies, subpoena, civil investigative demand
     or similar process) to disclose any such Program
     Information, (V) to any of such party's independent
     attorneys, consultants and auditors, or (VI) in defending
     any action or proceeding relating to the Transaction
     Documents;

          (ii)  it will use the Program Information solely for
     the purposes of evaluating, administering and enforcing the
     transactions contemplated by this Agreement and making any
     necessary business judgments with respect thereto; and

          (iii)  it will, upon written demand, return (and cause
     each of its representatives to return) to State Street
     Capital, all documents or other written material received
     from State Street Capital, as the case may be, in connection
     with (a)(i)(B) or (C) above and all copies thereof made by
          ---------    ---
     such party which contain the Program Information.

The parties hereto acknowledge that AnnTaylor will file a copy of
this Agreement with the Securities and Exchange Commission and
will provide copies hereof to Persons requesting such copies as
may be required by applicable law and to such Persons as may have
a valid business need to review this Agreement; provided that
                                                --------
none of the Company, AnnTaylor nor any Affiliate thereof shall
otherwise distribute copies of this Agreement.

     (b)  Availability of Confidential Information.  This Section
          ----------------------------------------        -------
14.08 shall be inoperative as to such portions of the Program
- -----
Information which are or become generally available to the public
or such party on a nonconfidential basis from a source other than
State Street Capital or were known to such party on a
nonconfidential basis prior to its disclosure by State Street
Capital.

     (c)  Legal Compulsion to Disclose.  In the event that any
          ----------------------------
party or anyone to whom such party or its representatives
transmits the Program Information is requested or becomes legally
compelled (by interrogatories, requests for information or
documents, subpoena, civil investigative demand or similar
process) to disclose any of the Information, such party will





                                58

<PAGE>

          (i)  provide State Street Capital with prompt written
     notice so that State Street Capital may seek a protective
     order or other appropriate remedy and/or waive compliance
     with the provisions of this Section 14.08; and
                                 -------------

          (ii)  unless State Street Capital waives compliance by
     such party with the provisions of this Section 14.08, make a
                                            -------------
     timely objection to the request or confirmation to provide
     such Program Information on the basis that such Program
     Information is confidential and subject to the agreements
     contained in this Section 14.08.
                       -------------

In the event that such protective order or other remedy is not
obtained, or State Street Capital waives compliance with the
provisions of this Section 14.08, such party will furnish only
                   -------------
that portion of the Program Information which (in such party's
good faith judgment) is legally required to be furnished and will
exercise reasonable efforts to obtain reliable assurance that
confidential treatment will be accorded the Program Information.

     (d)  Survival.  This Section 14.08 shall survive termination
          --------        -------------
of this Agreement.

     SECTION 14.09.  Captions and Cross References.  The various
                     -----------------------------
captions (including, without limitation, the table of contents)
in this Agreement are provided solely for convenience of
reference and shall not affect the meaning or interpretation of
any provision of this Agreement.  Unless otherwise indicated,
references in this Agreement to any Section, Appendix, Schedule
or Exhibit are to such Section of or Appendix, Schedule or
Exhibit to this Agreement, as the case may be, and references in
any Section, subsection, or clause to any subsection, clause or
subclause are to such subsection, clause or subclause of such
Section, subsection or clause.

     SECTION 14.10.  Governing Law.  THIS AGREEMENT, INCLUDING
                     -------------
THE RIGHTS AND DUTIES OF THE PARTIES HERETO, SHALL BE GOVERNED
BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF
NEW YORK.

     SECTION 14.11.  Waiver Of Jury Trial.  EACH PARTY HERETO
                     --------------------
HEREBY EXPRESSLY WAIVES ANY RIGHT TO A TRIAL BY JURY IN ANY
ACTION OR PROCEEDING TO ENFORCE OR DEFEND ANY RIGHTS UNDER THIS
AGREEMENT, THE NOTE, ANY OTHER TRANSACTION DOCUMENT OR UNDER ANY
AMENDMENT, INSTRUMENT OR DOCUMENT DELIVERED OR WHICH MAY BE IN
THE FUTURE BE DELIVERED IN CONNECTION HEREWITH OR ARISING FROM
ANY BANKING OR OTHER RELATIONSHIP EXISTING IN CONNECTION WITH
THIS AGREEMENT OR ANY OTHER TRANSACTION DOCUMENT AND AGREES THAT
ANY SUCH ACTION OR PROCEEDING SHALL BE TRIED BEFORE A COURT AND
NOT BEFORE A JURY.




                                59

<PAGE>

     SECTION 14.12.  Consent To Jurisdiction; Waiver Of
                     ----------------------------------
Immunities.  EACH OF ANNTAYLOR AND THE COMPANY HEREBY
- ----------
ACKNOWLEDGES AND AGREES THAT:

          (a)  IT IRREVOCABLY (i) SUBMITS TO THE JURISDICTION,
     FIRST, OF ANY UNITED STATES FEDERAL COURT, AND SECOND, IF
     FEDERAL JURISDICTION IS NOT AVAILABLE, OF ANY NEW YORK STATE
     COURT, IN EITHER CASE SITTING IN NEW YORK, NEW YORK IN ANY
     ACTION OR PROCEEDING ARISING OUT OF OR RELATING TO THIS
     AGREEMENT, (ii) AGREES THAT ALL CLAIMS IN RESPECT OF SUCH
     ACTION OR PROCEEDING MAY BE HEARD AND DETERMINED ONLY IN
     SUCH NEW YORK STATE OR FEDERAL COURT AND NOT IN ANY OTHER
     COURT, AND (iii) WAIVES, TO THE FULLEST EXTENT IT MAY
     EFFECTIVELY DO SO, THE DEFENSE OF AN INCONVENIENT FORUM TO
     THE MAINTENANCE OF SUCH ACTION OR PROCEEDING.

          (b)  TO THE EXTENT THAT IT HAS OR HEREAFTER MAY ACQUIRE
     ANY IMMUNITY FROM THE JURISDICTION OF ANY COURT OR FROM ANY
     LEGAL PROCESS (WHETHER THROUGH SERVICE OR NOTICE, ATTACHMENT
     PRIOR TO JUDGMENT, ATTACHMENT IN AID TO EXECUTION, EXECUTION
     OR OTHERWISE) WITH RESPECT TO ITSELF OR ITS PROPERTY, IT
     HEREBY IRREVOCABLY WAIVES SUCH IMMUNITY IN RESPECT OF ITS
     OBLIGATIONS UNDER OR IN CONNECTION WITH THIS AGREEMENT.

     SECTION 14.13.  Execution in Counterparts.  This Agreement
                     -------------------------
may be executed in any number of counterparts and by the
different parties hereto in separate counterparts, each of which
when so executed shall be deemed to be an original and all of
which when taken together shall constitute one and the same
Agreement.

     SECTION 14.14.  No Recourse Against Other Parties.  No
                     ---------------------------------
recourse under any obligation, covenant or agreement of Lender
contained in this Agreement shall be had against any stockholder,
employee, officer, director, or incorporator of Lender, provided,
                                                        --------
however, that nothing in this Section 14.14 shall relieve any of
- -------                       -------------
the foregoing Persons from any liability which such Person may
otherwise have for his/her or its gross negligence or willful
misconduct.















                                60

<PAGE>

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

                           ANNTAYLOR FUNDING, INC. as the Company


                           By
                             -------------------------------
                             Title:  Vice President

                           414 Chapel Street
                           New Haven, CT  06511
                           Telephone No.: (203) 865-0811
                           Facsimile No.: (203) 865-2756
                           Attention: Bert A. Tieben
                                      Vice President


                           ANNTAYLOR, INC., as initial Servicer


                           By
                             -------------------------------
                             Title:  Senior Vice President

                           142 West 57th Street
                           New York, NY  10019
                           Telephone No.: (212) 541-3300
                           Facsimile No.: (212) 541-3299
                           Attention: Jocelyn F.L. Barandiaran
                                      Vice President/Secretary
                                      and General Counsel

                           with a copy to:

                           AnnTaylor, Inc.
                           414 Chapel Street
                           New Haven, CT  06511
                           Telephone No.: (203) 865-0811
                           Facsimile No.: (203) 865-2756
                           Attention: Walter Parks
                           Vice President/Financial Reporting

<PAGE>

                           CLIPPER RECEIVABLES CORPORATION,
                           as Lender


                           By
                             -------------------------------
                             Title
                                  --------------------------

                           P.O. Box 4024
                           Boston, Massachusetts 02101
                           Facsimile No.:  (617) 951-7050
                           Attention:      David M. Donaldson



                           STATE STREET BOSTON CAPITAL
                           CORPORATION, as Administrator



                           By
                             -------------------------------
                              Managing Director

                           225 Franklin Street
                           Boston, Massachusetts 02110
                           Facsimile No.:  (617) 350-4020
                           Attention:      Clipper Funds



                           PNC BANK, NATIONAL ASSOCIATION, as
                           Relationship Bank



                           By:
                              ---------------------------------
                           Title:  Vice President

                           Fifth Avenue and Wood Street
                           Pittsburgh, Pennsylvania  15265
                           Facsimile No.:  (412) 762-4167
                           Attention:      Marc Potter

<PAGE>

                            APPENDIX A

                           DEFINITIONS


     This is Appendix A to the Receivables Financing Agreement
dated as of January 27, 1994 among AnnTaylor Funding, Inc.,
AnnTaylor, Inc., Clipper Receivables Corporation, State Street
Boston Capital Corporation, as Administrator and PNC Bank,
National Association, as Relationship Bank (as amended,
supplemented or otherwise modified from time to time, this
"Agreement").  Each reference in this Appendix A to any Section,
 ---------                            ----------
Appendix or Exhibit refers to such Section of or Appendix or
Exhibit to this Agreement.

     A.   Defined Terms.  As used in this Agreement, unless the
          -------------
context requires a different meaning, the following terms have
the meanings indicated hereinbelow:

     "Account" means each revolving credit card account
      -------
established pursuant to a Contract between AnnTaylor and any
Obligor pursuant to which indebtedness may arise for the purchase
of goods.

     "Account Age" has the meaning set forth in Schedule 7.03(c).
      -----------                               ----------------

     "Administrator" has the meaning set forth in the preamble.
      -------------                                   --------

     "Administrator's Office" means the office of the
      ----------------------
Administrator at 225 Franklin Street, Boston, Massachusetts
02110, Attention: Clipper Funds, or such other address as shall
be designated by the Administrator in writing to the Company and
Lender.

     "Affected Party" means each of Lender, each Liquidity Bank,
      --------------
any assignee or participant of Lender or any Liquidity Bank, the
Credit Bank, any assignee or participant of the Credit Bank,
State Street Capital, any successor to State Street Capital as
Administrator, PNC Bank, any successor to PNC Bank as
Relationship Bank, any sub-agent of the Administrator, the
Collateral Agent, any successor of First Chicago as Collateral
Agent and any co-agent or sub-agent of the Collateral Agent.

     "Affiliate" when used with respect to ATSC, AnnTaylor or the
      ---------
Company means ATSC or any Subsidiary of ATSC and when used with
respect to any other Person means any other Person controlling,
controlled by, or under common control with, such Person.

     "Alternate Base Rate" means, on any date, a fluctuating rate
      -------------------
of interest per annum equal to the higher of
            --- -----

<PAGE>

          (a)  the rate of interest most recently announced by
     PNC Bank in Pittsburgh, Pennsylvania, as its prime rate; and

          (b)  the Federal Funds Rate (as defined below) most
     recently determined by PNC Bank plus 1.0% per annum.
                                               --- -----

The Alternate Base Rate is not necessarily intended to be the
lowest rate of interest determined by the Liquidity Agent in
connection with extensions of credit.

     "AnnTaylor" has the meaning set forth in the preamble.
      ---------                                   --------

     "AnnTaylor Credit Agreement" means the Credit Agreement,
      --------------------------
dated as of June 28, 1993, among AnnTaylor, Bank of America
National Trust and Savings Association and Bank of Montreal, as
Co-Agents, the financial institutions from time to time party
thereto and Bank of America National Trust and Savings
Association, as Agent, as heretofore amended.

     "Arrangement Fee" has the meaning set forth in Section
      ---------------                               -------
4.01(a).
- -------

     "ATSC" means AnnTaylor Stores Corporation, a Delaware
      ----
corporation.

     "Bank Rate" for any Interest Period means
      ---------

          (a)  in the case of any Interest Period other than a
     Interest Period described in clause (b) or (c), an interest
                                  ----------    ---
     rate per annum equal to the sum of (x) the Bank Rate Spread,
          --- -----
     plus (y) the Eurodollar Rate (Reserve Adjusted) for such
     ----
     Interest Period;

          (b)  in the case of

               (i) any Interest Period on or prior to the first
          day of which Lender, any Liquidity Bank or the Credit
          Bank shall have notified the Administrator that (A) the
          introduction of or any change in or in the
          interpretation of any law or regulation makes it
          unlawful, or any central bank or other governmental
          authority asserts that it is unlawful, for such Person
          to fund the applicable Loan (or portion thereof) at the
          rate described in clause (a), or (B) due to market
                            ----------
          conditions affecting the London interbank eurodollar
          market, funds are not reasonably available to such
          Person in such market in order to enable it to fund
          such Loan (or portion thereof) at the rate described in
          clause (a) (and in the case of subclause (A) or (B),
          ----------                     -------------    ---
          such Person shall not have subsequently notified the




                               -2-

<PAGE>

          Administrator that such circumstances no longer exist),
          or

               (ii)  any Interest Period as to which the
          Administrator does not receive notice or determine, by
          no later than 12:00 noon (New York City time) on the
          third Business Day preceding the first day of such
          Interest Period, that the applicable Loan (or portion
          thereof) will be funded by Liquidity Loans and not by
          the issuance of Commercial Paper Notes,

     an interest rate per annum equal to (x) the Bank Rate
                      --- -----
     Spread, plus (y) the Alternate Base Rate in effect on the
             ----
     first day of from time to time during such Interest Period.

     "Bank Rate Spread" for purposes of determining the Bank Rate
      ----------------
for any Interest Period means a rate per annum equal to (i) if
                                     --- -----
the Bank Rate for such Interest Period will be based on the
Eurodollar Rate (Reserve Adjusted), 1.00% per annum, and (ii) if
                                          ---------
the Bank Rate for such Interest Period will be based on the
Alternate Base Rate, 0% per annum.
                        --- -----

     "Board of Directors" means either the Board of Directors of
      ------------------
the Company or any duly authorized committee of that board.

     "Borrowing Base" has the meaning set forth in Section
      --------------                               -------
1.03(a).
- -------

     "Borrowing Notice" has the meaning set forth in Section
      ----------------                               -------
1.02(a).
- -------

     "Business Day" means a day on which both (a) the
      ------------
Administrator at its principal office in Boston, Massachusetts is
open for business and (b) commercial banks in New York City and
Chicago, Illinois are not authorized or required to be closed for
business.

     "Capital Expenditures" shall mean, for any period, on a
      --------------------
consolidated basis for AnnTaylor and its Restricted Subsidiaries,
the aggregate of all expenditures (whether paid in cash or
accrued as liabilities during that period and including that
portion of Capital Leases (except any capitalized interest) which
is capitalized on the consolidated balance sheet of AnnTaylor and
its Restricted Subsidiaries) made by AnnTaylor or any Restricted
Subsidiary during such period that, in conformity with GAAP, are
required to be included in or reflected by property, plant or
equipment, licenses and permits, or other similar fixed asset
accounts as reflected in such balance sheet (including
expenditures for equipment purchased simultaneously with the
trade-in of existing equipment owned by AnnTaylor or any such
Restricted Subsidiary to the extent the gross amount of such



                               -3-

<PAGE>

purchase price exceeds the book value of the equipment being
traded in, but excluding expenditures made in connection with the
replacement or restoration of assets, to the extent reimbursed or
financed from insurance proceeds or condemnation awards).

     "Capital Lease", as applied to any Person, shall mean any
      -------------
lease of any property (whether real, personal, or mixed) by that
Person as lessee which, in conformity with GAAP, is accounted for
as a capital lease on the balance sheet of that Person.

     "Cash Interest Expense" shall mean, for any period, all
      ---------------------
Interest Expense for such period payable in cash.

     "Change in Control" means any of the following:
      -----------------

          "Change in Control" as defined in the Indenture
     dated as of June 15, 1993 from AnnTaylor to Fleet Bank,
     N.A., as Trustee relating to the 8-3/4% Subordinated
     Notes due 2000 of AnnTaylor as in effect on the date
     hereof; or

          (b)  the failure of AnnTaylor to own directly or
     indirectly, 100% of the outstanding voting stock of the
     Company.

     "Collateral Agent" means First Chicago in its capacity as
      ----------------
collateral agent, together with any successors thereto, under the
Security Agreement.

     "Collections" means, with respect to any Receivable, all
      -----------
funds which either (a) are received by the Company or Servicer
from or on behalf of the related Obligors in payment of any
amounts owed (including, without limitation, purchase prices,
finance charges, interest and all other charges) in respect of
such Receivable, or applied to such amounts owed by such Obligors
(including, without limitation, insurance payments that the
Company or Servicer applies in the ordinary course of its
business to amounts owed in respect of such Receivable and net
proceeds of sale or other disposition of repossessed goods or
other collateral or property of the Obligor or any other party
directly or indirectly liable for payment of such Receivable and
available to be applied thereon), or (b) are deemed to have been
received by the Company or any other Person as a Collection
pursuant to Section 3.02.
            ------------


     "Commercial Paper Notes" means short-term promissory notes
      ----------------------
issued or to be issued by Lender to fund its investments in
accounts receivable or other financial assets.





                               -4-

<PAGE>

     "Commitment Fee" has the meaning set forth in the Fee
      --------------
Letter.

     "Company" has the meaning set forth in the preamble.
      -------                                   --------

     "Company Information" has the meaning set forth in Section
      -------------------                               -------
14.07(a).
- --------

     "Company Information Provider" has the meaning set forth in
      ----------------------------
Section 14.07(a).
- ----------------

     "Company's Net Worth" means, at any time, the amount by
      -------------------
which the Company's total assets exceed the Company's total
liabilities, as determined in accordance with GAAP.

     "Contract" means a contract between AnnTaylor and any Person
      --------
pursuant to or under which such Person establishes a revolving
credit card account pursuant to which indebtedness may arise for
the purchase of goods.  A "related" Contract with respect to the
Receivables means a Contract under which Receivables in the
Receivables Pool arise or which is relevant to the collection or
enforcement of such Receivables.

     "CP Rate" for any period means a rate per annum calculated
      -------                              --- -----
by the Administrator equal to the sum of (i) the rate or, if more
than one rate, the weighted average of the rates, determined by
converting to an interest-bearing equivalent rate per annum the
                                                  --- -----
discount rate (or rates) at which Commercial Paper Notes on each
day during such period have been sold by the commercial paper
placement agents selected by the Administrator, plus (ii) the
                                                ----
commissions and charges charged by such commercial paper
placement agents with respect to such Commercial Paper Notes,
expressed as a percentage of such face amount and converted to an
interest-bearing equivalent rate per annum.
                                 --- -----

     "Credit Agreement" means and includes (a) the Credit
      ----------------
Agreement, dated as of September 24, 1992 between Lender and the
Credit Bank and (b) any other agreement (other than the Liquidity
Agreement) hereafter entered into by Lender providing for the
issuance of one or more letters of credit for the account of
Lender, the making of loans to Lender or any other extensions of
credit to or for the account of Lender to support all or any part
of Lender's payment obligations under its Commercial Paper Notes
or to provide an alternate means of funding Lender's investments
in accounts receivable or other financial assets, in each case as
amended, supplemented or otherwise modified from time to time.

     "Credit and Collection Policy" means those credit and
      ----------------------------
collection policies and practices relating to Contracts and
Receivables described in Schedule 6.01(p)-2, as modified without
                         ------------------
violating Section 7.03(c).
          ---------------



                               -5-

<PAGE>

     "Credit Bank" means and includes State Street Bank, as
      -----------
lender to Lender and as issuer of a letter of credit for Lender's
account under the Credit Agreement, and any other or additional
bank or other financial institution now or hereafter extending
credit or having a commitment to extend credit to or for the
account of Lender under the Credit Agreement.

     "Credit Draw means a loan made by the Credit Bank pursuant
      -----------
to the Credit Agreement or a disbursement made by the Credit Bank
under a letter of credit issued pursuant to the Credit Agreement.

     "Customer Letter of Credit" has the meaning set forth in
      -------------------------
Section 3.05(e).
- ---------------

     "Cut-Off Date" means the last day of each Settlement Period.
      ------------

     "Defaulted Receivable" means a Receivable (a) with an
      --------------------
Account Age greater than 5, unless a payment has been received in
the past 30 days, and in all cases where the Account Age is
greater than 6, or (b) as to which the computer records of the
Company or the Servicer identify that an Event of Bankruptcy with
respect to the Obligor thereof has occurred and remains
continuing.

     "Delinquency Ratio" means the ratio (expressed as a
      -----------------
percentage) computed as of any Cut-Off Date by dividing (x) the
sum for each of the four billing dates in the Settlement Period
ending on such Cut-Off Date of the aggregate Unpaid Balance of
all Pool Receivables that are Delinquent Receivables and that
have been billed on one of such four billing dates by (y) the sum
for each of the four billing dates in the Settlement Period
ending on such Cut-Off Date of the aggregate Unpaid Balance of
all Pool Receivables that have been billed on one of such four
billing dates.

     "Delinquent Receivable" means a Receivable that is not a
      ---------------------
Defaulted Receivable and which has an Account Age of 2 or more.

     "Dilution Ratio" means the ratio (expressed as a percentage)
      --------------
computed as of any Cut-Off Date by dividing (x) the aggregate
reductions in Unpaid Balance of all Pool Receivables on account
of returns, allowances, revisions or cancellations during the
three Settlement Periods ending on such Cut-Off Date by (y) the
sum of the aggregate Unpaid Balance of all Pool Receivables on
the last day of each of such three Settlement Periods.

     "Distribution Center" shall mean the new distribution
      -------------------
center, fulfillment facility and related systems and equipment,
to be built, purchased or leased by AnnTaylor for the purpose of
replacing AnnTaylor's existing distribution facilities.




                               -6-

<PAGE>

     "Dollars" means dollars in lawful money of the United States
      -------
of America.

     "Downgraded Liquidity Bank" means a Liquidity Bank which has
      -------------------------
been the subject of a Downgrading Event.

     "Downgrading Event" with respect to any Person means the
      -----------------
lowering of the rating with regard to the short-term securities
of such Person to below (i) A-1 by Standard & Poor's Corporation,
or (ii) P-1 by Moody's Investors Service, Inc.

     "Due Amount" with respect to any Settlement Period means the
      ----------
sum of (i) the amount of interest on the Loans that will be due
on the Settlement Date relating to such Settlement Period,
together with any interest previously accrued and remaining
unpaid, plus (ii) the amount of principal that will be due and
        ----
owing with respect to the Loans on the Settlement Date relating
to such Settlement Period, together with any principal previously
due and remaining unpaid, plus (iii) all fees and other amounts
                          ----
that will be payable by the Company on the Settlement Date
relating to such Settlement Period pursuant to the Agreement,
plus (iv) the amount required to be deposited into the Spread
Account and/or reimbursed to the issuer of the Customer Letter of
Credit on the Settlement Date relating to such Settlement Period
to bring the sum of the amount of funds on deposit in the Spread
Account plus the stated amount of the Customer Letter of Credit
up to the Enhancement Limit.

     "Earned Discount Rate" means with respect to any Settlement
      --------------------
Period, the weighted average of the interest rates applicable to
the Loans during such Settlement Period.

     "EBITDA" shall mean, for any period, the sum of the amounts
      ------
for such period, of (a) Net Income, plus (b) to the extent Net
                                    ----
Income is reduced thereby (i) all charges for amortization of
intangibles and depreciation, (ii) Interest Expense, (iii) all
income taxes and (iv) extraordinary losses, minus (c)
                                            -----
extraordinary gains (net of taxes).

     "Eligible Contract" means a Contract in one of the forms set
      -----------------
forth in Schedule 6.01(p)-1 or otherwise approved by the
         ------------------
Administrator.

     "Eligible Receivable" means, at any time, a Pool Receivable:
      -------------------

          (a)  which was generated by AnnTaylor in the ordinary
     course of business and was sold to the Company pursuant to
     the Purchase Agreement;

          (b)  which, (i) if the perfection of Lender's security
     interest therein is governed by the laws of a jurisdiction



                               -7-

<PAGE>

     where the Uniform Commercial Code -- Secured Transactions is
     in force, constitutes an account or general intangible as
     defined in the Uniform Commercial Code as in effect in such
     jurisdiction, and (ii) if the perfection of Lender's
     security interest therein is governed by the law of any
     jurisdiction where the Uniform Commercial Code -- Secured
     Transactions is not in force, the Company has furnished to
     the Administrator such opinions of counsel and other
     evidence as has reasonably been requested, establishing to
     the reasonable satisfaction of the Administrator that
     Lender's security interest and other rights with respect
     thereto are not significantly less protected and favorable
     than such rights under the Uniform Commercial Code;

          (c)  the Obligor of which is resident of the United
     States of America, or any of its possessions or territories,
     is not an Affiliate of the Company, and is not a government
     or a governmental subdivision or agency;

          (d)  which is not a Defaulted Receivable or a
     Delinquent Receivable;

          (e)  with regard to which the warranty of the Company
     in Section 6.01(l) is true and correct;
        ---------------

          (f)  the sale of an undivided interest in which does
     not contravene or conflict with any law;

          (g)  which is denominated and payable only in Dollars
     in the United States;

          (h)  which arises under an Eligible Contract that has
     been duly authorized by the parties thereto and that,
     together with such Receivable, is in full force and effect
     and constitutes the legal, valid and binding obligation of
     the Obligor of such Receivable enforceable against such
     Obligor in accordance with its terms except as
     enforceability may be limited by bankruptcy, insolvency,
     reorganization, or other similar laws affecting the
     enforcement of creditor's rights generally and by general
     principles of equity, regardless of whether such
     enforceability is considered in a proceeding in equity or at
     law;

          (i)  which, together with the Contract related thereto,
     does not contravene in any material respect any laws, rules
     or regulations applicable thereto (including, without
     limitation, laws, rules and regulations relating to usury,
     truth in lending, fair credit billing, fair credit
     reporting, equal credit opportunity, fair debt collection
     practices and privacy) and with respect to which no party



                               -8-

<PAGE>

     to the Contract related thereto is in violation of any such
     law, rule or regulation in any material respect if such
     violation would impair the collectability of such
     Receivable;

          (j)  which satisfies all applicable requirements of the
     Credit and Collection Policy; and

          (k)  the Unpaid Balance (or any portion thereof) of
     which is not being disputed by the Obligor.

     "Enhancement Limit" has the meaning set forth in Section
      -----------------                               -------
3.05(d).
- -------

     "ERISA" means the U.S. Employee Retirement Income Security
      -----
Act of 1974, as amended from time to time.

     "Estimated Amount" means, with respect to any Settlement
      ----------------
Period, the sum of the (i) the Due Amount that the Company
reasonably estimates will be due on the Settlement Date relating
to such Settlement Period, plus (ii) the amount that the Company
                           ----
reasonably estimates will be necessary to provide funds for all
other expenses of the Company incurred during such Settlement
Period.

     "Eurodollar Rate (Reserve Adjusted)" means, with respect to
      ----------------------------------
any Interest Period and any Loan (or portion thereof), a rate per
annum (rounded upwards, if necessary, to the nearest 1/100 of 1%)
determined pursuant to the following formula:

            Eurodollar Rate      =       Eurodollar Rate
                                         ---------------
          (Reserve Adjusted)              1-Eurodollar
                                        Reserve Percentage
     where:
     -----

     "Eurodollar Rate" means, with respect to any Interest Period
      ---------------
     and any Loan (or portion thereof), the rate per annum at
     which Dollar deposits in immediately available funds are
     offered to the Eurodollar Office of the Administrator two
     Eurodollar Business Days prior to the beginning of such
     period by prime banks in the interbank eurodollar market at
     or about 11:00 a.m., New York City time, for delivery on the
     first day of such Interest Period, for the number of days
     comprised therein and in an amount equal or comparable to
     such Loan (or portion thereof) for such Interest Period.

     "Eurodollar Business Day" means a day of the year on which
      -----------------------
     dealings are carried on in the London eurodollar interbank
     market and banks are open for business in London and are not
     required or authorized to close in New York City or Boston.




                               -9-

<PAGE>

     "Eurodollar Office" means the Administrator's office located
      -----------------
     at 225 Franklin Street, Boston, Massachusetts  02110, or
     such other office as shall be designated by the
     Administrator as its Eurodollar Office pursuant to a written
     notice delivered by the Administrator to the Relationship
     Bank, the Liquidity Agent, AnnTaylor and the Company.

     "Eurodollar Reserve Percentage" means, with respect to any
      -----------------------------
     Interest Period, the applicable percentage (expressed as a
     decimal) prescribed by the Federal Reserve Board for
     determining reserve requirements applicable to "Eurocurrency
     Liabilities" pursuant to Regulation D, on the first day of
     such Interest Period.

     "Event of Bankruptcy" shall be deemed to have occurred with
      -------------------
respect to a Person if either:

          (a)  a case or other proceeding shall be commenced,
     without the application or consent of such Person, in any
     court, seeking the liquidation, reorganization, debt
     arrangement, dissolution, winding up, or composition or
     readjustment of debts of such Person, the appointment of
     a trustee, receiver, custodian, liquidator, assignee,
     sequestrator or the like for such Person or all or
     substantially all of its assets, or any similar action with
     respect to such Person under any law relating to bankruptcy,
     insolvency, reorganization, winding up or composition or
     adjustment of debts, and such case or proceeding shall
     continue undismissed, or unstayed and in effect, for a
     period of 60 consecutive days; or an order for relief in
     respect of such Person shall be entered in an involuntary
     case under the federal bankruptcy laws or other similar laws
     now or hereafter in effect; or

          (b)  such Person shall commence a voluntary case or
     other proceeding under any applicable bankruptcy,
     insolvency, reorganization, debt arrangement, dissolution
     or other similar law now or hereafter in effect, or shall
     consent to the appointment of or taking possession by a
     receiver, liquidator, assignee, trustee, custodian,
     sequestrator (or other similar official) for, such Person or
     for any substantial part of its property, or shall make any
     general assignment for the benefit of creditors, or shall
     fail to, or admit in writing its inability to, pay its debts
     generally as they become due, or, if a corporation or
     similar entity, its board of directors shall vote to
     implement any of the foregoing.

     "Event of Default" has the meaning set forth in Section
      ----------------                               -------
10.01.
- -----




                               -10-

<PAGE>

     "Exchange Act" means the Securities and Exchange Act of
      ------------
1934, as amended.

     "Federal Funds Rate" means, for any period, a fluctuating
      ------------------
interest rate per annum equal (for each day during such period)
              --- -----
to

          (a)  the weighted average of the rates on overnight
     federal funds transactions with members of the Federal
     Reserve System arranged by federal funds brokers, as
     published for such day (or, if such day is not a Business
     Day, for the next preceding Business Day) by the Federal
     Reserve Bank of Boston; or

          (b) if such rate is not so published for any day which
     is a Business Day, the average of the quotations for such
     day on such transactions received by PNC Bank from three
     federal funds brokers of recognized standing selected by it.

     "Federal Reserve Board" means the Board of Governors of the
      ---------------------
Federal Reserve System, or any successor thereto or to the
functions thereof.

     "Fee Letter" has the meaning set forth in Section 4.01(b).
      ----------                               ---------------

     "Final Payout Date" means the date following the Termination
      -----------------
Date on which Outstanding Principal shall have been reduced to
zero and all other amounts payable by the Company under the
Transaction Documents shall have been paid in full or all of the
Pool Receivables existing on or prior to the Termination Date
have been written off as uncollectible in accordance with the
Credit and Collection Policy, whichever occurs first.

     "Finance Charge Receivables" shall mean all amounts billed
      --------------------------
to the Obligors on any Account in respect of finance charges,
late charges, and other fees and charges with respect to the
Accounts.

     "First Chicago" means The First National Bank of Chicago, a
      -------------
national banking association.

     "Fixed Charge Coverage Ratio" shall mean, for any period,
      ---------------------------
the quotient obtained by dividing (a) EBITDA by (b) the sum of
(i) Capital Expenditures permitted to be made and paid or accrued
during such period excluding any Capital Expenditures made in
                   ---------
respect of the Distribution Center, plus (ii) scheduled payments
                                    ----
due in such period for principal on Indebtedness plus (iii) Cash
                                                 ----
Interest Expense.

     "GAAP" means generally accepted accounting principles set
      ----
forth in the opinions and pronouncements of the Accounting



                               -11-

<PAGE>

Principles Board of the American Institute of Certified Public
Accountants and statements and pronouncements of the Financial
Accounting Standards Board, or in such other statements by such
other entity as may be in general use by significant segments of
the accounting profession, which are applicable to the
circumstances as of the date of determination.

     "Gross Default-to-Liquidations Ratio" means the ratio
      -----------------------------------
(expressed as a percentage) computed as of a Cut-Off Date by
dividing (x) the aggregate Unpaid Balance of all Pool Receivables
that became Defaulted Receivables during the three Settlement
Periods ending on such Cut-Off Date by (y) the aggregate
Collections of all Pool Receivables during such three Settlement
Periods.

     "Indemnified Amounts" has the meaning set forth in Section
      -------------------                               -------
13.01.
- -----

     "Indemnified Party" has the meaning set forth in Section
      -----------------                               -------
13.01.
- -----

     "Information Package" has the meaning set forth in Section
      -------------------                               -------
3.01.
- ----

     "Interest Expense" shall mean, for any period for AnnTaylor
      ----------------
and its Restricted Subsidiaries on a consolidated basis, total
consolidated interest expense, whether paid or accrued (including
any amortization of discount and the interest component of
Capital Leases), for such period, including to the extent
included in interest expense, all commissions, discounts and
other fees and charges owed with respect to the letters of
credit, the fees payable under this Agreement and net costs under
Interest Rate Contracts, all as determined in conformity with
GAAP, plus (without duplication) all capitalized interest.
      ----

     "Interest Period" means
      ---------------

          (a)  the period from, and including, the date of the
     initial Loan hereunder to the next occurring Settlement
     Date; and

          (b)  thereafter, each period from, and including, a
     Settlement Date to, but excluding, the next Settlement Date;

provided, however, that the last Interest Period shall end on the
- --------  -------
date on which the Loans have been reduced to zero and all other
fees and expenses owed by the Company hereunder shall have been
paid in full.

     "Lender" has the meaning set forth in the preamble.
      ------                                   --------




                               -12-

<PAGE>

     "Lending Limit" has the meaning set forth in Section 1.01.
      -------------                               ------------

     "Lien" means any mortgage, lien, pledge, encumbrance,
      ----
charge, retained security title of a conditional vendor or lessor
or other security interest of any kind, whether arising under a
security agreement, mortgage, deed of trust, chattel mortgage,
assignment, pledge, retention or security title, financing or
similar statement or notice or arising as a matter of law,
judicial process or otherwise.

     "Liquidation Fee" means, for each Loan (or portion thereof)
      ---------------
for each day in any Interest Period the amount, if any, by which:

          (a)  the additional interest (calculated without taking
     into account any Liquidation Fee) which would have accrued
     on any portion of the Loan prepaid during such Interest
     Period (as so computed) if such prepayments had not been
     made exceeds,

          (b)  the income, if any, received by Lender from
     investing the proceeds of such prepayments of the Loan.

     "Liquidity Agent" means PNC Bank, as agent for the Liquidity
      ---------------
Banks under the Liquidity Agreement, or any successor to PNC Bank
in such capacity.

     "Liquidity Agreement" means and includes (a) the Liquidity
      -------------------
Agreement dated as of January 27, 1994 among Lender, as borrower,
State Street Capital, as Program Administrator, the Liquidity
Agent, and the Liquidity Banks, and (b) any other agreement
hereafter entered into by Lender providing for the making of
loans or other extensions of credit to Lender secured by a direct
or indirect security interest in the Loans (or any portion
thereof), to support all or part of Lender's payment obligations
under the Commercial Paper Notes or to provide an alternate means
of funding Lender's investments in accounts receivable or other
financial assets, and under which the amount available from such
extensions of credit is limited to an amount calculated by
reference to the value or eligible unpaid balance of such
accounts receivable or other financial assets or any portion
thereof or the level of deal-specific credit enhancement
available with respect thereto, as such Liquidity Agreement or
other agreement may be amended, supplemented or otherwise
modified from time to time.

     "Liquidity Bank" means any one of, and "Liquidity Banks"
      --------------                         ---------------
means all of, PNC Bank, United States National Bank of Oregon and
the other commercial lending institutions that are at any time
parties to the Liquidity Agreement.





                               -13-

<PAGE>

     "Liquidity Loan" means a loan made by the Liquidity Bank (or
      --------------
simultaneous loans made by the Liquidity Banks) pursuant to the
Liquidity Agreement.

     "Loan" has the meaning set forth in Section 1.01.
      ----                               ------------

     "Loan Termination Date" means that day on which an Event of
      ---------------------
Default has occurred and is continuing, and

          (a)  the Administrator declares a Loan Termination Date
     in a notice to the Company in accordance with Section
                                                   -------
     10.02(a); or
     --------

          (b)  in accordance with Section 10.02(b), becomes the
                                  ----------------
     Loan Termination Date automatically.

     "Lock-Box Agreement" means a letter agreement, in
      ------------------
substantially the form of Exhibit 5.01(g), between the Company
                          ---------------
and any Lock-Box Bank.

     "Lock-Box Bank" means any of the banks holding one or more
      -------------
lock-box accounts for receiving Collections from Pool
Receivables.

     "Loss Reserve" means on any day, an amount equal to the
      ------------
product of the Outstanding Principal multiplied by the sum of
                                     ---------- --

(1)  11%; plus
          ----

(2)  if a positive number, 4.5% minus the Net Yield as of such
                                -----
     day, plus
          ----

(3)  if a positive number, the Dilution Ratio on such day minus
     12.5%, plus
            ----

(4)  if a positive number, the Delinquency Ratio minus 11.0%.

     "Material Adverse Effect" means, with respect to any event
      -----------------------
or circumstance, a material adverse effect on:

            (i)  the business, assets, financial condition,
     operations or prospects of the Company;

           (ii)  the ability of the Company to perform its
     obligations under this Agreement, the Note or any other
     Transaction Document;

          (iii)  the validity or enforceability of this
     Agreement, the Note or any other Transaction Document;





                               -14-

<PAGE>

           (iv)  the status, existence, perfection, priority or
     enforceability of Lender's interest in the Receivables Pool;
     or

            (v)  the collectability of a significant portion of
     the Pool Receivables.

     "Net Default-to-Liquidation Ratio" means the ratio
      --------------------------------
(expressed as a percentage) computed as of a Cut-Off Date by
dividing (x) the aggregate Unpaid Balance of all Pool Receivables
that became net charge-offs during the three Settlement Periods
ending on the most recent Cut-Off Date by (y) the aggregate
Collections of all Pool Receivables during such three Settlement
Periods.

     "Net Income" means, for any period on a consolidated basis
      ----------
for AnnTaylor and its Restricted Subsidiaries, the consolidated
net income (or loss) of AnnTaylor and its Restricted Subsidiaries
for such period taken as a single accounting period, after adding
or deducting the amount of any extraordinary gain and
extraordinary loss net of taxes, determined in conformity with
GAAP.

     "Net Pool Balance" at any time means an amount equal to the
      ----------------
aggregate Unpaid Balance of the Eligible Receivables in the
Receivables Pool as set forth in the most recent delivered
Information Package reduced by the amount by which the Unpaid
Balance of the Eligible Receivables with respect to which
interest payments have been deferred exceeds 3% of Outstanding
Principal.

     "Net Worth" shall mean, as at any date of determination, the
      ---------
amount by which (a) the total consolidated assets of ATSC,
AnnTaylor and its Restricted Subsidiaries exceed (b) the total
consolidated liabilities of ATSC, AnnTaylor and its Restricted
Subsidiaries, as determined in conformity with GAAP.

     "Net Yield" means, with respect to any Settlement Period,
      ---------
the Portfolio Yield minus the Servicer's Fee Rate, the Earned
Discount Rate and the Program Fee rate.

     "Note" has the meaning set forth in Section 1.04.
      ----                               ------------

     "Obligor" means a Person obligated to make payments with
      -------
respect to a Receivable, including any guarantor thereof.

     "Outstanding Principal" means at any time an amount equal to
      ---------------------
the aggregate principal amount of the Loans outstanding at such
time.





                               -15-

<PAGE>

     "Payment Rate" means, with respect to any Settlement Period,
      ------------
the ratio, expressed as a percentage, of (x) the Collections
received during such Settlement Period to (y) the aggregate
Unpaid Balance of all Pool Receivables as of the last day of the
previous Settlement Period.

     "Person" means an individual, partnership, corporation
      ------
(including a business trust), joint stock company, trust,
unincorporated association, joint venture, government or any
agency or political subdivision thereof or any other entity.

     "PNC Bank" has the meaning set forth in the preamble.
      --------                                   --------

     "Pool Receivable" means each Receivable described in Section
      ---------------
1.1(a) or (b) of the Purchase Agreement.

     "Portfolio Yield" means, with respect to any Settlement
      ---------------
Period, the annualized percentage equivalent of a fraction, the
numerator of which is the amount of Finance Charge Receivables
accrued during the immediately preceding Settlement Period, after
subtracting therefrom the aggregate Unpaid Balance of Receivables
which were net charge offs in such Settlement Period, and the
denominator of which is the aggregate Unpaid Balance of Pool
Receivables as of the last day of the immediately preceding
Settlement Period.

     "Principal Receivables" means amounts (other than any
      ---------------------
amounts which represent Finance Charge Receivables) billed to the
Obligor on any Account in respect of purchases of goods.

     "Program Administration Agreement" means the Program
      --------------------------------
Administration Agreement dated as of September 24, 1992 between
Lender and State Street Capital, as Program Administrator, as the
same may be amended, supplemented or otherwise modified from time
to time.

     "Program Fee" has the meaning set forth in the Fee Letter.
      -----------

     "Program Information" has the meaning set forth in Section
      -------------------                               -------
14.08.
- -----

     "Purchase Agreement" means the Purchase and Sale Agreement,
      ------------------
dated as of January 27, 1994 between the Company and AnnTaylor,
as seller, as it may be amended, supplemented or otherwise
modified from time to time.

     "Qualifying Liquidity Bank" means a Liquidity Bank with a
      -------------------------
rating of its short-term securities equal to or higher than
(i) A-1 by Standard & Poor's Corporation and (ii) P-1 by Moody's
Investors Service, Inc.




                               -16-

<PAGE>

     "Receivable" means any right to payment from a Person,
      ----------
whether constituting an account, chattel paper, instrument or a
general intangible, arising under an Account, and includes the
right to payment of any interest or finance charges and other
obligations of such Person with respect thereto.

     "Receivables Pool" means at any time all then outstanding
      ----------------
Pool Receivables, the Contracts related thereto, Related
Security, the Spread Account, all amounts payable to, or for the
benefit of, the Company under the interest rate agreements, if
any, entered into by the Company, all rights and claims of the
Company in and under the Purchase Agreement, all books and
records related to any of the foregoing, and all proceeds of the
foregoing, in each case whether now or hereafter existing.

     "Regulation D" means Regulation D of the Federal Reserve
      ------------
Board, or any other regulation of the Federal Reserve Board that
prescribes reserve requirements applicable to nonpersonal time
deposits or "Eurocurrency Liabilities" as presently defined in
Regulation D, as in effect from time to time.

     "Regulatory Change" means, relative to any Affected Party
      -----------------

          (a)  any change in (or the adoption, implementation,
     change in phase-in or commencement of effectiveness of) any

               (i)  United States federal or state law or foreign
          law applicable to such Affected Party;

               (ii)  regulation, interpretation, directive,
          requirement or request (whether or not having the force
          of law) applicable to such Affected Party of (A) any
          court, government authority charged with the
          interpretation or administration of any law referred to
          in clause (a)(i) or of (B) any fiscal, monetary or
             -------------
          other authority having jurisdiction over such Affected
          Party; or

              (iii)  generally accepted accounting principles or
          regulatory accounting principles applicable to such
          Affected Party and affecting the application to such
          Affected Party of any law, regulation, interpretation,
          directive, requirement or request referred to in clause
                                                           ------
          (a)(i) or (a)(ii) above; or
          ------    -------

          (b)  any change in the application to such Affected
     Party of any existing law, regulation, interpretation,
     directive, requirement, request or accounting principles
     referred to in clause (a)(i), (a)(ii) or (a)(iii) above.
                    -------------  -------    --------





                               -17-

<PAGE>

     "Related Security" means, with respect to any Pool
      ----------------
Receivable: (a)  all right, title and interest in and to all
Contracts that relate to such Pool Receivable; (b) all interests
in returned merchandise, if any, relating to the sale which gave
rise to such Pool Receivable; (c) all other security interests or
liens and property subject thereto from time to time purporting
to secure payment of such Pool Receivable, whether pursuant to
the Contract related to such Pool Receivable or otherwise; (d)
all UCC financing statements covering any collateral securing
payment of such Pool Receivable; and (e) all guarantees and other
agreements or arrangements of whatever character from time to
time supporting or securing payment of such Pool Receivable
whether pursuant to the Contract related to such Pool Receivable
or otherwise.

     "Relationship Bank" has the meaning set forth in the
      -----------------
preamble.

     "Relationship Bank Agreement" means the Relationship Bank
      ---------------------------
Agreement, dated as of September 24, 1992, among Lender, the
Administrator and the Relationship Bank, as such agreement may be
amended, supplemented or otherwise modified from time to time.

     "Reporting Date" has the meaning set forth in Section
      --------------                               -------
3.01(a).
- -------

     "Responsible Officer" means (a) with respect to AnnTaylor or
      -------------------
ATSC:  the Chief Financial Officer, Treasurer, Vice President -
Financial Reporting or Vice President - Credit and (b) with
respect to the Company:  the President, Treasurer or any Vice
President.

     "Secured Parties" means Lender, the Administrator, the
      ---------------
Relationship Bank, the Indemnified Parties and the Affected
Parties.

     "Security Agreement" means the Security Agreement dated as
      ------------------
of September 24, 1992, between Lender, as grantor, and the
Collateral Agent, as secured party, as the same may be amended,
supplemented or otherwise modified from time to time.

     "Servicer" has the meaning set forth in Section 8.01(a).
      --------                               ---------------

     "Servicer Material Adverse Effect" means, with respect to
      --------------------------------
any event or circumstance, a material adverse effect on:

            (i)  the business, assets, financial condition,
     operations or prospects of the Servicer;

           (ii)  the ability of the Servicer to perform its
     obligations under this Agreement or any other Transaction



                               -18-

<PAGE>

     Document to which the Servicer, in its capacity as such, is
     a party;

          (iii)  the validity or enforceability as against the
     Servicer of this Agreement or any other Transaction Document
     to which the Servicer, in its capacity as such, is a party;

           (iv)  the status, existence, perfection, priority or
     enforceability of Lender's interest in the Receivables Pool;
     or

            (v)  the collectability of a significant portion of
     the Pool Receivables.

     "Servicer Transfer Event" has the meaning set forth in
      -----------------------
Section 8.01(b).
- ---------------

     "Servicer's Fee" accrued for any day means an amount equal
      --------------
to (x) the Servicer's Fee Rate, times (y) the Net Pool Balance at
                                -----
the close of business on such day, times (z) 1/360.
                                   -----

     "Servicer's Fee Rate" means (a) 2% per annum if AnnTaylor is
      -------------------
the Servicer and (b) up to 3% per annum if a Person other than
AnnTaylor is the Servicer.

     "Settlement Date" means the second Business Day following
      ---------------
each Reporting Date.

     "Settlement Period" means
      -----------------

          (a)  the period from, but excluding, December 24, 1994
     to, and including, January 24, 1994; and

          (b)  thereafter, each period from, but excluding, the
     last day of the next preceding Settlement Period to, and
     including, the 24th day of the next following calendar
     month.

     "Spread Account" has the meaning set forth in Section
      --------------                               -------
3.05(a).
- -------

     "Spread Account Agreement" has the meaning set forth in
      ------------------------
Section 3.05(a).
- ---------------

     "State Street Bank" means State Street Bank & Trust Company,
      -----------------
a bank organized under the laws of the Commonwealth of
Massachusetts.

     "State Street Capital" has the meaning set forth in the
      --------------------
preamble.
- --------




                               -19-

<PAGE>

     "Subsidiary" means a corporation of which AnnTaylor and/or
      ----------
its other Subsidiaries own, directly or indirectly, such number
of outstanding shares as have more than 50% of the ordinary
voting power for the election of directors.

     "Successor Notice" has the meaning set forth in Section
      ----------------                               -------
8.01(b).
- -------

     "Termination Date" means the earliest of
      ----------------

          (a)  the date of termination (whether by scheduled
     expiration, termination on default or otherwise) of either
     the Liquidity Banks' commitments under the Liquidity
     Agreement or the Credit Bank's commitment under the Credit
     Agreement;

          (b)  the Loan Termination Date;

          (c)  the third anniversary of the date of this
     Agreement;

          (d)  3 Business Days after the Administrator has
     received a written request by the Company to terminate the
     commitment of Lender under this Agreement;

          (e)  failure to obtain a Liquidity Agreement in
     substitution for the then existing Liquidity Agreement on or
     before 30-days prior to the expiration of the commitments of
     the Liquidity Banks thereunder; or

          (f)  (i)  a Downgrading Event with respect to a
     Liquidity Bank shall have occurred and been continuing for
     not less than 45 days, (ii) the Downgraded Liquidity Bank
     shall not have been replaced by a Qualifying Liquidity Bank
     pursuant to a Liquidity Agreement in form and substance
     acceptable to Lender and the Administrator, and (iii) the
     commitment of such Downgraded Liquidity Bank under the
     Liquidity Agreement shall not have been funded or
     collateralized in such a manner that such Downgrading Event
     will not result in a reduction or withdrawal of the credit
     rating applied to the Commercial Paper Notes by any of the
     rating agencies then rating the Commercial Paper Notes; or

          (g)  Lender shall become an "investment company" within
     the meaning of the Investment Company Act of 1940, as
     amended.

     "Transaction Documents" means this Agreement, the Lock-Box
      ---------------------
Agreements, the Purchase Agreement, the Fee Letter, the Note and
the other documents to be executed and delivered in connection
herewith.



                               -20-

<PAGE>

     "UCC" means the Uniform Commercial Code as from time to time
      ---
in effect in the applicable jurisdiction or jurisdictions.

     "Unmatured Event of Default" means any event which, with the
      --------------------------
giving of notice or lapse of time, or both, would become an Event
of Default.

     "Unpaid Balance" of any Receivable means at any time (a) in
      --------------
the case of any Principal Receivable, the unpaid amount thereof
and (b) in the case of any Finance Charge Receivable, the amount
thereof accrued in accordance with the related Contract and
unpaid at such time.

     B.   Other Terms.  The following terms shall have the
          -----------
meanings assigned thereto in the AnnTaylor Credit Agreement, as
in effect on the date hereof, and such definitions are hereby
incorporated by reference:  "Indebtedness", "Interest Rate
                             ------------    -------------
Contracts", "Restricted Payment", "Restricted Subsidiary" and
- ---------    ------------------    ---------------------
"Unrestricted Subsidiary".  All accounting terms not specifically
 -----------------------
defined herein shall be construed in accordance with generally
accepted accounting principles.  All terms used in Article 9 of
the UCC in the State of New York, and not specifically defined
herein, are used herein as defined in such Article 9.

     C.   Computation of Time Periods.  Unless otherwise stated
          ---------------------------
in this Agreement, in the computation of a period of time from a
specified date to a later specified date, the word "from" means
"from and including" and the words "to" and "until" each means
"to but excluding".

























                               -21-

<PAGE>

                         EXHIBIT 1.02(a)
                TO RECEIVABLES FINANCING AGREEMENT


                     FORM OF BORROWING NOTICE

                                                         [Date]


State Street Boston Capital
  Corporation, as Administrator
225 Franklin Street
Boston, Massachusetts  02110

Attention:  Jeffrey Noordhoek


Ladies and Gentlemen:

     All capitalized terms used but not otherwise defined herein
which are defined in the Receivables Financing Agreement, dated
as of January 27, 1994, among the undersigned, AnnTaylor, Inc.,
as Servicer, Clipper Receivables Corporation, as Lender, State
Street Boston Capital Corporation, as Administrator, and PNC
Bank, National Association, as Relationship Bank (as the same may
be amended, modified or supplemented from time to time, called
the "Receivables Financing Agreement"), have the same meanings
     -------------------------------
when used herein.

     The undersigned, ANNTAYLOR FUNDING, INC., refers to the
Receivables Financing Agreement and hereby gives you notice,
irrevocably, pursuant to Section 1.02(a) of the Receivables
                         ---------------
Financing Agreement that the undersigned hereby requests that a
Loan be made in the aggregate principal amount of $
                                                   ---------------
on             , 199
   ------------     -

     The undersigned hereby certifies as of the date hereof, and
as of the date such Loan is made, as follows:

          (a)  the representations and warranties contained in
     the Receivables Financing Agreement are correct, before and
     after giving effect to such Loan and to the application of
     the proceeds therefrom, as though made on and as of such
     dates;

          (b)  no event has occurred and is continuing, or would
     result from such Loan or from the application of the
     proceeds therefrom, that constitutes an Event of Default or
     an Unmatured Event of Default;

<PAGE>

          (c)  the Borrowing Base as of the date hereof is
     $__________;

          (d)  after giving effect to such Loan, the Outstanding
     Principal is $__________; and

          (e)  the Termination Date has not occurred.

     IN WITNESS WHEREOF, the undersigned has caused this
Borrowing Notice to be executed and delivered by its Responsible
Officer on the date first written above.


                              ANNTAYLOR FUNDING, INC.


                              By:________________________________

                              Title:_____________________________

<PAGE>

                           EXHIBIT 1.04

                           FORM OF NOTE


$40,000,000                                    New York, New York
                                                 January __, 1994


     FOR VALUE RECEIVED, the undersigned, ANNTAYLOR FUNDING, INC.
(the "Issuer"),  hereby promises to  pay to the order  of CLIPPER
      ------
RECEIVABLES  CORPORATION   (the  "Noteholder"),   on  or   before
                                  ----------
January __, 1997, the  principal amount of FORTY  MILLION DOLLARS
($40,000,000), or, if less, the aggregate unpaid principal amount
of  all of  the Loans  (as defined  in the  Receivables Financing
Agreement,  dated as  of  January 27,  1994,  among  the  Issuer,
AnnTaylor, Inc., as Servicer, the Noteholder, State Street Boston
Capital  Corporation, as  Administrator,  and PNC  Bank, National
Association, as  Relationship Bank (as  the same may  be amended,
modified   or  supplemented  from   time  to  time,   called  the
"Receivables  Financing Agreement") made by the Noteholder to the
 --------------------------------
Issuer  pursuant to the Receivables Financing Agreement (as shown
in the records  of the Administrator  or, at the  Administrator's
option,  on the  schedule attached  hereto  and any  continuation
thereof).  The amount of each Loan shall be payable from  time to
time  in  the  amounts  and  at  the  times as  provided  in  the
Receivables  Financing Agreement,  and  in  any  event  shall  be
payable on the  maturity date hereof.   Unless otherwise defined,
capitalized terms used herein  have the meanings provided  in the
Receivables Financing Agreement.

     The undersigned also  promises to pay interest on the unpaid
principal amount  of each  Loan evidenced by  this Note  from the
date of such  Loan until such Loan is paid in  full, at the rates
and payable  on the dates specified in  the Receivables Financing
Agreement.

     This Note  evidences indebtedness  incurred as  Loans under,
and is  entitled to the  benefits of,  the Receivables  Financing
Agreement, to which Receivables  Financing Agreement reference is
hereby  made  for  a  statement  of  its  terms  and  conditions,
including  those under  which the  maturity of  this Note  may be
accelerated.   Upon  the occurrence  of  an Event  of Default  as
specified  in the Receivables  Financing Agreement, the principal
balance hereof and the interest accrued hereon may be declared to
be forthwith due and payable.

     This  Note  is  secured  by  and  entitled  to the  benefits
specified in Section 9.01 of the Receivables Financing Agreement,
and reference is hereby made to such Section for a description of
the nature  and extent  of the collateral  and the rights  of the

<PAGE>

parties  to   and  beneficiaries  of  the  Receivables  Financing
Agreement in respect of such collateral.

     In addition  to and not  in limitation of the  foregoing and
the  provisions  of  the  Receivables  Financing  Agreement,  the
undersigned  further  agrees,  subject  only  to  any  limitation
imposed  by  applicable  law,  to  pay  on demand  all  expenses,
including reasonable attorneys' fees and legal expenses, incurred
by the holder of this Note in  endeavoring to collect any amounts
payable  hereunder  which  are  not paid  when  due,  whether  by
acceleration or otherwise.

     All   parties  hereto,  whether  as  makers,  endorsers,  or
otherwise,  severally  waive  presentment  for  payment,  demand,
protest and notice of dishonor.

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


                               ANNTAYLOR FUNDING, INC.



                              By:
                                 --------------------------------
                                 Name Printed: __________________
                                 Title: _________________________


























                               -2-

<PAGE>


                                   SCHEDULE
<TABLE><CAPTION>

      Schedule attached to Note dated January __, 1994 of ANNTAYLOR FUNDING,
 INC. payable to the order of CLIPPER RECEIVABLES CORPORATION.

- ------------------------------------------------------------------------------
:  Date of   :  Amount of :             :             :            :
:            :            :             :  Amount of  : Outstanding:  Notation
:   Loan     :    Loan    :    Rate     :  Repayment  :  Principal :   Made by
- ------------------------------------------------------------------------------
      <S>           <C>            <C>         <C>          <C>           <C>
:            :            :             :             :            :
- ------------------------------------------------------------------------------
:            :            :             :             :            :
- ------------------------------------------------------------------------------
:            :            :             :             :            :
- ------------------------------------------------------------------------------
:            :            :             :             :            :
- ------------------------------------------------------------------------------
:            :            :             :             :            :
- ------------------------------------------------------------------------------
:            :            :             :             :            :
- ------------------------------------------------------------------------------
:            :            :             :             :            :
- ------------------------------------------------------------------------------
:            :            :             :             :            :
- ------------------------------------------------------------------------------
:            :            :             :             :            :
- ------------------------------------------------------------------------------
:            :            :             :             :            :
- ------------------------------------------------------------------------------
:            :            :             :             :            :
- ------------------------------------------------------------------------------
:            :            :             :             :            :
- ------------------------------------------------------------------------------
:            :            :             :             :            :
- ------------------------------------------------------------------------------
:            :            :             :             :            :
- ------------------------------------------------------------------------------
:            :            :             :             :            :
- ------------------------------------------------------------------------------



</TABLE>

<PAGE>

                                                     EXHIBIT 3.01(a)

                     ANNTAYLOR FUNDING, INC.
                RECEIVABLES REPORT AS OF 12/24/93
                            FOR Dec-93

Portfolio Information

     I.  Outstanding Principal                       $
                                                      --------

    II.  Beginning Receivables Balance               $
                                                      --------

   III.  New Receivables to add                      $
                                                      --------

    IV.  Collections to deduct                       $
                                                      --------

     V.  Defaulted Receivables to deduct             $
                                                      --------

    VI.  +/-Other Adjustments                        $
                                                      --------

   VII.  Delinquent Receivables to deduct            $
                                                      --------

  VIII.  Other Ineligible Receivables to deduct      $
                                                      --------
         (Not including Defaulted Receivables)

    IX.    Aging Schedule

Current    Age 1 Age 2 Age 3 Age 4 Age 5  Age 6 Age 7+

Calculations Reflecting Current Activity

     X.  Eligible Receivables balance                $
                                                      --------
         (II)+(III)-(IV)-(V)+(VI)-(VII)-(VIII)

    XI.  Loss Reserve (11% of X)                     $
                                                      --------
         Borrowing Base (X)-(XI)

   XII.  Excess Collateral (Borrowing Base-I)        $
                                                      --------

Compliance

  XIII.  Delinquency Ratio
         One-Month Calculation (less than 11.5%)
                                                      --------
         3-Month rolling Average (less than 11%)
                                                      --------
          [Unreadable Line]


   XIV.  Gross Default-to-Liquidation Ratio
         One-Month Calculation                       $
                                                      --------
         3-Month rolling Average (less than 1.95%)   $
                                                      --------
         Net Default-to-Liquidation Ratio
         One-Month Calculation
                                                      --------
         3-Month rolling Average (less than 1.325%)
                                                      --------

    XV.  Dilution Ratio
         One-Month Calculation                       $
                                                      --------
         3-Month rolling Average (less than 15.0%)   $
                                                      --------
          [Unreadable Line]

   XVI.  Payment Rate (not less than 27%)
                                                      --------

  XVII.  Net Yield (not less than 0%)
                                                      --------
          [Unreadable Line]

 XVIII.  Spread Account Balance                      $
                                                      --------

The undersigned hereby represents and warrants that the foregoing
is a true and accurate accounting with respect to outstandings as
of       in accordance with the Receivables Purchase Agreement
dated as of   and that all representations and warranties are
restated and reaffirmed.

ANNTAYLOR FUNDING, INC.
Signed By:
Title:

<PAGE>

                                                     EXHIBIT 3.05

                     SPREAD ACCOUNT AGREEMENT
                     ------------------------



     THIS SPREAD ACCOUNT AGREEMENT, dated as of January 27, 1994
(as it may be amended, supplemented or otherwise modified from
time to time, this "Agreement") is among ANNTAYLOR FUNDING, INC.,
                    ---------
a Delaware corporation (the "Company"), CLIPPER RECEIVABLES
                             -------
CORPORATION, a Delaware corporation (the "Lender"), STATE STREET
                                          ------
BOSTON CAPITAL CORPORATION, as administrator for the Lender (the
"Administrator") and PNC BANK, NATIONAL ASSOCIATION, a national
 -------------
banking association ("PNC Bank" or the "Bank").
                      --------          ----


                            BACKGROUND

     1.  The Company, AnnTaylor, Inc., as Servicer, the Lender,
the Administrator and PNC Bank, as Relationship Bank, have
entered into a Receivables Financing Agreement, dated as of
January 27, 1994 (as it may be amended, modified or supplemented
from time to time, the "Financing Agreement"), pursuant to which
                        -------------------
the Lender has agreed to make certain loans to the Company on the
terms and conditions set forth in the Financing Agreement, which
loans shall be secured by certain assets of the Company.

     2.  In connection with the transactions contemplated by the
Financing Agreement, the Company has agreed to establish a
segregated account at the Bank, which account, together with the
investments therein and earnings thereon, has been pledged to the
Lender, to secure the Company's obligations pursuant to the
Financing Agreement and the other transaction documents related
thereto.

     3.  The parties hereto hereby desire to set forth their
understanding with respect to such Account and the investment
therein as set forth herein.

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

     SECTION 1.  Definitions.  Capitalized terms used in this
                 -----------
Agreement and not otherwise defined herein shall have the
meanings assigned thereto in Appendix A to the Financing
Agreement.

     SECTION 2.  Establishment of Account.  The Company and the
                 ------------------------
Bank hereby establish at the Bank account number 1001144887,

<PAGE>

titled in the name of "AnnTaylor Funding, Inc. and Clipper
Receivables Corporation as Secured Party UA 1/27/94" (the "Spread
                                                           ------
Account").  Pursuant to the Financing Agreement and hereto, the
- -------
Company has, and hereby does, transfer exclusive dominion and
control over the Spread Account to the Administrator (for the
benefit of the Lender).  The Bank shall be entitled to rely on,
and to assume, the authority of any purported employee of the
Administrator and is hereby authorized to act on any notice
purportedly executed on behalf of the Administrator with respect
to the Spread Account.

     SECTION 3.  Deposits in, and Withdrawals from, the Spread
                 ---------------------------------------------
Account; Communications.  (a) On the closing date for the initial
- -----------------------
Loan pursuant to the Financing Agreement, the Company shall make
an initial deposit into the Spread Account in the amount of
$200,000.  Thereafter, certain funds may be deposited from time
to time into the Spread Account pursuant to Section 3.01 of the
Financing Agreement.  Amounts may only be withdrawn from the
Spread Account by the Administrator pursuant to Article III of
the Financing Agreement including, without limitation, Section
                                                       -------
3.05(d).
- -------

     (b) The Bank hereby covenants and agrees that it shall send
all communications with respect to the Spread Account, including,
without limitation, all account statements and confirmations to
each of the Company, the Lender and the Administrator.

     SECTION 4.  Permitted Investments.  So long as the Bank does
                 ---------------------
not receive written notice that an Event of Default shall have
occurred and be continuing, the funds in the Spread Account shall
be invested and reinvested by the Bank pursuant to written
instructions executed by a Responsible Officer of the Company in
one or more Eligible Investments (as defined below).  Subject to
the restrictions on the maturity of investments set forth in
Section 5, the Company may authorize the Bank to make specific
- ---------
Eligible Investments set forth in its notice, to make Eligible
Investments from time to time consistent with general
instructions set forth therein or to make specific Eligible
Investments pursuant to instructions received in writing from a
Responsible Officer of the Company, in each case in such amounts
as the Company shall specify.  The Company agrees to report as
income for financial reporting and tax purposes (to the extent
reportable) all investment earnings on amounts in the Spread
Account.  In the event that the Company shall fail to give
investment directions to the Bank by 10:00 a.m., Pittsburgh time,
on any Business Day on which there may be uninvested cash, the
Bank shall invest such funds in Eligible Investments described in
clause (v) of the definition thereof.  The Bank shall invest
- ----------
interest and reinvest proceeds of investments in the Spread
Account, together with all other funds on deposit in the Spread
Account, in Eligible Investments pursuant to the terms hereof.


                               -2-

<PAGE>

If the Bank has received written notice that an Event of Default
has occurred and is continuing, the Bank shall invest the funds
in the Spread Account as directed by the Administrator.  All
investments made by the Bank shall mature no later than the
maturity date therefore permitted by Section 5.
                                     ---------

     SECTION 5.  Maturity of Investments.  No investment of any
                 -----------------------
amount held in the Spread Account shall mature later than the
Business Day immediately preceding the Settlement Date which is
scheduled to occur immediately following the date of investment
(or, with respect to mutual fund investments or other investments
redeemable (without penalty) shall be redeemable no later than
such date).  All income or other gain from the investment of
monies deposited in the Spread Account shall be deposited by the
Bank in such account immediately upon receipt and shall be
invested pursuant to Section 4.  Any net loss (determined on a
                     ---------
month-by-month basis) resulting from such investment of amounts
in the Spread Account shall be charged to the Company, which,
within five Business Days of notice thereof by the Bank, shall
reimburse such account for such loss.

     SECTION 6.  Eligible Investments.  The term "Eligible
                 --------------------             --------
Investments" shall mean any one or more of the following
- -----------
obligations or securities:

          (i)  direct non-callable obligations of, and non-
     callable obligations fully guaranteed by, the United States
     of America, or any agency or instrumentality of the United
     States of America the obligations of which are backed by the
     full faith and credit of the United States of America;

          (ii)  demand and time deposits in, certificates of
     deposit of, and bankers' acceptances issued by, the Bank or
     any depository institution or trust company incorporated
     under the laws of the United States of America or any state
     thereof, having a combined capital and surplus of at least
     $500,000,000, and subject to supervision and examination by
     federal and/or state banking authorities, so long as at the
     time of such investment or contractual commitment providing
     for such investment the commercial paper or other short-term
     debt obligations of such depository institution or trust
     company (or, in the case of a depository institution that is
     the principal subsidiary of a holding company, the
     commercial paper or other short-term debt obligations of
     such holding company) have the highest short-term credit
     rating available from Moody's Investors Service, Inc. and
     not less than A-1 from Standard & Poor's Ratings Group;

          (iii)  repurchase obligations with respect to and
     collateralized by (A) any security described in clause (i)
                                                     ----------
     above or (B) any other security issued or guaranteed by an



                               -3-

<PAGE>

     agency or instrumentality of the United States of America,
     in each case entered into with a depository institution or
     trust company (acting as principal) of the type described in
     clause (ii) above, provided that the Bank has taken delivery
     -----------        --------
     of such security;

          (iv)  commercial paper (including both non-interest-
     bearing discount obligations and interest-bearing
     obligations) payable on demand or on a specified date not
     more than one year after the date of issuance thereof having
     the highest short-term credit rating from Moody's Investors
     Service, Inc. and not less than A-1 from Standard & Poor's
     Ratings Group at the time of such investment; and

          (v)  shares in the Treasury Trust Fund, so long as such
     fund is rated AA by Standard & Poor's Ratings Group and
     invests solely in short term securities of the United States
     government and/or securities described in clause (iii)
                                               ------------
     above, or in a mutual fund investing solely in short term
     securities of the United States government and/or securities
     described in clause (iii) above where the mutual fund
                  ------------
     custodian has taken delivery of the collateralizing
     securities, provided that (i) such fund shall have the
                 -------- ----
     highest short-term credit rating available from Moody's
     Investors Service, Inc. and not less than A-1 from Standard
     & Poor's Ratings Group and (ii) such shares shall be freely
     transferable by the holder on a daily basis.

     SECTION 7.  Designee Under the Uniform Commercial Code.  The
                 ------------------------------------------
parties hereto hereby acknowledge that the Company has granted,
and hereby does grant, a security interest in the Spread Account,
and all funds, certificates, securities, other instruments,
general intangibles and other items, properties and assets
credited thereto or on deposit therein and all investments
thereof, all claims thereunder and all interest, dividends,
monies, instruments, securities and other property from time to
time received, receivable or otherwise distributable in respect
of or in exchange for any of the foregoing, together with all
proceeds thereof (collectively, the "Spread Account Property"),
                                     -----------------------
to the Lender and that the Bank shall maintain the Spread Account
Property (and shall designate the Spread Account on its records
as being held) for the benefit of, and subject to the interest
of, the Lender.  The Bank shall hold the Spread Account Property
as the agent, designee and financial intermediary for the Lender
pursuant to Section 8-313, or as bailee for the account of the
Lender under Section 9-305, of the Uniform Commercial Code as in
effect in any applicable jurisdiction (the "UCC").
                                            ---

     SECTION 8.  Duties of the Bank.  The Bank's duties and
                 ------------------
responsibilities shall be limited to those expressly set forth in
this Agreement, and the Bank shall not be subject to nor



                               -4-

<PAGE>

obligated to recognize, monitor or enforce the terms of any other
agreement between, or direction or instruction of, any or all of
the parties hereto.  The Bank shall not in any way be held liable
by reason of any insufficiency in the Spread Account resulting
from losses on investments made strictly in accordance with the
provisions of this Agreement.  The Bank shall not be personally
liable for any act taken or omitted hereunder or taken or omitted
by the Bank in good faith and without gross negligence.  The Bank
shall be fully protected in relying upon any written notice,
demand, certificate or document which the Bank in good faith
believes to be genuine.  The Bank shall not be responsible for
the sufficiency or accuracy of the form, execution, validity or
genuineness of documents or securities now or hereafter deposited
hereunder, or of any endorsements thereon, or any lack of
endorsement thereon, or any description therein, nor shall the
Bank be responsible or liable in any respect on account of the
identity, authority or rights of the persons executing or
delivering or purporting to execute or deliver any such document,
security or endorsement.  The Bank may consult with counsel and
shall be fully protected in respect of any action taken or
suffered or omitted to be taken by the Bank hereunder in good
faith and without gross negligence and in accordance with the
opinion of such counsel.

     SECTION 9.  Indemnity.  The Company hereby agrees to
                 ---------
indemnify the Bank for, and defend the Bank and hold it harmless
against, any loss, liability or expense incurred that arises out
of or in connection with the performance of its duties hereunder,
including, without limitation, the costs and expenses of
defending itself against or investigating any claim or liability,
except to the extent that a court of competent jurisdiction shall
have determined that such loss, liability or expense resulted
solely from the gross negligence or willful misconduct of the
Bank.  The Bank shall notify the Company promptly of any claim
for which it may seek indemnity hereunder and, upon any such
notification, the provisions of Section 13.01(d) of the Financing
Agreement with respect to the Bank as an indemnified party, shall
apply mutatis mutandis, as if such provision were set forth
      ------- --------
herein.

     SECTION 10.  Resignation.  The Bank shall have the right to
                  -----------
resign at any time by giving written notice of such resignation
to the Company and the Administrator.  Within 30 days after
receiving such notice, the Company agrees to appoint a successor
bank that shall be acceptable to the Administrator (which
acceptance shall not be unreasonably withheld).  Upon the
appointment of such a successor, the Bank shall distribute the
property then held hereunder, less any fees, costs and expenses
due to the Bank hereunder, if any, to such successor.  If a
successor bank has not been appointed, and has not accepted such
appointment by the end of such 30-day period, the Bank may apply


                               -5-

<PAGE>

to the court of competent jurisdiction for the appointment of a
successor bank, and the costs, expenses and reasonable attorney's
fees incurred in connection with such a proceeding shall be paid
by the Company.

     SECTION 11.  Termination.  This Agreement shall terminate on
                  -----------
the Final Payout Date, at which time the property then held
hereunder shall be distributed to the Administrator unless the
Administrator has given the Bank written notice that all
liabilities of the Company pursuant to the Financing Agreement
and the Transaction Documents have been paid in full, in which
event, all funds hereunder shall be distributed to the Company.

     SECTION 12.  Miscellaneous.  This Agreement shall be
                  -------------
governed by, and construed in accordance with, the laws of the
State of New York.  This Agreement may not be amended, waived or
modified without the written consent of the parties hereto.  All
notices and other communications provided for herein shall,
unless otherwise stated herein, be in writing and shall be
personally delivered, sent by express mail or courier or by
certified mail, postage prepaid, or by facsimile, to the intended
party at the address or facsimile number of such party set forth
under its name on the signature pages hereof or such other
address or facsimile number as shall be designated by such party
in written notice to the other parties hereto.  All such notices
and communications shall be effective (a) if personally delivered
or sent by express mail or courier or if sent by certified mail,
when received and (b) if transmitted by facsimile, when sent,
receipt confirmed by telephone or electronic means.  This
Agreement shall be binding upon and shall inure to the benefit of
the parties hereto and their respective successors and assigns,
provided, however, that the Company shall not assign its rights
- --------  -------
and obligations hereunder without the prior written consent of
the Bank and the Administrator.  This Agreement may be executed
in any number of counterparts, and by the different parties on
different counterparts, each of which when so executed shall be
deemed to be an original and all of which when taken together
shall constitute one and the same agreement.















                              -6-

<PAGE>

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

                         ANNTAYLOR FUNDING, INC.




                         By:_________________________________
                         Name Printed:_______________________
                         Title:______________________________


                         414 Chapel Street
                         New Haven, CT  06511
                         Telephone:  (203) 865-0811
                         Facsimile:  (203) 865-2756


                         PNC BANK, NATIONAL ASSOCIATION





                         By:_________________________________
                         Name Printed:_______________________
                         Title:______________________________

                         Fifth Avenue and Wood Street
                         Pittsburgh, PA  15265
                         Telephone:  (412) __________________
                         Facsimile:  (412) 762-4167


                         STATE STREET BOSTON CAPITAL CORPORATION





                         By:_________________________________
                         Name Printed:_______________________
                         Title:______________________________

                         225 Franklin Street
                         Boston, MA  02110
                         Telephone:  (617) __________________
                         Facsimile:  (617) 350-4020

<PAGE>

                         CLIPPER RECEIVABLES CORPORATION




                         By:_________________________________
                         Name Printed:_______________________
                         Title:______________________________

                         P.O. Box 4024
                         Boston, MA  02101
                         Telephone:  (617) __________________
                         Facsimile:  (617) 951-7050

<PAGE>

                                                     EXHIBIT 5.01(g)

414 Chapel St.
New Haven, Connecticut

                     ANNTAYLOR FUNDING, INC.
                         414 Chapel St.
                      New Haven, CT  06511

                                                        ANNTAYLOR

January 25, 1994

AmSouth Bank, N.A.
1900 Fifth Avenue North
Birmingham, Alabama 35203

Ladies and Gentlemen:

     Reference is made to our lock-box account no. 55976026,
together with the post office box related thereto, maintained
with you (the "Account").  Pursuant to a Receivables Financing
               -------
Agreement dated as of January 27, 1994 among us, as borrower,
AnnTaylor, Inc., as Servicer, Clipper Receivables Corporation, as
lender (the "Lender"), State Street Boston Capital Corporation,
             ------
as administrator for the Lender (the "Administrator"), and PNC
                                      -------------
Bank, National Association, as Relationship Bank, we have pledged
and granted a security interest to the Lender in the accounts,
chattel paper, instruments or general intangibles (collectively,
"Receivables") with respect to which payments are or may
 -----------
hereafter be made to the Account.  Your execution of this letter
agreement is a condition precedent to our continued maintenance
of the Account with you.

     We hereby transfer exclusive ownership and control of the
                        ---------
Account to the Administrator, subject only to the condition
subsequent that the Administrator shall have given you notice of
its election to assume such ownership and control, which notice
may be in the form attached hereto as Annex A or in any other
                                      -------
form that gives you reasonable notice of such election.

     We hereby irrevocably instruct you, at all times from and
after the date of your receipt of notice from the Administrator as
described above, to make all payments to be made by you out of or
in connection with the Account directly to the Administrator, at
its address set forth below its signature hereto or as the
Administrator otherwise notifies you, for the account of the
Lender, or otherwise in accordance with the instructions of the
Administrator.

<PAGE>

     We also hereby notify you that, at all times from and after
the date of your receipt of notice from the Administrator as
described above, the Administrator shall be irrevocably entitled
to exercise in our place and stead any and all rights in respect
of or in connection with the Account, including, without
limitation, (a) the right to specify when payments are to be made
out of or in connection with the Account and (b) the right to
require preparation of duplicate monthly bank statements on the
Account for the Administrator's audit purposes and mailing of
such statements directly to an address specified by the
Administrator (provided that you will continue to send copies of
monthly bank statements to us).

     Notice from the Administrator may be personally served or
sent by fascimile or U.S. mail, certified return receipt
requested or by express mail or courier, to the address,
facsimile number set forth under your signature to this letter
agreement (or to such other address or facsimile number as to
which you shall notify the Administrator in writing).  If notice
is given by facsimile, it will be deemed to have been received
when the notice is sent and the receipt is confirmed by telephone
or other electronic means.  All other notices will be deemed to
have been received when actually received or, in the case of
personal delivery, delivered.

     By executing this letter agreement, you acknowledge the
existence of the Administrator's right to ownership and control
of the Account and its ownership of and security interest in the
amounts from time to time on deposit therein and agree that from
the date hereof the Account shall be maintained by you for the
benefit of, and amounts from time to time therein held by you as
agent for, the Administrator on the terms provided herein.  The
Account is to be entitled "AnnTaylor Funding, Inc. and State Street
Boston Capital Corporation, as Administrator for Clipper Receivables
Corporation as Secured Party".  Except as otherwise provided in
this letter agreement, payments to the Account are to be
processed in accordance with the standard procedures currently in
effect.  All service charges and fees with respect to the Account
shall continue to be payable by us as under the arrangements
currently in effect.

     By executing this letter agreement, you irrevocably waive
and agree not to assert, claim or endeavor to exercise,
irrevocably bar and estop yourself from asserting, claiming or
exercising, and acknowledge that you have not heretofore received
a notice, writ, order or any form of legal process from any other
party asserting, claiming or exercising any right of set-off,
banker's lien or other purported form of claim with respect to
the Account or any funds from time to time therein.  Except for
your right to payment of your service charges and fees and to
make deduction for returned items and overdrafts, you shall have
no rights in the Account or funds therein.  To the extent you may
ever have such rights, you hereby expressly subordinate all such
rights to all rights of the Administrator.

<PAGE>

     You may terminate this letter agreement by cancelling the
Account maintained with you, which cancellation and termination
shall become effective only upon sixty days' prior written notice
thereof from you to us and the Administrator.  Incoming mail
addressed to the Account received after such cancellation shall
be forwarded in accordance with the Administrator's instructions;
provided that if no instructions are received from the
Administrator by the seventh day prior to the effective date of
such cancellation or termination, such mail shall be forwarded in
accordance with our instructions.  This letter agreement may also
be terminated upon written notice to you by the Administrator
stating that the Receivables Financing Agreement pursuant to
which this letter agreement was obtained is no longer in effect.
Except as otherwise provided in this paragraph, this letter
agreement may not be terminated or amended without the prior
written consent of the Administrator and us.

     Please acknowledge your agreement to the terms set forth in
this letter agreement by signing the two copies of this letter
agreement enclosed herewith in the space provided below, sending
one such signed copy to the Administrator at its address provided
above and returning the other signed copy to us.

                                        Very truly yours,

                                        ANNTAYLOR FUNDING, INC.
                                        By: Bert A. Tieben
                                        Title: Vice President

Accepted and confirmed as of
the date first written above:

CLIPPER RECEIVABLES CORPORATION, as Lender

By:
    ------------------------------

Title:
       ---------------------------

ANNTAYLOR, INC.

By: Bert A. Tieben
    -------------------------------

Title: Senior Vice President
       ----------------------------

<PAGE>

Accepted and confirmed as of
the date first written above:

CLIPPER RECEIVABLES CORPORATION, as Lender


By: Nancy D. Smith
    -------------------------------

Title: President
       ----------------------------

ANNTAYLOR, INC.

By:
    -------------------------------

Title:
       ----------------------------


STATE STREET BOSTON CAPITAL CORPORATION, as Administrator

By:
    --------------------------------

Title:
       -----------------------------

Address for notice:

225 Franklin Street
Boston, Massachusetts 02110
Attention: Clipper Funds
Facsimile No.: (617) 350-4020

Acknowledged and agreed to as of
the date first written above:

AMSOUTH BANK N.A.

By:
    ------------------------------

Title:
       ---------------------------

Address for notice:

1900 - 5th Avenue North
Birmingham, Alabama 35203
Attention:
           ---------------
Facsimile No.:
               -----------

<PAGE>

STATE STREET BOSTON CAPITAL CORPORATION, as Administrator

By:
    --------------------------------

Title: Managing Director
       -----------------------------

Address for notice:

225 Franklin Street
Boston, Massachusetts 02110
Attention: Clipper Funds
Facsimile No.: (617) 350-4020

Acknowledged and agreed to as of
the date first written above:

AMSOUTH BANK N.A.

By:
    ------------------------------

Title: Vice President
       ---------------------------

Address for notice:

1900 - 5th Avenue North
Birmingham, Alabama 35203
Attention: Robert De Haven
           -----------------------
Facsimile No.: (205) 583-4436
               -------------------

<PAGE>

                                                       ANNEX A to
                                               Lock-Box Agreement


     [Letterhead of State Street Boston Capital Corporation]

AmSouth Bank, N.A.
1900 - 5th Avenue North
Birmingham, Alabama  35203

     Re: AnnTaylor Funding, Inc./Lock-Box Account No. 55976026

Ladies and Gentlemen:

     Reference is made to the letter agreement, dated January 27,
1994 (as heretofore amended, the "Letter Agreement") among
                                  ----------------
AnnTaylor Funding, Inc., AnnTaylor, Inc., Clipper Receivables
Corporation (the "Lender"), the undersigned, as Administrator for
                  ------
the Lender, and you concerning the above described lock-box
account (the "Account").  We hereby give you notice of our
              -------
assumption of ownership and control of the Account as provided in
the Letter Agreement.

     We hereby instruct you to make all payments to be made by
you out of or in connection with the Account [directly to the
undersigned, at [our address set forth above], for the account of
the Lender (account no.           )].
                        ----------

     [other instructions]

                                    Very truly yours,

                                    STATE STREET BOSTON CAPITAL
                                    CORPORATION, as Administrator

                                    By:
                                        -------------------------
                                    Name:
                                          -----------------------
                                    Title:
                                           ----------------------

<PAGE>

                                     EXHIBIT 5.01(h)(i)




                              January 27, 1994



The Persons Listed on
Schedule I Hereto

          Re:  Receivables Facility of
               AnnTaylor, Inc. and
               AnnTaylor Funding, Inc.
               -----------------------

Ladies and Gentlemen:

          We have acted as special counsel to AnnTaylor
Funding, Inc., a Delaware corporation (the "Company"),
and AnnTaylor, Inc., a Delaware corporation ("AnnTaylor",
and together with the Company, the "Credit Parties") in
connection with the preparation, execution and delivery
of (i) the Purchase and Sale Agreement dated as of
January 27, 1994 (the "Purchase Agreement") between the
Company, as purchaser and AnnTaylor, as seller, (ii) the
Receivables Financing Agreement, dated as of January 27,
1994 (the "Receivables Financing Agreement"), among the
Company, Clipper Receivables Corporation (the "Lender"),
AnnTaylor, as Servicer, State Street Boston Capital
Corporation (the "Administrator"), and PNC Bank, National
Association (the "Relationship Bank"), and (iii) certain
other agreements, instruments and documents related to
the Purchase Agreement and the Receivables Financing
Agreement.  This opinion is being delivered pursuant to
Section 4.1(h) of the Purchase Agreement and Section
5.01(h)(i) of the Receivables Financing Agreement.  Capi-
talized terms used herein and not otherwise defined
herein shall have the same meanings herein as set forth
in Appendix A to the Receivables Financing Agreement.

          In our examination we have assumed the genuine-
ness of all signatures including endorsements, the legal
capacity of natural persons, the authenticity of all
documents submitted to us as originals, the conformity to
original documents of all documents submitted to us as
facsimile, certified or photostatic copies, and the au-
thenticity of the originals of such copies.  As to any
facts material to this opinion which we did not indepen-

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 2

dently establish or verify, we have relied upon state-
ments and representations of the Credit Parties and their
respective officers and other representatives and of
public officials, including the facts set forth in the
Company's Certificate and AnnTaylor's Certificate, each
as described below.

          In rendering opinions set forth herein, we have
examined and relied on originals or copies of the follow-
ing:
               (a)  the Receivables Financing Agreement;

               (b)  the Purchase Agreement;

               (c)  the Spread Account Agreement;

               (d)  the Note;

               (e)  the Company Note (as defined in the
Purchase Agreement);

               (f)  the Fee Letter;

               (g)  the certificate of the Company exe-
cuted by an officer of the Company dated the date hereof,
a copy of which is attached as Exhibit A hereto (the
"Company's Certificate");

               (h)  the certificate of AnnTaylor executed
by an officer of AnnTaylor, dated the date hereof, a copy
of which is attached as Exhibit B hereto ("AnnTaylor's
Certificate");

               (i)  the Certificate of Incorporation and
By-laws of each of the Credit Parties;

               (j)  certain resolutions of the Board of
Directors of the Company adopted by unanimous written
consent on January 24, 1994;

               (k)  certain resolutions of the Board of
Directors of AnnTaylor adopted on January 19, 1994;

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 3

               (l)  signed, unfiled copies of financing
statements under the Uniform Commercial Code as in effect
in the State of New York, naming (i) AnnTaylor as the
debtor, the Company as secured party and the Lender as
the assignee and (ii) the Company as debtor and the
Lender as the secured party, which we understand and have
assumed in each case will be filed within ten days of the
assignment of Pool Receivables from AnnTaylor to the
Company and the transfer of the security interest therein
from the Company to the Lender in the offices of the
Secretary of State of the State of New York and the City
Register of New York County, New York (the "Filing Offic-
es") (such financing statements, the "Financing State-
ments");

               (m)  search reports provided by Lexis
Document Services, (i) dated January 25, 1994 and cover-
ing the period through December 17, 1993 listing financ-
ing statements that name AnnTaylor as debtor and that are
filed in the Secretary of State of the State of New York
and (ii) dated January 24, 1994, and covering the period
through December 17, 1993, listing financing statements
that name the Company as debtor and that are filed in the
Secretary of State of the State of New York, together
with copies of such financing statements, a summary of
which search reports are attached as Exhibit C hereto
(the "Search Reports");

               (n)  a certificate from the Secretary of
State of the State of Delaware as to the good standing of
the Company in such jurisdiction; and

               (o)  such other documents as we have
deemed necessary or appropriate as a basis for the opin-
ions set forth below.

          Unless otherwise indicated, references in this
opinion to the "New York UCC" shall mean the Uniform Com-
mercial Code as in effect on the date hereof in the State
of New York.  The documents listed in paragraphs (a)
through (f) above shall hereinafter be referred to col-
lectively as the "Documents."

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 4

          Members of our firm are admitted to the bar of
the State of New York.  We express no opinion as to the
laws of any jurisdiction other than (i) the laws of the
State of New York, (ii) the General Corporation Law of
the State of Delaware (the "DGCL"), and (iii) the federal
laws of the United States of America to the extent spe-
cifically referred to herein.

          The opinions set forth below are subject to the
following qualifications:

                    (i)  enforcement of each of the
     Documents and of any interests created thereby may
     be limited by applicable bankruptcy, insolvency,
     reorganization, moratorium or other similar laws
     affecting creditors' rights generally and by general
     principles of equity (regardless of whether enforce-
     ment is sought in equity or at law);

                    (ii)  certain of the remedial provi-
     sions with respect to the security including waivers
     with respect to the exercise of remedies against the
     collateral contained in each of the Documents may be
     unenforceable in whole or in part, but the inclusion
     of such provisions does not affect the validity of
     the Documents, each taken as a whole, and, subject
     to the other qualifications and exceptions contained
     in this opinion, each of the Documents, each taken
     as a whole, together with applicable law, contains
     adequate provisions for the practical realization of
     the benefits of the security created thereby;

                    (iii)  we express no opinion as to
     any provision with respect to governing law to the
     extent that it purports to affect the choice of law
     governing perfection and the effect of perfection
     and non-perfection of the security interests.

                    (iv)  enforcement of the Documents
     may be subject to the terms of instruments, leases,
     contracts or other agreements between the Credit
     Parties and the other parties to such agreements,

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 5

     the rights of such other parties and any claims or
     defenses of such other parties against the Credit
     Parties arising under or outside such instruments,
     leases or contracts or other agreements; and

                    (v)  we express no opinion as to the
     enforceability of any rights to contribution or
     indemnification provided for in the Documents which
     are violative of the public policy underlying any
     law, rule or regulation (including any federal or
     state securities law, rule or regulation).

          We have assumed for the purpose of the opinions
set forth herein that the assignment from AnnTaylor to
the Company pursuant to the Purchase Agreement consti-
tutes the sale of (and not a lien upon) the assets pur-
ported to be conveyed thereby.  We call to your attention
that we have delivered an opinion to you on even date
herewith with respect to the characterization of such
assignment in the event that AnnTaylor were to become a
debtor under the United States Bankruptcy Code, 11 U.S.C.
Sec. 101 et. seq. (the "Bankruptcy Code").

          Based upon the foregoing and subject to the
limitations, qualifications, exceptions and assumptions
set forth herein, we are of the opinion that:

          1.   The Company has been incorporated and is
validly existing and is in good standing under the laws
of the State of Delaware.

          2.   Each of the Credit Parties has the corpo-
rate power and corporate authority to execute, deliver
and perform all of its obligations under each of the
Documents to which it is a party.  The execution and
delivery by each of the Credit Parties of each of the
Documents to which it is a party and the consummation of
the transactions contemplated thereby have been duly
authorized by all requisite corporate action on the part
of each such Credit Party.  Each of the Documents has
been duly executed and delivered by each Credit Party
which is a party thereto.

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 6

          3.   Each of the Documents constitutes the
valid and binding obligation of each Credit Party that is
a party thereto enforceable against such Credit Party in
accordance with its terms.

          4.   The execution and delivery by each of the
Credit Parties of each of the Documents to which it is a
party and the performance by each such Credit Party of
its obligations under each such Document, each in accor-
dance with its terms, do not (i) conflict with the Cer-
tificate of Incorporation or By-laws of such Credit
Party, (ii) constitute a violation of or a default under
any Applicable Contract (as hereinafter defined) or (iii)
cause the creation of any security interest or lien
(other than the liens granted under, created by or per-
mitted by the Documents) upon any of the property of such
Credit Party pursuant to any Applicable Contracts.  We do
not express any opinion, however, as to whether the
execution, delivery or performance by any Credit Party of
any Document to which it is a party will constitute a
violation of or a default under any covenant, restriction
or provision with respect to financial ratios or tests or
any aspect of the financial condition or results of
operations of such Credit Party or the effect of any such
violation or default on the opinions expressed herein.
For purposes of this paragraph 4, "Applicable Contracts"
means those agreements or instruments set forth on Sched-
ule I to the Company's Certificate with respect to the
Company and on Schedule I to AnnTaylor's Certificate with
respect to AnnTaylor and which have been identified to us
as all the agreements and instruments (other than the
Documents) which are material to the business or finan-
cial condition of the Company and AnnTaylor respectively.

          5.   Neither the execution, delivery or perfor-
mance by any Credit Party of any of the Documents to
which it is a party nor the compliance by such Credit
Party with the terms and provisions thereof will contra-
vene any provision of any Applicable Law (as hereinafter
defined).  For purposes of this paragraph 5 and para-
graph 6, "Applicable Laws" means the DGCL and those laws,
rules and regulations of the State of New York and of the

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 7

United States of America (including, without limitation,
Regulations G, U and X of the Federal Reserve Board)
which, in our experience, are normally applicable to
transactions of the type contemplated by the Documents
and are not the subject of a specific opinion herein
referring expressly to a particular law or laws.

          6.   No Governmental Approval (as hereinafter
defined) which has not been obtained or taken and is not
in full force and effect is required to authorize or is
required in connection with the execution, delivery or
performance of any of the Documents by any Credit Party
except the filing of the Financing Statements in the
Filing Offices, the filing of financing statements in the
State of Connecticut and the filing of partial releases
(UCC-3 statements) with respect to security interests of
the Bank of America National Trust and Savings Associa-
tion, as agent (the "Bank of America Release State-
ments").  For the purposes of this paragraph 6, the term
"Governmental Approval" means any consent, approval,
license, authorization or validation of, or filing,
recording or registration with, any Governmental Authori-
ty pursuant to Applicable Laws, and for the purposes of
this paragraph 6 and paragraph 7, the term "Governmental
Authority" means any federal, New York or, to the extent
relating to the DGCL, Delaware executive, legislative,
judicial, administrative or regulatory body.

          7.   Neither the execution, delivery or perfor-
mance by any Credit Party of its obligations under the
Documents to which it is a party nor compliance by such
Credit Party with the terms thereof will contravene any
Applicable Order (as hereinafter defined) against such
Credit Party.  For purposes of this paragraph 7, the term
"Applicable Orders" means those orders or decrees of
Governmental Authorities identified on Schedule II to the
Company's Certificate with respect to the Company and on
Schedule II to AnnTaylor's Certificate with respect to
AnnTaylor.

          8.   The provisions of the Purchase Agreement
are effective to create, in favor of the Company, a valid

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 8

security interest (as such term is defined in Section 1-
201 of the New York UCC) in that portion of the Pool
Receivables of AnnTaylor constituting accounts (as such
term is defined in Section 9-106 of the New York UCC)
(the "Accounts Property"), and the proceeds thereof.  We
call to your attention that the term security interest as
defined in Section 1-201 of the New York UCC includes the
sale of accounts.  We express no opinion with respect to
the nature or extent of the obligations being secured by
the security interest granted to the Company.

          9.   While there is no case law precisely on
point and the issue is not free from doubt, based upon
our review of relevant case law authority in New York,
including Stathos v. Murphy, 26 App. Div. 2d 500, 276
          -----------------
N.Y. Supp. 2d 727, aff'd 19 N.Y.2d 883, 281 N.Y. Supp. 2d
81 (1967), and the principles set forth in Restatement of
                                           --------------
Contracts 2d (1981), the provisions of the Purchase
- ------------
Agreement are effective to create, in favor of the Compa-
ny, a valid interest under the common law of the State of
New York in that portion (if any) of the Pool Receivables
of AnnTaylor constituting general intangibles (as such
term is defined in Section 9-106 of the New York UCC)
(the "General Intangibles Property," and together with
the Accounts Property, the "Receivables Property") that
is enforceable against subsequent creditors of or pur-
chasers from AnnTaylor.  We note, however, that unless
the Obligor in respect of a Pool Receivable has received
notice of such sale, bona fide payments made by such
Obligor to AnnTaylor or to a subsequent assignee of such
Pool Receivable as to which the Obligor has received
notice of such assignment will discharge such Obligor's
obligations to the extent of such payment, and such
payment will be recoverable only from AnnTaylor or such
assignee.

          The opinions expressed in paragraphs 8 and 9
are subject to the following qualifications:

               (a)  we have assumed that the Receivables
Property exists and that AnnTaylor has sufficient rights
in the Receivables Property for the interest of the

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 9

Company to attach, and we express no opinion as to the
nature or extent of any of AnnTaylor's rights in or title
to any Receivables Property;

               (b)  we call to your attention that Sec-
tion 552 of the Bankruptcy Code limits the extent to
which property acquired by a debtor after the commence-
ment of a case under the Bankruptcy Code may be subject
to a security interest arising from a security agreement
entered into by such debtor before the commencement of
such case;

               (c)  we call to your attention that the
security interest of the Company in proceeds of the
Accounts Property is limited to the extent set forth in
Section 9-306 of the New York UCC and to property of a
type subject to the New York UCC;

               (d)  we have assumed that there are no
agreements between AnnTaylor and any account debtor
prohibiting, restricting or conditioning the assignment
of any portion of the Receivables Property;

               (e)  we call to your attention that the
interest of the Company in the Receivables Property may
be subject to the rights of account debtors, claims and
defenses of account debtors and the terms of agreements
with account debtors;

               (f)  we express no opinion regarding the
interest of the Company in any of the Receivables Proper-
ty consisting of claims against any government or gov-
ernmental agency (including, without limitation, the
United States of America or any state thereof or any
agency or department of the United States of America or
any state thereof); and

               (g)  in the case of any account or general
intangible which is itself secured by other property, we
express no opinion with respect to the rights of the
Company in and to such underlying property.

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 10

          10.  The provisions of the Receivables Financ-
ing Agreement are effective to create, in favor of the
Lender, as security for the obligations of the Company
described in Section 9.01 thereof, a valid security
interest in that portion of the Pool Receivables consti-
tuting accounts or general intangibles (as each such term
is defined in Section 9-106 of the New York UCC) (the
"Receivables Collateral"), and the proceeds thereof.

          The opinions expressed in paragraph 10 are sub-
ject to the qualifications to opinion paragraphs 8 and 9
set forth above and to the following qualifications:

               (a)  we have assumed that the Receivables
Collateral exists and the Company has sufficient rights
in the Receivables Collateral for the security interest
of the Lender to attach, and, except to the extent set
forth in opinion paragraphs 8 and 9 above, we express no
opinion as to the nature or extent of the Company's
rights in or title to any Receivables Collateral;

               (b)  we call to your attention that Sec-
tion 552 of the Bankruptcy Code limits the extent to
which property acquired by a debtor after the commence-
ment of a case under the Bankruptcy Code may be subject
to a security interest arising from a security agreement
entered into by such debtor before the commencement of
such case;

               (c)  we call to your attention that the
security interest of the Lender in proceeds is limited to
the extent set forth in Section 9-306 of the New York UCC
and to property of a type subject to the New York UCC;

               (d)  we call to your attention that the
security interest of the Lender may be subject to the
rights of account debtors, claims and defenses of account
debtors and the terms of agreements with account debtors;

               (e)  we express no opinion regarding the
security interest of the Lender in any of the Receivables
Collateral consisting of claims against any government or

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 11

governmental agency (including, without limitation, the
United States of America or any state thereof or any
agency or department of the United States of America or
any state thereof); and

               (f)  in the case of any account or general
intangible which is itself secured by other property, we
express no opinion with respect to the rights of the
Lender in and to such underlying property.

          11.  The Financing Statements are in appropri-
ate form for filing in each of the Filing Offices under
the New York UCC.

          12.  The security interest in favor of the
Company in the Accounts Property described in the Financ-
ing Statements naming AnnTaylor as debtor (the "Article 9
Filing Property") will be perfected upon the filing of
such Financing Statements in the respective Filing Offic-
es, and no other security interest of any other transfer-
ee of AnnTaylor is equal or prior to the security inter-
est of the Company in such Article 9 Filing Property.

          13.  If the chief executive office of the
Company is located in the State of New York for the
purposes of the New York UCC, the security interest in
favor of the Lender in the Receivables Collateral de-
scribed in the Financing Statements naming the Company as
debtor (the "Article 9 Filing Collateral") will be per-
fected upon the filing of such Financing Statements in
the respective Filing Offices, and no other security
interest of any other transferee from the Company is
equal or prior to the security interest of the Lender in
such Article 9 Filing Collateral.

          The opinions expressed in paragraphs 11, 12 and
13 are subject to the qualifications to opinion para-
graphs 8, 9 and 10 set forth above and to the following
qualifications:

          (a)  we have assumed based upon AnnTaylor's
Certificate that, for the purposes of the New York UCC,

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 12

the chief executive office of AnnTaylor as of the date of
filing of the Financing Statements is located in New York
County in the State of New York;

          (b)  we have assumed based upon the Company's
Certificate that, for the purposes of the New York UCC,
the chief executive office of the Company as of the date
of filing of the Financing Statements is located either
in New York County in the State of New York or in the
State of Connecticut, and we express no opinion with
respect to the perfection or priority of the security
interest of the Lender in the Receivables Collateral to
the extent that the chief executive office of the Company
is located in the State of Connecticut;

          (c)  we call to your attention that the perfec-
tion and the effect of perfection and nonperfection of
the security interest of the Company in the Article 9
Filing Property and the security interest of the Lender
in the Article 9 Filing Collateral may be governed by
laws other than those of the New York UCC to the extent
that the chief executive office of either AnnTaylor or
the Company respectively is or becomes located in a
jurisdiction other than New York;

          (d)  we call to your attention that (i) the
perfection of the security interest of the Company as to
the Article 9 Filing Property and the Lender as to the
Article 9 Filing Collateral will be terminated as to any
such property acquired by AnnTaylor or the Company re-
spectively more than four months after AnnTaylor or the
Company respectively changes its name, identity, or
corporate structure so as to make the applicable Financ-
ing Statements seriously misleading unless new appropri-
ate financing statements indicating the new name, identi-
ty or corporate structure of AnnTaylor or the Company, as
the case may be, are properly filed before the expiration
of such four months, and (ii) the New York UCC requires
the filing of continuation statements within the period
of six months prior to the expiration of five years from
the date of the filing of the original Financing State-
ments or the filing of any continuation statements in

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 13

order to maintain the effectiveness of the original
Financing Statements;

          (e)  we express no opinion with respect to any
of the Accounts Property consisting of accounts or gener-
al intangibles arising from or relating to the sale of
farm products by a farmer, consumer goods in the hands of
AnnTaylor, crops growing or to be gown, timber to be cut
or minerals or the like (including oil and gas) or ac-
counts subject to subsection 5 of Section 9-103 of the
New York UCC;

          (f)  we express no opinion with respect to any
of the Receivables Collateral consisting of accounts or
general intangibles arising from or relating to the sale
of farm products by a farmer, consumer goods in the hands
of the Company, crops growing or to be grown, timber to
be cut or minerals or the like (including oil and gas) or
accounts subject to subsection 5 of Section 9-103 of the
New York UCC;

          (g)  we express no opinion as to the priority
of the security interest of the Company in the Article 9
Filing Property or the Lender in the Article 9 Filing
Collateral against:  (i) any liens, claims or other
interests that arise by operation of law and do not
require any filing or possession in order to take priori-
ty over security interests perfected through the filing
of a financing statement; (ii) any lien, claim or encum-
brance in favor of the United States of America or any
state, or any agency or instrumentality of any of them or
any other governmental entity (including, without limita-
tion, federal tax liens, liens arising under the Employee
Retirement Income Security Act of 1974, as amended, or
claims given priority pursuant to 31 U.S.C. Sec. 3713);
(iii) a lien creditor who attached or levied prior to the
perfection of the security interest of the Company or the
Lender, as the case may be; (iv) a lien creditor with
respect to future advances to the extent set forth in
Section 9-301(4) of the New York UCC; (v) another secured
creditor with respect to any future advances to the
extent set forth in Section 9-312(7) of the New York UCC;

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 14

(vi) a security interest perfected under the laws of
another jurisdiction to the extent that either AnnTaylor
or the Company had its chief executive office in such
jurisdiction within four months prior to the date of the
perfection of the security interest of the Company or the
Lender, as the case may be; (vii) a security interest
perfected without filing any financing statement pursuant
to Section 9-302(1) of the New York UCC; (viii) a secu-
rity interest perfected by filing a financing statement
naming AnnTaylor or the Company as debtor using a trade
name, fictitious name or previous name; (ix) the holder
of a perfected "purchase money security interest" as such
term is defined in Section 9-107 of the New York UCC;
(x) another secured party with a perfected security
interest in other property of AnnTaylor or the Company to
the extent the Pool Receivables are proceeds of such
other creditor's collateral; (xi) any person who has en-
tered into a subordination or intercreditor agreement
with the Company with respect to the Accounts Property or
with the Lender with respect to the Receivables Collat-
eral; (xii) any claim for wages, salary or other compen-
sation; (xiii) a purchaser of accounts purchased as part
of the sale of the business out of which they arose;
(xiv) an assignment of accounts for purposes of collec-
tion only or a transfer of a single account; (xv) any
claim arising out of tort or any surety who is subrogated
to the rights of AnnTaylor or the Company, as the case
may be; or (xvi) the security interest of a creditor who
filed a financing statement based on a prior or incorrect
location of the chief executive office of AnnTaylor or
the Company to the extent such other financing statement
would be effective under Section 9-401(2) or (3) of the
New York UCC;

          (h)  we have assumed that (i) all financing
statements presented for filing prior to the effective
date of the applicable search report in which each of
AnnTaylor and the Company is named as debtor have been
properly filed, indexed and recorded with the Secretary
of State of the State of New York and are identified in
the appropriate Search Report and (ii) no financing
statements naming AnnTaylor or the Company as debtor were

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 15

filed with Secretary of State of the State of New York
between the effective date of the Search Reports and the
date of the filing of the applicable Financing Statements
in such Filing Office; and we call to your attention that
we did not review any search report with respect to any
financing statements naming AnnTaylor or the Company as
debtor filed with the City Register of New York County,
New York; and

          (i)  we have assumed that the Bank of America
Release Statements will be filed on or prior to the date
of the filing of the Financing Statements.

          14.  No registration of AnnTaylor or the Compa-
ny under the Investment Company Act of 1940, as amended,
is required in connection with the initial assignment
under the Purchase Agreement or the initial borrowing
under the Receivables Financing Agreement, respectively.

          In rendering the foregoing opinions, we have
assumed, with your consent, that:

               (a)  AnnTaylor has been incorporated in
     the State of Delaware and is validly existing and in
     good standing under the laws of all jurisdictions in
     which it owns or leases property of a nature, or
     transacts business of a type, that would make such
     qualification necessary;

               (b)  the execution, delivery and perfor-
     mance of each Credit Party's obligations under the
     Documents to which it is a party does not and will
     not conflict with, contravene, violate or constitute
     a default under (i) any lease, indenture, instrument
     or other agreement to which such Credit Party or its
     property is subject (other than the Applicable
     Contracts, as to which we make no such assumption),
     (ii) any rule, law or regulation to which such
     Credit Party is subject (other than Applicable Laws,
     as to which we make no such assumption), or (iii)
     any judicial or administrative order or decree of

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 16

     any governmental authority (other than Applicable
     Orders, as to which we make no such assumption); and

                    (c)  no authorization, consent or
     other approval of, notice to or filing with any
     court, governmental authority or regulatory body
     (other than Governmental Approvals, as to which we
     make no such assumption) is required to authorize or
     is required in connection with the execution, deliv-
     ery or performance by any Credit Party of any Docu-
     ment to which it is a party or the transactions
     contemplated thereby.

          Our opinions are also subject to the following
assumptions and qualifications:

               (a)  we have assumed each of the Documents
     constitutes the legal, valid and binding obligation
     of each party to such Document (other than the
     Credit Parties) enforceable against such party in
     accordance with its terms; and

                    (b)  we express no opinion as to the
     effect on the opinions expressed herein of (i) the
     compliance or noncompliance of the Administrator,
     the Relationship Bank, the Collateral Agent, the
     Credit Bank, the Liquidity Bank, the Lock-Box Bank,
     the Lender or any other party (other than the Credit
     Parties) to the Documents with any state, federal or
     other laws or regulations applicable to them or (ii)
     the legal or regulatory status or the nature of the
     business of any such Person.

          This opinion is being furnished only to you and
is solely for your benefit and is not to be used, quoted,
relied upon or otherwise referred to by any other Person
or for any other purpose without our prior written con-
sent.

                              Very truly yours,

<PAGE>



                        SCHEDULE I

             Clipper Receivables Corporation
                      P.O. Box 4024
               Boston, Massachusetts  02201

         State Street Boston Capital Corporation
                   225 Franklin Street
               Boston, Massachusetts  02110

              PNC Bank, National Association
               Fifth Avenue and Wood Street
             Pittsburgh, Pennsylvania  15265

             Standard & Poor's Ratings Group
                       25 Broadway
                New York, New York  10004

             Moody's Investors Service, Inc.
                     99 Church Street
                New York, New York  10007




<PAGE>



                 Exhibit A to Opinion of
        Special Counsel to AnnTaylor Funding, Inc.
        ------------------------------------------

                  Officer's Certificate
                  ---------------------



          I, Jocelyn F.L. Barandiaran, am Corporate
Secretary of AnnTaylor Funding, Inc., a Delaware corpora-
tion ("Funding").  I understand that pursuant to Section
5.01(h)(i) of that certain Receivables Financing Agree-
ment, dated as of January 27, 1994 (the "Receivables Fi-
nancing Agreement"), among Funding, AnnTaylor, Inc.
("AnnTaylor") as servicer, Clipper Receivables Corpora-
tion, State Street Boston Capital Corporation and PNC
Bank, National Association, Skadden, Arps, Slate, Meagher
& Flom is rendering an opinion (the "Opinion").  Defined
terms used herein but not otherwise defined shall have
the meaning set forth in Appendix A to the Receivables
Financing Agreement.  I further understand that Skadden,
Arps, Slate, Meagher & Flom is relying on this certifi-
cate and the statements made herein in rendering the
Opinion.

          With regard to the foregoing, on behalf of
Funding, I certify that:

          1.   The chief executive office of Funding is
located at either 142 West 57th Street, New York, New
York 10019 or 414 Chapel Street, New Haven, Connecticut
06511.

          2.   Set forth on Schedule I hereto are all of
the agreements and instruments (other than the Transac-
tion Documents) to which Funding is a party which are
material to the business or financial condition of Fund-
ing.

          3.   Set forth on Schedule II hereto are all of
the orders, judgments and decrees of any governmental
authority which are material to the business or property
of Funding.

          4.   Funding holds no stock in any company.

          5.   Funding is engaged in the business set
forth in the Transaction Documents.  The value of all

<PAGE>



securities owned by Funding does not exceed 10% of the
value of Funding's total assets.

          6.   Funding does not directly or indirectly
own or operate facilities used for the generation, trans-
mission or distribution of electric energy for sale or
facilities used for the distribution at retail of natural
or manufactured gas for heat, light or power and Funding
does not own any interest in any company which owns or
operates such facilities.

          7.  Neither Funding nor any of its subsidiaries
is a person providing railroad transportation for compen-
sation (a "rail carrier") or a person controlled by or
affiliated with a rail carrier or a person providing
sleeping car transportation for compensation (a "sleeping
car carrier") or a corporation organzied to provide
transportation by rail carrier or sleeping car carrier.

          IN WITNESS WHEREOF, I have executed this cer-
tificate this      day of January 1994.
              ----



                    By:
                        --------------------------------------
                        Name: Jocelyn F.L. Barandiaran
                        Title: Corporate Secretary





















                               2

<PAGE>




                          Schedule I

                     Applicable Contracts
                     --------------------

                             None










































                               3

<PAGE>



                          Schedule II

                       Applicable Orders
                       -----------------

                             None











































                               4

<PAGE>



                 Exhibit B to Opinion of
            Special Counsel to AnnTaylor, Inc.
            ----------------------------------

                  Officer's Certificate
                  ---------------------



          I, Jocelyn F.L. Barandiaran, am Vice President,
General Counsel and Corporate Secretary of AnnTaylor,
Inc., a Delaware corporation ("AnnTaylor").  I understand
that pursuant to (i) Section 5.01(h)(i) of that certain
Receivables Financing Agreement, dated as of January 27,
1994 (the "Receivables Financing Agreement"), among
AnnTaylor Funding, Inc. ("Funding"), AnnTaylor, as ser-
vicer, Clipper Receivables Corporation, State Street
Boston Capital Corporation and PNC Bank, National Associ-
ation and (ii) Section 4.1(h) of that certain Purchase
and Sale Agreement, dated as of January 27, 1994 between
Funding and AnnTaylor, Skadden, Arps, Slate, Meagher &
Flom is rendering an opinion (the "Opinion").  Defined
terms used herein but not otherwise defined shall have
the meaning set forth in Appendix A to the Receivables
Financing Agreement.  I further understand that Skadden,
Arps, Slate, Meagher & Flom is relying on this certifi-
cate and the statements made herein in rendering the
Opinion.

          With regard to the foregoing, on behalf of
AnnTaylor, I certify that:

          1.   The chief executive office of AnnTaylor is
located at 142 West 57th Street, New York, New York
10019.

          2.   Set forth on Schedule I hereto are all of
the agreements and instruments (other than the Transac-
tion Documents) to which AnnTaylor is a party which are
material to the business or financial condition of
AnnTaylor.

          3.   Set forth on Schedule II hereto are all of
the orders, judgments and decrees of any governmental
authority which are material to the business or property
of AnnTaylor.

          4.   AnnTaylor holds no stock in any company
other than the stock represented by the certificates set

<PAGE>



forth on Schedule III hereto; none of such stock is trad-
ed on a national securities exchange.

          5.   AnnTaylor is primarily engaged in the
business described in Schedule IV.  The value of all
securities owned by AnnTaylor (excluding those referred
to in paragraph 4 above) does not exceed 10% of the value
of AnnTaylor's total assets.

          6.   AnnTaylor does not directly or indirectly
own or operate facilities used for the generation, trans-
mission or distribution of electric energy for sale or
facilities used for the distribution at retail of natural
or manufactured gas for heat, light or power and
AnnTaylor does not own any interest in any company which
owns or operates such facilities.

          7.  Neither AnnTaylor nor any of its subsid-
iaries is a person providing railroad transportation for
compensation (a "rail carrier") or a person controlled by
or affiliated with a rail carrier or a person providing
sleeping car transportation for compensation (a "sleeping
car carrier") or a corporation organzied to provide
transportation by rail carrier or sleeping car carrier.
























                            2

<PAGE>




          IN WITNESS WHEREOF, I have executed this cer-
tificate this      day of January 1994.
              ----



                    By:
                        --------------------------------------
                        Name: Jocelyn F.L. Barandiaran
                        Title: Vice President, General Counsel
                                 and Corporate Secretary






































                               3

<PAGE>



                          Schedule I

                     Applicable Contracts
                     --------------------

1.   Indenture, dated as of July 15, 1989, between AnnTaylor
     and United States Trust Company of New York, as Trustee,
     together with the Certificate of Satisfaction and Dis-
     charge in favor of AnnTaylor as of July 29, 1993 by such
     Trustee.

2.   Indenture, dated as of July 15, 1989, between AnnTaylor
     and State Street Bank and Trust Company of Connecticut,
     as successor trustee to The Connecticut Bank and Trust
     Company, National Association, as Trustee, together with
     the Certificate of Satisfaction and Discharge in favor of
     AnnTaylor as of July 29, 1993 by such Trustee.

3.   Credit Agreement, dated as of June 28, 1993, among
     AnnTaylor, Bank of America, Bank of Montreal and the
     other financial institutions party thereto, as amended by
     Amendment No. 1 to Credit Agreement dated as August 10,
     1993, Amendment No. 2 to Credit Agreement dated as Sep-
     tember 30, 1993, Amendment No. 3 to Credit Agreement
     dated as December 23, 1993, and Amendment No. 4 and
     Consent to Credit Agreement dated as January 24, 1994.

4.   Security and Pledge Agreement, dated as of June 28, 1993,
     made by AnnTaylor in favor of Bank of America, as Agent,
     as modified by Amendment No. 4 and Consent to Credit
     Agreement dated as January 24, 1994.

5.   Trademark Assignment, dated as of June 28, 1993, made by
     AnnTaylor with Bank of America, as Agent.

6.   Tax Sharing Agreement, dated as of July 12, 1989, between
     the Company and AnnTaylor Stores Corporation ("ATSC").

7.   Agreement, dated as of July 13, 1993, among Cygne De-
     signs, Inc., Cygne Design F.E. Limited, CAT US Inc.,
     C.A.T. (Far East) Limited and AnnTaylor.

8.   Stock Purchase Agreement, dated as of July 13, 1993,
     between Cleveland Investment Limited and AnnTaylor.

9.   Agreement, dated as of June 14, 1989, and the Trademark
     License Agreement, effective as of January 1, 1990, among
     Allied Stores Corporation, AnnTaylor and ATSC.

                               4

<PAGE>



10.  Indenture, dated as of June 15, 1993, between AnnTaylor
     and Fleet Bank, N.A., as Trustee.

11.  Employment Agreement, effective as of February 3, 1992,
     between AnnTaylor, AnnTaylor Stores Corporation and Sally
     Frame Kasaks.

12.  Lease, dated as of March 17, 1989, between Carven Associ-
     ates and AnnTaylor concerning the West 57th Street head-
     quarters, as amended by the First Amendment thereto dated
     as of November 14, 1990, the Second Amendment thereto
     dated as of February 28, 1993, the Third Amendment there-
     to dated as of June  24, 1993, and the letter agreement
     dated as of October 1, 1993.

13.  Lease, dated December 1, 1985, between Hamilton Realty
     Co. and AnnTaylor (as successor in interest to ASC Stores
     III, Inc.) concerning the New Haven distribution center,
     as amended by the letter agreement dated March 22, 1993,
     and the letter agreement dated July 26, 1993.

14.  Lease, dated June 12, 1986, between SMR 85-1 Limited
     Partnership and AnnTaylor (as successor in interest to
     ASC Stores III, Inc.) concerning the New Haven offices,
     as amended by the Amendment to Lease dated December 7,
     1987 and the Second Amendment to Lease dated December 10,
     1992.





















                               5

<PAGE>



                          Schedule II

                       Applicable Orders
                       -----------------

                             None











































                               6

<PAGE>



                           Schedule III

                        Stock Certificates
                        ------------------


Company                    Certificate Nos.           No. of Shares
- -------                    ----------------           -------------

AnnTaylor Travel, Inc.1          1                            1

CAT U.S. Inc.1                   1 and 11                  4,000

C.A.T. (Far East) Limited1       5 and 8                  60,000

AnnTaylor Funding, Inc.1         1                           100






























- --------------------
1    Pledged to Bank of America pursuant to the Security
     and Pledge Agreement, dated as of June 28, 1993.

                                7

<PAGE>



                           Schedule IV

                     Description of Business
                     -----------------------


      AnnTaylor is primarily engaged in the business of the
retail sale of women's apparel, shoes and accessories.









































                                8

<PAGE>

                                    EXHIBIT 5.01(h)(ii)





                              January 27, 1994


The Persons Listed
  on Schedule I Hereto


Dear Sirs and Madams:

          I am Vice President, General Counsel and Corpo-
rate Secretary of AnnTaylor, Inc., a Delaware corporation
("AnnTaylor").  I am delivering this opinion in connec-
tion with the preparation, execution and delivery of
(i) the Purchase and Sale Agreement dated as of
January 27, 1994 (the "Purchase Agreement") between
AnnTaylor Funding, Inc., a Delaware corporation (the
"Company"), as purchaser and AnnTaylor, as seller,
(ii) the Receivables Financing Agreement, dated as of
January 27, 1994 (the "Receivables Financing Agreement"),
among the Company, Clipper Receivables Corporation (the
"Lender"), AnnTaylor, as Servicer, State Street Boston
Capital Corporation (the "Administrator"), and PNC Bank,
National Association (the "Relationship Bank"), and
(iii) certain other agreements, instruments and documents
related to the Purchase Agreement and the Receivables Fi-
nancing Agreement.  This opinion is being delivered
pursuant to  Section 4.1(h) of the Purchase Agreement and
Section 5.01(h)(i) of the Receivables Financing Agree-
ment.  Capitalized terms used herein and not otherwise
defined herein shall have the same meanings herein as set
forth in Appendix A to the Receivables Financing Agree-
ment.

          In this connection, I have examined and am
familiar with originals or copies, certified or otherwise
identified to my satisfaction, of (i) the Receivables
Financing Agreement; (ii) the Purchase Agreement;
(iii) the Certificate of Incorporation and Bylaws of
AnnTaylor, as presently in effect; and (iv) resolutions
of the Board of Directors of AnnTaylor relating to the
Receivables Financing Agreement and the Purchase Agree-
ment.  I have also examined and am familiar with origi-
nals or copies, certified or otherwise identified to my

<PAGE>



January 27, 1994
Page 2

satisfaction, of such records of AnnTaylor and such
agreements, certificates of public officials, certifi-
cates of officers or representatives of AnnTaylor and
others, and such other documents, certificates and corpo-
rate or other records as I have deemed necessary or
appropriate as a basis for the opinions set forth below.

          In my examination, I have assumed the genuiness
of all signatures, the legal capacity of all natural
persons, the authenticity of all documents submitted to
me as originals, the conformity to original documents of
all documents submitted to me as certified or photostatic
copies and the authenticity of the originals of such
copies.  As to any facts material to this opinion which I
did not independently establish or verify, I have relied
upon certificates, statements and representations of
officers and other representatives of AnnTaylor and
others.

          I am admitted to the Bar of the State of New
York and express no opinion as to the laws of any juris-
diction except the General Corporation Law of the State
of Delaware and the laws of the United States of America
to the extent specifically referred to herein.

          Based upon and subject to the limitations,
qualifications, exceptions and assumptions set forth
herein, I am of the opinion that:

             (i)  AnnTaylor is a corporation duly incor-
     porated, validly existing and in good standing under
     the laws of the State of Delaware.

            (ii)  AnnTaylor is duly qualified to transact
     business as a foreign corporation and is in good
     standing in each other jurisdiction in which it owns
     or leases property of a nature, or transacts busi-
     ness of a type, that would make such qualification
     necessary, except to the extent that the failure to
     so qualify or be in good standing would not have a
     material adverse effect on AnnTaylor.

<PAGE>



January 27, 1994
Page 3


          This opinion is being furnished by me as Vice
President, General Counsel and Corporate Secretary of
AnnTaylor to you solely for your benefit, and is not to
be used or relied upon by any other person without my
express prior written consent.

                              Very truly yours,

<PAGE>





                        SCHEDULE I


Clipper Receivables Corporation
P.O. Box 4024
Boston, Massachusetts  02101

State Street Boston Capital Corporation
225 Franklin Street
Boston, Massachusetts  02110

PNC Bank, National Association
Fifth Avenue and Wood Street
Pittsburgh, Pennsylvania  15265

Moody's Investors Service
99 Church Street
New York, New York 10007

Standard & Poors Corporation
26 Broadway, 15th Floor
New York, New York 10004

<PAGE>

                                    EXHIBIT 5.01(h)(iii)



                              January 27, 1994



The Persons Listed on
Schedule I Hereto

          Re:  Purchase Agreement between AnnTaylor, Inc.
               and AnnTaylor Funding, Inc.
               ------------------------------------------

Ladies and Gentlemen:

          We have acted as special counsel to AnnTaylor,
Inc., a Delaware corporation ("AnnTaylor"), and AnnTaylor
Funding, Inc., a Delaware corporation and wholly owned
subsidiary of AnnTaylor ("Funding"), in connection with
the transactions contemplated by (i) the Purchase and
Sale Agreement, dated as of January 27, 1994 (the "Pur-
chase Agreement"), between AnnTaylor, as seller, and
Funding, as buyer, providing for the sale and contribu-
tion by AnnTaylor to Funding of certain credit-card
receivables originated by AnnTaylor (the "Pool Receiv-
ables"); and (ii) the Receivables Financing Agreement,
dated as of January 27, 1994 (the "Receivables Financing
Agreement"), among Funding, Clipper Receivables Corpora-
tion (the "Lender"), AnnTaylor, as servicer (in such
capacity, the "Servicer"), State Street Boston Capital
Corporation (the "Administrator") and PNC Bank, National
Association (the "Relationship Bank").  This opinion is
being delivered pursuant to Section 5.01(h)(iii) of the
Receivables Financing Agreement.  Capitalized terms used
herein and not otherwise defined herein shall have the
same meanings herein as set forth in Appendix A to the
Receivables Financing Agreement or in the Purchase Agree-
ment.

               SUMMARY OF THE TRANSACTIONS

          The Pool Receivables consist of a portfolio of
accounts receivable arising under unsecured, revolving,
consumer credit-card accounts established with AnnTaylor
for the purchase of merchandise by the Obligors from
AnnTaylor.  The Pool Receivables include both indebted-
ness owing from Obligors under the credit-card accounts
in connection with purchases from AnnTaylor and finance-

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 2

charge obligations relating thereto.  The Purchase Agree-
ment and the Receivables Financing Agreement provide for
the transfer of the Pool Receivables from AnnTaylor to
Funding, the appointment of AnnTaylor as servicer of the
Pool Receivables and related matters (the "Transactions")
described below.

          Pursuant to the Purchase Agreement, AnnTaylor
will sell to Funding all Pool Receivables which will
consist of all Receivables existing on the Initial Cut-
Off Date or created by it from the specified Initial Cut-
Off Date to and including the Purchase and Sale Termina-
tion Date described therein and all Finance Charge Re-
ceivables that relate to Principal Receivables created
prior to the Purchase and Sale Termination Date.  Funding
will borrow funds from the Lender pursuant to the Receiv-
ables Financing Agreement to fund, in part, the purchase
of Pool Receivables, and Funding will grant to the Lender
a security interest in the Pool Receivables to secure
such loans.

          Pursuant to the Purchase Agreement, as consid-
eration for the sale of the Pool Receivables, Funding
will pay to AnnTaylor a Purchase Price equal to the
aggregate Unpaid Balance of the Pool Receivables trans-
ferred from time to time multiplied by the "Fair Market
Value Discount Factor" (as described in the Purchase
Agreement).  The Fair Market Value Discount Factor is
computed via a formula intended to discount the face
value of the Pool Receivables by a factor that takes into
consideration the time value of money based upon antici-
pated dates of collection of the Pool Receivables, the
risk of nonpayment, the cost of servicing and a reason-
able profit.  On the closing date of the Purchase Agree-
ment, with respect to Pool Receivables that existed as of
the close of business on the Initial Cut-Off Date or that
were created thereafter but existed on the closing date,
AnnTaylor will contribute certain of such Pool Receiv-
ables to the capital of Funding, and Funding will pay the
Purchase Price for the purchase of the remainder thereof
by (i) the payment of cash borrowed from the Lender under
the Receivables Financing Agreement and (ii) the issuance
of a promissory note (the "Company Note") issued by
Funding to AnnTaylor (which note will be subordinated to
the promissory note issued by Funding on behalf of the

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 3

Lender).  Thereafter, Funding will pay funds to AnnTaylor
from Collections on Pool Receivables (after setting aside
amounts needed by Funding to pay other costs and expens-
es) in payment or partial payment of the Purchase Price
of Pool Receivables that arise after the closing date.
To the extent that it is determined on any monthly Set-
tlement Date that Funding did not have funds available
during the related Settlement Period to pay the Purchase
Price in cash with respect to Pool Receivables arising
during such Settlement Period, either there will be an
increase in the Company Note or AnnTaylor will make a
capital contribution to Funding, which increase of the
Company Note and capital contribution will in aggregate
be in an amount equal to the difference between the Pur-
chase Price with respect to Pool Receivables that arose
during the related Settlement Period and the funds other-
wise paid to AnnTaylor with respect thereto.

          AnnTaylor initially will be appointed as
Servicer of the Pool Receivables pursuant to the Receiv-
ables Financing Agreement.  AnnTaylor may be removed only
for cause upon specified Servicer Transfer Events, and
the parties contemplate that AnnTaylor will remain the
Servicer of the Pool Receivables.

                    OPINION REQUESTED

          You have requested our opinion as to whether,
in the event that AnnTaylor were to become a debtor under
the Bankruptcy Code, 11 U.S.C. Sec. 101 et seq. (the "Bank-
                                        -------
ruptcy Code"), the transfer of the Pool Receivables
pursuant to the Purchase Agreement would be held to be a
"sale" by AnnTaylor of the Pool Receivables transferred
to Funding rather than the transfer of a security inter-
est in connection with a borrowing made by AnnTaylor.  In
the event of a bankruptcy of AnnTaylor, if the transfers
were held to be sales, Funding would own all of the Pool
Receivables transferred to it, and such Pool Receivables
and the Collections and other proceeds in respect of such
Pool Receivables would not be part of AnnTaylor's estate.

          Members of our Firm are admitted to the bar in
the State of New York, and we do not express any opinion
as to the laws of any other jurisdiction other than the
laws of the United States of America to the extent re-

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 4

ferred to specifically herein.  Each of the Purchase
Agreement and the Receivables Financing Agreement pro-
vides that it shall be governed in accordance with the
laws of the State of New York, which we have analyzed as
the governing law for the purpose of the opinion set
forth herein.

                  FACTS AND ASSUMPTIONS

          In connection with rendering the opinion set
forth below, we have examined and relied upon originals
or copies of (i) the Purchase Agreement, (ii) the Receiv-
ables Financing Agreement and (iii) such other documents
relating to the Transactions as we have deemed necessary
or advisable as a basis for such opinion.

          In our examination, we have assumed the legal
capacity of all natural persons, the genuineness of all
signatures, the authenticity of all documents submitted
to us as originals, the conformity to original documents
of all documents submitted to us as facsimile, certified
or photostatic copies and the authenticity of the origi-
nals of such latter documents.  In making our examination
of such documents, for purposes of this opinion we have
assumed that all parties thereto had the power, corporate
or other, to enter into and perform all obligations
thereunder and have also assumed the due authorization by
all requisite action, corporate or other, the execution
and delivery by such parties of such documents, the
validity and binding effect thereof and that such docu-
ments are enforceable against such parties.

          We have made no independent investigation of
the facts referred to herein and, with respect to such
facts, have relied, for the purpose of rendering this
opinion, exclusively on those facts provided to us by
AnnTaylor and Funding as confirmed in certificates pro-
vided to us by AnnTaylor and Funding attached hereto as
Exhibit A certifying the facts and assumptions set forth
below and in the preceding "Summary of the Transactions,"
which we assume are true, and on those facts contained in
the Purchase Agreement, the Receivables Financing Agree-
ment and such other documents relating to the Transac-
tions as we deemed advisable, including the factual

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 5

representations and warranties contained therein as made
by the respective parties thereto.

          It is our understanding that the relevant facts
regarding the Transactions are as follows:

          1.   Purpose.  Recognizing, among other fac-
               -------
tors, the tax, accounting and legal consequences of the
Transactions, AnnTaylor and Funding determined that, from
a business viewpoint, the sale of the Pool Receivables by
AnnTaylor to Funding is in the best interests of
AnnTaylor and Funding.  Further, this determination has
been explicitly memorialized by appropriate resolutions
adopted by the respective Boards of Directors of
AnnTaylor and Funding.

          2.   Economics of the Transaction.  As indicat-
               ----------------------------
ed in paragraph 6 below, the parties intend that the
transfer of the Pool Receivables pursuant to the Purchase
Agreement constitutes a sale thereof.  We understand that
the economics of the Transactions reflect the intent of
AnnTaylor and Funding that the transfer of the Pool Re-
ceivables be considered a sale of the Pool Receivables by
AnnTaylor to Funding rather than loans secured by the
Pool Receivables.  Specifically, the Purchase Price pay-
able by Funding to AnnTaylor for the Pool Receivables is
intended to be consistent with the terms of such a sale
made at arm's length to a third party.  In addition, if
the Purchase Agreement evidenced secured loans to
AnnTaylor, then such secured loans, rather than interests
in the Pool Receivables owned by Funding, would be con-
veyed as security by Funding to the Lender.  We under-
stand that the terms of the Receivables Financing Agree-
ment reflect a loan by the Lender to Funding secured by
interests in Pool Receivables owned by Funding, and that
the terms would not be as favorable to Funding if the
Lender were granted a security interest in secured loans
made by Funding to AnnTaylor.

          3.   Complete, Irrevocable Transfer.  Except as
               ------------------------------
described below with respect to permitted modifications
to a Contract or a Pool Receivable that may be agreed to
by AnnTaylor in its capacity as Servicer, AnnTaylor
relinquishes all control and title over the Pool Receiv-
ables upon the transfer of each Pool Receivable under the

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 6

Purchase Agreement.  It should be noted that the Servicer
is granted such rights with respect to the Pool Receiv-
ables as are necessary to allow it to fulfill its obliga-
tion to Funding and the Lender to collect the payments on
the Pool Receivables and to otherwise fulfill its obliga-
tions as Servicer.

          In conjunction with its normal servicing activ-
ities, the Servicer may, in accordance with the Credit
and Collection Policy, extend the maturity of or defer
interest payments or finance charges with respect to any
Pool Receivable or adjust the Unpaid Balance of any Pool
Receivable as the Servicer may determine to be appro-
priate to maximize collections thereof.  It is our under-
standing that such an ability on the part of the Servicer
is consistent with the delegation to a third party for
consideration of the day-to-day administration of assets
that are not owned by such third party.  The Servicer
will be compensated for these servicing activities by
payment of the Servicer's Fee which we understand repre-
sents a fair market value servicing fee.

          Except for AnnTaylor's obligation in certain
circumstances (such as returned goods or disputed charg-
es) and upon breaches of certain representations or war-
ranties under the Purchase Agreement to repurchase the
subject Pool Receivables, as described in paragraph 18
below, the sale of each Pool Receivable by AnnTaylor is
irrevocable.

          4.   No Obligation Due from AnnTaylor to Fund-
               -----------------------------------------
ing as a Result of the Transactions.  Except as set forth
- -----------------------------------
in paragraphs 18 and 19 below, AnnTaylor is not indebted
to Funding at the time of or as a result of the Transac-
tions and AnnTaylor does not have an obligation to pay
any amount to Funding or, in respect of any indebtedness
of Funding, to any other creditor of Funding.

          5.   No Right to Surplus.  AnnTaylor does not
               -------------------
have the right to receive any proceeds allocable to any
Pool Receivable, even if Funding should receive more than
the Purchase Price payable to AnnTaylor from Collections
or other recoveries on the Pool Receivables.

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 7

          6.   Intent/Nomenclature.  The Purchase Agree-
               -------------------
ment recites that "in consideration of the Purchase
Price . . . AnnTaylor agrees to sell, assign and trans-
fer, and does hereby sell, assign and transfer to [Fund-
ing], and [Funding] agrees to purchase, and does hereby
purchase, from AnnTaylor, all of AnnTaylor's right, title
and interest in and to:  (a) each Receivable . . . ."
The language used reflects the intention of the respec-
tive parties that the transfers of such Pool Receivables
be sales.

          7.   Notice to Creditors and Potential Bona
               --------------------------------------
Fide Purchasers.  At the time of the closing under the
- ---------------
Purchase Agreement, AnnTaylor will report on its finan-
cial records the transfer of the Pool Receivables made by
it as a sale under generally accepted accounting princi-
ples ("GAP").  Such GAP financial statements, to the
extent prepared on a consolidated basis for AnnTaylor and
its consolidated subsidiaries, will be appropriately
footnoted or will otherwise disclose that the Pool Re-
ceivables have been sold to Funding and that a security
interest in such Pool Receivable has been transferred to
the Lender.  For purposes of GAP, the financial records
of Funding will report the Transactions as the purchase
of all Pool Receivables from AnnTaylor and the transfer
of a security interest therein to the Lender.  The com-
puter records storing essential information on the Pool
Receivables and similar assets of AnnTaylor will be
appropriately coded to reflect the sale of the Pool Re-
ceivables to Funding and the grant of a security interest
by Funding to the Lender.  We are informed that creditors
of AnnTaylor and Funding rely substantially upon their
respective books, records, tapes and appropriate filings
of financing statements in making credit decisions.  We
are further informed that purchasers of Pool Receivables
and similar assets rely on information generated from the
computer records.

          In addition, it is our understanding that if a
third party, including a potential purchaser of the Pool
Receivables, inquires, AnnTaylor will promptly indicate
that the Pool Receivables have been sold to Funding and
that a security interest therein has been transferred by
Funding to the Lender, and AnnTaylor will not claim any
ownership interest in the Pool Receivables.

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 8

          8.   No Postsale Adjustment.  No provision
               ----------------------
exists in the Purchase Agreement (except with respect to
Pool Receivables that are subject to a reduction or can-
cellation of the Unpaid Balance by reason of credit
adjustments or other dilution and Pool Receivables with
respect to which the eligibility criteria are not met or
a representation or warranty by AnnTaylor as seller has
been violated) for any modification after the date on
which a given Pool Receivable is transferred of the
amount of the consideration delivered to AnnTaylor by
Funding in exchange for such Pool Receivable, and we
assume that no such modifications will be made.

          9.   Payment Risk.  The amount and timing of
               ------------
payments made to Funding (or to the Servicer on behalf of
Funding and the Lender) from the Obligors on the Pool Re-
ceivables cannot be directly controlled by AnnTaylor.
Funding (and the Lender as the principal creditor of
Funding upon maturity of its loans), and not AnnTaylor,
will bear the risk of a slower or faster rate of payment
on the Pool Receivables than anticipated at the time of
the transfer of the Pool Receivables.  Although slower or
faster payment on the Pool Receivables may affect timing
on the payment of the Company Note issued by Funding to
AnnTaylor, the Company Note will have a market interest
rate to compensate AnnTaylor with respect to the out-
standing principal amount thereof.

          10.  No Recourse for Defaults.  AnnTaylor has
               ------------------------
not guaranteed to Funding (or to any assignee, including
the Lender) the payment of any Pool Receivable.
AnnTaylor is not obligated to repurchase from Funding any
Pool Receivable in default, unless any such default is
attributable to a breach of its representations and
warranties with respect to such Pool Receivable under the
Purchase Agreement.  If the losses on the Pool Receiv-
ables exceed the risk of loss factor reflected in the
Fair Market Value Discount Factor at the time such Pool
Receivables were first transferred, such losses will be
absorbed by Funding (and the Lender as the principal
creditor of Funding upon maturity of its loans).  Al-
though losses may affect the ability of Funding to pay
its creditors, which would include its obligations to
AnnTaylor under the Company Note, the initial size of the
Company Note is viewed by AnnTaylor to be a reasonable

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 9

amount relative to the initial capitalization of Funding,
and increases in the Company Note (other than capitalized
interest) will not exceed the incremental dollar amount
of fluctuations in the aggregate balance of Pool Receiv-
ables.

          11.  No Call or Put Feature.  Because
               ----------------------
AnnTaylor, whether in its capacity as Servicer or as
seller under the Purchase Agreement, is not entitled to
repurchase the Pool Receivables transferred by it,
AnnTaylor cannot cause an early payment of the Pool
Receivables.

          Similarly, because Funding cannot require
AnnTaylor to repurchase Pool Receivables, other than in
connection with credit adjustments or other dilution,
failure to meet specified eligibility criteria (measured
at the time any such Pool Receivable was transferred) or
the breach by AnnTaylor of representations and warranties
as described in paragraph 18 below, Funding cannot cause
an early payment of the Pool Receivables.  When the loans
from the Lender to Funding have matured or are accelerat-
ed, Funding will have to either refinance the Pool Re-
ceivables or extend the time of payment to the Lender
while the Pool Receivables collect.  Neither the Lender
nor Funding has the ability to cause AnnTaylor to repur-
chase the Pool Receivables at such time.

          12.  No Intent to Evade Public Policy, etc.  We
               --------------------------------------
understand that AnnTaylor has a valid business reason for
the sale of the Pool Receivables.  We have no reason to
believe that such sale is made with any intent to hinder,
delay or defraud any entity to which AnnTaylor is or will
become indebted on or after the date of transfer.  We
have no reason to believe that AnnTaylor is insolvent or
that the sale of the Pool Receivables will render
AnnTaylor insolvent on the date of the transfer or as a
result of the transfer; we have been informed that
AnnTaylor is not engaged in business or about to engage
in business for which the assets remaining with it after
the sale of the Pool Receivables will be an unreasonably
small amount of capital; and we understand that AnnTaylor
does not intend to incur or believe that it will incur
debts beyond its ability to pay as such debts mature.  We
have no reason to believe that the consideration received

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 10

by AnnTaylor upon the sale of the Pool Receivables to
Funding will not constitute, in each case, reasonably
equivalent value and fair consideration for the property
sold, consistent with terms that would be arrived at on
an arm's-length basis.  We have no reason to believe that
the sale of the Pool Receivables by AnnTaylor is done
with any intent to evade any applicable laws or public
policy.

          13.  Yield Considerations.  While the discount
               --------------------
at which Funding purchases Pool Receivables from
AnnTaylor is intended, among other things, to provide a
yield on the purchase price paid reflective of a reason-
able profit and the time that will elapse until purchased
Pool Receivables are collected, AnnTaylor does not guar-
antee or otherwise pay to Funding a specified yield if
the collection time differs from that anticipated at the
time a particular Pool Receivable is transferred.  Simi-
larly, AnnTaylor does not guarantee a specified yield to
Funding (or any assignee, including the Lender).

          14.  Collections/Deposits to Accounts.  The
               --------------------------------
Servicer will follow such collection procedures as it has
customarily followed with respect to receivables it
services for its own account comparable to the Pool Re-
ceivables.  In accordance with the requirements of the
Receivables Financing Agreement and the Purchase Agree-
ment, all Obligors will be directed to remit Collections
to the Lock-Box Accounts.  The Lock-Box Accounts are
segregated bank accounts in the name of Funding and the
Administrator as secured party and are not commingled
with the general funds of AnnTaylor.  AnnTaylor has no
right to utilize monies received on Pool Receivables for
its own purposes until such funds have been paid to it as
part of the Purchase Price for Pool Receivables.  If it
is determined on any Settlement Date that AnnTaylor has
received funds from Collections during the related Set-
tlement Period in excess of the Purchase Price with
respect to Pool Receivables that were generated during
such Settlement Period, AnnTaylor must reduce the amount
of the Company Note or otherwise refund to Funding the
excess amount.

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 11

          15.  Servicing.
               ---------

               (a)  Choice of Initial Servicer.  We
                    --------------------------
understand that AnnTaylor originated the Pool Receivables
in the ordinary course of business.  We understand that
AnnTaylor is fully familiar with servicing such Pool
Receivables and has the administrative and other staff
and agents necessary to service such Pool Receivables.
In addition, we have been informed that receivables such
as the Pool Receivables are structured to be serviced by
servicers such as AnnTaylor.  We further understand that
physical possession of the documents associated with the
Pool Receivables facilitates servicing of the Pool Re-
ceivables.  We have also been informed that, based on
these factors, other entities could not comparably ser-
vice the Pool Receivables as efficiently as AnnTaylor or
for a lesser cost than that to be paid to AnnTaylor as
the Servicer's Fee.  We have been informed that servicing
the Pool Receivables by any entity other than AnnTaylor
could result in a diminution in the value of the Pool
Receivables, and that it is thus in Funding's and the
Lender's best interest that so long as AnnTaylor is in
compliance with its obligations under the Receivables
Financing Agreement, AnnTaylor service the Pool Receiv-
ables.  AnnTaylor has agreed to service the Pool Receiv-
ables as agent on behalf of Funding, the Lender and the
Administrator, subject to its right to delegate certain
responsibilities to subservicers.  We assume that
AnnTaylor will discharge properly its fiduciary duty as
Servicer with respect to servicing, administering and
collecting the Pool Receivables.

               (b)  Duties.  AnnTaylor's duties as
                    ------
Servicer under the Receivables Financing Agreement are
customary for a servicer of credit-card receivables,
interests in which are transferred as security to a
third-party investor that has provided funding to the
buyer for the purchase of such receivables.

               (c)  Collection Fees and Expenses.  The
                    ----------------------------
Servicer will receive the Servicer's Fee as its primary
compensation for servicing, administering and collecting
the Pool Receivables.  The Servicer's Fee will compensate
AnnTaylor for performing the functions of a servicer,
administrator and collector of credit-card receivables as

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 12

an agent for Funding, the Lender and the Administrator,
including billing, collecting and posting all payments,
responding to inquiries of Obligors and investigating
delinquencies.  The Servicer's Fee will also compensate
AnnTaylor for its services as the administrator of the
Pool Receivables, including accounting for Collections
and the furnishing on a monthly basis of the Information
Package to the Administrator and the Relationship Bank.
Such fee will also reimburse AnnTaylor for certain taxes,
accounting fees, data-processing costs and other costs
associated with administering the Pool Receivables.
AnnTaylor would not receive any prescribed servicer fee
if AnnTaylor were terminated as Servicer except with
respect to amounts payable in respect of the activities
of AnnTaylor as Servicer prior to its termination as
Servicer.  Any successor servicer assuming AnnTaylor's
obligations would be entitled to at least the same
servicer fees in respect of its activities as servicer.

               (d)  Replacement of the Servicer.  Upon
                    ---------------------------
any Servicer Transfer Event, the Administrator or the
Relationship Bank may terminate AnnTaylor as Servicer.

               (e)  Normal Servicer Arrangement.  We
                    ---------------------------
understand that the servicer arrangements set forth above
were arrived at as a result of arm's-length negotiations
and that they are typical of servicer arrangements made
for servicing, administering and collecting assets such
as the Pool Receivables.

               (f)  Reflection of Sale on Books and Re-
                    -----------------------------------
cords.  We understand that AnnTaylor utilizes a computer
- -----
system to maintain information regarding the credit-card
receivables that it owns or services, including informa-
tion with respect to the legal ownership of such credit-
card receivables.  We understand and assume that Funding
and others with an interest in credit-card receivables in
AnnTaylor's possession place principal reliance on the
computer-based records for information respecting the
ownership and status of the credit-card receivables.
AnnTaylor will maintain its computer records so that,
from and after the closing, its summary master control
data processing records that refer to the Pool Receiv-
ables will indicate clearly that such Pool Receivables
have been sold to Funding and that security interests in

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 13

such Pool Receivables have been subsequently transferred
by Funding to the Lender.  If at any time AnnTaylor
proposes to sell, grant a security interest in or other-
wise transfer any interest in credit-card receivables,
AnnTaylor will give to such prospective purchaser, lender
or other transferee computer tapes, records or printouts
that, if they refer to the Pool Receivables, clearly
reflect that the Pool Receivables have been sold and are
held by Funding and that a security interest therein is
held by the Lender.  We assume that the creditors of
AnnTaylor rely substantially upon computer records and
appropriate searches reflecting the filings of financing
statements in making credit decisions.

               (g)  Posting of Payments.  We understand
                    -------------------
that the Servicer posts payments received on Pool Receiv-
ables to the particular Obligor's account on or about the
date of receipt.  Consequently, on any given day, the
total amount owed on a particular Pool Receivable may be
determined from the computer records of the Servicer or
its subservicers, if any.

          16.  Additional Notice of Sale.  UCC-1 financ-
               -------------------------
ing statements satisfying the requirements of the appli-
cable Uniform Commercial Codes will be filed, which will
reflect that the Pool Receivables have been sold by
AnnTaylor to Funding and that Funding has transferred a
security interest therein to the Lender.

          17.  Accounting and Tax Treatment.  Although
               ----------------------------
AnnTaylor prepares consolidated financial statements and
tax returns that include Funding, the transfer from
AnnTaylor to Funding will be treated by AnnTaylor and
Funding as a sale for both tax and accounting purposes,
as applicable.

          18.  Breach of Warranties.  In the Purchase
               --------------------
Agreement, there are specified eligibility criteria with
respect to the Pool Receivables and AnnTaylor makes
representations and warranties with respect to the Pool
Receivables, upon which Funding relies in purchasing the
Pool Receivables and upon which the Lender relies in
loaning funds to Funding secured by the Pool Receivables.
Such eligibility criteria and representations and warran-
ties include, among other things, information relating to

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 14

the characteristics of the Pool  Receivables, that the
Pool Receivables comply with law, that the Pool Receiv-
ables are not subject to liens and other representations
and warranties customary for transactions of this type.

          If an officer of AnnTaylor obtains knowledge or
receives notice from Funding or the Administrator that
the eligibility criteria with respect to a Pool Receiv-
able has not been met or that there is a breach of any of
the representation or warranty with respect to a Pool
Receivable, AnnTaylor is required to pay the Unpaid
Balance thereof to Funding and Funding will thereupon
reconvey such Pool Receivable to AnnTaylor.  The obliga-
tion to make payments with respect to noncompliance of
the eligibility criteria or breaches of representations
and warranties by AnnTaylor arises only if any such
eligibility standard or representation or warranty was
untrue at the time of transfer of the applicable Pool
Receivable or based upon any action or inaction by
AnnTaylor, and not as a result of any subsequent decline
in value of such Pool Receivable.  Moreover, the eligi-
bility criteria and the representations and warranties
contained in the Purchase Agreement reflect practical
limitations on the ability of any prospective purchaser
of the Pool Receivables to review fully every Pool Re-
ceivable prior to purchase of the Pool Receivables, and
AnnTaylor's superior knowledge of, and access to, facts
concerning such Pool Receivables.  These eligibility
criteria and representations and warranties do not confer
any additional rights on a purchaser or impose any added
burden on a seller beyond those applicable under general
contract law, as well as by analogy under Section 2-608
of the Uniform Commercial Code, in the rescission of a
sale of nonconforming property.

          19.  Dilution.  As used herein, "Dilution" re-
               --------
fers to reductions in the Unpaid Balances of Pool Receiv-
ables attributable to factors such as defective, rejected
or returned merchandise by Obligors, other adjustments in
amounts owed by Obligors, exercises of setoffs by
Obligors, allowance to Obligors of cash discounts and
similar items that result in reductions to the Unpaid
Balance of the Pool Receivables.  AnnTaylor is respon-
sible to Funding for Dilution to Pool Receivables sold by
it to Funding.  If due to Dilution AnnTaylor pays to

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 15

Funding the Unpaid Balance of any Pool Receivable, Fund-
ing will reconvey such Pool Receivable to AnnTaylor.

          Although AnnTaylor will be responsible for the
payment of Dilutions affecting Pool Receivables sold by
it, such obligation should not be viewed as recourse to
AnnTaylor and is not inconsistent with the character-
ization of the related transfer as a sale.  Risk of asset
"deterioration" due to Dilutions should not be viewed as
a fundamental attribute of ownership of the Pool Receiv-
ables, which should properly be transferred to a purport-
ed buyer of the Pool Receivables in a true sale.  This is
because Dilutions, unlike extraordinary credit losses due
to Obligor defaults, are essentially entirely within the
control of the seller of the Pool Receivables.  Dilutions
arise due to the reality that although an Obligor's
payment obligation may have been sold, the related seller
is the party that maintains an ongoing business relation-
ship with such customer.  Therefore, if the seller, as
part of its normal business activities with its custom-
ers, accepts returns of merchandise, adjusts account
balances, provides discounts as sales or marketing incen-
tives or otherwise creates Dilutions, a buyer of the
related Pool Receivables should not be required to accept
the risk that its purchased assets will disappear due to
such activities by the seller.  On the other hand, the
Transactions (as well as comparable securitized transac-
tions) recognize that it is necessary to allow the seller
of the Pool Receivables to engage in the activities that
may give rise to Dilutions.  Therefore, we understand
that virtually all securitized sales of credit-card re-
ceivables (as well as trade receivables and other types
of receivables that are subject to Dilutions) have been
structured to provide, in one form or another, for a full
charge-back to the seller for purchased receivables
balances that disappear due to Dilutions created by the
seller.  The existence of such provisions in the Purchase
Agreement should not be viewed as inconsistent with sale
characterization.

          20.  No Other Agreements.  There is not and
               -------------------
will not be any other agreement between AnnTaylor, Fund-
ing and the Lender or any of them that supplements or
otherwise modifies the agreements of AnnTaylor, Funding
and the Lender as expressed in the Purchase Agreement,

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 16

the Receivables Financing Agreement and the agreements
delivered on or prior to the closing date pursuant there-
to and specifically referred to therein.

          21.  Terms of Documentation.  To the extent
               ----------------------
that the terms of the documentation take into consider-
ation the credit of AnnTaylor, it is the intent of the
parties that, because the Transactions are intended to be
a sale of the Pool Receivables and not a loan secured by
Pool Receivables, the credit of AnnTaylor is only rele-
vant to the extent of its obligations as seller with
respect to Dilutions and with respect to Pool Receivables
for which there has been a breach of a representation or
warranty and to the extent of its servicing responsibili-
ties.
          22.  Governing Law.  Each of the Purchase
               -------------
Agreement and the Receivables Financing Agreement pro-
vides that it is to be construed in accordance with the
laws of the State of New York and that the obligations,
rights and remedies of the parties thereto shall be
determined in accordance with such laws.

          23.  Notification to Obligors.  The Obligors
               ------------------------
will not be notified of the sale of Pool Receivables by
AnnTaylor to Funding unless the Administrator exercises
its right upon an Event of Default under the Receivables
Financing Agreement.  We have been advised that there are
valid business reasons for not notifying the Obligors of
the sale of the Pool Receivables, including that such
notification could confuse some Obligors and could lead
to defaults and to increased administrative burdens in
servicing the Pool Receivables.

                         OPINION

          Based upon the foregoing facts and on such
investigation of the law as we have deemed pertinent, it
is our opinion that under present law:

                    (i)  the transfer of Pool Re-
     ceivables under the Purchase Agreement, when
     all relevant factors are considered as a whole,
     constitutes the sale of the Pool Receivables
     from AnnTaylor to Funding; and

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 17

                    (ii)  in the event that
     AnnTaylor were to become a debtor under the
     Bankruptcy Code, the transfer of Pool Receiv-
     ables under the Purchase Agreement would not,
     after full consideration of all relevant fac-
     tors, be properly characterized as a pledge of
     the Pool Receivables to secure a borrowing by
     AnnTaylor from Funding, and accordingly, the
     Pool Receivables and the proceeds thereof would
     not be part of the estate of AnnTaylor under
     Section 541 of the Bankruptcy Code in such
     event, and consequently Section 362 of the
     Bankruptcy Code would not be applicable to the
     Pool Receivables and the proceeds thereof.

          In expressing the opinions expressed in para-
graphs (i) and (ii) above, we wish to note that, while we
believe the opinions are supported by a sound analysis of
the Transactions, there is no reported controlling judi-
cial precedent directly on point.  We therefore examined
decisions in which certain of the facts and circumstances
of the Transactions were present as well as cases dis-
cussing more generally whether the transfer of an asset
was a transfer of ownership or a transfer of a limited
interest for the purpose of security.  Moreover, the
sources we have examined contain certain cases and au-
thorities that are arguably inconsistent with the conclu-
sions expressed in our opinion.  These cases and authori-
ties are, however, in our opinion distinguishable in the
context of the Transactions.

          While we believe that courts ultimately look to
the parties' true intention (as objectively demonstrat-
ed), the legal structure and characteristics of the
transaction and the economic substance of the transaction
to determine whether a transaction constitutes a sale,
judicial analysis has typically proceeded on a case-by-
case basis.  A court's determination is usually made on
the basis of an analysis of the facts and circumstances
of the particular case, rather than as a result of the
application of consistently applied legal doctrines.
Existing reported decisional authority is thus not con-
clusive as to the relative weight to be accorded to the
factors present in the Transactions and does not provide
consistently applied general principles or guidelines

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 18

with which to analyze all of the factors present in the
Transactions.  There are also facts and circumstances
present in the Transactions that we believe to be rele-
vant to our conclusion but that, because of the particu-
lar facts at issue in the reported cases, are not gener-
ally discussed in the reported cases as being material
factors.

          We also note that the holding of one recent
case poses some risk that AnnTaylor would be deemed to
retain an interest in the Pool Receivables that would
constitute property of AnnTaylor's bankruptcy estate
under Section 541 of the Bankruptcy Code in the event of
AnnTaylor's bankruptcy, even though the transfer of the
Pool Receivables to Funding has the indicia of a true
sale.  In Octagon Gas Systems, Inc. v. Rimmer, 995 F.2d
          -----------------------------------
948 (10th Cir. 1993), cert. denied, ___ U.S. ___, 114 S.
                      ------------
Ct. 554 (1993), the United States Court of Appeals for
the Tenth Circuit held that the assignment of a royalty
interest in proceeds of natural gas constituted the grant
of a security interest in an account because under Arti-
cle 9 of the Uniform Commercial Code ("Article 9") the
grant of a security interest in accounts and the sale of
accounts are both treated as "security interests" as that
term is defined in the Uniform Commercial Code.  Id. at
                                                 ---
955 (citing U.C.C. Sec. 9-102(1)(b), 1-201(37) and 9-
105(1)).  Thus, based on its reading of Article 9, the
Octagon Gas court concluded that the debtor retained an
- -----------
interest in an account sold by the debtor prior to bank-
ruptcy, which interest constituted property of the
debtor's bankruptcy estate.

          We believe that the Octagon Gas decision is
                              -----------
wrong to the extent it implies that the applicability of
the provisions of Article 9 should be used to determine
the ownership of accounts or chattel paper.  The Octagon
                                                 -------
Gas case fails to recognize that Article 9 treats the
- ---
sale of accounts and chattel paper as secured transac-
tions solely for the purpose of applying Article 9's
rules relating to attachment, perfection and priority and
should not be construed as precluding true sales of
accounts or chattel paper.  See Peter F. Coogan, et al.,
                            ---
Secured Transactions under the Uniform Commercial Code Sec.
- ------------------------------------------------------
28.03[2], at 28-15 (Matthew Bender 1993) (stating that
Article 9 is "designed to integrate [the] sale of chattel

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 19

paper into the Article 9 scheme insofar as the rules
dealing with attachment, perfection, and priority are
concerned").  Article 9 does not abolish the distinction
between sales of and liens on accounts for all purposes.
See U.C.C. Sec. 9-502(2).  For example, the Official Comment
- ---
to U.C.C. Sec. 9-502 recognizes that there may be a true
sale of accounts or chattel paper even if recourse ex-
ists.  In addition, the Octagon Gas decision does not ad-
                        -----------
dress other provisions of Article 9, such as Section 9-
504(2), that clearly maintain the distinction between a
secured loan and a true sale with respect to accounts and
chattel paper.  The Octagon Gas decision also appears to
                    -----------
conflict with other cases, such as Major's Furniture Mart
                                   ----------------------
v. Castle Credit Corp., 602 F.2d 538 (3d Cir. 1979), and
- ----------------------
In re Contractor's Equipment Supply Co. v. Dewhirst, 861
- ---------------------------------------------------
F.2d 241 (9th Cir. 1988).

          If it were asserted that the beneficial inter-
est in the Pool Receivables was part of AnnTaylor's
estate in the event that AnnTaylor were to become a
debtor under the Bankruptcy Code, we express no opinion
as to how long Funding would be denied possession of the
Pool Receivables or proceeds in respect thereof in
AnnTaylor's possession before such an assertion is final-
ly decided on appeal or other review in any bankruptcy
case.  We also express no opinion as to whether, in the
event it were asserted that the beneficial interest in
the Pool Receivables and the proceeds in respect thereof
were part of AnnTaylor's estate in the event AnnTaylor
were a debtor under the Bankruptcy Code, a court would
permit AnnTaylor to use any proceeds relating to the Pool
Receivables in AnnTaylor's possession without Funding's
consent, either before deciding the issue or pending a
final decision on the merits were a prior decision to be
the subject of an appeal.

          We also express no opinion as to the availabil-
ity or effect of a preliminary injunction, temporary
restraining order or other such temporary relief pending
a decision on the merits, or as to the availability of
the remedy of specific performance or other equitable
remedies to Persons seeking enforcement of their rights
under the Purchase Agreement.

<PAGE>

The Persons listed on
Schedule I hereto
January 27, 1994
Page 20

          To the extent that proceeds of the Pool Receiv-
ables are in the possession of AnnTaylor at such time as
AnnTaylor becomes a debtor under the Bankruptcy Code, the
rights of Funding to obtain such proceeds, or the prior-
ity of a claim to such proceeds as against creditors or a
trustee of AnnTaylor, are subject to Section 9-306 of the
applicable Uniform Commercial Code and the provisions of
the Bankruptcy Code, including without limitation Section
362 thereof, and we express no opinion herein as to such
rights or priority.  We note that under the terms of the
Receivables Financing Agreement and the Purchase Agree-
ment, Collections on the Pool Receivables are required to
be directed to a segregated lock-box account maintained
in the name of Funding, and that the Lender has the right
under specified conditions to gain control of such lock-
box account.

          This opinion is expressly subject to there
being no material change in the statutory or decisional
law, and there being no additional facts of which we are
not aware that would materially affect the validity of
the assumptions set forth herein (and we are not aware of
any such additional material facts).

          This opinion is being furnished to you solely
for your benefit.  This opinion is not to be used, quot-
ed, relied upon or otherwise referred to for any other
purpose without our prior written permission.

                         Very truly yours,

<PAGE>


                                                Exhibit A
                                                ---------

                  OFFICER'S CERTIFICATE
                 AnnTaylor Funding, Inc.

          The undersigned, Bert A. Tieben, hereby certi-
fies as follows:

          1.   He is the duly elected Vice President of
AnnTaylor Funding, Inc. ("Funding"), and is authorized to
execute and deliver this Certificate on behalf of Fund-
ing.

          2.   This Certificate is executed and delivered
knowing that it will be relied upon by Skadden, Arps,
Slate, Meagher & Flom (the "Law Firm") in connection with
a legal opinion (the "Opinion") to be delivered on the
date hereof by the Law Firm to the persons listed on
Schedule I to the Opinion, which Opinion addresses cer-
tain "true sale" issues.

          3.   The undersigned is familiar with the
transactions and other factual matters described in the
Opinion, and has made such investigations and inquiries,
including, without limitation, of personnel and employees
of Funding having familiarity with such transactions and
factual matters, as may be necessary to enable the under-
signed to execute and deliver this Certificate.

          4.   The undersigned has reviewed the Opinion
and, with respect to the factual assumptions set forth
under "Assumptions of Fact" preceding the discussion in
the Opinion, hereby certifies that (i) each factual
statement contained therein relating to Funding is, to
the best of his knowledge after due inquiry, true and
correct and does not fail to state a material fact the
omission of which makes the statement as it appears
incomplete or misleading, (ii) with respect to factual
statements contained therein which relate to parties to
the transactions discussed other than Funding, while the
undersigned expressly disclaims any certification hereby
as to the truth, correctness or completeness of such
other statements, based on the undersigned's participa-
tion in the subject transactions, the undersigned does
not have actual knowledge that the statements contained
therein relating to parties other than Funding are un-
true, incorrect or incomplete so as to be misleading.

<PAGE>

          IN WITNESS WHEREOF, the undersigned has execut-
ed this Certificate as of the ____ day of January 1994.

                              AnnTaylor Funding, Inc.


                              -------------------------
                              Name:  Bert A. Tieben
                              Title: Vice President

<PAGE>

                                                Exhibit B
                                                ---------

                  OFFICER'S CERTIFICATE
                     AnnTaylor, Inc.

          The undersigned, Bert A. Tieben, hereby certi-
fies as follows:

          1.   He is the duly elected Senior Vice Presi-
dent of AnnTaylor, Inc. ("AnnTaylor"), and is authorized
to execute and deliver this Certificate on behalf of
AnnTaylor.

          2.   This Certificate is executed and delivered
knowing that it will be relied upon by Skadden, Arps,
Slate, Meagher & Flom (the "Law Firm") in connection with
a legal opinion (the "Opinion") to be delivered on the
date hereof by the Law Firm to the persons listed on
Schedule I to the Opinion, which Opinion addresses cer-
tain "true sale" issues.

          3.   The undersigned is familiar with the
transactions and other factual matters described in the
Opinion, and has made such investigations and inquiries,
including, without limitation, of personnel and employees
of AnnTaylor having familiarity with such transactions
and factual matters, as may be necessary to enable the
undersigned to execute and deliver this Certificate.

          4.   The undersigned has reviewed the Opinion
and, with respect to the factual assumptions set forth
under "Assumptions of Fact" preceding the discussion in
the Opinion, hereby certifies that (i) each factual
statement contained therein relating to AnnTaylor is, to
the best of his knowledge after due inquiry, true and
correct and does not fail to state a material fact the
omission of which makes the statement as it appears
incomplete or misleading, (ii) with respect to factual
statements contained therein which relate to parties to
the transactions discussed other than AnnTaylor, while
the undersigned expressly disclaims any certification
hereby as to the truth, correctness or completeness of
such other statements, based on the undersigned's partic-
ipation in the subject transactions, the undersigned does
not have actual knowledge that the statements contained
therein relating to parties other than AnnTaylor are un-
true, incorrect or incomplete so as to be misleading.

<PAGE>

          IN WITNESS WHEREOF, the undersigned has execut-
ed this Certificate as of the ____ day of January 1994.

                              AnnTaylor, Inc.


                              -------------------------
                              Name:  Bert A. Tieben
                              Title: Sr. Vice President

<PAGE>

                        SCHEDULE I


Clipper Receivables Corporation
P.O. Box 4024
Boston, Massachusetts  02101

State Street Boston Capital Corporation
225 Franklin Street
Boston, Massachusetts  02110

PNC Bank, National Association
Fifth Avenue and Wood Street
Pittsburgh, Pennsylvania  15265

Moody's Investors Service
99 Church Street
New York, New York 10007

Standard & Poors Corporation
26 Broadway, 15th Floor
New York, New York


<PAGE>
                                                        EXHIBIT 5.01(h)(iii)

                         January 27, 1994






Persons Listed on
Schedule I Hereto

Re:  Receivables Facility of AnnTaylor, Inc. and
     AnnTaylor Funding, Inc.
     -------------------------------------------

Ladies and Gentlemen:

     We have acted as special Connecticut counsel to AnnTaylor
Funding, Inc., a Delaware corporation (the "Company"), to advise
the Company with respect to the perfection, in Connecticut, of the
security interest to be granted by the Company to Clipper
Receivables Corporation (the "Lender") pursuant to the Receivables
Financing agreement, dated as of January 27, 1994 (the "Receivables
Financing Agreement"), among the Company, Clipper Receivables
Corporation (the "Lender"), AnnTaylor, Inc. ("AnnTaylor"), as
Servicer, State Street Boston Capital Corporation (the
"Administrator"), and PNC Bank, National Association (the
"Relationship Bank"), and certain other agreements, instruments and
documents related to the Purchase Agreement and the Receivables
Financing Agreement.  This opinion is being delivered pursuant to
Section 5.01(h)(iii) of the Receivables Financing Agreement.
Capitalized terms used herein are not otherwise defined herein
shall have the same meanings herein as set forth in Appendix A to
the Receivable Financing Agreement.

<PAGE>

January 27, 1994
Page 2







     In our examination we have assumed the genuineness of all
signatures including endorsements, the legal capacity of natural
persons, the authenticity of all documents submitted to us as
originals, the conformity to original documents of all documents
submitted to us as certified or photostatic copies, and the
authenticity of the originals of such copies.  As to any facts
material to this opinion which we did not independently establish
or verify, we have relied upon statements and representations of
the Company and its officers and other representatives and of
public officials.

     In rendering the opinions set forth herein, we have examined
and relied on originals or copies of the following:

          (a)  the Receivables Financing Agreement;

          (b)  signed, unfiled copies of the financing statement
under the Uniform Commercial Code as in effect in the State of
Connecticut, naming the Company as debtor and the Lender as the
secured party, which we understand and have assumed will be filed
within ten days of the grant of a security interest in the Pool
Receivables from the Company to the Lender, in the office of the
Secretary of the State of the State of Connecticut (the "Filing
Office") (such financing statement, the "Financing Statement");

          (c)  a search report provided by Lexis Document Services,
dated January 19, 1994 and covering the period through December 30,
1993 listing financing statements that name the Company as debtor
and that are filed in the Filing Office, together with copies of
such financing statements, a summary of which search report is
attached as Exhibit A hereto (the "Search Report"); and

          (d)  such other documents as we have deemed necessary or
appropriate as a basis for the opinions set forth below.

     Unless otherwise indicated, references in this opinion to the
"Connecticut UCC" shall mean the Uniform Commercial Code as in
effect on the date hereof in the State of Connecticut.

     Members of our firm are admitted to the bar of the State of
Connecticut.  We express no opinion as to the laws of any
jurisdiction other than (i) the laws of the State of Connecticut,
and (ii) the federal laws of the United States of America to the
extent specifically referred to herein.

     Based upon the foregoing and subject to the limitations,
qualifications, exceptions and assumptions set forth herein, we are
of the opinion that:

<PAGE>

January 27, 1994
Page 3







     1.   The Financing Statement is in appropriate form for filing
in the Filing Office under the Connecticut UCC.

     2.   To the extent that the chief executive office of the
Company is located in the State of Connecticut, the security
interest in favor of the Lender in the portion of the Pool
Receivables that constitutes accounts or general intangibles (each
as defined in Article 9 of the Connecticut UCC) (the "Article 9
Filing Collateral") will be perfected upon the later of
(i) attachment of the security interest and (ii) the filing of the
Financing Statement in the Filing Office.  No other security
interest of any other transferee from the Company is equal or prior
to the security interest of the Lender in such Article 9 Filing
Collateral.

     The opinions expressed herein are subject to the following
qualifications, exceptions and limitations:

          (a)  we express no opinion with respect to the validity
of the security interest of the Lender but have assumed for
purposes of the opinions set forth herein that such security
interest is valid under the laws of the State of New York;

          (b)  we have assumed that the Article 9 Filing Collateral
exists and the Company has sufficient rights in the Article 9
Filing Collateral for the security interest of the Lender to
attach, and we express no opinion as to the nature or extent of the
Company's rights in or title to any Article 9 Filing Collateral;

          (c)  we call to your attention that Section 552 of the
United States Bankruptcy Code limits the extent to which property
acquired by the debtor after the commencement of a case under the
United States Bankruptcy Code may be subject to a security interest
arising from a security agreement entered into by such debtor
before the commencement of such case;

          (d)  we call to your attention that the security interest
of the Lender in proceeds, and the perfection of such security
interest, is limited to the extent set forth in Section 9-306 of
the Connecticut UCC and to property of a type subject to the
Connecticut UCC;

          (e)  we call to your attention that the security interest
of the Lender may be subject to the rights of account debtors,
claims and defenses of account debtors and the terms of agreements
with account debtors;

          (f)  we express no opinion regarding the security
interest of the Lender in any of the Article 9 Filing Collateral
consisting of claims against any government or governmental agency

<PAGE>

January 27, 1994
Page 4







(including, without limitation, the United States of America or any
state thereof or any agency or department of the United States of
America or any state thereof);

          (g)  in the case of any account or general intangible
which is itself secured by other property, we express no opinion
with respect to the rights of the Lender in and to such underlying
property;

          (h)  we have assumed that the chief executive office of
the Company as of the date of filing of the Financing Statement is
located either in the State of New York or in the State of
Connecticut, and we express no opinion with respect to the
perfection or priority of the security interest of the Lender in
the Article 9 Filing Collateral to the extent that the chief
executive office of the Company is located in the State of New York
or in any jurisdiction other than the State of Connecticut;

          (i)  we call to your attention that the perfection of the
security interest of the Lender in Article 9 Filing Collateral may
be governed by laws other than the Connecticut UCC if the chief
executive office of the Company is or becomes located in a
jurisdiction other than Connecticut;

          (j)  we call to your attention that (i) the perfection of
the security interest of the Lender as to the Article 9 Filing
Collateral will be terminated as to any such property acquired by
the Company more than four months after the Company changes its
name, identity or corporate structure so as to make the Financing
Statement seriously misleading unless new appropriate financing
statements indicating the new name, identity or corporate structure
of the Company are properly filed before the expiration of such
four months, and (ii) the Connecticut UCC requires the filing of
continuation statements within the period of six months prior to
the expiration of five years from the date of the filing of the
original Financing Statement or the filing of any continuation
statements in order to maintain the effectiveness of the original
Financing Statement;

          (k)  we express no opinion as to the priority of the
security interest of the Lender in the Article 9 Filing Collateral
against:  (i) any liens, claims or other interests that arise by
operation of law and do not require any filing or possession in
order to take priority over security interests perfected through
the filing of a financing statement; (ii) any lien, claim or
encumbrance in favor of the United States of America or any State,
or any agency or instrumentality of either of them or any other
governmental entity (including, without limitation, federal tax
liens, liens arising under the Employee Retirement Income Security
Act of 1974, as amended, or claims given priority pursuant to 31

<PAGE>

January 27, 1994
Page 5







U.S.C. Sec. 3713); (iii) a lien creditor who attached or levied prior
to the perfection of the security interest of the Lender; (iv) a
lien creditor with respect to future advances to the extent set
forth in Section 9-301(4) of the Connecticut UCC; (v) another
secured creditor with respect to any future advances to the extent
set forth in Section 9-312(7) of the Connecticut UCC; (vi) a
security interest perfected under the laws of another jurisdiction
to the extent that the Company had its chief executive office in
such jurisdiction within four months prior to the date of the
perfection of the security interest of the Lender; (vii) a security
interest perfected without filing any financing statement pursuant
to Section 9-302(1) of the Connecticut UCC; (viii) a security
interest perfected by filing a financing statement naming the
Company as debtor using a trade name, fictitious name or previous
name; (ix) the holder of a perfected "purchase money security
interest" as such term is defined in Section 9-107 of the
Connecticut UCC; (x) another secured party with a perfected
security interest in other property of the Company to the extent
the Pool Receivables are proceeds of such other creditor's
collateral; (xi) any person who has entered into a subordination or
intercreditor agreement with the Lender; (xii) any claim for wages,
salary or other compensation; (xiii) a purchaser of accounts
purchased as part of the sale of the business out of which they
arose; (xiv) an assignment of accounts for purposes of collection
only or a transfer of a single account; (xv) any claim arising out
of tort or any surety who is subrogated to the rights of the
Company; or (xvi) the security interest of a creditor who filed a
financing statement based on a prior or incorrect location of the
chief executive office of the Company to the extent such other
financing statement would be effective under Section 9-401(2) or
(3) of the Connecticut UCC; (xvii) a security interest or lien
existing by reason of a security interest in or lien upon such
collateral or upon any goods the sale or disposition of which has
given rise to such collateral, which security interest or lien was
created by or levied against any prior owner of any interest in
such collateral or goods; and

          (l)  we have assumed that (i) all relevant financing
statements in which the Company is named as debtor have been
properly filed(except for the Financing Statements), indexed and
recorded in the Filing Office and are identified in the Search
Report and (ii) no financing statements naming the Company as
debtor were filed in the filing Office between the effective date
of the Search Report and the date of the filing of the Financing
Statement in the Filing Office.

<PAGE>

January 27, 1994
Page 6







     This opinion is being furnished only to you and is solely for
your benefit and is not to be used, quoted, relied upon or
otherwise referred to by any other Person or for any other purposes
without our prior written consent.

                              Very truly yours,

                              TYLER, COOPER & ALCORN



                              By _______________________
                                 Joseph C. Lee,
                                   A Partner

<PAGE>

January 27, 1994
Page 7








                             SCHEDULE I
                             ----------




                    Clipper Receivables Corporation
                    P.O. Box 4024
                    Boston, Massachusetts  02201


                    State Street Boston Capital Corporation
                    225 Franklin Street
                    Boston, Massachusetts  02110


                    PNC Bank, National Association
                    Fifth Avenue and Wood Street
                    Pittsburgh, Pennsylvania 15265

                    Standard & Poor's Ratings Group
                    25 Broadway
                    New York, New York 10004

                    Moody's Investors Service, Inc.
                    99 Church Street
                    New York, New York 10007






<PAGE>

                                    EXHIBIT 5.01(h)(iv)





                              January 27, 1994





The Persons Listed on
Schedule I Hereto


          Re:  AnnTaylor, Inc.
               AnnTaylor Funding, Inc.
               -----------------------

Ladies and Gentlemen:

          We have acted as special counsel to AnnTaylor,
Inc., a Delaware corporation ("AnnTaylor") in connection
with the transactions contemplated by (i) the Receivables
Financing Agreement, dated as of January 27, 1994 (the
"Receivables Financing Agreement") among AnnTaylor Fund-
ing, Inc., a Delaware corporation ("Funding"), AnnTaylor,
as Servicer, Clipper Receivables Corporation (the "Lend-
er"), State Street Boston Capital Corporation (the "Ad-
ministrator") and PNC Bank, National Association (the
"Relationship Bank") and (ii) the Purchase and Sale
Agreement, dated as of January 27, 1994 (the "Purchase
Agreement") between AnnTaylor, as Seller and Funding.
Capitalized terms not otherwise defined herein have the
meanings assigned to such terms in Appendix A to the
Receivables Financing Agreement or in the Purchase Agree-
ment.  This opinion is being furnished to you pursuant to
Section 5.01(h)(iv) of the Receivables Financing Agree-
ment.

          Pursuant to the Purchase Agreement, AnnTaylor
proposes to sell to Funding, and Funding proposes to
purchase from AnnTaylor, Receivables and Related Rights.
Pursuant to the Receivables Financing Agreement, Lender
proposes to make Loans to Funding and Funding proposes to
issue the Note to the Lender and grant to the Lender a
security interest in all of its right, title and interest
in, among other things, the Receivables and Related
Rights to secure, among other things, Funding's obliga-

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 2

tions to repay the Loan in accordance with the Note and
the Receivables Financing Agreement.

          The relevant transactions are more fully de-
scribed under Assumptions of Fact below.

          You have requested our opinion as to whether,
in an action brought under Title 11 of the United States
Code (the "Bankruptcy Code") in which AnnTaylor was the
debtor, a creditor or the trustee in bankruptcy of
AnnTaylor would have valid legal grounds to have a court
disregard the corporate form so as to cause a substantive
consolidation of the assets and liabilities of AnnTaylor
and Funding.

          Members of our firm are admitted to the bar in
the State of New York and we express no opinion as to the
law of any jurisdiction other than the bankruptcy law of
the United States.

                   ASSUMPTIONS OF FACT
                   -------------------

          In rendering our opinion, we have made no inde-
pendent investigation of the facts referred to herein and
have relied for the purpose of rendering this opinion
exclusively on (i) those facts set forth herein which
have been provided to us by AnnTaylor and Funding, as
confirmed in certificates provided to us by AnnTaylor and
Funding attached hereto as Exhibits A and B and (ii)
those facts set forth under "Summary of the Transactions"
and "Facts and Assumptions" in our opinion to you of even
date herewith addressing certain "true sale" issues, in
each case which we assume have been and, except where
such "Facts and Assumptions" are limited to a particular
point in time, will continue to be true.  We understand
such facts to be as follows:

          Organization.  Funding is a limited purpose
          ------------
corporation duly organized and validly existing under the
laws of the State of Delaware.

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 3

          Existence.  Funding maintains its corporate
          ---------
existence and its good standing under the laws of the
State of Delaware.

          Ownership.  All of the outstanding common stock
          ---------
of Funding is owned by AnnTaylor; the common stock issued
to AnnTaylor is the only stock of Funding.

          Limited Activities.  The Certificate of Incor-
          ------------------
poration (the "Certificate of Incorporation") of Funding
limits its activities to the following:  (a) to purchase
or otherwise acquire from AnnTaylor, own, hold, grant
security interests in or sell interests in, or interests
in pools of, Receivables and Related Rights; (b) to enter
into the Purchase Agreement and to incur intercompany
indebtedness to AnnTaylor in connection with the purchase
of Receivables and Related Rights; (c) to enter into the
Receivables Financing Agreement and transactions contem-
plated thereby; (d) to issue and deliver notes as contem-
plated by the Receivables Financing Agreement; and (e) to
enter into letter of credit agreements, interest rate
agreements, spread account agreements, lock-box agree-
ments, subscription agreements, and similar documents or
to engage in other activities incidental to the forego-
ing.

          Procedures Observed.  Funding observes all
          -------------------
corporate procedures required by its Certificate of
Incorporation, its bylaws and the corporation law of the
State of Delaware, as well as those required under cove-
nants contained in the Receivables Financing Agreement.
Without limiting the foregoing, Funding complies with all
requirements contained in the Certificate of Incorpo-
ration relating to "Restrictions on Corporate Action" and
"Maintenance of Separate Business".

          Management.  The business and affairs of Fund-
          ----------
ing will be managed by or under the direction of its
Board of Directors.  Funding will at all times ensure
that its Board of Directors duly authorizes all corporate
actions requiring Board authorization.  When necessary,

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 4

Funding obtains proper authorization from its stockholder
for corporate action.

          Independence.  The Certificate of Incorporation
          ------------
requires that the Board of Directors of Funding shall
include at least one Independent Director.  The Certifi-
cate of Incorporation defines an "Independent Director"
as an individual who, among other restrictions, (a) is
not and has not been employed by AnnTaylor or any of its
subsidiaries or affiliates as a director, officer or
employee within the five years prior to such appointment,
(b) is not, or is not affiliated with a firm that is, a
significant advisor or consultant to AnnTaylor or any of
its subsidiaries or affiliates, a significant customer or
supplier to AnnTaylor or any of its subsidiaries or
affiliates, or as to which AnnTaylor or any of its sub-
sidiaries or affiliates is a significant customer or
supplier, in each case within the five years prior to
such appointment, (c) does not have significant personal
services contract(s) with, and is not affiliated with a
tax-exempt entity that receives significant contributions
from, AnnTaylor or any of its subsidiaries or affiliates
within the five years prior to such appointment, (d) is
not the beneficial owner of stock of AnnTaylor or any
affiliate of AnnTaylor, (e) is not an immediate relative
of any person described above, and (f) is not a major
creditor of AnnTaylor or any of its subsidiaries or
affiliates within the five years prior to such appoint-
ment.

          Records.  Funding maintains separate corporate
          -------
records and books of account from those of AnnTaylor or
any other affiliate of AnnTaylor.  Funding keeps correct
and complete books and records of account and minutes of
the meetings and other proceedings of its stockholder and
Board of Directors.  The resolutions, agreements and
other instruments underlying the subject transactions
will be continuously maintained as official records by
Funding.

          Offices.  The Certificate of Incorporation
          -------
provides that to the extent Funding's office is located

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 5

in the office of AnnTaylor or any affiliate of AnnTaylor,
Funding will pay fair market rent for any such office
space and a fair share of any overhead costs.

          Identifiable Assets.  The Certificate of Incor-
          -------------------
poration and covenants in the Receivables Financing
Agreement require that Funding's assets are not commin-
gled with those of AnnTaylor or any other entity.  In
conformity with such requirements, Funding's funds and
other assets will be identifiable and will not be commin-
gled with those of AnnTaylor, other than in-store collec-
tions on the Receivables, which will either be paid to
AnnTaylor as the purchase price for new Receivables, or
will be deposited into a bank account of Funding within
two Business Days.   Funding will maintain separate bank
accounts and books of account from those of AnnTaylor or
any other affiliate of AnnTaylor.  Accordingly, the sepa-
rate assets and liabilities of Funding are and will
continue to be readily distinguishable from those of
AnnTaylor or any other affiliate of AnnTaylor.

          Capitalization.  Prior to the Initial Closing
          --------------
Date, AnnTaylor will initially capitalize Funding with
one hundred dollars.  AnnTaylor will make an additional
capital contribution to Funding in connection with the
initial transfer of Receivables and Related Rights under
the Purchase Agreement.  Pursuant to the Purchase Agree-
ment, on the Initial Closing Date, Funding will pay
AnnTaylor the Purchase Price for the purchase to be made
in cash in the amount of the proceeds of the Loans made
to Funding under the Receivables Financing Agreement.  On
the Initial Closing Date, Funding shall issue a subordi-
nated promissory note (the "Company Note") to AnnTaylor.
The principal amount of the Company Note shall vary as
prescribed in the Purchase Agreement.  At and immediately
after the Initial Closing Date, each of Funding and
AnnTaylor will be solvent, will have adequate capital to
carry on its business, and intends to and believes that
it will be able to pay its debts as they mature.  Neither
Funding nor AnnTaylor intends to, or believes that it
will, engage in any business for which its respective
capitalization would not be adequate.  None of the trans-

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 6

actions is being entered into with the intent to hinder,
defraud or delay any of the creditors of Funding or
AnnTaylor.

          Expenses.  The Certificate of Incorporation and
          --------
covenants in the Receivables Financing Agreement require
Funding to pay from its own funds and assets all obliga-
tions and indebtedness incurred by it, other than expens-
es relating to the preparation, negotiation, execution
and delivery of the Transaction Documents as referred to
below.  Each of Funding and AnnTaylor will continue to
provide for its own operating expenses and liabilities
from its own funds.  General overhead and administrative
expenses of AnnTaylor will not be charged or otherwise
allocated to Funding (unless directly attributable to
services provided to or for the account of Funding) and
such expenses of Funding will not be charged or otherwise
allocated to AnnTaylor.  Certain of the organizational
expenses of Funding and expenses relating to the prepara-
tion, negotiation, execution and delivery of the Transac-
tion Documents, however, have been paid by AnnTaylor.

          Conduct.  Each of Funding and AnnTaylor con-
          -------
ducts and will continue to conduct its business solely in
its own name so as not to mislead others as to the iden-
tity of Funding.  Without limiting the generality of the
foregoing, all oral and written communications, including
without limitation letters, invoices, purchase orders,
contracts, statements, and applications are made and will
continue to be made solely in the name of Funding if
related to Funding, or solely in the name of AnnTaylor if
related to AnnTaylor.  AnnTaylor, as Servicer, is enti-
tled to deal with Obligors in its own name, but any funds
collected by it from the Receivables and Related Rights
will be accounted for in accordance with the Receivables
Financing Agreement.  Funding and AnnTaylor have and will
continue to have separate stationery and separate post
office boxes.

          Intercompany Claims.  There will be no guaran-
          -------------------
tees made by AnnTaylor with respect to obligations of
Funding and there will be no guarantees made by Funding

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 7

with respect to obligations of AnnTaylor.  There will be
no intercompany debt between Funding and AnnTaylor other
than in connection with the Company Note.  With respect
to each of AnnTaylor and Funding, the Company Note will
be (i) entered into in the ordinary course of its respec-
tive business; (ii) will be properly documented on its
books and records; and (iii) will pay a rate of interest
consistent with that which independent entities with the
same or similar bargaining leverage would pay after
negotiating with each other at arm's length.  Further-
more, AnnTaylor is not obligated to advance funds under
the Company Note but may do so pursuant to a capital con-
tribution.

          Reliance by Others.  Funding acts solely in its
          ------------------
name and through its duly authorized officers or agents
in the conduct of its businesses.  Funding and AnnTaylor
each do not and will not:  (a) hold itself out as having
agreed to pay or become liable for the debts of
AnnTaylor, in the case of Funding, or Funding, in the
case of AnnTaylor; (b) fail to correct any known misrep-
resentation with respect to the foregoing; (c) operate or
purport to operate as an integrated, single economic unit
with respect to each other or in their dealings with any
other affiliated or unaffiliated entity; (d) seek or
obtain credit or incur any obligation to any third party
based upon the assets of each other or, with respect to
Funding, any other affiliated or unaffiliated entity; or
(e) induce any such third party to reasonably rely on the
creditworthiness of each other or, with respect to Fund-
ing, any other affiliated or unaffiliated entity.  The
Lender will have relied on the separate legal existence
of Funding in agreeing to make the Loans.  The Lender,
the Administrator and the Relationship Bank will have
relied on the separate legal existence of Funding in
agreeing to enter into the Receivables Financing Agree-
ment.  The common stock of Funding and the Company Note
will be pledged by AnnTaylor to the agent for the benefit
of the lenders under the AnnTaylor Credit Agreement.
However, the lenders thereunder are not necessarily
relying on the assets of Funding because AnnTaylor is
obligated pursuant to documents relating to the AnnTaylor

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 8

Credit Agreement to pledge, with certain exceptions, all
securities and instruments of debt owned by AnnTaylor,
whether or not such securities and instruments are issued
by subsidiaries of AnnTaylor.

          Arm's Length.  Funding and AnnTaylor maintain
          ------------
and will continue to maintain an arm's length relation-
ship between Funding and AnnTaylor and between Funding
and any affiliates of AnnTaylor.  The Purchase Price
payable by Funding to AnnTaylor under the Purchase Agree-
ment is intended to be consistent with the terms that
would be obtained in an arm's length sale.  The
Servicer's Fee payable by Funding to AnnTaylor under the
Receivables Financing Agreement is intended to be consis-
tent with the terms that would be obtained in an arm's
length sale.

          Disclosure of the Transactions.  The annual
          ------------------------------
financial statements of Funding and AnnTaylor will dis-
close the effects of the transactions in accordance with
generally accepted accounting principles.  The transfer
of the Receivables and Related Rights by AnnTaylor to
Funding pursuant to the Purchase Agreement will be treat-
ed as a sale by AnnTaylor and a purchase by Funding under
generally accepted accounting principles.  In particular,
the financial statements of Funding and AnnTaylor will
clearly indicate their separate existence and will re-
flect each of their respective separate assets and lia-
bilities.  None of such financial statements, nor any
consolidated financial statements for AnnTaylor, will
suggest in any way that the assets of Funding are avail-
able to pay the claims of creditors of AnnTaylor or any
other entity.

          Fairness of Transactions.  The management of
          ------------------------
AnnTaylor has determined that the organization of Funding
by AnnTaylor and the limited purposes of Funding are in
the best interests of AnnTaylor.





<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 9

                        DISCUSSION
                        ----------

          The authority of a bankruptcy court to order
substantive consolidation lies in its general equitable
powers under section 105(a) of the Bankruptcy Code.  That
section merely provides that the court may issue orders
necessary to carry out the provisions of the Bankruptcy
Code.  In re DRW Property Co. 82, 54 B.R. 489, 494
       -------------------------
(Bankr. N.D. Tex. 1985).  There is no direct statutory
authority or prescribed standards for substantive consol-
idation.  Instead, judicially developed standards control
whether substantive consolidation should be granted in
any given case.

          The fluidity and uncertainty associated with
such standards has been noted by several courts, but is
best typified by the often-paraphrased comment "[t]hat as
to substantive consolidation, precedents are of little
value, thereby making each analysis on a case by case
basis."  In re Crown Mach. & Welding, Inc., 100 B.R. 25,
         ---------------------------------
27-28 (Bankr. D. Mont. 1989).  This ad hoc approach is
                                    -- ---
largely responsible for the unsettled nature of the
appropriate standards, relevant factors, the weight to be
attached to such factors and the significance of compet-
ing considerations offered by all persons who object to
substantive consolidation.  Accordingly, this analysis,
as well as any other analysis of whether there is a
substantial risk of substantive consolidation, is subject
to the general qualification that there can be no guaran-
ty as to whether substantive consolidation will be grant-
ed by a court exercising its discretionary equitable
authority in any given instance.

          The nature and impact of the substantive con-
solidation of affiliated corporate debtors' estates
closely resembles a corporate merger in which the rights
of shareholders and creditors of the merging entities are
affected:

     Substantive consolidation usually results in,
     inter alia, pooling the assets of, and claims
     ----- ----
     against, the two entities; satisfying liabili-

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 10

     ties from the resulting common fund; eliminat-
     ing inter-company claims; and combining the
     creditors of the two companies for purposes of
     voting on reorganization plans.

In re Augie/Restivo Baking Co., 860 F.2d 515, 518 (2d
- ------------------------------
Cir. 1988).

          Certain creditors face a harsh economic result
associated with an involuntary combination of their
debtor's estate with less solvent estates.  For this
reason, the Second Circuit noted that "[t]he power to
consolidate should be used sparingly," Chemical Bank New
                                       -----------------
York Trust Co. v. Kheel, 369 F.2d 845, 847 (2d Cir.
- -----------------------
1966).  Another court concluded that virtually every
request for substantive consolidation involves harm to
creditors:

          It must be recognized and affirmatively
     stated that substantive consolidation, in al-
     most all instances, threatens to prejudice the
     rights of creditors. . . .  This is so because
     separate debtors will almost always have dif-
     ferent ratios of assets to liabilities.  Thus,
     creditors of a debtor whose asset-to-liability
     ratio is higher than that of its affiliated
     debtor must lose to the extent that the asset-
     to-liability ratio of the merged estates will
     be lower.

In re Snider Bros., 18 B.R. 230, 234 (Bankr. D. Mass.
- ------------------
1982) (citation omitted).

          It should be recognized, however, that recently
at least some courts have expressed a greater willingness
to consider the appropriateness of substantive consolida-
tion when faced with more complex corporate structures.
See, e.g., Eastgroup Properties v. Southern Motel Assoc.,
- ---  ----  ----------------------------------------------
Ltd., 935 F.2d 245 (11th Cir. 1991).
- ----

     Thus, courts have stated that substantive con-
     solidation should be 'used sparingly.'. . .

<PAGE>





The Persons listed on
Schedule I hereto
January 27, 1994
Page 11

     There is, however, a 'modern' or 'liberal'
     trend toward allowing substantive consolida-
     tion, which has its genesis in the increased
     judicial recognition of the widespread use of
     interrelated corporate structures by subsidiary
     corporations operating under a parent entity's
     corporate umbrella for tax and business purpos-
     es.

935 F.2d at 248-49 (citations omitted).

          The reported decisions under the Bankruptcy Act
and cases decided shortly after the enactment of the
Bankruptcy Code rely principally on the presence or
absence of certain "elements" that are identical or
similar to factors relevant to "piercing the corporate
veil" theories under applicable state law.  See, e.g., In
                                            ---  ----  --
re Vecco Constr. Indus., 4 B.R. 407 (Bankr. E.D. Va.
- -----------------------
1980); In re Gulfco Inv. Corp., 593 F.2d 921 (10th Cir.
       -----------------------
1979); In re Food Fair, Inc., 10 B.R. 123 (Bankr.
       ---------------------
S.D.N.Y. 1981).  More recent cases take such factors into
account within the context of a balancing test in which
the interests of parties objecting to substantive consol-
idation are considered.  To a certain extent, the impact
of consolidation on creditors appears to have been given
a greater degree of significance than mere proof of the
substantive consolidation "elements."  See, e.g., In re
                                       ---  ----  -----
Snider Bros., 18 B.R. 230 (Bankr. D. Mass. 1982); In re
- ------------                                      -----
DRW Property Co. 82, 54 B.R. 489 (Bankr. N.D. Tex. 1985);
- -------------------
In re Steury, 94 B.R. 553 (Bankr. N.D. Ind. 1988); In re
- ------------                                       -----
Crown Mach. & Welding, Inc., 100 B.R. 25 (Bankr. D. Mont.
- ---------------------------
1989); but cf. In re Gainesville P-H Properties, Inc.,
       --- --  --------------------------------------
106 B.R. 304 (Bankr. M.D. Fla. 1989) (relying on alter
ego factors), aff'd sub nom. Eastgroup Properties v.
              -------------  -----------------------
Southern Motel Assoc., Ltd., 935 F.2d 245 (11th Cir.
- ---------------------------
1991).

          The Second Circuit, in In re Augie/Restivo
                                 -------------------
Baking Co., Ltd., 860 F.2d 515 (2d Cir. 1988), reduced
- ----------------
the laundry list of factors pertinent to the balancing

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 12

test to two "critical factors," namely, "whether credi-
tors dealt with the entities as a single economic unit
and, did not rely on their separate identity in extending
credit, . . . [or] whether the affairs of the debtors are
so entangled that consolidation will benefit all credi-
tors."  Id. at 518 (citation omitted).  Recently, the
        --
Eleventh Circuit, in Eastgroup Properties v. Southern
                     --------------------------------
Motel Assoc., Ltd., 935 F.2d 245 (11th Cir. 1991), viewed
- ------------------
the frequently cited list of factors as relevant to
making a prima facie case for consolidation, "as examples
of information that may be useful to courts charged with
deciding whether there is substantial identity between
the entities to be consolidated and whether consolidation
is necessary to avoid some harm or to realize some bene-
fit."  Id. at 250.
       --

          Irrespective of which variant of the standard
for substantive consolidation is applied, the "elements"
enumerated in several cases remain relevant, but not
necessarily dispositive, as to whether substantive con-
solidation should be granted.  Two sets of substantive
consolidation elements are often cited.  In the cases
that depend primarily on the alter ego analog to substan-
tive consolidation, the following factors are cited as
relevant to the issue of whether substantive consolida-
tion is justified:

          (1)     Parent corporation owns all or a major-
                  ity of the capital stock of the subsid-
                  iary;
          (2)     Parent and subsidiary have common offi-
                  cers and directors;
          (3)     Parent finances subsidiary;
          (4)     Parent is responsible for incorporation
                  of subsidiary;
          (5)     Subsidiary has grossly inadequate capi-
                  tal;
          (6)     Parent pays salaries, expenses or loss-
                  es of subsidiary;

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 13

          (7)     Subsidiary has substantially no busi-
                  ness except with parent;
          (8)     Subsidiary has essentially no assets
                  except for those conveyed by parent;
          (9)     Parent refers to subsidiary as depart-
                  ment or division of parent;
          (10)    Directors or officers of subsidiary do
                  not act in interests of subsidiary, but
                  take directions from parent; and
          (11)    Formal legal requirements of the sub-
                  sidiary as a separate and independent
                  corporation are not observed.

In re Tureaud, 45 B.R. 658, 662 (Bankr. N.D. Okla. 1985),
- -------------
aff'd, 59 B.R. 973 (N.D. Okla. 1986) (citing Fish v.
- -----                                        -------
East, 114 F.2d 177 (10th Cir. 1940) and In re Gulfco Inv.
- ----                                    -----------------
Corp., 593 F.2d 921 (10th Cir. 1979)).  A second state-
- -----
ment of substantive consolidation "elements," which are
cited in some of the more recent cases, appears in Vecco
                                                   -----
Constr.:
- -------

          (1)     The degree of difficulty in segregating
                  and ascertaining individual assets and
                  liabilities;
          (2)     The presence or absence of consolidated
                  financial statements;
          (3)     The profitability of consolidation at a
                  single physical location;
          (4)     The commingling of assets and business
                  functions;
          (5)     The unity of interests and ownership
                  between the various corporate entities;
          (6)     The existence of parent and inter-cor-
                  porate guarantees on loans; and
          (7)     The transfer of assets without formal
                  observance of corporate formalities.

Vecco Constr., 4 B.R. at 410.
- -------------


<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 14

          Many of the above factors are present in most
bankruptcy cases involving affiliated debtors.  For
example, stock ownership, inter-affiliate transfers,
incorporation caused by the parent, common directors and
officers, the existence of inter-corporate claims, and
consolidated financial statements or tax returns are all
typical of most affiliated corporations.  Accordingly,
such factors should be afforded less weight than the
remaining ones in a court's determination of whether
substantive consolidation is appropriate.

          There is no conclusive determination to be
reached based on the presence or absence of some or all
of the "elements."  It is not, therefore, a foregone
conclusion that, if proponents demonstrate that all of
the elements of substantive consolidation are present,
substantive consolidation should be granted.  This is
particularly true under the cases purporting to apply
some form of balancing test (see discussion below of the
                             ---
balancing test adopted in In re Snider Bros.).  Converse-
                          ------------------
ly, persons who object cannot rely solely upon rebutting
a majority of the factors to successfully defeat substan-
tive consolidation.

          Poor or nonexistent recordkeeping of separate
assets (particularly cash and other liquid assets) and
liabilities and inter-affiliate transactions, whether by
design or otherwise, is one of the more common reasons
for imposing substantive consolidation.  When the combi-
nation of affiliates' assets, liabilities and business
affairs are so "hopelessly entangled" such that segrega-
tion is either prohibitively expensive or impossible,
courts exhibit little reluctance in granting substantive
consolidation.  However, the degree of entanglement is
the central question to be examined, because the poten-
tially prejudicial effect of substantive consolidation
cannot be justified based on mere contentions of adminis-
trative convenience.


<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 15

          The Second Circuit recognized the benefits to
be realized by all creditors upon substantive consolida-
               ---
tion of estates whose financial affairs had not been
segregated:

     [I]n the rare case such as this, where the
     ------------------
     interrelationships of the group are hopelessly
     obscured and the time and expense necessary
     even to attempt to unscramble them so substan-
     tial as to threaten the realization of any net
     assets for all the creditors, equity is not
     helpless to reach a rough approximation of
     justice to some rather than deny any to all.

Chemical Bank New York Trust Co. v. Kheel, 369 F.2d 845,
- -----------------------------------------
847 (2d Cir. 1966) (emphasis added).  The Second Circuit
appears to have established a stringent standard for the
degree to which the debtors' affairs need to be obscured
before consolidation is appropriate.  In reversing the
lower court's substantive consolidation order, the Second
Circuit held:

     Resort to consolidation in such circumstances
     [involving commingling of assets and business
     functions], however, should not be Pavlovian.
     Rather substantive consolidation should be used
            ----------------------------------------
     only after it has been determined that all
     ------------------------------------------
     creditors will benefit because untangling is
     --------------------------------------------
     either impossible or so costly as to consume
     --------------------------------------------
     the assets. . . .  Commingling, therefore, can
     ----------
     justify substantive consolidation only where
                                       ----
     "the time and expense necessary even to attempt
     to unscramble them [is] so substantial as to
     threaten the realization of any net assets for
     all the creditors," . . . or where no accurate
     identification and allocation of assets is
     possible.  In such circumstances, all creditors
     are better off with substantive consolidation.


<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 16

In re Augie/Restivo Baking Co., 860 F.2d 515, 519 (2d
- ------------------------------
Cir. 1988) (emphasis added; citations omitted).

          Kheel and Augie/Restivo indicate that substan-
          -----     -------------
tive consolidation should not be justified merely in
terms of the administrative convenience of dealing with
affiliated debtors on a consolidated basis, even if the
financial affairs of the debtors are not easily distin-
guishable.  In some instances, protection of creditors
whose interests would be adversely and unfairly affected
by consolidation predominates over financial entanglement
concerns.  See In re Flora Mir Candy Corp., 432 F.2d
           --- ---------------------------
1060, 1063 (2d Cir. 1960) (unlikely that any showing of
accounting difficulties would justify consolidation when
claims of debentureholders of formerly independent enti-
ty, whose stock was subsequently transferred, would be
extinguished or diluted; no evidence of accounting diffi-
culties when financial statements for each debtor had
been prepared by accountants); but see In re I.R.C.C.,
                               --- --- ---------------
Inc., 105 B.R. 237 (Bankr. S.D.N.Y. 1989) (evidence
- ----
considered by court applying Augie/Restivo financial
                             -------------
entanglement standard consisted primarily of representa-
tions by debtor's counsel and chapter 7 trustee of inade-
quate accounting practices, undocumented inter-affiliate
loans, commingled bank accounts, common use of assets,
cross-funding of expenses and consolidated tax returns).
Other cases involving financial entanglement as one of
the factors considered also illustrate some degree of
variation in the proof required to demonstrate that
substantive consolidation is warranted.  Compare In re
                                         ------- -----
Vecco Constr. Indus., 4 B.R. 407, 408-09 (Bankr. E.D. Va.
- --------------------
1980) (substantive consolidation granted without opposi-
tion when debtors had single operating account and con-
solidated financials, had made no attempt to segregate
receivables, disbursements or income, had inaccurately
allocated affiliate expenses through inter-company ac-
counts, and had filed bankruptcy schedules on consolidat-
ed basis), In re Baker & Getty Fin. Serv., 78 B.R. 139,
           ------------------------------
142 (Bankr. N.D. Ohio 1987) (substantive consolidation

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 17

ordered when corporate funds were commingled and used for
principal's personal purposes, inadequate records of
transfers were made, and corporate entities were alter
ego of principal who admitted having engaged in Ponzi
scheme to defraud investors) and In re Tureaud, 45 B.R.
                             --- -------------
658, 661 (Bankr. N.D. Okla. 1985), aff'd, 59 B.R. 973
                                   -----
(N.D. Okla. 1986) (alter ego finding based on majority of
"elements" and fraud supported substantive consolidation
of nondebtor entities in face of "hopeless" commingling
of personal and corporate assets, numerous undocumented
inter-corporate transfers, lack of distinction between
inter-company transactions despite separateness of books
and records, and impossibility of accurately tracing all
transfers) with In re Ford, 54 B.R. 145, 147-48 n.6
           ---- ----------
(Bankr. W.D. MD. 1984) (evidence of commingled corporate
and personal funds in corporate bank account, common use
of funds, and common responsibility for loans insuffi-
cient for substantive consolidation; appropriate remedies
for diversion of debtors' funds for nondebtor uses are
avoidance actions).

          Strict adherence to maintaining separate books
and records, avoiding commingling of assets, and other
corporate policies designed to preserve the separateness
of corporate assets and liabilities should make it more
difficult for a court to order substantive consolidation.

          Substantive consolidation may be ordered as a
result of the debtors' failure to comply with corporate
formalities in connection with interaffiliate transfers
and third party transactions, directors and shareholders
meetings, representations made to third parties regarding
corporate entities, and any other formal conduct required
by corporate law.  The failure to observe consistently
corporate formalities is typically given some evidentiary
weight in the cases, but usually is not dispositive
unless such elements, together with other evidence,
support a finding of fraudulent or inequitable conduct by
the debtors or their principals.  For example, in

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 18

Tureaud, 45 B.R. at 661, the court found "an almost total
- -------
disregard of the corporate fiction; the corporations are
a sham -- functionally indistinguishable from each other
with commingling of assets and business functions."  The
court also found that directors and officers of the
nondebtor affiliates, which were substantively consoli-
dated with the debtor-principal, acted in the interest of
their principal rather than independently.  Some of the
affiliates failed to file tax returns and others were
suspended for failure to make requisite corporate fil-
ings.  More significant evidence in Tureaud included the
                                    -------
debtors' principals' fraudulent purposes for incorpora-
tion ("front to raise money for [principal's personal]
purposes, and to hinder and delay judgment creditors";
id. at 660), and "hopeless commingling" of assets and
- --
liabilities.

          Under the balancing analysis appearing in a
majority of the more recent decisions, proponents of
consolidation must not only demonstrate the existence of
substantive consolidation "elements," including those
pertaining to corporate formalities, but also submit
proof of the harm suffered as a result of the existence
of the "elements."  In re Snider Bros., 18 B.R. 230, 238
                    ------------------
(Bankr. D. Mass. 1982).  Although the risks of substan-
tive consolidation are reduced if all corporate formali-
ties are consistently observed, such formalities appear
to play a secondary role under this type of analysis.  In
In re Donut Queen, Ltd., 41 B.R. 706, 708 (Bankr.
- -----------------------
E.D.N.Y. 1984), a case in which the Snider Bros. balanc-
                                    ------------
ing test is applied, the proponents offered evidence of
the debtors' failure to observe corporate formalities:

          The debtors failed on occasion to observe
     the formalities of corporate separateness.  For
     example, no corporate resolutions were recorded
     by Bapajo regarding its guarantor relationship
     with Donut Queen and Westbury Donuts or its
     lease arrangement with Donut Queen.

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 19

Id.  The court nonetheless rejected the proponent's
- --
argument that the lack of corporate formalities was
sufficient basis for granting substantive consolidation:

          The absence of several corporate resolu-
     tions from the Bapajo corporate records is not
     a sufficient basis to conclude that Donut Queen
     and Bapajo failed to observe the formalities of
     corporate separateness.  Earlier cases that
     have determined consolidation to be warranted
     have found a more extensive lack of corporate
     formalities than is indicated by this evidence.
     . . .  In this case, the absence of the corpo-
     rate resolutions might be indicative of both
     the corporate informality inherent in the oper-
     ating of a small corporation and the unity of
     ownership that exists between the debtors.
     Without further evidence, this court cannot
     assume that the articulated failure by these
     debtors to observe corporate formalities would
     warrant consolidation.

Id. at 710 (citations omitted).
- --

          Some courts still primarily rely on the alter
ego or "piercing the corporate veil" doctrine derived
from state law in the substantive consolidation analysis.
See In re Tureaud, 45 B.R. 658 (Bankr. N.D. Okla. 1985),
- --- -------------
aff'd, 59 B.R. 973 (N.D. Okla. 1986); In re 1438 Meridian
- -----                                 -------------------
Place, N.W., Inc., 15 B.R. 89 (Bankr. D.C. 1981); In re
- -----------------                                 -----
Stop & Go of America, Inc., 49 B.R. 743 (Bankr. D. Mass.
- --------------------------
1985); In re Baker & Getty Fin. Serv., 78 B.R. 139
       ------------------------------
(Bankr. N.D. Ohio 1987); see also In re S.I. Acquisition,
                         --- ---- -----------------------
Inc., 58 B.R. 454, 460 n.3 (Bankr. W.D. Tex. 1986), rev'd
- ----
on other grounds, 817 F.2d 1142 (5th Cir. 1987).  This
line of cases, however, either involves an attempt to
consolidate nondebtor affiliates (see Tureaud and 1438
                                  --- -------     ----
Meridian Place; see also In re DRW Property Co. 82, 54
- --------------  --- ---- -------------------------
B.R. 489 (Bankr. N.D. Tex. 1985) (substantive consolida-

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 20

tion of nondebtor entities denied under Snider Bros.
                                        ------------
balancing test)) or assertions of inequitable conduct/
fraud on the part of affiliated debtors or their princi-
pals (see Baker & Getty Fin. Serv. and Stop & Go).  These
      --- ------------------------     ---------
cases are, therefore, factually distinguishable from
other substantive consolidation cases based on the recent
trend in affording greater significance to inter-creditor
issues under the balancing test of Snider Bros., as
                                   ------------
adopted in cases such as Eastgroup Properties, or the
                         --------------------
narrow approach of Augie/Restivo.  These alter ego cases
                   -------------
represent an independent means of accomplishing the
effect of substantive consolidation by the application of
recognized remedies under nonbankruptcy law.

          The need to protect interests of creditors
affected by substantive consolidation was underscored in
Flora Mir Candy Corp., 432 F.2d at 1063 (consolidation
- ---------------------
denied due to resulting unfair treatment of certain
creditors).  In recent cases, the substantive consolida-
tion "elements" or alter ego liability approaches have
been modified to incorporate a balancing analysis to
address the potential adverse impact on creditors.  The
balancing test shifts the focus from the manner in which
affiliated debtors conducted business to the effect of
substantive consolidation on creditors.  Although Snider
                                                  ------
Bros. is often cited as the seminal case for requiring a
- -----
balancing of the benefits derived from consolidation
against the harm to some creditors caused thereby, prior
case law established the fundamental premise that the
prejudicial impact of the imposition of an equitable
remedy must be taken into account.  Judge Friendly's
concurring opinion in Chemical Bank New York Trust Co. v.
                      -----------------------------------
Kheel, 369 F.2d 845, 848-49 (2d Cir. 1966), articulated
- -----
this fundamental premise:

          I cannot agree that a practice of handling
     the business of a group of corporations so as
     to impede or even prevent completely accurate
     ascertainment of their respective assets and

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 21

     liabilities in their subsequent bankruptcy
     justifies failure to make every reasonable
     endeavor to reach the best possible approxima-
     tion in order to do justice to a creditor who
     had relied on the credit of one -- especially
     to a creditor who was ignorant of the loose
     manner in which corporate affairs were being
     conducted.  Equality among creditors who have
                 ---------------------------------
     lawfully bargained for different treatment is
     ---------------------------------------------
     not equity, but its opposite. . . .
     ----------------------------

Id. (emphasis added).  Other prior cases echoed the
- --
concern for creditors prejudiced by substantive consoli-
dation and identified considerations that would later
appear in the Snider Bros. formulation of the balancing
              ------------
test.  See In re Richton Int'l Corp., 12 B.R. 555, 558
       --- -------------------------
(Bankr. S.D.N.Y. 1981) (after analyzing the Vecco Constr.
                                            -------------
"elements," court considered additional element:  "sub-
stantive consolidation . . . will yield an equitable
treatment of creditors without any undue prejudice to any
particular group"); In re Food Fair, Inc., 10 B.R. 123,
                    ---------------------
127 (Bankr. S.D.N.Y. 1981) (equitable treatment without
undue prejudice is key factor).

          The court in Snider Bros. reviewed grounds for
                       ------------
substantive consolidation, including the various formula-
tions of the "elements" test appearing in prior deci-
sions.  The Snider Bros. court's synthesis of the appro-
            ------------
priate test for substantive consolidation focused upon
objecting creditors' interests instead of "elements" that
are largely attributable to the debtors' pre-petition
conduct:

          A review of the case law reveals that
     equity has provided the remedy of consolidation
     in those instances where it has been shown that
     the possibility of economic prejudice which
     would result from continued separateness out-
     weighed the minimal prejudice that consolida-

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 22

     tion would cause.  While several courts have
     recently attempted to delineate what might be
     called "the elements of consolidation", [citing
     Vecco Constr. and Food Fair], I find that the
     -------------     ---------
     only real criterion is that which I have re-
     ferred to, namely the economic prejudice of
     continued debtor separateness versus the eco-
     nomic prejudice of consolidation.  There is no
                                        -----------
     one set of elements, which, if established,
     -------------------------------------------
     will mandate consolidation in every instance.
     ----------------------------------------------
     Moreover, the fact that corporate formalities
     ---------------------------------------------
     may have been ignored, or that different debt-
     ----------------------------------------------
     ors are associated in business in some way,
     -------------------------------------------
     does not by itself lead inevitably to the con-
     ----------------------------------------------
     clusion that it would be equitable to merge
     -------------------------------------------
     otherwise separate estates.
     --------------------------

Snider Bros., 18 B.R. at 234 (emphasis added).  The court
- ------------
articulated the following balancing test principles:
(1) the proponent must demonstrate a "necessity for
consolidation, or a harm to be avoided by use of the
equitable remedy of consolidation"; (2) supporting evi-
dence must go beyond a mere showing of commingling or
unity of interest and must demonstrate the harm caused
thereby or prejudice without consolidation; (3) "ele-
ments" are only one factor in the proof of necessity; and
(4) even if the proponent can demonstrate the necessity
for consolidation, objecting creditors possess the de-
fense that the benefits of consolidation do not counter-
balance the harm to the objector.  Id. at 238.
                                   --

          The balancing test formulated in Snider Bros.
                                           ------------
has been adopted, either expressly (see In re Auto-Train
                                    --- ----------------
Corp., 810 F.2d 270, 276 (D.C. Cir. 1987); In re F.A.
- -----                                      ----------
Potts & Co., 23 B.R. 569, 572 (Bankr. E.D. Pa. 1982); In
- -----------                                           --
re Lewellyn, 26 B.R. 246, 251 (Bankr. S.D. Iowa 1982); In
- -----------                                            --
re Donut Queen, Ltd., 41 B.R. 706, 709 (Bankr. E.D.N.Y.
- --------------------
1984); In re DRW Property Co. 82, 54 B.R. 489, 495
       -------------------------
(Bankr. N.D. Tex. 1985); Holywell Corp. v. Bank of New
                         -----------------------------

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 23

York, 59 B.R. 340, 347 (S.D. Fla. 1986), appeal dis-
- ----                                     -----------
missed, 838 F.2d 1547 (11th Cir.), cert. denied, 488 U.S.
- ------                 ---------   ------------
823 (1988); In re Baker & Getty Fin. Serv., Inc., 78 B.R.
            ------------------------------------
139, 143 (Bankr. N.D. Ohio 1987); In re Steury, 94 B.R.
                                  ------------
553, 554 (Bankr. N.D. Ind. 1988)) or implicitly (see In
                                                 --- --
re Luth, 28 B.R. 564, 567 (Bankr. D. Idaho 1983) (citing
- -------
Snider Bros. test as another "element"); In re Helms, 48
- ------------                             -----------
B.R. 714, 717 (Bankr. D. Conn. 1985) (balancing interests
is another important factor); In re N.S. Garrott & Sons,
                              -------------------------
48 B.R. 13, 18 (Bankr. E.D. Ark. 1984) (adopting Snider
                                                 ------
Bros. principles as important factors); In re Silver
- -----                                   ------------
Falls Petroleum Corp., 55 B.R. 495, 498 (Bankr. S.D. Ohio
- ---------------------
1985)) by a vast majority of courts.

          Recently, the Eleventh Circuit, in expressly
adopting the approach of Snider Bros., as thereafter
                         ------------
accepted by the D.C. Circuit in In re Auto-train Corp.,
                                ----------------------
formulated the standard in a slightly different manner:

          The D.C. Circuit has elaborated a stan-
     dard, which we adopt today, by which to deter-
     mine whether to grant a motion for substantive
     consolidation.  Under this standard, the propo-
     nent of substantive consolidation must show
     that (1) there is substantial identity between
     the entities to be consolidated; and (2) con-
     solidation is necessary to avoid some harm or
     to realize some benefit. . . .  When this show-
     ing is made, a presumption arises 'that credi-
     tors have not relied solely on the credit of
     one of the entities involved.' . . . Once the
     proponent has made this prima facie case for
     consolidation, the burden shifts to an object-
     ing creditor to show that (1) it has relied on
     the separate credit of one of the entities to
     be consolidated; and (2) it will be prejudiced
     by substantive consolidation. . . .  Finally,
     if an objecting creditor has made this showing,
     'the court may order consolidation only if it

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 24

     determines that the demonstrated benefits of
     consolidation heavily outweigh the harm.'

Eastgroup Properties v. Southern Motel Assoc., Ltd., 935
- ---------------------------------------------------
F.2d 245, 249 (11th Cir. 1991) (citations omitted).

          The burden of proof is placed on the parties
seeking substantive consolidation, Silver Falls Petroleum
                                   ----------------------
Corp., 55 B.R. at 498, irrespective of whether substan-
- -----
tive consolidation is sought by motion or through a
confirmed plan of reorganization.  Id.  Moreover, the
                                   --
"burden of proof for those seeking consolidation is
substantial."  N.S. Garrott & Sons, 48 B.R. at 18.  The
               -------------------
court in Snider Bros. required a threshold showing of
         ------------
more than the mere presence of substantive consolidation
"elements."  Snider Bros., 18 B.R. at 238; accord In re
             ------------                  ------ -----
Coventry Energy Corp., 5 Bankr. Ct. Dec. 98, 99 (Bankr.
- ---------------------
S.D. Ohio 1979).  If successful on the issue of necessi-
ty, the proponents must carry the burden of demonstrating
that the benefits of consolidation outweigh the prejudice
to creditors.  Id.  Finally, the objecting creditors are
               --
charged with the burden of proof on defenses to consoli-
dation, including the issues of creditor reliance and the
question of whether the benefits of consolidation out-
weigh the harm.  Id.
                 --

          Notwithstanding the widespread acceptance of
the Snider Bros. balancing analysis, there remain several
    ------------
unsettled issues.

          The significance of the presence of the sub-
stantive consolidation "elements" is unclear.  Snider
                                               ------
Bros. and those cases directly following its balancing
- -----
standard tend to relegate proof of the substantive con-
solidation "elements" to a secondary role, i.e., the
                                           ----
"elements," in aggregate, may be considered as a single
factor in the balancing analysis.  Snider Bros., 18 B.R.
                                   ------------
at 234.  However, some courts take the opposite approach
by treating the conclusion reached under the balancing

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 25

test as another, albeit important, "element" in the
substantive consolidation "elements" analysis followed by
Vecco Constr. and many of the earlier cases.  See, e.g.,
- -------------                                 ---  ----
In re Luth, 28 B.R. 564, 567 (Bankr. D. Idaho 1983)
- ----------
(citing Snider Bros. test as another "element").
        ------------
Augie/Restivo represents a third approach that results in
- -------------
the reduction of the traditional "elements" to a single
significant factor, financial entanglement, and applica-
tion of the balancing test with emphasis on the reliance
of proponents on the consolidated credit of the debtors.
Finally, Eastgroup Properties views the elements as
         --------------------
factually relevant to a determination by the court as to
substantial identity between the entities and the neces-
sity for consolidation.  Accordingly, traditional sub-
stantive consolidation "elements" analysis retains some
vitality under the more recent case law, although the
importance of this analysis is unsettled.

          Snider Bros. compels proponents to prove the
          ------------
necessity of consolidation or the substantial benefits to
be derived therefrom.  The determination of substantive
consolidation benefits is, however, dependent on a
court's perspective of the type of benefit that is pro-
moted by consolidation.  It is unclear under reported
decisions whether the appropriate benefit is
distributional, i.e., reallocation of certain creditors'
                ----
rights to a greater number of other creditors, or a net
collective benefit for all creditors, i.e., substantive
                       ---            ----
consolidation results in an economic advantage for the
consolidated estates that exceeds the extent of prejudice
to certain creditors' interests.  Compare In re I.R.C.C.,
                                  ------- ---------------
Inc., 105 B.R. 237, 242 (Bankr. S.D.N.Y. 1989) ("The
- ----
critical issue is whether the same trustee in bankruptcy
of each entity may pool their assets for the benefit of
                                             ----------
all their creditors collectively, rather than liquidating
- --------------------------------
each debtor separately . . ."; "The trustee's motion for
substantive consolidation . . . is made in furtherance of
his duty to ensure the equitable treatment of all credi-
                                              ----------
tors."; emphasis added); In re Augie/Restivo Baking Co.,
- ----                     -------------------------------

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 26

Ltd., 860 F.2d 515, 518 (2d Cir. 1988) (purpose of sub-
- ----
stantive consolidation is equitable treatment of all
                                                 ---
creditors) with In re Baker & Getty Fin. Serv., Inc., 78
- ---------  ---- ------------------------------------
B.R. 139, 141 (Bankr. N.D. Ohio 1987) (substantive con-
solidation "to effect a more equitable distribution of
                        --------------
property among creditors"; emphasis added); Eastgroup
                                            ---------
Properties v. Southern Motel Assoc., Ltd., 935 F.2d 245,
- -----------------------------------------
250 (11th Cir. 1991) (relevant factor supporting consoli-
dation is that "absent substantive consolidation, the
majority of creditors will receive only a small portion
of their claims, while the equity interest holders may
receive a substantial distribution", referring to the
findings made by the bankruptcy court; the court in
Eastgroup Properties also appears to have viewed the fact
- --------------------
that administrative and other priority claimants of one
of the estates would receive a larger portion of their
claims, as opposed to pre-petition unsecured creditors of
the other estate, if consolidation were approved as a
factor supporting its decision); In re Luth, 28 B.R. 564,
                                 ----------
568 (Bankr. D. Idaho 1983) ("The likelihood of creditors
[of one of the debtors] receiving a dividend are small or
nonexistent should consolidation be denied.").  If
distributional benefits are properly considered under the
balancing test, which seems to be inconsistent with
Snider Bros. and certain of its progeny, but which may be
- ------------
viewed as supported by the court's discussion in
Eastgroup Properties, the proponent's burden to demon-
- --------------------
strate a substantial justification for consolidation may
be more readily satisfied.

          Another area of uncertainty under the balancing
test is the approach taken by the courts with respect to
asserted prejudice to an objecting creditor's interests
or its reliance on the credit of separate debtors.  Some
courts apply an objective standard that relates to the
degree of adverse economic impact that would result from
consolidation.  Steury, 94 B.R. at 555 ("Before embarking
                ------
upon a broad discussion of the intricacies of bankruptcy
law, it is appropriate to first consider the relative

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 27

rights of the debtors and their creditors under state
law.  In this way we will have a standard against which
      -------------------------------------------------
any prejudice, that might befall either of them, can be
- -------------------------------------------------------
measured"; emphasis added).  Other courts apply a subjec-
- --------
tive standard, which measures prejudice caused by a
creditor's subjective expectations at the time credit was
extended.  See Snider Bros., 18 B.R. at 238 (reference to
           --- ------------
harm to creditor who looked solely to credit of single
debtor); Donut Queen, 41 B.R. at 709 (when creditors
         -----------
treat their debtor "as a distinct and separate entity,
consolidation would be manifestly prejudicial"); In re
                                                 -----
Helms, 48 B.R. at 717.  Some courts seem to apply subjec-
- -----
tive and objective standards:

          In this case there has been no proof of-
     fered that any creditor relied on solely one or
     the other of the entities Tyler seeks to con-
     solidate.  Further, there is no evidence that a
                ------------------------------------
     consolidation would tend to improve the finan-
     ----------------------------------------------
     cial position of any group of creditors as com-
     -----------------------------------------------
     pared with another.
     ------------------

Lewellyn, 26 B.R. at 252 (emphasis added).  This lack of
- --------
clarity on the appropriate standard to be applied to
objecting creditors' principal defense to substantive
consolidation contributes to the unpredictability of
whether substantive consolidation should be granted under
circumstances that may substantially impair the rights of
objectors who cannot demonstrate that they actually
relied exclusively on their debtor's creditworthiness
(e.g., creditors with affiliate guaranties, cross-de-
 ----
faults and cross-collateralization).  The objecting
creditor in Eastgroup Properties, for example, failed in
            --------------------
its attempt to demonstrate adequate reliance on its
debtor, with no suggestion as to what type of proof would
have sufficed.

     While we acknowledge that they have shown that
     they will be prejudiced by substantive consoli-

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 28

     dation, we do not believe that appellants have
     established that they relied solely on SMA's
                                  ------
     separate credit in dealing with SMA.  Appel-
     lants point to two pieces of evidence which,
     they contend, prove that they relied on the
     separate credit of SMA: (1) . . . both GPH and
     SMA held themselves out to the public and to
     their creditors as separate corporations and
     (2) the fact that Eastgroup pursued a court
     fight over the identity of the tenant in the
     lease contracts with Eastgroup . . . .  That
     GPH and SMA may have held themselves out to the
     public and to their creditors as separate cor-
     porations does not mean that appellants did not
     rely on the credit of both corporations.  Nor
     does Eastgroup's litigations over the identity
     of its tenant satisfy its burden.  That litiga-
     tion only proves that Eastgroup's tenant was
     SMA; it proves nothing about whether Eastgroup
     relied on SMA's separate credit in deciding to
     deal with SMA.

935 F.2d at 251-52 (emphasis added).

          Based on the facts set forth above, and subject
to the discussion contained herein and the reasoned
analysis of analogous case law (although there is no
precedent directly on point), notwithstanding that cer-
tain aspects of the law in this area remain unsettled as
discussed above, in the event that AnnTaylor were to be a
debtor in a case under the Bankruptcy Code, for the
reasons, among others, set forth below, it is our opinion
that regardless of which of the approaches or standards
discussed herein the court would elect to follow, it
would not be a proper exercise by the court of its equi-
table discretion to disregard the separate corporate
existence of Funding so as to order substantive consoli-
dation under the Bankruptcy Code of the assets and lia-


<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 29

bilities of Funding with the bankruptcy estate of
AnnTaylor.

          First, the financial and business affairs of
Funding will be segregated and readily distinguishable
from those of AnnTaylor.  Thus, assets and liabilities of
Funding and of AnnTaylor will be ascertainable in bank-
ruptcy or otherwise so as to preclude valid assertions of
financial entanglement as support for substantive consol-
idation under any of the standards discussed above.

          Second, each of Funding and AnnTaylor will
strictly observe all corporate and other statutory for-
malities.  As a result of strict compliance with appro-
priate formalities and preservation of all indicia of
separateness, third parties should not reasonably rely on
the assets of Funding to satisfy obligations of
AnnTaylor.  It should be difficult for any such third
party to persuade a court that substantive consolidation
is warranted under the balancing test or substantive
consolidation "elements" approach because of the lack of
any actual prejudice to creditors' interests associated
with the recognition of separate entities.

          Third, the absence of the more egregious "ele-
ments" discussed above (other than those present in most
instances involving affiliated entities as indicated in
the discussion) which would support a finding that Fund-
ing is an alter ego or instrumentality of AnnTaylor favor
denial of substantive consolidation.  Specifically, (1)
Funding will have at least one Independent Director, (2)
Funding should not have inadequate capital for its in-
tended purposes, (3) Funding will provide for its expens-
es on an ongoing basis, and such expenses will not be
routinely paid by AnnTaylor, nor will any losses of
Funding be paid by AnnTaylor, (4) by virtue of the trans-
actions contemplated by the Receivables Financing Agree-
ment, Funding will be engaged in meaningful business
activities with third parties other than AnnTaylor, (5)

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 30

Funding will not be referred to as a division or depart-
ment of AnnTaylor, (6) the directors and officers of
Funding are expected to act in the interests of Funding,
and are not expected to act contrary to those interests
at the direction of AnnTaylor, (7) as indicated above,
all formal legal requirements relating to Funding will be
strictly observed, (8) as indicated above, there should
be no difficulty in segregating and ascertaining respec-
tive assets and liabilities, (9) while Funding would be
included in AnnTaylor's consolidated financial state-
ments, such statements will not reflect the assets of
Funding as belonging to AnnTaylor, (10) there is no bene-
fit to consolidation at a single physical location in the
context of this arrangement, (11) there is no commingling
of business functions among AnnTaylor and Funding -- the
activities of Funding are expected to be entirely sepa-
rate from whatever business activities AnnTaylor may
otherwise be engaged in except to the extent that
AnnTaylor is involved in the transactions contemplated by
the Receivables Financing Agreement by virtue of acting
as Servicer thereunder, and to the extent that such
commingling arises from in-store collections, in the
manner indicated above, (12) there will be no guarantees
made by AnnTaylor with respect to obligations of Funding
and there will be no guarantees made by Funding with
respect to obligations of AnnTaylor, and (13) there will
be no transfers of assets, without formal observance of
corporate formalities.

          Fourth, in the case of a court applying some
variation of the balancing test, not only should credi-
tors of AnnTaylor be unable to demonstrate any harm to be
remedied by substantive consolidation with respect to
creditor reliance and expectations that the assets of
Funding would be available to satisfy their claims or
otherwise served as a basis for extending credit, but
from a policy perspective there would appear to be no
incentive to collapse Funding.  Funding was neither
established for the purpose of perpetrating a fraud or

<PAGE>






The Persons listed on
Schedule I hereto
January 27, 1994
Page 31

circumventing public policy, nor would the continued
recognition of Funding as an entity distinct from
AnnTaylor lead to such a result.  Moreover, the Lender,
the Administrator and the Relationship Bank will have
relied on the separate legal existence of Funding, and
would likely be materially harmed by a failure to respect
the separate existence of Funding.

          The foregoing opinion is expressly subject to
there being no material change in the law, and there
being no additional facts which would materially affect
the validity of the assumptions and conclusions set forth
herein or upon which this opinion is based.  However, in
the course of our representation of AnnTaylor, we have
not become aware of any additional facts which would
materially affect the validity of such assumptions and
conclusions.

          This opinion is being furnished to you solely
for your benefit is not to be used, quoted, relied upon
or otherwise referred to for any other purpose without
our express written permission.

                              Very truly yours,




<PAGE>






                                                Exhibit A
                                                ---------




                  OFFICER'S CERTIFICATE
                 AnnTaylor Funding, Inc.

          The undersigned, Bert A. Tieben, hereby certi-
fies as follows:

          1.      He is the duly elected Vice President
of AnnTaylor Funding, Inc. ("Funding"), and is authorized
to execute and deliver this Certificate on behalf of
Funding.

          2.      This Certificate is executed and deliv-
ered knowing that it will be relied upon by Skadden,
Arps, Slate, Meagher & Flom (the "Law Firm") in connec-
tion with a legal opinion (the "Opinion") to be delivered
on the date hereof by the Law Firm to the persons listed
on Schedule I to the Opinion, which Opinion addresses
certain bankruptcy issues related to substantive consoli-
dation and property of the estate of AnnTaylor, Inc.

          3.      The undersigned is familiar with the
transactions and other factual matters described in the
Opinion, and has made such investigations and inquiries,
including, without limitation, of personnel and employees
of Funding having familiarity with such transactions and
factual matters, as may be necessary to enable the under-
signed to execute and deliver this Certificate.

          4.      The undersigned has reviewed the Opin-
ion and, with respect to the factual assumptions set
forth under "Assumptions of Fact" preceding the discus-
sion in the Opinion, hereby certifies that (i) each
factual statement contained therein relating to Funding
is, to the best of his knowledge after due inquiry, true
and correct and does not fail to state a material fact
the omission of which makes the statement as it appears
incomplete or misleading, (ii) with respect to factual
statements contained therein which relate to parties to
the transactions discussed other than Funding, while the

<PAGE>






undersigned expressly disclaims any certification hereby
as to the truth, correctness or completeness of such
other statements, based on the undersigned's participa-
tion in the subject transactions, the undersigned does
not have actual knowledge that the statements contained
therein relating to parties other than Funding are un-
true, incorrect or incomplete so as to be misleading.

          5.      To the best of his knowledge, there are
no additional facts which would materially affect the
truth, correctness or completeness of the matters certi-
fied herein.

          IN WITNESS WHEREOF, the undersigned has execut-
ed this Certificate as of the ____ day of January 1994.

                              AnnTaylor Funding, Inc.


                              -------------------------
                              Name:  Bert A. Tieben
                              Title: Vice President


<PAGE>






                                                Exhibit B
                                                ---------



                  OFFICER'S CERTIFICATE
                     AnnTaylor, Inc.

          The undersigned, Bert A. Tieben, hereby certi-
fies as follows:

          1.      He is the duly elected Senior Vice
President of AnnTaylor, Inc. ("AnnTaylor"), and is autho-
rized to execute and deliver this Certificate on behalf
of AnnTaylor.

          2.      This Certificate is executed and deliv-
ered knowing that it will be relied upon by Skadden,
Arps, Slate, Meagher & Flom (the "Law Firm") in connec-
tion with a legal opinion (the "Opinion") to be delivered
on the date hereof by the Law Firm to the persons listed
on Schedule I to the Opinion, which Opinion addresses
certain bankruptcy issues related to substantive consoli-
dation and property of the estate of AnnTaylor.

          3.      The undersigned is familiar with the
transactions and other factual matters described in the
Opinion, and has made such investigations and inquiries,
including, without limitation, of personnel and employees
of AnnTaylor having familiarity with such transactions
and factual matters, as may be necessary to enable the
undersigned to execute and deliver this Certificate.

          4.      The undersigned has reviewed the Opin-
ion and, with respect to the factual assumptions set
forth under "Assumptions of Fact" preceding the discus-
sion in the Opinion, hereby certifies that (i) each
factual statement contained therein relating to AnnTaylor
is, to the best of his knowledge after due inquiry, true
and correct and does not fail to state a material fact
the omission of which makes the statement as it appears
incomplete or misleading, (ii) with respect to factual
statements contained therein which relate to parties to
the transactions discussed other than AnnTaylor, while
the undersigned expressly disclaims any certification

<PAGE>






hereby as to the truth, correctness or completeness of
such other statements, based on the undersigned's partic-
ipation in the subject transactions, the undersigned does
not have actual knowledge that the statements contained
therein relating to parties other than AnnTaylor are un-
true, incorrect or incomplete so as to be misleading.

          5.      To the best of his knowledge, there are
no additional facts which would materially affect the
truth, correctness or completeness of the matters certi-
fied herein.

          IN WITNESS WHEREOF, the undersigned has execut-
ed this Certificate as of the ____ day of January 1994.

                              AnnTaylor, Inc.


                              -------------------------
                              Name:  Bert A. Tieben
                              Title: Sr. Vice President



<PAGE>










                        SCHEDULE I


Clipper Receivables Corporation
P.O. Box 4024
Boston, Massachusetts  02101

State Street Boston Capital Corporation
225 Franklin Street
Boston, Massachusetts  02110

PNC Bank, National Association
Fifth Avenue and Wood Street
Pittsburgh, Pennsylvania  15265

Moody's Investors Service
99 Church Street
New York, New York 10007

Standard & Poor's Corporation
26 Broadway, 15th Floor
New York, New York 10004

<PAGE>

                                                 EXHIBIT 5.01(h)(v)


















                         January 27, 1994






Persons Listed on
Schedule I Hereto

Re:  Receivables Facility of AnnTaylor, Inc. and
     AnnTaylor Funding, Inc.
     -------------------------------------------

Ladies and Gentlemen:

     We have acted as special Connecticut counsel to AnnTaylor
Funding, Inc., a Delaware corporation (the "Company"), to advise
the Company with respect to the perfection, in Connecticut, of the
security interest to be granted by the Company to Clipper
Receivables Corporation (the "Lender") pursuant to the Receivables
Financing agreement, dated as of January 27, 1994 (the "Receivables
Financing Agreement"), among the Company, Clipper Receivables
Corporation (the "Lender"), AnnTaylor, Inc. ("AnnTaylor"), as
Servicer, State Street Boston Capital Corporation (the
"Administrator"), and PNC Bank, National Association (the
"Relationship Bank"), and certain other agreements, instruments and
documents related to the Purchase Agreement and the Receivables
Financing Agreement.  This opinion is being delivered pursuant to
Section 5.01(h)(iii) of the Receivables Financing Agreement.
Capitalized terms used herein are not otherwise defined herein
shall have the same meanings herein as set forth in Appendix A to
the Receivable Financing Agreement.

<PAGE>

January 27, 1994
Page 2







     In our examination we have assumed the genuineness of all
signatures including endorsements, the legal capacity of natural
persons, the authenticity of all documents submitted to us as
originals, the conformity to original documents of all documents
submitted to us as certified or photostatic copies, and the
authenticity of the originals of such copies.  As to any facts
material to this opinion which we did not independently establish
or verify, we have relied upon statements and representations of
the Company and its officers and other representatives and of
public officials.

     In rendering the opinions set forth herein, we have examined
and relied on originals or copies of the following:

          (a)  the Receivables Financing Agreement;

          (b)  signed, unfiled copies of the financing statement
under the Uniform Commercial Code as in effect in the State of
Connecticut, naming the Company as debtor and the Lender as the
secured party, which we understand and have assumed will be filed
within ten days of the grant of a security interest in the Pool
Receivables from the Company to the Lender, in the office of the
Secretary of the State of the State of Connecticut (the "Filing
Office") (such financing statement, the "Financing Statement");

          (c)  a search report provided by Lexis Document Services,
dated January 19, 1994 and covering the period through December 30,
1993 listing financing statements that name the Company as debtor
and that are filed in the Filing Office, together with copies of
such financing statements, a summary of which search report is
attached as Exhibit A hereto (the "Search Report"); and

          (d)  such other documents as we have deemed necessary or
appropriate as a basis for the opinions set forth below.

     Unless otherwise indicated, references in this opinion to the
"Connecticut UCC" shall mean the Uniform Commercial Code as in
effect on the date hereof in the State of Connecticut.

     Members of our firm are admitted to the bar of the State of
Connecticut.  We express no opinion as to the laws of any
jurisdiction other than (i) the laws of the State of Connecticut,
and (ii) the federal laws of the United States of America to the
extent specifically referred to herein.

     Based upon the foregoing and subject to the limitations,
qualifications, exceptions and assumptions set forth herein, we are
of the opinion that:

<PAGE>

January 27, 1994
Page 3







     1.   The Financing Statement is in appropriate form for filing
in the Filing Office under the Connecticut UCC.

     2.   To the extent that the chief executive office of the
Company is located in the State of Connecticut, the security
interest in favor of the Lender in the portion of the Pool
Receivables that constitutes accounts or general intangibles (each
as defined in Article 9 of the Connecticut UCC) (the "Article 9
Filing Collateral") will be perfected upon the later of
(i) attachment of the security interest and (ii) the filing of the
Financing Statement in the Filing Office.  No other security
interest of any other transferee from the Company is equal or prior
to the security interest of the Lender in such Article 9 Filing
Collateral.

     The opinions expressed herein are subject to the following
qualifications, exceptions and limitations:

          (a)  we express no opinion with respect to the validity
of the security interest of the Lender but have assumed for
purposes of the opinions set forth herein that such security
interest is valid under the laws of the State of New York;

          (b)  we have assumed that the Article 9 Filing Collateral
exists and the Company has sufficient rights in the Article 9
Filing Collateral for the security interest of the Lender to
attach, and we express no opinion as to the nature or extent of the
Company's rights in or title to any Article 9 Filing Collateral;

          (c)  we call to your attention that Section 552 of the
United States Bankruptcy Code limits the extent to which property
acquired by the debtor after the commencement of a case under the
United States Bankruptcy Code may be subject to a security interest
arising from a security agreement entered into by such debtor
before the commencement of such case;

          (d)  we call to your attention that the security interest
of the Lender in proceeds, and the perfection of such security
interest, is limited to the extent set forth in Section 9-306 of
the Connecticut UCC and to property of a type subject to the
Connecticut UCC;

          (e)  we call to your attention that the security interest
of the Lender may be subject to the rights of account debtors,
claims and defenses of account debtors and the terms of agreements
with account debtors;

          (f)  we express no opinion regarding the security
interest of the Lender in any of the Article 9 Filing Collateral
consisting of claims against any government or governmental agency

<PAGE>

January 27, 1994
Page 4







(including, without limitation, the United States of America or any
state thereof or any agency or department of the United States of
America or any state thereof);

          (g)  in the case of any account or general intangible
which is itself secured by other property, we express no opinion
with respect to the rights of the Lender in and to such underlying
property;

          (h)  we have assumed that the chief executive office of
the Company as of the date of filing of the Financing Statement is
located either in the State of New York or in the State of
Connecticut, and we express no opinion with respect to the
perfection or priority of the security interest of the Lender in
the Article 9 Filing Collateral to the extent that the chief
executive office of the Company is located in the State of New York
or in any jurisdiction other than the State of Connecticut;

          (i)  we call to your attention that the perfection of the
security interest of the Lender in Article 9 Filing Collateral may
be governed by laws other than the Connecticut UCC if the chief
executive office of the Company is or becomes located in a
jurisdiction other than Connecticut;

          (j)  we call to your attention that (i) the perfection of
the security interest of the Lender as to the Article 9 Filing
Collateral will be terminated as to any such property acquired by
the Company more than four months after the Company changes its
name, identity or corporate structure so as to make the Financing
Statement seriously misleading unless new appropriate financing
statements indicating the new name, identity or corporate structure
of the Company are properly filed before the expiration of such
four months, and (ii) the Connecticut UCC requires the filing of
continuation statements within the period of six months prior to
the expiration of five years from the date of the filing of the
original Financing Statement or the filing of any continuation
statements in order to maintain the effectiveness of the original
Financing Statement;

          (k)  we express no opinion as to the priority of the
security interest of the Lender in the Article 9 Filing Collateral
against:  (i) any liens, claims or other interests that arise by
operation of law and do not require any filing or possession in
order to take priority over security interests perfected through
the filing of a financing statement; (ii) any lien, claim or
encumbrance in favor of the United States of America or any State,
or any agency or instrumentality of either of them or any other
governmental entity (including, without limitation, federal tax
liens, liens arising under the Employee Retirement Income Security
Act of 1974, as amended, or claims given priority pursuant to 31

<PAGE>

January 27, 1994
Page 5







U.S.C. Sec. 3713); (iii) a lien creditor who attached or levied prior
to the perfection of the security interest of the Lender; (iv) a
lien creditor with respect to future advances to the extent set
forth in Section 9-301(4) of the Connecticut UCC; (v) another
secured creditor with respect to any future advances to the extent
set forth in Section 9-312(7) of the Connecticut UCC; (vi) a
security interest perfected under the laws of another jurisdiction
to the extent that the Company had its chief executive office in
such jurisdiction within four months prior to the date of the
perfection of the security interest of the Lender; (vii) a security
interest perfected without filing any financing statement pursuant
to Section 9-302(1) of the Connecticut UCC; (viii) a security
interest perfected by filing a financing statement naming the
Company as debtor using a trade name, fictitious name or previous
name; (ix) the holder of a perfected "purchase money security
interest" as such term is defined in Section 9-107 of the
Connecticut UCC; (x) another secured party with a perfected
security interest in other property of the Company to the extent
the Pool Receivables are proceeds of such other creditor's
collateral; (xi) any person who has entered into a subordination or
intercreditor agreement with the Lender; (xii) any claim for wages,
salary or other compensation; (xiii) a purchaser of accounts
purchased as part of the sale of the business out of which they
arose; (xiv) an assignment of accounts for purposes of collection
only or a transfer of a single account; (xv) any claim arising out
of tort or any surety who is subrogated to the rights of the
Company; or (xvi) the security interest of a creditor who filed a
financing statement based on a prior or incorrect location of the
chief executive office of the Company to the extent such other
financing statement would be effective under Section 9-401(2) or
(3) of the Connecticut UCC; (xvii) a security interest or lien
existing by reason of a security interest in or lien upon such
collateral or upon any goods the sale or disposition of which has
given rise to such collateral, which security interest or lien was
created by or levied against any prior owner of any interest in
such collateral or goods; and

          (l)  we have assumed that (i) all relevant financing
statements in which the Company is named as debtor have been
properly filed(except for the Financing Statements), indexed and
recorded in the Filing Office and are identified in the Search
Report and (ii) no financing statements naming the Company as
debtor were filed in the filing Office between the effective date
of the Search Report and the date of the filing of the Financing
Statement in the Filing Office.

<PAGE>

January 27, 1994
Page 6







     This opinion is being furnished only to you and is solely for
your benefit and is not to be used, quoted, relied upon or
otherwise referred to by any other Person or for any other purposes
without our prior written consent.

                              Very truly yours,

                              TYLER, COOPER & ALCORN



                              By _______________________
                                 Joseph C. Lee,
                                   A Partner

<PAGE>

January 27, 1994
Page 7








                             SCHEDULE I
                             ----------




                    Clipper Receivables Corporation
                    P.O. Box 4024
                    Boston, Massachusetts  02201


                    State Street Boston Capital Corporation
                    225 Franklin Street
                    Boston, Massachusetts  02110


                    PNC Bank, National Association
                    Fifth Avenue and Wood Street
                    Pittsburgh, Pennsylvania 15265

                    Standard & Poor's Ratings Group
                    25 Broadway
                    New York, New York 10004

                    Moody's Investors Service, Inc.
                    99 Church Street
                    New York, New York 10007

<PAGE>



                                         SCHEDULE 6.01(n)
                                         ----------------


                  List of Offices Where
                     Records Are Kept
                  ---------------------


AnnTaylor Funding, Inc.
- -----------------------

Chief place of business and chief executive office:

     414 Chapel Street
     New Haven, Connecticut 06511

or

     142 West 57th Street
     New York, New York 10019

location of books and records, etc:

     142 West 57th Street
     New York, New York 10019

     414 Chapel Street
     New Haven, Connecticut 06511

<PAGE>




                                         SCHEDULE 6.01(o)
                                         ----------------


                  List of Lock-Box Banks
                  ----------------------


AmSouth (Bank) N.A.
1900 5th Avenue North
Birmingham, Alabama 35203
Account Number: 55976026





































                              2

<PAGE>

                                               SCHEDULE 6.01(p)-1


                            ANN TAYLOR
                     Credit Card Application

<PAGE>

ANN TAYLOR                                CREDIT CARD APPLICATION
                                          -----------------------

FOR STORE USE ONLY

STORE            EMPLOYEE NO            WEEKLY      SEMI-MO
     ----------             ----------        -----         -----
    CHECK BOX FOR INSTANT CREDIT  ACCOUNT NUMBER
- ---                                              -----------------



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

INSTRUCTIONS TO APPLICANT: 1. If you are applying for an
individual account and relying on your own income or assets for
repayment of the credit requested, do not complete the shaded
section. 2. If you are applying for a joint account, complete
both sections of application; if joint applicant is not a spouse,
both applicants must sign the Retail Installment Credit Agreement
in the place provided below. 3. If you are applying for an
individual account but are relying on income from alimony, child
support or separate maintenance for repayment of the credit
requested, complete both sections, providing information about
the person on whose alimony, support or maintenance payment you
are relying. 4. Alimony, child support or separate maintenance
need not be revealed under "Other Income" if you do not wish to
have it considered as a basis for repaying this obligation.

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

TYPE OF CREDIT CARD ACCOUNT REQUESTED - CHECK ONE
INDIVIDUAL ACCOUNT in one name and based solely on your own
credit worthiness.  Applicant if married, may apply for an
Individual Account.

JOINT ACCOUNT is based on credit worthiness of both Applicant and
Co-applicant. Both will be mutually liable and responsible for
payments.

                                           COMPLETE FOR APPLICANT
                                           ----------------------

LAST NAME           FIRST, INITIAL                  DATE OF BIRTH
                                                       /   /
- -----------------------------------------------------------------
SOCIAL SECURITY               HOME TELEPHONE
                               (      )
- -----------------------------------------------------------------
PRESENT ADDRESS (STREET AND NUMBER)     CITY STATE     ZIP

- -----------------------------------------------------------------
     OWN         RENT          OTHER            YRS           MOS
- ----        ----          ----            -----         -----
PREVIOUS ADDRESS (IF PRESENT IS LESS THAN THREE YEARS)

- -----------------------------------------------------------------
CITY                STATE          ZIP
                                                    YRS       MOS
- --------------------------------------------   ----      ----
APPLICANT'S EMPLOYER

- -----------------------------------------------------------------
ANNUAL SALARY            UNDER $15,000            15,000 - 24,999
                    ----                     ----
                         25,000 - 34,999          35,000 - 49,999
                    ----                     ----
                         50,000 - 74,999          75,000 - ABOVE
                    ----                     ----

<PAGE>

BUSINESS ADDRESS              POSITION                 YRS   MOS

- ---------------------------   ---------------------    ----  ----
BUSINESS TELEPHONE       IF SELF EMPLOYED NAME OF BUSINESS
(     )
- --------------------     ----------------------------------------
TYPE OF BUSINESS                   BUSINESS BANK REFERENCE

- -------------------------------    ------------------------------
PREVIOUS EMPLOYER                  BUSINESS ADDRESS

- -------------------------------    ------------------------------
POSITION                                          # YRS     # MOS
         -----------------------------------  ----       ----
IF FULL TIME COLLEGE STUDENT, LIST SCHOOL

- -----------------------------------------------------------------
SENIOR OR GRADUATE STUDENT          YES       NO
                               ----      ----
SOURCE AND AMOUNT OF OTHER INCOME (SEE INSTRUCTIONS #4 ABOVE)

- -----------------------------------------------------------------
CHARGE REFERENCES: FIRM NAME                 ACCOUNT NUMBER

- -----------------------------------------    --------------------
FIRM NAME                                    ACCOUNT NUMBER

- -----------------------------------------    --------------------
FIRM NAME                                    ACCOUNT NUMBER

- -----------------------------------------    --------------------
IF YOUR CREDIT REFERENCES CAN BE VERIFIED IN ANOTHER NAME, PRINT
THAT NAME HERE
               --------------------------------------------------
NAME AND ADDRESS OF NEAREST RELATIVE NOT LIVING WITH YOU

- -----------------------------------------------------------------
TELEPHONE  (  )
(     )
- ----------------------------

                        COMPLETE FOR SPOUSE OR OTHER CO-APPLICANT
                        -----------------------------------------

CO-APPLICANT NAME                  RELATIONSHIP TO APPLICANT

- -------------------------------    ------------------------------
DATE OF BIRTH       SOCIAL SECURITY           HOME TELEPHONE
    /      /                                  (    )
- ------------------  ------------------------  -------------------
PRESENT ADDRESS (STREET AND NUMBER)     CITY STATE     ZIP

- -----------------------------------------------------------------
     OWN         RENT          OTHER            YRS           MOS
- ----        ----          ----            -----         -----
C0-APPLICANT'S EMPLOYER

- -----------------------------------------------------------------
ANNUAL SALARY            UNDER $15,000            15,000 - 24,999
                    ----                     ----
                         25,000 - 34,999          35,000 - 49,999
                    ----                     ----
                         50,000 - 74,999          75,000 - ABOVE
                    ----                     ----
BUSINESS ADDRESS              POSITION                 YRS   MOS

- ---------------------------   ---------------------    ----  ----
BUSINESS TELEPHONE       IF SELF EMPLOYED NAME OF BUSINESS
(     )
- --------------------     ----------------------------------------
TYPE OF BUSINESS                   BUSINESS BANK REFERENCE

- -------------------------------    ------------------------------
PREVIOUS EMPLOYER                  BUSINESS ADDRESS

- -------------------------------    ------------------------------
POSITION                                          # YRS     # MOS
         -----------------------------------  ----       ----
IF FULL TIME STUDENT, LIST SCHOOL

- -----------------------------------------------------------------
SENIOR OR GRADUATE STUDENT          YES       NO
                               ----      ----

<PAGE>

SOURCE AND AMOUNT OF OTHER INCOME (SEE INSTRUCTIONS #4 ABOVE)

- -----------------------------------------------------------------
CHARGE REFERENCES: FIRM NAME                 ACCOUNT NUMBER

- -----------------------------------------    --------------------
FIRM NAME                                    ACCOUNT NUMBER

- -----------------------------------------    --------------------
FIRM NAME                                    ACCOUNT NUMBER

- -----------------------------------------    --------------------
IF YOUR CREDIT REFERENCES CAN BE VERIFIED IN ANOTHER NAME, PRINT
THAT NAME HERE
               --------------------------------------------------

ADDITIONAL CREDIT CARD FOR AUTHORIZED USER (OTHER THAN CO-
APPLICANT)

- -----------------------------------------------------------------
LAST NAME                          FIRST,         INITIAL

- -----------------------------------------------------------------
=================================================================

TO FIND OUT ABOUT CHANGES IN THE INFORMATION IN THIS APPLICATION,
WRITE TO US AT P.O. BOX 1304, NEW HAVEN, CONNECTICUT 06505.

CALIFORNIA RESIDENTS: After credit approval each applicant shall
have the right to use this account to the extent of any credit
limit set by the creditor and each applicant may be liable for
all amounts of credit extended under this account to any joint
applicant.
NOTICE TO OHIO RESIDENTS ONLY: THE OHIO LAWS AGAINST
DISCRIMINATION REQUIRE THAT ALL CREDITORS MAKE CREDIT EQUALLY
AVAILABLE TO ALL CREDIT WORTHY CUSTOMERS AND THAT CREDIT
REPORTING AGENCIES MAINTAIN SEPARATE CREDIT HISTORIES ON EACH
INDIVIDUAL UPON REQUEST.  THE OHIO CIVIL RIGHTS COMMISSION
ADMINISTERS COMPLIANCE WITH THIS LAW.

MARRIED WISCONSIN RESIDENTS ONLY: No provision of any marital
property agreement, unilateral statement or court decree,
applying to marital property will adversely affect our interests
unless we are furnished with a copy of the agreement, statement
or decree or we have actual knowledge of its terms before credit
is granted or the account is opened.  In addition, we are
required to ask you to insert the name and address of your spouse
here.


- ------------------------------------------------------------------
So that we can provide your spouse with a disclosure required
under Wisconsin law.

BEFORE SIGNING BELOW, I HAVE READ THE RETAIL INSTALLMENT CREDIT
AGREEMENT/CREDIT SALE CONTRACT, THE TERMS OF WHICH APPEAR ON THE
REVERSE SIDE AND ARE INCORPORATED HEREIN BY REFERENCE. I
ACKNOWLEDGE RECEIPT OF A COPY OF THE RETAIL INSTALLMENT CREDIT
AGREEMENT/CREDIT SALE CONTRACT.


- -----------------------  --------  -----------------------  -----
BUYER'S SIGNATURE        DATE      CO-BUYER'S CO-SIGNATURE  DATE

<PAGE>

ANN TAYLOR RETAIL INSTALLMENT CREDIT
AGREEMENT CREDIT SALE CONTRACT
- ------------------------------------

"You" and "your" refer to each person to whom a credit card is
issued or who is authorized to use it, or who signs this
Agreement, "we", "us" and "our" refer to Ann Taylor, 414 Chapel
St. New Haven, CT 06511. You agree to pay for all purchases
charged by you according to the following terms:

1. COST OF CREDIT: Finance charge will be in amounts and at rates
not in excess of those permitted by law and will be assessed on
the outstanding balance(s) from month to month.  There is never a
finance charge in a monthly billing period (a) in which there is
no beginning balance ("Previous Balance") or (b) during which
"Payments" and "Credits" equal or exceed the "Previous Balance."
You will avoid a finance charge if you pay the full amount of the
"New Balance" shown on your monthly billing statement within 27
days after the billing date shown on that statement.  If you do
not, you agree to pay a finance charge, computed by applying a
monthly Periodic Rate of 1.75% (ANNUAL PERCENTAGE RATE 21%) to
the entire Average Daily Balance, with the following exceptions:

_________________________________________________________________
                                                  ANNUAL
    Residents of:       Periodic Rate         PERCENTAGE RATE
_________________________________________________________________

         AK         1.50% up to $1,000.00         18.00%
                    .660% over $1,000.00           8.00%
_________________________________________________________________

         AL          1.75% up to $750.00          21.00%
                     1.50% over $750.00           18.00%
_________________________________________________________________

         AR                 .660%                  8.00%
_________________________________________________________________

       CA, IA               1.63%                  19.8%
_________________________________________________________________

         MI                 1.70%                 20.40%
_________________________________________________________________

         NE          1.75% up to $500.00          21.00%
                     1.50% over $500.00           18.00%
_________________________________________________________________

CT, DC, FL, HI, KS,
LA, MA, ME, MN, MO,
NC, MD, PA, RI, TX,
VA, WA, WI, WV,             1.50%                 18.00%
_________________________________________________________________

<PAGE>

There is a minimum FINANCE CHARGE OF $.50 in any billing period
in which the finance charge as figured above would be less than
$.50, except there is no minimum FINANCE CHARGE in AR, CT, DC,
HI, MD, NC, ND, NE and RI.

2.   BALANCE METHOD FOR COMPUTING FINANCE CHARGE:  We figure the
finance charge on your account by applying the Periodic Rate to
the "average daily balance" of your account.  To get the "average
daily balance" we take the beginning balance of your account each
day, add any new purchases (current month's purchases are not
included for MA, ME, MN, MT, NM and RI residents) and subtract
any payments or credits and any returned check fee and any unpaid
finance charge.  This gives us the daily balance.  Then, we add
up all the daily balances for the billing cycle and divide the
total by the number of days in the billing cycle.  This gives us
the "average daily balance".

3.   MINIMUM PAYMENT:  Each month you agree to make a minimum
payment of at least 1/5 of the "New Balance" shown on your bill,
but not less than $20 (or your entire "New Balance" if it is less
than $20) and any past due amount.  At any time you may pay more
than the minimum amount due, or you may pay the full unpaid
balance.

4.   DEFAULT:  If you fail to make any payment as agreed, or if
you file for bankruptcy, we have the right to demand payment of
the full unpaid balance on your account, subject to any right you
may have to receive notice of and to cure your default (except in
WI you will not be in default until you fail to make a minimum
payment on two occasions within a 12-month period).  If your
account is referred for collection to an attorney who is not our
salaried employee, you agree to pay a reasonable attorney's fee
of 20% of the balance owed (15% of the balance owed in MT and
SC), or such lesser amount that is permitted by law, and any
court costs.  No attorney's fees will be imposed in AL (when the
unpaid balance is under $300), IA, KS, ME, NE, OH, or WI.

5.   RETURNED CHECK FEE:  If any check sent to us in payment on
your account is returned to us unpaid by the bank, we may charge
you a reasonable processing fee of $15 ($10 in AZ, AR, FL, ID,
IL, IA,KS, MD, MS, ND, NY, OK, WI; 5% of the check up to $15 in
LA; $5 in CA and VT) to cover our collection costs, or such
lesser amount as may be authorized by law, and you agree that we
may add such fee to the balance due in your account.  This fee is
not imposed if you live in AK, DE, ME, MA, MO, NE, NJ, OH, OR,
PA, WV or WY.

6.   CANCELLING OR LIMITING CREDIT:  We have the right to cancel
or limit your credit at any time.  Any credit card issued under
this Agreement remains our property, and you agree to return it
to us upon request.

7.   CHANGE IN THIS AGREEMENT:  We have the right to change any
term in this Agreement at any time by giving you notice of the

<PAGE>

intended change or as otherwise permitted by law.  If you use
this account after the effective date of the change, you will
have agreed to the new terms, and to the extent permitted by law,
at our option we may apply any new terms to your entire account
balance.  If you do not agree to the change, you will return the
credit card and pay the full unpaid balance under the original
Agreement.

8.   CREDIT INVESTIGATION:  You give us permission to obtain a
credit report in connection with this application or in
connection with an update, renewal or extension of credit.  Upon
your request, you will be informed whether such a report was
requested and, if it was, you will be told the name and address
of any consumer reporting agency that furnished such a report.
You authorize us to investigate your credit standing by obtaining
credit reports and by making direct inquiries of businesses where
you have accounts or where you work, and also to furnish
information concerning your performance under this account to
consumer reporting agencies and others who may properly receive
that information.

9.   BILLING INQUIRIES:  See the bottom of this Agreement for
important information regarding your rights to dispute billing
errors.

10.  WHAT LAW APPLIES:  This Agreement will be governed by the
laws of your state of residence.  Your state of residence will be
determined by the address to which we mail your monthly
statement.  If you move, you agree to promptly notify us in
writing, and thereafter your entire account balance will be
subject to the terms applicable to your new state of residence.
MARYLAND RESIDENTS:  Seller elects to be governed by Title 12,
Subtitle 9 of the Maryland Commercial Law Article.
NOTICE TO TEXAS RESIDENTS:  To contact Ann Taylor about this
account call 1-800-999-4554.  This contract is subject in whole
or in part to Texas Law which is enforced by the Consumer Credit
Commissioner, 2601 North Lamar Boulevard, Austin, TX  78705-4207.
Phone (512) 479-1285, 1-800-538-1579.  Contact the commissioner
relative to any inquiries or complaints.

NOTICE:  ANY HOLDER OF THIS CONSUMER CREDIT CONTRACT IS SUBJECT
TO ALL CLAIMS AND DEFENSES WHICH THE DEBTOR COULD ASSERT AGAINST
THE SELLER OF GOODS OR SERVICES OBTAINED PURSUANT HERETO OR WITH
THE PROCEEDS HEREOF.  RECOVERY HEREUNDER BY THE DEBTOR SHALL NOT
EXCEED AMOUNTS PAID BY THE DEBTOR HEREUNDER.

NOTICE TO THE BUYER:  1. DO NOT SIGN THIS CREDIT AGREEMENT BEFORE
YOU READ IT OR IF IT CONTAINS ANY BLANK SPACE.  2. YOU ARE
ENTITLED TO A COMPLETELY FILLED IN COPY OF THIS CREDIT AGREEMENT.
3. YOU MAY AT ANY TIME PAY THE TOTAL BALANCE OUTSTANDING UNDER
THIS AGREEMENT.  4. KEEP THIS AGREEMENT TO PROTECT YOUR LEGAL
RIGHTS.  HI RESIDENTS: THIS CONTRACT IS COVERED BY HAWAII'S
CREDIT SALE LAW, AND YOU HAVE THE RIGHTS OF A BUYER UNDER THAT
LAW.  YOU ALSO HAVE RIGHTS UNDER OTHER STATE AND FEDERAL LAWS.

<PAGE>

ADDITIONAL NOTICE FOR MA RESIDENTS: YOU MAY CANCEL A PURCHASE
UNDER THIS AGREEMENT IF IT HAS BEEN SIGNED BY A PARTY THERETO AT
A PLACE OTHER THAN THE ADDRESS OF THE SELLER WHICH MAY BE HIS
MAIN OFFICE OR BRANCH THEREOF; PROVIDED, YOU NOTIFY THE SELLER IN
WRITING AT HIS MAIN OFFICE OR BRANCH BY ORDINARY MAIL POSTED, BY
TELEGRAM SENT OR BY DELIVERY, NOT LATER THAN MIDNIGHT OF THE
THIRD BUSINESS DAY FOLLOWING A PURCHASE UNDER THIS AGREEMENT.

YOUR BILLING RIGHTS
- -------------------

THIS NOTICE CONTAINS IMPORTANT INFORMATION ABOUT YOUR RIGHTS AND
OUR RESPONSIBILITIES UNDER THE FAIR CREDIT BILLING ACT.  NOTIFY
US IN CASE OF ERRORS OR QUESTIONS ABOUT YOUR BILL.  If you think
your bill is wrong, or if you need more information about a
transaction on your bill, write to us on a separate sheet at Ann
Taylor - Bill Adjustment Department, P.O. Box 1304, New Haven, CT
06505.  Write to us as soon as possible.  We must hear from you
no later than 60 days after we sent you this first bill on which
the error or problem appeared.  You can telephone us, but doing
so will not preserve your rights.  IN YOUR LETTER, GIVE US THE
FOLLOWING INFORMATION:  Your name and account number, the dollar
amount of the suspected error; describe the error and explain,
if you can, why you believe there is an error.  If you need more
information, describe the item you are not sure about.

YOUR RIGHTS AND OUR RESPONSIBILITIES AFTER WE RECEIVE YOUR
WRITTEN NOTICE:  We must acknowledge your letter within 30 days,
unless we have corrected the error by then.  Within 90 days, we
must either correct the error or explain why we believe the bill
was correct.  After we receive your letter, we cannot try to
collect any amount you question, or report you as delinquent.  We
can continue to bill you for the amount you question, including
finance charges, and we can apply any unpaid amount against your
credit limit.  You do not have to pay any questioned amount while
we are investigating, but you are still obligated to pay the
parts of your bill that are not in question.  If we find we made
a mistake on your bill, you will not have to pay any finance
charges related to any questioned amount.  If we didn't make a
mistake, you may have to pay finance charges, and you will have
to make up any missed payments on the questioned amount.  In
either case, we will send you a statement of the amount you owe
and the date that it is due.  If you fail to pay the amount we
think you owe, we may report you as delinquent.  However, if our
explanation does not satisfy you and you write to us within ten
days telling us that you still refuse to pay, we must tell anyone
we report you to that you have a question about your bill.  And,
we must tell you the name of anyone we reported you to.  We must
tell anyone we report you to that the matter has been settled
between us when it finally is.  If we don't follow these rules,
we can't collect the first $50 of the questioned amount, even if
your bill was correct.  SPECIAL RULE FOR CREDIT CARD PURCHASES.
If you have a problem with the quality of property or services
that you purchased with a credit card, and you have tried in good
faith to correct the problem with us, you may have the right not

<PAGE>

to pay the remaining amount due on the property or services.


SALLY FRAME KASAKS, CHAIRMAN AND CEO ANN TAYLOR, 414 CHAPEL
STREET, NEW HAVEN, CT  06511

<PAGE>

                                                Schedule 6.01(p)-2

                  Credit and Collection Policy

                           See Attached


<PAGE>

                        NEW ACCOUNTS

                         DEPARTMENT

<PAGE>

NEW ACCOUNTS DEPARTMENT

Charge applications are received from two primary sources:
* Mailed in applications from customers/stores
* "Instant" credit applications received by phone from store
personnel.

An average of 15,000 applications are processed per month and
essentially all applications receive similar treatment, and
require a full application and credit report.

The credit granting process is accomplished through an on-line
application processing system, which utilizes a statistical
point-scoring method for approving or declining accounts (see
attached).  The point-scoring model was developed by Management
Decisions Systems, Inc., and was installed in May 1991.  It is an
"empirically derived, statistically sound" system of evaluating
new credit applicants as defined by Federal law, and was based on
a statistical analysis of the payment behavior of existing Ann
Taylor charge customers.

Minimum Standards
- -----------------

As a first step, all applications must meet basic minimum
requirements:
- - Income - $15,000 + per year
  ------
- - Length of residence (current plus previous) - at least 12
  -------------------
    months
- - Length of employment (either current or previous ) - at least
  --------------------
    12 months
- - Residence telephone
  -------------------
All applications received through the mail are prescreened by
credit clerks to determine that minimum requirements have been
met; "Instant" applications are screened for minimum requirements
by the system.

System Decision Process
- -----------------------

Applications are assigned on a random basis and are keyed into
the system by an account representative utilizing a CRT.  If
minimum standards have been met, the application information is
scored by the system; a credit bureau report is automatically
obtained, and also scored.  A total score is calculated for each
application, which is then directed by the system into one of the
following categories:

1.   Auto-decline - If the applicant's total number of points
     ------------
achieved based on the application information and credit bureau
data does not meet the minimum score for approval, the
application is automatically declined.

<PAGE>

     A system-generated letter, listing three reasons for
declination, is sent directly to the customer, referencing the
areas in which the applicant lost the most points.

2.   Auto Approval - Applications which achieve a passing score
     -------------
are automatically approved and released by the system.  Depending
on the applicant's score and income, the system will assign a
limit of $400 to $1,500.

Exception Policy
- ----------------

All applications are point-scored; however, based on specific
credit policy reasons, certain applications (typically 7-8% of
total applications) are designated as "judgmental", and
                                       ----------
decisioned by a credit analyst.

Policy reasons for judgmental classification:

- -  employee account
- -  student application
- -  reactivated purged account
- -  duplicate account
- -  system recommends approval, but credit report contains R9
      rating
- -  system recommends decline, but primary decline reason is
      listed as "finance company inquiry"

Typical approval rate for judgmental accounts: 50-55%.

In addition, a certain portion of scored approvals (usually 2-3%
of total applications) are passed to an analyst for verification
                                                    ------------
of information prior to release.
- --------------

Policy reasons for verification requirement:

- -  fraud file hit
- -  system recommends approval, but there is no credit file
- -  system recommends approval, but bankruptcy is listed on credit
      report
- -  consumer statement is listed on credit report
Typical approval rate for verified accounts: 50-55%
                                             ------

Lending authority limits:
- ------------------------

- -  System - $400 to $1,500
- -  Credit Analyst - $400 to $1,500
- -  New Accounts Management Staff - up to $3,000
- -  V.P. Credit - > $3,000

<PAGE>

All new account activity is monitored using a variety of system
generated reports, i.e.:

Statistics by Solicit Code - Tracks # of applications processed
- --------------------------
by store and solicit type (i.e., Instant, Mail, Employee,
Reactivate) - calculates daily and cumulative MTD totals - report
is sorted 2 ways - store # order and solicit type.

Employee Statistics by Solicit Code - Daily tracking of new
- -----------------------------------
accounts by store number and associate number.

Application Statistics Report - 3 reports generated: daily, month
- -----------------------------
to date, and year to date - shows # of applications processed;
approved, declined or placed in judgmental category - sorted by
operator.

Instant Credit Application Report - Two reports sorted by store #
- ---------------------------------
or operator # - shows data entry information of instant credit
application information.

Normal Applications - shows data entry information of "mail in"
- -------------------
credit application information - sorted by operator.

New Account/Reactivate by Risk Code - Shows daily totals of new
- -----------------------------------
accounts by limit assignment.

Activity Summary by Credit Bureau - Reports daily and month to
- ---------------------------------
date credit bureau statistics by credit bureau (i.e., total #
inquiries, # hits, errors, etc.) - also reflects month to date
total of credit bureau system reports pulled by individual credit
system (authorization, collections, and non-financial systems).

Exception Report - Daily report that details override decisions
- ----------------
to new applications, limit assignment, and applications keyed and
decisioned by same operator.  Report is sorted by user number.

Decline Letter Report - Daily report detailing all decline 
- ---------------------
request letters by applicant's name, reference #, letter type,
decline reasons, and operation #.

Immediate Attention Report - Tracks current status of pending
- --------------------------
applications by date keyed, # days old and account #.

Tracking and Monitoring Point Scoring Reports - Statistical
- ---------------------------------------------
reports include:  Score Distribution; Approvals by Score;
Delinquency by Score; Short Term Delinquency; Approve vs.
Decline; and Override Report.

All approved applications automatically update the A/R master
file.  Our supply of blank credit cards is maintained at a vendor
location (Faraday, Inc.) where the cards are embossed and mailed
according to a daily tape transmission containing new account
records.  The blank cards at Faraday are safeguarded in a locked

<PAGE>

area and entrance is limited to employees working on the cards
only.  Any charge cards that are undeliverable are returned
directly to the credit department for investigation.


<PAGE>

                  POINT SCORING CHARACTERISTICS
                  -----------------------------

Application Characteristics
- ---------------------------
 -Type of Housing
 -Time at Current Residence
 -Applicant's Occupation
 -# of Bank Card References
 -# of Retail References

Credit Bureau Characteristics
- -----------------------------
 -Type of Credit Bureau Report
 -Total # of Inquiries within last 6 months
 -# Finance Inquiries in the last 2 years
 -# Satisfactory Ratings
 -# of 30 and/or 60 Ratings
 -# of 90 or more day Ratings and/or Trade Line and/or Public
    Record Derogatory Items
 -Ratio of Satisfactory Trades to the # of Trades
 -# of Currently Past Due Balances
 -# of New Trade Lines opened in the last 6 months
 -# of Bank Trades
 -# of Credit Bureau Department Store Trades
 -# of Oil Company Trades
 -Age of Oldest Trade on the Credit Bureau Report
 -Ratio of Total Balances to High Credit or Limit

<PAGE>

                          AUTHORIZATION
                            DEPARTMENT

<PAGE>

                       Authorization System

Approximately 140-150,000 Ann Taylor charge transactions are
processed each month; of these, about 88-90% are automatically
approved by CICS (Customer Information Control Systems).

Of the 10-12% which are referred to Credit, approximately 82-85%
are approved.

Transactions are referred for the following reasons, in the
following order of priority:

- -  Cycle (P & L cycles always refer; the authorization system
   prevents charge approval on a P & L account).

- -  Level of Issue (number of times card was replaced for
   lost/stolen) - verify account # on charge card - obtain positive
   identification.

- -  Status Code (negative "flag") - see Attachment A.

- -  Multiple account in one cardholder name - verify correct
   account being used.

- -  MPI - missing payment indicator (all accounts MPI 2+ are
   referred).

   Two actions can be taken:
   (1)  If the past due amount is < $100 and account no more than 60
   days past due, the authorizer evaluates account information,
   i.e., date open; credit limit; previous delinquency; etc. and
   makes decision.
   (2)  Past due amount > $100 and/or the account is 90 days or more
   past due, sale is referred to Collection Department for
   evaluation.

- -  Inactivity (account not used 24+ months).

- -  Overactive
   1.  more than 10 transactions in one day
   2.  according to ratio of "memo" payment amount to A/R
   balance (for fraud detection)

- -  Overlimit
   If overlimit is the only negative condition, the account is
   scored through CICS prior to referral (see Attachment B).  If a
   score of 30 is attained, the account is allowed to go overlimit
   up to our programmed override % (currently set at 35%).

<PAGE>

   Overlimit accounts which do not qualify for override are
   referred.  The account information is reviewed and evaluated:
   amount over credit limit; payment history; account status; date
   opened; etc.  Authorizers are allowed to approve up to 20% over
   the limit depending on the strength of the account information.
   Referral balances exceeding 20% of the limit are reviewed by a
   supervisor.

   If the referral is approved, a 4-digit approval code is generated
   by the system which is released to the store associate, and
   documented on the sales receipt.

   Small credit limit increases (typically $100-$300)may be approved
   based upon the customer's positive account history.  Increases
   greater than $300 require that a credit report also be obtained
   and evaluated.

   Credit Limit Increase Authority:
   -------------------------------
   -  Authorizer - $100-$300 (maximum limit $1,000)
   -  Lead Authorizer - up to $600 (maximum limit $1,500)
   -  Management Staff - maximum limit $3,000
   -  V.P. of Credit -> $3,000

   Note:  An automatic limit increase program is usually run each
   ----
   year affecting approximately 7-10% of total file.  This program
   is based on individual account performance, and controlled by
   system parameters.  (See Attachment C.)

The following functions can be performed through the
Authorization System:

- -  alpha-look up of account #'s

- -  authorization of charge referrals

- -  entering authorization notes for display on main inquiry
   screen

- -  credit bureau inquiry

- -  memo entries to correct voids

Authorization System Reports:

- -  Daily Referral Detail - transaction details by account #,
   showing operator ID, time, account status, etc.

- -  Hourly Transaction Summary - shows total volume of all on-
   line transactions (including MC/Visa and Amex) by hour

<PAGE>

- -  Credit Referral Summary - shows daily and MTD referrals by
   type

- -  Daily Authorization Activity - summarizes Ann Taylor, Amex,
   and Nabanco transactions (all of those which occurred on-line;
   any Ann Taylor off-line transactions which exceeded the floor
   release and called in to Credit are also included -- these are
   listed as "CRT" transactions)

STATUS CODES (A-M...will cause referral)

Code:   Definition:                   Action:
- ----    ----------                    ------
AT      closed/TRW update             Pull new credit report and
                                      review for reopening.
MT      hold to limit/TRW update      Keep account balance within
                                      credit limit.

AB      closed/TRW bankrupt alert     Refer to Collections
                                      Department.
MB      hold to limit/TRW bankrupt
        alert                         Refer to Collections
                                      Department.
A       pending/TRW update            Sales< $400 - approve, then
                                      pull credit report and
                                      refer for review.  Sales>
                                      $400 - run report prior to
                                      decisioning and refer to
                                      supervisor for disposition.
C       return mail                   Verify customer's address
                                      and update account
                                      information.
CQ      return mail/telephone #       Same as above, but also
                                      verify telephone number.
D       deceased                      Deny sale.
E       closed by collections         Refer to Collections
                                      Department.
E1      closed/derogatory credit info Update account with new
                                      credit report- refer to
                                      supervisor for review.
E2      closed/customer request       Verify customer into charge
                                      and reopen account.
E3      closed/duplicate account      Verify appropriate account
                                      #; deny sale and have store
                                      re-ring under correct
                                      account #.
E4      closed/joint acct/non-        Refer to supervisor for
        responsibility                review.
E5      closed/returned checks        Deny sale and refer to
                                      Collections Department.

<PAGE>

E7      closed/fraud                  Deny sale.
E8      closed/instant credit acct    Deny sale.
E9      closed/terminated employee    New application required.
F1      Mr. only                      Request positive I.D. from
                                      customer.
F2      Mrs. only                     Request positive I.D. from
                                      customer.
F3      I.D. required/corporate acct  Request positive I.D. from
                                      customer.
F4      Mr. or Mrs. only              Request positive I.D. from
                                      customer.
F5      new account flagged for       Request positive I.D. and
        verification                  verify name, address, S.S.#
                                      and telephone #.
F6      no mail or phone orders       Purchases only allowed in
                                      the store; request I.D.
H       charge-off/P&L acct           Refer to Collections
                                      Department.
I       no checks accepted            Verify payment type.
J       card stolen/not replaced      Request I.D.
M       hold to credit limit          Review account condition;
                                      customer not to exceed
                                      credit limit; exceptions -
                                      new credit report taken to
                                      possibly increase credit
                                      line.

STATUS CODES (N-Z... will not cause referral)
S       MPI reduced
W       employee/acct opened prior to hire date
Y       reopened collection account
Z       reopened P&L account
?       force account to collection
&       adjustment pending/suppress from auto write-off
#       employee/derogatory credit information
@       VIP account/preferred customer
        authorized user
X       account was previously status    A'

<PAGE>

                     ALPHA DATA UTILITY, INC.
            SECTION 7 - C.I.C.S. POINT SCORE ALGORITHMS
               ADU AUTHORIZATION POINT SCORE SYSTEM

DATE OPENED                      POINTS
- -----------                      ------
12-24 Months                      4
25-60 Months                      6
Over 60 Months                   10

MPI
- ---

<PAGE>

0                                15
1                                 6
Over 1                            0

HMPI - TY
- ---------
0                                 5
1                                 3
Over 1                            0

HIGH - BALANCE
- --------------
Less than Current - Bal.          0
Greater than Current - Bal.       6

RISK - CODE
- -----------
0                                 0
1                                 2
2                                 4
Over 2                            6

HISTORY
- -------
Both Bal. & Paym. in M2, M3, M4   6
Both Bal. & Paym. in 2 of
M2, M3, M4                        4
All others                        0

Over 29 points approves sale up to overlimit %.

<PAGE>

                     RISK CODE CHANGE PROGRAM
                     ------------------------

Exclusions:
- ----------
- -    All accounts open later than 6/30/92
- -    Limits < 04
- -    Limits > 25
- -    Cycles 5-8; 15; 45 to 99
- -    Current MPI > o if credit limit is < $800
- -    Current MPI > 1 if credit limit is $800 or greater
- -    Hi MPI & LY MPI > 1
- -    Status codes A thru E; H; I; M; X; Y; Z
- -    Payment activity in less than three billing periods within
     the last eight months
- -    Total payments < $75
- -    Accounts with a limit increase later than 12/31/92
- -    Accounts with credit returns > 75% of sales

     All accounts not excluded by the above criteria are eligible
     ------------------------------------------------------------
     for an increase in limit as follows:
     -----------------------------------

- -    Calculate an average payment of the three most recent
                  ---------------
     payments made, and multiply by six.
                                    ---
- -    Raise risk code to the level nearest this amount; if 50% or
     greater, advance to next level.
- -    Minimum increase = 20% of current risk code.
- -    Maximum increase = 40% of current risk code.

<PAGE>

                      COLLECTION DEPARTMENT

<PAGE>

COLLECTION POLICY

Aging Criteria
Account are aged for reserve purposes at billing time.  To
calculate an account's age, the system determines the last month
in which the account was current (8 months maximum).  Once this
starting point has been established, we work forward to the
current month and calculate the total payment deficiency (total
amount due less total payments made).  The system then calculates
the number of payments (or age) that this deficiency represents.
(In order to qualify for one month's aging, the payment
deficiency must be more than one-half of the payment
requirement.)  Age can never exceed seven months.

Charge Off Criteria
Automatic - The system generates write-offs for all accounts
greater than five months past due.  If financial activity has
occurred within the current month, write-off is delayed for one
billing period.  Collection Manager manually writes off
bankruptcies and frauds.

Re-aging Criteria
If four consecutive payments equal to or greater than 20% of the
previous balance are received on a delinquent account, the
delinquency will be "cured".  Ann Taylor's policy is to take no
manual action to re-age individual accounts.

Collection Policies and Procedures
Accounts are brought into the on-line collection system according
to MPI (missing payment indicator) and balance.

Accounts with balance $500+:
- - brought into Collections at MPI 2 (30 days past due)
- - if date open is within the last 6 months, they are brought in
at MPI 1

Accounts with balance $75-$499:
- - brought in at MPI 3 (60 days past due)
(if account shows 2+ missing consecutive payments, it will be
brought in at MPI 2)

Accounts with balance < $75:
- - brought in at MPI 4 (90 days past due)

Accounts are assigned to individual collectors by age, billing
cycle or by balance, and distributed by time zone to P.M.
collectors.

<PAGE>

Accounts are worked a minimum of twice a month.

Dunning notices are automatically mailed each month,
approximately 10 days after the billing cycle closes.  A series
of system letters are available for collectors to send.

Collector Functions:

- -    review previous collection notes
- -    review 8 months of financial history
- -    make non-financial changes (address; phone #; etc.)
- -    send letters or stop duns
- -    enter notes and result codes
- -    reschedule accounts by date or time
- -    view customer's credit report
- -    access limited help screens

Management Functions:

- -     A sample of each collector's work is done monthly to insure
     compliance with policies and procedures.
- -    High balance accounts (>$1,000) are reviewed by management.
- -    Daily collector productivity reports are reviewed to insure.
     proper number of accounts worked, and proper procedures
     followed.
- -    Silent monitoring is also done for each collector.
- -    Charge off review is held monthly.
- -    Monthly write-off requires approval of V.P. of Credit.
- -    Accounts are closed at 3 months past due.

Reports:

- -    Potential P&L Report - listing of accounts age 4 & up
- -    Special Aging Report - listing of delinquent accounts by
     age, by cycle
- -    Detail and summary of collector's daily activity
- -    P&L Analysis - monthly write-off analysis
- -    MPI Movement Analysis - tracks movement between delinquency
     levels
- -    Collector Profile - number of accounts in collector's que
- -    Audit Reports such as non-financial changes

<PAGE>


                        CREDIT OPERATIONS/
                   CUSTOMER SERVICE DEPARTMENT

<PAGE>

                   Credit Operations Department

The Credit Operations Department is primarily responsible for
scheduling billing cycles, reconciling lock box differences and
unapplied media, refunding credit balances, making non-financial
changes to accounts including employees, posting on-line
financial adjustments referred by Customer Service and
researching returned mail.

Billing Cycles
- --------------

Customer accounts reside in one of four billing cycles.  The A/R
master file is updated and billing statements generated on the
3rd, 12th 18th and 24th of each month.  All employees are billed
on the 18th.  The New York Data Center prints and forwards all
regular billing statements to our billing house for mailing.  All
"exception" statements are forwarded to the Credit Department for
review and subsequent mailing (e.g. credit balance >$300;
multi-page statements; foreign address).

Lockbox
- -------

Lockbox activity reports are sent to the Credit Department daily
from AM South Bank.  Included in this package are detail
reports of all payments processed, any exception items (e.g. Gift
Certificates, live postdated checks), copies of all unapplied
media, address changes and customer correspondence.

Lockbox differences are a result of bank posting errors or
unapplied funds.  These amounts get posted to one of two control
accounts and are reconciled on a monthly basis by the Assistant
Manager of Credit Operations.

Payments are processed by lockbox seven days a week and are
transmitted to our mainframe in New York Monday through Friday at
6:00 PM and are reflected on our A/R system as of the actual date
processed.

Credit Balance Refunds
- ----------------------

Credit balances are refunded upon customer request, or
automatically when the credit balance has been outstanding for
more than five months.  All credit balances of $300 or more
constitute an exception billing statement and are forwarded to
the Credit Department for research.  Requests for refunds are
prepared by Credit Operations, reviewed and approved by
Management and forwarded to the Accounts Payable Department,
where the checks are issued and mailed to the customer.

<PAGE>

Non-Financial Changes
- ---------------------

Address and name change request forms are forwarded to Credit
Operations from our store locations and are processed on line.
These changes are effective immediately upon entering.

On Line Financial Adjustments
- -----------------------------

Financial adjustments originate mainly in the Customer Service
Department and are entered in the A/R system by Credit
Operations.  These adjustments consist of finance charge credits,
"Good Policy" adjustments, transfers between accounts due to
account number error, sales audit adjustments, and employee
discount corrections.

These adjustments are keyed daily and are effective on the
customer account immediately.  All adjustments are captured on a
mainframe report and are balanced and checked for approval daily.

Authority Limits
- ----------------

Financial adjustments are limited to the following authority
limits:

Finance Charge Write-Off

    .00 to   9.99    CSR Authority
  10.00 to  19.99    Assistant Manager
  20.00 to  35.00    Manager
  35.00 and Over     Vice President of Credit

Good Policy Adjustments

    .00 to  25.00    CSR Authority
  25.01 to 100.00    Assistant Manager
 101.00 to 250.00    Manager
 250.00 and Over     Vice President of Credit

Return Mail
- -----------

Return mail is researched for current address and is either
corrected or a status is placed on the account to obtain current
information the next time the customer is in to charge.

<PAGE>

                   Customer Service Department


The Customer Service Department handles all customer billing
disputes and inquiries received either by mail or by telephone.

Billing inquiries handled by this department range from a simple
explanation of a customer statement to the more involved
unauthorized activity dispute.  Customer Service receives an
average of 28,000 calls monthly and approximately 93% of these
are resolved at the point of call.

Customer Service Representatives have the authority (see previous
page for limits) to remove finance charges assessed to an account
should a customer have an address problem or a billing dispute.
Good policy adjustments are made to a customer's account at the
discretion of the Representative and/or Management (e.g. for
discount coupon offers, store errors, etc).

Customer billing disputes that cannot be resolved at the point of
call are documented and the dollar amount in question is placed
in "dispute".  This amount will be excluded from the account
balance when calculating finance charges and minimum due.  All
inquiries are also entered into a PC database in order to track
their type and age.  The Customer Service Department follows the
Fair Credit Billing Act and Regulation Z regarding the timely
resolution of billing disputes.

<PAGE>




                                         SCHEDULE 6.01(r)
                                         ----------------


                       Trade Names
                       -----------

AnnTaylor Funding, Inc.
- -----------------------

     [none]







































                              5

<PAGE>



                                         SCHEDULE 6.02(k)
                                         ----------------


                  List of Offices Where
                     Records Are Kept
                  ---------------------


AnnTaylor, Inc.
- ---------------

Chief place of business and chief executive office:

     142 West 57th Street
     New York, New York 10019

location of books and records, etc:

     142 West 57th Street
     New York, New York 10019

     414 Chapel Street
     New Haven, Connecticut 06511



























                              6

<PAGE>

                 Customer Service Monthly Totals


            TOTAL      TOTAL     STATEMENTS    % REC VS.
MONTH     INQUIRIES  # OF CALLS    MAILED      STMT MAIL

Jun-92       655       21,454       170,829      12.56%
Jul-92       591       22,428       172,423      13.01%
Aug-92       540       24,364       167,999      14.50%
Sep-92       628       23,684       167,075      14.18%
Oct-92       760       25,225       172,315      14.64%
Nov-92       753       23,147       174,627      13.26%
Dec-92       765       26,589       184,529      14.41%
Jan-93       916       30,001       188,964      15.88%
Feb-93       838       25,464       184,996      13.76%
Mar-93      1,013      27,123       167,072      16.23%
Apr-93       724       26,935       185,893      14.49%
May-93       779       26,094       189,965      13.74%
Jun-93       808       29,897       192,883      15.50%
Jul-93       722       33,630       195,569      17.20%
Aug-93       648       33,548       194,469      17.25%
Sept-93      718       32,737       194,560      16.83%
Oct-93       800       33,649       193,651      17.38%
Nov-93       710       33,231       193,249      17.20%

AVERAGE      743       27,733       182,837      15.17%

<PAGE>

                                            Schedule 6.02(1)

                       ANN TAYLOR INC.
                       STORE BANK LIST


STORE NAME                BANK            ACCOUNT NUMBER

1 New Haven               Peoples         42-7004-109
2 Westport                Chase           907-053-2
3 New Canaan              Shawmut         00-6561-0893
4 Greenwich               Fleet           000-142-9965
5 Braintree               Fleet           93576-69824
6 Warwick                 Citizen's Bank  018-901-4
8 Palmer Square           Chemical        0060-056363
9 Paramus                 Midland         01-009145-1
10 Burlington             Baybank         921-258-2
11 Chestnut Hill          Baybank         325-699-5
12 Cambridge              Baybank         1000-355-5
13 Pheasant Lane          First NH Bank   020163164801
14 80th & Madison         Chase           034-1-209015
15 Eastchester            Citibank        11788198
16 Holyoke                Springfield     49815723
                          Institute
18 57th Street            Chemical        026-0786945-65
19 South Str. Seaport     Chemical        009-186115
20 Riverside              United Jersey   111013224
21 George Town            Riggs           01-218-077
22 Newbury Street         Fleet           00-2661-5294
23 Hartford               Shawmut         006552-7183
24 Wellesley Square       Shawmut         05-0096-3922
25 Michigan Avenue        First Nat'l     8008086
                          Bank Chicago
26 Old Orchard            First American  12437000
28 Oak Street             Northern Trust  431931
29 Manhasset              Nat'l           2-009-35183-5
                          Westminster
30 Tyson's                Riggs           01-755-552
31 White Flint            Citizen's       057-4919
                          Bank
32 K Street               Crestar         52021442
33 Continental Bank       Continental     77-93189
34 Faneuil Hall           Shawmut         02-0049-5677
35 Woodfield              NBD             0000115479
36 Mazza                  First Union     2000031744689
40 Central Office         Fleet           263624-7
41 Troy                   Michigan Nat'l  5963-11465-6
42 Beachwood              Society         16-320-0361
43 Ardmore                Corestates      0113-0691
                          First Penn.
44 King of Prussia        Mellon Bank     2-540-672
45 Oakbrook               Oakbrook        1066-86400
46 Oxford Center          Mellon Bank     112-0741
47 Short Hills            Summit Bank     0035630260

<PAGE>

48 North Clark Str.       Midtown Bank    1029745
                          & Trust
49 Third Avenue           E A B           106-01414-5
50 Willow Grove           Mellon Bank     2-512-333
51 Ross Park              Mellon Bank     156-1627
52 Walnut Street          First Fidelity  0003308285
53 Shady Side             Integra-First   0008448889
                          Seneca Bank
54 Bridgewater            Summit          0000-80305
55 Mt. Lebanon            P N C           00-0124-0786
56 Glen Eagle             P N C           0592-454-5
57 Nanuet Mall            Chemical        654-0640488-65
58 Woodbridge Center      First Fidelity  8407500691
59 Menlo Park             First Fidelity  8503500135
60 Ft. Lauderdale         Barnett         1800122224
61 Bal Harbour            Sun             0599-000137380
62 Dadeland               Dadeland        10164397500
63 Mayfair                Coconut Grove   01-220062-06
64 The Falls              Sun             0699-001009595
65 Boca Town Center       Barnett         1611773909
66 RiverChase             AmSouth         32-868-049
67 The Gardens            First Federal   2070000757
69 Altamonte Mall         Sun             0760-760205086
70 Westwood               B O A           1233-9-54955
71 Woodland Hills         B O A           1140-8-00593
73 Beverly Hills          Bank of L.A.    200051126
75 Del Amo                B O A           0993-0-10494
76 Beverly Center         Nat'l Bank      166-001-005308
                          California
77 Mission Valley         B O A           08188-11287
78 Glendale               Wells Fargo     0795-055698
79 Horton Plaza           Wells Fargo     0780-010542
81 Highland Park          Nation's        109-091553-8
83 Houston Town           First
   & Country              Interstate Bank 21-1006-4350
84 No. Park               Comerica        7831010215
85 Canal Place            Alerion         0019-10-537-7
86 San Antonio            Groos           840264768
87 Highland Mall          First State     0001083392
88 Rivercenter            Groos           285029947
89 New Orleans Ctr.       First Nat'l     1102-93185
                          Bank Commerce
90 Sutter Street          B O A           02600-15257
91 Embarcadero Square     B O A           1233-8-54960
92 Ghirardelli Square     Wells Fargo     0043-054006
94 Palo Alto              B O A           05203-11068
95 Mail Order             Fleet           000-224-7852
96 Corte Madera           B O A           09780-08430
98 Lakeside Mall          First Nat'l     67-21-2709-2
                          Bank Jefferson
99 Staten Island          Anchor          201001039064
100 Old Hyde Park         Southern        0-00-100153-2
                          Exchange
101 Fashion Mall          Safra           70-100-0684

<PAGE>

102 Boyton Beach          Carney          100067500
103 The Avenues           Barnett         2181703593
104 University Square     Barnett         1406172621
105 Cherry Hill Mall      Midlantic       14030-9651-2
106 Shreveport            Premiere Bank   1101116666
107 Silver City           Bristol
    Galleria              Savings         270-13235
108 Cambridgeside         E. Cambridge    04-80-8001076
                          Savings
109 Palm Beach Mall       Nation's        3602836347
110 Larimer Square        Colorado Nat'l  122700880646
111 Charlestown Mall      MidAmerican     6100014352
                          Federal
112 Siena Square          Norwest Bank    182-3473562
                          Boulder
114 Cherry Creek          Cherry Creek    1683085
115 Trolley Square        First Security  131-00283-43
116 Town Square           NBD             0001709287
117 Lincoln Place         First Inter-    43443
                          State Bank
118 Ocean County          First Fidelity  3000512065
119 Las Vegas             B O A           1501-9-9602
120 Plaza Frontenac       Mark Twain      3614005591
121 St. Louis Center      Mercantile      100128140-9
122 W. County Center      Colonial        01-069446-01
123 One Pacific Place     Firstier        00000827622
124 Country Club          Country Club    078501
125 Galleria & Clayton    Magna Bank      0537009380
126 Tower Place           Fifth Third     714-16492
127 Tuscon Mall           B O A           00000125709559
128 Freehold              First Fidelity  3000398408
129 Rockingham Park       New Dartmouth   510017916
                          Bank
130 Regency Square        Nation's        0205-2218
131 Owings Mills          Bank of         3114163
                          Baltimore
132 Harbour Place         First Union     0-14-08032
133 Chesterfield          Peoples         4031413700
134 Union Station         Adams Nat'l     100161201
                          Bank
135 Fash Ctr Pentagon     Chevy Chase     107-430051-3
136 Reston Town Center    First Union     2070478000217
137 Montgomery Mall       Bank of         3084272
                          Baltimore
138 Towson Town Center    Maryland        09111774
                          Nat'l
139 Mayfair Mall          Firstar         112-047743
140 Woodbury Commons      Chemical        141-062437865
141 Danbury Fair          Union Trust     2-082-007
142 Trumbull              Lafayette       51008068
143 West Farms            Farmington      30-57-3000093
                          Bank
144 Buckland Hills        Savings Bank    662-002-398
                          Manchester

<PAGE>

145 75th Street           Marine Midland  027-71277-0
146 Walt Whitman          Williamsburg    1366001368
150 Southdale             First Bank -    1-367-3073-5026
                          First Southdale
151 Ridgedale             Ameribank       1017039
152 Conservatory          Twin City       1019000738
                          Federal
153 University Park       First Source    119-865-4
154 Fairlane Town Ctr.    Comerica        1011-104716
155 Briarwood             NBD             205000023148
157 Century III           Integra         0211938761
159 Springfield Mall      First Union     2000072804083
163 Cumberland Mall       Trust           9300313351
165 Augusta Mall          First Union     208000090669
167 Mall of America       First Bank      1-359-3010-7747
                          Bloomington
170 Santa Barbara         B O A           04450-05554
171 City Corp Plaza       B O A           1233-1-54959
172 Main Place            B O A           1233-5-54957
173 LaJolla               Wells Fargo     0734-011133
174 Biltmore              First Inter-    964-66018
                          State Bank
175 Scottsdale            First Inter-    509-13133
                          State Bank
176 Sherman Oaks          B O A           03979-14183
177 South Lake Ave.       Wells Fargo     0613-058866
178 Ala Moana             Liberty         18-031620
179 Brea                  B O A           09522-35581
180 Desert Fashion Mall   B O A           09506-01505
181 Santa Monica Place    Sanwa Bank      0851-15848
182 Palos Verdes          B O A           1233-7-54956
183 Media City Center     Wells Fargo     0933-040495
184 No. County Fair       Wells Fargo     0760-017830
185 University Town       Wells Fargo     0721-113330
187 The Oaks              B O A           10111-11247
191 Valley Fair           B O A           05750-01049
192 Stonestown            B O A           02529-00245
193 San Francisco         B O A           00888-18805
    Center
194 Pacific First Ctr.    Seafirst        63497713
195 Arden Fair            Wells Fargo     0347-056947
196 Pioneer Place         US Bank Oregon  070-0008-980
197 Stoneridge Mall       First Inter-    713-5-15701
                          State Bank
200 5th Avenue            Chemical        134-0692452-65
201 Cedarhurst            Nat'l West-     2-011-60823-5
                          minster
202 World Trade Center    Chemical        024-033715
203 Upper West Side       Chemical        067-0648979-65
204 Crossgate             Albany Savings  280000222801
                          Bank
205 Walden Galleria       Key             121-00-223-3
206 Carousel Center       Key             221-02-515-6
207 A & S Plaza           Chemical        023-0710291-65

<PAGE>

208 87th Street           Citibank        33608426
209 Roosevelt Field       Crossland
    Mall                  Savings         041-770235-4
240 ErieView              Star            570927814
241 Fashion Mall          NBD             700002634309
242 Twelve Oaks           Comerica        3001-00695-0
243 Grosse Pointe         NBD             0041634-94
244 Kenwood               Society         5000350436
245 Columbus City         Bank One        11-8677-5
246 Woodland Mall         Michigan Nat'l  5856-16009-7
247 Southern Park         Dollar Savings  011-233-874
248 Westgate Mall         Dollar Savings  2593219871
249 Laurel Park           NBD             0010679-14
260 Saddlecreek           Nat'l Bank      039-0500
                          Commerce
261 Bellevue Center       First           9111646
                          Tennessee
262 Penn Place            Charter Nat'l   101-251-7
263 Utica Square          F & H           4000-2979-3
264 Hulen Mall            Overton Park    58818
265 Green Hills           Third Nat'l     176162-5
266 Willowbrook Mall      Charter Nat'l   40044865
                          Bank
270 Oxmoor Center         P N C           3095478350
271 Hanes Mall            First Union     2071884185026
272 Southpark Mall        First Union     2070490732110
273 Park Plaza            Twin City Bank  9013-937-6
274 Shelter Cove          Nation's        745040798
275 Fayette Mall          Nat'l City      70408416
276 North Park Mall       Trustmark       100-1447374
277 Ashville              First Citizen's 121-26-43-130
278 Hamilton Place        First Tennessee 000-006-213
279 Coolsprings Galleria  First Tennessee 07-2259-6
280 Madison Square Mall   Compass         700-5184-2
281 Houston Galleria      Bank One        7070070037
282 Hillsdale             Wells Fargo     0525-031290
283 Dallas Galleria       Nation's        059-000134-7
284 Perimeter Mall        Trust           8801928410
285 Bellevue Square       Seafirst        76544715
286 South Coast           B O A           0694-2-08817
287 Northbrook            Firstar         102652
288 No. Shore Mall        Salem Five      897101457
289 Century City          B O A           1233-3-54958
290 Prudential            Fleet           9363612920
291 Downtown Plaza        B O A           1233-2-17890
292 Fairfield Commons     Bank One        970649680
293 Stamford              Fleet           000-886-1005
294 Lenox Square          Trust           8800781216
295 Worthington Square    NBD             4000003758
296 The Grove             Shrewsbury      011074426
                          State Bank
298 Winter Park           Barnett         2830666787
299 Broadway Plaza        B O A           02240-04907
300 River Oaks            Nation's        2663085222

<PAGE>

700 Franklin Mills        Mellon Bank     8-455-628
701 Sawgrass Mills        Barnett         3871201716
703 Citadel Outlet        Bank of         089-002428
                          California
704 Gurnee Mills          NBD             0006000479
705 Potomac Mills         Riggs           01801589
706 Lancaster             Fulton          2318770851
707 San Marcos            State Bank      1505920
708 Ellenton              Barnett         1959193980
709 Woodbury              Fleet of NY     9366179640

<PAGE>

                                                 Schedule 7.03(c)

January 4, 1993                        Clipper Financing Facility
_________________________________________________________________

                    Lending Authority Limits
                    -Student accounts - $300
                    -System - $400 to $1,500
                    -Credit Analyst - $400 to $1,500
                    -New Accounts Management Staff - up to $3,000
                    -V.P. of Credit - over $3,000

COLLECTIONS
___________
Collections         Billing Cycles
                    Customer accounts reside in one of four
                    billing cycles.  The A/R master file is
                    updated and billing statements generated on
                    the 3rd, 12th, 18th, and 24th of each month.
                    All employees are billed on the 18th.  The
                    New York Data Center prints and forwards all
                    regular billing statements to the billing
                    house for mailing.  All "exception"
                    statements are forwarded to the Credit
                    Department for review and subsequent mailing
                    (e.g., credit balances greater than $300;
                    multi-page statements; foreign address).


______________
Aging Criteria      Accounts are aged for reserve purposes at the
                    time the bill is sent.  The Company
                    determines age for the collection process
                    using the Missing Payment Indicator ("MPI").
                    For reserve and charge off calculations, the
                    Company utilizes a slightly modified version
                    of MPI that it refers to as Account Aging.

                    Flexible Accounts "MPI" Calculation

                    The calculation of the "MPI" for flexible
                    accounts begins by going back in an account's
                    history to the last month in which the
                    account was paid up (had a balance of less
                    than $5.00) ("starting point"), but no more
                    than eight months ago (information prior to
                    eight months is archived).  Working forward
                    from this starting point, for each month the
                    system calculates the total amount of asked
                    for but not received (amount requested -
                    payments received) which is called the
                    "deficiency".  If the deficiency is negative
                    (the amount paid was more than the amount
                    requested) then the account is considered to
                    have a deficiency of 0 for that month.  The
                    deficiencies for each month (from the
                    starting point to the current month) are
                    summed into the "total deficiency".


PNC Bank

<PAGE>

January 4, 1993                        Clipper Financing Facility
_________________________________________________________________

                    If the total deficiency is greater than
                    $4.99, the actual number of payments (the
                    "MPI") this total deficiency represents will
                    be calculated.  Starting in the current month
                    with MPI at 1 (with total deficiency greater
                    than $4.99, the account has at least one
                    missing payment), the current month's asked
                    for payment is subtracted from the total
                    deficiency which results in the "remaining
                    deficiency".  If the remaining deficiency is
                    greater than $4.99 then the system moves back
                    to the previous month and repeats the process
                    (remaining deficiency - asked for payment =
                    new remaining deficiency) until the remaining
                    deficiency is less than $5.00.  For each
                    month the remaining deficiency is greater
                    than $4.99, one is added to the MPI for that
                    account.

                    Flexible Account Aging

                    Flexible accounts are aged for reserve
                    purposes at billing time and, although the
                    calculation is similar to the "MPI"
                    calculation, they are completely independent
                    of each other.  The starting point for
                    calculating an account's age is the same as
                    for calculating its MPI (see above).  The
                    difference between calculating an account's
                    age and its MPI is in determining the
                    deficiency.  To determine an account's
                    deficiency under account aging the monthly
                    balance is re-calculated by rounding the
                    balance up to the next $50.00 increment and
                    the amount asked for is recalculated by
                    multiplying the new balance by 20%.  For
                    example:

                                                     Amount
                                                     ------
                      Balance    Rounded    X20%    Asked For
                      -------    -------    ----    ---------
                      $649.52    $650.00    x.2      $130.00
                      $652.95    $700.00    x.2      $140.00
                      $101.21    $150.00    x.2       $30.00

                    If the total deficiency is less than $1 or
                    less than one half of the next month's asked
                    for payment then the account is considered
                    current.  Other than the calculation of the
                    monthly deficiency number the account aging
                    follows the same methodology as MPI (see
                    above) to determine an account's age.  The
                    account aging calculation is done only to
                    determine in which age category (1-7) the
                    account will be classified.  Once the
                    category is determined, the actual dollar
                    value of the receivable is included in the
                    account aging.


PNC Bank

<PAGE>

January 4, 1993                        Clipper Financing Facility
_________________________________________________________________



                    Re-aging Criteria
                    If four consecutive payments of at least 20%
                    of the previous balance are received on a
                    delinquent account, the delinquency will be
                    "cured".  AnnTaylor's policy is to take no
                    manual action to re-age individual accounts.

                    Collection Policies and Procedures
                    Accounts are brought into the on-line
                    collection system according to MPI (missing
                    payment indicator) and balance due:

                    Accounts with a balance of $500+ are brought
                    into collections at MPI 2 (30 days past due).
                    If the account was opened within the last six
                    months, the account is brought into
                    collections at MPI 1;

                    Accounts with a balance of $75-$499 are
                    brought into collections at MPI 3 (60 days
                    past due).  If the account shows 2+ missing
                    consecutive payments, it will be brought into
                    collections at MPI 2.

                    Accounts with a balance of less than $75 are
                    brought into collections at MPI 4 (90 days
                    past due).

                    Accounts are assigned to individual
                    collectors by age, billing cycle or balance,
                    and distributed by time zone to P.M.
                    collectors.  The collectors work the accounts
                    a minimum of twice a month.  Dunning notices
                    are automatically mailed each month,
                    approximately 10 days after the close of the
                    billing cycle.  A series of system letters
                    are available for collectors to send.

_____________
System Reports
Available           Potential P & L Report - listing of accounts
                    aged 4+ "MPI"
                    Special Aging Report - listing of delinquent
                    accounts by age, by cycle
                    Detail and Summary of Collector Daily
                    Activity Report
                    P & L Analysis - monthly charge-off analysis
                    MPI Movement Analysis - tracks movement
                    between delinquency levels
                    Collector Profile - number of accounts in
                    collector's queue
                    Audit Reports - such as non-financial changes



PNC Bank





















                   PURCHASE AND SALE AGREEMENT


                   Dated as of January 27, 1994


                             between


                         ANNTAYLOR, INC.



                               and


                     ANNTAYLOR FUNDING, INC.

<PAGE>

                        TABLE OF CONTENTS
                        -----------------

                                                             PAGE
                                                             ----
ARTICLE I     AGREEMENT TO PURCHASE AND SELL  . . . . . . .    3

    1.1       Agreement to Purchase and Sell  . . . . . . .    4
    1.2       Timing of Purchases . . . . . . . . . . . . .    4
    1.3       Consideration for Purchases . . . . . . . . .    4
    1.4       Purchase and Sale Termination Date  . . . . .    4

ARTICLE II    CALCULATION OF PURCHASE PRICE . . . . . . . .    4

    2.1       Calculation of Purchase Price . . . . . . . .    4

ARTICLE III   PAYMENT OF PURCHASE PRICE . . . . . . . . . .    6

    3.1       Initial Purchase Price Payment  . . . . . . .    6
    3.2       Subsequent Purchase Price Payments  . . . . .    6
    3.3       Settlement as to Specific Receivables . . . .    7
    3.4       Settlement as to Dilution . . . . . . . . . .    7

ARTICLE IV    CONDITIONS OF PURCHASES . . . . . . . . . . .    8

    4.1       Conditions Precedent to Initial Purchase  . .    8
    4.2       Certification as to Representations
                and Warranties  . . . . . . . . . . . . . .   10

ARTICLE V     REPRESENTATIONS AND WARRANTIES OF
                 ANNTAYLOR  . . . . . . . . . . . . . . . .   10

    5.1       Organization and Good Standing  . . . . . . .   10
    5.2       Due Qualification . . . . . . . . . . . . . .   10
    5.3       Power and Authority; Due Authorization  . . .   11
    5.4       Valid Sale; Binding Obligations . . . . . . .   11
    5.5       No Violation  . . . . . . . . . . . . . . . .   11
    5.6       Proceedings . . . . . . . . . . . . . . . . .   11
    5.7       Bulk Sales Act  . . . . . . . . . . . . . . .   12
    5.8       Government Approvals  . . . . . . . . . . . .   12
    5.9       Financial Condition . . . . . . . . . . . . .   12
    5.10      Licenses, Contingent Liabilities,
                 and Labor Controversies  . . . . . . . . .   12
    5.11      Margin Regulations  . . . . . . . . . . . . .   12
    5.12      Quality of Title  . . . . . . . . . . . . . .   12
    5.13      Accuracy of Information . . . . . . . . . . .   13
    5.14      Offices . . . . . . . . . . . . . . . . . . .   13
    5.15      Trade Names . . . . . . . . . . . . . . . . .   13
    5.16      Taxes . . . . . . . . . . . . . . . . . . . .   14
    5.17      Compliance with Applicable Laws . . . . . . .   14
    5.18      Reliance on Separate Legal Identity . . . . .   14
    5.19      Receivables . . . . . . . . . . . . . . . . .   14




                               -i-

<PAGE>

ARTICLE VI    COVENANTS OF ANNTAYLOR  . . . . . . . . . . .   15

    6.1       Affirmative Covenants . . . . . . . . . . . .   15
    6.2       Reporting Requirements  . . . . . . . . . . .   17
    6.3       Negative Covenants  . . . . . . . . . . . . .   18

ARTICLE VII   ADDITIONAL RIGHTS AND OBLIGATIONS IN
              RESPECT OF THE RECEIVABLES  . . . . . . . . .   18

    7.1       Rights of the Company . . . . . . . . . . . .   18
    7.2       Responsibilities of AnnTaylor . . . . . . . .   19
    7.3       Further Action Evidencing Purchases . . . . .   19
    7.4       Application of Collections  . . . . . . . . .   20

ARTICLE VIII  INDEMNIFICATION . . . . . . . . . . . . . . .   20

    9.1       Indemnities by AnnTaylor  . . . . . . . . . .   20

ARTICLE X     MISCELLANEOUS . . . . . . . . . . . . . . . .   22

    10.1      Amendments, Etc . . . . . . . . . . . . . . .   22
    10.2      Notices, Etc  . . . . . . . . . . . . . . . .   23
    10.3      No Waiver; Cumulative Remedies  . . . . . . .   23
    10.4      Binding Effect; Assignability . . . . . . . .   23
    10.5      Governing Law . . . . . . . . . . . . . . . .   23
    10.6      Costs, Expenses and Taxes . . . . . . . . . .   23
    10.7      Submission to Jurisdiction  . . . . . . . . .   24
    10.8      Waiver of Jury Trial  . . . . . . . . . . . .   24
    10.9      Captions and Cross References;
                Incorporation by Reference  . . . . . . . .   24
    10.10     Execution in Counterparts . . . . . . . . . .   24
    10.11     Acknowledgment and Agreement  . . . . . . . .   24






















                               -ii-

<PAGE>



EXHIBIT A - Form of Purchase Report

EXHIBIT B - Form of the Company Note

EXHIBIT C - Form of Opinion of AnnTaylor's Counsel

EXHIBIT D - Form of Subscription Agreement

EXHIBIT E - Office Locations

EXHIBIT F - Form of In-House Counsel's Opinion

Schedule 4.1(k)  Data Processing Reports

Schedule 5.14    Trade Names




































                              -iii-

<PAGE>

                   PURCHASE AND SALE AGREEMENT


     THIS PURCHASE  AND SALE AGREEMENT  (as amended, supplemented
or modified  from time  to time, this  "Agreement"), dated  as of
                                        ---------
January 27,  1994,  is   between  ANNTAYLOR,  INC.,   a  Delaware
corporation ("AnnTaylor"), as seller and ANNTAYLOR FUNDING, INC.,
              ---------
a Delaware corporation (the "Company"), as purchaser.
                             -------


                           Definitions
                           -----------

     Unless   otherwise  indicated,   certain   terms  that   are
capitalized and  used throughout  this Agreement  are defined  in
Appendix  A to the  Receivables Financing Agreement  of even-date
- -----------
herewith (as,  amended  supplemented or  otherwise modified,  the
"Receivables Financing Agreement"), among the Company, AnnTaylor,
 -------------------------------
as initial  Servicer, CLIPPER RECEIVABLES  CORPORATION, as lender
("Lender"),   STATE  STREET   BOSTON   CAPITAL  CORPORATION,   as
  ------
administrator  for  Lender   under  the  Program   Administration
Agreement  (the   "Administrator")   and   PNC   BANK,   NATIONAL
                   -------------
ASSOCIATION,  as referral agent for Lender under the Relationship
Bank  Agreement (in such  capacity, together with  any successors
thereto  in such  capacity, the  "Relationship Bank"  and in  its
                                  -----------------
individual  capacity, "PNC Bank").  The following terms  have the
                       --------
respective meanings indicated hereinbelow:

    Adverse  Claim means  a lien,  security  interest, charge  or
    --------------
encumbrance, or similar right or claim of any Person.

    Company Note shall have the  meaning assigned to such term in
    ------------
Section 3.1 hereof.
- -----------

    Deemed Collection means amounts payable by AnnTaylor pursuant
    -----------------
to Section 3.3 or 3.4.
   -----------    ---

    Funding  Account means  the bank  account  maintained by  the
    ----------------
Company  as  specified  by  the  Company  to  AnnTaylor  and  the
Administrator  from time  to  time;  provided,  that  during  the
                                     --------
continuance of  an Event  of Default, such  account shall  be the
Lock-Box Account.

    Ineligible Purchased Receivable  means a Receivable purchased
    -------------------------------
hereunder  that  does  not  comply  with  any  of  the  following
conditions in any material respect

              (a)   was generated  by AnnTaylor  in the  ordinary
    course of its business;

              (b)   may be sold hereunder without contravening or
    conflicting any laws;

<PAGE>

              (c)   arises under  an Eligible  Contract that  has
    been  duly  authorized  by  the  parties  thereto  and  that,
    together with  such Receivable, is  in full force  and effect
    and  constitutes the legal,  valid and binding  obligation of
    the  Obligor  of  such Receivable  enforceable  against  such
    Obligor in accordance with its terms except as enforceability
    may be limited  by bankruptcy, insolvency, reorganization  or
    other similar  laws affecting  the enforcement of  creditors'
    rights  generally  and  by  general  principles   of  equity,
    regardless  of whether such enforceability is considered in a
    proceeding of equity or at law;

              (d)    which, together  with  the Contract  related
    thereto,  does not  contravene in  any  material respect  any
    laws,  rules or  regulations  applicable thereto  (including,
    without  limitation, laws, rules  and regulations relating to
    usury, truth  in lending,  fair credit  billing, fair  credit
    reporting,  equal credit  opportunity,  fair debt  collection
    practices and privacy) and with  respect to which no party to
    the Contract related thereto is in violation of any such law,
    rule or regulation in any material respect if  such violation
    would impair the collectability of such Receivable; and

              (e)   satisfies all applicable requirements  of the
    Credit and Collection Policy.

    Initial Closing  Date shall have the meaning assigned to such
    ---------------------
term in Section 1.2 hereof.
        -----------

    Initial Cut-Off Date means December 24, 1993.
    --------------------

    Initial Posting Date means January 24, 1994.
    --------------------

    Initial Reporting Period  shall have the meaning  assigned to
    ------------------------
such term in Section 2.1 hereof.
             -----------

    Lock-Box Accounts means one or more lock-box accounts held in
    -----------------
Lock-Box Banks for receiving Collections from Pool Receivables.

    Payment Day means (i) the  Initial Closing Date and (ii) each
    -----------
Business Day thereafter that AnnTaylor is open for business.

    Purchase  and Sale Indemnified Amounts shall have the meaning
    --------------------------------------
assigned to such term in Section 8.1 hereof.
                         -----------

    Purchase  and Sale Indemnified  Party shall have  the meaning
    -------------------------------------
assigned to such term in Section 9.1 hereof.
                         -----------

    Purchase and  Sale Termination  Date shall  have the  meaning
    ------------------------------------
assigned to such term in Section 1.4 hereof.
                         -----------




                               -2-

<PAGE>

    Purchase Facility  shall have  the meaning  assigned to  such
    -----------------
term in Section 1.1 hereof.
        -----------

    Purchase Price shall  have the meaning assigned to  such term
    --------------
in Section 2.1 hereof.
   -----------

    Purchase Report shall have the meaning assigned  to such term
    ---------------
in Section 2.1 hereof.
   -----------

    Receivables  Review shall have  the meaning assigned  to such
    -------------------
term in Section 6.1(c) hereof.
        --------------

    Related Rights shall  have the meaning assigned to  such term
    --------------
in Section 1.1 hereof.
   -----------

    Seller Material  Adverse Effect  means, with  respect to  any
    -------------------------------
event or circumstance, a material adverse effect on:

              (i)   the  business,  assets, financial  condition,
    operations or prospects of AnnTaylor, as seller;

              (ii)    the  ability of  AnnTaylor  to  perform its
    obligations under  this  Agreement or  any other  Transaction
    Document to  which AnnTaylor, as  seller, in its  capacity as
    such, is a party;

              (iii)   the  validity or enforceability  as against
    AnnTaylor of this Agreement or any other Transaction Document
    to which AnnTaylor, as seller, in its capacity as such, is  a
    party;

              (iv)  the  status, existence, perfection,  priority
    or   enforceability  of   the  Company's   interest  in   the
    Receivables assets described in Section 1.1; or
                                    -----------

              (v)  the collectability of a significant portion of
    the Pool Receivables.

    Subscription  Agreement  means  the  Subscription  Agreement,
    -----------------------
dated as of January 24,  1994, between the Company and AnnTaylor,
in the form of  Exhibit D, as it may be  amended, supplemented or
                ---------
modified from time to time.


                            Background
                            ----------

     1.    The Company is  a limited purpose corporation,  all of
the issued and  outstanding shares of capital stock  of which are
wholly-owned by AnnTaylor.





                               -3-

<PAGE>

     2.    AnnTaylor   is   concurrently   transferring   certain
Receivables  and Related  Rights to  the Company  as part  of the
capitalization of the Company.

     3.    In  order to finance its business, AnnTaylor wishes to
sell  Receivables and  Related  Rights to  the  Company, and  the
Company is  willing, on the  terms and subject to  the conditions
set forth herein, to purchase Receivables and Related Rights from
AnnTaylor.

     4.    The Company intends to borrow from Lender from time to
time pursuant to the Receivables Financing Agreement in  order to
finance, in part,  its purchases of such Receivables  and Related
Rights hereunder.

     NOW, THEREFORE,  in consideration  of the  premises and  the
mutual agreements herein  contained, the parties hereto  agree as
follows:


                            ARTICLE I

                  AGREEMENT TO PURCHASE AND SELL

     1.1.    Agreement  to Purchase and  Sell.  On  the terms and
             --------------------------------
subject to the conditions set forth in this Agreement  (including
Article V), and in consideration of the Purchase Price, AnnTaylor
- ---------
agrees to sell, assign and transfer, and does hereby sell, assign
and transfer to the Company,  and the Company agrees to purchase,
and  does hereby  purchase, from  AnnTaylor,  all of  AnnTaylor's
right, title and interest in and to:

     (a)   each  Receivable of  AnnTaylor  that  existed and  was
           owing  to AnnTaylor  as of  the  close of  AnnTaylor's
           business on the Initial Cut-Off Date;

     (b)   each  Receivable created  or  originated by  AnnTaylor
           from  the close of AnnTaylor's business on the Initial
           Cut-Off Date, to  and including the Purchase  and Sale
           Termination  Date and  all Finance  Charge Receivables
           relating   to   Receivables  that   were   created  or
           originated prior to the Purchase  and Sale Termination
           Date;

     (c)   all  rights to,  but not  the  obligations under,  the
           Contracts and all Related Security;

     (d)   all monies due or to become due with respect thereto;

     (e)   all books and records related to any of the foregoing;
           and



                               -4-

<PAGE>

     (f)   all  proceeds thereof (as defined in the UCC) received
           on  or  after  the  date  hereof   including,  without
           limitation,  all funds  which either  are received  by
           AnnTaylor,  the Company  or the  Servicer  from or  on
           behalf of the  Obligors in payment of any amounts owed
           (including,  without   limitation,  finance   charges,
           interest  and  all   other  charges)  in  respect   of
           Receivables,  or are applied  to such amounts  owed by
           the Obligors (including, without limitation, insurance
           payments, if any,  that AnnTaylor or the  Servicer (if
           other than  AnnTaylor) applies in  the ordinary course
           of  its business  to  amounts owed  in respect  of any
           Receivable).

All purchases hereunder shall be made without recourse, but shall
be  made pursuant to  and in  reliance upon  the representations,
warranties and covenants of AnnTaylor, in its capacity as seller,
set forth  in each Transaction Document.  The Company's foregoing
commitment  to purchase  such Receivables  and  the proceeds  and
rights described  in subsections  (c), (d), (e)  and (f)  of this
                     ----------------  ---  ---      ---
Section 1.1 (collectively, the "Related Rights") is herein called
- -----------                     --------------
the "Purchase Facility".
     -----------------

     1.2.  Timing of Purchases.
           -------------------

     (a)   Initial Closing Date  Purchases.  On January  __, 1994
           -------------------------------
(the "Initial  Closing Date") AnnTaylor shall sell to the Company
      ---------------------
in  part, and contribute to the Company, in part, and the Company
shall  purchase and acquire, pursuant to Section 1.1, AnnTaylor's
                                         -----------
entire  right, title  and  interest in  (i) each  Receivable that
existed and was owing to AnnTaylor as of the close of AnnTaylor's
business  on the  Initial  Cut-Off  Date,  (ii)  all  Receivables
created by AnnTaylor from and  including the close of AnnTaylor's
business on the Initial Cut-Off Date to and including the Initial
Closing Date, and (iii) all Related Rights.

     (b)   Regular  Purchases.  After  the Initial  Closing Date,
           ------------------
each  Receivable  and  Related Rights  created  or  originated by
AnnTaylor  and described in Section 1.1(b)  hereof shall be owned
                            --------------
by the Company (without any  further action) upon the creation or
origination of such Receivable.

     1.3.  Consideration for Purchases.  On the terms and subject
           ---------------------------
to the conditions set forth in this Agreement, the Company agrees
to make  all Purchase Price  payments to AnnTaylor  in accordance
with Article III.
     -----------

     1.4.  Purchase and Sale Termination Date.  The "Purchase and
           ----------------------------------        ------------
Sale Termination Date"  shall be the Final Payout  Date under the
- ---------------------
Receivables Financing Agreement.




                               -5-

<PAGE>

                            ARTICLE II

                  CALCULATION OF PURCHASE PRICE

     2.1.  Calculation of Purchase Price.  On each Reporting Date
           -----------------------------
(commencing February 7, 1994), the  Servicer shall deliver to the
Company, the Administrator, the Relationship  Bank, and AnnTaylor
(if  the  Servicer   is  other  than   AnnTaylor)  a  report   in
substantially  the form  of  Exhibit A  (each  such report  being
                             ---------
herein called a "Purchase Report")  with respect to the Company's
                 ---------------
purchases of Receivables from AnnTaylor

     (a)   that arose on or prior to the Initial Posting Date (in
     the case  of  the  first Purchase  Report  to  be  delivered
     hereunder) or

     (b)   that arose  during the  Settlement Period  immediately
     preceding  such  Reporting   Date  (in  the  case   of  each
     subsequent Purchase Report).

The "Purchase Price" (to be  paid to AnnTaylor in accordance with
     --------------
the terms  of Article  III) for the  Receivables and  the Related
              ------------
Rights  shall  be  determined in  accordance  with  the following
formula:


     PP    =  AUB X FMVD

     where:
     -----

     PP    =  Purchase  Price   (to  be  paid  to   AnnTaylor  in
              accordance  with  the  terms  of  Article  III)  as
                                                ------------
              calculated on the relevant Reporting Date

     AUB   =  (i)   for  purposes  of  calculating  the  Purchase
              Price on  the initial Reporting Date, the aggregate
              Unpaid Balance of all Receivables that  existed and
              were  owing  to  AnnTaylor as  measured  as  at the
              Initial Cut-Off  Date  plus  the  aggregate  Unpaid
                                     ----
              Balance  of all  Receivables that  were created  or
              originated by  AnnTaylor from  the Initial  Cut-Off
              Date,  to  and including  the close  of AnnTaylor's
              business on the Initial Posting Date (excluding, in
              each  case, all Receivables  that had  been written
              off the books of  AnnTaylor as uncollectible), less
                                                             ----
              an amount  equal to  the sum  of (A)  the aggregate
              Unpaid Balance  of all  Receivables that  comprised
              the capital contribution  made by AnnTaylor  to the
              Company  on the Initial  Closing Date, and  (B) the
              aggregate Collections  received by  AnnTaylor after




                               -6-

<PAGE>

              the  Initial Cut-Off  Date  to  and  including  the
              Initial Posting Date,

              (ii)  for  purposes  of  calculating  the  Purchase
              Price for Receivables on the second Reporting Date,
              the  aggregate Unpaid  Balance  of the  Receivables
              that  were   generated  by  AnnTaylor   during  the
              immediately  preceding Settlement  Period less  the
                                                        ----
              aggregate  Collections received  by AnnTaylor  from
              but  excluding  the  Initial Posting  Date  to  but
              excluding the Initial Closing Date, and

              (iii)   for purposes  of  calculating the  Purchase
              Price  for  Receivables  on   each  Reporting  Date
              thereafter,  the aggregate  Unpaid  Balance of  the
              Receivables described in Section 1.1(b) hereof that
              were generated by AnnTaylor  during the immediately
              preceding Settlement Period.

     FMVD  =  Fair   Market   Value   Discount   Factor  on   the
              determination date, which  is the  quotient of  (i)
              one divided by (ii) an amount equal to 1+ (90/365 x
              ABR), where ABR  is the Alternate Base Rate plus 2%
              on such day, expressed as a fraction.


                           ARTICLE III

                    PAYMENT OF PURCHASE PRICE

     3.1.    Initial Purchase  Price  Payment.    On the  Initial
             --------------------------------
Closing Date, AnnTaylor  shall, and hereby does contribute to the
capital of the  Company, Receivables and Related  Property Rights
with respect thereto  consisting of each Receivable  described in
Section  1.1(a)  hereof   beginning  with  the  oldest   of  such
Receivables and  continuing chronologically thereafter and all or
an  undivided interest  in the  most recent  of such  contributed
Receivables such that  the aggregate Unpaid  Balance of all  such
contributed Receivables  shall be equal  to $1,800,000.   On  the
terms and subject to the  conditions set forth in this Agreement,
the Company  agrees to  pay to AnnTaylor  on the  Initial Closing
Date a portion  of the Purchase Price for the purchase to be made
from AnnTaylor with respect to  Receivables existing on or  prior
to the Initial  Posting Date  (a) in  cash in the  amount of  the
proceeds of  the Loans made to the Company on the Initial Closing
Date under  the Receivables  Financing Agreement  and (b)  by the
issuance of a subordinated promissory note in the form of Exhibit
                                                          -------
B  to AnnTaylor  (such promissory  note,  as it  may be  amended,
- -
supplemented, indorsed or otherwise modified from time to time in
substitution therefor or  renewal thereof in accordance  with the
Transaction Documents, being  herein called a "Company  Note") in
                                               -------------



                               -7-

<PAGE>

the initial principal amount equal to $5,412,000.  The portion of
the Purchase Price paid to AnnTaylor  pursuant to the immediately
preceding sentence  shall be  adjusted on  the initial  Reporting
Date  by the amount  of the difference,  if any,  between (x) the
Purchase  Price calculated on the initial Reporting Date pursuant
to  Section 2.1  hereof  and  (y) the  amount  paid to  AnnTaylor
    -----------
pursuant  to the immediately  preceding sentence.   If the amount
described in clause  (x) is greater than the  amount described in
             -----------
clause (y), the Company shall  pay to AnnTaylor the difference by
- ----------
increasing  the principal  amount outstanding  under the  Company
Note,  effective as  of the  last day  of the  related Settlement
Period.  If the amount described  in clause (x) is less than  the
                                     ----------
amount  described  in clause  (y),  AnnTaylor  shall  pay to  the
                      -----------
Company the difference by a  reduction in the principal amount of
the  Company Note, effective  as of the  last day  of the related
Settlement  Period; provided, however,  that if  at any  time the
                    --------  -------
unpaid principal amount  of the Company Note has  been reduced to
zero,  AnnTaylor shall  pay the  Company the remainder  owed with
respect thereto  in immediately  available funds  to the  Funding
Account.

     3.2.   Subsequent Purchase Price Payments.  On each Business
            ----------------------------------
Day after the Initial Closing  Date until the termination of this
Agreement pursuant to  Section 9.4 hereof, the  Company shall pay
                       -----------
to  AnnTaylor a  portion of  the Purchase  Price due  pursuant to
Section 2.1 by  depositing into such  account as AnnTaylor  shall
- -----------
specify immediately available funds  from monies then held by  or
on behalf of the Company  from Collections or Deemed Collections,
solely  to  the  extent  that  such   monies  do  not  constitute
Collections that  are required to  be segregated and held  by the
Servicer pursuant to the Receivables Financing Agreement or to be
distributed  to the  Administrator  pursuant to  the  Receivables
Financing Agreement on the next Settlement Date or required to be
paid to the Servicer as the Servicer's Fee on the next Settlement
Date, or required to be deposited into the Spread Account or paid
as a reimbursement to the issuer of the Letter of Credit pursuant
to the  Receivables Financing  Agreement on  the next  Settlement
Date,  or  otherwise necessary  to  pay current  expenses  of the
Company (in its discretion) and provided that AnnTaylor  has paid
all amounts  then owing  by it  hereunder.   The  portion of  the
Purchase Price  paid  to  AnnTaylor shall  be  adjusted  on  each
Settlement Date (beginning on March 5, 1994) by the amount of the
difference,  if  any,  between  (x) the  amount  due  pursuant to
Section 2.1 with respect to all Receivables created or originated
- -----------
by  AnnTaylor  that  arose during  the  corresponding  Settlement
Period  and  (y)  the  amount   paid  to  AnnTaylor  during  such
Settlement Period  pursuant to  the foregoing  sentence for  such
Receivables.   If the amount  described in clause (x)  is greater
                                           ----------
than the amount described in clause (y), the Company shall pay to
                             ----------
AnnTaylor  the difference  by  increasing  the  principal  amount
outstanding under the Company Note,  effective as of the last day



                               -8-

<PAGE>

of the  related Settlement  Period.  If  the amount  described in
clause  (x) is  less than  the  amount described  in clause  (y),
- -----------                                          -----------
AnnTaylor shall pay to the  Company the difference by a reduction
in the principal amount of the Company Note,  effective as of the
last day  of the  related Settlement  Period; provided,  however,
                                              --------   -------
that  if at any time  the unpaid principal  amount of the Company
Note has  been reduced to  zero, AnnTaylor shall pay  the Company
the  remainder owed with respect thereto in immediately available
funds to the  Funding Account.   On each  Settlement Date, if  no
Event  of Default under  the Receivables Financing  Agreement has
occurred and is  continuing and payment of the  Company Note will
not result in an Event of Default under the Receivables Financing
Agreement,  the Servicer will, upon the direction of the Company,
make a  payment on  the Company  Note to  AnnTaylor in  an amount
equal  to  the amount  of  Collections  (not previously  paid  to
AnnTaylor  hereunder) that  are available  to  the Company  under
Section 3.01(b) of the Receivables Financing Agreement.

     Servicer shall  make all appropriate record  keeping entries
with  respect to  the Company  Note  to reflect  payments by  the
Company thereon and Servicer's books and records shall constitute
rebuttable  presumptive evidence of  the principal amount  of and
accrued  interest  on   the  Company  Note.     AnnTaylor  hereby
irrevocably authorizes Servicer to return the Company Note to the
Company upon the final payment  thereof after the termination  of
this Agreement pursuant to Section 9.4 hereof.
                           -----------

     3.3.   Settlement as  to Specific  Receivables.   Subject to
            ---------------------------------------
Section  7.2(a)  hereof,  if  an  officer  of  AnnTaylor  obtains
knowledge   or  receives   notice  from   the   Company  or   the
Administrator that (a) on  the day that any  Receivable purchased
hereunder  was  created or  originated  by AnnTaylor  any  of the
representations or warranties  set forth in Section  5.11 was not
                                            -------------
true with respect  to such Receivable, or such  Receivable was an
Ineligible Purchased Receivable or, (b) as a result of any action
or inaction of  AnnTaylor, on any day any  of the representations
or  warranties set forth  in Section 5.11 is  no longer true with
                             ------------
respect  to a Receivable,  then AnnTaylor forthwith  shall reduce
the Purchase Price with respect to Receivables that  arose during
the same Settlement Period in which such knowledge is obtained or
notification is received by an amount equal to the Unpaid Balance
of such Receivable; provided, however, that if there have been no
                    --------  -------
purchases of  Receivables (or  insufficiently large purchases  of
Receivables to create a Purchase  Price large enough to so reduce
by the amount  of such net reduction) from  AnnTaylor during such
Settlement Period,  any amount owed  by which the  Purchase Price
payable  to  AnnTaylor would  have been  reduced pursuant  to the
immediately preceding  clause of this  sentence shall be  paid by
either  (at the  option of  AnnTaylor,  unless the  Company will,
absent such  payment in cash,  be unable to meet  its obligations
under the Receivables  Financing Agreement on the  next occurring



                               -9-

<PAGE>

Settlement  Date,  in which  case  AnnTaylor  shall make  a  cash
payment) a reduction in the  principal amount of the Company Note
(but not below zero) or by payment within two Business Days after
the  related Report Date  in cash by AnnTaylor  to the Company by
deposit  in  the Funding  Account  of same  day  funds; provided,
                                                        --------
further,  that  if  the Company  thereafter  receives  payment on
- -------
account of Collections due with  respect to such Receivable,  the
Company promptly shall deliver such funds to AnnTaylor.

     3.4.  Settlement as to Dilution.  Each Purchase Report shall
           -------------------------
include,  in respect of  the Receivables previously  generated by
AnnTaylor (including  those Receivables that were  contributed to
the  capital of  the  Company  on the  Initial  Closing Date),  a
calculation  of  the  aggregate net  reduction  in  the aggregate
Unpaid Balance of such Receivables owed by particular Obligors on
account of  any defective,  rejected or  returned merchandise  or
services, any  cash discount,  or any  incorrect billings,  other
adjustments,  or   setoffs  in  respect  of  any  claims  by  the
Obligor(s) thereof  against AnnTaylor  or any  of its  Affiliates
(other than  the Company) (whether  such claims arise out  of the
same or  a related  or unrelated transaction),  or any  rebate or
refund during the  most recent month.  Subject  to Section 7.2(a)
                                                   --------------
hereof,  the Purchase  Price  to  be paid  to  AnnTaylor for  the
Receivables generated during the Settlement Period for which such
Purchase Report is delivered shall  be decreased by the amount of
such net reduction; provided, however, that if there have been no
                    --------  -------
purchases  of Receivables  (or insufficiently large  purchases of
Receivables to create a Purchase  Price large enough to so reduce
by the amount  of such net reduction) from  AnnTaylor during such
Settlement Period,  any amount owed  by which the  Purchase Price
payable  to AnnTaylor  would have  been  reduced pursuant  to the
immediately preceding clause  of this sentence  shall be paid  by
either  (at the  option of  AnnTaylor, unless  the Company  will,
absent such  payment in cash,  be unable to meet  its obligations
under the Receivables  Financing Agreement on the  next occurring
Settlement  Date,  in  which case  AnnTaylor  shall  make  a cash
payment) a reduction in the  principal amount of the Company Note
(but not below zero) or by payment within two Business Days after
the  related Report Date in  cash by AnnTaylor  to the Company by
deposit in the Funding Account of same day funds.

     3.5.    Reconveyance of  Receivables.    In the  event  that
             ----------------------------
AnnTaylor has paid to the Company the full Unpaid  Balance of any
Receivable pursuant  to Section  3.3  or 3.4,  the Company  shall
                        ------------     ---
reconvey such Receivable to  AnnTaylor, without representation or
warranty, but free and clear of all liens created by the Company.








                               -10-

<PAGE>

                            ARTICLE IV


                     CONDITIONS OF PURCHASES

     4.1.  Conditions Precedent to Initial Purchase.  The initial
           ----------------------------------------
purchase hereunder is subject to the condition precedent that the
Company shall  have received,  on or  before the Initial  Closing
Date,  the following, each (unless otherwise indicated) dated the
Initial Closing Date, and each in form, substance and date satis-
factory to the Company:

           (a)    A copy  of  the  resolutions  of the  Board  of
     Directors of AnnTaylor  approving the Transaction  Documents
     to  be delivered  by it  and  the transactions  contemplated
     hereby  and thereby, certified by the Secretary or Assistant
     Secretary of AnnTaylor;

           (b)   Good standing  certificates for AnnTaylor issued
     as of a recent date by the Secretary of State of Delaware;

           (c)    A  certificate of  the  Secretary  or Assistant
     Secretary   of  AnnTaylor  certifying  the  names  and  true
     signatures of the officers authorized  on Anntaylor's behalf
     to sign the Transaction Documents  to be delivered by it (on
     which  certificate the Company  and Servicer (if  other than
     AnnTaylor)  may conclusively  rely until  such  time as  the
     Company  and the  Servicer shall  receive  from AnnTaylor  a
     revised  certificate  meeting   the  requirements  of   this
     subsection (c));
     --------------

           (d)   The certificate  of incorporation of  AnnTaylor,
     duly certified by the Secretary of State of Delaware as of a
     recent  date,  together  with  a  copy  of  the  by-laws  of
     AnnTaylor,  each duly  certified  by  the  Secretary  or  an
     Assistant Secretary of AnnTaylor;

           (e)  Copies  of the proper financing  statements (Form
     UCC-1) that  have been duly  executed and name  AnnTaylor as
     the assignor and the Company  as the assignee (and Lender as
     assignee of  the Company)  of the  Receivables generated  by
     AnnTaylor or other, similar instruments or documents, as may
     be  necessary  or,  in Servicer's  or  the  Administrators's
     opinion,  desirable  under   the  UCC  of   all  appropriate
     jurisdictions  or  any  comparable  law of  all  appropriate
     jurisdictions to perfect the Company's ownership interest in
     all Receivables and such other rights, accounts, instruments
     and moneys (including, without limitation, Related Security)
     in  which  an  ownership  interest may  be  assigned  to  it
     hereunder;

           (f)     A  written   search  report   from  a   Person
     satisfactory to Servicer and  the Administrator listing  all
     effective financing statements that name AnnTaylor as debtor



                               -11-

<PAGE>

     or assignor and that are filed in the jurisdictions in which
     filings were made pursuant to the  foregoing subsection (e),
                                                  --------------
     together with copies  of such financing statements  (none of
     which,  except   for  those  described   in  the   foregoing
     subsection  (f), shall  cover any  Receivable  or any  right
     ---------------
     related to any  Receivable that is of the  type described in
     Section 1.1) which  is to be sold to  the Company hereunder,
     -----------
     and  tax  and judgment  lien  search reports  from  a Person
     satisfactory  to Servicer and  the Administrator  showing no
     evidence of such liens filed against AnnTaylor;

           (g)   A  favorable opinion  of  Skadden, Arps,  Slate,
     Meagher &  Flom,  counsel  to  AnnTaylor,  in  the  form  of
     Exhibit C   and   a  favorable   opinion  of   Jocelyn  F.L.
     ---------
     Barandiaran, in the form of Exhibit F;
                                 ---------

           (h)   Evidence  (i) of the  execution and  delivery by
     each of the parties thereto of each of the other Transaction
     Documents  to  be  executed   and  delivered  in  connection
     herewith and (ii) that  each of the conditions  precedent to
     the  execution,  delivery and  effectiveness  of  such other
     Transaction Documents  has been  satisfied to the  Company's
     satisfaction;

           (i)   The  Company Note  in favor  of AnnTaylor,  duly
     executed by the Company;

           (j)  A certificate from an officer of AnnTaylor to the
     effect that Servicer and  AnnTaylor have placed on  the most
     recent, and  have taken  all steps  reasonably necessary  to
     ensure that  there shall  be placed  on subsequent,  summary
     master control data processing reports the following  legend
     (or the  substantive equivalent thereof):   "THE RECEIVABLES
     DESCRIBED HEREIN HAVE  BEEN SOLD TO ANNTAYLOR  FUNDING, INC.
     PURSUANT  TO  A PURCHASE  AND  SALE AGREEMENT,  DATED  AS OF
     JANUARY 27,  1994, AS  AMENDED,  BETWEEN ANNTAYLOR  FUNDING,
     INC. AND  ANNTAYLOR, INC.;  AND A  SECURITY INTEREST  IN THE
     RECEIVABLES  DESCRIBED HEREIN  HAS BEEN  GRANTED TO  CLIPPER
     RECEIVABLES CORPORATION, PURSUANT TO A RECEIVABLES FINANCING
     AGREEMENT, DATED  AS OF  JANUARY 27,  1994, AMONG  ANNTAYLOR
     FUNDING,   INC.,   ANNTAYLOR,  INC.,   CLIPPER   RECEIVABLES
     CORPORATION, STATE STREET BOSTON CAPITAL CORPORATION, AS THE
     ADMINISTRATOR, AND  PNC BANK,  NATIONAL ASSOCIATION, AS  THE
     RELATIONSHIP BANK; and

           (k)  A  duly executed counterpart of  the Subscription
     Agreement from each party thereto.

     4.2.  Certification  as to  Representations and  Warranties.
           -----------------------------------------------------
AnnTaylor,  by accepting  the  Purchase  Price  related  to  each
purchase  of  Receivables  (and  Related  Rights)   generated  by
AnnTaylor,  shall   be  deemed   to  have   certified  that   the
representations  and warranties contained  in Article V  are true
                                              ---------
and correct on and as of such day, with the same effect as though
made on and as of such day.




                               -12-

<PAGE>

                            ARTICLE V

           REPRESENTATIONS AND WARRANTIES OF ANNTAYLOR

     In order to induce the  Company to enter into this Agreement
and to  make purchases hereunder,  AnnTaylor, in its  capacity as
seller under this Agreement, hereby makes the representations and
warranties set forth in this Article V.
                             ---------

     5.1.   Organization and  Good Standing.   AnnTaylor has been
            -------------------------------
duly organized and  is validly existing as a  corporation in good
standing under the  laws of the state of  its incorporation, with
power  and authority  to own  its properties  and to  conduct its
business as such properties are presently owned and such business
is presently conducted.

     5.2.   Due  Qualification.   AnnTaylor is  duly  licensed or
            ------------------
qualified  to  do  business  as a  foreign  corporation  in  good
standing in all jurisdictions in which (a) the ownership or lease
of  its property  or the  conduct of  its business  requires such
licensing or qualification and (b)  the failure to be so licensed
or  qualified has  not had  and will not  have a  Seller Material
Adverse Effect.

     5.3.  Power and Authority; Due Authorization.  AnnTaylor has
           --------------------------------------
(a) all necessary power, authority and legal right (i) to execute
and  deliver, and perform its obligations under, each Transaction
Document to which it is a party, as seller, and (ii) to generate,
own, sell and assign  Receivables on the terms and subject to the
conditions herein and therein  provided; and (b) duly  authorized
such execution and delivery and  such sale and assignment and the
performance  of  such  obligations  by  all  necessary  corporate
action.

     5.4.    Valid Sale;  Binding  Obligations.    Each  sale  of
             ---------------------------------
Receivables and Related Rights made by AnnTaylor pursuant to this
Agreement shall constitute a valid sale, transfer, and assignment
thereof to  the Company,  enforceable against  creditors of,  and
purchasers from,  AnnTaylor; and this Agreement  constitutes, and
each other  Transaction Document  to be  signed by  AnnTaylor, as
seller,  when duly  executed and  delivered,  will constitute,  a
legal, valid, and binding obligation of AnnTaylor, enforceable in
accordance  with its  terms,  except  as  enforceability  may  be
limited  by  bankruptcy,  insolvency,  reorganization,  or  other
similar  laws  affecting  the  enforcement  of creditors'  rights



                               -13-

<PAGE>

generally  and by  general principles  of  equity, regardless  of
whether  such enforceability  is considered  in  a proceeding  in
equity or at law.

     5.5.  No  Violation.  The  consummation of the  transactions
           -------------
contemplated  by  this   Agreement  and  the   other  Transaction
Documents  to which  AnnTaylor  is  a party  as  seller, and  the
fulfillment of the terms hereof  or thereof will not (a) conflict
with, result in any breach of any of the terms and provisions of,
or constitute (with or without notice or lapse of time or both) a
default under (i) AnnTaylor's certificate of incorporation or by-
laws, or  (ii) any indenture,  loan agreement, mortgage,  deed of
trust, or other agreement or instrument to which it is a party or
by  which it  is bound,  except  where such  conflict, breach  or
default has not had and  will not have a Seller Material  Adverse
Effect, (b) result  in the creation or imposition  of any Adverse
Claim upon  any of its  properties pursuant to  the terms of  any
such indenture, loan agreement, mortgage, deed of trust, or other
agreement or instrument, other than the Transaction Documents, or
(c) violate any law or  any order, rule, or regulation applicable
to it of any court or of any federal, state or foreign regulatory
body,  administrative agency,  or  other governmental  instrumen-
tality  having jurisdiction  over it  or any  of  its properties,
except  where such  violation has  not had  and will  not  have a
Seller Material Adverse Effect.

     5.6.  Proceedings.  There  is no action, suit, proceeding or
           -----------
investigation   pending  before   any  court,   regulatory  body,
arbitrator,   administrative   agency,  or   other   tribunal  or
governmental instrumentality (a) asserting the invalidity  of any
Transaction Document to which AnnTaylor is a party as seller, (b)
seeking to prevent the sale of Receivables to the  Company or the
consummation of any of the other transactions contemplated by any
Transaction Document to which AnnTaylor  is a party as seller, or
(c) seeking any determination or ruling that could reasonably  be
expected to have a Seller Material Adverse Effect.

     5.7.  Bulk  Sales Act.   No transaction contemplated  hereby
           ---------------
requires compliance with any bulk sales act or similar law.

     5.8.   Government Approvals.   Except for the filing  of the
            --------------------
UCC financing statements referred to in Article IV, all of which,
                                        ----------
at the time required in Article IV, shall have been duly made and
                        ----------
shall be in  full force and effect, no  authorization or approval
or other action  by, and no notice to or filing with, any govern-
mental authority or  regulatory body is required  for AnnTaylor's
due  execution,  delivery  and  performance  of  any  Transaction
Document to which it is a party, as seller.

     5.9.  Financial Condition.  On the date hereof AnnTaylor is,
           -------------------
and on the  date of each transfer  of a new  Receivable hereunder



                               -14-

<PAGE>

(both before and after giving effect to such transfer), AnnTaylor
shall be solvent.

     5.10.  Margin Regulations.  No use of  any funds acquired by
            ------------------
AnnTaylor under this  Agreement will conflict with  or contravene
any  of Regulations  G, T, U  and X  promulgated by the  Board of
Governors of the Federal Reserve System from time to time.

     5.11.  Quality of Title.
            ----------------

           (a)    Each  Receivable  (together  with  the  Related
     Security for  such Receivable)  which is to  be sold  to the
     Company  hereunder is or  shall be owned  by AnnTaylor, free
     and clear of  any Adverse Claim,  except as provided  herein
     and  in the Receivables  Financing Agreement.   Whenever the
     Company makes a  purchase hereunder, it shall  have acquired
     and shall continue to have maintained a valid and  perfected
     ownership  interest (free  and clear  of  any Adverse  Claim
     created  by  AnnTaylor)  in  all  Receivables  generated  by
     AnnTaylor  and  all  Collections  related  thereto,  and  in
     AnnTaylor's  entire right, title and interest  in and to the
     Related Security with respect thereto.

           (b)    No  effective   financing  statement  or  other
     instrument  similar   in  effect  covering   any  Receivable
     generated by  AnnTaylor or  any  right related  to any  such
     Receivable that is  of the type described in  Section 1.1 is
                                                   -----------
     on  file in any recording office except such as may be filed
     in favor of the Company or AnnTaylor, as the case may be, in
     accordance with this Agreement or  in favor of the Lender in
     accordance with  the Receivables  Financing Agreement  or in
     favor   of  Bank  of  America  National  Trust  and  Savings
     Association  for  which  AnnTaylor  has  delivered  executed
     partial  releases  (UCC-3  statements) on  or  prior  to the
     Initial Closing Date.

     5.12.     Accuracy  of  Information.    No  factual  written
               -------------------------
information heretofore or contemporaneously  furnished in writing
(and  prepared) by  AnnTaylor,  as seller,  to  the Company,  the
Lender or the Administrator for purposes of or in connection with
any Transaction Document  or any transaction  contemplated hereby
or  thereby is,  and no  other such  factual written  information
hereafter  furnished (and prepared)  by AnnTaylor, as  seller, to
the Company, the  Lender, or the Administrator pursuant  to or in
connection  with any Transaction  Document will be  inaccurate in
any material respect  (in light of the  circumstances under which
such information was furnished and taken as a whole together with
all  other  information   previously  furnished  or   then  being
furnished)  as  of  the  date  it was  furnished  or  (except  as
otherwise disclosed to the  Company at or prior to  such time) as
of the date as of which  such information is dated or  certified.



                               -15-

<PAGE>

No  information contained  in any  report  delivered pursuant  to
Section 6.2 or in any  Purchase Report shall contain any material
- -----------
misstatement  of  fact or  omitted  or  will  omit to  state  any
material fact necessary  to make such information  not materially
misleading on  the date as of which  such information is dated or
certified.

     5.13.  Offices.  AnnTaylor's principal place of business and
            -------
chief executive office is located  at the address set forth under
AnnTaylor's  signature hereto,  and the  offices where  AnnTaylor
keeps  all  its  books,  records  and  documents  evidencing  the
Receivables,  the  related  Contracts and  all  other  agreements
related   to  such  Receivables  are  located  at  the  addresses
specified in Exhibit  E (or at such other  locations, notified to
             ----------
Servicer  (if  other  than AnnTaylor)  and  the  Administrator in
accordance with Section 6.1(f), in jurisdictions where all action
                --------------
required by Section 7.3 has been taken and completed).
            -----------

     5.14.  Trade  Names.  Except as disclosed  on Schedule 5.15,
            ------------                           -------------
AnnTaylor  does not  use any  trade  name other  than its  actual
corporate name.  From and after the date that fell five (5) years
before the date hereof, AnnTaylor has not been known by any legal
name other than its corporate name as of the date hereof, nor has
AnnTaylor  been the  subject  of any  merger  or other  corporate
reorganization except as disclosed on Schedule 5.14.
                                      -------------

     5.15.   Taxes.   AnnTaylor  has  filed all  tax returns  and
             -----
reports required by law to have been filed by it and has paid all
taxes and governmental charges thereby shown  to be owing, except
any  such  taxes  which  are  not yet  delinquent  or  are  being
diligently contested in good faith by appropriate proceedings and
for which adequate reserves in accordance with generally accepted
accounting principles shall have been set aside on its books.

     5.16.   Compliance  with Applicable Laws.   AnnTaylor  is in
             --------------------------------
compliance,  in all material  respects, with the  requirements of
all  applicable laws,  rules,  regulations,  and  orders  of  all
governmental   authorities   (including,    without   limitation,
Regulation  Z, laws,  rules and  regulations  relating to  usury,
truth in  lending, fair  credit billing,  fair credit  reporting,
equal  credit  opportunity, fair  debt  collection practices  and
privacy and all other consumer laws applicable to the Receivables
and related Contracts), a breach of any of which, individually or
in the  aggregate, would  be reasonably likely  to have  a Seller
Material Adverse Effect.

     5.17.  Reliance  on Separate Legal  Identity.  AnnTaylor  is
            -------------------------------------
aware  that Lender, the  Relationship Bank and  the Administrator
are entering  into the  Transaction Documents to  which they  are
parties in reliance upon the Company's identity as a legal entity
separate from AnnTaylor.



                               -16-

<PAGE>


                            ARTICLE VI

                     COVENANTS OF ANNTAYLOR

     6.1.  Affirmative Covenants.  From the date hereof until the
           ---------------------
first  day  following  the Purchase  and  Sale  Termination Date,
AnnTaylor  will, unless the  Company, the Administrator,  and the
Relationship Bank shall otherwise consent in writing:

           (a)    Compliance  with  Laws,  Etc.    Comply in  all
                  -----------------------------
     material   respects  with   all   applicable  laws,   rules,
     regulations  and  orders  with  respect to  the  Receivables
     generated  by  it  and the  Contracts  and  other agreements
     related thereto, except where such noncompliance has not had
     and will not have a Seller Material Adverse Effect.

           (b)   Preservation of  Corporate Existence.   Preserve
                 ------------------------------------
     and maintain its corporate existence, rights, franchises and
     privileges  in  the jurisdiction  of its  incorporation, and
     qualify and remain  qualified in good standing as  a foreign
     corporation  in  each  jurisdiction  where  the  failure  to
     preserve and  maintain such  existence, rights,  franchises,
     privileges and  qualification would have  a Seller  Material
     Adverse Effect.

           (c)   Receivables Review.   (i) At  any time  and from
                 ------------------
     time  to time during regular business hours, upon reasonable
     notice and in a manner designed not to  unreasonably disrupt
     the  normal business  operations  of  AnnTaylor, permit  the
     Company,  the Collateral  Agent,  the Administrator  and the
     Relationship   Bank   or   their   respective   agents    or
     representatives, (A) to examine, to audit and make copies of
     and  abstracts  from   all  books,  records  and   documents
     (including, without limitation, computer tapes and disks) in
     the possession or under the control of AnnTaylor relating to
     the  Receivables   generated  by   it,  including,   without
     limitation,  the  Contracts  and  other  agreements  related
     thereto, and (B) to visit AnnTaylor's offices and properties
     for the purpose of examining such materials described in the
     foregoing  clause (A) and discussing matters relating to the
                ----------
     Receivables   generated   by    AnnTaylor   or   AnnTaylor's
     performance  hereunder with any of the officers or employees
     of  AnnTaylor   having knowledge  of such matters;  and (ii)
     without  limiting the provisions  of clause (i)  next above,
                                          ----------
     from  time  to  time  on  request of  Administrator  or  the
     Relationship Bank,  permit certified  public accountants  or
     other  auditors acceptable to the Administrator to conduct a
     review  of its books  and records; provided,  however, that,
                                        --------   -------
     unless an Event  of Default has occurred  and is continuing,



                               -17-

<PAGE>

     AnnTaylor  shall  not  be  obligated to  pay  for  any  such
     reviews,  which together with  reviews conducted pursuant to
     Section 7.01(c) of the  Receivables Financing Agreement, are
     done more frequently  than three times per year  by internal
     auditors  of the Administrator or the Relationship Bank (and
     such expenses  shall be subject  to Section 14.05(a)  of the
     Receivables Financing Agreement).

           (d)     Keeping  of  Records  and  Books  of  Account.
                   ---------------------------------------------
     Maintain  an  ability  to recreate  records  evidencing  the
     Receivables generated by it in the  event of the destruction
     of the originals thereof.

           (e)  Performance  and Compliance with Receivables  and
                -------------------------------------------------
     Contracts.   Timely and  fully perform  and comply  with all
     ---------
     provisions, covenants  and  other promises  required  to  be
     observed by it under the Contracts and all other  agreements
     related to the Receivables.

           (f)  Location of Records.  Keep its principal place of
                -------------------
     business and chief  executive office, and the  offices where
     it keeps its  records concerning or related  to Receivables,
     at  the address(es)  referred to  in Exhibit  E or,  upon 30
                                          ----------
     days'   prior  written  notice   to  the  Company   and  the
     Administrator,  at  such  other locations  in  jurisdictions
     where all  action required  by Section 7.3  shall have  been
                                    -----------
     taken and completed.

           (g)   Credit and  Collection Policies.  Comply in  all
                 -------------------------------
     material respects with  its Credit and Collection  Policy in
     connection  with the Receivables  that it generates  and all
     Contracts related thereto.

           (h)    Separate Corporate  Existence  of the  Company.
                  ----------------------------------------------
     Take such actions as shall be required in order that:

              (i)   the Company's  operating expenses (other than
           certain organization expenses and expenses incurred in
           connection  with  the   preparation,  negotiation  and
           delivery  of the  Transaction Documents)  will not  be
           paid by AnnTaylor;

              (ii)    the  Company's books  and  records  will be
           maintained separately from those of AnnTaylor;

              (iii)  All financial  statements of  AnnTaylor that
           are consolidated to  include the Company and  are used
           other than for  internal purposes by AnnTaylor  or any
           Affiliate thereof will  contain detailed notes clearly
           stating that (A) all of the Company's assets are owned
           by  the Company,  and (B)  the Company  is a  separate



                               -18-

<PAGE>

           corporate  entity  with  creditors who  have  received
           security interests in the Company's assets;

              (iv)   AnnTaylor  will  strictly observe  corporate
           formalities in its dealing with the Company;

              (v)  AnnTaylor  shall not commingle its  funds with
           any  funds of the Company; provided that AnnTaylor and
                                      --------
           the Company acknowledge that some Obligors  make their
           payments to AnnTaylor's  stores or headquarters, which
           in-store collections are subject to the provisions  of
           Section 7.2(a) hereof;
           --------------

              (vi)    AnnTaylor    will   maintain  arm's  length
           relationships with  the Company, and AnnTaylor will be
           compensated  at  market  rates  for  any  services  it
           renders or otherwise furnishes to the Company; and

              (vii)   AnnTaylor will  not be,  and will  not hold
           itself out to  be, responsible  for the  debts of  the
           Company or the decisions or actions in respect  of the
           daily business and affairs of the Company.

     6.2.   Reporting Requirements.   From the date  hereof until
            ----------------------
the first day following the  Purchase and Sale Termination  Date,
AnnTaylor  will, unless  the Administrator  and the  Relationship
Bank shall  otherwise consent in writing, furnish to the Company,
the Administrator, and the Relationship Bank:

           (a)   Proceedings.   As  soon as  possible and  in any
                 -----------
     event  within  three  Business   Days  after  AnnTaylor  has
     knowledge  thereof,  written  notice  to  the  Company,  the
     Administrator and  the Relationship Bank of  (i) all pending
     proceedings  and  investigations of  the  type described  in
     Section 5.6 not  previously disclosed to the  Company and/or
     -----------
     the Administrator and (ii) all material adverse developments
     that  have occurred with respect to any previously disclosed
     proceedings and investigations; and

           (b)  Other.   Promptly, from time to  time, such other
                -----
     information, documents,  records or  reports respecting  the
     Receivables or  AnnTaylor's performance as  seller hereunder
     that the Company, the Administrator or the Relationship Bank
     may from time to time reasonably request in order to protect
     the interests of the Company, the Lender, the Administrator,
     the Relationship Bank, or any  other Affected Party under or
     as contemplated by the Transaction Documents.

     6.3.   Negative Covenants.   From the date hereof  until the
            ------------------
date  following the Purchase and Sale Termination Date, AnnTaylor




                               -19-

<PAGE>

agrees  that, unless the Administrator, and the Relationship bank
shall otherwise consent in writing, it shall not:

           (a)   Sales, Liens, Etc.  Except as otherwise provided
                 -----------------
     herein  or in any  other Transaction Document,  sell, assign
     (by operation of law or  otherwise) or otherwise dispose of,
     or create or  suffer to exist any Adverse Claim upon or with
     respect  to, any Receivable  or related Contract  or Related
     Security,  or  any  interest  therein,  or  any  Collections
     thereon, or  assign any right  to receive income  in respect
     thereof.

           (b)  Change in Credit and Collection Policy.  Make any
                --------------------------------------
     change in the Credit and Collection Policy that would not be
     permitted under Section 7.04(c) of the Receivables Financing
     Agreement.

           (c)   Receivables Not  to be  Evidenced by  Promissory
                 ------------------------------------------------
     Notes.   Take any action  to cause or permit  any Receivable
     -----
     generated by it to become evidenced  by any "instrument" (as
     defined  in the applicable  UCC), except as  contemplated by
     Section 6.01(u) of the Receivables Financing Agreement.


                           ARTICLE VII

               ADDITIONAL RIGHTS AND OBLIGATIONS IN
                    RESPECT OF THE RECEIVABLES

     7.1.   Rights of the  Company.  AnnTaylor  hereby authorizes
            ----------------------
the Company and  the Servicer (if other than  AnnTaylor) or their
respective designees  to take  any and  all steps in  AnnTaylor's
name necessary  or desirable, in their  respective determination,
to  collect  all  amounts  due  under  any and  all  Receivables,
including,  without  limitation,  endorsing  AnnTaylor's name  on
checks  and   other  instruments  representing   Collections  and
enforcing  such Receivables  and the  provisions  of the  related
Contracts  that concern payment  and/or enforcement of  rights to
payment.

     7.2.  Responsibilities of AnnTaylor.  Anything herein to the
           -----------------------------
contrary notwithstanding:

           (a)    Collection  Procedures.    AnnTaylor agrees  to
                  ----------------------
     direct  its respective Obligors in the billing statements to
     make  payments of Receivables directly to a Lock-Box Account
     at a Lock-Box  Bank.  AnnTaylor  further agrees to  transfer
     any  Collections   that  it  receives   (including,  without
     limitation, in-store and  headquarters payments) directly to
     Servicer (for  deposit to  the Funding  Account) within  two
     Business Days of  receipt thereof, and agrees  that all such



                               -20-

<PAGE>

     Collections shall be deemed to  be received in trust for the
     Company;  provided that, to the extent permitted pursuant to
               --------
     Section  3.2, AnnTaylor  may retain  such  Collections as  a
     ------------
     portion of  the Purchase  Price then payable  or apply  such
     Collections to the  reduction of the outstanding  balance of
     the  Company  Note.   AnnTaylor  agrees  to pay  all  Deemed
     Collections payable pursuant to Section 3.3 or 3.4; provided
                                     -----------    ---
     that,  notwithstanding anything  to the  contrary  set forth
     therein,  if   requested   by  the   Administrator  or   the
     Relationship  Bank during  the continuance  of  an Event  of
     Default,  AnnTaylor shall pay such Deemed Collections to the
     Servicer  for deposit to the Lock-Box  Account on the second
     Business Day following the day on which they arise.

           (b)     AnnTaylor   shall   perform  its   obligations
     hereunder, and the exercise by  the Company or its  designee
     of its  rights hereunder  shall not  relieve AnnTaylor  from
     such obligations.

           (c)   AnnTaylor hereby  grants to  Servicer (if  other
     than  AnnTaylor) an irrevocable power of attorney, with full
     power  of substitution, coupled with an interest, to take in
     the name of  AnnTaylor all steps  necessary or advisable  to
     indorse,  negotiate or otherwise  realize on any  writing or
     other right of any kind  held or transmitted by AnnTaylor or
     transmitted or received by the Company (whether or not  from
     AnnTaylor) in connection with any Receivable.

     7.3.  Further Action Evidencing Purchases.  AnnTaylor agrees
           -----------------------------------
that from time to time, at  its expense, it will promptly execute
and deliver all  further instruments and documents, and  take all
further  action that the Company  may reasonably request in order
to perfect, protect  or more fully evidence  the Receivables (and
the  Related Rights) purchased  by the  Company hereunder,  or to
enable  the Company  to exercise  or  enforce any  of its  rights
hereunder  or  under  any other  Transaction  Document.   Without
limiting the generality of the foregoing, upon the request of the
Company, AnnTaylor will:

           (a)  execute  and file such financing  or continuation
     statements, or  amendments thereto  or assignments  thereof,
     and such other  instruments or notices, as  may be necessary
     or appropriate; and

           (b)  mark  the summary master control  data processing
     records with the legend set forth in Section 4.1(j).
                                          --------------

AnnTaylor  hereby authorizes the Company or  its designee to file
one  or more financing or continuation statements, and amendments
thereto and  assignments thereof, relative  to all or any  of the
Receivables  (and the Related  Rights) now existing  or hereafter



                               -21-

<PAGE>

generated by AnnTaylor.  If AnnTaylor fails to perform any of its
agreements  or obligations under  this Agreement, the  Company or
its designee may  (but shall not be required  to) itself perform,
or  cause performance of,  such agreement or  obligation, and the
expenses of the  Company or its  designee incurred in  connection
therewith   shall  be  payable   by  AnnTaylor  as   provided  in
Section 9.6.
- -----------

     7.4.  Application of Collections.  Any payment by an Obligor
           --------------------------
in respect of any indebtedness owed by it to AnnTaylor in respect
of  any  Contract shall,  except as  otherwise specified  by such
Obligor  or otherwise  required  by contract  or law,  be applied
first,  as  a Collection  of  any  Finance  Charge Receivable  or
- -----
Receivables of  such Obligor,  in the  order of  the age  of such
Finance  Charge Receivables,  starting with  the  oldest of  such
Finance  Charge Receivables,  second, to  the  collection of  any
                              ------
Principal  Receivable or  Receivables  then  outstanding of  such
Obligor in  the order of  the age of such  Principal Receivables,
starting  with  the  oldest of  such  Principal  Receivables, and
third, to any other indebtedness of such Obligor.
- -----


                           ARTICLE VIII

                         INDEMNIFICATION

     8.1.   Indemnities by AnnTaylor.  Without limiting any other
            ------------------------
rights which the  Company may have hereunder  or under applicable
law, AnnTaylor hereby agrees to indemnify the Company and each of
its assigns, officers,  directors, employees and agents  (each of
the foregoing Persons  being individually called a  "Purchase and
                                                     ------------
Sale Indemnified Party"),  forthwith on demand, from  and against
- ----------------------
any and all  damages, losses, claims, judgments,  liabilities and
related  costs and expenses, including reasonable attorneys' fees
and disbursements (all of the foregoing being collectively called
"Purchase  and Sale  Indemnified  Amounts")  awarded  against  or
 ----------------------------------------
incurred by  any of them  arising out  of or as  a result  of the
following:

           (a)  the  transfer by AnnTaylor of an  interest in any
     Receivable or  Related Right  to any  Person other than  the
     Company;

           (b)   without duplication  of amounts  paid as  Deemed
     Collections, the  breach of  any representation  or warranty
     made by AnnTaylor under or in connection with this Agreement
     or any  other Transaction  Document, or  any information  or
     report delivered  by AnnTaylor  pursuant  hereto or  thereto
     which shall  have been  false or incorrect  in any  material
     respect when made or deemed made;




                               -22-

<PAGE>

           (c)   the  failure  by AnnTaylor  to  comply with  any
     applicable  law,  rule  or regulation  with  respect  to any
     Receivable generated  by AnnTaylor or the  related Contract,
     or  the   nonconformity  of  any   Receivable  generated  by
     AnnTaylor or the  related Contract with any  such applicable
     law, rule or regulation;

           (d)   the failure to  vest and maintain vested  in the
     Company  an ownership interest  in the Receivables generated
     by AnnTaylor free and clear of any Adverse Claim, other than
     an Adverse Claim arising solely as a result of an act of the
     Company, whether  existing at the  time of  the purchase  of
     such Receivables or at any time thereafter;

           (e)  the failure of  AnnTaylor to file with respect to
     itself,  or any  delay in  filing,  financing statements  or
     other similar instruments or documents under the UCC of  any
     applicable  jurisdiction  or  other  applicable  laws   with
     respect   to  any   Receivables  or   purported  Receivables
     generated by AnnTaylor, whether at the  time of any purchase
     or at any subsequent time;

           (f)   without duplication  of amounts  paid as  Deemed
     Collections, any  dispute, claim,  offset or  defense (other
     than discharge in bankruptcy) of the Obligor  to the payment
     of  any  Receivable  or purported  Receivable  generated  by
     AnnTaylor (including, without limitation, a defense based on
     such Receivables or the related Contracts not being a legal,
     valid  and binding  obligation of  such  Obligor enforceable
     against it in accordance with its terms), or any other claim
     resulting from the  services related to any  such Receivable
     or the furnishing of or failure to furnish such services;

           (g)  any product liability  claim arising out of or in
     connection  with  services  that  are  the  subject  of  any
     Receivable generated by AnnTaylor; and

           (h)  any tax or governmental fee or charge (other than
     any tax excluded pursuant to  clause (iii) in the proviso to
                                   ------------
     the preceding sentence), all  interest and penalties thereon
     or with  respect thereto,  and all  out-of-pocket costs  and
     expenses,  including  the reasonable  fees  and  expenses of
     counsel  in defending against  the same, which  may arise by
     reason  of  the  purchase or  ownership  of  the Receivables
     generated by AnnTaylor  or any Related Right  connected with
     any such Receivables;

excluding,  however, (i) Purchase and Sale Indemnified Amounts to
- ---------   -------
the  extent resulting from gross negligence or willful misconduct
on the part of such Purchase and Sale Indemnified Party, (ii) any
indemnification  which has the effect of recourse for non-payment



                               -23-

<PAGE>

of the Receivables to AnnTaylor (except as otherwise specifically
provided under this Section  8.1) and (iii) any tax based upon or
                    ------------
measured by net income.

     If for any reason the indemnification provided above in this
Section 8.1  is unavailable  to a  Purchase and  Sale Indemnified
- -----------
Party  or  is  insufficient  to  hold  such   Purchase  and  Sale
Indemnified Party  harmless, then  AnnTaylor shall contribute  to
the amount paid or payable  by such Purchase and Sale Indemnified
Party to the maximum extent permitted under applicable law.


                            ARTICLE IX

                          MISCELLANEOUS

     9.1.  Amendments, etc.
           ---------------

           (a)  The provisions of this Agreement may from time to
     time  be amended,  modified or  waived,  if such  amendment,
     modification or  waiver is in  writing and  consented to  by
     AnnTaylor, the Company,  the Administrator, the Relationship
     Bank and the Servicer (if other than AnnTaylor).

           (b)  No  failure or delay on the part  of the Company,
     Servicer,  AnnTaylor  or  any  third  party  beneficiary  in
     exercising any power or  right hereunder shall operate as  a
     waiver thereof, nor shall any  single or partial exercise of
     any  such  power  or right  preclude  any  other or  further
     exercise  thereof or  the  exercise of  any  other power  or
     right.  No notice to or demand  on the Company, Servicer, or
     AnnTaylor  in any  case shall  entitle it  to any  notice or
     demand  in similar  or other  circumstances.   No waiver  or
     approval by  the Company  or Servicer  under this  Agreement
     shall, except as  may otherwise be stated in  such waiver or
     approval,  be  applicable  to subsequent  transactions.   No
     waiver  or approval under  this Agreement shall  require any
     similar  or dissimilar waiver  or approval thereafter  to be
     granted hereunder.

     9.2.  Notices,  etc.  All  notices and other  communications
           -------------
provided  for hereunder shall, unless otherwise stated herein, be
in  writing (including  facsimile  communication)  and  shall  be
personally delivered  or sent  by express mail  or courier  or by
certified mail, postage-prepaid, or by facsimile, to the intended
party at the address  or facsimile number of such party set forth
under its  name on the  signature pages  hereof or at  such other
address or facsimile number as  shall be designated by such party
in  a  written notice  to  the other  parties  hereto.   All such
notices  and communications shall be effective, (i) if personally
delivered  or sent  by express  mail  or courier  or  if sent  by



                               -24-

<PAGE>

certified  mail,  when  received,  and  (ii)  if  transmitted  by
facsimile,   when  sent,  receipt   confirmed  by   telephone  or
electronic means.

     9.3.   No Waiver; Cumulative  Remedies.  The remedies herein
            -------------------------------
provided  are  cumulative  and  not  exclusive  of  any  remedies
provided by law.

     9.4.  Binding  Effect; Assignability.  This  Agreement shall
           ------------------------------
be  binding  upon  and  inure  to the  benefit  of  the  Company,
AnnTaylor and  its respective successors  and permitted  assigns.
AnnTaylor may  not assign its  rights hereunder  or any  interest
herein   without  the   prior  consent   of   the  Company,   the
Administrator  and the Relationship  Bank.  This  Agreement shall
create and constitute  the continuing obligations of  the parties
hereto in  accordance with  its terms, and  shall remain  in full
force  and effect  until the  date  after the  Purchase and  Sale
Termination Date  on which AnnTaylor has received payment in full
for  all  Receivables  and Related  Rights  conveyed  pursuant to
Section 1.1 hereof.  The rights and  remedies with respect to any
- -----------
breach  of  any  representation and  warranty  made  by AnnTaylor
pursuant  to   Article V  and  the  indemnification  and  payment
               ---------
provisions  of Article VIII  and Section 9.6 shall  be continuing
               ------------      -----------
and shall survive any termination of this Agreement.

     9.5.  Governing  Law.  THIS AGREEMENT SHALL  BE GOVERNED BY,
           --------------
AND CONSTRUED IN  ACCORDANCE WITH, THE  LAWS OF THE STATE  OF NEW
YORK.

     9.6.    Costs, Expenses  and  Taxes.    In addition  to  the
             ---------------------------
obligations  of AnnTaylor under  Article VIII and  subject to any
                                 ------------
limitations agreed to  in writing by any Affected  Party prior to
the date hereof, AnnTaylor agrees to pay on demand:

           (a)  all  reasonable costs and expenses  in connection
     with  the  enforcement  of  this  Agreement  and  the  other
     Transaction Documents executed by AnnTaylor as seller; and

           (b)   all  stamp  and  other similar  taxes  and  fees
     payable or determined  to be payable in connection  with the
     execution,  delivery, filing and recording of this Agreement
     or  the other Transaction Documents, and agrees to indemnify
     each  Purchase   and  Sale  Indemnified  Party  against  any
     liabilities with  respect to or resulting from  any delay in
     paying or omission to pay such taxes and fees.

     9.7.  Submission to Jurisdiction.   EACH PARTY HERETO HEREBY
           --------------------------
IRREVOCABLY  (a) SUBMITS TO THE NON-EXCLUSIVE JURISDICTION OF ANY
NEW  YORK STATE  OR UNITED  STATES FEDERAL  COURT SITTING  IN THE
BOROUGH  OF MANHATTAN,  STATE OF  NEW  YORK, OVER  ANY ACTION  OR
PROCEEDING   ARISING  OUT  OF  OR  RELATING  TO  ANY  TRANSACTION



                               -25-

<PAGE>

DOCUMENT; (b) AGREES THAT ALL CLAIMS IN RESPECT OF SUCH ACTION OR
PROCEEDING MAY  BE HEARD AND  DETERMINED IN SUCH STATE  OR UNITED
STATES FEDERAL  COURT; (c) WAIVES,  TO THE FULLEST EXTENT  IT MAY
EFFECTIVELY DO  SO  UNDER  APPLICABLE  LAW,  THE  DEFENSE  OF  AN
INCONVENIENT  FORUM  TO   THE  MAINTENANCE  OF  SUCH   ACTION  OR
PROCEEDING; (d) CONSENTS TO THE SERVICE OF ANY AND ALL PROCESS IN
ANY SUCH ACTION  OR PROCEEDING BY THE  MAILING OF COPIES  OF SUCH
PROCESS TO SUCH PERSON AT  ITS ADDRESS SPECIFIED IN SECTION 10.2;
                                                    ------------
AND  (e)  TO THE  EXTENT  ALLOWED  BY LAW,  AGREES  THAT  A FINAL
JUDGMENT IN ANY SUCH ACTION OR PROCEEDING SHALL BE CONCLUSIVE AND
MAY BE ENFORCED IN OTHER JURISDICTIONS BY SUIT ON THE JUDGMENT OR
IN ANY OTHER  MANNER PROVIDED BY LAW.    NOTHING IN  THIS SECTION
                                                          -------
10.7 SHALL AFFECT  THE COMPANY'S RIGHT TO SERVE  LEGAL PROCESS IN
- ----
ANY  OTHER MANNER  PERMITTED BY  LAW OR  TO BRING  ANY ACTION  OR
PROCEEDING AGAINST ANNTAYLOR OR ITS PROPERTY IN THE COURTS OF ANY
OTHER JURISDICTIONS.

     9.8.   Waiver of  Jury Trial.   EACH PARTY  HERETO EXPRESSLY
            ---------------------
WAIVES ANY  RIGHT TO A TRIAL BY JURY  IN ANY ACTION OR PROCEEDING
TO ENFORCE OR  DEFEND ANY RIGHTS UNDER THIS  AGREEMENT, ANY OTHER
TRANSACTION  DOCUMENT,  OR  UNDER  ANY AMENDMENT,  INSTRUMENT  OR
DOCUMENT DELIVERED  OR WHICH  MAY IN THE  FUTURE BE  DELIVERED IN
CONNECTION  HEREWITH OR ARISING FROM ANY RELATIONSHIP EXISTING IN
CONNECTION WITH THIS AGREEMENT OR ANY OTHER TRANSACTION DOCUMENT,
AND  AGREES THAT  ANY SUCH  ACTION OR  PROCEEDING SHALL  BE TRIED
BEFORE A COURT AND NOT BEFORE A JURY.

     9.9.    Captions  and  Cross  References;  Incorporation  by
             ----------------------------------------------------
Reference.   The various captions (including, without limitation,
- ---------
the  table  of  contents)  in  this  Agreement  are included  for
convenience   only  and   shall  not   affect   the  meaning   or
interpretation of any provision of this Agreement.  References in
this Agreement to any underscored  Section or Exhibit are to such
Section or Exhibit  of this Agreement, as  the case may be.   The
Exhibits hereto  are hereby  incorporated by  reference into  and
made a part of this Agreement.

     9.10.  Execution  in Counterparts.   This  Agreement may  be
            --------------------------
executed  in any number of counterparts  and by different parties
hereto in separate  counterparts, each of which when  so executed
shall be deemed  to be an  original and all  of which when  taken
together shall constitute one and the same Agreement.

     9.11.   Acknowledgment and  Agreement.  By  execution below,
             -----------------------------
AnnTaylor  expressly  acknowledges  and agrees  that  all  of the
Company's rights,  title, and  interests in,  to, and  under this
Agreement shall be assigned by the Company to the Lender pursuant
to the Receivables Financing Agreement, and AnnTaylor consents to
such assignment.   Each  of the parties  hereto acknowledges  and
agrees that the  Administrator, the Lender, and  the Relationship
Bank are third  party beneficiaries of the rights  of the Company
arising  hereunder and under  the other Transaction  Documents to
which AnnTaylor is a party as seller.


                               -26-

<PAGE>

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


                         ANNTAYLOR FUNDING INC.


                         By
                           --------------------------------
                           Title:  Vice President

                         414 Chapel Street
                         New Haven, CT  06511
                         Attention: Bert A. Tieben
                         Vice President
                         Facsimile: (203) 865-0811


                         ANNTAYLOR, INC.


                         By________________________________
                           Title:  Senior Vice President

                         142 West 57th Street
                         New York, NY  10019
                         Attention:  Jocelyn Barandiaran, Esq.
                         Vice President/Secretary and General Counsel
                         Facsimile: (212) 541-3299

                         With a copy to:
                         AnnTaylor, Inc.
                         414 Chapel Street
                         New Haven, CT  06511

                         Facsimile:  (203) 865-2756
                         Attention:  Walter Parks
                         Vice President/Financial Reporting



<PAGE>

                                                         Exhibit A

                     ANNTAYLOR FUNDING, INC.
                RECEIVABLES REPORT AS OF 12/24/93
                            FOR Dec-93

Portfolio Information

     I.  Outstanding Principal                       $________

    II.  Beginning Receivables Balance               $________

   III.  New Receivables to add                      $________

    IV.  Collections to deduct                       $________

     V.  Defaulted Receivables to deduct             $________

    VI.  +/-Other Adjustments                        $________

   VII.  Delinquent Receivables to deduct            $________

  VIII.  Other Ineligible Receivables to deduct      $________
 
         (Not including Defaulted Receivables)

    IX.  Aging Schedule

Current    Age 1 Age 2 Age 3 Age 4 Age 5  Age 6 Age 7+



<PAGE>

                                             EXHIBIT B
                                                 to
                                      Purchase and Sale Agreement



                   SUBORDINATED PROMISSORY NOTE
                         (NON-NEGOTIABLE
                          COMPANY NOTE)

                                               New York, New York
                                                 January   , 1994
                                                         --


     FOR VALUE RECEIVED, the undersigned, ANNTAYLOR FUNDING,
INC., a Delaware corporation ( the "Company"), promises to pay to
                                    -------
ANNTAYLOR, INC., a Delaware corporation ("AnnTaylor"), on the
                                          ---------
terms and subject to the conditions set forth herein and in the
Purchase and Sale Agreement referred to below, the sum of (i) the
aggregate unpaid Purchase Price of all Receivables purchased by
the Company from AnnTaylor pursuant to such Purchase and Sale
Agreement, as such unpaid Purchase Price is shown in the records
of Servicer plus (ii) any capitalized interest pursuant to
            ----
Section 4 hereof as shown on the records of AnnTaylor.
- ---------

     1.   Purchase and Sale Agreement.  This promissory note
          ---------------------------
(this "Company Note") is the Company Note described in, and is
       ------------
subject to the terms and conditions set forth in, that certain
Purchase and Sale Agreement of even date herewith (as the same
may be amended or otherwise modified from time to time, the
"Purchase and Sale Agreement"), between AnnTaylor and the
 ---------------------------
Company.  Reference is hereby made to the Purchase and Sale
Agreement for a statement of certain other rights and obligations
of AnnTaylor and the Company.

     2.   Definitions.  Capitalized terms used (but not defined)
          -----------
herein have the meanings assigned thereto in Appendix A to the
                                             ----------
Receivables Financing Agreement dated as of even date herewith
among AnnTaylor, as Servicer, the Company, Clipper Receivables
Corporation, as Lender, State Street Boston Capital Corporation,
as Administrator, and PNC Bank, National Association, as
Relationship Bank (as may be amended or otherwise modified from
time to time, the "Receivables Financing Agreement").  In
                   -------------------------------
addition, as used herein, the following terms have the following
meanings:

          "Bankruptcy Proceedings" has the meaning set forth
           ----------------------
     in clause (b) of paragraph 9 hereof.
        ----------    -----------

          "Final Maturity Date" means the second Business Day
           -------------------
     after a demand for payment has been made by AnnTaylor,
     but in no event earlier than the Settlement Date
     immediately following the date on which one hundred

<PAGE>

     twenty one (121) days have elapsed since the date the
     Senior Interests have been paid in full.

          "Interest Period" means the period from and
           ---------------
     including a Report Date (or, in the case of the first
     Interest Period, the date hereof) to but excluding the
     next Report Date.

          "Senior Interests" means, collectively, (i) the
           ----------------
     aggregate unpaid principal amount of the Loans, (ii)
     accrued interest on the aggregate unpaid principal
     amount of the Loans, (iii) all fees payable pursuant to
     the Receivables Financing Agreement, (iv) any
     Indemnified Amounts, (v) unpaid Servicer's Fees,
     provided that AnnTaylor is not the Servicer, and (vi)
     --------
     all other obligations of the Company that are due and
     payable to any Affected Party, together with all
     interest accruing on any such amounts after the
     commencement of any Bankruptcy Proceedings,
     notwithstanding any provision or rule of law that might
     restrict the rights of any Senior Interest Holder, as
     against the Company or anyone else, to collect such
     interest.

          "Senior Interest Holders" means, collectively, the
           -----------------------
     Lender, the Administrator, the Relationship Bank, the
     other Affected Parties and the Indemnified Parties.

          "Subordination Provisions" means, collectively,
           ------------------------
     clauses (a) through (l) of paragraph 9 hereof.
     -----------         ---    -----------

     3.   Interest.  Subject to the Subordination Provisions set
          --------
forth below, the Company promises to pay interest on this Company
Note as follows:

          (a)  Prior to the Final Maturity Date, the
     aggregate unpaid Purchase Price from time to time
     outstanding during any Interest Period shall bear
     interest at a rate per annum equal to the Alternate Base
                        --- -----
     Rate plus 3% as in effect from time to time as
     determined by Servicer; and

          (b)  From (and including) the Final Maturity Date
     to (but excluding) the date on which the entire
     aggregate unpaid Purchase Price is fully paid, the
     aggregate unpaid Purchase Price from time to time
     outstanding shall bear interest at a rate per annum
                                               --- -----
     equal to the Alternate Base Rate as in effect from time
     to time, plus 5%, as determined by Servicer.

     4.   Interest Payment Dates.  Subject to the
          ----------------------
Subordination Provisions set forth below, the Company shall
pay accrued interest on this Company Note on each Settlement
Date, and shall pay accrued interest on the amount of each



                               -2-

<PAGE>

principal payment made in cash on a date other than a
Settlement Date at the time of such principal payment;
provided, however, that unless AnnTaylor instructs the
- --------  -------
Company otherwise, such interest may be paid by means of an
increase in the amount of the unpaid principal amount hereof
by an amount equal to the interest being so paid.

     5.   Basis of Computation.  Interest accrued hereunder
          --------------------
shall be computed for the actual number of days elapsed on
the basis of a 365- or 366-day year.

     6.   Principal Payment Dates.  Subject to the
          -----------------------
Subordination Provisions set forth below, payments of the
principal amount of this Company Note shall be made as
follows:

          (a)  The principal amount of this Company Note
     shall be reduced from time to time pursuant to
     Sections 3.2,  3.3, 3.4 and 7.2 of the Purchase and Sale
     -------------- ---  ---     ---
     Agreement; and

          (b)  The entire remaining unpaid Purchase Price of
     all Receivables purchased by the Company from AnnTaylor
     pursuant to the Purchase and Sale Agreement shall be
     paid on the Final Maturity Date.

Subject to the Subordination Provisions set forth below, the
principal amount of and accrued interest on this Company Note
may be prepaid on any Business Day without premium or
penalty.

     7.   Payments.  All payments of principal and interest
          --------
hereunder are to be made in lawful money of the United States
of America.

     8.   Enforcement Expenses.  In addition to and not in
          --------------------
limitation of the foregoing, but subject to the Subordination
Provisions set forth below and to any limitation imposed by
applicable law, the Company agrees to pay all expenses,
including reasonable attorneys' fees and legal expenses,
incurred by AnnTaylor in seeking to collect any amounts
payable hereunder which are not paid when due.

     9.   Subordination Provisions.  The Company covenants
          ------------------------
and agrees, and AnnTaylor, by its acceptance of this Company
Note, likewise covenants and agrees on behalf of itself and
any holder of this Company Note, that the payment of the
principal amount of and interest on this Company Note is
hereby expressly subordinated in right of payment to the
payment and performance of the Senior Interests to the extent




                               - 3 -

<PAGE>

and in the manner set forth in the following clauses of this
paragraph 9:
- -----------

          (a)  No payment or other distribution of the
     Company's assets of any kind or character, whether in
     cash, securities, or other rights or property, shall be
     made on account of this Company Note except to the
     extent such payment or other distribution is permitted
     under the Purchase and Sale Agreement and Section 3.01
                                               ------------
     of the Receivables Financing Agreement;

          (b)  In the event of any dissolution, winding up,
     liquidation, readjustment, reorganization or other
     similar event relating to the Company, whether voluntary
     or involuntary, partial or complete, and whether in
     bankruptcy, insolvency or receivership proceedings, or
     upon an assignment for the benefit of creditors, or any
     other marshalling of the assets and liabilities of the
     Company or any sale of all or substantially all of the
     assets of the Company (such proceedings being herein
     collectively called "Bankruptcy Proceedings"), the
                          ----------------------
     Senior Interests shall first be paid and performed in
     full and in cash before AnnTaylor shall be entitled to
     receive and to retain any payment or distribution in
     respect of this Company Note.  In order to implement the
     foregoing:  (i) all payments and distributions of any
     kind or character in respect of this Company Note to
     which AnnTaylor would be entitled except for this clause
                                                       ------
     (b) shall be made directly to the Administrator (for the
     ---
     benefit of the Senior Interest Holders); (ii) AnnTaylor
     shall promptly file a claim or claims, in the form
     required in any Bankruptcy Proceedings, for the full
     outstanding amount of this Company Note, and shall use
     commercially reasonable efforts to cause said claim or
     claims to be approved and all payments and other
     distributions in respect thereof to be made directly to
     the Administrator (for the benefit of the Senior
     Interest Holders) until the Senior Interests shall have
     been paid and performed in full and in cash; and (iii)
     AnnTaylor hereby irrevocably agrees that the
     Administrator, in the name of AnnTaylor or otherwise,
     may demand, sue for, collect, receive and receipt for
     any and all such payments or distributions, and file,
     prove and vote or consent in any such Bankruptcy
     Proceedings with respect to any and all claims of
     AnnTaylor relating to this Company Note, in each case
     until the Senior Interests shall have been paid and
     performed in full and in cash;

          (c)  In the event that AnnTaylor receives any
     payment or other distribution of any kind or character



                               - 4 -

<PAGE>

     from the Company or from any other source whatsoever, in
     respect of this Company Note, other than as expressly
     permitted by the terms of this Company Note, such
     payment or other distribution shall be received for the
     sole benefit of the Senior Interest Holders and shall be
     turned over by AnnTaylor to the Administrator (for the
     benefit of the Senior Interest Holders) forthwith.
     AnnTaylor will mark its books and records so as clearly
     to indicate that this Company Note is subordinated in
     accordance with the terms hereof.  All payments and
     distributions received by the Administrator in respect
     of this Company Note, to the extent received in or
     converted into cash, may be applied by the Administrator
     (for the benefit of the Senior Interest Holders) first
     to the payment of any and all expenses (including
     reasonable attorneys' fees and legal expenses) paid or
     incurred by the Senior Interest Holders in enforcing
     these Subordination Provisions, or in endeavoring to
     collect or realize upon this Company Note, and any
     balance thereof shall, solely as between AnnTaylor and
     the Senior Interest Holders, be applied by the
     Administrator toward the payment of the Senior
     Interests; but as between the Company and its creditors,
     no such payments or distributions of any kind or
     character shall be deemed to be payments or
     distributions in respect of the Senior Interests;

          (d)  Notwithstanding any payments or distributions
     received by the Senior Interest Holders in respect of
     this Company Note, while any Bankruptcy Proceedings are
     pending AnnTaylor shall not be subrogated to the then
     existing rights of the Senior Interest Holders in
     respect of the Senior Interests until the Senior
     Interests have been paid and performed in full and in
     cash;

          (e)  These Subordination Provisions are intended
     solely for the purpose of defining the relative rights
     of AnnTaylor, on the one hand, and the Senior Interest
     Holders on the other hand.  Nothing contained in these
     Subordination Provisions or elsewhere in this Company
     Note is intended to or shall impair, as between the
     Company, its creditors (other than the Senior Interest
     Holders) and AnnTaylor, the Company's obligation, which
     is unconditional and absolute, to pay AnnTaylor the
     principal of and interest on this Company Note as and
     when the same shall become due and payable in accordance
     with the terms hereof or to affect the relative rights
     of AnnTaylor and creditors of the Company (other than
     the Senior Interest Holders);




                               - 5 -

<PAGE>

          (f)  AnnTaylor shall not, until the Senior
     Interests have been paid and performed in full and in
     cash, (i) cancel, waive, forgive, transfer or assign, or
     commence legal proceedings to enforce or collect, or
     subordinate to any obligation of the Company, howsoever
     created, arising or evidenced, whether direct or
     indirect, absolute or contingent, or now or hereafter
     existing, or due or to become due, other than the Senior
     Interests, this Company Note or any rights in respect
     hereof (except as set forth in Section 12 hereof) or
                                    ----------
     (ii) convert this Company Note into an equity interest
     in the Company, unless AnnTaylor shall have received the
     prior written consent of the Administrator and the
     Relationship Bank in each case;

          (g)  AnnTaylor shall not, without the advance
     written consent of the Administrator and the
     Relationship Bank, commence, or join with any other
     Person in commencing, any Bankruptcy Proceedings with
     respect to the Company until at least one year and one
     day shall have passed since the Senior Interests shall
     have been paid and performed in full and in cash;

          (h)  If, at any time, any payment (in whole or in
     part) of any Senior Interest is rescinded or must be
     restored or returned by a Senior Interest Holder
     (whether in connection with Bankruptcy Proceedings or
     otherwise), these Subordination Provisions shall
     continue to be effective or shall be reinstated, as the
     case may be, as though such payment had not been made;

          (i)  Without affecting the rights and restrictions
     set forth in the Transaction Documents, each of the
     Senior Interest Holders may, from time to time, at its
     sole discretion, without notice to AnnTaylor, and
     without waiving any of its rights under these
     Subordination Provisions, take any or all of the
     following actions:  (i) retain or obtain an interest in
     any property to secure any of the Senior Interests; (ii)
     retain or obtain the primary or secondary obligations of
     any other obligor or obligors with respect to any of the
     Senior Interests; (iii) extend or renew for one or more
     periods (whether or not longer than the original
     period), alter or exchange any of the Senior Interests,
     or release or compromise any obligation of any nature
     with respect to any of the Senior Interests; (iv) amend,
     supplement, amend and restate, or otherwise modify any
     Transaction Document; and (v) release its security
     interest in, or surrender, release or permit any
     substitution or exchange for all or any part of any
     rights or property securing any of the Senior Interests,



                               - 6 -

<PAGE>

     or extend or renew for one or more periods (whether or
     not longer than the original period), or release,
     compromise, alter or exchange any obligations of any
     nature of any obligor with respect to any such rights or
     property;

          (j)  AnnTaylor hereby waives:  (i) notice of
     acceptance of these Subordination Provisions by any of
     the Senior Interest Holders; (ii) notice of the
     existence, creation, non-payment or non-performance of
     all or any of the Senior Interests; and (iii) all
     diligence in enforcement, collection or protection of,
     or realization upon, the Senior Interests, or any
     thereof, or any security therefor;

          (k)  Each of the Senior Interest Holders may, from
     time to time, on the terms and subject to the conditions
     set forth in the Transaction Documents to which such
     Persons are party, but without notice to AnnTaylor,
     assign or transfer any or all of the Senior Interests,
     or any interest therein; and, notwithstanding any such
     assignment or transfer or any subsequent assignment or
     transfer thereof, such Senior Interests shall be and
     remain Senior Interests for the purposes of these
     Subordination Provisions, and every immediate and
     successive assignee or transferee of any of the Senior
     Interests or of any interest of such assignee or
     transferee in the Senior Interests shall be entitled to
     the benefits of these Subordination Provisions to the
     same extent as if such assignee or transferee were the
     assignor or transferor; and

          (l)  These Subordination Provisions constitute a
     continuing offer from the holder of this Company Note to
     all Persons who become the holders of, or who continue
     to hold, Senior Interests; and these Subordination
     Provisions are made for the benefit of the Senior
     Interest Holders, and the Administrator or the Lender
     may proceed to enforce such provisions on behalf of each
     of such Persons.

     10.  General.  No failure or delay on the part of
          -------
AnnTaylor in exercising any power or right hereunder shall
operate as a waiver thereof, nor shall any single or partial
exercise of any such power or right preclude any other or
further exercise thereof or the exercise of any other power
or right.  No amendment, modification or waiver of, or
consent with respect to, any provision of this Company Note
shall in any event be effective unless (i) the same shall be
in writing and signed and delivered by the Company and
AnnTaylor and (ii) all consents required for such actions



                               - 7 -

<PAGE>

under the Transaction Documents shall have been received by
the appropriate Persons.

     12.  No Negotiation.  This Company Note is not
          --------------
negotiable; provided, AnnTaylor may pledge this Company Note
            --------
to the agent for the benefit of the lenders under the
AnnTaylor Credit Agreement.

     13.  Governing Law.  THIS PROMISSORY NOTE SHALL BE
          -------------
DEEMED TO BE A CONTRACT MADE UNDER AND GOVERNED BY THE LAWS
OF THE STATE OF NEW YORK.

     14.  Captions.  Paragraph captions used in this Company
          --------
Note are for convenience only and shall not affect the
meaning or interpretation of any provision of this Company
Note.


                              ANNTAYLOR FUNDING, INC.



                              By:___________________________

                              Title:________________________

                              Pay to the order of Bank of
                              America National Trust and
                              Savings Association, as Agent


                              ANNTAYLOR, INC.



                              By:___________________________
                              Title:  Senior Vice President

















                               - 8 -




<PAGE>


                                                         Exhibit C



                              January 27, 1994



The Persons Listed on
Schedule I Hereto

          Re:  Receivables Facility of
               AnnTaylor, Inc. and
               AnnTaylor Funding, Inc.
               -----------------------

Ladies and Gentlemen:

          We have acted as special counsel to AnnTaylor
Funding, Inc., a Delaware corporation (the "Company"),
and AnnTaylor, Inc., a Delaware corporation ("AnnTaylor",
and together with the Company, the "Credit Parties") in
connection with the preparation, execution and delivery
of (i) the Purchase and Sale Agreement dated as of
January 27, 1994 (the "Purchase Agreement") between the
Company, as purchaser and AnnTaylor, as seller, (ii) the
Receivables Financing Agreement, dated as of January 27,
1994 (the "Receivables Financing Agreement"), among the
Company, Clipper Receivables Corporation (the "Lender"),
AnnTaylor, as Servicer, State Street Boston Capital
Corporation (the "Administrator"), and PNC Bank, National
Association (the "Relationship Bank"), and (iii) certain
other agreements, instruments and documents related to
the Purchase Agreement and the Receivables Financing
Agreement.  This opinion is being delivered pursuant to
Section 4.1(h) of the Purchase Agreement and Section
5.01(h)(i) of the Receivables Financing Agreement.  Capi-
talized terms used herein and not otherwise defined
herein shall have the same meanings herein as set forth
in Appendix A to the Receivables Financing Agreement.

          In our examination we have assumed the genuine-
ness of all signatures including endorsements, the legal
capacity of natural persons, the authenticity of all
documents submitted to us as originals, the conformity to
original documents of all documents submitted to us as
facsimile, certified or photostatic copies, and the au-
thenticity of the originals of such copies.  As to any
facts material to this opinion which we did not indepen-

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 2

dently establish or verify, we have relied upon state-
ments and representations of the Credit Parties and their
respective officers and other representatives and of
public officials, including the facts set forth in the
Company's Certificate and AnnTaylor's Certificate, each
as described below.

          In rendering opinions set forth herein, we have
examined and relied on originals or copies of the follow-
ing:
               (a)  the Receivables Financing Agreement;

               (b)  the Purchase Agreement;

               (c)  the Spread Account Agreement;

               (d)  the Note;

               (e)  the Company Note (as defined in the
Purchase Agreement);

               (f)  the Fee Letter;

               (g)  the certificate of the Company exe-
cuted by an officer of the Company dated the date hereof,
a copy of which is attached as Exhibit A hereto (the
"Company's Certificate");

               (h)  the certificate of AnnTaylor executed
by an officer of AnnTaylor, dated the date hereof, a copy
of which is attached as Exhibit B hereto ("AnnTaylor's
Certificate");

               (i)  the Certificate of Incorporation and
By-laws of each of the Credit Parties;

               (j)  certain resolutions of the Board of
Directors of the Company adopted by unanimous written
consent on January 24, 1994;

               (k)  certain resolutions of the Board of
Directors of AnnTaylor adopted on January 19, 1994;

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 3

               (l)  signed, unfiled copies of financing
statements under the Uniform Commercial Code as in effect
in the State of New York, naming (i) AnnTaylor as the
debtor, the Company as secured party and the Lender as
the assignee and (ii) the Company as debtor and the
Lender as the secured party, which we understand and have
assumed in each case will be filed within ten days of the
assignment of Pool Receivables from AnnTaylor to the
Company and the transfer of the security interest therein
from the Company to the Lender in the offices of the
Secretary of State of the State of New York and the City
Register of New York County, New York (the "Filing Offic-
es") (such financing statements, the "Financing State-
ments");

               (m)  search reports provided by Lexis
Document Services, (i) dated January 25, 1994 and cover-
ing the period through December 17, 1993 listing financ-
ing statements that name AnnTaylor as debtor and that are
filed in the Secretary of State of the State of New York
and (ii) dated January 24, 1994, and covering the period
through December 17, 1993, listing financing statements
that name the Company as debtor and that are filed in the
Secretary of State of the State of New York, together
with copies of such financing statements, a summary of
which search reports are attached as Exhibit C hereto
(the "Search Reports");

               (n)  a certificate from the Secretary of
State of the State of Delaware as to the good standing of
the Company in such jurisdiction; and

               (o)  such other documents as we have
deemed necessary or appropriate as a basis for the opin-
ions set forth below.

          Unless otherwise indicated, references in this
opinion to the "New York UCC" shall mean the Uniform Com-
mercial Code as in effect on the date hereof in the State
of New York.  The documents listed in paragraphs (a)
through (f) above shall hereinafter be referred to col-
lectively as the "Documents."

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 4

          Members of our firm are admitted to the bar of
the State of New York.  We express no opinion as to the
laws of any jurisdiction other than (i) the laws of the
State of New York, (ii) the General Corporation Law of
the State of Delaware (the "DGCL"), and (iii) the federal
laws of the United States of America to the extent spe-
cifically referred to herein.

          The opinions set forth below are subject to the
following qualifications:

                    (i)  enforcement of each of the
     Documents and of any interests created thereby may
     be limited by applicable bankruptcy, insolvency,
     reorganization, moratorium or other similar laws
     affecting creditors' rights generally and by general
     principles of equity (regardless of whether enforce-
     ment is sought in equity or at law);

                    (ii)  certain of the remedial provi-
     sions with respect to the security including waivers
     with respect to the exercise of remedies against the
     collateral contained in each of the Documents may be
     unenforceable in whole or in part, but the inclusion
     of such provisions does not affect the validity of
     the Documents, each taken as a whole, and, subject
     to the other qualifications and exceptions contained
     in this opinion, each of the Documents, each taken
     as a whole, together with applicable law, contains
     adequate provisions for the practical realization of
     the benefits of the security created thereby;

                    (iii)  we express no opinion as to
     any provision with respect to governing law to the
     extent that it purports to affect the choice of law
     governing perfection and the effect of perfection
     and non-perfection of the security interests.

                    (iv)  enforcement of the Documents
     may be subject to the terms of instruments, leases,
     contracts or other agreements between the Credit
     Parties and the other parties to such agreements,

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 5

     the rights of such other parties and any claims or
     defenses of such other parties against the Credit
     Parties arising under or outside such instruments,
     leases or contracts or other agreements; and

                    (v)  we express no opinion as to the
     enforceability of any rights to contribution or
     indemnification provided for in the Documents which
     are violative of the public policy underlying any
     law, rule or regulation (including any federal or
     state securities law, rule or regulation).

          We have assumed for the purpose of the opinions
set forth herein that the assignment from AnnTaylor to
the Company pursuant to the Purchase Agreement consti-
tutes the sale of (and not a lien upon) the assets pur-
ported to be conveyed thereby.  We call to your attention
that we have delivered an opinion to you on even date
herewith with respect to the characterization of such
assignment in the event that AnnTaylor were to become a
debtor under the United States Bankruptcy Code, 11 U.S.C.
Sec. 101 et. seq. (the "Bankruptcy Code").

          Based upon the foregoing and subject to the
limitations, qualifications, exceptions and assumptions
set forth herein, we are of the opinion that:

          1.   The Company has been incorporated and is
validly existing and is in good standing under the laws
of the State of Delaware.

          2.   Each of the Credit Parties has the corpo-
rate power and corporate authority to execute, deliver
and perform all of its obligations under each of the
Documents to which it is a party.  The execution and
delivery by each of the Credit Parties of each of the
Documents to which it is a party and the consummation of
the transactions contemplated thereby have been duly
authorized by all requisite corporate action on the part
of each such Credit Party.  Each of the Documents has
been duly executed and delivered by each Credit Party
which is a party thereto.

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 6

          3.   Each of the Documents constitutes the
valid and binding obligation of each Credit Party that is
a party thereto enforceable against such Credit Party in
accordance with its terms.

          4.   The execution and delivery by each of the
Credit Parties of each of the Documents to which it is a
party and the performance by each such Credit Party of
its obligations under each such Document, each in accor-
dance with its terms, do not (i) conflict with the Cer-
tificate of Incorporation or By-laws of such Credit
Party, (ii) constitute a violation of or a default under
any Applicable Contract (as hereinafter defined) or (iii)
cause the creation of any security interest or lien
(other than the liens granted under, created by or per-
mitted by the Documents) upon any of the property of such
Credit Party pursuant to any Applicable Contracts.  We do
not express any opinion, however, as to whether the
execution, delivery or performance by any Credit Party of
any Document to which it is a party will constitute a
violation of or a default under any covenant, restriction
or provision with respect to financial ratios or tests or
any aspect of the financial condition or results of
operations of such Credit Party or the effect of any such
violation or default on the opinions expressed herein.
For purposes of this paragraph 4, "Applicable Contracts"
means those agreements or instruments set forth on Sched-
ule I to the Company's Certificate with respect to the
Company and on Schedule I to AnnTaylor's Certificate with
respect to AnnTaylor and which have been identified to us
as all the agreements and instruments (other than the
Documents) which are material to the business or finan-
cial condition of the Company and AnnTaylor respectively.

          5.   Neither the execution, delivery or perfor-
mance by any Credit Party of any of the Documents to
which it is a party nor the compliance by such Credit
Party with the terms and provisions thereof will contra-
vene any provision of any Applicable Law (as hereinafter
defined).  For purposes of this paragraph 5 and para-
graph 6, "Applicable Laws" means the DGCL and those laws,
rules and regulations of the State of New York and of the

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 7

United States of America (including, without limitation,
Regulations G, U and X of the Federal Reserve Board)
which, in our experience, are normally applicable to
transactions of the type contemplated by the Documents
and are not the subject of a specific opinion herein
referring expressly to a particular law or laws.

          6.   No Governmental Approval (as hereinafter
defined) which has not been obtained or taken and is not
in full force and effect is required to authorize or is
required in connection with the execution, delivery or
performance of any of the Documents by any Credit Party
except the filing of the Financing Statements in the
Filing Offices, the filing of financing statements in the
State of Connecticut and the filing of partial releases
(UCC-3 statements) with respect to security interests of
the Bank of America National Trust and Savings Associa-
tion, as agent (the "Bank of America Release State-
ments").  For the purposes of this paragraph 6, the term
"Governmental Approval" means any consent, approval,
license, authorization or validation of, or filing,
recording or registration with, any Governmental Authori-
ty pursuant to Applicable Laws, and for the purposes of
this paragraph 6 and paragraph 7, the term "Governmental
Authority" means any federal, New York or, to the extent
relating to the DGCL, Delaware executive, legislative,
judicial, administrative or regulatory body.

          7.   Neither the execution, delivery or perfor-
mance by any Credit Party of its obligations under the
Documents to which it is a party nor compliance by such
Credit Party with the terms thereof will contravene any
Applicable Order (as hereinafter defined) against such
Credit Party.  For purposes of this paragraph 7, the term
"Applicable Orders" means those orders or decrees of
Governmental Authorities identified on Schedule II to the
Company's Certificate with respect to the Company and on
Schedule II to AnnTaylor's Certificate with respect to
AnnTaylor.

          8.   The provisions of the Purchase Agreement
are effective to create, in favor of the Company, a valid

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 8

security interest (as such term is defined in Section 1-
201 of the New York UCC) in that portion of the Pool
Receivables of AnnTaylor constituting accounts (as such
term is defined in Section 9-106 of the New York UCC)
(the "Accounts Property"), and the proceeds thereof.  We
call to your attention that the term security interest as
defined in Section 1-201 of the New York UCC includes the
sale of accounts.  We express no opinion with respect to
the nature or extent of the obligations being secured by
the security interest granted to the Company.

          9.   While there is no case law precisely on
point and the issue is not free from doubt, based upon
our review of relevant case law authority in New York,
including Stathos v. Murphy, 26 App. Div. 2d 500, 276
          -----------------
N.Y. Supp. 2d 727, aff'd 19 N.Y.2d 883, 281 N.Y. Supp. 2d
81 (1967), and the principles set forth in Restatement of
                                           --------------
Contracts 2d (1981), the provisions of the Purchase
- ------------
Agreement are effective to create, in favor of the Compa-
ny, a valid interest under the common law of the State of
New York in that portion (if any) of the Pool Receivables
of AnnTaylor constituting general intangibles (as such
term is defined in Section 9-106 of the New York UCC)
(the "General Intangibles Property," and together with
the Accounts Property, the "Receivables Property") that
is enforceable against subsequent creditors of or pur-
chasers from AnnTaylor.  We note, however, that unless
the Obligor in respect of a Pool Receivable has received
notice of such sale, bona fide payments made by such
Obligor to AnnTaylor or to a subsequent assignee of such
Pool Receivable as to which the Obligor has received
notice of such assignment will discharge such Obligor's
obligations to the extent of such payment, and such
payment will be recoverable only from AnnTaylor or such
assignee.

          The opinions expressed in paragraphs 8 and 9
are subject to the following qualifications:

               (a)  we have assumed that the Receivables
Property exists and that AnnTaylor has sufficient rights
in the Receivables Property for the interest of the

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 9

Company to attach, and we express no opinion as to the
nature or extent of any of AnnTaylor's rights in or title
to any Receivables Property;

               (b)  we call to your attention that Sec-
tion 552 of the Bankruptcy Code limits the extent to
which property acquired by a debtor after the commence-
ment of a case under the Bankruptcy Code may be subject
to a security interest arising from a security agreement
entered into by such debtor before the commencement of
such case;

               (c)  we call to your attention that the
security interest of the Company in proceeds of the
Accounts Property is limited to the extent set forth in
Section 9-306 of the New York UCC and to property of a
type subject to the New York UCC;

               (d)  we have assumed that there are no
agreements between AnnTaylor and any account debtor
prohibiting, restricting or conditioning the assignment
of any portion of the Receivables Property;

               (e)  we call to your attention that the
interest of the Company in the Receivables Property may
be subject to the rights of account debtors, claims and
defenses of account debtors and the terms of agreements
with account debtors;

               (f)  we express no opinion regarding the
interest of the Company in any of the Receivables Proper-
ty consisting of claims against any government or gov-
ernmental agency (including, without limitation, the
United States of America or any state thereof or any
agency or department of the United States of America or
any state thereof); and

               (g)  in the case of any account or general
intangible which is itself secured by other property, we
express no opinion with respect to the rights of the
Company in and to such underlying property.

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 10

          10.  The provisions of the Receivables Financ-
ing Agreement are effective to create, in favor of the
Lender, as security for the obligations of the Company
described in Section 9.01 thereof, a valid security
interest in that portion of the Pool Receivables consti-
tuting accounts or general intangibles (as each such term
is defined in Section 9-106 of the New York UCC) (the
"Receivables Collateral"), and the proceeds thereof.

          The opinions expressed in paragraph 10 are sub-
ject to the qualifications to opinion paragraphs 8 and 9
set forth above and to the following qualifications:

               (a)  we have assumed that the Receivables
Collateral exists and the Company has sufficient rights
in the Receivables Collateral for the security interest
of the Lender to attach, and, except to the extent set
forth in opinion paragraphs 8 and 9 above, we express no
opinion as to the nature or extent of the Company's
rights in or title to any Receivables Collateral;

               (b)  we call to your attention that Sec-
tion 552 of the Bankruptcy Code limits the extent to
which property acquired by a debtor after the commence-
ment of a case under the Bankruptcy Code may be subject
to a security interest arising from a security agreement
entered into by such debtor before the commencement of
such case;

               (c)  we call to your attention that the
security interest of the Lender in proceeds is limited to
the extent set forth in Section 9-306 of the New York UCC
and to property of a type subject to the New York UCC;

               (d)  we call to your attention that the
security interest of the Lender may be subject to the
rights of account debtors, claims and defenses of account
debtors and the terms of agreements with account debtors;

               (e)  we express no opinion regarding the
security interest of the Lender in any of the Receivables
Collateral consisting of claims against any government or

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 11

governmental agency (including, without limitation, the
United States of America or any state thereof or any
agency or department of the United States of America or
any state thereof); and

               (f)  in the case of any account or general
intangible which is itself secured by other property, we
express no opinion with respect to the rights of the
Lender in and to such underlying property.

          11.  The Financing Statements are in appropri-
ate form for filing in each of the Filing Offices under
the New York UCC.

          12.  The security interest in favor of the
Company in the Accounts Property described in the Financ-
ing Statements naming AnnTaylor as debtor (the "Article 9
Filing Property") will be perfected upon the filing of
such Financing Statements in the respective Filing Offic-
es, and no other security interest of any other transfer-
ee of AnnTaylor is equal or prior to the security inter-
est of the Company in such Article 9 Filing Property.

          13.  If the chief executive office of the
Company is located in the State of New York for the
purposes of the New York UCC, the security interest in
favor of the Lender in the Receivables Collateral de-
scribed in the Financing Statements naming the Company as
debtor (the "Article 9 Filing Collateral") will be per-
fected upon the filing of such Financing Statements in
the respective Filing Offices, and no other security
interest of any other transferee from the Company is
equal or prior to the security interest of the Lender in
such Article 9 Filing Collateral.

          The opinions expressed in paragraphs 11, 12 and
13 are subject to the qualifications to opinion para-
graphs 8, 9 and 10 set forth above and to the following
qualifications:

          (a)  we have assumed based upon AnnTaylor's
Certificate that, for the purposes of the New York UCC,

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 12

the chief executive office of AnnTaylor as of the date of
filing of the Financing Statements is located in New York
County in the State of New York;

          (b)  we have assumed based upon the Company's
Certificate that, for the purposes of the New York UCC,
the chief executive office of the Company as of the date
of filing of the Financing Statements is located either
in New York County in the State of New York or in the
State of Connecticut, and we express no opinion with
respect to the perfection or priority of the security
interest of the Lender in the Receivables Collateral to
the extent that the chief executive office of the Company
is located in the State of Connecticut;

          (c)  we call to your attention that the perfec-
tion and the effect of perfection and nonperfection of
the security interest of the Company in the Article 9
Filing Property and the security interest of the Lender
in the Article 9 Filing Collateral may be governed by
laws other than those of the New York UCC to the extent
that the chief executive office of either AnnTaylor or
the Company respectively is or becomes located in a
jurisdiction other than New York;

          (d)  we call to your attention that (i) the
perfection of the security interest of the Company as to
the Article 9 Filing Property and the Lender as to the
Article 9 Filing Collateral will be terminated as to any
such property acquired by AnnTaylor or the Company re-
spectively more than four months after AnnTaylor or the
Company respectively changes its name, identity, or
corporate structure so as to make the applicable Financ-
ing Statements seriously misleading unless new appropri-
ate financing statements indicating the new name, identi-
ty or corporate structure of AnnTaylor or the Company, as
the case may be, are properly filed before the expiration
of such four months, and (ii) the New York UCC requires
the filing of continuation statements within the period
of six months prior to the expiration of five years from
the date of the filing of the original Financing State-
ments or the filing of any continuation statements in

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 13

order to maintain the effectiveness of the original
Financing Statements;

          (e)  we express no opinion with respect to any
of the Accounts Property consisting of accounts or gener-
al intangibles arising from or relating to the sale of
farm products by a farmer, consumer goods in the hands of
AnnTaylor, crops growing or to be gown, timber to be cut
or minerals or the like (including oil and gas) or ac-
counts subject to subsection 5 of Section 9-103 of the
New York UCC;

          (f)  we express no opinion with respect to any
of the Receivables Collateral consisting of accounts or
general intangibles arising from or relating to the sale
of farm products by a farmer, consumer goods in the hands
of the Company, crops growing or to be grown, timber to
be cut or minerals or the like (including oil and gas) or
accounts subject to subsection 5 of Section 9-103 of the
New York UCC;

          (g)  we express no opinion as to the priority
of the security interest of the Company in the Article 9
Filing Property or the Lender in the Article 9 Filing
Collateral against:  (i) any liens, claims or other
interests that arise by operation of law and do not
require any filing or possession in order to take priori-
ty over security interests perfected through the filing
of a financing statement; (ii) any lien, claim or encum-
brance in favor of the United States of America or any
state, or any agency or instrumentality of any of them or
any other governmental entity (including, without limita-
tion, federal tax liens, liens arising under the Employee
Retirement Income Security Act of 1974, as amended, or
claims given priority pursuant to 31 U.S.C. Sec. 3713);
(iii) a lien creditor who attached or levied prior to the
perfection of the security interest of the Company or the
Lender, as the case may be; (iv) a lien creditor with
respect to future advances to the extent set forth in
Section 9-301(4) of the New York UCC; (v) another secured
creditor with respect to any future advances to the
extent set forth in Section 9-312(7) of the New York UCC;

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 14

(vi) a security interest perfected under the laws of
another jurisdiction to the extent that either AnnTaylor
or the Company had its chief executive office in such
jurisdiction within four months prior to the date of the
perfection of the security interest of the Company or the
Lender, as the case may be; (vii) a security interest
perfected without filing any financing statement pursuant
to Section 9-302(1) of the New York UCC; (viii) a secu-
rity interest perfected by filing a financing statement
naming AnnTaylor or the Company as debtor using a trade
name, fictitious name or previous name; (ix) the holder
of a perfected "purchase money security interest" as such
term is defined in Section 9-107 of the New York UCC;
(x) another secured party with a perfected security
interest in other property of AnnTaylor or the Company to
the extent the Pool Receivables are proceeds of such
other creditor's collateral; (xi) any person who has en-
tered into a subordination or intercreditor agreement
with the Company with respect to the Accounts Property or
with the Lender with respect to the Receivables Collat-
eral; (xii) any claim for wages, salary or other compen-
sation; (xiii) a purchaser of accounts purchased as part
of the sale of the business out of which they arose;
(xiv) an assignment of accounts for purposes of collec-
tion only or a transfer of a single account; (xv) any
claim arising out of tort or any surety who is subrogated
to the rights of AnnTaylor or the Company, as the case
may be; or (xvi) the security interest of a creditor who
filed a financing statement based on a prior or incorrect
location of the chief executive office of AnnTaylor or
the Company to the extent such other financing statement
would be effective under Section 9-401(2) or (3) of the
New York UCC;

          (h)  we have assumed that (i) all financing
statements presented for filing prior to the effective
date of the applicable search report in which each of
AnnTaylor and the Company is named as debtor have been
properly filed, indexed and recorded with the Secretary
of State of the State of New York and are identified in
the appropriate Search Report and (ii) no financing
statements naming AnnTaylor or the Company as debtor were

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 15

filed with Secretary of State of the State of New York
between the effective date of the Search Reports and the
date of the filing of the applicable Financing Statements
in such Filing Office; and we call to your attention that
we did not review any search report with respect to any
financing statements naming AnnTaylor or the Company as
debtor filed with the City Register of New York County,
New York; and

          (i)  we have assumed that the Bank of America
Release Statements will be filed on or prior to the date
of the filing of the Financing Statements.

          14.  No registration of AnnTaylor or the Compa-
ny under the Investment Company Act of 1940, as amended,
is required in connection with the initial assignment
under the Purchase Agreement or the initial borrowing
under the Receivables Financing Agreement, respectively.

          In rendering the foregoing opinions, we have
assumed, with your consent, that:

               (a)  AnnTaylor has been incorporated in
     the State of Delaware and is validly existing and in
     good standing under the laws of all jurisdictions in
     which it owns or leases property of a nature, or
     transacts business of a type, that would make such
     qualification necessary;

               (b)  the execution, delivery and perfor-
     mance of each Credit Party's obligations under the
     Documents to which it is a party does not and will
     not conflict with, contravene, violate or constitute
     a default under (i) any lease, indenture, instrument
     or other agreement to which such Credit Party or its
     property is subject (other than the Applicable
     Contracts, as to which we make no such assumption),
     (ii) any rule, law or regulation to which such
     Credit Party is subject (other than Applicable Laws,
     as to which we make no such assumption), or (iii)
     any judicial or administrative order or decree of

<PAGE>



The Persons listed on
Schedule I hereto
January 27, 1994
Page 16

     any governmental authority (other than Applicable
     Orders, as to which we make no such assumption); and

                    (c)  no authorization, consent or
     other approval of, notice to or filing with any
     court, governmental authority or regulatory body
     (other than Governmental Approvals, as to which we
     make no such assumption) is required to authorize or
     is required in connection with the execution, deliv-
     ery or performance by any Credit Party of any Docu-
     ment to which it is a party or the transactions
     contemplated thereby.

          Our opinions are also subject to the following
assumptions and qualifications:

               (a)  we have assumed each of the Documents
     constitutes the legal, valid and binding obligation
     of each party to such Document (other than the
     Credit Parties) enforceable against such party in
     accordance with its terms; and

                    (b)  we express no opinion as to the
     effect on the opinions expressed herein of (i) the
     compliance or noncompliance of the Administrator,
     the Relationship Bank, the Collateral Agent, the
     Credit Bank, the Liquidity Bank, the Lock-Box Bank,
     the Lender or any other party (other than the Credit
     Parties) to the Documents with any state, federal or
     other laws or regulations applicable to them or (ii)
     the legal or regulatory status or the nature of the
     business of any such Person.

          This opinion is being furnished only to you and
is solely for your benefit and is not to be used, quoted,
relied upon or otherwise referred to by any other Person
or for any other purpose without our prior written con-
sent.

                              Very truly yours,

<PAGE>



                        SCHEDULE I

             Clipper Receivables Corporation
                      P.O. Box 4024
               Boston, Massachusetts  02201

         State Street Boston Capital Corporation
                   225 Franklin Street
               Boston, Massachusetts  02110

              PNC Bank, National Association
               Fifth Avenue and Wood Street
             Pittsburgh, Pennsylvania  15265

             Standard & Poor's Ratings Group
                       25 Broadway
                New York, New York  10004

             Moody's Investors Service, Inc.
                     99 Church Street
                New York, New York  10007




<PAGE>



                 Exhibit A to Opinion of
        Special Counsel to AnnTaylor Funding, Inc.
        ------------------------------------------

                  Officer's Certificate
                  ---------------------



          I, Jocelyn F.L. Barandiaran, am Corporate
Secretary of AnnTaylor Funding, Inc., a Delaware corpora-
tion ("Funding").  I understand that pursuant to Section
5.01(h)(i) of that certain Receivables Financing Agree-
ment, dated as of January 27, 1994 (the "Receivables Fi-
nancing Agreement"), among Funding, AnnTaylor, Inc.
("AnnTaylor") as servicer, Clipper Receivables Corpora-
tion, State Street Boston Capital Corporation and PNC
Bank, National Association, Skadden, Arps, Slate, Meagher
& Flom is rendering an opinion (the "Opinion").  Defined
terms used herein but not otherwise defined shall have
the meaning set forth in Appendix A to the Receivables
Financing Agreement.  I further understand that Skadden,
Arps, Slate, Meagher & Flom is relying on this certifi-
cate and the statements made herein in rendering the
Opinion.

          With regard to the foregoing, on behalf of
Funding, I certify that:

          1.   The chief executive office of Funding is
located at either 142 West 57th Street, New York, New
York 10019 or 414 Chapel Street, New Haven, Connecticut
06511.

          2.   Set forth on Schedule I hereto are all of
the agreements and instruments (other than the Transac-
tion Documents) to which Funding is a party which are
material to the business or financial condition of Fund-
ing.

          3.   Set forth on Schedule II hereto are all of
the orders, judgments and decrees of any governmental
authority which are material to the business or property
of Funding.

          4.   Funding holds no stock in any company.

          5.   Funding is engaged in the business set
forth in the Transaction Documents.  The value of all

<PAGE>



securities owned by Funding does not exceed 10% of the
value of Funding's total assets.

          6.   Funding does not directly or indirectly
own or operate facilities used for the generation, trans-
mission or distribution of electric energy for sale or
facilities used for the distribution at retail of natural
or manufactured gas for heat, light or power and Funding
does not own any interest in any company which owns or
operates such facilities.

          7.  Neither Funding nor any of its subsidiaries
is a person providing railroad transportation for compen-
sation (a "rail carrier") or a person controlled by or
affiliated with a rail carrier or a person providing
sleeping car transportation for compensation (a "sleeping
car carrier") or a corporation organzied to provide
transportation by rail carrier or sleeping car carrier.

          IN WITNESS WHEREOF, I have executed this cer-
tificate this      day of January 1994.
              ----



                    By:
                        --------------------------------------
                        Name: Jocelyn F.L. Barandiaran
                        Title: Corporate Secretary





















                               2

<PAGE>




                          Schedule I

                     Applicable Contracts
                     --------------------

                             None










































                               3

<PAGE>



                          Schedule II

                       Applicable Orders
                       -----------------

                             None











































                               4

<PAGE>



                 Exhibit B to Opinion of
            Special Counsel to AnnTaylor, Inc.
            ----------------------------------

                  Officer's Certificate
                  ---------------------



          I, Jocelyn F.L. Barandiaran, am Vice President,
General Counsel and Corporate Secretary of AnnTaylor,
Inc., a Delaware corporation ("AnnTaylor").  I understand
that pursuant to (i) Section 5.01(h)(i) of that certain
Receivables Financing Agreement, dated as of January 27,
1994 (the "Receivables Financing Agreement"), among
AnnTaylor Funding, Inc. ("Funding"), AnnTaylor, as ser-
vicer, Clipper Receivables Corporation, State Street
Boston Capital Corporation and PNC Bank, National Associ-
ation and (ii) Section 4.1(h) of that certain Purchase
and Sale Agreement, dated as of January 27, 1994 between
Funding and AnnTaylor, Skadden, Arps, Slate, Meagher &
Flom is rendering an opinion (the "Opinion").  Defined
terms used herein but not otherwise defined shall have
the meaning set forth in Appendix A to the Receivables
Financing Agreement.  I further understand that Skadden,
Arps, Slate, Meagher & Flom is relying on this certifi-
cate and the statements made herein in rendering the
Opinion.

          With regard to the foregoing, on behalf of
AnnTaylor, I certify that:

          1.   The chief executive office of AnnTaylor is
located at 142 West 57th Street, New York, New York
10019.

          2.   Set forth on Schedule I hereto are all of
the agreements and instruments (other than the Transac-
tion Documents) to which AnnTaylor is a party which are
material to the business or financial condition of
AnnTaylor.

          3.   Set forth on Schedule II hereto are all of
the orders, judgments and decrees of any governmental
authority which are material to the business or property
of AnnTaylor.

          4.   AnnTaylor holds no stock in any company
other than the stock represented by the certificates set

<PAGE>



forth on Schedule III hereto; none of such stock is trad-
ed on a national securities exchange.

          5.   AnnTaylor is primarily engaged in the
business described in Schedule IV.  The value of all
securities owned by AnnTaylor (excluding those referred
to in paragraph 4 above) does not exceed 10% of the value
of AnnTaylor's total assets.

          6.   AnnTaylor does not directly or indirectly
own or operate facilities used for the generation, trans-
mission or distribution of electric energy for sale or
facilities used for the distribution at retail of natural
or manufactured gas for heat, light or power and
AnnTaylor does not own any interest in any company which
owns or operates such facilities.

          7.  Neither AnnTaylor nor any of its subsid-
iaries is a person providing railroad transportation for
compensation (a "rail carrier") or a person controlled by
or affiliated with a rail carrier or a person providing
sleeping car transportation for compensation (a "sleeping
car carrier") or a corporation organzied to provide
transportation by rail carrier or sleeping car carrier.
























                            2

<PAGE>




          IN WITNESS WHEREOF, I have executed this cer-
tificate this      day of January 1994.
              ----



                    By:
                        --------------------------------------
                        Name: Jocelyn F.L. Barandiaran
                        Title: Vice President, General Counsel
                                 and Corporate Secretary






































                               3

<PAGE>



                          Schedule I

                     Applicable Contracts
                     --------------------

1.   Indenture, dated as of July 15, 1989, between AnnTaylor
     and United States Trust Company of New York, as Trustee,
     together with the Certificate of Satisfaction and Dis-
     charge in favor of AnnTaylor as of July 29, 1993 by such
     Trustee.

2.   Indenture, dated as of July 15, 1989, between AnnTaylor
     and State Street Bank and Trust Company of Connecticut,
     as successor trustee to The Connecticut Bank and Trust
     Company, National Association, as Trustee, together with
     the Certificate of Satisfaction and Discharge in favor of
     AnnTaylor as of July 29, 1993 by such Trustee.

3.   Credit Agreement, dated as of June 28, 1993, among
     AnnTaylor, Bank of America, Bank of Montreal and the
     other financial institutions party thereto, as amended by
     Amendment No. 1 to Credit Agreement dated as August 10,
     1993, Amendment No. 2 to Credit Agreement dated as Sep-
     tember 30, 1993, Amendment No. 3 to Credit Agreement
     dated as December 23, 1993, and Amendment No. 4 and
     Consent to Credit Agreement dated as January 24, 1994.

4.   Security and Pledge Agreement, dated as of June 28, 1993,
     made by AnnTaylor in favor of Bank of America, as Agent,
     as modified by Amendment No. 4 and Consent to Credit
     Agreement dated as January 24, 1994.

5.   Trademark Assignment, dated as of June 28, 1993, made by
     AnnTaylor with Bank of America, as Agent.

6.   Tax Sharing Agreement, dated as of July 12, 1989, between
     the Company and AnnTaylor Stores Corporation ("ATSC").

7.   Agreement, dated as of July 13, 1993, among Cygne De-
     signs, Inc., Cygne Design F.E. Limited, CAT US Inc.,
     C.A.T. (Far East) Limited and AnnTaylor.

8.   Stock Purchase Agreement, dated as of July 13, 1993,
     between Cleveland Investment Limited and AnnTaylor.

9.   Agreement, dated as of June 14, 1989, and the Trademark
     License Agreement, effective as of January 1, 1990, among
     Allied Stores Corporation, AnnTaylor and ATSC.

                               4

<PAGE>



10.  Indenture, dated as of June 15, 1993, between AnnTaylor
     and Fleet Bank, N.A., as Trustee.

11.  Employment Agreement, effective as of February 3, 1992,
     between AnnTaylor, AnnTaylor Stores Corporation and Sally
     Frame Kasaks.

12.  Lease, dated as of March 17, 1989, between Carven Associ-
     ates and AnnTaylor concerning the West 57th Street head-
     quarters, as amended by the First Amendment thereto dated
     as of November 14, 1990, the Second Amendment thereto
     dated as of February 28, 1993, the Third Amendment there-
     to dated as of June  24, 1993, and the letter agreement
     dated as of October 1, 1993.

13.  Lease, dated December 1, 1985, between Hamilton Realty
     Co. and AnnTaylor (as successor in interest to ASC Stores
     III, Inc.) concerning the New Haven distribution center,
     as amended by the letter agreement dated March 22, 1993,
     and the letter agreement dated July 26, 1993.

14.  Lease, dated June 12, 1986, between SMR 85-1 Limited
     Partnership and AnnTaylor (as successor in interest to
     ASC Stores III, Inc.) concerning the New Haven offices,
     as amended by the Amendment to Lease dated December 7,
     1987 and the Second Amendment to Lease dated December 10,
     1992.





















                               5

<PAGE>



                          Schedule II

                       Applicable Orders
                       -----------------

                             None











































                               6

<PAGE>



                           Schedule III

                        Stock Certificates
                        ------------------


Company                    Certificate Nos.           No. of Shares
- -------                    ----------------           -------------

AnnTaylor Travel, Inc.1          1                            1

CAT U.S. Inc.1                   1 and 11                  4,000

C.A.T. (Far East) Limited1       5 and 8                  60,000

AnnTaylor Funding, Inc.1         1                           100






























- --------------------
1    Pledged to Bank of America pursuant to the Security
     and Pledge Agreement, dated as of June 28, 1993.

                                7

<PAGE>



                           Schedule IV

                     Description of Business
                     -----------------------


      AnnTaylor is primarily engaged in the business of the
retail sale of women's apparel, shoes and accessories.









































                                8


<PAGE>

                                              EXHIBIT D
                                                  to
                                      Purchase and Sale Agreement


                   STOCK SUBSCRIPTION AGREEMENT
                   ----------------------------


     This  Stock Subscription Agreement  (as amended  or modified
from  time to  time,  this  "Agreement") is  entered  into as  of
                             ---------
January  24, 1994  among  ANNTAYLOR  FUNDING,  INC.,  a  Delaware
corporation  ("Issuer")   and   ANNTAYLOR,   INC.,   a   Delaware
               ------
corporation ("AnnTaylor").
              ---------

                         R E C I T A L S

     A.   Issuer is  organized under  the  laws of  the State  of
Delaware for the  purpose of purchasing accounts  receivable (and
certain related rights) of AnnTaylor.

     B.   (i) Issuer and AnnTaylor will enter into a Purchase and
Sale  Agreement (the "Purchase  and Sale Agreement")  pursuant to
                      ----------------------------
which AnnTaylor  will sell  all of  the Receivables (and  certain
related rights)  generated by  it (other  than Receivables  being
used to purchase Shares (as defined below)  hereunder) to Issuer,
and  (ii) Issuer,  AnnTaylor,  Clipper  Receivables  Corporation,
State  Street Boston Capital  Corporation and PNC  Bank, National
Association  will  enter into  a Receivables  Financing Agreement
("Receivables Financing  Agreement"), in  connection with  which,
  --------------------------------
Issuer   will  grant  to  Lender  a   security  interest  in  the
Receivables referred to  in clause (i) and the  Receivables being
                            ----------
contributed to Issuer  hereunder.  The term "Receivables" and the
other capitalized terms  used (but not otherwise  defined) herein
shall  have the meanings  set forth in  the Receivables Financing
Agreement (when executed).

     C.   Issuer desires  to sell all  the shares of  its capital
stock  to AnnTaylor,  and  AnnTaylor  desires  to  purchase  such
shares, on the terms set forth in this Agreement.

     NOW, THEREFORE, Issuer and AnnTaylor agree as follows:

          1.   Purchase and Sale of Capital Stock.
               ----------------------------------

               (a)  On  the Closing  Date, Issuer  shall sell  to
AnnTaylor, and AnnTaylor  shall purchase from Issuer,  100 shares
of  common  stock, $1.00  par  value, of  Issuer  (such aggregate
number of shares and common  stock herein called the "Shares" and
                                                      ------
"Common Stock," respectively).
 ------------

<PAGE>

               (b)  The  purchase  price   for  the  Shares  will
consist of an aggregate of $100.

          2.   Closing.
               -------

          The  closing of  the purchase  and sale  of the  Shares
hereunder  (the  "Closing")  shall  be  held  at the  offices  of
                  -------
AnnTaylor in New York, New York on January 24, 1994 (the "Closing
                                                          -------
Date").  On the Closing Date, Issuer shall deliver to AnnTaylor a
- ----
certificate  registered  in  AnnTaylor's  name  representing  the
number of Shares to be purchased by AnnTaylor against delivery to
Issuer by  AnnTaylor of the  purchase price set forth  in Section
                                                          -------
1(b).
- ----

          3.   Representations and Warranties of Issuer.   Issuer
               ----------------------------------------
represents and warrants to AnnTaylor as follows:

               (a)  Issuer  is a  corporation duly  incorporated,
validly existing and in good standing under the laws of the State
of Delaware, and has all requisite  corporate power and authority
to carry on its business as proposed to be conducted.

               (b)  Issuer has all requisite  legal and corporate
power to enter into  this Agreement, to issue  the Shares and  to
perform its other obligations under the terms of this Agreement.

               (c)  The  authorized capital stock of Issuer as of
the date hereof and as  of the Closing Date  is 100 shares.   The
Shares  have  been duly  authorized  and, when  issued,  and upon
receipt of  the purchase price  thereof, will be  validly issued,
fully paid and nonassessable.

               (d)  Issuer   has  taken   all  corporate   action
necessary  for its authorization, execution, and delivery of, and
its performance under, this Agreement.

               (e)  This Agreement constitutes a legal, valid and
binding  obligation  of  Issuer, enforceable  against  Issuer  in
accordance  with its  terms, except  that  enforceability may  be
limited by (i) bankruptcy, insolvency or other laws affecting the
enforcement of  creditors'  rights  generally  and  (ii)  general
principles of equity regardless of whether such enforceability is
considered in a proceeding in equity or at law.

          4.   Representations and Warranties of AnnTaylor.
               -------------------------------------------

               AnnTaylor  represents  and warrants  to  Issuer as
follows:

               (a)  AnnTaylor is a corporation duly incorporated,
validly existing and in good standing under the laws of Delaware,



                              - 2 -

<PAGE>

and has all  requisite corporate power and authority  to carry on
its business as conducted on the date hereof.

               (b)  AnnTaylor has taken  all actions required for
its   authorization,  execution,   and  delivery   of,  and   its
performance under, this Agreement.

               (c)  This  Agreement   constitutes  a   valid  and
binding obligation of AnnTaylor, enforceable against AnnTaylor in
accordance  with its  terms, except  that  enforceability may  be
limited by (i) bankruptcy, insolvency or other laws affecting the
enforcement  of  creditors'  rights generally  and  (ii)  general
principles of equity regardless of whether such enforceability is
considered in a proceeding in equity or at law.

               (d)  AnnTaylor  is   purchasing  the   Shares  for
investment  for its own account,  not as a  nominee or agent, and
not with a  view to the sale or distribution of any part thereof;
and AnnTaylor  has no  current intention  of selling,  granting a
participation in, or otherwise distributing, the same.

               (e)  AnnTaylor  understands that  the Shares  have
not been registered under the Securities Act of 1933, as amended,
or under any other Federal or state law, and that Issuer does not
contemplate such a registration.

               (f)  AnnTaylor has such  knowledge, sophistication
and  experience in  financial  and business  matters  that it  is
capable of evaluating  the merits and  risks of the  transactions
contemplated  by this Agreement, and has made such investigations
in connection herewith as have been deemed necessary or desirable
to make such evaluation.

          5.   Conditions  to  AnnTaylor's   Obligations  at  the
               --------------------------------------------------
Closing.
- -------

               AnnTaylor's obligation  to purchase the  Shares at
the  Closing is  subject to the  fulfillment on  or prior  to the
Closing Date of the following conditions:

               (a)  The  representations and  warranties made  by
Issuer herein shall be  true and correct when made, and  shall be
true and  correct on the  Closing Date  with the  same force  and
effect as  if they had been made  on and as of  the Closing Date;
and  Issuer shall have  performed all obligations  and conditions
herein required to be performed or observed by it on or  prior to
the  Closing  Date and  all documents  incident thereto  shall be
satisfactory in form and content to AnnTaylor and its counsel.

               (b)  Issuer shall  have filed  the Certificate  of
Incorporation, in the form attached  hereto as Exhibit A with the
                                               ---------



                              - 3 -

<PAGE>

Delaware Secretary of  State and adopted the By-laws  in the form
attached hereto as Exhibit B.
                   ---------

               (c)  The  purchase  of  the  Shares  by  AnnTaylor
hereunder shall be  legally permitted by all laws and regulations
to which AnnTaylor or Issuer are subject.

          6.   Conditions to Issuer's Obligations at the Closing.
               -------------------------------------------------

               Issuer's obligation  to sell and issue  the Shares
at  the  Closing  is  subject  to  the  fulfillment  to  Issuer's
satisfaction on  or prior  to the Closing  Date of  the following
conditions:

               (a)  The  representations and  warranties made  by
AnnTaylor herein shall  be true and correct when  made, and shall
be true and correct  on the Closing Date with the  same force and
effect as if they had been made  on and as of the same date;  and
AnnTaylor  shall have  performed all  obligations and  conditions
herein required to be performed or observed  by it on or prior to
the  Closing Date  and  all documents  incident thereto  shall be
satisfactory in form and content to Issuer and its counsel.

               (b)  The  purchase  of  the  Shares  by  AnnTaylor
hereunder shall be legally permitted by all  laws and regulations
to which AnnTaylor or Issuer are subject.

               (c)  AnnTaylor shall  have delivered  the purchase
price  for  the  Shares  to  be purchased  by  it  hereunder,  by
conveyance to Issuer  of the amount of the  Receivables set forth
in   Section  1(b)  (which   conveyance  shall  be   pursuant  to
     -------------
instruments reasonably satisfactory to Issuer).

          7.   Restrictions on Transfer; Legend.
               --------------------------------

          7.1  Legend.  Each certificate representing the  Shares
               ------
shall be endorsed with the following legend:

     THE SECURITIES REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN
     REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE
     "ACT"),  AND MAY  NOT  BE  SOLD,  TRANSFERRED,  ASSIGNED  OR
     HYPOTHECATED  UNLESS  THERE  IS  AN  EFFECTIVE  REGISTRATION
     STATEMENT UNDER THE  ACT COVERING SUCH SECURITIES,  THE SALE
     IS MADE IN ACCORDANCE WITH RULE 144 OR ANY SUCCESSOR RULE OR
     OTHER  EXEMPTION FROM  REGISTRATION  UNDER  THE  ACT.    THE
     SECURITIES  REPRESENTED BY THIS CERTIFICATE ARE SUBJECT TO A
     STOCK SUBSCRIPTION AGREEMENT  DATED AS OF JANUARY  24, 1994,
     BETWEEN ANNTAYLOR,  INC. AND  ANNTAYLOR  FUNDING, INC.  (THE
     "COMPANY"), A COPY OF WHICH IS ON FILE WITH THE SECRETARY OF
     THE  COMPANY,  AND  THE   SECURITIES  REPRESENTED  BY   THIS
     CERTIFICATE  MAY NOT BE  VOTED, TRANSFERRED, SOLD, ASSIGNED,



                              - 4 -

<PAGE>

     PLEDGED, HYPOTHECATED OR OTHERWISE  DISPOSED OF UNLESS  SUCH
     VOTING, TRANSFER, SALE, ASSIGNMENT, PLEDGE, HYPOTHECATION OR
     OTHER  DISPOSITION  COMPLIES  WITH THE  PROVISIONS  OF  SUCH
     AGREEMENT.  THE HOLDER OF THIS CERTIFICATE, BY ACCEPTANCE OF
     THIS  CERTIFICATE,  AGREES   TO  BE  BOUND  BY  ALL  OF  THE
     PROVISIONS OF SUCH AGREEMENT.

          7.2  Registration  of  Transfers.     Issuer  need  not
               ---------------------------
register a transfer of any Shares unless the conditions specified
in  the  foregoing  legend  are satisfied.    Issuer  shall  also
instruct its transfer agent, if any, not to register the transfer
of any  Shares unless the  conditions specified in  the foregoing
legend are satisfied.

          8.   Agreement to Vote.
               -----------------

               (a)  AnnTaylor hereby agrees and covenants to vote
all of the shares of Common Stock now or hereafter owned by it at
a meeting  of stockholders  of Issuer, or  by written  consent in
lieu  of  any  such meeting,  to  cause  to  be  elected to,  and
maintained  on, Issuer's  board  of directors  at  all times  one
individual  who  meets  the   requirements  of  an   "Independent
Director" as defined in the Issuer's certificate of incorporation
as in effect on the date hereof.  AnnTaylor hereby further agrees
and covenants that in the event the  Independent Director resigns
or otherwise  ceases to be  a director of Issuer,  AnnTaylor will
vote all of  the shares of Common Stock then owned by it, whether
beneficially  or  otherwise, as  is  necessary  at a  meeting  of
stockholders of Issuer, or by written consent in lieu of any such
meeting,  to  select  and  cause  to  be  elected  a  replacement
Independent  Director who meets  all of the  qualifications of an
Independent Director as  set forth in the Issuer's certificate of
incorporation.

               (b)  AnnTaylor (for itself and  its successors and
assigns)  hereby acknowledges  and agrees  that  any decision  to
approve or otherwise  cause the commencement of  a voluntary case
or  other  proceeding  with  respect  to  the  Issuer  under  any
applicable   bankruptcy,    insolvency,   reorganization,    debt
arrangement, dissolution or other similar law, or the appointment
of or  taking possession  by, a  receiver, liquidator,  assignee,
trustee,  custodian, or  other similar  official  for the  Issuer
shall be approved in writing by the Independent Director prior to
the making  thereof, and  the  Independent Director  shall owe  a
fiduciary duty to the Issuer  (and its creditors) and not  to the
stockholders of Issuer in respect of any such decision.

               (c)  AnnTaylor  hereby  agrees  and  covenants  to
maintain  a  separate   corporate  existence   from  the   Issuer
including, without limitation,  doing all things with  respect to
itself of the type set  forth in Section 7.02 of  the Receivables
Financing Agreement.




                              - 5 -

<PAGE>

          9.   General Restrictions on Transfer and Issuance.
               ---------------------------------------------

               No Shares or any interest therein shall be validly
sold,  assigned,  pledged,  encumbered,  awarded,  confirmed,  or
otherwise transferred,  for consideration  or otherwise,  whether
voluntarily,  involuntarily, or  by  operation  of  law,  and  no
purported  transferee shall  be recognized  as  a shareholder  of
Issuer for any purpose whatsoever unless and until the holders of
all of  the other Shares,  the Lender, the Administrator  and the
Relationship Bank have  filed with the secretary of  Issuer their
written  consents to such transfer;  provided that the Shares may
                                     --------
be  pledged  to  Bank  of  America  National  Trust  and  Savings
Association  as Agent  pursuant  to  documents  relating  to  the
AnnTaylor Credit Agreement.   A transfer  or attempt to  transfer
subject to  the provisions of  this Agreement shall be  deemed to
occur whenever any interest in  Common Stock is transferred or is
attempted  to be  transferred, voluntarily, involuntarily,  or by
operation  of law,  irrespective  of whether  any  change in  the
record ownership of any shares of Common Stock occurs.

          10.  Successors and Assigns.
               ----------------------

               Each party agrees  that it will not  assign, sell,
transfer,  delegate, or otherwise dispose of, whether voluntarily
or involuntarily, or by operation of law, any right or obligation
under  this  Agreement except  in connection  with a  transfer of
Shares  in compliance  with  the terms  and conditions  hereof or
otherwise in  accordance with  the terms hereof.   Any  purported
assignment,  transfer, or delegation in violation of this Section
shall  be null  and void  ab  initio.   Subject to  the foregoing
                          --  ------
limits  on  assignment  and delegation  and  except  as otherwise
provided herein,  this Agreement shall be binding  upon and inure
to  the benefit  of the  parties hereto, their  respective heirs,
legatees,   executors,   administrators,  assignees   and   legal
successors.  Any transferee of any shares of Common Stock  or any
interest  hereunder shall take its interest  subject to the terms
and  conditions  hereof and  shall,  upon  request  of any  party
hereto, execute  a counterpart  of this  Agreement.  The  parties
intend  that  each  of  the Lender,  the  Administrator  and  the
Relationship Bank be third party beneficiaries to this Agreement.

          11.  Amendments and Waivers.
               ----------------------

               Any  term hereof may be amended and the observance
of any  term  hereof may  be  waived (either  generally or  in  a
particular  instance and  either retroactively  or prospectively)
only  with the written consent  of Issuer, the Lender, AnnTaylor,
the Administrator  and the Relationship  Bank.  Any  amendment or



                              - 6 -

<PAGE>

waiver so  effected shall be  binding upon Issuer  and AnnTaylor.
Sections 7, 8, 9 and 10 of  this Agreement and any requirement in
- ----------  -  -     --
this Section 11 for the  consent of the Lender, the Administrator
     ----------
or the Relationship Bank shall be null and void and of no further
effect unless the  Issuer and AnnTaylor  shall have entered  into
both   the  Purchase  and  Sale  Agreement  and  the  Receivables
Financing Agreement on or prior to February 15, 1994.

          12.  Further Acts.
               ------------

               Each  party agrees to perform any further acts and
execute   and  deliver  any  document  which  may  be  reasonably
necessary to carry out the provisions of this Agreement.

          13.  Counterparts.
               ------------

               This  Agreement may be  executed in any  number of
counterparts, all  of such counterparts together to be deemed one
instrument.

          14.  Notices.
               -------

               Any and all  notices, acceptances, statements  and
other communications  provided for  herein shall  be in  writing,
delivered personally, by telefacsimile or certified mail,  return
receipt requested.

          15.  Governing Law.
               -------------

               This Agreement  shall be  construed in  accordance
with  and  be governed  by  the  internal laws  of  the  State of
Delaware.

          16.  Severability of this Agreement.
               ------------------------------

               In case any  provision of this Agreement  shall be
invalid, illegal  or  unenforceable, the  validity, legality  and
enforceability of the remaining  provisions shall not in  any way
be affected or impaired thereby.















                              - 7 -

<PAGE>

     IN  WITNESS WHEREOF,  the parties  hereto  have caused  this
Agreement to be executed as of the date first written above.


          THE ISSUER:

                    ANNTAYLOR FUNDING, INC.,
                    a Delaware corporation

                    By:    ___________________________________
                           Name:  Bert A. Tieben
                           Title:  Vice President

          THE PURCHASER:

                    ANNTAYLOR, INC.,
                    a Delaware corporation

                    By:    ______________________________________
                           Name:  Bert A. Tieben
                           Title:  Senior Vice President

<PAGE>

                            EXHIBIT A


                   CERTIFICATE OF INCORPORATION

<PAGE>

                            EXHIBIT B


                             BY-LAWS



<PAGE>



                                                          Exhibit E

                  List of Offices Where
                     Records Are Kept
                  ---------------------


AnnTaylor, Inc.
- ---------------

Chief place of business and chief executive office:

     142 West 57th Street
     New York, New York 10019

location of books and records, etc:

     142 West 57th Street
     New York, New York 10019

     414 Chapel Street
     New Haven, Connecticut 06511









                              9



<PAGE>

                                                         Exhibit F



                              January 27, 1994


The Persons Listed
  on Schedule I Hereto


Dear Sirs and Madams:

          I am Vice President, General Counsel and Corpo-
rate Secretary of AnnTaylor, Inc., a Delaware corporation
("AnnTaylor").  I am delivering this opinion in connec-
tion with the preparation, execution and delivery of
(i) the Purchase and Sale Agreement dated as of
January 27, 1994 (the "Purchase Agreement") between
AnnTaylor Funding, Inc., a Delaware corporation (the
"Company"), as purchaser and AnnTaylor, as seller,
(ii) the Receivables Financing Agreement, dated as of
January 27, 1994 (the "Receivables Financing Agreement"),
among the Company, Clipper Receivables Corporation (the
"Lender"), AnnTaylor, as Servicer, State Street Boston
Capital Corporation (the "Administrator"), and PNC Bank,
National Association (the "Relationship Bank"), and
(iii) certain other agreements, instruments and documents
related to the Purchase Agreement and the Receivables Fi-
nancing Agreement.  This opinion is being delivered
pursuant to  Section 4.1(h) of the Purchase Agreement and
Section 5.01(h)(i) of the Receivables Financing Agree-
ment.  Capitalized terms used herein and not otherwise
defined herein shall have the same meanings herein as set
forth in Appendix A to the Receivables Financing Agree-
ment.

          In this connection, I have examined and am
familiar with originals or copies, certified or otherwise
identified to my satisfaction, of (i) the Receivables
Financing Agreement; (ii) the Purchase Agreement;
(iii) the Certificate of Incorporation and Bylaws of
AnnTaylor, as presently in effect; and (iv) resolutions
of the Board of Directors of AnnTaylor relating to the
Receivables Financing Agreement and the Purchase Agree-
ment.  I have also examined and am familiar with origi-
nals or copies, certified or otherwise identified to my

<PAGE>



January 27, 1994
Page 2

satisfaction, of such records of AnnTaylor and such
agreements, certificates of public officials, certifi-
cates of officers or representatives of AnnTaylor and
others, and such other documents, certificates and corpo-
rate or other records as I have deemed necessary or
appropriate as a basis for the opinions set forth below.

          In my examination, I have assumed the genuiness
of all signatures, the legal capacity of all natural
persons, the authenticity of all documents submitted to
me as originals, the conformity to original documents of
all documents submitted to me as certified or photostatic
copies and the authenticity of the originals of such
copies.  As to any facts material to this opinion which I
did not independently establish or verify, I have relied
upon certificates, statements and representations of
officers and other representatives of AnnTaylor and
others.

          I am admitted to the Bar of the State of New
York and express no opinion as to the laws of any juris-
diction except the General Corporation Law of the State
of Delaware and the laws of the United States of America
to the extent specifically referred to herein.

          Based upon and subject to the limitations,
qualifications, exceptions and assumptions set forth
herein, I am of the opinion that:

             (i)  AnnTaylor is a corporation duly incor-
     porated, validly existing and in good standing under
     the laws of the State of Delaware.

            (ii)  AnnTaylor is duly qualified to transact
     business as a foreign corporation and is in good
     standing in each other jurisdiction in which it owns
     or leases property of a nature, or transacts busi-
     ness of a type, that would make such qualification
     necessary, except to the extent that the failure to
     so qualify or be in good standing would not have a
     material adverse effect on AnnTaylor.

<PAGE>



January 27, 1994
Page 3


          This opinion is being furnished by me as Vice
President, General Counsel and Corporate Secretary of
AnnTaylor to you solely for your benefit, and is not to
be used or relied upon by any other person without my
express prior written consent.

                              Very truly yours,

<PAGE>





                        SCHEDULE I


Clipper Receivables Corporation
P.O. Box 4024
Boston, Massachusetts  02101

State Street Boston Capital Corporation
225 Franklin Street
Boston, Massachusetts  02110

PNC Bank, National Association
Fifth Avenue and Wood Street
Pittsburgh, Pennsylvania  15265

Moody's Investors Service
99 Church Street
New York, New York 10007

Standard & Poors Corporation
26 Broadway, 15th Floor
New York, New York 10004



<PAGE>



                  SCHEDULE 5.14 to the Purchase Agreement
                  ---------------------------------------


                       Trade Names
                       -----------

AnnTaylor, Inc.
- ---------------

     CAC XIII, Inc.
     ASC Stores III, Inc.
     AnnTaylor Factory Stores


On February 8, 1989, AnnTaylor Acquisition Corp., a Dela-
ware corporation merged with and into AnnTaylor, Inc.
with AnnTaylor, Inc. being the surviving corporation.

































                             10




<PAGE>

                                                             Schedule 2



                   SUBORDINATED PROMISSORY NOTE
                         (NON-NEGOTIABLE
                          COMPANY NOTE)

                                        New York, New York
                                          January 27, 1994


     FOR VALUE RECEIVED, the undersigned, ANNTAYLOR FUNDING,
INC.,  a Delaware corporation (the "Company"), promises to pay to
                                    -------
ANNTAYLOR, INC., a Delaware corporation ("AnnTaylor"), on the
                                          ---------
terms and subject to the conditions set forth herein and in the
Purchase and Sale Agreement referred to below, the sum of (i) the
aggregate unpaid Purchase Price of all Receivables purchased by
the Company from AnnTaylor pursuant to such Purchase and Sale
Agreement, as such unpaid Purchase Price is shown in the records
of Servicer plus (ii) any capitalized interest pursuant to
            ----
Section 4 hereof as shown on the records of AnnTaylor.
- ---------

     1.     Purchase and Sale Agreement.  This promissory note
            ---------------------------
(this "Company Note") is the Company Note described in, and is
       ------------
subject to the terms and conditions set forth in, that certain
Purchase and Sale Agreement of even date herewith (as the same
may be amended or otherwise modified from time to time, the
"Purchase and Sale Agreement"), between AnnTaylor and the
 ---------------------------
Company.  Reference is hereby made to the Purchase and Sale
Agreement for a statement of certain other rights and obligations
of AnnTaylor and the Company.

     2.   Definitions.  Capitalized terms used (but not defined)
          -----------
herein have the meanings assigned thereto in Appendix A to the
                                             ----------
Receivables Financing Agreement dated as of even date herewith
among AnnTaylor, as Servicer, the Company, Clipper Receivables
Corporation, as Lender, State Street Boston Capital Corporation,
as Administrator, and PNC Bank, National Association, as
Relationship Bank (as may be amended or otherwise modified from
time to time, the "Receivables Financing Agreement").  In
                   -------------------------------
addition, as used herein, the following terms have the following
meanings:

          "Bankruptcy Proceedings" has the meaning set forth in
           ----------------------
     clause (b) of paragraph 9 hereof.
     ----------    -----------

          "Final Maturity Date" means the second Business Day
           -------------------
     after a demand for payment has been made by AnnTaylor, but
     in no event earlier than the Settlement Date immediately
     following the date on which one hundred twenty-one (121)
     days have elapsed since the date the Senior Interests have
     been paid in full.

<PAGE>

          "Interest Period" means the period from and including a
           ---------------
     Report Date (or, in the case of the first Interest Period,
     the date hereof) to but excluding the next Report Date.

          "Senior Interests" means, collectively, (i) the
           ----------------
     aggregate unpaid principal amount of the Loans, (ii) accrued
     interest on the aggregate unpaid principal amount of the
     Loans, (iii) all fees payable pursuant to the Receivables
     Financing Agreement, (iv) any Indemnified Amounts, (v) unpaid
     Servicer's Fees, provided that AnnTaylor is not the
                      --------
     Servicer, and (vi) all other obligations of the Company that
     are due and payable to any Affected Party, together with all
     interest accruing on any such amounts after the commencement
     of any Bankruptcy Proceedings, notwithstanding any provision
     or rule of law that might restrict the rights of any Senior
     Interest Holder, as against the Company or anyone else, to
     collect such interest.

          "Senior Interest Holders" means, collectively, the
           -----------------------
     Lender, the Administrator, the Relationship Bank, the other
     Affected Parties and the Indemnified Parties.

          "Subordination Provisions" means, collectively, clauses
           ------------------------                       -------
     (a) through (l) of paragraph 9 hereof.
     ---         ---    -----------

     3.   Interest.  Subject to the Subordination Provisions set
          --------
forth below, the Company promises to pay interest on this Company
Note as follows:

          (a)  Prior to the Final Maturity Date, the aggregate
     unpaid Purchase Price from time to time outstanding during
     any Interest Period shall bear interest at a rate per annum
                                                       ---------
     equal to the Alternate Base Rate plus 3% as in effect from
     time to time as determined by Servicer; and

          (b)  From (and including) the Final Maturity Date to
     (but excluding) the date on which the entire aggregate
     unpaid Purchase Price is fully paid, the aggregate unpaid
     Purchase Price from time to time outstanding shall bear
     interest at a rate per annum equal to the Alternate Base
                        ---------
     Rate as in effect from time to time, plus 5%, as determined
     by Servicer.

     4.   Interest Payment Dates.  Subject to the Subordination
          ----------------------
Provisions set forth below, the Company shall pay accrued
interest on this Company Note on each Settlement Date, and shall
pay accrued interest on the amount of each principal payment made
in cash on a date other than a Settlement Date at the time of
such principal payment; provided, however, that unless AnnTaylor
                        --------  -------

<PAGE>

instructs the Company otherwise, such interest may be paid by
means of an increase in the amount of the unpaid principal amount
hereof by an amount equal to the interest being so paid.

     5.   Basis of Computation.  Interest accrued hereunder shall
          --------------------
be computed for the actual number of days elapsed on the basis of
a 365- or 366-day year.

     6.   Principal Payment Dates.  Subject to the Subordination
          -----------------------
Provisions set forth below, payments of the principal amount of
this Company Note shall be made as follows:

          (a)  The principal amount of this Company Note shall be
     reduced from time to time pursuant to Sections 3.2, 3.3,
                                           ------------- ---
     3.4, and 7.2 of the Purchase and Sale Agreement; and
     ---      ---

          (b)  The entire remaining unpaid Purchase Price of all
     Receivables purchased by the Company from AnnTaylor pursuant
     to the Purchase and Sale Agreement shall be paid on the
     Final Maturity Date.

Subject to the Subordination Provisions set forth below, the
principal amount of and accrued interest on this Company Note may
be prepaid on any Business Day without premium or penalty.

     7.   Payments. All payments of principal and interest
          --------
hereunder are to be made in lawful money of the United States of
America.

     8.   Enforcement Expenses.  In addition to and not in
          --------------------
limitation of the foregoing, but subject to the Subordination
Provisions set forth below and to any limitation imposed by
applicable law, the Company agrees to pay all expenses, including
reasonable attorneys' fees and legal expenses, incurred by
AnnTaylor in seeking to collect any amounts payable hereunder
which are not paid when due.

     9.   Subordination Provisions.  The Company covenants and
          ------------------------
agrees, and AnnTaylor, by its acceptance of this Company Note,
likewise covenants and agrees on behalf of itself and any holder
of this Company Note, that the payment of the principal amount of
and interest on this Company Note is hereby expressly
subordinated in right of payment to the payment and performance
of the Senior Interests to the extent and in the manner set forth
in the following clauses of this paragraph 9:
                                 -----------

          (a)  No payment or other distribution of the Company's
     assets of any kind or character, whether in cash,
     securities, or other rights or property, shall be made on

<PAGE>

     account of this Company Note except to the extent such
     payment or other distribution is permitted under the
     Purchase and Sale Agreement and Section 3.01 of the
                                     ------------
     Receivables Financing Agreement;

          (b)  In the event of any dissolution, winding up,
     liquidation, readjustment, reorganization or other similar
     event relating to the Company, whether voluntary or
     involuntary, partial or complete, and whether in bankruptcy,
     insolvency or receivership proceedings, or upon an
     assignment for the benefit of creditors, or any other
     marshalling of the assets and liabilities of the Company or
     any sale of all or substantially all of the assets of the
     Company (such proceedings being herein collectively called
     "Bankruptcy Proceedings"), the Senior Interests shall first
      ----------------------
     be paid and performed in full and in cash before AnnTaylor
     shall be entitled to receive and to retain any payment or
     distribution in respect of this Company Note.  In order to
     implement the foregoing:  (i) all payments and distributions
     of any kind or character in respect of this Company Note to
     which AnnTaylor would be entitled except for this clause (b)
                                                       ----------
     shall be made directly to the Administrator (for the benefit
     of the Senior Interest Holders);  (ii) AnnTaylor shall
     promptly file a claim or claims, in the form required in any
     Bankruptcy Proceedings, for the full outstanding amount of
     this Company Note, and shall use commercially reasonable
     efforts to cause said claim or claims to be approved and all
     payments and other distributions in respect thereof to be
     made directly to the Administrator (for the benefit of the
     Senior Interest Holders) until the Senior Interests shall
     have been paid and performed in full and in cash; and (iii)
     AnnTaylor hereby irrevocably agrees that the Administrator,
     in the name of AnnTaylor or otherwise, may demand, sue for,
     collect, receive and receipt for any and all such payments
     or distributions, and file, prove and vote or consent in any
     such Bankruptcy Proceedings with respect to any and all
     claims of AnnTaylor relating to this Company Note, in each
     case until the Senior Interests shall have been paid and
     performed in full and in cash;

          (c)  In the event that AnnTaylor receives any payment
     or other distribution of any kind or character from the
     Company or from any other source whatsoever, in respect of
     this Company Note, other than as expressly permitted by the
     terms of this Company Note, such payment or other
     distribution shall be received for the sole benefit of the
     Senior Interest Holders and shall be turned over by
     AnnTaylor to the Administrator (for the benefit of the
     Senior Interest Holders) forthwith.  AnnTaylor will mark its

<PAGE>

     books and records so as clearly to indicate that this
     Company Note is subordinated in accordance with the terms
     hereof.  All payments and distributions received by the
     Administrator in respect of this Company Note, to the extent
     received in or converted into cash, may be applied by the
     Administrator (for the benefit of the Senior Interest
     Holders) first to the payment of any and all expenses
     (including reasonable attorneys' fees and legal expenses)
     paid or incurred by the Senior Interest Holders in enforcing
     these Subordination Provisions, or in endeavoring to collect
     or realize upon this Company Note, and any balance thereof
     shall, solely as between AnnTaylor and the Senior Interest
     Holders, be applied by the Administrator toward the payment
     of the Senior Interests; but as between the Company and its
     creditors, no such payments or distributions of any kind or
     character shall be deemed to be payments or distributions
     in respect of the Senior Interests;

          (d)  Notwithstanding any payments or distributions
     received by the Senior Interest Holders in respect of this
     Company Note, while any Bankruptcy Proceedings are pending
     AnnTaylor shall not be subrogated to the then existing
     rights of the Senior Interest Holders in respect of the
     Senior Interests until the Senior Interests have been paid
     and performed in full and in cash;

          (e)  These Subordination Provisions are intended solely
     for the purpose of defining the relative rights of
     AnnTaylor, on the one hand, and the Senior Interest Holders,
     on the other hand.  Nothing contained in these Subordination
     Provisions or elsewhere in this Company Note is intended to
     or shall impair, as between the Company, its creditors
     (other than the Senior Interest Holders) and AnnTaylor, the
     Company's obligation, which is unconditional and absolute,
     to pay AnnTaylor the principal of and interest on this
     Company Note as and when the same shall become due and
     payable in accordance with the terms hereof or to affect the
     relative rights of AnnTaylor and creditors of the Company
     (other than the Senior Interest Holders);

          (f)  AnnTaylor shall not, until the Senior Interests
     have been paid and performed in full and in cash, (i)
     cancel, waive, forgive, transfer or assign, or commence
     legal proceedings to enforce or collect, or subordinate to
     any obligation of the Company, howsoever created, arising or
     evidenced, whether direct or indirect, absolute or
     contingent, or now or hereafter existing, or due or to
     become due, other than the Senior Interests, this Company
     Note or any rights in respect hereof (except as set forth in

<PAGE>

     Section 12 hereof) or (ii) convert this Company Note into an
     ----------
     equity interest in the Company, unless AnnTaylor shall have
     received the prior written consent of the Administrator and
     the Relationship Bank in each case;

          (g)  AnnTaylor shall not, without the advance written
     consent of the Administrator and the Relationship Bank,
     commence, or join with any other Person in commencing, any
     Bankruptcy Proceedings with respect to the Company until at
     least one year and one day shall have passed since the
     Senior Interests shall have been paid and performed in full
     and in cash;

          (h)  If, at any time, any payment (in whole or in part)
     of any Senior Interest is rescinded or must be restored or
     returned by a Senior Interest Holder (whether in connection
     with Bankruptcy Proceedings or otherwise), these
     Subordination Provisions shall continue to be effective or
     shall be reinstated, as the case may be, as though such
     payment had not been made;

          (i)  Without affecting the rights and restrictions set
     forth in the Transaction Documents, each of the Senior
     Interest Holders may, from time to time, at its sole
     discretion, without notice to AnnTaylor, and without waiving
     any of its rights under these Subordination Provisions, take
     any or all of the following actions:  (i) retain or obtain
     an interest in any property to secure any of the Senior
     Interests;  (ii) retain or obtain the primary or secondary
     obligations of any other obligor or obligors with respect to
     any of the Senior Interests;  (iii) extend or renew for one
     or more periods (whether or not longer than the original
     period), alter or exchange any of the Senior Interests, or
     release or compromise any obligation of any nature with
     respect to any of the Senior Interests;  (iv) amend,
     supplement, amend and restate, or otherwise modify any
     Transaction Document; and (v) release its security interest
     in, or surrender, release or permit any substitution or
     exchange for all or any part of any rights or property
     securing any of the Senior Interests, or extend or renew for
     one or more periods (whether or not longer than the original
     period), or release, compromise, alter or exchange any
     obligations of any nature of any obligor with respect to any
     such rights or property;

          (j)  AnnTaylor hereby waives:  (i) notice of acceptance
     of these Subordination Provisions by any of the Senior
     Interest Holders;  (ii) notice of the existence, creation,
     non-payment or non-performance of all or any of the Senior

<PAGE>

     Interests; and  (iii) all diligence in enforcement,
     collection or protection of, or realization upon, the Senior
     Interests, or any thereof, or any security therefor;

          (k)  Each of the Senior Interest Holders may, from time
     to time, on the terms and subject to the conditions set
     forth in the Transaction Documents to which such Persons are
     party, but without notice to AnnTaylor, assign or transfer
     any or all of the Senior Interests, or any interest therein;
     and, notwithstanding any such assignment or transfer or any
     subsequent assignment or transfer thereof, such Senior
     Interests shall be and remain Senior Interests for the
     purposes of these Subordination Provisions, and every
     immediate and successive assignee or transferee of any of
     the Senior Interests or of any interest of such assignee or
     transferee in the Senior Interests shall be entitled to the
     benefits of these Subordination Provisions to the same
     extent as if such assignee or transferee were the assignor
     or transferor; and

          (l)  These Subordination Provisions constitute a
     continuing offer from the holder of this Company Note to all
     Persons who become the holders of, or who continue to hold,
     Senior Interests; and these Subordination Provisions are
     made for the benefit of the Senior Interest Holders, and the
     Administrator or the Lender may proceed to enforce such
     provisions on behalf of each of such Persons.

     10.  General.  No failure or delay on the part of AnnTaylor
          -------
in exercising any power or right hereunder shall operate as a
waiver thereof, nor shall any single or partial exercise of any
such power or right preclude any other or further exercise
thereof or the exercise of any other power or right.  No
amendment, modification or waiver of, or consent with respect to,
any provision of this Company Note shall in any event be
effective unless (i) the same shall be in writing and signed and
delivered by the Company and AnnTaylor and (ii) all consents
required for such actions under the Transaction Documents shall
have been received by the appropriate Persons.

     11.  No Negotiation.  This Company Note is not negotiable;
          --------------
provided, AnnTaylor may pledge this Company Note to the agent for
- --------
the benefit of the lenders under the AnnTaylor Credit Agreement.

     12.  Governing Law.  THIS PROMISSORY NOTE SHALL BE DEEMED TO
          -------------
BE A CONTRACT MADE UNDER AND GOVERNED BY THE LAWS OF THE STATE OF
NEW YORK.

<PAGE>

     13.  Captions.  Paragraph captions used in this Company Note
          --------
are for convenience only and shall not affect the meaning or
interpretation of any provision of this Company Note.

                                   ANNTAYLOR FUNDING, INC.



                                   By:_______________________
                                   Title:   Vice President

                                   Pay to the order of Bank of
                                   America National Trust and
                                   Savings Association, as Agent

                                   ANNTAYLOR, INC.



                                   By:_________________________
                                   Title:  Senior Vice President


<PAGE>


                                                           Schedule 3
                          ANNTAYLOR, INC. 
                            CERTIFICATE

     I, Bert A. Tieben, Senior Vice President of ANNTAYLOR, INC.,
a Delaware corporation, DO HEREBY CERTIFY that:

     Pursuant to Section 4.1(k) of the Purchase and Sale
     Agreement, dated as of January 27, 1994 (as amended or
     otherwise modified from time to time, the "Agreement") among
     AnnTaylor, Inc. and AnnTaylor Funding, Inc., AnnTaylor, Inc.
     has marked its summary master control processing records
     evidencing the Pool Receivables (as defined in the
     Receivables Financing Agreement referred to in the
     Agreement) and the related Contracts (as defined in the
     Receivables Financing Agreement referred to in the
     Agreement) with the following legend:

     "THE RECEIVABLES DESCRIBED HEREIN HAVE BEEN SOLD TO
     ANNTAYLOR FUNDING, INC. PURSUANT TO A PURCHASE AND SALE
     AGREEMENT, DATED AS OF JANUARY 27, 1994, AS AMENDED, BETWEEN
     ANNTAYLOR FUNDING, INC. AND ANNTAYLOR, INC. AND A SECURITY
     INTEREST IN THE RECEIVABLES DESCRIBED HEREIN HAS BEEN
     GRANTED TO CLIPPER RECEIVABLES CORPORATION, PURSUANT TO A
     RECEIVABLES FINANCING AGREEMENT, DATED AS OF JANUARY 27,
     1994, AMONG ANNTAYLOR FUNDING, INC., ANNTAYLOR, INC.,
     CLIPPER RECEIVABLES CORPORATION, STATE STREET BOSTON CAPITAL
     CORPORATION, AS THE ADMINISTRATOR, AND PNC BANK, NATIONAL
     ASSOCIATION, AS THE RELATIONSHIP BANK."

     WITNESS my hand this 27th day of January, 1994.

                                   ANNTAYLOR, INC.

                                   By:  /s/ Bert A. Tieben
                                        ------------------
                                   Name: Bert A. Tieben
                                   Title: Senior Vice President




                                                                      EXHIBIT 21
 
                                SUBSIDIARIES OF
                          ANNTAYLOR STORES CORPORATION
                                ANNTAYLOR, INC.,
                             a Delaware corporation
                            ANNTAYLOR TRAVEL, INC.,
                           a Delaware corporation and
                           wholly owned subsidiary of
                                AnnTaylor, Inc.
                            ANNTAYLOR FUNDING, INC.,
                           a Delaware corporation and
                           wholly owned subsidiary of
                                AnnTaylor, Inc.



                                                                      EXHIBIT 23
 
                         INDEPENDENT AUDITORS' CONSENT
 
ANNTAYLOR STORES CORPORATION:
 
     We consent to the incorporation by reference in AnnTaylor Stores
Corporation's Registration Statements No. 33-31505 on Form S-8, No. 33-50688 on
Form S-8, and No. 33-52389 on Form S-8 of our report dated March 25, 1994
appearing in the Annual Report on Form 10-K of AnnTaylor Stores Corporation for
the year ended January 29, 1994.
 
DELOITTE & TOUCHE
New Haven, Connecticut
March 30, 1994






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