ANNTAYLOR STORES CORP
10-Q, 1995-12-08
WOMEN'S CLOTHING STORES
Previous: TEMPLETON AMERICAN TRUST INC, 497, 1995-12-08
Next: MELLON CAPITAL MANAGEMENT CORP, 13F-E/A, 1995-12-08



                                         
                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                                
                            FORM 10-Q

(Mark One)
X  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
   SECURITIES EXCHANGE ACT OF 1934
         
         For the quarterly period ended October 28, 1995
                                
                               OR
                                
   TRANSITION  REPORT  PURSUANT TO SECTION  13  OR  15(d)  OF  THE
   SECURITIES EXCHANGE ACT OF 1934
                                
                 Commission file number 1-10738
                                
                  
                  ANNTAYLOR STORES CORPORATION
     -----------------------------------------------------
     (Exact name of registrant as specified in its charter)
      
      
      Delaware                                 13-3499319
      --------                                 -----------
(State of 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)
   
   
   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  the  number  of  shares outstanding  of  each  of  the
issuer's classes of common stock as of the latest practicable date.

                                         
                                         Outstanding as of
          Class                          November 24, 1995
          -------                        -----------------
  Common Stock, $.0068 par value             23,084,311


   
==================================================================
                       INDEX TO FORM 10-Q
                                
                                
  
  
                                                              Page No.
                                                              --------
  PART I. FINANCIAL INFORMATION
     Item 1.   Financial Statements
            Condensed Consolidated Statements of Operations
              for the Quarters and Nine Months Ended
              October 28, 1995 and October 29, 1994                3
            Condensed Consolidated Balance Sheets at
              October 28, 1995 and January 28, 1995                4
            Condensed Consolidated Statements of Cash Flows
              for the Nine Months Ended October 28, 1995
              and October 29, 1994                                 5
            Notes to Condensed Consolidated Financial Statements   6
          
     Item 2.   Management's Discussion and Analysis of Operations  9
  
  PART II.  OTHER INFORMATION
     
     Item 6.   Exhibits and Reports on Form 8-K                   14
                  PART I. FINANCIAL INFORMATION
                                
====================================================================
                                
Item 1.   Financial Statements
                                
                                
                  ANN TAYLOR STORES CORPORATION
         CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the Quarters and Nine Months Ended October 28, 1995 and October
                            29, 1994
                           (unaudited)
                                
                                    Quarters Ended        Nine Months Ended
                                   ------------------    -------------------
                                   Oct. 28,   Oct. 29,   Oct. 28,   Oct. 29,
                                     1995       1994       1995       1994
                                   --------   --------    -------    -------
                                   (in thousands, except per share amounts)


Net sales                           $178,500   $164,632   $530,501   $469,851
Cost of sales                         98,362     87,576    304,586    251,970
                                     -------    -------    -------    -------

Gross profit                          80,138     77,056    225,915    217,881
Selling, general and administrative 
  expenses                            69,074     54,826    198,758    152,635
Amortization of goodwill               2,377      2,377      7,130      7,130
                                     -------    -------    -------    -------

Operating income                       8,687     19,853     20,027     58,116
Interest expense                       5,402      3,642     14,368     10,215
Other (income) expense, net              374        (10)       200        316
                                     -------    -------    -------    -------

Income before income taxes and 
  extraordinary loss                   2,911     16,221      5,459     47,585
Income tax provision                   2,225      7,937      5,091     23,318
                                     -------    -------    -------    -------

Income before extraordinary loss         686      8,284        368     24,267

Extraordinary loss (net of income 
  tax benefit of $654,000)               ---        ---        ---        868
                                     -------    -------    -------    -------
   Net income                           $686     $8,284       $368  $  23,399
                                     =======     =======   =======    =======

   
   Net income per share of common stock:
   Income per share before 
     extraordinary loss               $  .03     $  .35    $    .02  $   1.05
   Extraordinary loss per share          ---        ---         ---       .04
                                     -------     -------    -------   -------
   
      Net income per share            $  .03     $  .35     $   .02  $   1.01
                                     =======     ========   =======   =======
      
   Weighted average number of shares 
      and share equivalents 
      outstanding                     23,195      23,693      23,244    23,208
                                     =======     =======     =======   =======
      
                                
                                
                                
  See accompanying notes to condensed consolidated financial statements.

  ============================================================================

                 ANNTAYLOR STORES CORPORATION
              CONDENSED CONSOLIDATED BALANCE SHEETS
              October 28, 1995 and January 28, 1995


                                          October 28, 1995    January 28, 1995
                                          ----------------    ----------------
                                            (unaudited)
                                                    (in thousands)
                             ASSETS
Current assets
   Cash                                        $ 1,251               $ 1,551
   Accounts receivable, net of allowances of 
     $684,000 and $931,000, respectively        73,849                61,211
   Merchandise inventories                     120,966                93,705
   Prepaid expenses and other current assets    14,577                 7,956
   Deferred income taxes                         3,650                 3,650
                                               -------               -------
     Total current assets                      214,293               168,073
Property and equipment
   Land and building                             9,189                   499
   Leasehold improvements                       62,000                43,370
   Furniture and fixtures                       82,877                59,105
   Construction in progress                     33,966                24,867
                                               -------               -------
                                               188,032               127,841
     Less accumulated depreciation and 
       amortization                             38,605                31,503
                                               -------               -------
     Net property and equipment                149,427                96,338

Goodwill, net of accumulated amortization 
  of $64,349,000 and $57,219,000, 
  respectively                                 315,901               323,031
Investment in CAT                                4,856                 3,792
Deferred income taxes                              400                 1,600
Deferred financing costs, net of accumulated 
  amortization of $1,580,000 and $956,000, 
  respectively                                   3,848                 2,829
Other assets                                     2,837                 2,591
                                               -------               -------
     Total assets                             $691,562              $598,254
                                               =======               =======
                                
              
              LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
   Accounts payable                            $62,483              $36,625
   Accrued rent                                  7,396                5,243
   Accrued interest                              5,370                1,994
   Accrued expenses                             13,541               22,030
                                               -------              ------- 
     Total current liabilities                  88,790               65,892
Long-term debt                                 268,000              200,000
Other liabilities                                7,826                6,250
Commitments and contingencies
Stockholders' equity
   Common stock, $.0068 par value; 40,000,000 
   shares authorized; 23,129,653 and 
   23,106,572 shares issued, respectively         157                   157
   Additional paid-in capital                 311,328               310,714
   Warrants to acquire 37,046 and 58,412 
   shares of common stock, respectively           604                   951
   Retained earnings                           15,364                14,996
   Deferred compensation on restricted stock      (71)                 (149)
                                              -------               -------
                                              327,382               326,669

   Less treasury stock, 45,342 and 65,843 
     shares, respectively, at cost               (436)                 (557)
                                              -------               -------
        Total stockholders' equity            326,946               326,112
        Total liabilities and stockholders' 
          equity                             $691,562             $ 598,254
                                             ========               =======
                                
                                
See accompanying notes to condensed consolidated financial statements.

===========================================================================

                  ANNTAYLOR STORES CORPORATION
         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
 For the Nine Months Ended October 28, 1995 and October 29, 1994
                           (unaudited)
                                                
                                                
                                                    Nine Months Ended
                                             --------------------------------
                                             Oct. 28, 1995      Oct. 29, 1994
                                             -------------      -------------
                                                      (in thousands)
Operating activities:
 Net income                                         $  368             $23,399
 Adjustments to reconcile net income 
   to net cash provided by operating 
   activities:
   Extraordinary loss                                  ---               1,522
   Equity earnings in CAT                           (1,064)             (1,108)
   Provision for loss on accounts receivable           866               1,193
   Depreciation and amortization                    14,008               8,591
   Amortization of goodwill                          7,130               7,130
   Amortization of deferred financing costs            624                 793
   Amortization of deferred compensation                78                 280
   Deferred income taxes                             1,200                 ---
   Loss on disposal of property and equipment          947               1,125
   (Increase) decrease in:
     Receivables                                   (13,444)            (12,833)
     Merchandise inventories                       (27,261)            (43,434)
     Prepaid expenses and other current assets      (6,621)                998
   Increase (decrease) in:
     Accounts payable                               25,372               9,109
     Accrued expenses                               (2,071)              4,891
     Other non-current assets and liabilities, 
       net                                           1,331                 446
                                                   -------             -------
 Net cash provided by operating activities           1,463               2,102
Investing activities:
 Purchases of property and equipment               (68,994)            (33,273)
                                                   -------             -------
 Net cash used by investing activities             (68,994)            (33,273)
                                                   -------             -------
Financing activities:
 Increase in bank overdrafts                           486                 ---
 Borrowing under revolving credit agreement         39,000              53,000
 Exercise of stock options                             388               3,551
 Payments of financing costs                        (1,643)               (294)
 Proceeds from (payment of) term loan               25,000             (56,000)
 Net proceeds from common stock offering               ---              30,414
 Net borrowing on receivables facility               4,000               3,049
                                                   -------             -------
 Net cash provided by financing activities          67,231              33,720
                                                   -------             -------
Net increase (decrease) in cash                       (300)              2,549
Cash, beginning of period                            1,551                 292
                                                    -------            -------
Cash, end of period                                 $1,251             $ 2,841
                                                   =======             =======
Supplemental Disclosures of Cash Flow Information:
 Cash paid during the period for interest          $10,398             $ 6,655
                                                   =======             =======
 Cash paid during the period for income taxes      $ 7,549             $21,065
                                                   =======             =======
                                
                                
                                
                                
                                
   See accompanying notes to condensed consolidated financial statements.

=============================================================================
                  ANNTAYLOR STORES CORPORATION
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           (unaudited)


1. Basis of Presentation
   ---------------------
   The  condensed consolidated financial statements are unaudited
but, in the opinion of management, contain all adjustments (which
are of a normal recurring nature) necessary to present fairly the
financial position, results of operations and cash flows for  the
periods  presented.   All significant intercompany  accounts  and
transactions have been eliminated.
   
   The results of operations for the 1995 interim period shown in
this  report  are  not necessarily indicative of  results  to  be
expected for the fiscal year.
   
   The  January  28,  1995 condensed consolidated  balance  sheet
amounts   have   been   derived  from  the   previously   audited
consolidated balance sheet of AnnTaylor Stores Corporation.
   
   Certain  fiscal 1994 amounts have been reclassified to conform
to the 1995 presentation.
   
   It  is  not considered necessary to include detailed  footnote
information  as of October 28, 1995 and October  29,  1994.   The
financial  information  set  forth  herein  should  be  read   in
conjunction   with  the  Notes  to  the  Company's   Consolidated
Financial   Statements   contained  in   the   AnnTaylor   Stores
Corporation 1994 Annual Report to Stockholders.


2. Income Per Share
   ----------------
   Net  income per share is calculated by dividing net income  by
the  total  of the weighted average number of common  shares  and
common  share equivalents outstanding, assuming the  exercise  of
outstanding warrants and the dilutive effect of outstanding stock
options,  computed in accordance with the treasury stock  method.
The number of shares used in the calculation was as follows:
   
                            
                            Quarters Ended      Nine Months Ended
                          ------------------    ------------------

                          Oct. 28,  Oct. 29,    Oct. 28,   Oct. 29, 
                            1995      1994        1995       1994
                          --------   -------     -------   ---------
                                         (in thousands)

   Common shares            23,079    22,988      23,062     22,570
   Warrants                     37        60          47        100
   Stock options                79       645         135        538
                            ------    ------      ------     ------
                            23,195    23,693      23,244     23,208
                            ======    ======      ======     ======


3. Long-term Debt
   --------------
   
   The following summarizes long-term debt outstanding at October
28, 1995:

                                         (in thousands)

      Revolving Credit Agreement            $103,000
      Term Loan                               25,000
      8-3/4% Notes                           100,000
      Receivables Facility                    40,000
                                             -------
        Total long-term debt                $268,000
                                            ========
      
   On  September  29,  1995, AnnTaylor, Inc.  ("Ann  Taylor"),  a
wholly  owned  subsidiary  of AnnTaylor Stores  Corporation  (the
"Company"), entered into an amended and restated credit agreement
to  replace its existing bank credit agreement.  The amended  and
restated credit agreement provides, among other things, for a new
$25,000,000 term loan, in addition to the $125,000,000  revolving
credit facility provided for under the original credit agreement.
The term loan bears interest at a rate equal to, at the Company's
option,   the   Bank  of  America  National  Trust  and   Savings
Association ("Bank of America") (1) Base Rate plus 1.50%, or  (2)
Eurodollar  Rate  plus 2.50%, and amounts outstanding  under  the
revolving  credit facility bear interest at a rate equal  to,  at
the  Company's  option, the Bank of America (1)  Base  Rate  plus
 .75%,  or (2) Eurodollar Rate plus 1.75%.  Effective December  6,
1995,  the  interest rate on the term loan will increase  by  1%.
The principal amount of the term loan is payable on September 29,
1998,  and the maturity date of the revolving credit facility  is
July  29,  1998.   The  amended  and  restated  credit  agreement
contains financial and other covenants, including limitations  on
indebtedness, liens and investments, restrictions on dividends or
other  distributions  to  stockholders, and  maintaining  certain
financial ratios and specified levels of net worth, some of which
provisions were amended by the new credit agreement.  The amended
and  restated  credit agreement also provides  for,  among  other
things, a limitation on capital expenditures commencing in fiscal
1996.   Ann Taylor's payment obligations under the agreement  are
guaranteed by the Company.
   
   On October 31, 1995, AnnTaylor Funding, Inc., a wholly owned
subsidiary of Ann Taylor, entered into an amended and restated
receivables financing agreement, refinancing its existing
receivables financing facility on substantially the same terms as
the prior facility, except that the Lender under the agreement
changed from Clipper Receivables Corporation to Market Street
Capital Corp.  The financial covenants in the new agreement were
revised to mirror certain of the financial covenants contained in
Ann Taylor's amended and restated bank credit agreement.

   On  November  27,  1995,  Ann  Taylor  and  its  wholly  owned
subsidiary  AnnTaylor Distribution Services, Inc.,  received  the
proceeds of a $7,000,000 seven year mortgage loan secured by  the
Company's  distribution center land and building  in  Louisville,
Kentucky.   The  mortgage  loan bears interest  at  7.5%  and  is
payable  in  monthly installments of $64,891 through December  1,
1997,  and  thereafter  in  monthly  installments  sufficient  to
amortize  the then remaining principal balance over a  period  of
five years.

===================================================================

Item 2. Management's Discussion and Analysis of Operations

Results of Operations
                                    Quarters Ended          Nine Months Ended
                                  ------------------       -------------------
                                  Oct. 28,   Oct. 29,      Oct. 28,   Oct. 29,
                                     1995       1994          1995       1994
                                   --------   ------       -------    -------
Number of Stores:
Open  at  beginning of period          289       235            262       231
Opened during period                    14        18             43        26
Expanded during period*                 12         8             29        21
Closed during period                   ---       ---              2         4
Open at end of period                  303       253            303       253
Type of Stores Open at End of Period:
      AnnTaylor Stores                                          256       231
      AnnTaylor Factory  Stores                                  23        17
      Ann Taylor Loft stores                                     15       ---
      AnnTaylor Studio stores                                     9         5
   
- - -------------------   
   * Expanded stores are excluded from comparable store sales for
     the first year following expansion.


==============================================================================

Quarter Ended October 28, 1995 Compared to Quarter Ended October 29, 1994
- - -------------------------------------------------------------------------   

   The Company's net sales in the third quarter of 1995 increased
to  $178,500,000 from $164,632,000 in the third quarter of  1994,
an  increase of $13,868,000 or 8.4%.  The increase in  net  sales
was  attributable to the opening of new stores and the  expansion
of  existing  stores, offset by an 11.3% decrease  in  comparable
store  sales in the third quarter of 1995.  The Company  believes
that  the  decrease  in  comparable store  sales  is  principally
attributable to continued weakness in demand for women's  apparel
generally.
   
   Gross  profit as a percentage of net sales decreased to  44.9%
in  the third quarter of 1995 from 46.8% in the third quarter  of
1994.   This  decrease  was primarily attributable  to  markdowns
associated with increased promotional activities.
   
   Selling, general and administrative expenses represented 38.7%
of  net sales in the third quarter of 1995, compared to 33.3%  of
net  sales  in the third quarter of 1994.  The 5.4%  increase  is
primarily  attributable to higher tenancy, store maintenance  and
store  selling costs as a percentage of sales (approximately  74%
of  the increase), higher distribution expense relating to start-
up  costs of the Company's  distribution facility that opened  in
Louisville,  Kentucky  in  June 1995  (approximately  8%  of  the
increase),  higher packaging and supplies expense  (approximately
8%  of  the increase) and higher merchandising and design expense
(approximately 6% of the increase).
   
   As  a  result  of the foregoing, the Company had an  operating
income  of $8,687,000, or 4.9% of net sales, in the third quarter
of 1995, compared to operating income of $19,853,000, or 12.1% of
net  sales,  in  the  third  quarter of  1994.   Amortization  of
goodwill was $2,377,000 in the third quarter of each of 1995  and
1994.    Operating  income,  without  giving   effect   to   such
amortization  in either year, was $11,064,000,  or  6.2%  of  net
sales, in the 1995 period and $22,230,000, or 13.5% of net sales,
in the 1994 period.
   
   Interest expense was $5,402,000 in the third quarter  of  1995
and  $3,642,000  in the third quarter of 1994.  The  increase  in
interest  expense  is attributable to higher interest  rates  and
higher outstanding indebtedness in 1995.
   
   The  income tax provision was $2,225,000, or 76.4%  of  income
before income taxes, in the third quarter of 1995 compared to the
income  tax  provision of $7,937,000, or 48.9% of  income  before
income taxes, in the third quarter of 1994.  The effective income
tax  rate  for  both  periods differed from  the  statutory  rate
primarily because of non-deductible goodwill amortization.
   
   As  a  result  of the foregoing factors, the Company  had  net
income  of $686,000, or 0.4% of net sales, for the third  quarter
of  1995  compared to net income of $8,284,000, or  5.0%  of  net
sales, for the third quarter of 1994.
   
   The Company conducts no business other than the management  of
Ann Taylor.

===================================================================

Nine Months Ended October 28, 1995 Compared to Nine Months Ended 
- - ----------------------------------------------------------------
October 29, 1994
- - ----------------------------------------------------------------   
   The  Company's  net  sales in the first nine  months  of  1995
increased  to  $530,501,000 from $469,851,000 in the  first  nine
months  of  1994,  an  increase of  $60,650,000  or  12.9%.   The
increase  in  net sales was attributable to the  opening  of  new
stores  and  the  expansion of existing  stores,  offset  by  the
closing  of  two  stores and a 6.2% decrease in comparable  store
sales  in  the  first  nine  months of  1995.   The  decrease  in
comparable store sales is attributable to weak customer  response
to  the  Company's Spring and Summer merchandise assortments,  as
well   as  continued  weakness  in  demand  for  women's  apparel
generally.
   
   Gross  profit as a percentage of net sales decreased to  42.6%
in  the  first nine months of 1995 from 46.4% in the  first  nine
months  of  1994.   This decrease was primarily  attributable  to
markdowns associated with increased promotional activities.
   
   Selling, general and administrative expenses represented 37.5%
of  net sales in the first nine months of 1995, compared to 32.5%
of  net sales in the first nine months of 1994.  The increase  in
selling,  general and administrative expenses as a percentage  of
net  sales  was  primarily attributable to higher tenancy,  store
maintenance  and  store selling costs as a  percentage  of  sales
(approximately  74% of the increase), higher distribution  center
expense  relating to start-up costs of the Company's distribution
facility   in   Louisville,  Kentucky  in  the   second   quarter
(approximately  8% of the increase), additional  catalog  expense
relating  to  the Company's test of its catalog as a  mail  order
vehicle  (approximately 7% of the increase), higher merchandising
and  design expense (approximately 8% of the increase) and higher
packaging   and  supplies  expense  (approximately  3%   of   the
increase).    The   Company  returned  its  catalog   format   to
principally  an  advertising vehicle, rather than  a  mail  order
business, commencing Fall 1995.
   
   As  a  result of the foregoing, operating income decreased  to
$20,027,000,  or 3.8% of net sales, in the first nine  months  of
1995, from $58,116,000, or 12.4% of net sales, in the first  nine
months  of 1994.  Amortization of goodwill was $7,130,000 in  the
first  nine  months of each of 1995 and 1994.  Operating  income,
without  giving effect to such amortization in either  year,  was
$27,157,000,  or  5.1%  of net sales,  in  the  1995  period  and
$65,246,000, or 13.9% of net sales, in the 1994 period.
   
   Interest  expense was $14,368,000 in the first nine months  of
1995  and  $10,215,000 in the first nine  months  of  1994.   The
increase  in interest expense is attributable to higher  interest
rates  applicable  to the Company's debt obligations  and  higher
outstanding indebtedness in 1995.
   
   The  income tax provision was $5,091,000, or 93.3%  of  income
before  income taxes in the 1995 period, compared to $23,318,000,
or 49.0% of income before income taxes and extraordinary loss, in
the  1994 period.  The effective income tax rate for both periods
was  higher  than  the statutory rate primarily because  of  non-
deductible goodwill amortization.
   
   As  a  result of the foregoing factors, the Company had a  net
income  of  $368,000  or 0.1% of net sales, for  the  first  nine
months  of 1995 compared to net income before extraordinary  loss
of  $24,267,000, or 5.2% of net sales, for the first nine  months
of 1994.
   
   In connection with debt financing activities undertaken in May
and  July of 1994, the Company incurred an extraordinary loss  of
$868,000  net  of taxes, in the second quarter  of  1994.   After
giving effect to these extraordinary losses, the Company had  net
income of $23,399,000 in the first nine months of 1994.
   
=================================================================


Financial Condition
- - -------------------
   
   For  the  first  nine  months of 1995, net  cash  provided  by
operating activities totaled $1,463,000, primarily as a result of
non-cash  operating expenses, partially offset  by  increases  in
working  capital.  Cash used for investing activities during  the
first  nine  months  of  1995 amounted to  $68,994,000,  for  the
purchase  of property and equipment.  Cash provided by  financing
activities  during  the first nine months  of  1995  amounted  to
$67,231,000,  primarily  as  a result  of  borrowings  under  the
revolving   credit  agreement,  including  the  term  loan,   and
receivables facility.
   
   Accounts  receivable increased to $73,849,000 at  October  28,
1995  from  $61,211,000  at  January 29,  1995,  an  increase  of
$12,638,000  or 20.6%.  This increase was primarily  attributable
to   Ann   Taylor   credit  card  receivables,  which   increased
approximately $9,513,000.
   
   Merchandise inventories were $120,966,000 at October 28, 1995,
compared  to  inventories of $93,705,000  at  January  28,  1995.
Total  square  footage  increased to  1,605,000  square  feet  at
October 28, 1995 from 1,173,000 square feet at January 28,  1995.
On a per square foot basis, inventories were down 5.7% at the end
of  the  third quarter of 1995 compared to inventories per square
foot at the end of the previous fiscal year.
   
   At  October  28, 1995, the Company had outstanding  long  term
debt,  on  a  consolidated  basis,  of  $268,000,000,  comprising
$103,000,000  under  the revolving credit  facility,  $25,000,000
under  the  term loan, both pursuant to Ann Taylor's amended  and
restated   bank  credit  agreement  (see  Note  3  to   Financial
Statements),   $40,000,000   under  AnnTaylor   Funding,   Inc.'s
receivables  facility and $100,000,000 principal  amount  of  Ann
Taylor's  8-3/4% Subordinated Notes due 2000.  AnnTaylor Funding,
Inc. can borrow up to $40,000,000 under the receivables facility,
depending  upon  its accounts receivable balance.   The  maturity
date  of  the revolving credit facility is July 29, 1998 and  the
maturity  date  of  the  term loan is September  29,  1998.   The
maturity date of the receivables facility is January 17, 1997.
   
   The  amended  and restated credit agreement also, among  other
things,  revised  the  limitations on  capital  expenditures  for
fiscal 1996 through 1998 as follows:  1996: $6,250,000 per fiscal
quarter;  1997: $32,500,000 per fiscal year and 1998: $32,500,000
per  fiscal year.  The Company expects to be able to continue its
plans  for  growth  and refurbishment within these  limits.   The
Company  currently expects to add  approximately  150,000  square
feet of retail store space in 1996.
   
   
   The   Company's  capital  expenditures,  which  are  primarily
attributable  to  the Company's store expansion,  renovation  and
refurbishment  programs, totaled $68,994,000 in  the  first  nine
months  of  1995.  The Company expects total capital expenditures
for  1995  to be approximately $82,000,000 and to have  increased
store  square footage by approximately 500,000 square  feet.  The
Company  continues  to  pursue   financing  a  portion  of   such
expenditures  through   fixture  and  equipment  lease  financing
arrangements.
   
   In  addition, on November 27, 1995, Ann Taylor and its  wholly
owned  subsidiary AnnTaylor Distribution Services, Inc., received
the proceeds of a $7,000,000 seven year mortgage loan secured  by
the   Company's   distribution  center  land  and   building   in
Louisville, Kentucky.  The mortgage loan bears interest  at  7.5%
and  is  payable  in  monthly  installments  of  $64,891  through
December  1,  1997; thereafter, monthly installments,  which  are
sufficient to amortize the then remaining principal balance  over
a  period  of five years, will be due and payable.  In accordance
with  the terms of the amended and restated credit facility,  the
Company applied a portion of the proceeds of the mortgage loan to
reduce borrowings outstanding under the revolving credit facility
and  the term loan facility and, at the time of required delivery
of  the fiscal year end reports, the maximum amount available  to
be borrowed under the revolving credit facility will be decreased
by $3,500,000.
   
   Dividends and distributions from Ann Taylor to the Company are
restricted  by  both  the  revolving  credit  agreement  and  the
indenture relating to Ann Taylor's
8-3/4% Subordinated Notes due 2000.
   
   In  order  to finance its operations and capital requirements,
the  Company expects to use internally generated funds and  funds
available  to  it  under  the revolving  credit  agreement.   The
Company  believes  that  cash  flow  from  operations  and  funds
available under the revolving credit agreement will be sufficient
to  enable  it to meet its ongoing cash needs for the foreseeable
future.   In  addition, if completed, the fixture  and  equipment
leasing  transactions referred to above would provide the Company
with additional liquidity.
=================================================================

                   PART II.  OTHER INFORMATION




Item 6.  Exhibits and Reports on Form 8-K
         (a) Exhibits
               10.9.4   Amended   and  Restated  Credit  Agreement,
                        dated  as of September 29, 1995, among  Ann
                        Taylor,   Bank  of  America,  Fleet   Bank,
                        National  Association,  as  Co-Agents,  the
                        financial  institutions from time  to  time
                        party  thereto,  BA  Securities,  Inc.,  as
                        Arranger,  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 October 17, 1995.
               
               10.10.1  Amended and Restated Guaranty,  dated
                        as  of  September  29, 1995,  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  October  17,
                        1995.
               
               10.11.1  Amended  and  Restated  Security  and
                        Pledge Agreement, dated as of September 29,
                        1995,  made by Ann Taylor in favor of  Bank
                        of  America,  as  Agent.   Incorporated  by
                        reference  to Exhibit 10.2 to  the  Current
                        Report  on Form 8-K of Ann Taylor filed  on
                        October 17, 1995.
               
               10.12.1  Amended  and  Restated  Security  and
                        Pledge Agreement, dated as of September 29,
                        1995, 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
                        October 17, 1995.

====================================================================
      
Item 6.  Exhibits and Reports on Form 8-K (continued)
      
         (a)  Exhibits (continued)
                
                10.13    Trademark Security Agreement, dated  as  of
                         September  29, 1995, made by Ann Taylor  in
                         favor   of  Bank  of  America,  as   Agent.
                         Incorporated  by reference to Exhibit  10.3
                         to  the  Current Report on Form 8-K of  Ann
                         Taylor filed on October 17, 1995.
               
                10.31.4  Amended   and  Restated  Receivables
                         Financing Agreement dated October 31, 1995,
                         among  AnnTaylor Funding, Inc., Ann Taylor,
                         Market  Street Capital Corp. and PNC  Bank,
                         National Association.
               
                10.34    Mortgage,  Assignment of Rents and  Leases,
                         Security  Agreement and  Fixture  Financing
                         Statement dated November 20, 1995,  between
                         AnnTaylor Distribution Services,  Inc.,  as
                         Mortgagor,  and  General  Electric  Capital
                         Assurance Company, as Mortgagee.
               
                10.35    Promissory  Note  dated November  20,  1995
                         from  Ann Taylor and AnnTaylor Distribution
                         Services,  Inc., collectively as  Borrower,
                         to   General  Electric  Capital   Assurance
                         Company, as Lender.
      
      (b)  Reports on Form 8-K:
               
               The Company filed a report with the Commission  on
               Form 8-K dated September 29, 1995 with respect  to
               the amendment and restatement of Ann Taylor's then
               existing  revolving  credit  agreement   and   the
               Company's  amended and restated guarantee  of  Ann
               Taylor's indebtedness under  that agreement.
               
================================================================           
                           SIGNATURES
                                
                                
   Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed  on
its behalf by the undersigned thereunto duly authorized.
   
                                   AnnTaylor Stores Corporation


Date:  December 8, 1995             By: /s/ Walter J. Parks
      --------------------              ---------------------
                                            Walter J. Parks
                                        Senior Vice President -Finance
                                        (Duly Authorized Officer and
                                         Principal Accounting Officer)




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY OF FINANCIAL INFORMATION EXTRACTED
FROM THE CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND 
CONDENSED CONSOLIDATED BALANCE SHEETS AND IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK> 0000874214
<NAME> ANNTAYLOR STORES CORP
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          FEB-03-1996
<PERIOD-END>                               OCT-28-1995
<CASH>                                           1,251
<SECURITIES>                                         0
<RECEIVABLES>                                   74,533
<ALLOWANCES>                                       684
<INVENTORY>                                    120,966
<CURRENT-ASSETS>                               214,293
<PP&E>                                         188,032
<DEPRECIATION>                                  38,605
<TOTAL-ASSETS>                                 691,562
<CURRENT-LIABILITIES>                           88,790
<BONDS>                                              0
<COMMON>                                           157
                                0
                                          0
<OTHER-SE>                                     326,789
<TOTAL-LIABILITY-AND-EQUITY>                   691,562
<SALES>                                        530,501
<TOTAL-REVENUES>                               530,501
<CGS>                                          304,586
<TOTAL-COSTS>                                  304,586
<OTHER-EXPENSES>                               206,088
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              14,368
<INCOME-PRETAX>                                  5,459
<INCOME-TAX>                                     5,091
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       368
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                      .02
        

</TABLE>

                      AMENDED AND RESTATED

                RECEIVABLES FINANCING AGREEMENT

                  Dated as of October 31, 1995

                             Among

                    ANNTAYLOR FUNDING, INC.

                         as the Company

                        ANNTAYLOR, INC.

                          as Servicer

                              and

                  MARKET STREET CAPITAL CORP.

                           as Lender

                              and

                 PNC BANK, NATIONAL ASSOCIATION

                        as Administrator







- - -----------------------------------------------------------------
                       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                                       3

SECTION 1.04.        Note                                                 3

SECTION 1.05.        Principal                                            4



                          ARTICLE II
                           INTEREST

SECTION 2.01.        Interest                                             4

SECTION 2.02.        Payment Dates                                        4

SECTION 2.03.        Funding with Commercial Paper                        5


                          

                          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 PRECEDENT

SECTION 5.01.          Conditions Precedent to Effectiveness             16

SECTION 5.02.          Conditions Precedent to All                       18

                           


                           ARTICLE VI
                 REPRESENTATIONS AND WARRANTIES

SECTION 6.01.          Representations and Warranties of the Company     18

SECTION 6.02.          Representations and Warranties of
                         AnnTaylor                                       23
                          
                          
                          

                          ARTICLE VII
         GENERAL COVENANTS OF THE COMPANY AND ANNTAYLOR

SECTION 7.01.          Affirmative Covenants                             27

SECTION 7.02           Separate Corporate Existence                      28

SECTION 7.03.          Reporting Requirements                            31

SECTION 7.04.          Negative Covenants of the Company                 33

SECTION 7.05           Negative Covenants of AnnTaylor                   35

                          
                          

                          ARTICLE VIII
                 ADMINISTRATION AND COLLECTION

SECTION 8.01.          Designation of Servicer                           37

SECTION 8.02.          Duties of Servicer                                38

SECTION 8.03.          Rights of the Administrator                       39

SECTION 8.04.          Responsibilities of the Company                   41

SECTION 8.05.          Further Action Evidencing Security
                         Interest                                        41

SECTION 8.06.          Application of Collections                        42

                           
                           
                           
                           
                           ARTICLE IX
                       SECURITY INTEREST

SECTION 9.01.          Grant of Security Interest                        42

SECTION 9.02.          Remedies                                          43

                           


                           
                           ARTICLE X
                       EVENTS OF DEFAULT

SECTION 10.01.         Events of Default                                 43

SECTION 10.02.         Remedies                                          45




                           ARTICLE XI
                       THE ADMINISTRATOR

SECTION 11.01.         Authorization and Action                          46

SECTION 11.02.         Administrator's Reliance, Etc                     46

SECTION 11.03.         PNC Bank and Affiliates                           47

                          
                          
                          
                          ARTICLE XII
                ASSIGNMENT OF LENDER'S INTEREST

SECTION 12.01.         Restrictions on Assignments                       47

SECTION 12.02.         Rights of Assignee                                48

SECTION 12.03.         Evidence of Assignment                            48

                          
                          

                          ARTICLE XIII
                        INDEMNIFICATION

SECTION 13.01.         Indemnities                                       48

                          

                          
                          ARTICLE XIV
                         MISCELLANEOUS

SECTION 14.01.         Amendments, Etc                                   52

SECTION 14.02.         Notices, Etc.                                     53

SECTION 14.03.         No Waiver; Remedies                               53

SECTION 14.04.         Binding Effect; Survival                          53

SECTION 14.05.         Costs, Expenses and Taxes                         54

SECTION 14.06.         No Proceedings                                    54

SECTION 14.07.         Confidentiality of the Company
                         Information                                     55

SECTION 14.08.         Confidentiality of Program Information            57

SECTION 14.09.         Captions and Cross References                     59

SECTION 14.10.         Governing Law                                     59

SECTION 14.11.         Waiver Of Jury Trial                              59

SECTION 14.12.         Consent To Jurisdiction; Waiver Of
                         Immunities                                      60

SECTION 14.13.         Execution in Counterparts                         60

SECTION 14.14.         No Recourse Against Other Parties                 60

                           
                           

                           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

                            
                            
                            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
                      

=============================================================================
                      
                      AMENDED AND RESTATED
                RECEIVABLES FINANCING AGREEMENT



     THIS IS AN AMENDED AND RESTATED RECEIVABLES FINANCING

AGREEMENT, dated as of October 31, 1995, among ANNTAYLOR FUNDING,

INC., a Delaware corporation (the "Company"), ANNTAYLOR, INC., a
                              ------------
Delaware corporation ("AnnTaylor"), as initial servicer, MARKET
                       ---------
STREET CAPITAL CORP., a Delaware corporation ("Lender"), and PNC
                                               ------
BANK, NATIONAL ASSOCIATION, a national banking association ("PNC
                                                             ---
Bank"), as administrator for Lender (in such capacity, the
- - ----
"Administrator").  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, AnnTaylor, Clipper Receivables Corporation

("Clipper"), State Street Boston Capital Corporation ("State
  ------                                               -----
Street"), as administrator, and PNC Bank, as relationship bank,
- - ------
entered into the Receivables Financing Agreement, dated as of

January 27, 1994 (as amended prior to the date hereof, the

"Original Financing Agreement").
- - -----------------------------
     
     
     3.   Clipper has assigned to Lender all of its rights,

claims and obligations under the Original Financing Agreement and

the other Transaction Documents pursuant to the Assignment and

Assumption Agreement, dated as of October 31, 1995 (the

"Assignment Agreement"), among Clipper, Lender, State Street and
- - --------------------
PNC Bank.



     4.   In connection with the assignment to Lender pursuant to

the Assignment Agreement, the parties hereto desire to amend and

restate the Original Financing Agreement in its entirety as set

forth herein.

     
     
     5.   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.

     
     
     6.   AnnTaylor has been requested by the Company, Lender and

the Administrator to act, and has agreed to act, as initial

Servicer.


     
     7.   PNC Bank has been requested, and is willing, to act as

the Administrator.


     
     NOW, THEREFORE, in consideration of the premises and the

mutual agreements herein contained, the parties hereto agree as

follows:

======================================================================
                            
                            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.  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:

     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 reasonably

believes that there shall exist any event or occurrence that has

a reasonable possibility of causing a Material Adverse Effect,

the Administrator 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 request.

     
     
     SECTION 1.04.  Note.  The Loans shall be evidenced by a
                    ----
replacement promissory note (as from time to time supplemented,

extended, amended, modified or further replaced from time to

time, and including the Original Note for as long as it was in

effect, 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

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; and

          
          
          (b)  at all times while the making or maintenance
     
     of such Loan (or the applicable portion thereof) by
     
     Lender is not funded by the issuance of Commercial
     
     Paper Notes, the Bank Rate applicable to such Interest
     
     Period;


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 on 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

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.  Lender will
                    -----------------------------
initially fund the Loans with Liquidity Loans made to Lender

under the Liquidity Agreement and/or other advances made to

Lender under its other Program Support Agreements.  At such time

as (i) the Fixed Charge Coverage Ratio is at least 1.00 to 1.00

for at least one full fiscal quarter, and there has been no

material adverse change in the consolidated financial condition,

business or operations of ATSC and its consolidated Subsidiaries

since the end of such fiscal quarter, (ii) Standard & Poor's and

Moody's Investors Service, Inc. have confirmed that the

Commercial Paper Notes will be rated A1/P-1 after giving effect

to the transaction contemplated by this Agreement, and (iii)

Lender, the Administrator and the Company have agreed upon a new

Program Fee, Lender will, to the extent that it is able to do so,

fund the Loans by the issuance of 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 Administrator a report, substantially
     
     in the form of Exhibit 3.01 (each, an "Information
                    ------------            -----------
     Package").  In the event that the amount of Collections
     -------
     received during the Settlement Period to which an
     
     Information Package relates is less than the amount equal to
     
     (i) the Amount Payable for the related Settlement Date minus
     
     (ii) the amount of funds available to be drawn from the
     
     Spread Account on such Settlement Date, the Administrator
     
     shall withdraw the amount of any such deficiency from the
     
     Customer Letter of Credit on the Business Day next
     
     succeeding the applicable Reporting Date.  The Administrator
     
     shall hold the funds so withdrawn from the Customer Letter
     
     of Credit in a segregated account for application on the
     
     related Settlement Date pursuant to this Section 3.01.
                                              ------------
          
          
          (b)  Collections.  Servicer shall set aside for the
               -----------
     sole benefit of Lender and the Administrator 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
                      --------
     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;
     
     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 (the amount set
     
     forth in this clause (2), the "Amount Payable").  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 withdraw the amount of
     ---------
     any such deficiency from the Spread Account.  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) and any amounts withdrawn from the Customer
     ------------
     Letter of Credit pursuant to the foregoing paragraph (a)
                                                -------------
     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 the Loans,
          
          plus any such interest previously due and remaining
          
          unpaid;

                    

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



                    (iv)  to the extent of any principal due on

          the Loans, to such outstanding principal;



                    (v)  to accrued and unpaid amounts owed to

          the Administrator hereunder;



                    (vi)  to other accrued and unpaid amounts

          owing to Lender hereunder;



                    (vii)  on a pro rata basis, to accrued and
                                --- ----
          unpaid amounts owing to any Affected Party hereunder;
          and



                    (viii) 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) and any amounts withdrawn from the Customer
     -------------
     Letter of Credit pursuant to the foregoing paragraph (a) 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 the Loans,

          plus any such interest previously due and remaining

          unpaid;



                    (iii)  to the Program Fee accrued during the

          most recently ended Interest Period, plus any such

          Program Fee previously due and remaining unpaid;



                    (iv)  to the outstanding principal of the

          Loans until reduced to zero;



                    (v)  to accrued and unpaid amounts owed to

          the Administrator hereunder;



                    (vi)  to other accrued and unpaid amounts

          owing to Lender hereunder;



                    (vii)  on a pro rata basis, to accrued and
                                --- ----
          unpaid amounts owing to any Affected Party hereunder;

          and



                    (viii)  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.



     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 or any Affiliate 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 (u) 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 (u) 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.



     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 or the Administrator.



     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 Administrator at

PNC Bank, ABA #043000096, for further credit to Account

#1002420425; Reference:  AnnTaylor Funding, (ii) in the case of

all fees, expenses and other amounts (other than amounts payable

under Section 4.02), to the Administrator at PNC Bank, ABA
      ------------
#043000096, Account #1-188375, Attention: Charlene Wilson, 7001,

and (iii) in all other cases to the address of the Person

entitled to such payment or deposit as such Person shall specify.



     (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 or the Administrator

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, 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 Administrator pursuant to Section 8.03(c), to
                                            ---------------
the Administrator.  So long as the Company shall hold any

Collections or deemed Collections required to be paid to Servicer

or the Administrator, it shall hold such Collections for the sole

benefit of the Lender and the Administrator 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 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,

with PNC 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 further 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 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)  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, or confirmed by, 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 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.  In the event that the

Company has provided a Customer Letter of Credit and the issuer

of such Customer Letter of Credit (including any issuer of a

confirming letter of credit) is downgraded below the ratings

required pursuant to the foregoing paragraph (e) (or such ratings
                                   ------------
are withdrawn), unless the Company has provided a substitute

Customer Letter of Credit satisfying the requirements of the

foregoing paragraph (e) or the Company has deposited in the
          ------------
Spread Account the amount necessary to bring the amount therein

up to the Enhancement Limit, in each case, on or prior to two (2)

Business Days after such downgrading or withdrawal, the

Administrator shall withdraw the full stated amount of the

Customer Letter of Credit and deposit it in the Spread Account.

If the Customer Letter of Credit has a stated expiration date

that is earlier than the Final Payout Date, unless the Company

has substituted therefor another Customer Letter of Credit

satisfying the requirements of the foregoing paragraph (e) or
                                             -------------
deposited into the Spread Account the amount necessary to bring

the amount of funds therein up to the Enhancement Limit on or

before two (2) Business Days prior to the stated expiration date,

the Administrator shall withdraw the full stated amount of the

Customer Letter of Credit and deposit such funds into the Spread

Account.


===================================================================
                           ARTICLE IV

                   FEES AND YIELD PROTECTION



     SECTION 4.01.  Fees.  The Company shall pay to the
                    ----
Administrator for the account of the Lender certain 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
                        ----------
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

     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 any Program Support Agreement 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 any Program Support 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,



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) or as a

result of any Loan being paid on a date other than a Settlement

Date, then, upon written notice from the Administrator to the

Company and 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 PRECEDENT



     SECTION 5.01.  Conditions Precedent to Effectiveness.  The
                    -------------------------------------
effectiveness of this Amended and Restated Receivables Financing

Agreement is subject to the condition precedent that the

Administrator shall have received, on or before the date of such

effectiveness, 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;



          (e)  Copies of proper assignments of, and amendments

     to, the financing statements (Form UCC-1) filed in

     connection with the transactions contemplated by the

     Original Financing Agreement, and copies of proper financing

     statements (Form UCC-1) naming the Company as the debtor and

     Lender as the secured party, filed or delivered to the

     Lender or the Administrator for filing;



          (f)  A search report updating the search report

     delivered in connection with the Original Financing

     Agreement 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 other than those in favor of Clipper);



          (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, 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, assuming a Cut-
                 ---------
     Off Date of October 27, 1995;



          (k)  The Assignment Agreement, duly executed by

     Clipper, State Street, Lender and the Administrator;



          (l)  The Liquidity Agreement, duly executed by Lender,

     the Liquidity Agent and each Liquidity Bank;



          (m)  The Spread Account Agreement, duly executed by the

     parties thereto;



          (n)  An amendment to the Purchase Agreement, duly

     executed by the Company and AnnTaylor;



          (o)  The Note, duly executed by the Company; and



          (p)  The Fee Letter, duly executed by the Company and

     AnnTaylor.




     SECTION 5.02.  Conditions Precedent to All Loans.  Each Loan
                    ---------------------------------
and the effectiveness of this Amended and Restated Receivables

Financing Agreement shall be subject to the further conditions

precedent that on the date of such Loan or effectiveness, as the

case may be, the following statements shall be true (and the

Company by accepting the amount of such Loan or executing and

delivering this Agreement, as the case may be, 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 or effectiveness, as the case may be,

     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:
- - -------


          (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

     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 statements and
               ------
     the assignments of, and amendments to, 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 shall have been duly

     delivered to the Administrator).




          (i)  Financial Condition.  (x)  The balance sheet of
               -------------------
     the Company as of January 28, 1995, and the related

     statements of income and shareholders' equity of the Company

     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 Company's financial condition, business,

     business prospects and operations as at such date and the

     results of the operations of the Company for the period

     ended on such date; and (y) since January 28, 1995, 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 the assignments of, and

     amendments to, the UCC-1 financing statements filed with the

     Secretary of State of Connecticut in connection with the

     Original Financing Agreement, the filing of new 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 or (iii) in favor of the

     Company pursuant to the Purchase Agreement.





          (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 or Lender 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 and

     Lender 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 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.




          (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 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

     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

     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 July 29, 1995, and the related statements of income and

     shareholders' equity of ATSC and its consolidated

     Subsidiaries for the six months then ended, certified by a

     Responsible Officer of ATSC, 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 July 29, 1995 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

     (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 or Lender 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 and

     Lender 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 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.




          (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 or any of its 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 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, 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 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 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

     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.



     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

     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;



          (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

shall otherwise consent in writing, furnish to the Administrator

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

     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, 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 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;



          (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, 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 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.




     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 in the Credit

     and Collection Policy.



          (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 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).



          (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, other than pursuant to the amendment dated the

     date hereof.



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

     certificate of incorporation, other than the amendment

     thereto on or about the date hereof made in connection with

     the amendment and restatement of this Agreement.




     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:



          (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, 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, 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;


                    (ii)      licenses of trademarks to the

          extent necessary to maintain or protect such trademarks

          in jurisdictions outside the United States of America;



                    (iii)     any sale or disposition of

          AnnTaylor's interest in the CAT Joint Venture pursuant

          to the CAT Joint Venture Agreement;



                    (iv)      any purchase or acquisition of any

          assets among AnnTaylor and its Restricted Subsidiaries;

          it being understood that AnnTaylor shall be permitted

          to incorporate new Restricted Subsidiaries;



                    (v)       any purchase or acquisition of any

          interest in joint ventures (in the form of

          corporations, partnerships or otherwise) in a maximum

          amount not exceeding $10,000,000 at any one time

          outstanding;



                    (vi)      any purchase or acquisition of any

          assets or capital stock in Unrestricted Subsidiaries in

          an amount not to exceed $1,000,000 at any one time

          outstanding;



                    (vii)     any purchase or acquisition of any

          assets or capital stock in the CAT Joint Venture

          pursuant to the CAT Joint Venture Agreement in an

          amount not to exceed 15% of Net Worth; and




                    (viii)    any merger or consolidation of any

          Subsidiary (other than the Company) into or with

          AnnTaylor, so long as AnnTaylor is the surviving

          corporation.



          (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.  Permit Net Worth as determined at the
               ---------
     end of any fiscal quarter (beginning with the fiscal quarter

     ending on or about January 28, 1995) to be less than the Net

     Worth on or about October 30, 1994 plus (a) 50% of Net

     Income after October 30, 1994 (without deducting from such

     cumulative amount the amount of any net loss incurred in any

     fiscal year except extraordinary losses associated with the

     redemption or repurchase of indebtedness) plus (b) 100% of

     the net proceeds of any equity issue or conversion of debt

     to equity subsequent to October 30, 1994 minus (c) any
                                              -----
     expenses related to the payments for ATSC's share of

     expenses incurred in connection with any public offering of

     common stock minus (d) payments by ATSC or AnnTaylor to

     acquire shares of common stock from employees of ATSC,

     AnnTaylor or any Restricted Subsidiary in an aggregate

     amount not exceeding $100,000 in any fiscal year.



          (e)  Fixed Charge Coverage Ratio.  Permit the Fixed
               ---------------------------
     Charge Coverage Ratio, as determined at (i) the end of the

     fiscal quarter ended in October of 1995 for such fiscal

     quarter to be less than 0.45 to 1.00 and (ii) the end of any

     fiscal quarter for the preceding four fiscal quarters (or,

     if less, the number of full fiscal quarters elapsed since

     October 28, 1995) to be less than the ratio set forth

     opposite the month in which such fiscal quarter ends:




               Quarter Ended                 Minimum Ratio
               -------------                 -------------
               January 1996                  0.75 to 1.00
               April 1996                    1.00 to 1.00
               July 1996                     1.10 to 1.00
               October 1996                  1.15 to 1.00
               January 1997 and thereafter   1.25 to 1.00




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

     Agreement, except for the amendment to the Purchase

     Agreement dated the date hereof.


====================================================================

                          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 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 of the

Administrator's designation of a new Servicer (a "Successor
                                                  ---------
Notice"), AnnTaylor agrees that it will terminate its activities
- - ------
as Servicer 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 agrees 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 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 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 after

the occurrence and during the continuance of an Event of Default)

to segregate the funds constituting such portions of such

Collections prior to the remittance thereof in accordance with

such Section.  If instructed by the Administrator after the

occurrence and during the continuance of an Event of Default,

Servicer shall segregate and deposit with a bank designated by

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.




     (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, 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 one 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 Administrator.




          (ii)  AnnTaylor shall, at the Administrator's request

     and at AnnTaylor's expense, give notice of the Lender's

     security interest to each Obligor and direct that payments

     be made directly to the Administrator.



          (iii)  AnnTaylor shall, at the Administrator'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, 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 Administrator.




          (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.  Neither the Administrator nor
          -----------------------
Lender shall 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.




     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) of the Original
                         --------------
Financing Agreement 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,

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

     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 -2%; or



          (g)  The Gross Default-to-Liquidation Ratio exceeds

     2.00% or the Net Default to Liquidation Ratio exceeds 1.45%;

     or



          (h)  The Payment Rate is less than 22%; 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
                                                       ----------
(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 and Lender 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



     SECTION 11.01.  Authorization and Action.  Lender has
                     ------------------------
appointed and authorized the Administrator (or its designees) to

take such action as agent on its behalf and to exercise such

powers under this Agreement as are delegated to the Administrator

by the terms hereof, together with such powers as are reasonably

incidental thereto.



     SECTION 11.02.  Administrator's Reliance, Etc.  The
                     -----------------------------
Administrator and its 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 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, the Administrator:  (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.  PNC Bank and Affiliates.  PNC Bank and any
                     -----------------------
of its 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 PNC Bank were not the

Administrator, 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, 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

(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 PNC Bank, or any Affiliate of PNC Bank, or

     to any "bankruptcy remote" special purpose entity the

     business of which is administered by PNC Bank or any

     Affiliate of PNC Bank or to any Program Support Provider;

     provided, however, no such assignment may be made unless the
     ----------------
     assignee shall agree with the Company that 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, unless an Event of Default has

     occurred and is continuing; and



          (ii)  Lender may assign and grant a security interest

     or a participating interest in all of its rights in the

     Transaction Documents, together with all of its rights and

     interest in the Loans, to the Liquidity Agent or any Program

     Support Provider, to secure Lender's obligations under or in

     connection with the Commercial Paper Notes, the Liquidity

     Agreement and any other Program Support Agreement, and

     certain other obligations of Lender incurred in connection

     with the funding of the Loans hereunder, which assignment

     and grant of a security interest or a participating interest

     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.



The parties hereto anticipate that Market Street Capital Corp.

will assign all of its rights and obligations under this

Agreement and the other Transaction Documents to Market Street

Funding Corporation, a Delaware corporation ("Funding").  The
                                              -------
Company and AnnTaylor hereby consent to such assignment, and

agree that upon receipt by AnnTaylor of notice of such assignment

by PNC Bank, (i) all references herein and in the other

Transaction Documents to "Lender" shall be deemed to refer to

Funding and (ii) all references herein and in the other

Transaction Documents to the "Administrator" shall refer to PNC

Bank, as administrator for Funding.  The Company and AnnTaylor

hereby agree to execute and deliver such documents and

instruments, including UCC financing statements, as the

Administrator may reasonably request to evidence such assignment.




     (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 PNC Bank or any Affiliate of 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

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.



==========================================================================
                          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 other Program Support Providers,

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

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 or the Administrator,

     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

     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
                                     --------
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 (i) 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 and

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 interests 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,

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) 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 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

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, 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 PNC Bank, individually

and as the Administrator, 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 PNC Bank or such Liquidity Bank

to or for the credit or the account of the Company for

obligations 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, 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:



          (a)  all costs and expenses incurred by the

     Administrator, the Liquidity Banks 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 and PNC Bank (individually and as Administrator) 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

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

     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, each

     other Program Support Provider, 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, any

     other Program Support Provider or the Administrator under or

     in connection with this Agreement, who (A) in the good faith

     belief of such party, have a need to know such 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 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)



          (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

     Company Information on the basis that such 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 PNC Bank 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

     PNC Bank (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 for Lender, or (C) any

     information which is furnished by PNC Bank to such party and

     which is designated by PNC Bank 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

     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 PNC Bank, all

     documents or other written material received from PNC Bank,

     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

PNC Bank or were known to such party on a nonconfidential basis

prior to its disclosure by PNC Bank.



     (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



          (i)  provide PNC Bank with prompt written notice so

     that PNC Bank may seek a protective order or other

     appropriate remedy and/or waive compliance with the

     provisions of this Section 14.08; and
                        -------------


          (ii)  unless PNC Bank 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 PNC Bank 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.



     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.



     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  /s/ Walter J. Parks
                               -------------------------------

                             Title:  Vice President

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


                           ANNTAYLOR, INC., as initial Servicer


                           By  /s/  Walter J. Parks
                              ---------------------------------
           
                             Title:  Senior Vice President

                             142 West 57th Street
                             New York, NY  10019
                             Telephone No.: (212) 541-3300
                             Facsimile No.: (212) 541-3299
                             Attention:  Senior Vice President

                     

                            with a copy to:

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


                            MARKET STREET CAPITAL CORP.,    
                            as Lender
                            By  /s/ Douglas K. Johnson
                               --------------------------------
                            Title  President

                            c/o AMACAR Group, L.L.C.
                            6707-D Fairview Road
                            Charlotte, North Carolina  28210
                            Facsimile No.: (704) 365-1362
                            Attention: Douglas K. Johnson


                           PNC BANK, NATIONAL ASSOCIATION,
                           as Administrator

                           By:  /s/ Robert O. Finley, Jr.
                               --------------------------
                           Title:  Vice President

                           Fifth Avenue and Wood Street
                           Pittsburgh, Pennsylvania  15265
                           Facsimile No.: (412) 762-9184
                           Attention: Robert O. Finley, Jr.
- - --------------------------------------------------------------
                           APPENDIX A

                          DEFINITIONS


     This is Appendix A to the Amended and Restated Receivables

Financing Agreement dated as of October 31, 1995 among AnnTaylor

Funding, Inc., AnnTaylor, Inc., Market Street Capital Corp. and

PNC Bank, National Association, as Administrator (as further

amended, supplemented or otherwise modified from time to time,

and including the Original Financing Agreement for the time that

it was in effect, 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 Fifth Avenue and Wood Street, Pittsburgh,

Pennsylvania  15265, Attention: Market Street, 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, each

other Program Support Provider, any assignee or participant of

any Program Support Provider, PNC Bank, any successor to PNC Bank

as Administrator and any sub-agent of the Administrator.


     
     "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
            --- -----

          
          (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.

     
     
     "Amount Payable" has the meaning set forth in
      --------------
Section 3.01(b).
- - ---------------
     
     
     "AnnTaylor" has the meaning set forth in the preamble.
      ---------                                   --------
     
     
     "AnnTaylor Credit Agreement" means the Amended and Restated
      --------------------------
Credit Agreement, dated as of September 29, 1995, among

AnnTaylor, Bank of America National Trust and Savings Association

and Fleet Bank, National Association, as Co-Agents, the financial

institutions from time to time party thereto and Bank of America

National Trust and Savings Association, as Agent.


     
     "Assignment Agreement" has the meaning set forth in
      --------------------
paragraph 3 of the Background.
- - -----------        ----------
     
     
     "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), 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 or any Liquidity 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
          
          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 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), 1.25% per annum, and (ii) if
                                          --- -----
the Bank Rate for such Interest Period will be based on the

Alternate Base Rate, 0.25% 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 Pittsburgh, Pennsylvania

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

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:
      -----------------
          
          (a) "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.

     
     
     "Clipper" has the meaning set forth in paragraph 2 of the
      -------                               -----------
Background.
- - ----------
     
     
     "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.


     
     "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 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).
          ---------------


     "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 6, unless a payment has been received in

the past 30 days, and in all cases where the Account Age is

greater than 7, 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 distribution center,
      -------------------
and related systems and equipment, in Louisville, Kentucky.



     "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 tax expense 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
     
     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
     
     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
     
     Pittsburgh.



     
     "Eurodollar Office" means the Administrator's office located
      -----------------
     at Fifth Avenue and Wood Street, Pittsburgh, Pennsylvania
     
     15265, 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 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.
- - -----
     
     
     
     "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 New York; 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.
      ----------                               ------------
     
     "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.



     "Fixed Charge Coverage Ratio" shall mean, for any period,
      ---------------------------
the quotient obtained by dividing (a) EBITDA by (b) the sum of

(i) Capital Expenditures paid or payable during such period, plus
                                                             ----
(ii) scheduled payments made during such period for principal on

Indebtedness excluding any payment made upon termination of the

transactions contemplated by this Agreement, plus (iii) Cash
                                             ----
Interest Expense during such period, plus (iv) income tax expense
                                     ----
during such period.

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

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-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 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 ATSC,
      ----------------
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 hereof 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.
      ------                                   --------
     
     
     "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 October 31, 1995 among Lender, as borrower,

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.



     "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)  16.5%; 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;



           (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 ATSC, 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, but

excluding for the purposes of this definition, unrealized foreign

exchange translation gains and losses from investments in foreign

Subsidiaries.



     "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.



     "Original Financing Agreement" has the meaning set forth in
      ----------------------------
paragraph 2 of the Background.
- - -----------        ----------


     "Original Note" means the promissory note issued by the
      -------------
Company and delivered to Clipper pursuant to the Original

Financing Agreement.



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

time.



     "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 Fee" has the meaning set forth in the Fee Letter.
      -----------
     
     
     "Program Information" has the meaning set forth in Section
      -------------------                               -------
14.08.
- - -----
     
     
     "Program Support Provider" means and includes any Liquidity
      ------------------------
Bank and any other or additional Person (other than any customer

of Lender) now or hereafter extending credit or having a

commitment to extend credit to or for the account of, or to make

purchases from, Lender or issuing a letter of credit, surety bond

or other instrument to support any obligations arising under or

in connection with Lender's securitization program.



     "Program Support Agreement" means and includes the Liquidity
      -------------------------
Agreement and any other agreement entered into by any Program

Support Provider providing for the issuance of one or more

letters of credit for the account of Lender, the issuance of one

or more surety bonds for which Lender is obligated to reimburse

the applicable Program Support Provider for any drawings

thereunder, the sale by Lender to any Program Support Provider of

the Loans (or portions thereof) and/or the making of loans and/or

other extensions of credit to Lender in connection with Lender's

securitization program, together with any letter of credit,

surety bond or other instrument issued thereunder [(but excluding

any discretionary advance facility provided by the

Administrator).



     "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.



     "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 Collections, 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.
                    -------------  -------    --------


     "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.



     "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.



     "Restricted Subsidiary" shall mean any Subsidiary of
      ---------------------
AnnTaylor which is not an Unrestricted Subsidiary.  Whether or

not a Restricted Subsidiary is a "wholly-owned Restricted

Subsidiary" shall be determined without taking into account any

directors' qualifying shares.



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


     
     
     "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
     
     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, October 24, 1995
     
     to, and including, November 24, 1995; 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" has the meaning set forth in paragraph 2 of
      ------------                               -----------
the Background.
    ----------


     "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 any other Program Support Provider's commitment
     
     under any other Program Support Agreement;



          (b)  the Loan Termination Date;

          
          
          (c)  January 27, 1997;

          
          
          (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, the

Spread Account Agreement and the other documents to be executed

and delivered in connection herewith.



     "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.



     "Unrestricted Subsidiary" shall mean a Subsidiary of
      -----------------------
AnnTaylor which has been designated as such by resolution duly

adopted by the board of directors of AnnTaylor, which at the time

of such designation had assets of $1,000 or less and which does

not own or hold any securities of, or any Lien on any property

of, ATSC, AnnTaylor or any Restricted Subsidiary provided no
                                                 --------
Subsidiary of AnnTaylor shall be (or, if already an Unrestricted

Subsidiary shall immediately cease to be) an Unrestricted

Subsidiary if, at any time, ATSC, AnnTaylor or any other

Restricted Subsidiary of AnnTaylor shall create, incur, issue,

assume, guarantee or in any other manner whatsoever be or become

liable with respect to any claim against or any contractual

obligation or indebtedness of, such Subsidiary.



     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" and "Restricted Payment".  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".
- - ----------------------------------------------------------------
                                              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



=================================================================
                                                 Schedule 6.01(o)
                                                ----------------

                          List of Lock-Box Banks
                          ----------------------


AmSouth Bank N.A.
1900 Fifth Avenue North
Birmingham, Alabama 35203
Account Number:  55976026

=====================================================================
                                                 Schedule 6.01(p)-1
                                                 ------------------
                            Forms of Contracts
                            ------------------

                   (See AnnTaylor Credit Card Application)

======================================================================
                                               Schedule 6.01(p)-2
                                                -------------------


           Credit and Collection Policy and Method of Aging
           ------------------------------------------------

  (Contact AnnTaylor Corporate Offices for copy of Credit And Collection
                        Policy and Method of Aging)

======================================================================
                                                      Schedule 6.01(r)
                                                     ----------------


                                TRADE NAMES
                                -----------


AnnTaylor Funding, Inc.
- - -----------------------
       None

=====================================================================
                                                Schedule 6.02(k)
                                                ----------------

            List of Offices of the Services 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


=====================================================================

                                               Schedule 6.02(L)
                                                ----------------

                          List of Bank Accounts
                          ---------------------
                             (See attached)




1         New Haven      Peoples                   42-7004109
                         950 Chapel Street         786-2600 Brian
                         New Haven, CT  06510


2         Westport       Chase Manhattan           5601016602
                         P.O. Box 871
                         Bridgeport, CT  06601


3         New Canaan     Shawmut Bank              006561-0893
                         Customer Center           
                         P.O. Box 1365
                         Framingham, MA  01701


4         Greenwich      Fleet Bank                1429965
                         Attn:  Donna Flynn
                         Mail Code:  CT E8HX15A
                         One Constitution Plaza
                         Hartford, CT  06115-1600


5         Braintree      Baybank                   3869-909-1
                         2 Technology Place        (800) 833-3336
                         Mail Code:  A-504         
                         Waltham, MA   02154


6         Warwick        Citizens Bank & Trust     018-901-4
                         One Citizens Drive        (401) 456-7171
                         Riverside,  RI    02915-  401-456-7500
                         3000


10        Burlington     Baybank                   921-258-2
                         2 Technology Place        (617) 273-1700
                         Mail Code:  A-504         1-800-833-3336
                         Waltham, MA  02154


12        Cambridge      Baybank                   100-03555
                         2 Technology Place        (617) 661-3300
                         Mail Code:  A-504         (617) 893-7750
                         Waltham, MA  02154


13        Pheasant Lane  First N.H. Bank           20163164801
                         One Hampshire Plaza       (800) FIRSTNH
                         Manchester, NH  03105


14        80th  &        Chase Manhattan           034-1-208015
          Madison        Box 241
                         New York, NY  10081


15        Eastchester    North Fork Bank           2424004097
                         696 White Plains Rd       
                         Scarsdale, NY  10583


16        Holyoke Mall   Springfield Institute     49815723
                         1441 Main Street
                         Springfield, MA  01103


20        Riverside      United Jersey Bank        111 013224
                         401 Hackensack Avenue
                         Hackensack, NJ  07602


21        Georgetown     Riggs National Bank       1218-077
                         Service Line Dept.        (202) 835-4000
                         P.O. Box 96758            Glen Johnson
                         Washington,  DC   20090-
                         6758


22        Newbury        Fleet Bank, MA            2661-5294
          Street         Attn:  Donna Flynn        (617) 267-5261
                         Mail Code:  CT E8HX15A
                         One Constitution Plaza
                         Hartford,  CT     06115-
                         1600


23        Hartford       Shawmut Bank              00-6552-7183
                         Customer Center           
                         P.O. Box 1365
                         Framingham, MA  01701


24        Wellesley      Shawmut Bank              05-0096-3922
          Square         Customer Center           
                         P.O. Box 1365
                         Framingham, MA  01701


25        Michigan       First   Nat'l  Bank   of  80-08086
          Avenue         Chicago                   (312) 407-1604
                         Mail Suite 0205
                         Chicago, IL  60670


28        Oak Street     Northern Trust Company    00004319-31
                         50 South LaSalle Street   (312)    630-6652
                         Chicago, IL  60675        Barbara Perkin


29        Manhasset      Crossland Bank            0337701957
                         2030 Northern Blvd.
                         Manhasset, NY 11030


30        Tyson's        Riggs National Bank       01755552
                         Service Line Dept.        (202)    835-6530
                         P.O. Box 96758            Glenn Johnson
                         Washington,  DC   20090-
                         6758


31        White Flint    Citizens  Bank  &  Trust  057-4-919
                         Co.                       (800) 777-1962
                         of Maryland
                         White Flint Mall
                         Kensington, MO  20895


33        Continental    Bank of America           77-93189
          Bank           231 South LaSalle St.
                         Chicago, IL  60697


36        Mazza          Riggs National Bank       17184432
                         Service Line Dept.        
                         P.O. Box 96758
                         Washington, DC    20090-
                         6758


40        Central        Fleet Bank                263624-7
          Office         Attn:  Donna Flynn        (203)    351-1254
                         Mail Code:  CT E8HX15A    Mary McArdle
                         One Constitution Plaza
                         Hartford,  CT     06115-
                         1600


41        Troy           Michigan National Bank    59631-1465-6
                         2038 West Big Beaver      (313) 643-8660
                         Troy, MI  48984


43        Ardmore        Mellon Bank               2-125-649
                         Mellon  Square, Customer  (215) 553-8000
                         Service
                         Pittsburgh, PA    15259-
                         0003


44        King       of  Mellon Bank               2-540-672
          Prussia        Mellon  Square, Customer
                         Service
                         Pittsburgh,  PA   15259-
                         0003


46        Oxford Center  Dollar Bank               2661397701
                         340 Fourth Avenue
                         Pittsburgh, PA  15222


48        North   Clark  First   Nat'l  Bank   of  1115000631979
          Street         Chicago                   (312) 407-4000
                         1660 N. LaSalle St.
                         Suite 0294
                         Chicago, IL  60670-0294


49        Third Avenue   European American         106-01414-5
                         Bank & Trust Co.          (212) 688-0992 Ed
                         800 Third Avenue          Kline
                         New York, NY  10022       


51        Ross Park      Mellon Bank               1561627
                         Mellon  Square, Customer  (412)    366-9710
                         Service                   Caroline
                         Pittsburgh,  PA   15259-
                         0003


52        Walnut Street  First Fidelity Bank       3308285
                         Chester       Operations  (215) 734-6100
                         Center
                         1 West 4th Street
                         Chester, PA  19013


55        Mt. Lebanon    PNC Bank                  001-240786
                         P.O. Box 609              (412) 762-2435
                         Pittsburgh,  PA   15230-
                         9738


56        Glen    Eagle  PNC Bank                  8559245451
          Square         P.O. Box 8319             
                         Philadelphia, PA  19101


57        Nanuet Mall    Chemical Bank             654-0640488-65
                         41 South Middletown Rd.
                         Nanuet, NY  10954


58        Woodbridge     First Fidelity Bank       84075-006-91
                         10 Main Street
                         Woodbridge, NJ  07095


59        Menlo Park     First Fidelity Bank       8503500135
                         477 Menlo Park            (908) 549-1366
                         Menlo    Park   Shopping
                         Center
                         Edison, NJ  08837


63        Mayfair        Coconut Grove Bank        010022006206
                         Village Branch            (305) 858-6666
                         2701 S. Bayshore Drive
                         Miami, FL  33133


69        Altamonte      Sun Bank                  0760-760020586
          Mall           498 Palm Springs Drive    
                         Altamonte  Springs,   FL
                         32701


70        Westwood       Bank of America           1233-9-54955
                         Attn:   Robert Simpson    (310) 552-4421
                         P.O. Box 27128
                         Concord, CA   94520


71        Woodland       Bank of America           1140-8-00-593
          Hills          Attn:  Robert Simpson     (818) 712-6070
                         P.O. Box 27128
                         Concord, CA  94520


73        Beverly Hills  Bank of Los Angeles       137-012-051126
                         Beverly Hills Office      (213) 351-2359
                         9601 Wilshire Boulevard
                         Beverly Hills, CA  90210


75        Del Amo        Bank of America           09930-10494
                         Attn:  Robert Simpson     (310) 212-4802
                         P.O. Box 27128
                         Concord, CA  94520


76        Beverly        National     Bank     of  1005308
          Center         California                
                         Beverly Center
                         P.O. Box 48929
                         Los Angeles, CA  90048


79        Horton Plaza   Wells Fargo Bank          0780-010542
                         101 W. Broadway #303      (619) 589-5150
                         San Diego, CA  92101


83        Houston  Town  First Interstate Bank     2110064350
          &              P.O. Box 3326             (713) 464-9431
          Country        Houston, TX   77253


86        San Antonio    Security Sevice FCU       4198691071
                         474 No. Star Mall
                         San Antonio, TX  78216


89        New   Orleans  First  Bank of Commerce   1102-93185
          Ctr            P.O. Box 60279            (504) 561-1641
                         New Orleans, LA  70160


90        Sutter Street  Bank of America           02600-15257
                         Attn:  Robert Simpson     (415) 396-2972
                         P.O. Box 27128            (415) 781-2235
                         Concord,  CA  94520


92        Ghirardelli    Wells Fargo Bank          0043-054006
          Square         #2 Grant Avenue           (415)    396-2972
                         San Francisco, CA  94108  Jennifer


94        Palo Alto      Bank of America           05203-11068
                         Attn:   Robert Simpson    (415) 853-5811
                         P.O. Box  27128r
                         Concord, CA   94520


95        Mail Order     Fleet Bank                000-2247852
                         Attn:  Donna Flynn        
                         Mail Code:  CT E8HX15A
                         One Constitution Plaza
                         Hartford, CT  06115-1600


98        Lakeside Mall  Hibernia Bank             67212-709-2
                         P.O. Box 61540
                         New Orleans, LA  70161


99        Staten Island  Dime Savings Bank         02-00-00103906-4
                         EAB Plaza                 (718) 761-6200
                         12th Floor
                         Uniondale, NY   11553


100       Old Hyde Park  Southern Exchange Bank    100153-2
                         1509 West Suann Avenue    (813) 254-4040
                         Tampa, FL  33601


101       Fashion Mall   Safra Bank                303-517171
                         300 N.W. 82nd Avenue      Cathy Shimko
                         Plantation, FL  33324


102       Boynton Beach  Barnett Bank              1611799545
                         Corresondence
                         P.O. Box 30318
                         Tampa, FL   33633-0663


103       The Avenues    Barnett Bank              2181703593
                         Correspondence            (904) 464-7693
                         P.O. Box 30318            
                         Tampa, FL   33633-0663


104       University     Barnett Bank              1406172621
          Square         Correspondence            (813) 225-2200
                         P.O. Box 30318
                         Tampa, FL  33633-0663


105       Cherry Hill    Midlantic National Bank   14030-9651-2
                         Cherry Hill Mall
                         Route 38
                         Cherry Hill, NJ  08002


106       Mall  @   St.  Pioneer Bank              3194019
          Vincent        P.O. Box 31750
                         Shreveport, LA  71130


108       Cambridgeside  East Cambridge Savings    04-80-8001076
                         292 Cambridge St.         (617) 354-7700
                         Cambridge,  MA    02141-
                         1263


110       Larimer        Colorado National Bank    1-227-0088-0646
          Square         1515 Arapahoe Street      (303) 820-4229
                         Denver, CO  80292


111       Charleston     Harris Bank               158739
          Center Mall    1 East Main Street
                         St. Charles, IL  60174


112       Siena Square   Norwest Bank of Boulder   1823473562
                         1242 Pearl Street
                         Box 227
                         Boulder, CO  80306


114       Cherry Creek   Cherry   Creek  National  16-803085
                         Bank                      
                         3033 East First Avenue
                         Denver, CO  80206-5698


115       Trolley        First Security Bank       131-00283-43
          Square         445 Trolley Square        (801) 350-6600
                         Salt   Lake   City,   UT
                         84102


116       Town Square    NBD                       000410001709287
                         2000 S. Naperville Road
                         Wheaton, IL  60187


117       Lincoln Place  First Interstate Bank     043-443
                         150 Washington Ave.       
                         Santa Fe, MN  87501


118       Ocean County   First Fidelity Bank       3000-5-12065
                         1201 Hooper Avenue        (908) 905-4274
                         Tom's River, NJ  08753


119       Las Vegas      Bank of America           150199602
                         2500 W. Spring Mountain Rd.
                         Las Vegas, NV  89193


121       St.     Louis  Mercantile Trust Co. NA   1001281409
          Center         8th & Locust              
                         P.O. Box 524              
                         St. Louis, MO  63166


122       West   County  Colonial Bank             01-06944-601
          Ctr            12330 Manchester Road     (314) 966-8100
                         Des Peres, MO  63131


123       One   Pacific  Firstier Bank             0827622
          Place          9 Farnam at Seventeenth   (402) 345-1100
                         Omaha, NE  68102


124       Country Club   Country Club Bank         078501
                         414 Nichols Road          (816) 931-4060
                         Kansas City, MI  64112


126       Tower Place    Fifth Third Bank          714-16492
                         7708 Montgomery Rd.
                         Cincinnati, OH  45230


127       Tucson Mall    Bank of America           125-709559
                         4201 No. Circle Rd.
                         Tucson, AZ 85705


128       Freehold       First Fidelity Bank       3000398408
                         72 West Main St.
                         Freehold, NJ  07728


129       Rockingham     Shawmut Bank              510017916
          Park Mall      Customer Center           (800) 685-5595
                         P.O. Box 1365
                         Framingham, MA   01701


130       Regency        Nations Bank              02052218
          Square         P.O. Box 27025            (804) 788-2030
                         Richmond, VA  23261-7025


131       Owings Mills   First Fidelity Bank       4063798294
                         P.O. Box 896              
                         Baltimore, MD  21203


132       Harbour Place  Nations Bank              00-0140-8032
                         P.O. Box 27025            (800) 241-5788
                         Richmond, VA  23261-7025


133       Chesterfield   Peoples Bank              004031413712
                         5756 Hopkins Road         
                         Richmond, VA  23234


134       Union Station  Adams National Bank       0100161201
                         1627 K Street, NW         (202)   466-4090,
                         Washington, DC  20006     ext 160


136       Reston   Town  First   Union  Bank   of  2070478000217
          Ctr            Virginia                  (800) 677-3778
                         7711 Plantation Rd.
                         Roanoke, VA  24019


137       Montgomery     First Fidelity Bank       4063795803
                         P.O.Box 896               
                         Baltimore, MD   21203


138       Towson   Town  Maryland National Bank    09111774
          Center         P.O. Box 987              (410)    828-9666
                         Baltimore, MD  21203      Ann O'Neil


140       Woodbury       Chemical Bank             141062437865
          Commons        7600 Jericho Turnpike     (516) 364-0012
                         Woodbury, NY  11797


143       West Farms     Farmington Savings Bank   30-57-000093
                         P.O. Box 8                677-4541
                         Farmington,  CT   06034-
                         0008


144       Buckland       Savings     Bank      of  662002398
          Hills          Manchester                (203) 647-1050
                         923 Main St. P.O. #231
                         Manchester,  CT   06044-
                         0231


145       75th Street    Marine Midland Bank       027712770
                         1340 Third Ave.           (800) 872-0228
                         New York, NY  10021


151       Ridgedale      AmeriBank                 1017039
                         1809 Plymouth Road South  (   ) 546-6060
                         Minnetonka, MN  55343


152       Conservatory   Firstar Bank              180000027
                         1550 E. 79th Street
                         Bloomington, MN   55425


153       South Bend     First Source Bank         119-865-4
                         P.O. Box 1602
                         South Bend, IN  46634


154       Fairlane Town  NBD                       2567524
          Center         18800 Hubbard Dr.
                         Dearborn, MI  48126


155       Briarwood      NBD                       205000023148
                         P.O. Box 8601             (313)    995-8100
                         Ann Arbor, MI  48107      Bob Connor


159       Springfield    Nations Bank              11060385
          Mall           P.O. Box 27025            
                         Richmond,VA   23261-7025


163       Cumberland     Sun Trust  Bank           9300313351
          Mall           Mail Code 011             (414) 438-6859
                         P.O. Box 4418
                         Atlanta, GA  30302


165       Augusta        First Union Bank of GA    2080000090669
                         699 Broad Street
                         Augusta, GA 30901


167       Mall       of  First Bank                1359-30107747
          America        9633 Lyndale Ave. South
                         Bloomington, MN  55420


172       Main Place     Bank of America           1233-5-54957
                         Attn:  Robert Simpson     (714) 558-2155
                         P.O Box 27128
                         Concord, CA   94520


173       La Jolla       Wells Fargo Bank          0734-011133
                         7714 Girard Ave.          (619) 454-2265
                         La Jolla, CA 92037


174       Biltmore       First Interstate Bank     096466018
                         Biltmore Office           (602) 528-7400
                         5050 N. 24th Street
                         P.O. Box 53412
                         Phoenix, AZ  85072-3412


177       South    Lake  Wells Fargo Bank          0613058866
          Avenue         82 South Lake Avenue      (619) 745-3911
                         Pasadena, CA  91101


178       Ala Moana      Bank of America           8870100646
                         P.O. Box 539
                         Honolulu, HI  96809-0539


179       Brea           Bank of America           952-2-35581
                         Attn:  Robert Simpson
                         P.O. Box 27128
                         Concord, CA  94520


180       Desert         Bank of America           09506-01505
          Fashion Mall   Attn:  Robert Simpson     
                         P.O. Box 27128
                         Concord, CA   94520


181       Santa  Monica  Santa Monica Bank         09008586
          Place          152 Santa Monica Place    
                         Santa Monica, CA  90401


182       Palos Verdes   Union Bank                0730010656
                         507 Silver Spur Road      
                         Rolling  Hills  Estates,
                         CA  90274


183       Media    City  Wells Fargo Bank          0933-040495
          Center         900   N.   San  Fernando
                         Blvd.
                         Burbank, CA  91504


184       No.    County  Wells Fargo Bank          0760-017830
          Fair           1991 E. Valley Pkwy
                         Escondido, CA  92027


185       University     Wells Fargo Bank          0721-113330
          Towne          4315  La  Jolla  Village
          Center         Dr.
                         San Diego, CA  92122


187       The Oaks       Bank of America           1011-1-11247
                         Attn:  Robert Simpson
                         P.O. Box 27128
                         Concord, CA   94520


192       Stonestown     Bank of America           0252900245
                         Attn:  Robert Simpson     (415) 956-4433
                         P.O. Box 27128
                         Concord,  CA   94520


193       San Francisco  Bank of America           00666-18805
          Ctr            Attn:  Robert Simpson     (415) 622-4894
                         P.O. Box 27128
                         Concord, CA   94520


194       Pacific First  Seafirst Bank             63497713
          Ctr            701 Fifth Avenue          (206) 358-7800
                         Seattle, WA  98104        (800) 235-0785


195       Arden Fair     Wells Fargo Bank          347056947
                         1795 Arden Way            (916) 440-4670
                         Sacramento, CA  95815


196       Pioneer Place  U.S. Bank of Oregon       0700008980
                         309 S.W. Sixth Avenue     (503) 275-6671
                         P.O. Box 4412
                         Portland, OR  97208


197       Stoneridge     First Interstate Bank     713515701
          Mall           5790 Stoneridge Mall      (510) 463-1170
                         Pleasanton, CA  94566


200       Fifth Avenue   Chemical Bank             134069245265
                         401 Madison Avenue        (212) 949-2539
                         New York, NY  10017


201       Cedarhurst     NatWest Bank              2011-60-8235
                         400 Central Avenue        (516) 569-4200
                         Cedarhurst, LI  11559


203       Upper    West  Chemical Bank             067-0648979-65
          Side           2045 Broadway             (212) 974-1616
                         New York, NY  10023


204       Crossgate      Albany Savings Bank       280000-222-8
                         120   Washington  Avenue  (518)    426-6401
                         Ext.                      Gerrianne
                         Albany, NY  12203


205       Walden         Key Bank                  12-100223-3
          Galleria       2000  Walden Ave., Suite  (716) 683-0480
                         B 216
                         Cheektowaga, NY  14225


207       A & S Plaza    Chemical Bank             023071029165
                         349 Fifth Avenue
                         New York, NY  10016


208       87th Street    Citibank                  3360-8426
                         2350 Broadway             (212) 868-1100
                         New York, NY  10024


209       Roosevelt      Crossland Bank            0417702354
          Field          Roosevelt Field Mall
                         Garden City, NY  11530


241       Fashion Mall   NBD                       700002-634-309
                         One Indiana Square -  J-
                         400
                         Indianapolis, IN  46266


242       Twelve Oaks    Comerica Inc.             1840312803
                         27768 Novi Road           
                         Novi, MI  48050           


243       Grosse Point   NBD                       4163494
                         P.O. Box 206A             (800) CALL-NBD
                         Detroit, MI  48232        (313) 862-4NBD


244       Kenwood Town   Fifth Third Bank          71652145
          Center         7708 Montgomery Rd.       (513) 891-5600
                         Cincinnati, OH  45230


245       Columbus City  Bank One                  11-86775
                         65 East State Street      (800)    TRY-8400
                         Columbus, OH  43271-1040  Shari
                                                   (800) 248-2880


246       Woodland Mall  Michigan National Bank    5856-160097
                         2627 E. Beltline SE
                         Grand Rapids, MI  49546


248       Westgate       Dollar Bank               2593219871
                         20981 Westgate            (216) 331-9494
                         Fairview Park, OH  44126


249       Laurel Park    NBD                       0010679-14
                         37458 Six Mile Road       (313)    953-0620
                         Livonia, MI  48152        Jean Phillips


260       Saddlecreek    Victory Bank              0200020958
                         7550    West  Farmington
                         Boulevard
                         Germantown, TN 38138


261       Bellevue       First Tennessee Bank      9111646
          Center         8160 Sawyer Brown Rd.     (615) 748-4121
                         Nashville, TN  37230


262       Penn Place     Bank of Oklahoma          822007911
                         3535 NW 58 #200
                         P.O. Box 24128
                         Oklahoma City, OK  73124


263       Utica Square   F & M Bank and Trust      400029793
                         Box 4500                  (918) 748-4290
                         Tulsa, OK  74159


266       Willowbrook    Charter Bank              40044865
                         P.O. Box 4525
                         Houston, TX  77210


271       Hanes Mall     First Union Bank of NC.   7188418502
                         No.  Wilkesboro  Service
                         Center
                         P.O. Box 106
                         No.    Wilkesboro,    NC
                         28659-0106


273       Park Plaza     Twin City Bank            90139376
                         P.O. Box 5581             (501) 661-0265
                         Capital & Broadway
                         No.   Little  Rock,   AK
                         72119


275       Fayette Mall   National City Bank        704-08416
                         P.O. Box 36000
                         Louisville,  KY   40233-
                         6000


277       Asheville      Nations Bank              430062612
                         1104 Brevard Rd.
                         Asheville, NC  28802


278       Hamilton       First Tennessee Bank      0006213
          Place          701 Market Street
                         Chattanooga, TN  37401


279       Coolsprings    First Tennessee Bank      0722596
                         P.O. Box 100
                         Franklin, TN  37065-0100


280       Madison        First Alabama Bank        0401403478
          Square Mall    P.O. Box 680
                         Huntsville,  AL   35804-
                         0680


281       Houston        Laredo Bank             801-175-9
          Galleria       P.O. Box 59
                         700 San Bernardo
                         Laredo, TX  78042


282       Hillsdale      Wells Fargo Bank          0525-031290
                         Hillsdale Office          (415) 325-2004
                         SW Hillsdale Boulevard
                         San Mateo, CA  94403
 

283       Dallas         Nations Bank              059-0001347
          Galleria       5304 Alpha Road           (214) 647-4488
                         Dallas, TX  75240


284       Perimeter      Sun Trust Bank            8801928410
          Mall           Mail Code 049             
                         P.O. Box 4418
                         Atlanta, GA  30302


285       Bellevue       Seafirst Bank             67545715
          Square         P.O. Box 907
                         Bellevue, WA  01970


286       South   Coast  Bank of America           0694-2-08817
          Plaza          Attn:  Robert Simpson     (714) 840-6447
                         P.O. 27128
                         Concord, CA   94520


288       North Shore    Salem Five                0089-00710145-7
                         210 Essex Street
                         Salem, MA  01970


289       Century City   Glendale Federal          1047023283
                         1801 Avenue of the Stars
                         Los  Angeles, CA  90067-
                         5902


291       Downtown       Bank of America           1233-2-17890
          Plaza          Attn:  Robert Simpson
                         P.O. Box 27128
                         Concord, CA  94520


292       Fairfield      Star Bank                 48361-0374
          Commons        425 Walnut Street         
                         Cincinnati, OH   45203


293       Stamford Town  Fleet Bank                886-1005
          Center         Attn:  Donna Flynn        (203) 244-5825
                         Mail Code:  CT E8HX15A
                         One Constitution Plaza
                         Hartford,  CT     06115-
                         1600


294       Lenox Square   Sun Trust Bank            8800781216
                         Mail Code 049             (404) 588-7521
                         P.O. Box 4418
                         Atlanta, GA  30302


295       Worthington    NBD                       4000003758
          Square         175 South Third Street
                         Columbus, OPH  43215


296       The Grove      Shrewsbury State          0110-74426
                         465 Broad St.             (908) 842-7700
                         Shrewsbury, NJ


297       Ridgewood      Natwest Bank              4000019513
                         10 Exchange Place
                         Jersey City, NJ


298       Winter Park    Barnett Bank              2830666787
                         Correspondence            (407) 646-3281
                         P.O. Box 30318
                         Tampa, FL   33633-0663


299       Broadway       Bank of America           02240-04907
          Plaza          Attn:  Robert Simpson
                         P.O. Box 27128
                         Concord, CA   94520


300       River Oaks     Nations Bank              266-308-5222
                         West Gray
                         P.O. Box 2578
                         Houston, TX  77252-2518


301       Annapolis      First Fidelity Bank       0039-29744
          Mall           P.O. Box 896              (800) 492-1653
                         Baltimore, MD   21203


302       North Point    Sun Trust Bank            8801067144
                         Mail Code 049
                         P.O. Box 4418
                         Atlanta, GA  30302


303       Dadeland       Dadeland Bank             10164397500
                         7439 Dadeland Mall        
                         Miami, FL  33156


304       Boca     Town  Barnett Bank              1611773989
          Center         Correspondence
                         P.O. Box 30318
                         Tampa, FL   33633-0663


305       Chestnut Hill  Baybank                   325-699-5
                         2 Technology Place        (617) 273-1700
                         Mail Code:  A-504
                         Waltham, MA  02154


307       Oakbrook       Republic Bank             1930011379
                         6501 So. Pulaski Rd.      (312) 581-4500
                         Chicago, IL  60629


308       Glendale       Wells Fargo Bank          0795-055698
                         420 North Brand           (818) 246-7361
                         Glendale, CA  91203


309       World   Trade  Chemical Bank             024-033715
          Ctr            100 World Trade Center    (212) 912-0163
                         New York, NY  10048


310       Waterside      BancFlorida               070137393
          Shops          5801 Pelican Bay Blvd     (800) 368-5800
                         Box 413004
                         Naples, FL  33941-3004


311       Ft.            Barnett Bank              1800122224
          Lauderdale     Correspondence            (305) 522-5550
                         P.O. Box 30318
                         Tampa, FL   33633-0663


312       Tysons II      Riggs National Bank       01808389
                         Service Line Dept.        
                         P.O. Box 96758
                         Washington, DC    20090-
                         6758


313       Short Hills    Investors Savings Bank    0056109969
                         Mall & Short Hills
                         Short Hills, NJ  07078


314       La Cumbre I    Bank of America           1233-1-18994
                         Attn:  Robert Simpson     (800) 262-2726
                         P.O. Box 27128
                         Concord, CA   94520


315       Plaza          Mark Twain Bank           361-400-5591
          Frontenac      1630 S. Lindbergh Road    (314) 997-7444
                         St. Louis, MO  63131


317       Bal Harbour    Sun Bank                  0599-000137380
                         Bal Harbour Office        (305) 591-6000
                         9600 Collins Avenue
                         Bal Harbour, FL  33154


318       Natick         Baybank                   3867-3408
                         2 Technology Place
                         Mail Code:  A-504
                         Waltham, MA   02154


319       Fashion        Wells Fargo Bank          0769-259009
          Valley         1350 Fashion Valley Road
                         San Diego, CA   92108


320       North Park     Comerica Bank             783101-0215
                         P.O. Box 650282
                         Dallas, TX  75265-0282


321       Tower City     National City Bank        4601217
                         P.O. Box 5756
                         Cleveland,  OH    44101-
                         0756


322       Valley Fair    Bank of America           05750-01049
                         Attn:  Robert Simpson     (408) 277-7329
                         P.O. Box 27128
                         Concord, CA   94520


323       Bridgewater    PNC Bank                  80-0159-8151
                         P.O Box 1032              
                         Morristown, NJ    08057-
                         0932


324       Embarcadero    Bank of America           1233-8-54960
          Sqr.           Attn:  Robert Simpson     (415) 445-4043
                         P.O. Box 27218
                         Concord, CA   94520


325       Charleston     First Citizens Bank       079013275701
                         182 Meeting St.           (803) 577-4560
                         Charleston, SC


326       Santa Anita    Bank of America           1233-5-19468
                         Attn:  Robert Simpson
                         P.O. Box 27128
                         Concord, CA   94520


327       Pearlridge     Bank of America           5955117841
                         Kam Highway
                         Aeia, HI  96701


328       Raleigh        First Union Bank of NC.   2000000-407737
                         4401 Glenwood Ave.
                         Raleigh, NC  27612


329       Prudential     Fleet Bank, MA            936361-2920
          Center         Attn:  Donna Flynn
                         Mail Code:  CT EHX15A
                         One Constitution Plaza
                         Hartford, CT  06115-1600


330       Corte Madera   Bank of America           978-0-08430
                         Attn:  Robert Simpson
                         P.O. Box 27128
                         Concord, CA   94520


331       Scottsdale     Bank of America           235100550
                         69100 E. Camelback
                         Scottsdale, AZ   85251


332       Faneuil Hall   Shawmut Bank              200495677
                         Customer Center           
                         P.O. Box 1365             
                         Framingham, MA   01701


333       Old Orchard    First American Bank       12-437-001
                         4949 Old Orchard Road     (312) 679-2200
                         Skokie, IL  60077


334       K Street       Crestar Bank              0520-21442
                         15th St. & New York Ave.  (703) 838-3141
                         N.W.
                         Washington, DC  20005


335       Rosedale       MidAmerica                8400780612
                         2440 N. Fairview Ave.     
                         Roseville, MN  55713


336       Northgate      Village Bank              1092871
                         1058 W. Club Blvd.        
                         Durham, NC  27701


337       Coronado       Sunwest Bank              0162700363
                         P.O. Box 2550
                         Albuquerque, NM   87125-
                         0550


338       Carousel       Key Bank                  221-025156
          Center         1510 W. Genesee St.       (315) 470-5478
                         Syracuse,  NY 13204       Richard Cizensk


340       Fashion Place  First Security Bank       0640002614
                         6161 South St.
                         Murray, UT  84107


341       Fashion Show   Bank of America           150240885
                         P.O. Box 98600
                         Las  Vegas,  NV   89195-
                         0001


342       Sherman Oaks   Bank of America           0397914183
                         Attn:  Robert Simpson     
                         P.O. Box 27128
                         Concord, CA   94520


343       Trumbull       Lafayette Bank  &  Trust  051008068
                         Co.                       (203) 336-6200
                         P.O. Box 1899
                         Bridgeport,  CT   06601-
                         9964


344       Arboreteum     Bank One                  0690014402
          Market         P.O. Box 2266
                         Austin, TX   78780-9989


345       Canal Place    Premier Bank              54- 19105377
                         P.O. Box 3399             (504) 569-0483
                         Baton Rouge, LA  70821


346       Woodland       Boatman's Bank            170182756214
          Hills          6701 Sou Memorial Dr.
                         P.O. Box 35829
                         Tulsa, OK  74133-2000


347       Brandon  Town  Nations Bank              3603705653
          Center         2105 West Brandon Blvd
                         Brandon, FL   33511-4703


348       Shadyside      Integra Bank              84-48889
                         300 Fourth Avenue         (412) 621-3370
                         Pittsburgh, PA  15278


349       The            Bank of New York          6700681597
          Westchester    158 Westchester Avenue
                         White Plains, NY 10601


350       Collin  Creek  Plano Bank & Trust        0767129
          Mall           P.O. Box 869111           
                         Plano, TX   75086-9111


351       Shelter Cove   Nations Bank              745040798
                         23C Shelter Cove Lane     
                         Hilton Head, SC  29938


352       Southpark      First Union Bank of NC.   2070490732110
          Mall           Deposit       Accounting
                         Center
                         Charlotte,  NC    28288-
                         0455


353       Somerset       Shawmut Bank              7103-2265
          Square         Customer Center           
                         P.O. Box 1365
                         Framingham, MA   01701


354       Beachwood      Society National Bank     163200361
                         26300 Cedar Road          (216) 464-9330
                         Beachwood, OH  44122


355       Riverchase     Southtrust Bank           60306603
          Galleria       420  North 20 th Street,
                         Sixth Floor
                         Birmingham, AL 35203


356       Highland Mall  First State Bank          0108-3392
                         P.O. Box 3550             (512) 495-6050
                         Austin, TX  78764


357       Hulen Mall     Overton Park              00058818
                         4840 Overton Plaza        
                         Fort  Worth, TX   76109-
                         4990


358       Northbrook     Firstar  Bank             327046828
                         1819 Lake Cook Road       
                         Northbrook, IL  60062


359       Four Seasons   Wachovia  Bank of  North  3569-022658
          Town Center    Carolina                  
                         600 Four Seasons Blvd.
                         Greensboro, NC 27407


360       Oxmoor Center  PNC Bank                  309547-8353
                         Customer Service          (502) 581-2347
                         P.O. Box 33000
                         Louisville, KY    40232-
                         3000


361       Willow Grove   First Valley Bank         069700273
                         One Bethlehem Plaza
                         Bethlehem,  PA    18018-
                         5781


362       Madison        Chemical Bank             026078694565
          Avenue         598 Madison Avenue
                         New York, NY   10022


363       The Falls      Sun Bank                  6990010119595
                         8820 SW 136th Street      
                         Miami, FL  331765


364       Oakview Mall   Firstier Bank             053-7-651
                         1700 Farnam Street
                         Omaha, NE 68102-2183


366       Palmer Square  PNC Bank                  80-0053-0825
                         P.O. Box 1032
                         Morristown, NJ    08-57-
                         0932


367       Church Street  Merchants Bank            01497676
          Marketplace    123 Church Street
                         P.O. Box 1009
                         Burlington,  VT   05402-
                         1009


368       Baybrook       Bay Area Bank & Trust     079189
                         218 Nasa Road One
                         Webster, TX 77598


369       Palisades      National     Westminster  4370202198
          Ave.           Bank
                         42 North Dean Street
                         Englewood, NJ 07631


380       West     Town  First Tennessee Bank      67-48767
          Mall           800 South Gay Street
                         Knoxville, TN   37929


381       Charlottesvil  Jefferson National Bank   16302-0345-01
          le             P.O. Box 711
                         Charlottesville, VA
                         22902-0711


382       Greenville     First Union Bank of SC    2010000140369
                         652 Haywood Road
                         Greenville, SC 29607


383       Carmel Place   Bank of America           6395-01497
                         Carmel by the Sea Branch
                         7th & Mission Street
                         Carmel, CA 93921


384       Greenhills     Third National Bank       1761625
                         P.O. Box 305110
                         Nashville,  TN    37230-
                         5110


385       Highland Park  Nations Bank              109-15538
                         P.O. Box 831547           
                         Dallas, TX  75283-7547


386       Erieview       Dollar Bank               266-081-4986
                         1301 E. Ninth St.
                         Cleveland, OH  44114


387       Larchmont, NY  Bank of New York          6701157247
                         124 Chatsworth Avenue
                         Larchmont, NY 10538


388       Washington     First Interstate Bank     5270159530
          Square         9200      S.W.Washington
                         Sq.Rd
                         P.O. Box 23037
                         Tigard, OR 97223-0008


389       Circle Center  National City Bank        501877347
                         101    West   Washington
                         Street
                         Indianapolis, IN 46255


390       University     First Interstate Bank     4040045306
          Village        1661   South  University  
                         Drive
                         Ft. Worth, TX   76107


391       Seminole Town  Sun Bank                  0039004023633
          Center         4240    W.   Lake   Mary  
                         Boulevard
                         Lake Mary, FL 32746


392       Woodfield      NBD                       003700001-15479
                         Higgins & Meacham Roads   (312) 882-6400
                         Schaumburg, IL  60196


393       Eastview Mall  Canandaigua     National  09-502521-01
                         Bank                      
                         338 Eastview Mall
                         Victor, NY 14564


394       Southdale      First Bank                1-367-30735026
                         7001 France Avenue South  
                         Edina, MN  55435


395       Northridge     Bank of America           24404-04783
                         Attn:  Robert Simpson     
                         P.O. Box 27128            
                         Concord, CA   94520


396       Walt Whitman   Republic    Bank     for  1366001368
                         Savings                   (516) 423-7200
                         Walt Whitman Mall
                         Route 110
                         Hungtington Station,  NY
                         11746


397       South  Street  Citibank                  49615556
          Seaport        30 Fulton Street
                         New York, NY   10038


398       The Gardens    First  Federal  of   the  2070000757
                         Palm Beaches              (800) 221-8511
                         P.O. Drawer F
                         West   Palm  Beach,   FL
                         33402-3515



401       Mayfair Mall   Firstar Bank              112047743
                         2300 North Mayfair Road   (414) 258-1440
                         Wauwatosa, WI   53226


402       Danbury Fair   First Fidelity Bank       2-082-007
                         Sugar Hollow Rd.          744-1230,    ext.
                         Danbury, CT  06810        2221 Irene


403       St.     Louis  Commerce Bank             270177458
          Galleria       7910 Clayton Road
                         St. Louis MO  63117-1385


404       Citicorp       Bank of America           1233-1-54959
          Plaza          Attn:  Robert Simpson     (213) 735-1144
                         P.O. Box 27128
                         Concord, CA   94520


406       North    Park  Trustmark                 1001447374
          Mall           P.O. Box 1200             
                         Jackson, MS  39215


407       Fashion Ctr    Chevy Chase               1074300513
          Pentagon       1100 S. Hayes Street      (800)    825-9000
                         Arlington, VA  22202      Brian


409       West    Shore  Barnett Bank              1407137925
          Plaza          Correspondence            
                         P.O. Box 30318            
                         Tampa, FL   33633-0663


410       Oaks Mall      Gainesville State Bank    0400502901
                         2814 S.W. 34th Street     
                         P.O. Box 147002
                         Gainesville,  FL  32614-
                         7002


412       Montclair      Wells Fargo Bank          0984041046
          Plaza          PO Box 340214             
                         Sacramento,  CA   95834-
                         0214


502       Kenwood  Town  Fifth Third Bank          71652268
          Ctr            7708 Montgomery Rd.
                         Cincinnati, OH  45236


503       Columbus       Bank One                  0236515
          Center         65 East State Street
                         Columbus,  OH     43271-
                         1040


504       Beverly        National     Bank     of  2519291
          Center         California
                         145 S. Fairfax Ave.
                         Los Angeles, CA  90036


505       La Cumbre II   Bank of America           1233-0-19239
                         Attn:  Robert Simpson
                         P.O. Box 27128
                         Concord, CA  94520


506       Georgetown     Riggs National Bank       17187190
          Park           Service Line Dept.
                         P.O. Box 96758
                         Washington, DC    20090-
                         6758


507       The Grove @    Shrewsbury State Bank     011077220
          Shrewsbury     465 Broad Street          
                         Shrewsbury, NJ   07702


508       Plaza          Mark Twain Bank           3614020335
          Frontenac      1630 S. Lindbergh Road
                         St. Louis, MO   63131


509       Broadway       Bank of America           12333-20533
          Plaza          Attn:  Robert Simpson
                         P.O.Box 27128
                         Concord, CA   94520


510       Union Station  Adams National Bank       0100768801
                         1627 K Street, NW         
                         Washington, D.C.  20006


700       Franklin       Mellon Bank               8455628
          Mills          Mellon  Square, Customer
                         Service
                         Pittsburgh,  PA   15259-
                         0003


701       Sawgrass       Barnett Bank              387-1201-716
          Mills          Correspondence
                         P.O. Box 30318
                         Tampa, FL  33633-0663


704       Gurnee Mills   NBD                       34000600479
                         513 Central Avenue
                         Highland Park, IL  60035


705       Potomac Mills  Riggs National Bank       1-801-589
                         Service Line Dept.
                         P.O. Box 96758
                         Washington,  DC   20090-
                         6758


706       Millstream     Fulton Bank               2318-77085
                         P.O. Box 4887             (717) 291-2591
                         Lancaster, PA  17604


707       San Marcos     State Bank & Trust        1505920
                         P.O. Box 649              (512) 396-4411
                         San Marcos, TX  78667


708       Gulf    Coast  Barnett Bank              195-919-3980
          Factory        Correspondence            (800)628-5677
                         P.O. Box 30318
                         Tampa, FL   36333-0663


709       Woodbury       Warwick Savings           032-14-20085
          Commons        P.O. Box 1008
                         Highland    Mills,    NY
                         10930


710       CastleRock     First Bank of Castlerock  285-550-2403
                         P.O. Box 1300             (303) 688-5000
                         Castlerock, CO  80104     (800) 964-3444


711       Destin         AmSouth Bank of Florida   3400071757
                         San Destin Branch
                         5050 highway 98 East
                         Destin, FL  32541


712       West           Fifth Third Bank          758-86328
          Lancaster      P.O. Box 182026           426-6384
                         Columbus, OH  43218


713       Birch Run      First of America Bank     3130046661
                         12010 Church Ave.         (800) 736-3534
                         Birch Run, MI  48708


714       Petaluma       Bank of America           1233-1-19526
                         Attn:  Robert Simpson
                         P.O. Box 27128
                         Concord, CA


715       Gilroy         Bank of America           00116-3740
                         Attn:  Robert Simpson     (800) 237-8052
                         P.O. Box 27128
                         Concord, CA   94520


716       St. Augustine  First   Union  Bank   of  2090000394915
                         Florida                   (800) 735-1012
                         P.O. Box 2870
                         Jacksonville, FL  32231


717       Citadel        Bank of California        089002428
          Outlets        Citadel Office            (213) 255-0333
                         500 Citadel Drive
                         Commerce, CA  90040


718       Osage Beach    First Bank Centre         01005784001
                         One Financial Centre      348-2265
                         Osage Beach, MO  65065


719       Grove City     Integra Bank              0071726391
                         201 S. Broad St.          (800) 352-0186
                         P.O. Box 349
                         Grove City, PA


720       Worchester     Bank of Boston            541-65139
                         P.O. Box 15073
                         Boston, MA  02106


721       Tuscola        Tuscola Nat'l Bank        04-674-4
                         214 Main St.              (217) 253-4711
                         P.O. Box 110
                         Tuscola, IL  61953


722       Vero Beach     First   Union  Bank   of  2090000468113
                         Florida
                         P.O. Box 1269
                         Vero Beach, FL


723       Riverhead      Suffolk   County   Nat'l  110125911
                         Bank
                         6 West Second Street
                         Riverhead, NY   11901


724       Branson        Capital Bank              6411284368
                         P.O. Box 70
                         Branson, MO   65616-0070


725       Barstow        Bank of America           1233-9-20233
                         Attn:  Robert Simpson
                         P.O. Box 27128
                         Concord, CA 94520


726       Gainesville    Bank of America  Texas    315143632
                         101 East Broadway
                         Gainesville,  TX  76240-
                         4010


727       Aurora Farms   Second National Bank      2006444601
                         P.O. Box 1311
                         Warren, OH   44482-1311


728       Fremont        Norwest                   85575369
                         P.O. Box 120
                         Angola, IN  46703-6740


729       Edinburgh      Irwin Union Bank & Trust  39698170
                         500 Washington Street
                         Box 929
                         Columbus, IN   47202


730       Michigan City  First of America Bank     7930011551
                         800 Lincolnway            
                         LaPorte, Indiana 46350


731       Orlando        Barnett Bank              2834599958
                         Correspondence            
                         P.O. Box 30318
                         Tampa, FL   36333-0663


732       Cabazon        North County Bank         610103589
                         1735 W. Ramsey Street
                         Banning, CA 92220


737       Rehoboth       Midway Mellon Bank        01029153
                         4537 Highway One
                         Rehoboth Beach, DE 19971


738       Auburn         Seafirst Bank             69727600
          Supermall      800 5th Avenue            
                         Seattle, WA 98104


739       Napa           Bank of America           00315-09435
                         Attn:  Robert Simpson     
                         P.O. Box 27128
                         Concord, CA 94520


740       San Leandro    Bank of America           1233720791
                         Attn:  Robert Simpson     
                         P.O. Box 27128
                         Concord, CA 94520


741       Camarillo      Santa  Barbara  Bank &     32005159
                         Trust
                         2310 E. Ponderosa Drive
                         Camarillo,  CA   93010


742       Arizona        Bank of America           946026509
          Factory Shops  3511 W. Peoria Avenue
                         Phoenix, AZ 85029


743       Magnolia       Southeastern Bank         705896
          Bluffs         P.O. Box 455
                         Darien, GA 31305


798       Milpitas       Wells Fargo Bank          4030-010789
                         3535 Lincoln Plaza
                         500 North Akard
                         Dallas, TX 75201


- - ------------------------------------------------------------
                                             Exhibit 1.02(a)
                                             ---------------


                         [FORM OF BORROWING NOTICE]

                                                      [Date]

PNC Bank, National Association,
   as Administrator
Fifth Avenue and Wood Street
Pittsburgh, Pennsylvania  15265

Attention:  Robert O. Finley, Jr.



Ladies and Gentlemen:

        Reference is made to the Amended and Restated Receivables

Financing Agreement, dated as of October 31, 1995, among the

undersigned, AnnTaylor, Inc., as Servicer, Market Street Capital

Corp., as Lender, and PNC Bank, National Association, as 

Administrator (as the same may be further amended, supplemented

or otherwise modified from time to time, the "Receivables Financing
                                              ---------------------
Agreement").  All capitalized terms used but not otherwise
- - ---------
defined herein which are defined in 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 and shall be deemed to have 
        
        been made on 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;


                (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 a Responsible Officer on the

date first written above.


                                                ANNTAYLOR FUNDING, INC.


                                                By:  __________________

                                                Title: ________________

- - ---------------------------------------------------------------
                                                   Exhibit 1.04
                                                   -------------


                                [FORM OF NOTE]

$40,000,000                                             New York, New York
                                                          October 31, 1995



        FOR VALUE RECEIVED, the undersigned, ANNTAYLOR FUNDING, INC. 

(the "Issuer"), hereby promises to pay to the order of MARKET STREET
      ------
CAPITAL CORP. (together with its successors and assigns, the "Noteholder"),
                                                              ----------
on or before January 27, 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 Amended and Restated Receivables

Financing Agreement, dated as of October 31, 1995, among the Issuer, 

AnnTaylor, Inc., as Servicer, the Noteholder and PNC Bank, National 

Association, as Administrator (as the same may be further amended,

supplemented or otherwise modified from time to time, the "Amended and
                                                           -----------
Restated Receivables Financing Agreement") made by the Noteholder to 
- - ----------------------------------------
the Issuer pursuant to the Amended and Restated 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 Amended and Restated Receivables

Financing Agreement.


        This Note evidences indebtedness incurred as Loans under, and

is entitled to the benefits of, the Amended and Restated Receivables

Financing Agreement, to which Amended and Restated 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 Amended and Restated 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 Amended and Restated 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 parties to and beneficiaries of the Amended and

Restated Receivables Financing Agreement in respect of such

collateral.



	In addition to and not in limitation of the foregoing and

the provisions of the Amended and Restated 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 and 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.



	This Note is issued in replacement of the original Note issued by

the Issuer to Clipper Receivables Corporation on January 27, 1994

pursuant to the Receivables Financing Agreement, dated as of January

27, 1994, among the Issuer, AnnTaylor, Inc., as Servicer, Clipper

Receivables Corporation, State Street Boston Capital Corporation,

as Administrator, and PNC Bank, National Association, as 

Relationship Bank, which has been amended and restated by the Amended

and Restated Receivables Financing Agreement and designed by Clipper

Receivables Corporation to the Noteholder pursuant to an Assignment

and Assumption Agreement dated as of October 31, 1995.  This Note

evidences the same indebtedness evidenced by such original Note

and is not intended to be, nor shall it be deemed to be, a 

novation or payment of such original note.


                                    ANNTAYLOR FUNDING, INC.


                                    By:  /s/ Walter J. Parks
                                         ------------------

                                    Name: Walter J. Parks

                                    Title: V.P. and Treasurer
=====================================================================


			SCHEDULE
	


	Schedule attached to Note dated October 31, 1995 of ANNTAYLOR
FUNDING, INC. payable to the order of MARKET STREET CAPITAL CORP.


- - --------------------------------------------------------------------------
Date of  |    Amount of |       |   Amount of |Outstanding |  Notation
Loan     |       Loan   | Rate  |   Repayment | Principal  |   Made by
- - ---------|--------------|-------|-------------|------------|------------
- - ---------|--------------|-------|-------------|------------|------------
- - ---------|--------------|-------|-------------|------------|------------


====================================================================
                                               Exhibit 3.01(a)
                                               ---------------


                    FORM OF INFORMATION PACKAGE
                    ---------------------------
                          (See attached)


=================================================================

                        ANNTAYLOR FUNDING, INC.
                   RECEIVABLES REPORT AS OF ____________
                                  FOR


Portfolio Information

          I.    Outstanding Principal                     $_________________
         
         II.    Begining 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 (.165 of X)                  $_________________
                
                Borrowing Base (X)-(XI)                   $_________________

        XII.    Excess Collateral (Borowing Base - I.)    $_________________


Compliance

       XIII.    Delinquency Ratio                         $_________________

                One Month Calculation (less than 11.5%)   $_________________

                3 Month Rolling Average (less than 11%)   $_________________
                (If greater than 11% directly increase
                 the loss reserve by the amount over
                 11%)

        
        XIV.    Gross Default-to-Liquidation Ratio        $_________________
                
                One Month Calculation                     $_________________

                3 Month rolling Average(less than: 2.00%) $_________________


                Net Default-to-Liquidation Ratio          $_________________

                One Month Calculation                     $_________________

                3 Month rolling Agerage (less than:1.45%) $_________________


         
         XV.    Dilution Ratio                            $_________________
                
                One Month Calculation                     $_________________

                3 Month rolling Average (less than 15.0%) $_________________

                (If greater than 12.5% directly increase
                 the loss reserve by the amount over
                 12.5%)


        
        XVI.    Payment Rate (not less than 22%)          $_________________

       
       
       XVII.    Net Yield (not less than -2%)             $_________________
                (If less than 4.5% directly increase
                 the loss reserve by the amount less
                 than 4.5%)

      
      
      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 Amended and Restated Receivables Financing Agreement

dated as of 10/31/95 and that all representations and warranties are

restated and reaffirmed.

        
        
        
        ANNTAYLOR FUNDING, Inc.


        Signed by: _______________________________

        Title:____________________________________

=========================================================================
                                                 EXHIBIT 3.05
                                                 -------------


                  [FORM OF AMENDED AND RESTATED
                     SPREAD ACCOUNT AGREEMENT]
                     ------------------------



THIS AMENDED AND RESTATED SPREAD ACCOUNT AGREEMENT, dated as of October 31, 

1995 (as it may be further amended, supplemented or otherwise modified from 

time to time, this "Agreement"), is among ANNTAYLOR FUNDING, INC., a Delaware 
                    ---------
corporation (the "Company" ), MARKET STREET CAPITAL CORP., a Delaware 
                  -------
corporation (together with its successors and assigns, the "Lender"), PNC 
                                                            ------
BANK, NATIONAL ASSOCIATION ("PNC BANK"), a national banking association, as 
                             --------
administrator (the "Administrator") for the Lender, and PNC BANK, in its 
                    -------------
individual capacity (the "Bank"), and amends and restates in its entirety 
                          ----
the Spread Account Agreement, dated as of January 27, 1994 (as heretofore 

amended, the "Original Spread Account Agreement"), among the Company, Clipper 
              ---------------------------------
Receivables Corporation ("Clipper"), State Street Boston Capital Corporation 
                          -------
("State Street Boston"), as administrator for Clipper, and the Bank.  
  -------------------


                            BACKGROUND


1. The Company, AnnTaylor, Inc., as Servicer, the Lender and the 

Administrator have entered into an Amended and Restated Receivables 

Financing Agreement, dated as of the date hereof (as it may be further 

amended, supplemented or otherwise modified from time to time, the 

"Financing Agreement"). The Financing Agreement amends and restates 
 -------------------
the Receivables Financing Agreement, dated as of January 27, 1994 

(as heretofore amended, the "Original Financing Agreement"), among 
                             ----------------------------
the Company, AnnTaylor, Inc., as Servicer, Clipper, State Street Boston, 

as administrator for Clipper, and PNC Bank, as relationship bank, 

which has been assigned by Clipper, together with the Original Spread 

Account Agreement, to the Lender pursuant to an Assignment and Assumption 

Agreement dated as of the date hereof (the "Assignment").  
                                            ----------


2. Pursuant to the Financing Agreement, the Lender has agreed to make 

certain loans to the Company on the terms and conditions set forth in 

the Financing Agreement, which loans are and shall be secured by certain 

assets of the Company.  



3. In connection with the Original Financing Agreement and the Original 

Spread Account Agreement, the Company established a segregated account 

at the Bank, number 1001144887 titled in the name of "AnnTaylor 

Funding, Inc. and Clipper Receivables Corporation as Secured Party UA 

1/27/94" (the "Spread Account") The Company desires to pledge such 
               --------------
account, together with the investments therein and earnings thereon, 

to the Lender to secure the Company's obligations pursuant to the 

Financing Agreement and the other transaction documents related thereto.  



4. In light of the execution of the Assignment and the Financing Agreement, 

the parties hereto  hereby desire to amend and restate the Original Spread 

Account Agreement and to set forth their understanding with respect to the 

Spread Account and the investments 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 retitle 
           ------------------------
the Spread Account as: "AnnTaylor Funding, Inc. and PNC Bank, National 

Association, as Administrator, as  Secured Party UA 10/31/95". The Company 

hereby transfers 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. 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. 

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 noncallable 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;  



        (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 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-interestbearing 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 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 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 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 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 to the 

court of competent jurisdiction for the appointment of a successor bank, 

and the costs, expenses and reasonable attorneys' 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.  



          [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]



        
        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:  /s/Walter J. Parks
                                                 --------------------
                                              
                                              Name Printed: Walter J. Parks

                                              Title:  V.P. & Treasurer


                                              414 Chapel Street
                                              New Haven, CT 06511
                                              Telephone: (203) 865-0811
                                              Facsimile: .(203) 865-2756



                                              PNC BANK, NATIONAL ASSOCIATION


                                              By: /s/ M.J. Williams
                                                 -----------------
                                              Name Printed:  M.J. Williams
                                              Title:  Vice President

                                              Fifth Avenue and Wood Street
                                              Pittsburgh, PA 15265
                                              Telephone: (412) 762-2047
                                              Facsimile: (412) 762-9184




                                             PNC BANK, NATIONAL ASSOCIATION,
                                              as Administrator  




                                              By: /s/ M. J. Williams
                                                  ---------------------
                                              Name Printed: M. J. Williams
                                              Title:  Vice President


                                              Fifth Avenue and Wood Street
                                              Pittsburgh, PA 15265
                                              Telephone: (412) 762-2047
                                              Facsimile: (412) 762-9184





                                              MARKET STREET CAPITAL CORP.  



                                              By: /s/ Douglas K. Johnson
                                                  ----------------------
                                              Name Printed: Douglas K.Johnson
                                              Title:  President


                                              c/o AMACAR Group, L.L.C.
                                              6707-D Fairview Road
                                              Charlotte, North Carolina 28210
                                              Facsimile No.: (704) 365-0569



===========================================================================
                                                  EXHIBIT 5.01(g)
                                                   --------------


         [Form of Amended and Restated Lock-Box Agreement]
              [Letterhead of AnnTaylor Funding, Inc.]



                              October _, 1995




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"). 
                                                               -------
Reference is also made to an Amended and Restated Receivables Financing 

Agreement dated as of ; October 31, 1995 (as the same may be further amended, 

supplemented or otherwise modified from time to time, the "Receivables 

Financing Agreement") among us, as borrower, AnnTaylor, Inc., as Servicer, 

Market Street Capital Corp., as lender (together with its successors and 

assigns, the "Lender"), and as assignee of Clipper Receivables 
              ------
Corporation's interest as lender under the Original Financing Agreement 

(defined in the Receivables Financing Agreement) pursuant to an Assignment 

and Assumption Agreement dated as of October 31, 1995, and PNC Bank,

National Association, as administrator (the "Administrator") for
                                             -------------
the Lender. Pursuant to the Receivables Financing Agreement, we

have pledged and granted a security interest to the Lender in the

accounts, chattel paper, instruments and/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, which amends and restates in its entirety the

letter agreement dated January 25, 1994 among us, AnnTaylor,

Inc., as Servicer, Clipper Receivables Corporation, State Street

Boston Capital Corporation, as Administrator, and you, 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. 




        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 facsimile or U.S. mail, certified return receipt requested or 

by express mail or courier, to the address or 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 retitled 'XAnnTaylor Funding, Inc. and PNC Bank, 

National Association, as Administrator, 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 deductions 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. 



   

     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 beneath its signature 

below and returning the other signed copy to us. 



                                         Very truly yours,


                                         ANNTAYLOR FUNDING, INC. 


                                         By: /s/Walter J. Parks
                                             --------------------
                                         Title: V.P. and Treasurer


                                         Address for notice: 


                                         414 Chapel Street
                                         New Haven, Connecticut 06511
                                         Facsimile No.: (203) 865-2756
 
 
 Accepted and confirmed as of ;
 the date first written above:


 MARKET STREET CAPITAL CORP., as Lender


 By: /s/ Douglas K. Johnson
     ----------------------
 Title: President


 Address for notice: 


     c/o AMACAR Group, L.L.C.
     6707-D Fairview Road
     Charlotte, North Carolina 28210
     Facsimile No.: (704) 365-1362



 ANNTAYLOR, INC. 


 By: /s/ Walter J. Parks
     ---------------------
 Title: Sr. V.P. - Finance


Address for notice: 


      142 West 57th Street
      New York, New York 10019
      Facsimile No.: (212) 541-3299


 
 PNC BANK, NATIONAL ASSOCIATION, as Administrator 


 By: /s/ M. J. Williams
     ------------------
 Title: Vice President


Address for notice: 


     Fifth Avenue and Wood Street
     Pittsburgh, Pennsylvania 15265
     Facsimile No.: (412) 762-9184




Acknowledged and agreed to as of 
the date first written above: 


 AMSOUTH BANK, N.A. 


 By: /s/ Adraine P. Alexander
    -------------------------
 Title: Vice President


Address for notice: 


      1900 Fifth Avenue North
      Birmingham, Alabama 35203
      Attention: Adraine R. Alexander
      Facsimile No.: (205) 326-5601


=================================================================== 
                                                 
                                                 
                                                 ANNEX A to
                                                 Lock-Box Agreement


            [Letterhead of PNC Bank, National Association]


AmSouth Bank, N.A.
1900 Fifth Avenue North
Birmingham, Alabama 35203

Re: AnnTaylor Funding, Inc./Lock-Box Account No. 55976026  


Ladies and Gentlemen:  


        Reference is made to the amended and restated letter agreement, 

dated October 31, 1995 (as heretofore amended, the "Letter Agreement"), 
                                                    ----------------
among Ann Taylor Funding, Inc., Ann Taylor, Inc., as Servicer, Market 

Street Capital Corp. (together with its successors and assigns, 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,
                                                
                                                PNC BANK, NATIONAL
                                                ASSOCIATION, as Administrator

                                                By: 
                                                Name: 
                                                Title:  
- - --------------------------------------------------------
                                     Schedule 5.01(h)-(i)
                                     -------------------                    
                                                         
                   Form of Opinion of
  Skadden, Arps, Slate, Meagher & Flom - Enforceability
  -----------------------------------------------------
                            
                     (See attached)


=========================================================


                              October 31, 1995



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 the Amended and Restated Receivables Financing Agree
ment, dated as of October 31, 1995 (the "Receivables Fi
nancing Agreement"), among the Company, Market Street
Capital Corp. (the "Lender"), AnnTaylor, as Servicer, and
PNC Bank, National Association (the "Administrator") and
(ii) certain other agreements, instruments and documents
related to the Receivables Financing Agreement.  This
opinion is being delivered pursuant to Section 5.01(h)(i)
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.

          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
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)  Amendment No. 1, dated as
                    of October 31, 1995, to the Purchase
                    Agreement;

               (c)  the Spread Account Agreement;

               (d)  the Note;

               (e)  the Fee Letter;

               (f)  the certificate of the Company executed 
by an officer of the Company dated the date hereof, a copy of which 
is attached as Exhibit A hereto (the "Company's Certificate");

               (g)  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");

               (h)  the Certificate of Incorporation and
By-laws of each of the Credit Parties;

               (i)  certain resolutions of the Board of
Directors of the Company adopted on October 27, 1995;

               (j)  certain resolutions of the Board of
Directors of AnnTaylor adopted on October 27, 1995;

               (k)  a certificate from the Secretary of
State of the State of Delaware as to the good standing of
the Company in such jurisdiction; and

               (l)  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 (e) above shall hereinafter be referred to collec
tively as the "Documents."

          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 Par
     ties and the other parties to such agreements, 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).

          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 Docu
ments 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 transac
tions 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 exe
cuted and delivered by each Credit Party which is a party
thereto.

          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 execu
tion, delivery or performance by any Credit Party of any
Document to which it is a party will constitute a viola
tion 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 opera
tions of such Credit Party or the effect of any such
violation or default on the opinions expressed herein.
In rendering the opinion set forth in this paragraph 4
that the execution and delivery by each of the Credit
Paries 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 do not constitute a
violation of or a default under any Applicable Contract,
we have relied on the conclusion of AnnTaylor set forth
in the letter dated October 27, 1995 from AnnTaylor to
Bank of America, National Trust and Savings Association,
as Agent under the AnnTaylor Credit Agreement, that the
terms and conditions set forth in each of the Documents
are substantially the same terms and conditions as in the
1994 Receivables Transaction (as such term is defined in
the AnnTaylor Credit Agreement) for purposes of the
AnnTaylor Credit Agreement.  For purposes of this para
graph 4, "Applicable Contracts" means those agreements or
instruments set forth on Schedule 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 mate
rial to the business or financial condition of the Compa
ny 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
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.
For the purposes of this paragraph 6, the term "Govern
mental Approval" means any consent, approval, license,
authorization or validation of, or filing, recording or
registration with, any Governmental Authority 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, adminis
trative 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 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 inter
est in that portion of the Pool Receivables constituting
accounts or general intangibles (as each such term is
defined in Section 9-106 of the New York UCC) (the "Re
ceivables Collateral"), and the proceeds thereof.

          The opinions expressed in paragraph 8 are sub
ject 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, 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
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.

          9.   No registration of AnnTaylor or the Compa
ny under the Investment Company Act of 1940, as amended,
is required as of the date of the Receivables Financing
Agreement.

          In rendering the foregoing opinions, we have as
sumed, 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
     any governmental authority (other than Applicable
     Orders, as to which we make no such assumption); and

               (c)  no authorization, consent or other ap
     proval 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 re
     quired in connection with the execution, delivery or
     performance by any Credit Party of any Document 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 Liquidity Bank, the Lock-Box Bank, the Lender,
     any Program Support Provider 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
(except that a copy of this letter may be delivered to
Standard & Poor's and Moody's Investors Service, Inc. in
connection with the rating of Commercial Paper Notes) or
for any other purpose without our prior written consent,
except that an assignee of the Lender which becomes a
party to the Receivables Financing Agreement may rely on
this opinion as if it were addressed to such assignee and
delivered on the date hereof.

                              Very truly yours,

                              Skadden, Arps, Slate, Meagher
                                 and Flom

=========================================================
                       
                       SCHEDULE I
                            
               Market Street Capital Corp.
                c/o AMACAR Group, L.L.C.
                  6707-D Fairview Road
             Charlotte, North Carolina 28210
                            
             
             
             PNC Bank, National Association
              Fifth Avenue and Wood Street
             Pittsburgh, Pennsylvania 15265

         
         
         United States National Bank of Oregon
                  555 S.W. Oak Street
                       Suite 400
                 Portland, Oregon 97204
=========================================================

                 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 Amended and Restated Receiv
ables Financing Agreement, dated as of October 31, 1995
(the "Receivables Financing Agreement"), among Funding,
AnnTaylor, Inc. ("AnnTaylor") as servicer, Market Street
Capital Corp. and PNC Bank, National Association,
Skadden, Arps, Slate, Meagher & Flom is rendering an
opinion (the "Opinion").  Capitalized terms used herein
but not otherwise defined shall have the meanings set
forth in Appendix A to the Receivables Financing Agree
ment.  I further understand that Skadden, Arps, Slate,
Meagher & Flom is relying on this certificate 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 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 (i) is not engaged in the business
of issuing Redeemable Securities, Face-Amount Certif
icates of the Installment Type or Periodic Payment Plan
Certificates (as each of such terms is hereinafter de
fined) and (ii) is primarily engaged in the business of
purchasing or otherwise acquiring notes, drafts, accep
tances, open accounts receivables, and other obligations
representing part or all of the sales price of merchan
dise, insurance, and services.

          As used in this Certificate, the following
terms shall have the following meanings:

          "Face-Amount Certificate of the Installment
Type" means any certificate, investment contract, or
other Security that represents an obligation on the part
of its issuer to pay a stated or determinable sum or sums
at a fixed or determinable date or dates more than 24
months after the date of issuance, in consideration of
the payment of periodic installments of a stated or
determinable amount;

          "Periodic Payment Plan Certificate" means (A)
any certificate, investment contract, or other security
providing for a series of periodic payments by the hold
er, and representing an undivided interest in certain
specified securities or in a unit or fund of securities
purchased wholly or partly with the proceeds of such
payments, and (B) any security the issuer of which is
also issuing securities of the character described in
clause (A) and the holder of which has substantially the
same rights and privileges as those which holders of
securities of the character described in clause (A) have
upon completing the periodic payments for which such
securities provide;

          "Redeemable Security" means any security, other
than short-term paper, under the terms of which the
holder, upon its presentation to the issuer or to a
person designated by the issuer, is entitled (whether
absolutely or only out of surplus) to receive approxi
mately his proportionate share of the issuer's current
net assets, or the cash equivalent thereof.

          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.
          IN WITNESS WHEREOF, I have executed this cer
tificate this      day of October 1995.



                    By: /s/ Jocelyn F.L. Barandiaran
                        ----------------------------

                        Name: Jocelyn F.L. Barandiaran
                        Title: Corporate Secretary

==========================================================

                          Schedule I

                     Applicable Contracts
                     --------------------
                             
                             
                             None

=========================================================
                         
                         Schedule II

                      Applicable Orders
                      ------------------
                             None


==============================================================
                    
                    
                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 Amended and
Restated Receivables Financing Agreement, dated as of October
31, 1995 (the "Receivables Financing Agreement"), among
AnnTaylor Funding, Inc. ("Funding"), AnnTaylor, as servicer,
Market Street Capital Corp. and PNC Bank, National Associ
ation, Skadden, Arps, Slate, Meagher & Flom is rendering an
opinion (the "Opinion").  Capitalized terms used herein but
not otherwise defined shall have the meanings set forth in
Appendix A to the Receivables Financing Agreement.  I further
understand that Skadden, Arps, Slate, Meagher & Flom is rely
ing on this certificate and the statements made herein in ren
dering 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.  As of the date hereof, AnnTaylor has not re
ceived any objection to the letter dated October 27, 1995 from
AnnTaylor to the Agent under the AnnTaylor Credit Agreement as
described in paragraph 4 of the Opinion.

          3.   Set forth on Schedule I hereto are all of the
agreements and instruments (other than the Transaction
Documents) to which AnnTaylor is a party which are material to
the business or financial condition of AnnTaylor.

          4.   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.

          5.   AnnTaylor holds no stock in any company other
than the stock represented by the certificates set forth on
Schedule III hereto; none of such stock is traded on a
national securities exchange.

          6.   AnnTaylor (i) is not and does not hold itself
out as being, engaged primarily nor does it propose to engage
primarily, in the business of investing, reinvesting or
trading in Securities (as hereinafter defined), (ii) has not
and is not engaged in, and does not propose to engage in, the
business of issuing Face-Amount Certificates of the
Installment Type (as hereinafter defined) and has no such
certificate outstanding and (iii) is not engaged and does not
propose to engage in the business of investing, reinvesting,
owning, holding or trading in Securities, whether or not as
its primary activity, and does not own or propose to acquire
Investment Securities (as hereinafter defined) having a Value
exceeding 40% of the Value of the total assets of AnnTaylor
(exclusive of Government Securities (as hereinafter defined))
on an unconsolidated basis.

          As used in this Certificate, the following terms
shall have the following meanings:

          "Control" means the power to exercise a controlling
influence over the management or policies of a company, unless
such power is solely the result of an official position with
such company;

          "Face-Amount Certificate of the Installment Type"
means any certificate, investment contract, or other Security
that represents an obligation on the part of its issuer to pay
a stated or determinable sum or sums at a fixed or
determinable date or dates more than 24 months after the date
of issuance, in consideration of the payment of periodic
installments of a stated or determinable amount;

          "Government Securities" means all Securities issued
or guaranteed as to principal or interest by the United
States, or by a person controlled or supervised by and acting
as an instrumentality of the government of the United States
pursuant to authority granted by the Congress of the United
States; or any certificate of deposit for any of the
foregoing;

          "Investment Securities" includes all Securities
except (A) Government Securities, (B) Securities issued by
employees' securities companies, and (C) Securities issued by
Majority-Owned Subsidiaries of AnnTaylor which are not engaged
and do not propose to be engaged in activities within the
scope of clauses (i), (ii) or (iii) of paragraph 5 of this
Certificate;

          "Majority-Owned Subsidiary" of a person means a
company 50% or more of the outstanding Voting Securities of
which are owned by such person, or by a company which, within
the meaning of this paragraph, is a Majority-Owned Subsidiary
of such person.  Notwithstanding the foregoing, a company
shall not be considered a Majority-Owned Subsidiary of a
person if Control of such company rests with someone other
than such person;

          "Security" means any note, stock, treasury stock,
bond, debenture, evidence of indebtedness, certificate of
interest or participation in any profit-sharing agreement,
collateral-trust certificate, preorganization certificate or
subscription, transferable share, investment contract, voting-
trust certificate, certificate of deposit for a security,
fractional undivided interest in oil, gas, or other mineral
rights, any put, call, straddle, option, or privilege on any
security (including a certificate of deposit) or on any group
or index of securities (including any interest therein or
based on the value thereof), or any put, call, straddle,
option, or privilege entered into on a national securities ex
change relating to foreign currency, or, in general, any
interest or instrument commonly known as a "security," or any
certificate of interest or participation in, temporary or
interim certificate for, receipt for, guarantee of, or warrant
or right to subscribe to or purchase, any of the foregoing;

          "Value" means (i) with respect to Securities owned
at the end of the last preceding fiscal quarter for which
market quotations are readily available, the market value at
the end of such quarter; (ii) with respect to other Securities
and assets owned at the end of the last preceding fiscal
quarter, fair value at the end of such quarter, as determined
in good faith by or under the direction of the board
directors; and (iii) with respect to securities and other
assets acquired after the end of the last preceding fiscal
quarter, the cost thereof;

          "Voting Security" means any security presently
entitling the owner or holder thereof to vote for the election
of directors of a company.

          7.   AnnTaylor does not directly or indirectly own
or operate facilities used for the generation, transmission 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.

          IN WITNESS WHEREOF, I have executed this certificate
this      day of October, 1995.



                    By:  /s/Jocelyn F.L. Barandiaran
                         -------------------------
                        Name: Jocelyn F.L. Barandiaran
                        Title: V.P., Gen'l Counsel & Corp. Secty
=====================================================================

                          
                          Schedule I

                     Applicable Contracts
                     --------------------

1.   Amended and Restated Credit Agreement, dated as of Septem
     ber 29, 1995, among AnnTaylor, Bank of America National
     Trust and Savings Association ("Bank of America") and
     Fleet Bank, National Association, as Co-Agents, the finan
     cial institutions party thereto, BA Securities, Inc., as
     Arranger, and Bank of America, as Agent (the "Agent").

2.   Borrower Pledge Agreement, dated as of September 29,
     1995, made by AnnTaylor in favor of the Agent.

3.   Trademark Security Agreement, dated as of September 29,
     1995, made by AnnTaylor in favor of the Agent.

4.   Tax Sharing Agreement, dated as of July 12, 1989, between
     the Company and AnnTaylor Stores Corporation.

5.   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.

6.   Stock Subscription Agreement, dated as of January 24,
     1994, between Funding and AnnTaylor.

7.   Indenture, dated as of June 15, 1993, between AnnTaylor
     and Fleet Bank, N.A., as Trustee.

8.   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 and the Third Amendment
     thereto dated as of June 24, 1993, and the letter agree
     ment dated as of October 1, 1993, the Extension and
     Amendment to Lease dated October 1, 1993, the Modifica
     tion and Extension Amendment dated April 14, 1994 and the
     letter agreement dated February 8, 1994.  License Agree
     ments dated April 6, 1994 and July 9, 1994.  Fifth Amend
     ment to Lease dated March 14, 1995, and Letter Agreement
     for Tenant Alterations dated March 1, 1995.

9.   Agreement of Sublease dated March 15, 1995 between
     AnnTaylor, Inc. and Manhattan Pacific Amalgamated Broker
     age Co., Inc.

10.  Lease, dated June 12, 1986, between SMR 85-1 Limited Part
     nership 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.

=============================================================
                         
                         
                         Schedule II

                      Applicable Orders
                      -----------------

                             None
                           
                           
============================================================
                           
                           
                           Schedule III

                      Stock Certificates(1)
                      -------------------


Company                    Certificate Nos.          No. of Shares
- - -------                    ----------------          -------------

AnnTaylor Travel, Inc.          1                           1

CAT US Inc.                     1                           2,000

CAT US Inc.                     11                          2,000

C.A.T. (Far East) Limited       5                           30,000

C.A.T. (Far East) Limited       8                           30,000

AnnTaylor Funding, Inc.         1                           100

AnnTaylor Distribution
 Services, Inc.                 1                           1


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

(1) All of these stock certificates have been pledged to Bank of
America National Trust and Savings Association, as agent, pursuant
to the Borrower Pledge Agreement, dated as of September 29, 1995.





                              III- 1

=====================================================================
                                    Schedule 5.01 (h) -(ii)
                                    -----------------------------
                                                                 
                       FORM OF OPINION OF
                  GENERAL COUNSEL OF ANNTAYLOR
                  ----------------------------
                         
                         (See Attached)

====================================================================


October 31, 1995


Market Street Capital Corp.
c/o AMACAR Group L.L.C.
6707-D Fairview Road
Charlotte, North Carolina  282210


PNC Bank, National Association
Fifth Avenue and Wood Street
Pittsburgh, Pennsylvania 15265


United States National Bank of Oregon
555 S. W. Oak Street
Suite 400
Portland, Oregon  97204


Dear Sirs and Madams:

I  am Vice President, General Counsel and Corporate Secretary  of
AnnTaylor,  Inc., a Delaware corporation ("Ann  Taylor").   I  am
delivering  this  opinion  in connection  with  the  preparation,
execution   and  delivery  of  (i)  the  Amended   and   Restated
Receivables  Financing Agreement, dated as of  October  31,  1995
(the "Receivables Financing Agreement"), among AnnTaylor Funding,
Inc.,  a  Delaware corporation, Market Street Capital Corp.  (the
"Lender"),  Ann  Taylor,  as Servicer,  and  PNC  Bank,  National
Association,  and (ii) certain other agreements, instruments  and
documents  related to the Receivables Financing Agreement.   This
opinion is being delivered pursuant to Section 5.01(h)(ii) of the
Receivables  Financing Agreement.  Capitalized terms used  herein
and not otherwise defined herein shall have the same meanings  as
set forth in Appendix A to the Receivables Financing Agreement.

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)
Amendment  No. 1, dated as of October 31, 1995, to  the  Purchase
Agreement   (the  "Purchase  Agreement  Amendment"),  (iii)   the
Certificate  of  Incorporation and  By-Laws  of  Ann  Taylor,  as
presently  in  effect,  and  (iv) resolutions  of  the  Board  of
Directors  of  Ann  Taylor relating to the Receivables  Financing
Agreement  and  the Purchase Agreement Amendment.   I  have  also
examined  and am familiar with originals or copies, certified  or
otherwise identified to my satisfaction, of such records  of  Ann
Taylor  and  such  agreements, certificates of public  officials,
certificates  of officers or representatives of  Ann  Taylor  and
others,  and such other documents, certificates and corporate  or
other  records  as  I have deemed necessary or appropriate  as  a
basis for the opinions set forth below.


=================================================================


Market Street Capital Corp.
PNC National Association
United States National Bank of Oregon
October 31, 1995
Page Two




In  my  examination,  I  have  assumed  the  genuineness  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 that I did not independently establish or verify, I  have
relied  upon  certificates,  statements  and  representations  of
officers and other representatives of Ann Taylor and others.

I  am admitted to the Bar of the State of New York and express no
opinion  as  to  the  laws of any other jurisdiction  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:

1.Ann   Taylor  is  a  corporation  duly  incorporated,   validly
  existing  and in good standing under the laws of the  State  of
  Delaware.

2.Ann  Taylor 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
  business   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 Ann Taylor.

This  opinion is being furnished by me as Vice President, General
Counsel  and Corporate Secretary of Ann Taylor 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, except  that  a
copy  of  this letter may be delivered to Standard &  Poor's  and
Moody's  Investors  Service  in connection  with  the  rating  of
Commercial Paper Notes, and except that an assignee of the Lender
that  becomes a party to the Receivables Financing Agreement  may
rely on this opinion as if it were addressed to such assignee and
delivered on the date hereof.

Very truly yours,


Jocelyn F.L. Barandiaran
Vice President / General Counsel

===================================================================

                                   Schedule 5.01(h)-(iii)
                                   ----------------------
                                                         
                                                         
              FORM OF TRUE SALE OPINION OF
          SKADDEN, ARPS, SLATE, MEAGHER, & FLOM
          --------------------------------------
                            
                     (See attached)


=========================================================

                              October 31, 1995


The Persons listed on
Schedule I hereto

          
          
          Re:  AnnTaylor, Inc./AnnTaylor Funding, Inc.
               ----------------------------------------
          
          
          Reference is made to (i) the Purchase and Sale
Agreement, dated as of January 27, 1994 (the "Purchase
Agreement") between AnnTaylor, Inc. ("AnnTaylor"), as
seller, and AnnTaylor Funding, Inc. ("Funding") and (ii)
the Receivables Financing Agreement, dated as of Janu
ary 27, 1994 (the "Receivables Financing Agreement")
among Funding, AnnTaylor, as servicer, Clipper Receiv
ables Corporation, as lender, State Street Boston Capital
Corporation, as administrator and PNC Bank, National
Association, as relationship bank.  Capitalized terms
used and not otherwise defined herein have the respective
meanings assigned thereto in Appendix A to the Receiv
ables Financing Agreement.

          In connection with the initial closing under
the Purchase Agreement and the Receivables Financing
Agreement which occurred on January 27, 1994, we deliv
ered to the Persons listed on Schedule I to each of the
following opinion letters (i) our opinion letter address
ing whether the Pool Receivables would be property of
AnnTaylor's estate if AnnTaylor were to become a debtor
in a case under the Bankruptcy Code (the "True Sale Opin
ion") and (ii) our opinion letter addressing whether
Funding would be substantively consolidated with
AnnTaylor if AnnTaylor were to become a debtor in a case
under the Bankruptcy Code (the "Nonconsolidation Opin
ion").

          The Purchase Agreement is being amended by an
amendment, dated as of October 31, 1995 (the "Amendment")
between AnnTaylor and Funding, and the Receivables Financ
ing Agreement is being amended and restated by an Amended
and Restated Receivables Financing Agreement, dated as of
October 31, 1995 (the "Amended Receivables Financing
Agreement") among Funding, AnnTaylor, as servicer, Market
Street Capital Corp., as lender (the "Lender"), and PNC
Bank, National Association, as administrator.  We are
acting as special counsel to Funding and AnnTaylor in con
nection with the Amendment and the Amended Receivables
Financing Agreement.  This opinion is being delivered to
you pursuant to Section 5.01(h)(i) of the Amended Receiv
ables Financing Agreement.  For purposes of this letter,
we have reviewed originals of the Amendment and the
Amended Credit Agreement, in each case as executed by the
respective parties thereto.

          Based on such review, it is our opinion that
the execution and delivery of the Amendment and the
Amended Receivables Financing Agreement by each of
AnnTaylor and Funding, the modifications to the original
provisions of the Purchase Agreement and the Receivables
Financing Agreement being effected by the Amendment and
the Amended Receivables Financing Agreement, and the per
formance by each of AnnTaylor and Funding of their respec
tive obligations under the Purchase Agreement as amended
by the Amendment and under the Amended Receivables
Financing Agreement would not, in and of themselves, ad
versely affect the opinions we previously expressed in
the True Sale Opinion and the Nonconsolidation Opinion
(subject to the assumptions, qualifications and limita
tions set forth in such opinion letters).  We hereby
agree that each of the Persons listed on Schedule I
hereto may rely on the True Sale Opinion and the
Nonconsolidation Opinion as if each of such opinions were
addressed to such Person and delivered on January 27,
1994.

          This letter 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
(except that a copy of this letter may be delivered to
Standard & Poor's and Moody's Investors Service, Inc. in
connection with the rating of Commercial Paper Notes) or
for any other purpose without our prior written consent,
except that an assignee of the Lender which becomes a
party to the Receivables Financing Agreement may rely on
this letter as if it were addressed to such assignee and
delivered on the date hereof.

                              Very truly yours,
                              
                              Skadden, Arps, Slate,
                                Meagher and Flom

=======================================================

                       SCHEDULE I
                            
               Market Street Capital Corp.
                c/o AMACAR Group, L.L.C.
                  6707-D Fairview Road
             Charlotte, North Carolina 28210
                            
             
             
             PNC Bank, National Association
              Fifth Avenue and Wood Street
             Pittsburgh, Pennsylvania 15265

         
         
         United States National Bank of Oregon
                  555 S.W. Oak Street
                       Suite 400
                 Portland, Oregon 97204

- - ----------------------------------------------------
                                  Schedule 5.01 (h)-(iv)
                                  ---------------------

            FORM OF SUBSTANTIVE CONSOLIDATION
     OPINION OF SKADDEN, ARPS, SLATE, MEAGHER & FLOM
     -----------------------------------------------
                            
                     (See attached)


=========================================================

                              October 31, 1995


The Persons listed on
Schedule I hereto

          
          
          Re:  AnnTaylor, Inc./AnnTaylor Funding, Inc.
               ---------------------------------------


          Reference is made to (i) the Purchase and Sale
Agreement, dated as of January 27, 1994 (the "Purchase
Agreement") between AnnTaylor, Inc. ("AnnTaylor"), as
seller, and AnnTaylor Funding, Inc. ("Funding") and (ii)
the Receivables Financing Agreement, dated as of Janu
ary 27, 1994 (the "Receivables Financing Agreement")
among Funding, AnnTaylor, as servicer, Clipper Receiv
ables Corporation, as lender, State Street Boston Capital
Corporation, as administrator and PNC Bank, National
Association, as relationship bank.  Capitalized terms
used and not otherwise defined herein have the respective
meanings assigned thereto in Appendix A to the Receiv
ables Financing Agreement.

          In connection with the initial closing under
the Purchase Agreement and the Receivables Financing
Agreement which occurred on January 27, 1994, we deliv
ered to the Persons listed on Schedule I to each of the
following opinion letters (i) our opinion letter address
ing whether the Pool Receivables would be property of
AnnTaylor's estate if AnnTaylor were to become a debtor
in a case under the Bankruptcy Code (the "True Sale Opin
ion") and (ii) our opinion letter addressing whether
Funding would be substantively consolidated with
AnnTaylor if AnnTaylor were to become a debtor in a case
under the Bankruptcy Code (the "Nonconsolidation Opin
ion").

          The Purchase Agreement is being amended by an
amendment, dated as of October 31, 1995 (the "Amendment")
between AnnTaylor and Funding, and the Receivables Financ
ing Agreement is being amended and restated by an Amended
and Restated Receivables Financing Agreement, dated as of
October 31, 1995 (the "Amended Receivables Financing
Agreement") among Funding, AnnTaylor, as servicer, Market
Street Capital Corp., as lender (the "Lender"), and PNC
Bank, National Association, as administrator.  We are
acting as special counsel to Funding and AnnTaylor in con
nection with the Amendment and the Amended Receivables
Financing Agreement.  This opinion is being delivered to
you pursuant to Section 5.01(h)(i) of the Amended Receiv
ables Financing Agreement.  For purposes of this letter,
we have reviewed originals of the Amendment and the
Amended Credit Agreement, in each case as executed by the
respective parties thereto.

          Based on such review, it is our opinion that
the execution and delivery of the Amendment and the
Amended Receivables Financing Agreement by each of
AnnTaylor and Funding, the modifications to the original
provisions of the Purchase Agreement and the Receivables
Financing Agreement being effected by the Amendment and
the Amended Receivables Financing Agreement, and the per
formance by each of AnnTaylor and Funding of their respec
tive obligations under the Purchase Agreement as amended
by the Amendment and under the Amended Receivables
Financing Agreement would not, in and of themselves, ad
versely affect the opinions we previously expressed in
the True Sale Opinion and the Nonconsolidation Opinion
(subject to the assumptions, qualifications and limita
tions set forth in such opinion letters).  We hereby
agree that each of the Persons listed on Schedule I
hereto may rely on the True Sale Opinion and the
Nonconsolidation Opinion as if each of such opinions were
addressed to such Person and delivered on January 27,
1994.

          This letter 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
(except that a copy of this letter may be delivered to
Standard & Poor's and Moody's Investors Service, Inc. in
connection with the rating of Commercial Paper Notes) or
for any other purpose without our prior written consent,
except that an assignee of the Lender which becomes a
party to the Receivables Financing Agreement may rely on
this letter as if it were addressed to such assignee and
delivered on the date hereof.

                              Very truly yours,


                              Skadden, Arps, Slate,
                                Meagher and Flom

========================================================

                       SCHEDULE I


                            
               Market Street Capital Corp.
                c/o AMACAR Group, L.L.C.
                  6707-D Fairview Road
             Charlotte, North Carolina 28210
                            
             
             
             PNC Bank, National Association
              Fifth Avenue and Wood Street
             Pittsburgh, Pennsylvania 15265

         
         
         United States National Bank of Oregon
                  555 S.W. Oak Street
                       Suite 400
                 Portland, Oregon 97204
===============================================================
                                           Schedule 5.01 (h)-(v)
                                           --------------------

                                            October 31, 1995







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  Market
Street  Capital Corp. (the "Lender") pursuant to the Amended  and
Restated Receivables Financing Agreement, dated as of October 31,
1995  (the "Receivables Financing Agreement"), among the Company,
the  Lender, AnnTaylor, Inc. ("AnnTaylor"), as Servicer, and  PNC
Bank,  National  Association (the "Administrator"),  and  certain
other  agreements,  instruments  and  documents  related  to  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.

      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  UCC-1  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 October 21, 1995 and covering the period  through
August  24,  1995 at 5:00 p.m. 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:

      1.    The  Financing Statement is in appropriate  form  for
filing in the Filing Office under the Connecticut UCC.

      2.    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  have assumed, with your consent and  without
investigation, that the security interest granted by the  Company
to  Clipper Receivables Corporation ("Clipper"), as evidenced  by
UCC-1  financing  statement no. 1044374 which was  filed  in  the
Filing  Office on January 31, 1994 has been validly  assigned  by
Clipper  to  the  Lender  and that a form UCC-3  evidencing  such
assignment  has  been  duly filed in the Filing  Office,  and  we
express  no  opinion  as to the validity or effect  of  any  such
assignment;

          (b)  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;

          (c)   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;

          (d)  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;

          (e)   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;

          (f)   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;

          (g)   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  (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);

          (h)   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;

          (i)   we  have assumed, with your consent and  without
investigation, that the chief executive office of the Company  as
of  the  date of filing of the Financing Statement is located  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 if  it  were  to  be
determined  that  the chief executive office of  the  Company  is
located in any jurisdiction other than the State of Connecticut;

          (j)  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;

          (k)  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;

          (l)   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 U.S.C. 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

          (m)   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.

      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 (except that a copy  of
this  letter  may be delivered to Standard & Poor's  and  Moody's
Investors  Service,  Inc.  in  connection  with  the  rating   of
Commercial  Paper  Notes) or for any other purposes  without  our
prior  written  consent, except that an assignee  of  the  Lender
which becomes a party to the Receivables Financing Agreement  may
rely on this opinion as if it were addressed to such assignee and
delivered on the date hereof.


                              Very truly yours,

                              TYLER COOPER & ALCORN



                              By /s/ Joseph C. Lee
                                 -------------------
                                 Joseph C. Lee,
                                   A Partner




==============================================================

                           SCHEDULE I




                    Market Street Capital Corp.
                    c/o AMACAR Group, L.L.C.
                    6707-D Fairview Road
                    Charlotte, North Carolina  28210


                    
                    PNC Bank, National Association
                    Fifth Avenue and Wood Street
                    Pittsburgh, Pennsylvania 15265

                    
                    United States National Bank of Oregon
                    555 S.W. Oak Street
                    Suite 400
                    Portland, Oregon  97204









=========================   END DOCUMENT  ============================




                                                         
Recording Requested By and
When Recorded Mail To:

Oppenheimer Wolff & Donnelly
- - -----------------------------
45 South Seventh Street
- - -----------------------------
Plaza VII, Suite 3400
- - -----------------------------
Minneapolis, Minnesota 55402
- - -----------------------------
Attn:  Duane L. Paulson
- - -----------------------------
GECA Loan No. 2331

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

           MORTGAGE, ASSIGNMENT OF RENTS AND LEASES,
                       SECURITY AGREEMENT
                AND FIXTURE FINANCING STATEMENT

     THIS  MORTGAGE,  ASSIGNMENT OF RENTS  AND  LEASES,  SECURITY
AGREEMENT  AND  FIXTURE FINANCING STATEMENT (this "Mortgage")  is
made   this  20th  day  of  November,  1995,  between  ANNTAYLOR
DISTRIBUTION SERVICES, INC., a Delaware corporation as Mortgagor,
whose address is 414 Chapel Street, New Haven, Connecticut 06511;
and  GENERAL  ELECTRIC  CAPITAL  ASSURANCE  COMPANY,  a  Delaware
corporation,  as  Mortgagee,  whose  address  is  P.O.  Box  490,
Seattle, King County, Washington 98111-0490.

     Mortgagee  is  making a loan (the "Loan") in  the  principal
amount of Seven Million and No/100 Dollars ($7,000,000.00) to  be
secured by that certain real property (the "Realty") described in
Exhibit A attached hereto.  The Loan, if not sooner paid, is  due
and  payable in full on November 30, 2002.  The terms of the Loan
provide for:  (i) monthly payments of principal and interest; and
(ii) adjustment in the amount of installment payments to a change
in the amortization period after the second loan year.

     In  consideration of the Loan and the sum of One and  No/100
Dollars  ($1.00) in hand paid by the Mortgagee,  the  receipt  of
which  is  hereby  acknowledged, Mortgagor does hereby  MORTGAGE,
GRANT,  BARGAIN, SELL, AND CONVEY, unto Mortgagee, its successors
and  assigns,  forever,  AND GRANT TO THE  MORTGAGEE  A  SECURITY
INTEREST  IN,  all of Mortgagor's estate, rights,  title,  claim,
interest  and demand, either in law or in equity, of, in  and  to
the  following  property,  whether  the  same  be  now  owned  or
hereafter acquired (the "Property"):

     (a)  The Realty and all rights to the land lying in  alleys,
streets and roads adjoining or abutting the Realty;

      (b)  All  buildings,  improvements  and  tenements  now  or
hereafter located on the Realty;

     (c)  All fixtures now or hereafter attached to the buildings
actually  constituting a part of the buildings, improvements  and
Realty  which are necessary to the functional use of the building
itself,   rather  than  the  specific  operation  of  Mortgagor's
business,  which  fixtures  are  generally  limited  to  heating,
cooling,  air-conditioning, ventilating, refrigerating, plumbing,
generating,  power, lighting, fire prevention and  extinguishing,
security and access control, boilers, water heaters and furnaces,
and  all shrubbery and plants; all of which items shall be deemed
part  of  the real property and not severable wholly or  in  part
without material injury to the freehold;

     (d)  All easements, all access, air and development  rights,
all  minerals and oil, gas and other hydrocarbon substances,  all
royalties, all water, water rights and water stock, and all other
rights,  hereditaments, privileges, permits, licenses, franchises
and  appurtenances  now  or hereafter belonging  or  in  any  way
appertaining to the Realty;

     (e)  All  present  and  future  contracts  and  policies  of
insurance  which  insure  Realty or any building,  structures  or
improvements thereon, or any such fixtures against casualties and
theft,  and all monies and proceeds and rights thereto which  may
be or become payable by virtue of any such insurance contracts or
policies;

    (f) All of the rents, revenues, issues, profits and income of
the  Property,  and  all  present and  future  leases  and  other
agreements  for the occupancy or use of all or any  part  of  the
Realty,   including  without  limitation  all  cash  or  security
deposits,  advance  rentals and deposits or payments  of  similar
nature  and all guaranties of tenants' or occupants' performances
under  such  leases  and  agreements; SUBJECT,  HOWEVER,  to  the
assignment  of  rents  and  other property  to  Mortgagee  herein
contained;

     (g)  All general intangibles relating to the development  or
use  of  the Property, including without limitation all  permits,
licenses  and franchises to the extent necessary to the  building
itself  which is a part of the Property, all names  under  or  by
which the Property may at any time be operated or known, and  all
rights  to carry on business under any such names or any  variant
thereof, and all trademarks, trade names, logos and good will  in
any  way  relating to the Property, excluding, however, the  name
"AnnTaylor";

     (h) All awards, compensation and settlements in lieu thereof
made as a result of the taking by power of eminent domain of  the
whole  or  any  part of the Property, including  any  awards  for
damages sustained to the Property for a temporary taking,  change
in grade of streets or taking of access;

     (i) All water stock relating to the Property, all shares  of
stock  or other evidence of ownership of any part of the Property
that  is  owned  by  Mortgagor in common  with  others,  and  all
documents of membership in any owners' or members' association or
similar group having responsibility for managing or operating any
part of the Property; and

    (j) All products and proceeds of all of the foregoing.

     TO  HAVE AND TO HOLD all of the aforedescribed Property  and
all  parts, rights, members and appurtenances thereof,  unto  the
Mortgagee, its successors and assigns, forever.

      TO   SECURE   THE  FOLLOWING  (collectively  the   "Secured
Obligations"):

     (1)  Payment of the sum of Seven Million and No/100  Dollars
($7,000,000.00) with interest thereon, according to the terms and
provisions of a promissory note of even date herewith, payable to
Mortgagee, or order, and made by Mortgagor and AnnTaylor, Inc., a
Delaware corporation, and all modifications, extensions, renewals
and replacements thereof (collectively the "Note");

     (2) Payment of all sums advanced to protect the security  of
this Mortgage, together with interest thereon as herein provided;

     (3)  Payment of all other sums which are or which may become
owing under the Loan Documents;

    (4) Performance of all of Mortgagor's other obligations under
the Loan Documents; and

    (5) Payment of the principal and interest on all other future
loans  or  advances  made  by Mortgagee  to  Mortgagor  when  the
promissory  note  evidencing  the loan  or  advance  specifically
states  that  it  is  secured  by this  Mortgage,  including  all
modifications, extensions, renewals, and replacements of any such
future  loan or advance, but the maximum principal amount of  the
indebtedness is twice the amount of initial principal  amount  of
the Loan.

     As  used  herein, the term "Loan Documents" means the  Note,
this  Mortgage, an Assignment of Rents and Leases (the  terms  of
which  shall control in the event of any conflict with the  terms
of  Article  6 of this Mortgage), any loan agreement and  Uniform
Commercial  Code  Financing  Statements  executed  in  connection
herewith,  and  any  other instrument or document  evidencing  or
securing  the Loan or otherwise executed in connection therewith,
together   with  all  modifications,  extensions,  renewals   and
replacements thereof.

     MORTGAGOR HEREBY REPRESENTS, WARRANTS, COVENANTS AND  AGREES
AS FOLLOWS:

                           ARTICLE 1
                         TITLE AND USE
                         ---------------

     1.1 Warranty of Title.  Mortgagor represents and warrants to
         -----------------
Mortgagee that:  (a) except as may otherwise be expressly  stated

in  this Mortgage, Mortgagor has good and marketable title in fee

simple to Realty and is the sole and absolute owner of all  other

Property;  (b)  the  Property is free from  liens,  encumbrances,

exceptions  or  other charges of any kind whatsoever  other  than

non-delinquent  installments of ad  valorem  property  taxes  and

special   assessments,  the  "Permitted  Exceptions,"   if   any,

permitted under the policy of mortgagee's title insurance  issued

to  Mortgagee  in  connection with this Mortgage  and  any  other

liens, encumbrances, exceptions or charges expressly permitted by

the  terms  of this Mortgage, and no others, whether superior  or

inferior  to  this Mortgage, will be created or  suffered  to  be

created by Mortgagor during the life of this Mortgage without the

prior written consent of Mortgagee; (c) no default on the part of

Mortgagor  or,  to the best of Mortgagor's knowledge,  any  other

person  exists  under  any  of the Permitted  Exceptions  and  as

applicable  all  are  in  full  force  and  effect  and   without

modification;  (d) Mortgagor will comply with the  terms  of  the

Permitted  Exceptions and will not modify the  same  without  the

Mortgagee's written consent; and (e) Mortgagor has the  right  to

grant,  transfer,  convey  and  assign  the  Property  as  herein

provided  and  will forever warrant and defend the Property  unto

Mortgagee  against  all claims and demands of  any  other  person

whomsoever,  subject only to said non-delinquent installments  of

taxes and assessments and Permitted Exceptions.



    1.2 Hazardous Substances.
        ---------------------
         
         (a)  Representations and Warranties.   Mortgagor  hereby
              ------------------------------
    represents and warrants to Mortgagee that:  (i) to  the  best
    
    of  Mortgagor's knowledge, no asbestos has ever been used  in
    
    the  construction,  repair or maintenance  of  any  building,
    
    structure  or other improvement now or heretofore located  on
    
    the  Property; (ii) no Hazardous Substance (as defined below)
    
    is   currently   being   generated,  manufactured,   refined,
    
    transported,   treated,  stored,  handled  or  disposed   of,
    
    transferred,  produced  or processed  on,  under  or  in  the
    
    Property,  except in compliance with all applicable  federal,
    
    state and local statutes, ordinances, rules, regulations  and
    
    other  laws;  (iii) neither Mortgagor nor,  to  the  best  of
    
    Mortgagor's  knowledge, any other person or entity  has  ever
    
    caused  or permitted any Hazardous Substance to be generated,
    
    manufactured, refined, transported, treated, stored,  handled
    
    or  disposed of, transferred, produced or processed on, under
    
    or  in the Property, except in compliance with all applicable
    
    federal,   state  and  local  statutes,  ordinances,   rules,
    
    regulations  and other laws; (iv) Mortgagor has not  received
    
    any  notice  of,  nor is Mortgagor aware of,  any  actual  or
    
    alleged  violation  with  respect  to  the  Property  of  any
    
    federal,  state or local statute, ordinance, rule, regulation
    
    or   other  law  pertaining  to  Hazardous  Substances;   and
    
    (v)  neither  Mortgagor nor the Property is  subject  to  any
    
    governmental or judicial claim, order, judgment or lien  with
    
    respect  to the clean-up of Hazardous Substances at  or  with
    
    respect  to  the Property.  Mortgagor further represents  and
    
    warrants to Mortgagee that the foregoing representations  and
    
    warranties contained in this paragraph 1.2(a) are made  after
    
    and  are  based upon inspection of the Property by  Mortgagor
    
    and  a  review  of the Phase I Environmental Site  Assessment
    
    Report  dated October 27, 1995, prepared by ATEC  Associates,
    
    Inc.

         
         
         (b)  Definition.   As used herein, the  term  "Hazardous
              ----------
    Substance" means any hazardous, toxic or dangerous substance,
    
    waste  or  material which is or becomes regulated  under  any
    
    federal,  state or local statute, ordinance, rule, regulation
    
    or  other  law  now  or  hereafter in  effect  pertaining  to
    
    environmental   protection,  contamination   or   clean   up,
    
    including without limitation any substance, waste or material
    
    which  now  or  hereafter is (i) designated as  a  "hazardous
    
    substance"  under or pursuant to the Federal Water  Pollution
    
    Control  Act  (33 U.S.C. 1251 et seq.), (ii)  defined  as  a
                                  ------
    "hazardous   waste"  under  or  pursuant  to   the   Resource
    
    Conservation and Recovery Act (42 U.S.C. 6901 et  seq.),  or
                                                  -------
    (iii) defined as a "hazardous substance" in the Comprehensive
    
    Environmental  Response, Compensation and Liability  Act  (42
    
    U.S.C. 9601 et seq.).
                ------


     1.3  Warranty of Regarding other Debt.  Mortgagor represents
          ---------------------------------
and  warrants to Mortgagee that the entering into of the Loan and

granting  this  Mortgage on the Property  does  not  violate  any

covenants  or restrictions in any debt instruments or  agreements

with or obligations to any other lenders.



                           ARTICLE 2
                     MORTGAGOR'S COVENANTS
                     ---------------------
      
      
      2.1   Payment   and  Performance  of  Secured  Obligations.
            ----------------------------------------------------
Mortgagor  will pay when due all sums which are now or which  may

become  owing  on  the Note, and will pay and perform  all  other

Secured Obligations, in accordance with their terms.



    2.2 Payment of Taxes, Utilities, Liens and Charges.
        -----------------------------------------------
         
         (a)  Taxes  and  Assessments.  Except as  the  same  may
              -----------------------
    otherwise  be  paid  under Article 3  relating  to  reserves,
    
    Mortgagor will pay when due directly to the payee thereof all
    
    taxes   and   assessments   (including   without   limitation
    
    non-governmental  levies or assessments such  as  maintenance
    
    charges,  owner association dues or charges, or fees,  levies
    
    or   charges   resulting   from  covenants,   conditions   or
    
    restrictions)  levied, assessed or charged  against  or  with
    
    respect  to  the  Property or this Mortgage.   Upon  request,
    
    Mortgagor shall promptly furnish to Mortgagee all notices  of
    
    amounts   due  under  this  subparagraph  and  all   receipts
    
    evidencing such payments.  However, Mortgagor may contest any
    
    such  taxes  or  assessments by appropriate proceedings  duly
    
    instituted and diligently prosecuted at Mortgagor's  expense.
    
    Mortgagor  shall  not  be obligated  to  pay  such  taxes  or
    
    assessments while such contest is pending if the Property  is
    
    not thereby subjected to imminent loss or forfeiture and,  if
    
    Mortgagor has not provided evidence that it has deposited the
    
    entire  amount  assessed  with  the  applicable  governmental
    
    authority,  it  deposits  the  entire  amount  together  with
    
    projected  penalties  and  interest  with  the  Mortgagee  or
    
    provides other security satisfactory to the Mortgagee in  its
    
    sole discretion.



         (b)  Utilities.  Mortgagor will pay when due all utility
              ---------
    charges and assessments for services furnished the Property.

         
         
         (c) Liens and Charges.  Mortgagor will pay when due  the
             -----------------
    claims of all persons supplying labor or materials to  or  in
    
    connection   with   the   Property.   Without   waiving   the
    
    restrictions  of  paragraph  4.1,  Mortgagor  will   promptly
    
    discharge  any  lien  or other charge,  whether  superior  or
    
    inferior  to this Mortgage, which may be claimed against  the
    
    Property.



    2.3 Insurance.
        ----------
          
          
          (a)  Coverages  Required.   Mortgagor  will  keep   the
               -------------------
    following insurance coverages in effect with respect  to  the
    
    Property:

                 
                 
                 (i)  Insurance  against loss  by  fire  and  the
        
        hazards   now  or  hereafter  embraced  by  the  standard
        
        "extended coverage" form of insurance, in an amount equal
        
        at   all  times  to  the  full  insurable  value  of  the
        
        improvements  then  located on the  Property.   All  such
        
        insurance  coverage  shall contain  a  "replacement  cost
        
        endorsement" satisfactory to Mortgagee.



                 (ii)     Flood  risk insurance  in  the  maximum
        
        amount  of  insurance  coverage  available  or  the  full
        
        replacement   cost  of  the  buildings  on  the   Realty,
        
        whichever  is  less, if the Realty is  now  or  hereafter
        
        designated as being located within a special flood hazard
        
        area under the Flood Disaster Protection Act of 1973  and
        
        if flood insurance is available.



                 (iii)    Loss  of rental value insurance  and/or
        
        business interruption insurance, as follows:  If  all  or
        
        any portion of the Property is rented or leased, loss  of
        
        rental  value  insurance in an amount equal  to  six  (6)
        
        months' aggregate gross rents from the Property as is  so
        
        occupied.   If  all  or any portion of  the  Property  is
        
        occupied by Mortgagor, business interruption insurance in
        
        an  amount equal to six (6) months' net income from  such
        
        portion of the Property as is so occupied.  The amount(s)
        
        of  such coverage(s) shall be subject to adjustment, from
        
        time  to  time at Mortgagee's request, to reflect changes
        
        in the rental and/or income levels during the term of the
        
        Loan.



                 (iv)    Comprehensive public liability insurance
        
        against  claims  for  bodily injury,  death  or  property
        
        damage  occurring on, in or about the Property (including
        
        coverage  for elevators and escalators, if  any,  on  the
        
        Property),  with the coverage being in an amount  of  not
        
        less  than One Million and No/100 Dollars ($1,000,000.00)
        
        combined  single-limit liability  coverage,  or  in  such
        
        greater amount(s) as Mortgagee may reasonably require.



                 (v)  Boiler  and  machinery  insurance  covering
        
        pressure vessels, air tanks, boilers, machinery, pressure
        
        piping,  heating,  air  conditioning  and  elevator   and
        
        escalator  equipment,  provided the improvements  contain
        
        equipment of such nature, and insurance against  loss  of
        
        occupancy  or use arising from breakdown of any  of  such
        
        items,  in  such  amounts  as  Mortgagee  may  reasonably
        
        require.



                 (vi)     Building ordinance coverage endorsement
        
        including contingent liability from operation of building
        
        laws, demolition cost and increased cost of construction,
        
        if, at any time, the Property constitutes a nonconforming
        
        but  permitted  use  under  applicable  zoning  or  other
        
        governmental laws.



                 (vii)   Insurance against such similar or  other
        
        hazards,  casualties, liabilities and  contingencies,  in
        
        such  forms  and amounts, as Mortgagee may from  time  to
        
        time reasonably require.



                 (viii)   To  the  extent Insurance  required  as
        
        referred  to hereinabove covers the Mortgagor's inventory
        
        and  other  property not identified  as  a  part  of  the
        
        Property  in this Mortgage, then the proceeds  from  such
        
        insurance or such other property shall not be payable  to
        
        Mortgagee  under  this Mortgage or  the  other  documents
        
        executed in connection with this Loan.



         (b)  Policies.  Each insurance policy will  be  in  form
              --------
    acceptable  to  Mortgagee, and will be issued  by  a  company
    
    acceptable  to  Mortgagee, which company shall,  among  other
    
    things,  be (i) duly authorized to provide such insurance  in
    
    the  state  in which the Property is located, and (ii)  rated
    
    "A"  or  better with a size rating of "V" or larger  by  A.M.
    
    Best  Company  in  its  most recent  publication  of  ratings
    
    (provided,  however,  that if A.M. Best Company  changes  its
    
    designations, the basis for its ratings or ceases to  provide
    
    ratings,  Mortgagee  shall be entitled to select  replacement
    
    ratings in the exercise of its reasonable business judgment).
    
    Each  hazard insurance policy will include a Form  438BFU  or
    
    equivalent  mortgagee endorsement in favor  of  and  in  form
    
    acceptable to Mortgagee, and each liability insurance  policy
    
    will  name  Mortgagee as an additional insured. All  required
    
    policies will provide for at least thirty (30) days'  written
    
    notice  to  Mortgagee  prior to the  effective  date  of  any
    
    cancellation or material amendment, which term shall  include
    
    any  reduction in the scope or limits of coverage.  Mortgagor
    
    shall  furnish  to Mortgagee a certificate  and  evidence  of
    
    insurance   setting  forth  the  coverage,  the   limits   of
    
    liability,  the carrier, the policy number and the expiration
    
    date,  and upon the written request of Mortgagee, a  copy  of
    
    the  corresponding policies or sections requested by it.   As
    
    security  for  the  Secured  Obligations,  Mortgagor   hereby
    
    assigns  to Mortgagee its interest in the insurance  policies
    
    but  only to the extent they relate to the Property, together
    
    with  all  proceeds thereof, and to the extent applicable  to
    
    blanket  policies,  rights thereto and all unearned  premiums
    
    returnable upon cancellation.



         (c) Payment; Renewals.  Mortgagor shall promptly furnish
             -----------------
    to  Mortgagee  all  renewal  notices  relating  to  insurance
    
    policies.   Except as the same may otherwise  be  paid  under
    
    Article  3  relating  to  reserves, Mortgagor  will  pay  all
    
    premiums  on insurance policies directly to the carrier.   At
    
    least  thirty (30) days prior to the expiration date of  each
    
    such  policy, Mortgagor shall furnish to Mortgagee a  renewal
    
    policy  or  certificate and evidence of insurance in  a  form
    
    acceptable  to  Mortgagee, together with  evidence  that  the
    
    renewal  premium  has  been  paid.   However,  in  the  event
    
    Mortgagor  provides to Mortgagee an acceptable  certification
    
    that  coverage will continue for a period of at least  thirty
    
    (30)  days  after written notice of the insurer's  intent  to
    
    cancel  or  materially  amend such  insurance  coverage  even
    
    though  the  current  terms of the  policy  or  policies  may
    
    expire,  Mortgagee  will accept, in lieu of  the  policy,  or
    
    certificate and evidence, at least fourteen (14)  days  prior
    
    to  the expiration date of each such policy, evidence that it
    
    is  processing the renewal of (or obtaining of new)  policies
    
    in   a  form  acceptable  to  Mortgagee  in  accordance  with
    
    Mortgagor's  customary  practices and Mortgagor  shall,  upon
    
    Mortgagee's request, furnish evidence that binds the coverage
    
    notwithstanding  that such renewal (or new) premium  has  not
    
    then  been  paid.   Within  ninety (90)  days  following  the
    
    expiration  date,  Mortgagor  shall  furnish  Mortgagee  with
    
    evidence that the renewal (or new) premium has been paid.



        (d) Insurance Proceeds.
            ------------------
                
                (i) In the event of any loss, Mortgagor will give
        
        prompt  written  notice thereof to the insurance  carrier
        
        and Mortgagee.  Mortgagor hereby authorizes Mortgagee  as
        
        Mortgagor's  attorney-in-fact to make proof of  loss,  to
        
        adjust  and compromise any claim, to commence, appear  in
        
        and  prosecute, in Mortgagee's or Mortgagor's  name,  any
        
        action  relating to any claim, and to collect and receive
        
        insurance  proceeds;  provided, however,  that  Mortgagee
        
        shall  have  no  obligation to do so.   If  an  event  of
        
        default  is not continuing, the preceding sentence  shall
        
        apply except that the Mortgagee shall not be entitled  to
        
        be  the  Mortgagor's attorney-in-fact and  the  Mortgagor
        
        shall  be  entitled  to  jointly  participate  with   the
        
        Mortgagee  in  adjusting any loss and  appearing  in  any
        
        proceeding.

                 
                 
                 (ii)     Except as may otherwise be required  by
        
        applicable  law,  Mortgagee  shall  apply  any  insurance
        
        proceeds received hereunder first to the payment  of  the
        
        costs  and  expenses incurred in the  collection  of  the
        
        proceeds  and  shall  then apply the  balance  (the  "Net
        
        Proceeds"), in its absolute discretion and without regard
        
        to the adequacy of its security, to:



                         (A)  The payment of indebtedness secured
            
            hereby,  whether then due and payable  or  not.   Any
            
            such application of proceeds to principal on the Note
            
            shall be without the imposition of any prepayment fee
            
            otherwise  payable  under the  Note,  but  shall  not
            
            extend  or  postpone the due dates of the installment
            
            payments  under  the  Note,  or  change  the  amounts
            
            thereof; or



                        (B) The reimbursement of Mortgagor, under
            
            Mortgagee's    prescribed    disbursement     control
            
            procedures, for the cost of restoration or repair  of
            
            the   Property.   Mortgagee  may,  at   its   option,
            
            condition  the reimbursement on Mortgagee's  approval
            
            of    the    plans   and   specifications   of    the
            
            reconstruction,    contractor's    cost    estimates,
            
            construction   budget   and   schedule,   architects'
            
            certificates,  waivers of liens, sworn statements  of
            
            mechanics and materialmen, and such other evidence of
            
            costs,   percentage   completion   of   construction,
            
            application of payments and satisfaction of liens  as
            
            Mortgagee may reasonably require.

                  
                  
                  (iii)     Notwithstanding  the  provisions   of
        
        paragraph 2.3(d)(ii) above, Mortgagee agrees that the Net
        
        Proceeds  from a loss described in this paragraph  2.3(d)
        
        will  be  made  available under clause (ii)(B)  above  to
        
        reimburse Mortgagor for the cost of restoration or repair
        
        of  the  Property,  provided that each of  the  following
        
        conditions is satisfied:



                         (A) No event of default has occurred and
            
            is continuing at the time the proceeds are received;


                         
                         
                         (B)  The Net Proceeds are less than  the
            
            indebtedness then secured by this Mortgage;

                         
                         
                         (C)  The proceeds are received more than
            
            one (1) year prior to the maturity date of the Note;

                         
                         
                         (D)  Mortgagor  gives Mortgagee  written
            
            notice within thirty (30) days after the proceeds are
            
            received  that  it intends to restore or  repair  the
            
            Property and requests that the Net Proceeds  be  made
            
            available therefor, and Mortgagor thereafter promptly
            
            commences the restoration or repair and completes the
            
            same  with  reasonable diligence in  accordance  with
            
            plans and specifications approved by Mortgagee, which
            
            approval shall not be unreasonably withheld;



                         (E) The Net Proceeds are sufficient,  in
            
            Mortgagee's reasonable business judgment, to  restore
            
            or repair the Property substantially to its condition
            
            prior  to  the  damage  or  destruction  or,  if   in
            
            Mortgagee's  reasonable business  judgment  they  are
            
            not,  Mortgagor deposits with Mortgagee funds  in  an
            
            amount equal to the deficiency, which funds Mortgagee
            
            may, at its option, require be expended prior to  use
            
            of the Net Proceeds; and



                           (F)    Mortgagee   receives   evidence
            
            reasonably  satisfactory  to  Mortgagee  that,   upon
            
            completion of the restoration or repair, the Property
            
            can  be  operated substantially as it was before  and
            
            will produce substantially as much income from tenant
            
            leases as it did before the damage or destruction.



                 (iv)     Except  to  the extent,  if  any,  that
        
        insurance proceeds are applied to payment of the  Secured
        
        Obligations,  Mortgagor's obligation to  restore,  repair
        
        and  maintain  the Property as provided in paragraph  2.4
        
        shall  not  be  excused, regardless of whether  insurance
        
        proceeds are available or insufficient.



         (e) Transfer of Title.  If the Property is sold pursuant
             -----------------
    to  Article 8 or if Mortgagee otherwise acquires title to the
    
    Property,  Mortgagee shall have all of the right,  title  and
    
    interest  of  Mortgagor in and to any insurance policies  and
    
    unearned   premiums  thereon  and  in  and  to  the  proceeds
    
    resulting from any damage to the Property prior to such  sale
    
    or acquisition.



    2.4 Preservation and Maintenance of Property; Right of Entry.
        --------------------------------------------------------

        
        (a) Preservation and Maintenance.  Mortgagor (i) will not
            -----------------------------
    commit  or  suffer  any  waste or permit  any  impairment  or
    
    deterioration  of  the Property, (ii) will  not  abandon  the
    
    Property, (iii) will restore or repair promptly and in a good
    
    and workmanlike manner all or any part of the Property to the
    
    equivalent of its original condition, or such other condition
    
    as  Mortgagee  may approve in writing, in the  event  of  any
    
    damage,  injury  or loss thereto, whether  or  not  insurance
    
    proceeds are available to cover in whole or in part the costs
    
    of  such  restoration or repair, (iv) will keep the Property,
    
    including  improvements, fixtures, equipment,  machinery  and
    
    appliances  thereon, in good condition and repair  and  shall
    
    replace fixtures, equipment, machinery and appliances of  the
    
    Property  when necessary to keep such items in good condition
    
    and  repair, and (v) will generally operate and maintain  the
    
    Property in a commercially reasonable manner.

        
        
        (b) Alterations.  No building or other improvement on the
            -----------
    Realty  will  be structurally altered, removed or demolished,
    
    in  whole  or  in  part,  without Mortgagee's  prior  written
    
    consent,  nor  will any fixture or chattel  covered  by  this
    
    Mortgage and adapted to the use and enjoyment of the Property
    
    be  removed at any time without like consent unless  actually
    
    replaced  by  an  article  of  equal  suitability,  owned  by
    
    Mortgagor,  free  and clear of any lien or security  interest
    
    except such as may be approved in writing by Mortgagee.



         (c)  Right of Entry.  Mortgagee is hereby authorized  to
              --------------
    enter the Property, including the interior of any structures,
    
    at  reasonable  times and after reasonable  notice,  for  the
    
    purpose  of  inspecting the Property and for the  purpose  of
    
    performing  any  of  the  acts it is  authorized  to  perform
    
    hereunder.



    2.5 Hazardous Substances.
        --------------------
         
         (a) No Future Hazardous Substances.  Mortgagor will  not
             ------------------------------
    cause  or  permit  the  Property  to  be  used  to  generate,
    
    manufacture,   refine,  transport,  treat,   store,   handle,
    
    dispose,   transfer,   produce  or  process   any   Hazardous
    
    Substance, except in compliance with all applicable  federal,
    
    state and local statutes, ordinances, rules, regulations  and
    
    other  laws, nor shall Mortgagor cause or permit, as a result
    
    of  any  intentional or unintentional act or omission on  the
    
    part  of Mortgagor or any tenant, subtenant or other user  or
    
    occupier  of  the  Property, a releasing, spilling,  leaking,
    
    pumping,  pouring,  emitting,  emptying  or  dumping  of  any
    
    Hazardous  Substance onto the Property or any other  property
    
    or into any waters, except in compliance with all such laws.


         (b)  Notification; Clean Up.  Mortgagor will immediately
              ----------------------
    notify  Mortgagee should Mortgagor (i) become  aware  of  any
    
    Hazardous   Substance  or  other  environmental  problem   or
    
    liability  with  respect to the Property,  (ii)  receive  any
    
    notice  of,  or  become  aware  of,  any  actual  or  alleged
    
    violation with respect to the Property of any federal,  state
    
    or  local  statute, ordinance, rule, regulation or other  law
    
    pertaining to Hazardous Substances, or (iii) become aware  of
    
    any  lien  or  action with respect to any of  the  foregoing.
    
    Mortgagor will, at its sole expense, take all actions as  may
    
    be  necessary  or  advisable for the  clean-up  of  Hazardous
    
    Substances  on  or  with respect to the  Property,  including
    
    without  limitation  all  removal, containment  and  remedial
    
    actions  in  accordance with all applicable laws and  in  all
    
    events  in  a  manner  satisfactory to Mortgagee,  and  shall
    
    further  pay or cause to be paid all clean-up, administrative
    
    and  enforcement costs of governmental agencies with  respect
    
    to Hazardous Substances on or with respect to the Property if
    
    obligated to do so by contract or by law.



         (c)  Verification.  For the purposes of  inspecting  the
              ------------
    Property to ascertain the accuracy of all representations and
    
    warranties in this Mortgage relating to Hazardous Substances,
    
    and  the  observance  of  all  covenants  contained  in  this
    
    paragraph 2.5 (i) Mortgagee is hereby authorized to enter and
    
    inspect   the  Property,  including  the  interior   of   any
    
    structures, at reasonable times and after reasonable  notice,
    
    and  (ii)  if and at any time Hazardous Substances are  being
    
    handled  on  the Property, Mortgagor shall furnish  Mortgagee
    
    with  such  information and documents as  may  be  reasonably
    
    requested   by  Mortgagee  to  confirm  that  such  Hazardous
    
    Substances,  are  being  handled  in  compliance   with   all
    
    applicable  federal,  state and local  statutes,  ordinances,
    
    rules, regulations and other laws.  Mortgagor shall reimburse
    
    Mortgagee  upon demand for all costs and expenses,  including
    
    without limitation attorneys' fees, incurred by Mortgagee  in
    
    connection  with  any  such  entry  and  inspection  and  the
    
    obtaining of such information and documents.


     
     2.6  Parking.   If any part of the automobile parking  areas
          -------
included within the Property is taken by condemnation, or  before

said areas are otherwise reduced, Mortgagor will take all actions

as  are necessary to provide parking facilities in kind, size and

location  to  comply  with  all  governmental  zoning  and  other

regulations  and  all  leases.  Before making  any  contract  for

substitute   parking  facilities,  Mortgagor  will   furnish   to

Mortgagee  satisfactory assurance of completion thereof  free  of

liens  and  in  conformity with all government zoning  and  other

regulations.



     2.7  Use of Property.  Mortgagor will comply with all  laws,
          ---------------
ordinances,  regulations  and requirements  of  any  governmental

body,  and  all  other  covenants, conditions  and  restrictions,

applicable  to  the  Property, and pay all fees  and  charges  in

connection  therewith.   Unless required  by  applicable  law  or

unless Mortgagee has otherwise agreed in writing, Mortgagor  will

not  allow  changes in the use for which all or any part  of  the

Property  was  intended at the time this Mortgage  was  executed.

Mortgagor  will  not initiate or acquiesce in  a  change  in  the

zoning  classification of the Property without Mortgagee's  prior

written consent.
    
    
    2.8 Condemnation.
        -------------
          

          (a)   Proceedings.   Mortgagor  will  promptly   notify
                -----------
    Mortgagee  of  any  action  or  proceeding  relating  to  any
    
    condemnation  or  other taking (including without  limitation
    
    change of grade), whether direct or indirect, of the Property
    
    or  part  thereof  or  interest therein, and  Mortgagor  will
    
    appear  in and prosecute any such action or proceeding unless
    
    otherwise   directed  by  Mortgagee  in  writing.   Mortgagor
    
    authorizes    Mortgagee,    at   Mortgagee's    option,    as
    
    attorney-in-fact for Mortgagor, to commence,  appear  in  and
    
    prosecute, in Mortgagee's or Mortgagor's name, any action  or
    
    proceeding relating to any such condemnation or other taking,
    
    and to settle or compromise any claim in connection with such
    
    condemnation   or  other  taking;  provided,  however,   that
    
    Mortgagee  shall  have no obligation to do so.   All  awards,
    
    payments,   damages,  direct,  consequential  and  otherwise,
    
    claims,  and  proceeds thereof, in connection with  any  such
    
    condemnation or other taking, or for conveyances in  lieu  of
    
    condemnation,  are  hereby assigned  to  Mortgagee,  and  all
    
    proceeds  of  any  such awards, payments, damages  or  claims
    
    shall be paid to Mortgagee.

         
         
         (b) Application of Proceeds.  Mortgagee shall apply  any
             -----------------------
    such proceeds in the manner and upon the terms and conditions
    
    set forth in paragraph 2.3(d)(ii) relating to the application
    
    of  insurance  proceeds, without regard to the provisions  of
    
    paragraph 2.3(d)(iii).



     2.9 Protection of Mortgagee's Security.  Mortgagor will give
         ----------------------------------
notice  to Mortgagee of and will, at its expense, appear  in  and

defend any action or proceeding that might affect the Property or

title thereto or the interests of Mortgagee therein or the rights

or  remedies  of Mortgagee.  If any such action or proceeding  is

commenced  or if Mortgagee is made a party to any such action  or

proceeding by reason of this Mortgage, or if Mortgagor  fails  to

perform  any  obligation on its part to be  performed  hereunder,

then  Mortgagee, in its own discretion, may make any appearances,

disburse  any sums, make any entries upon the Property  and  take

any  actions  as  may  be necessary or desirable  to  protect  or

enforce  the  security  of this Mortgage, to  remedy  Mortgagor's

failure to perform its obligations (without, however, waiving any

default   by  Mortgagor)  or  otherwise  to  protect  Mortgagee's

interests.  Mortgagor agrees to pay all loss, damage,  costs  and

expenses, including reasonable attorneys' fees, of Mortgagee thus

incurred.   This  paragraph shall not  be  construed  to  require

Mortgagee to incur any expenses, make any appearances or take any

actions.

     
     
     2.10     Reimbursement of Mortgagee's Expenses.  All amounts
              -------------------------------------
disbursed  by  Mortgagee pursuant to paragraph 2.9 or  any  other

provision  of  this  Mortgage, with interest  thereon,  shall  be

additional  indebtedness of Mortgagor secured by  this  Mortgage.

All  such amounts shall be immediately due and payable and  shall

bear  interest from the date of disbursement at the interest rate

in  effect on the Note from time to time, or at the maximum  rate

which  may  be  collected from Mortgagor on such amounts  by  the

payee thereof under applicable law if that is less.


     
     2.11     Books and Records; Financial Statements.  Mortgagor
              ---------------------------------------
will  keep  and maintain at Mortgagor's address stated above,  or

such  other place as Mortgagee may approve in writing,  books  of

accounts and records adequate to reflect correctly the results of

the   operation  of  the  Property  and  copies  of  all  written

contracts,   leases  and  other  instruments  which  affect   the

Property.   Such  books,  records, contracts,  leases  and  other

instruments  shall  be  subject to  examination,  inspection  and

copying  at  any  reasonable time by Mortgagee.   Mortgagor  will

furnish  to  Mortgagee, within twenty (20) days after Mortgagee's

request  therefor,  the following documents,  each  certified  to

Mortgagee  by  Mortgagor  as being true,  correct  and  complete:

(a)  a  copy of all leases and other agreements for the occupancy

or  use  of all or any part of the Property, (b) a rent roll  for

the  Property,  showing the name of each  tenant,  and  for  each

tenant, the suite occupied, the number of square feet rented, the

lease  expiration date, the rent payable, the date through  which

rent  has been paid, the amount of any security deposit  and  the

number  and term of any renewal options, (c) a copy of  the  most

recent  real  and  personal  property  tax  statements  for   the

Property,  (d)  a  copy  of the most recent  statements  for  the

insurance  coverages maintained under paragraph  2.3(a)  of  this

Mortgage,  and  (e)  a statement of income and  expenses  of  the

Property  for  the most recently ended fiscal year of  Mortgagor.

In  addition, Mortgagor and any general partner therein  and  any

guarantor   of  the  Loan  will  furnish  to  Mortgagee,   within

twenty  (20) days after Mortgagee's request therefor, a  complete

and   current  financial  statement,  in  reasonable  detail  and

certified as correct by Mortgagor or such partner or guarantor.



                           ARTICLE 3
                            RESERVES
                            --------

     
     3.1  Deposits.  Mortgagor will, at the time of  making  each
          ---------
installment payment under the Note, deposit with Mortgagee a sum,

as  estimated  by  Mortgagee, equal to (a) the  rents  under  any

ground  lease, (b) the taxes and special assessments next due  on

the  Property, and (c) the premiums that will next become due  on

insurance  policies as may be required under this Mortgage,  less

all  sums  already deposited therefor, divided by the  number  of

months  to  elapse before two (2) months prior to the  date  when

such  rents, taxes, special assessments and premiums will  become

delinquent.   Mortgagee  may require Mortgagor  to  deposit  with

Mortgagee,   in  advance,  such  other  sums  for  other   taxes,

assessments, premiums, charges and impositions in connection with

Mortgagor or the Property as Mortgagee reasonably deems necessary

to  protect  Mortgagee's interests (herein "Other  Impositions").

Such sums for Other Impositions shall be deposited in a lump  sum

or in periodic installments, at Mortgagee's option.  If requested

by  Mortgagee,  Mortgagor will promptly deliver to Mortgagee  all

bills  and notices with respect to any rents, taxes, assessments,

premiums   and  Other  Impositions.   All  sums  deposited   with

Mortgagee  under  this  paragraph  3.1  are  hereby  pledged   as

additional   security   for   the   Secured   Obligations.    The

requirements  of  this paragraph are subject to  any  conditional

waiver  executed by Mortgagee, limited to the time when ownership

of the Property is as stated in such waiver.

     
     
     3.2  Application of Deposits.  All such deposited sums shall
          -----------------------
be  held  by  Mortgagee and applied in such  order  as  Mortgagee

elects to pay such rents, taxes, assessments, premiums and  Other

Impositions or, in the event of default hereunder, may be applied

in  whole  or  in  part,  to indebtedness  secured  hereby.   The

arrangement  provided for in this Article 3  is  solely  for  the

added  protection  of Mortgagee and entails no responsibility  on

Mortgagee's  part  beyond the allowing  of  due  credit,  without

interest,  for  the  sums  actually received  by  it.   Upon  any

assignment of this Mortgage by Mortgagee, any funds on hand shall

be  turned  over  to  the  assignee  and  any  responsibility  of

Mortgagee with respect thereto shall terminate.  Each transfer of

the  Property  shall automatically transfer to  the  grantee  all

rights  of  Mortgagor  with  respect  to  any  funds  accumulated

hereunder.   Upon  payment  in full of the  Secured  Obligations,

Mortgagee  shall  promptly  refund  to  Mortgagor  the  remaining

balance of any deposits then held by Mortgagee.



     3.3 Adjustments to Deposits.  If the total deposits held  by
         -----------------------
Mortgagee  exceed  the amount deemed necessary  by  Mortgagee  to

provide  for  the  payment  of  such rents,  taxes,  assessments,

premiums  and Other Impositions as the same fall due,  then  such

excess shall, provided no event of default then exists hereunder,

be   credited  by  Mortgagee  on  the  next  due  installment  or

installments of such deposits.  If at any time the total deposits

held  by  Mortgagee is less than the amount deemed  necessary  by

Mortgagee  to  provide for the payment thereof as the  same  fall

due,  then  Mortgagor will deposit the deficiency with  Mortgagee

within thirty (30) days after written notice to Mortgagor stating

the amount of the deficiency.

                           
                           
                           ARTICLE 4
            RESTRICTIONS ON TRANSFER OR ENCUMBRANCE
            ---------------------------------------

     
     
     4.1 Restrictions on Transfer or Encumbrance of the Property.
         -------------------------------------------------------
If  the Property or any part thereof or interest therein shall be

encumbered,  sold  (by  contract  or  otherwise),  conveyed,   or

otherwise  transferred  by Mortgagor, or if  without  Mortgagee's

prior  written consent there shall be any change in the ownership

of  any stock interest in a corporate Mortgagor, in the ownership

of  any  general partnership interest in any general  or  limited

partnership  Mortgagor  or  in the ownership  of  any  beneficial

interest in any other Mortgagor which is not a natural person  or

persons,  or  if without Mortgagee's prior written consent  there

shall  be any change in the ownership of any such stock,  general

partnership  or  other beneficial interest  in  any  corporation,

partnership or other entity, organization or association directly

or  indirectly  owning an interest in Mortgagor,  then  the  same

shall  be  deemed  to  be  a  "Transfer"  for  purposes  of  this

paragraph.   In the event of such a Transfer, Mortgagee  may,  at

its sole option, declare such Transfer to constitute an event  of

default  under  this Mortgage and invoke any remedy  or  remedies

provided for in paragraph 8.1 hereof or may, at its sole  option,

consent  to such Transfer and increase the interest rate  on  the

indebtedness  secured hereby.  Neither of the  foregoing  options

shall apply, however, in the case of a Transfer (a) by devise  or

descent  or  operation  of law upon the death  of  an  individual

Mortgagor, a partner of a partnership Mortgagor, a shareholder of

a  corporate Mortgagor, the owner of a beneficial interest of any

other  Mortgagor which is not a natural person, or the  owner  of

any  stock,  partnership  or  other beneficial  interest  in  any

corporation,   partnership  or  other  entity,  organization   or

association   directly  or  indirectly  owning  an  interest   in

Mortgagor,  provided  that following the Transfer  the  person(s)

and/or  firm(s)  having  effective  managerial  control  of   the

Property are reasonably satisfactory to Mortgagee, (b) a Transfer

of  the Property or any portion thereof to AnnTaylor, Inc. or any

of  its  subsidiaries, (the "Permitted Transferees"), so long  as

the  transfer is subject to this Mortgage in all respects and the

Permitted  Transferee has executed and delivered to the Mortgagee

such  documents  as  are  reasonably  requested  to  give  effect

thereto, or (c) transfers of shares of stock in AnnTaylor  Stores

Corporation  so  long  as  its stock  is  publicly  traded  on  a

recognized stock exchange.



                           ARTICLE 5
           UNIFORM COMMERCIAL CODE SECURITY AGREEMENT
           ------------------------------------------

    
    
    5.1 Grant to Mortgagee.  This Mortgage constitutes a security
        -------------------
agreement pursuant to the Uniform Commercial Code with respect to

all  Property  constituting "Property" as  described  herein  and

Mortgagor hereby grants Mortgagee a security interest in all such

property  as  additional  security for the  Secured  Obligations.

Notwithstanding the foregoing, the Mortgagee agrees that  it  has

no  security interest, lien or claim in, on or to the  inventory,

personal   property,   computer   equipment,   materials-handling

equipment, or similar personal property or fixtures which may now

or  in  the  future be located on the Realty.   If  requested  by

Mortgagor, Mortgagee agrees to execute an instrument in form  and

substance reasonably satisfactory to Mortgagee stating that  such

items  are  free  from  any lien, claim or security  interest  of

Mortgagee, certifying that Mortgagor is not in default, (if it is

not)   and  consenting  to  such  transaction  conditioned   upon

Mortgagee  having  no responsibility for such  property  and  the

agreement of the secured party that, in the event Mortgagee takes

possession of the Property through exercise of its remedies as  a

result  of  a  deed in lieu of foreclosure, it will  remove  such

property  upon Mortgagee's request without damaging the Property,

within  a  reasonable  time  after Mortgagee's  request  or  such

property  shall  be  deemed  abandoned  by  the  secured   party;

provided,  however, nothing herein shall be construed to  require

any  consent  from  Mortgagee for such  transaction  or  for  the

alteration or replacement of any such items.



     5.2  Mortgagee's  Rights  and  Remedies.   With  respect  to
          ----------------------------------
Property  subject  to the foregoing security interest,  Mortgagee

has  all of the rights and remedies (i) of a secured party  under

the  Uniform  Commercial  Code, (ii) provided  herein,  including

without  limitation the right to cause such Property to  be  sold

under   the   power  of  sale  granted  by  this  Mortgage,   and

(iii) provided by law.  In exercising its remedies, Mortgagee may

proceed  against  the items of real property  and  any  items  of

personal  property  separately  or  together  and  in  any  order

whatsoever,  without  in any way affecting  the  availability  of

Mortgagee's  remedies.   Upon demand by  Mortgagee  following  an

event of default hereunder, Mortgagor will assemble any items  of

personal  property and make them available to  Mortgagee  at  the

Property,  a  place  which  is hereby  deemed  to  be  reasonably

convenient  to both parties.  Mortgagee shall give  Mortgagor  at

least  ten (10) days' prior written notice of the time and  place

of  any public sale or other disposition of such Property  or  of

the time of or after which any private sale or any other intended

disposition  is  to  be made.  Any person  permitted  by  law  to

purchase at any such sale may do so.  Such Property may  be  sold

at  any  one  or  more public or private sales  as  permitted  by

applicable  law.   All  expenses incurred in  realizing  on  such

Property shall be borne by Mortgagor.



     5.3  Fixture Filing.  THIS MORTGAGE SHALL BE EFFECTIVE AS  A
          ---------------
FINANCING STATEMENT FILED AS A FIXTURE FILING WITH RESPECT TO ALL

GOODS  WHICH  ARE  OR  ARE  TO BECOME  FIXTURES  RELATED  TO  THE

PROPERTY.   FOR  PURPOSES  OF  THE UNIFORM  COMMERCIAL  CODE  THE

FOLLOWING INFORMATION IS FURNISHED:



         (a) The name and address of the record owner of the real
    estate described in this instrument is:

            
            AnnTaylor Distribution Services, Inc.
            414 Chapel Street
            New Haven, Connecticut 06511

        
        (b) the name and address of the Debtor is:

            AnnTaylor Distribution Services, Inc.
            414 Chapel Street
            New Haven, Connecticut 06511

        (c) the name and address of the Secured Party is:

            General Electric Capital Assurance Company
            P. O. Box 490
            Seattle, Washington 98111-0490

        (d)   Information  concerning  the  security   interest
    evidenced by this instrument may be obtained from the Secured
    Party at its address above.

        (e) This document covers goods which are or are to become
    fixtures.

        (f) Proceeds and products of collateral are also covered.

                           
                           
                           ARTICLE 6
      ASSIGNMENT OF RENTS AND LEASES; LEASES OF PROPERTY;
      ---------------------------------------------------
        APPOINTMENT OF RECEIVER; MORTGAGEE IN POSSESSION
        ------------------------------------------------

     
     
     6.1 Mortgagor to Comply with Leases.  Mortgagor will, at its
         -------------------------------
own cost and expense:

         
         (a) Faithfully abide by, perform and discharge each  and
    every obligation, covenant and agreement under any leases  or
    other  agreements for the occupancy or use  of  the  Property
    (collectively  "Leases")  to be  performed  by  the  landlord
    thereunder;

         (b)  Enforce or secure the performance of each and every
    material  obligation, covenant, condition  and  agreement  of
    said Leases by the tenants thereunder to be performed;

         (c)  Not  borrow against, pledge or further  assign  any
    rentals  due under said Leases (which shall not prohibit  the
    transfers  referred to in subparagraph (b) of  paragraph  4.1
    above);

         (d) Not permit the prepayment of any rents due under any
    of the Leases for more than one month in advance nor for more
    than  the next accruing installment of rents, nor anticipate,
    discount, compromise, forgive or waive any such rents;

         (e)  Not waive, excuse, condone or in any manner release
    or   discharge  any  tenants  of  or  from  the  obligations,
    covenants,  conditions and agreements by said tenants  to  be
    performed under the Leases;

         (f)  Not  permit  any  tenant to assign  or  sublet  its
    interest in any of the Leases unless required to do so by the
    terms of the Lease and then only if such assignment does  not
    work  to  relieve the tenant of any liability for payment  of
    and performance of its obligations under such Lease;

        (g) Not terminate any Lease or accept a surrender thereof
    or  a  discharge of the tenant providing for a term (assuming
    that all renewal options, if any, are exercised) of more than
    five  (5)  years nor shall Mortgagor terminate  or  accept  a
    surrender  in any single twelve (12) month period  more  than
    twenty-five percent (25%) of the aggregate total net rentable
    area without the written consent of the Mortgagee;

        (h) Not consent to a subordination of the interest of any
    tenant  to  any party other than Mortgagee and then  only  if
    specifically consented to by the Mortgagee; and

          (i)  Not  amend  or  modify  any  Lease  or  alter  the
    obligations  of  the  parties thereunder,  excepting  in  the
    ordinary  and prudent course of business with due regard  for
    the  security afforded the Mortgagee by the Lease,  and  will
    not,  without  the Mortgagee's written consent,  enter  into,
    execute,  modify,  or  extend  any  Lease  now  existing   or
    hereafter  made  providing  for a  term  (assuming  that  all
    renewal options, if any, are exercised) of more than five (5)
    years  unless  the  leased premises is less than  twenty-five
    percent  (25%)  of  the  net rentable area  of  the  building
    improvements at the Property.

     
     
     6.2  Mortgagee's Right to Perform under Leases.  Should  the
          -----------------------------------------
Mortgagor   fail  to  perform,  comply  with  or  discharge   any
obligations of Mortgagor under any lease or should the  Mortgagee
become aware of or be notified by any tenant under any lease of a
failure  on the part of Mortgagor to so perform, comply  with  or
discharge  its obligations under said lease, Mortgagee  may,  but
shall  not be obligated to, and without further demand  upon  the
Mortgagor,  and without waiving or releasing Mortgagor  from  any
obligation  in this Mortgage contained, remedy such failure,  and
the  Mortgagor agrees to repay upon demand all sums  incurred  by
the  Mortgagee  in  remedying  any  such  failure  together  with
interest at the then rate in effect on the Note.  All such  sums,
together  with  interest  as  aforesaid  shall  become  so   much
additional  indebtedness secured by this Mortgage,  but  no  such
advance shall be deemed to relieve the Mortgagor from any default
hereunder.

     
     
     6.3  Assignment  of  Leases and Rents.  The  Mortgagor  does
          --------------------------------
hereby  sell,  assign  and transfer unto  Mortgagee  all  of  the
leases,  rents, issues, income and profits now due and which  may
hereafter  become due under or by virtue of the Leases  including
those,  if  any, described on Exhibit B attached hereto,  whether
written  or verbal, or any agreement for the use or occupancy  of
the  Property,  it  being  the  intention  of  this  Mortgage  to
establish  an  absolute present transfer and  assignment  of  the
Leases and all of the rents, issues, income and profits from  the
Property  unto  the Mortgagee, and not merely the granting  of  a
security   interest,  and  the  Mortgagor  does  hereby   appoint
irrevocably  the  Mortgagee its true and lawful attorney  in  its
name and stead, which appointment is coupled with an interest, to
collect all of said rents and profits; provided, Mortgagee grants
the  Mortgagor  the privilege, revocable, to collect  and  retain
such  rents,  income, and profits unless and until  an  event  of
default exists under this Mortgage.  Upon an event of default and
whether  before or after the institution of proceedings  to  sell
the  Property or foreclose this Mortgage or during any period  of
redemption  the Mortgagee, and without regard to waste,  adequacy
of  the  security or solvency of the Mortgagor,  may  revoke  the
privilege  granted  Mortgagor hereunder  to  collect  the  rents,
issues,  income  and profits of the Property,  and  may,  at  its
option, without notice:

         (a)  in  person  or  by agent, with  or  without  taking
    possession  of  or  entering the Property,  with  or  without
    bringing any action or proceeding, give, or require Mortgagor
    to  give,  notice  to  any  or all tenants  under  any  lease
    authorizing  and  directing the tenant  to  pay  such  rents,
    issues, income and profits to Mortgagee; collect all  of  the
    rents,  issues and profits; enforce the payment  thereof  and
    exercise  all of the rights of the landlord under  any  lease
    and  all  of  the rights of Mortgagee hereunder; enter  upon,
    take possession of, manage and operate said Property, or  any
    part  thereof; cancel, enforce or modify any leases, and  fix
    or  modify  rents, and do any acts which the Mortgagee  deems
    proper  to protect the security hereof with or without taking
    possession of said Property; or

        (b) apply for the appointment of a receiver in accordance
    with  the  statutes  and  law made and  provided  for,  which
    receivership Mortgagor hereby consents to, who shall  collect
    the  rents, profits and all other income of any kind;  manage
    the  Property  so  as  to prevent waste; and  execute  leases
    within or beyond the period of receivership.

     The  rents, issues, income and profits may be applied,  less
costs  and  expenses  of  operation, management  and  collection,
including attorneys fees and the payment of the fees and expenses
of  any  agent or receiver, to the payment of taxes, assessments,
insurance  premiums  and expenditures for the management,  repair
and  upkeep  of  the Property, to the performance  of  landlord's
obligations under any Leases and to the Secured Obligations,  all
in  such order as the Mortgagee may determine.  The entering upon
and  taking  possession of the Property, the collection  of  such
rents  and profits and the application thereof as aforesaid shall
not cure or waive any defaults under this Mortgage nor in any way
operate  to prevent the Mortgagee from pursuing any other  remedy
which  it  may  now  or hereafter have under the  terms  of  this
Mortgage  nor  shall it in any way be deemed  to  constitute  the
Mortgagee  a mortgagee-in-possession.  The rights and  powers  of
the  Mortgagee  hereunder shall remain in full force  and  effect
both  prior to and after any foreclosure of the Mortgage and  any
sale pursuant thereto.

     
     
     6.4 Leases of the Property.  Without the Mortgagee's written
         -----------------------
consent,  the Mortgagor will not enter into, execute, modify,  or
extend any Lease now existing or hereafter made providing a  term
(assuming  that  all renewal options, if any, are  exercised)  of
more  than five (5) years unless the leased premises is less than
twenty-five  percent  (25%)  of the  net  rentable  area  of  the
building  improvements  at  the Property.   Mortgagor  shall  not
surrender  or terminate any Lease now existing or hereafter  made
providing a term (assuming that all renewal options, if any,  are
exercised)  of  more  than  five (5) years  nor  shall  Mortgagor
surrender  or  terminate in any single twelve-month  period  more
than  twenty-five  percent  (25%)  of  the  aggregate  total  net
rentable area without the written consent of the Mortgagee.  Each
lease of the Property, at the election of the Mortgagee, will  be
either  superior or subordinate to the lien of the Mortgage,  and
each  tenant  shall  execute  an  appropriate  subordination   or
attornment agreement as required by the Mortgagee.  Also, to  the
extent  required by the Mortgagee, each tenant shall  execute  an
estoppel certificate and acknowledge receipt of a notice  of  the
assignment of its lease, all satisfactory in form and content  to
the Mortgagee.



                           ARTICLE 7
                       EVENTS OF DEFAULT
                       -----------------

     
     
     7.1 Events of Default.  Any one or more of the following  is
         -------------------
an event of default hereunder:

         
         
         (a) Failure to make any payment when due under the Note,
    this Mortgage or any of the other Loan Documents, followed by
    the  failure to make such payment within ten (10) days  after
    written  notice  thereof  given to  Mortgagor  by  Mortgagee;
    provided,  however, that Mortgagee shall not be obligated  to
    give  Mortgagor  written  notice  prior  to  exercising   its
    remedies with respect to such default if Mortgagee had  twice
    previously given Mortgagor during that calendar year a notice
    of default for failure to make a payment of similar type.

         (b) Failure to perform any other covenant, agreement  or
    obligation under the Note, this Mortgage or any of the  other
    Loan  Documents, followed by the failure to cure such default
    within thirty (30) days after written notice thereof given to
    Mortgagor  by Mortgagee (or if such cure cannot be  completed
    within  such  thirty (30) day period through the exercise  of
    diligence, the failure by Mortgagor to commence the  required
    cure  within  such thirty (30) day period and  thereafter  to
    continue  the  cure with diligence and to complete  the  cure
    within  ninety  (90)  days following  Mortgagee's  notice  of
    default).

         (c)  Mortgagor  or  any trustee  of  Mortgagor  files  a
    petition  in bankruptcy or for an arrangement, reorganization
    or  any  other form of debtor relief; or such a  petition  is
    filed  against Mortgagor or any trustee of Mortgagor and  the
    petition  is not dismissed within forty-five (45) days  after
    filing.

        (d) A decree or order is entered for the appointment of a
    trustee,  receiver or liquidator for Mortgagor or Mortgagor's
    property,  and  such  decree or order is not  vacated  within
    forty-five (45) days after the date of entry.

        (e) Mortgagor commences any proceeding for dissolution or
    liquidation;  or  any  such proceeding is  commenced  against
    Mortgagor   and  the  proceeding  is  not  dismissed   within
    forty-five (45) days after the date of commencement.

         (f) Mortgagor makes an assignment for the benefit of its
    creditors,  or  admits in writing its inability  to  pay  its
    debts generally as they become due.

         (g)  There is an attachment, execution or other judicial
    seizure of any portion of Mortgagor's assets and such seizure
    is not discharged within ten (10) days.

        (h) Any representation or disclosure made to Mortgagee by
    Mortgagor  or  any  guarantor  of  the  Loan  proves  to   be
    materially false or misleading when made, whether or not that
    representation or disclosure is contained herein.

                           
                           
                           
                           ARTICLE 8
                            REMEDIES
                            --------

    8.1 Acceleration Upon Default; Additional Remedies.  Upon the
        -------------------------
occurrence  and  continuance of an event  of  default  hereunder,
Mortgagee may, at its option and without notice to or demand upon
Mortgagor, take any one or more of the following actions:

         
        (a)  Declare  any or all indebtedness  secured  by  this
    Mortgage to be due and payable immediately.

         
        (b)  Bring  a court action to enforce the provisions  of
    this  Mortgage  or  any  of the indebtedness  or  obligations
    secured by this Mortgage.

        
        (c) Bring a court action to foreclose this Mortgage.

        
        (d)  Foreclose  this Mortgage under the  power  of  sale
    granted   by  this  Mortgage  in  any  manner  permitted   by
    applicable law.

        
        (e)  Exercise  any  or all of the  rights  and  remedies
    provided for herein in the event of default hereunder.

        
        (f)  Exercise any other right or remedy available  under
    law or in equity.

     
     
     8.2 Right to Foreclose.  If an event of default shall occur,
         -------------------
the  Mortgagee  may,  either  with or  without  entry  or  taking
possession,  proceed by suit or suits at law or in equity  or  by
any other appropriate proceedings or remedy to enforce payment of
the  Secured  Obligations or the performance of  any  other  term
hereof or any other right and the Mortgagor hereby authorizes and
fully  empowers  the  Mortgagee to foreclose  this  Mortgage  and
grants  to  the Mortgagee full authority to sell the Property  at
public auction and convey title to the Property to the purchaser,
either  in  one  parcel  or separate lots  and  parcels,  all  in
accordance with and in the manner prescribed by law, and  out  of
the  proceeds  arising from sale and foreclosure  to  retain  the
principal   and  interest  due  on  the  Note  and  the   Secured
Obligations  together with all such sums of  money  as  Mortgagee
shall  have  expended or advanced pursuant to  this  Mortgage  or
pursuant to statute together with interest thereon at the rate of
interest  provided for in the Note and all costs and expenses  of
such  foreclosure,  including lawful attorney's  fees,  with  the
balance,  if any, to be paid to the persons entitled  thereto  by
law.   In any such proceeding the Mortgagee may apply all or  any
portion  of the Secured Obligations to the amount of the purchase
price.

     
     
     8.3  Application  of  Proceeds  of  Foreclosure  Sale.   The
          ------------------------------------------------
proceeds  of  any  foreclosure sale  of  the  Property  shall  be
distributed and applied in the following order of priority unless
otherwise provided by law: (a) to all costs and expenses incident
to the foreclosure proceedings and in all prior efforts to effect
collection  of  the  Secured  Obligations,  including  all   such
allowable  items  as  are  mentioned in the  preceding  paragraph
hereof;  (b)  all  other  items  which  under  the  terms  hereof
constitute  Secured Obligations additional to that  evidenced  by
the  Note,  with interest thereon as provided herein  or  in  the
Note;  (c)  all  interest remaining unpaid on the Note;  (d)  all
principal  remaining unpaid on the Note, to be applied  first  to
principal  which is not the subject of any guaranty by any  third
party and thereafter, after all such non-guaranteed principal has
been  repaid,  to  principal that is  the  subject  of  any  such
guaranty; and (e) the balance, if any, shall be paid over to  the
Mortgagor  or  its  successors and assigns.  In  any  event,  the
purchaser under any foreclosure sale shall be under no obligation
to see to the proper application of the purchase money.

    
    
    8.4 Waiver of Order of Sale and Marshaling.  Mortgagor waives
        --------------------------------------
all  rights to direct the order in which any of the Property will
be  sold  in the event of any sale under this Mortgage, and  also
any right to have any of the Property marshaled upon any sale.

     
     
     8.5  Non-Waiver of Defaults.  The entering upon  and  taking
          ----------------------
possession  of  the  Property, the collection  of  Rents  or  the
proceeds of fire and other insurance policies or compensation  or
awards  for  any  taking  or  damage of  the  Property,  and  the
application or release thereof as herein provided, shall not cure
or waive any default or notice of default hereunder or invalidate
any act done pursuant to such notice.

     
     
     8.6  Foreclosure Subject to Tenancies.  Mortgagee shall have
          --------------------------------
the right at its option to foreclose this Mortgage subject to the
rights of any tenant or tenants of the Property.

     
     
     8.7  Evasion  of Prepayment Terms.  If an event  of  default
          ----------------------------
hereunder has occurred and is continuing, a tender of payment  of
the  amount necessary to satisfy the entire indebtedness  secured
hereby made at any time prior to foreclosure sale (including sale
under  power of sale) by Mortgagor, its successors or assigns  or
by  anyone  in  behalf of Mortgagor, its successors  or  assigns,
shall  constitute an evasion of the prepayment terms of the  Note
and  be  deemed to be a voluntary prepayment thereunder  and  any
such  payment  to  the extent permitted by law, will,  therefore,
include  the  additional payment required  under  the  prepayment
privilege, if any, contained in the Note.

     
     
     8.8  Remedies Cumulative.  To the extent permitted  by  law,
          --------------------
every right and remedy provided in this Mortgage is distinct  and
cumulative to all other rights or remedies under this Mortgage or
afforded  by  law  or  equity  or  any  other  agreement  between
Mortgagee  and  Mortgagor,  and may  be  exercised  concurrently,
independently   or   successively,  in  any   order   whatsoever.
Mortgagee  may  exercise any of its rights and  remedies  at  its
option without regard to the adequacy of its security.

      
      
      8.9  Mortgagee's  Expenses.   Mortgagor  will  pay  all  of
           ---------------------
Mortgagee's expenses incurred in any efforts to enforce any terms
of  this  Mortgage, whether or not any suit is  filed,  including
without  limitation  legal  fees and  disbursements,  foreclosure
costs  and title charges.  All such sums, with interest  thereon,
shall  be  additional indebtedness of Mortgagor secured  by  this
Mortgage.   Such  sums shall be immediately due and  payable  and
shall  bear interest from the date of disbursement at the default
rate  of  interest stated in the Note, or the maximum rate  which
may  be collected from Mortgagor under applicable law if that  is
less.

     
     
     8.10     Right  to Discontinue Proceedings.   In  the  event
              ---------------------------------
Mortgagee  shall  have proceeded to invoke any right,  remedy  or
recourse permitted under this Mortgage and shall thereafter elect
to  discontinue  or  abandon the same for any  reason,  Mortgagee
shall  have  the  unqualified right to do so and  in  such  event
Mortgagor  and  Mortgagee  shall  be  restored  to  their  former
positions  with  respect  to  the indebtedness  secured  by  this
Mortgage.   This Mortgage, the Property and all rights,  remedies
and  recourse of the Mortgagee shall continue as if the same  had
not been invoked.

                           
                           
                           
                           ARTICLE 9
                            GENERAL
                            -------

     
     
     9.1  Application of Payments.  Except as applicable  law  or
          ------------------------
this  Mortgage  may otherwise provide, all payments  received  by
Mortgagee  under the Note or this Mortgage shall  be  applied  by
Mortgagee  in  the following order of priority:  (a)  Mortgagee's
expenses  incurred in any efforts to enforce any  terms  of  this
Mortgage;  (b)  amounts payable to Mortgagee by  Mortgagor  under
Article 3 for reserves; (c) interest and late charges payable  on
the  Note;  (d)  principal of the Note; (e) interest  payable  on
advances   made  to  protect  the  security  of  this   Mortgage;
(f) principal of such advances; and (g) any other sums secured by
this  Mortgage  in such order as Mortgagee, at  its  option,  may
determine; provided, however, that Mortgagee may, at its  option,
apply any such payments received to interest on and principal  of
advances  made to protect the security of this Mortgage prior  to
applying such payments to interest on or principal of the Note.

    
    
    9.2 Release of Mortgage.  Upon payment of all sums secured by
        -------------------
this Mortgage, this Mortgage and all assignments contained herein
shall  be  void,  and  this Mortgage shall  be  released  by  the
Mortgagee at the cost and expense of the Mortgagor, otherwise  to
remain in full force and effect.

     
     
     9.3 Mortgagee's Powers.  Without affecting the liability  of
         ------------------
any person for payment or performance of the Secured Obligations,
Mortgagee, at its option, may extend the time for payment of  the
indebtedness  secured hereby or any part thereof, reduce  payment
thereon,  release  anyone  liable on any  of  said  indebtedness,
accept  a  renewal note or notes therefor, modify the  terms  and
time  of  payment of the indebtedness, release the lien  of  this
Mortgage  on any part of the Property, take or release  other  or
additional security, release or cause to be released all  or  any
part of the Property, or consent to the making of any map or plat
of  the  Property, or consent to the granting of any easement  or
creating  of  any restriction on the Property,  or  join  in  any
subordination or other agreement affecting this Mortgage  or  the
lien   or  charge  hereof.   Mortgagor  shall  pay  Mortgagee   a
reasonable  service  charge, together with such  title  insurance
premiums  and  attorneys' fees as may be incurred at  Mortgagee's
option, for any such action if taken at Mortgagor's request.

     
     
     9.4  Subrogation.  Mortgagee shall be subrogated for further
          ------------
security to the lien, although released of record, of any and all
encumbrances discharged, in whole or in part, by the proceeds  of
the Loan or any other indebtedness secured hereby.

     
     
     9.5  No Violation of Usury Laws.  Interest, fees and charges
          --------------------------
collected  or to be collected in connection with the indebtedness
secured hereby shall not exceed the maximum, if any, permitted by
any  applicable law.  If any such law is interpreted so that said
interest,  fees and/or charges would exceed any such maximum  and
Mortgagor is entitled to the benefit of such law, then:  (a) such
interest,  fees  and/or charges shall be reduced  by  the  amount
necessary  to  reduce  the  same to the  permitted  maximum;  and
(b)  any  sums  already  paid  to Mortgagee  which  exceeded  the
permitted maximum will be refunded.  Mortgagee may choose to make
the  refund either by treating the payments, to the extent of the
excess, as prepayments of principal or by making a direct payment
to  the person(s) entitled thereto.  No prepayment premium  shall
be  assessed on prepayments under this paragraph.  The provisions
of  this  paragraph shall control over any inconsistent provision
of this Mortgage or the Note or any other Loan Documents.

    
    
    9.6 Additional Documents; Power of Attorney.  Mortgagor, from
        ---------------------------------------
time  to time, will execute, acknowledge and deliver to Mortgagee
upon  request,  and  hereby irrevocably  appoints  Mortgagee  its
attorney-in-fact  to  execute,  acknowledge,   deliver   and   if
appropriate   file   and   record,  such   security   agreements,
assignments   for   security  purposes,   assignments   absolute,
financing   statements,   affidavits,  certificates   and   other
documents,  in  form and substance satisfactory to Mortgagee,  as
Mortgagee  may  request in order to perfect, preserve,  continue,
extend or maintain the assignments herein contained, the lien and
security  interest under this Mortgage, and the priority thereof,
but  for no other purposes.  Mortgagor will pay to Mortgagee upon
request  therefor all costs and expenses incurred  in  connection
with the preparation, execution, recording and filing of any such
document.

     
     
     9.7  Waiver  of Statute of Limitations.  To the full  extent
          ----------------------------------
Mortgagor may do so, Mortgagor hereby waives the right to  assert
any statute of limitations as a defense to the enforcement of the
lien  of  this Mortgage or to any action brought to  enforce  the
Note or any other obligation secured by this Mortgage.
     
     
     
     9.8  Forbearance by Mortgagee Not a Waiver.  Any forbearance
          -------------------------------------
by  Mortgagee  in  exercising any right or remedy  hereunder,  or
otherwise afforded by applicable law, shall not be a waiver of or
preclude  the exercise of any right or remedy, and no  waiver  by
Mortgagee of any particular default by Mortgagor shall constitute
a  waiver of any other default or of any similar default  in  the
future.   Without limiting the generality of the  foregoing,  the
acceptance  by  Mortgagee of payment of any sum secured  by  this
Mortgage  after  the due date thereof shall not be  a  waiver  of
Mortgagee's  right to either require prompt payment when  due  of
all other sums so secured or to declare a default for failure  to
make prompt payment.  The procurement of insurance or the payment
of  taxes or other liens or charges by Mortgagee shall not  be  a
waiver  of  Mortgagee's right to accelerate the maturity  of  the
indebtedness  secured  by this Mortgage,  nor  shall  Mortgagee's
receipt  of any awards, proceeds or damages under paragraphs  2.3
and  2.8  hereof operate to cure or waive Mortgagor's default  in
payment of sums secured by this Mortgage.

     
     
     9.9  Modifications  and Waivers.  This  Mortgage  cannot  be
          --------------------------
waived, changed, discharged or terminated orally, but only by  an
instrument   in  writing  signed  by  the  party   against   whom
enforcement  of  any waiver, change, discharge or termination  is
sought.

     
     
     9.10     Notice.   Except as applicable  law  may  otherwise
              ------
require, all notices and other communications shall be in writing
and  shall be deemed given when delivered by personal service  or
when  mailed,  by certified or registered mail, postage  prepaid,
addressed  to  the  address set forth at the  beginning  of  this
Mortgage.  Any party may at any time change its address for  such
purposes by delivering or mailing to the other parties hereto  as
aforesaid a notice of such change.

    
    
    9.11    Governing Law; Severability; Captions.  This Mortgage
            -------------------------------------
shall  be governed by the laws of the State of Kentucky.  If  any
provision  or  clause of this Mortgage conflicts with  applicable
law,  such conflicts shall not affect other provisions or clauses
hereof   which  can  be  given  effect  without  the  conflicting
provision, and to this end the provisions hereof are declared  to
be  severable.   The captions and headings of the paragraphs  and
articles of this Mortgage are for convenience only and are not to
be used to interpret or define the provisions hereof.

     
     
     9.12     Definitions.  As used herein:  the term "Mortgagor"
              -----------
means  the  Mortgagor herein named, together with any  subsequent
owner  of  the Property or any part thereof or interest  therein,
and  the  term  "Mortgagee"  means the  Mortgagee  herein  named,
together with any subsequent owner or holder of the Note  or  any
interest therein, including pledgees, assignees and participants.

     
     

     9.13     Successors  and Assigns Bound;  Joint  and  Several
              -----------------------------
Liability;  Agents.  This Mortgage shall bind and  inure  to  the
- - --------    -----
benefit  of  the  parties  hereto  and  their  respective  heirs,
devisees,  legatees,  administrators, executors,  successors  and
assigns,  subject  to the provisions of Article  4  hereof.   All
obligations  of  Mortgagor hereunder are joint and  several.   In
exercising  any rights hereunder or taking actions  provided  for
herein,  Mortgagee  may  act through  its  employees,  agents  or
independent contractors as authorized by Mortgagee.

     
     
     9.14    Number; Gender.  This Mortgage shall be construed so
             --------------
that  wherever  applicable the use of the singular  number  shall
include  the plural number, and vice versa, and the  use  of  any
gender shall be applicable to all genders.

     
     
     9.15    Time.  Time is of the essence in connection with all
             ----
obligations of Mortgagor herein.

     
     
     IN  WITNESS  WHEREOF, Mortgagor and Mortgagee have  executed
this Mortgage as of the day and year first above written.


                              ANNTAYLOR DISTRIBUTION SERVICES, INC.,
                                a Delaware corporation


                                By: /s/ Walter J. Parks
                                    --------------------

                                Its:  Vice President





STATE OF New York  )
                                    )SS
COUNTY OF New York   )

    The foregoing instrument was acknowledged before me this 20th
day  of  November,  1995,  by  Walter J. Parks, the Vice President
of  ANNTAYLOR  DISTRIBUTION   SERVICES, INC., a Delaware 
corporation, on behalf of the corporation.



                                Notary Public /s/ Jocelyn F.L. Barandiaran
                                My Commission Expires  Nov. 30, 1996




THIS DOCUMENT WAS DRAFTED BY:


Duane L. Paulson
Oppenheimer Wolff & Donnelly
Plaza VII, Suite 3400
45 South Seventh Street
Minneapolis, Minnesota 55402

=======================================================================
                           EXHIBIT A
                               TO
                            MORTGAGE
                            --------


                       PROPERTY SCHEDULE
                       -----------------

LEGAL DESCRIPTION
- - ------------------


Being LOT 49, as shown on the plat of RIVERPORT, SECTION 2,  plat
of  which is of record in Plat and Subdivision Book 34, Page  50,
in the Office of the Clerk of Jefferson County, Kentucky.


Being  the  same  property  acquired  by  ANNTAYLOR  DISTRIBUTION
SERVICES,  INC., a Delaware corporation, by Deed  dated  June  1,
1994, of record in Deed Book 6460, Page 547, in the Office of the
Clerk of Jefferson County, Kentucky.







Being the same property acquired  by _________________________  by  Deed

dated _______________  of record in Deed Book _______, Page______ in

the Office of the Clerk of Jefferson, County, Kentucky.






                            Z3484\11269\498\MORTGAGE\11-21-95\DLP


                        PROMISSORY NOTE


$7,000,000.00                                November 20, 1995
                                            Louisville, Kentucky
                                              GECA Loan No. 2331

1.  Promise to Pay.
    ---------------

     FOR  VALUE  RECEIVED, the undersigned,  ANNTAYLOR,  INC.,  a
Delaware corporation, and ANNTAYLOR DISTRIBUTION SERVICES,  INC.,
a  Delaware  corporation (collectively "Borrower"),  jointly  and
severally, promise to pay in lawful money of the United States of
America  to  the  order  of  GENERAL ELECTRIC  CAPITAL  ASSURANCE
COMPANY,  a  Delaware corporation ("Lender"), at P. O.  Box  490,
Seattle, Washington 98111-0490, or such other place either within
or  without  the State of Washington as Lender may  designate  in
writing from time to time, the principal sum of Seven Million and
No/100  Dollars  ($7,000,000.00), with  interest  from  the  date
hereof  on  the  unpaid principal balance at the rate  set  forth
below.



2.  Interest.
    ---------

     Interest shall accrue on the unpaid principal balance  at  a
rate  from  the  date hereof to the Maturity Date  at  Seven  and
One-Half Percent (7.5%) per annum.



3.  Payments and Term.
    -----------------

    Principal and interest shall be due and payable as follows:

        (a)   A payment of all interest to accrue hereon from the
        Disbursement Date to and including the last  day  of  the
        month during which the Disbursement Date occurs shall  be
        due  and  payable on the Disbursement Date.  For purposes
        hereof,  the  "Disbursement Date" shall be  the  date  on
        which disbursement of loan proceeds occurs.

        (b)    Monthly payments of principal and interest in  the
        sum  of Sixty-four Thousand Eight Hundred Ninety-one  and
        No/100 Dollars ($64,891.00) each shall be due and payable
        on  the  first day of each calendar month, commencing  on
        the  first day of the second calendar month following the
        Disbursement Date and continuing on the first day of each
        calendar  month thereafter to and including  December  1,
        1997.

        (c)    Monthly payments of principal and interest in that
        amount  which would be sufficient to amortize  the  then-
        remaining  principal balance hereon  as  of  December  1,
        1997, at the interest rate over an amortization period of
        five  (5)  years shall be due and payable beginning  with
        the   monthly  payment  due  on  January  1,  1998,   and
        continuing  on  the  first day  of  each  calendar  month
        thereafter to and including November 1, 2002.

        (d)   The entire indebtedness evidenced by this Note,  if
        not sooner paid, shall be due and payable on November 30,
        2002, the Maturity Date.

    All payments on account of the indebtedness evidenced by this
Note  shall  be  first applied to interest, costs and  prepayment
fees  (if any) and then to principal.  Interest shall be computed
on  the  basis  of  a 360-day year consisting  of  twelve  30-day
months,  except that interest for a portion of a month  (such  as
may be required under paragraph 3 (a) above) shall be computed on
the  basis  of  a 365-day year (or a 366-day year during  a  leap
year).



4.  Prepayment.
    ----------

     The  indebtedness evidenced by this Note may be prepaid,  in
whole  or  in part, upon three (3) days prior written  notice  to
Lender  and upon payment of a prepayment fee calculated in  accor
dance with the following schedule:

Loan
Year                    Prepayment Fee
- - ----                    ---------------
  1           FIVE PERCENT (5%) of principal prepaid
  2           FIVE PERCENT (5%) of principal prepaid
  3           FOUR PERCENT (4%) of principal prepaid
  4           THREE PERCENT (3%) of principal prepaid
  5           TWO PERCENT (2%) of principal prepaid
  6           ONE PERCENT (1%) of principal prepaid
  7           NO PREPAYMENT FEE REQUIRED

     Provided,  however, that there shall be  no  prepayment  fee
payable  on principal prepaid during the last sixty (60) days  of
the  term of this Note.  Any partial prepayment shall be  applied
upon payments due hereon in the inverse order of their respective
due  dates.  For purposes hereof, the term "Loan Year" means each
successive  period  of twelve (12) months, with  the  first  such
period beginning on December 1, 1995.



5.  Restrictions on Transfer and Encumbrance.
    ------------------------------------------

     Borrower and Lender acknowledge and agree that the  Mortgage
referred to in paragraph 9 below contains the following paragraph
4.1:

         4.1   Restrictions on Transfer or Encumbrance of the Property.   
               --------------------------------------------------------
                If  the  Property  or  any  part  thereof  or
    interest  therein shall be encumbered, sold (by  contract
    or  otherwise),  conveyed,  or otherwise  transferred  by
    Mortgagor,  or  if  without  Mortgagee's  prior   written
    consent there shall be any change in the ownership of any
    stock interest in a corporate Mortgagor, in the ownership
    of  any  general partnership interest in any  general  or
    limited partnership Mortgagor or in the ownership of  any
    beneficial interest in any other Mortgagor which is not a
    natural  person  or  persons, or if  without  Mortgagee's
    prior  written consent there shall be any change  in  the
    ownership of any such stock, general partnership or other
    beneficial  interest in any corporation,  partnership  or
    other  entity,  organization or association  directly  or
    indirectly owning an interest in Mortgagor, then the same
    shall  be deemed to be a "Transfer" for purposes of  this
    paragraph.   In  the event of such a Transfer,  Mortgagee
    may,  at  its  sole  option,  declare  such  Transfer  to
    constitute  an event of default under this  Mortgage  and
    invoke  any remedy or remedies provided for in  paragraph
    8.1  hereof or may, at its sole option, consent  to  such
    Transfer   and  increase  the  interest   rate   on   the
    indebtedness  secured hereby.  Neither of  the  foregoing
    options  shall apply, however, in the case of a  Transfer
    (a)  by  devise or descent or operation of law  upon  the
    death  of  an  individual  Mortgagor,  a  partner  of   a
    partnership  Mortgagor,  a  shareholder  of  a  corporate
    Mortgagor,  the  owner of a beneficial  interest  of  any
    other  Mortgagor which is not a natural  person,  or  the
    owner  of  any  stock,  partnership or  other  beneficial
    interest in any corporation, partnership or other entity,
    organization or association directly or indirectly owning
    an  interest  in Mortgagor, provided that  following  the
    Transfer  the  person(s) and/or firm(s) having  effective
    managerial   control  of  the  Property  are   reasonably
    satisfactory to Mortgagee, (b) a Transfer of the Property
    or  any portion thereof to AnnTaylor, Inc. or any of  its
    subsidiaries, (the "Permitted Transferees"), so  long  as
    the  transfer is subject to this Mortgage in all respects
    and  the  Permitted Transferee has executed and delivered
    to   the  Mortgagee  such  documents  as  are  reasonably
    requested  to  give effect thereto, or (c)  transfers  of
    shares  of stock in AnnTaylor Stores Corporation so  long
    as  its  stock  is publicly traded on a recognized  stock
    exchange.



6.  Default.
    --------

        (a)    The occurrence of any one or more of the following
        shall constitute an event of default under this Note:

                  (i)    Failure to make any payment of principal
              or  interest  when  due  hereon,  followed  by  the
              failure  to make such payment within ten (10)  days
              after  written notice thereof given to Borrower  by
              Lender; provided, however, that Lender shall not be
              obligated to give Borrower written notice prior  to
              exercising  its  remedies  with  respect  to   such
              default  if  Lender  had  twice  previously   given
              Borrower  during  that calendar year  a  notice  of
              default  for failure to make a payment of principal
              or interest hereon.

                  (ii)    The  occurrence of any other  event  of
              default under the Mortgage referred to in paragraph
              9 below.

        (b)    Time  is of the essence.  If an event  of  default
        occurs  under this Note, (i) the entire principal balance
        hereof  and all accrued interest shall, at the option  of
        Lender, without notice, bear interest at a rate from time
        to  time  equal to five (5) percentage points  over  what
        would  otherwise  be the Note rate (or the  maximum  rate
        permitted  by  applicable law if that is less)  from  the
        date  of the event of default until such event of default
        is cured and (ii) the entire principal balance hereof and
        all  accrued  interest shall immediately become  due  and
        payable   at  the  option  of  Lender,  without   notice.
        Lender's  failure to exercise any option hereunder  shall
        not constitute a waiver of the right to exercise the same
        for any subsequent event of default.



7.  Late Charges.
    ------------

    Borrower acknowledges that, if any payment under this Note is
not  made  when due, Lender will as a result thereof incur  costs
not contemplated by this Note, the exact amount of which would be
extremely  difficult or impracticable to ascertain.   Such  costs
include  without  limitation processing and  accounting  charges.
Accordingly, Borrower hereby agrees to pay to Lender with respect
to  each payment which is not received by Lender within ten  (10)
days  after  such payment is due under this Note  a  late  charge
equal  to  FIVE  PERCENT  (5%)  of the  amount  of  the  payment.
Borrower and Lender agree that such late charge represents a fair
and  reasonable estimate of the costs Lender will incur by reason
of  such late payment.  Acceptance of such late charge by  Lender
shall in no event constitute a waiver of the default with respect
to  the  overdue  amount,  and  shall  not  prevent  Lender  from
exercising  any  of  the other rights and remedies  available  to
Lender.




8.  Costs and Attorneys' Fees.
    --------------------------

     If  an  event of default occurs under this Note  and  Lender
consults  an  attorney regarding the enforcement of  any  of  its
rights under this Note or the Mortgage, or if this Note is placed
in the hands of an attorney for collection, or if suit be brought
to  enforce this Note or the Mortgage, Borrower promises  to  pay
all  costs  thereof, including attorneys' fees.  Said  costs  and
attorneys'  fees  shall  include, without limitation,  costs  and
attorneys'  fees  in  any  appeal or in a  proceeding  under  any
present or future federal bankruptcy act or state receivership.




9.  Security.
    ---------

     This Note is secured by a Mortgage, Assignment of Rents  and
Leases,  Security  Agreement  and  Fixture  Financing  Statement,
("Mortgage")  and  a  separate Assignment  of  Rents  and  Leases
("Assignment")  covering property located  in  Jefferson  County,
Kentucky ("Property").




10. Waiver of Presentment, Etc.
    ---------------------------

     Borrower  hereby waives presentment and demand for  payment,
notice of dishonor, protest and notice of protest.




11. Joint and Several Liability.
    ---------------------------

     The  liability  of  each  of  the  undersigned  corporations
constituting  Borrower is joint and several with respect  to  all
obligations hereunder.




12. Loan Charges.
    -------------

     Interest,  fees and charges collected or to be collected  in
connection  with  the  indebtedness evidenced  hereby  shall  not
exceed the maximum, if any, permitted by any applicable law.   If
any  such  law is interpreted so that said interest, fees  and/or
charges would exceed any such maximum and Borrower is entitled to
the  benefit  of such law, then: (i) such interest,  fees  and/or
charges  shall be reduced by the amount necessary to  reduce  the
same  to  the  permitted  maximum;  and  (ii)  any  sums  already
collected from Borrower which exceeded the permitted maximum will
be  refunded.   Lender may choose to make the  refund  either  by
treating   the  payments,  to  the  extent  of  the  excess,   as
prepayments  of  principal  or by  making  a  direct  payment  to
Borrower.  No prepayment premium shall be assessed on prepayments
under  this  paragraph.  The provisions of this  paragraph  shall
control  over  any  inconsistent provision of this  Note  or  the
Mortgage  or any other document executed in connection  with  the
indebtedness evidenced hereby.



13. Representation and Warranty.
    ---------------------------

    The undersigned both represent and warrant to Lender that the
execution  of this Note, the entering into of the loan  documents
by the undersigned, and particularly the granting of the Mortgage
on  the Property by AnnTaylor Distribution Services, Inc., do not
violate any covenants or restrictions in any debt instruments  or
agreements with or obligations to any other lenders.



14. Governing Law.
    -------------

    This Note shall be construed, enforced and otherwise governed
by the laws of the State of Kentucky.



15. Lender.
    --------

     As  used herein, the term "Lender" shall mean the holder and
owner of this Note.

                                ANNTAYLOR, INC.,
                                a Delaware corporation


                                By:  /s/ Walter J. Parks
                                     ---------------------
                                Its: Sr. V.P. - Finance


                                 ANNTAYLOR DISTRIBUTION SERVICES,INC.,
                                a Delaware corporation


                                By:  /s/ Walter J. Parks
                                   ---------------------
                                Its:  Vice President

                                



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