TAYLOR ANN STORES CORP
10-K, 1997-05-01
WOMEN'S CLOTHING STORES
Previous: OCWEN FINANCIAL CORP, DEF 14A, 1997-05-01
Next: TOPRO INC, 8-K, 1997-05-01



               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549
                                
                            FORM 10-K
(Mark One)
 X  ANNUAL  REPORT  PURSUANT  TO  SECTION  13  OR  15(d)  OF   THE
- ---
    SECURITIES EXCHANGE ACT OF 1934 .
           
           
           For the fiscal year ended February 1, 1997
                               
                               OR
   
- --- TRANSITION  REPORT  PURSUANT TO SECTION 13  OR  15(d)  OF  THE
   
    SECURITIES EXCHANGE ACT OF 1934.
                                


                  Commission File No. 1-10738
                  


                  ANNTAYLOR STORES CORPORATION
     -----------------------------------------------------
     (Exact name of registrant as specified in its charter)
      
      
          DELAWARE                               13-3499319
- -------------------------------   --------------------------------------
(State or other jurisdiction of   (I.R.S. Employer Identification Number)
incorporation or organization)


  142 West 57th Street, New York, NY                10019
- ---------------------------------------           ----------
(Address of principal executive offices)          (Zip Code)
                         
                         
                         (212) 541-3300
      ---------------------------------------------------
      (Registrant's telephone number, including area code)
                                
   
   
   
   Securities registered pursuant to Section 12(b) of the Act:
   
Title of Each Class          Name of each exchange on which registered
- --------------------         -----------------------------------------
   Common Stock,                    The New York Stock Exchange
  $.0068 Par Value
   
   
   Securities registered pursuant to Section 12(g) of the Act:
                              None.
     
     
     Indicate by check mark whether registrant (1) has filed  all
reports  required  to be filed by Section  13  or  15(d)  of  the
Securities  Exchange Act of 1934 during the preceding  12  months
(or  for such shorter period that the registrant was required  to
file  such  reports),  and (2) has been subject  to  such  filing
requirements for the past 90 days.   Yes x      No       .
                                        ---         ----

     Indicate  by  check mark if disclosure of delinquent  filers
pursuant  to Item 405 of Regulation S-K is not contained  herein,
and will not be contained, to the best of registrant's knowledge,
in  definitive  proxy or information statements  incorporated  by
reference in Part III of this Form 10-K or any amendment to  this
Form 10-K.   Yes          No  x .
                 ----        ---
     
     The  aggregate market value of the registrant's voting stock
held by non-affiliates of the registrant as of March 14, 1997 was
$425,882,709.

     
     The  number  of  shares  of  the registrant's  Common  Stock
outstanding as of March 14, 1997 was 25,593,021.


              Documents Incorporated by Reference:

     Portions  of  the  Registrant's  Proxy  Statement  for   the
Registrant's 1997 Annual Meeting of Stockholders to  be  held  on
June 18, 1997 are incorporated by reference into Part III.


====================================================================   
<PAGE> 1
                             
                             PART I
                                




ITEM 1.   Business
          --------

General
- -------     
     
     AnnTaylor  Stores Corporation (the "Company"),  through  its
wholly  owned  subsidiary AnnTaylor, Inc. ("Ann  Taylor"),  is  a
leading  national  specialty retailer of better  quality  women's
apparel,  shoes  and  accessories sold primarily  under  the  Ann
Taylor brand name.  The Company believes that "Ann Taylor"  is  a
highly  recognized national brand that defines a distinct fashion
point of view.  Ann Taylor merchandise represents classic styles,
updated to reflect current fashion trends.  The Company's  stores
offer  a full range of career and casual separates, weekend wear,
dresses,  tops, accessories and shoes, coordinated as part  of  a
total  wardrobing  strategy.  This total wardrobing  strategy  is
reinforced by an emphasis on customer service.  Ann Taylor  sales
associates   are  trained  to  assist  customers  in  merchandise
selection  and  wardrobe coordination, helping them  achieve  the
"Ann  Taylor  look"  while  reflecting  the  customers'  personal
styles.
     
     The Company has sought to capitalize on the Ann Taylor brand
through  the introduction of new product lines in its Ann  Taylor
stores.  The Company believes that product extensions support the
Company's total wardrobing strategy, and provide existing and new
customers  with additional reasons to shop at Ann Taylor  stores.
Product  extensions expanded or developed over the  last  several
years include Ann Taylor shoes, ATdenim, Ann Taylor Petites,  and
fragrance and personal care products.
     
     As  of February 1, 1997, the Company operated 309 stores  in
41  states  and  the District of Columbia, under  the  names  Ann
Taylor, Ann Taylor Factory Store, Ann Taylor Loft and Ann  Taylor
Studio.   Of  the 259 stores operated under the Ann Taylor  name,
approximately  three-quarters are located in regional  malls  and
upscale  specialty  retail centers, with the balance  located  in
downtown  and  village  locations.  These  stores  represent  the
Company's core merchandise line.  The Company believes  that  the
customer  base  for its Ann Taylor Stores consists  primarily  of
relatively affluent, fashion-conscious women from the ages of  25
to  55, and that the majority of its customers are working  women
with limited time to shop, who are attracted to Ann Taylor by its
focused    merchandising   and   total   wardrobing   strategies,
personalized  customer  service,  efficient  store  layouts   and
continual flow of new merchandise.
     
     In  1995,  the  Company began testing  Ann  Taylor  Loft,  a
separate   moderate-price  store  concept   for   customers   who
appreciate  Ann  Taylor  style, but  are  more  value  conscious.
Merchandise  is designed uniquely for these stores  and  is  sold
under  the Ann Taylor Loft and Shoe Loft labels.  As of  February
1,  1997,  the  Company operated 15 Ann Taylor Loft  stores,  all
located in factory outlet centers.  The Company also operates  16
stores  in  factory  outlet centers under  the  name  Ann  Taylor
Factory Store or Ann Taylor Loft, that offer both original priced
Ann  Taylor  Loft  merchandise, as well as clearance  merchandise
from Ann Taylor and Ann Taylor Loft stores.  The Company believes
that  the  Ann Taylor Loft concept represents an opportunity  for
the  Company to compete in the moderately-priced women's  apparel
market,  and  management  is  developing  a  strategic  plan   to
determine how best to maximize its potential in this market.
     
     The  Company also operates 10 Ann Taylor Factory Stores that
serve principally as a clearance vehicle for both Ann Taylor  and
Ann Taylor Loft merchandise.  All of these stores are located  in
factory outlet centers.
     
=====================================================================     
<PAGE> 2
     
     In  Fall  1994, the Company began testing Ann Taylor  Studio
stores, a free-standing shoe and accessory store concept offering
the  broadest assortment of Ann Taylor shoes, as well as  certain
accessories  also  sold in Ann Taylor stores,  such  as  hosiery,
belts,  handbags, and fragrance and personal care  products.   By
Fall  1995,  the Company had nine Ann Taylor Studio stores.   The
Company  did  not open any new Studio stores during Fiscal  1996.
The Company has determined that the Studio stores, which have not
been  profitable,  are not consistent with  the  Company's  total
wardrobing  strategy, and in January 1997 the  Company  announced
its plans to close all nine Studio stores during Fiscal 1997.
     
     The Company was incorporated under the laws of the state  of
Delaware  in  1988 under the name AnnTaylor Holdings,  Inc.   The
Company changed its name to AnnTaylor Stores Corporation in April
1991.   The Company was formed at the direction of Merrill  Lynch
Capital  Partners, Inc. ("ML Capital Partners"), a  wholly  owned
subsidiary  of  Merrill  Lynch & Co.,  Inc.  ("ML&Co"),  for  the
purpose of acquiring Ann Taylor in a leveraged buyout transaction
(the  "Acquisition")  in  1989.  As of March  14,  1997,  certain
limited  partnerships controlled directly  or  indirectly  by  ML
Capital  Partners,  together  with certain  other  affiliates  of
ML&Co.  (collectively, the "ML Entities"), beneficially owned  an
aggregate  of  6,155,118 shares, or approximately 24.0%,  of  the
outstanding  Common Stock of the Company.  The ML  Entities  have
two designees on the Company's Board of Directors and, therefore,
are in a position to influence management of the Company.  Unless
the  context  indicates otherwise, all references herein  to  the
Company  include  the  Company, its wholly owned  subsidiary  Ann
Taylor and their respective subsidiaries.
     

Merchandise Design and Production
- ----------------------------------
     
     Ann  Taylor  merchandise is developed by the  Company's  in-
house   product  design  and  development  team,  which   designs
merchandise exclusively for the Company's stores.  The  Company's
merchandising group determines inventory needs for  the  upcoming
season, edits the assortment developed by the design team,  plans
monthly  merchandise flows, and arranges for  the  production  of
merchandise  either through the Company's sourcing  division,  or
with  vendors who are private label specialists, or directly with
manufacturers.
     
     The  Company's  production management and quality  assurance
department establishes the technical specifications for  all  Ann
Taylor  merchandise,  inspects  factories  in  which  Ann  Taylor
merchandise  is  produced, including periodic  inspections  while
goods  are in production to identify potential problems prior  to
shipment and, upon receipt, inspects merchandise on a test  basis
for  uniformity of size and color, as well as for overall quality
of manufacturing.
     
     The  Company  believes  that procuring merchandise  directly
from manufacturers improves the Company's competitive position by
providing  it with greater control over pre-production processes,
resulting  in  greater  consistency in  merchandise  quality  and
sizing, and by reducing merchandise costs.  To this end,  in  May
1992, the Company commenced a joint venture, known as "CAT", with
one  of its private label vendors, Cygne Designs, Inc. ("Cygne").
CAT  was  formed  for the purpose of acting as a  sourcing  agent
exclusively  for Ann Taylor, placing merchandise orders  directly
with manufacturers.  In 1995, the Company purchased approximately
38%  of its merchandise through CAT and approximately 16% of  its
merchandise from Cygne.  Until September 1996, the Company  owned
a  minority  interest in CAT.   In September  1996,  the  Company
acquired  Cygne's entire interest in CAT, which became  a  wholly
owned subsidiary of Ann Taylor, as well as certain assets of  the
Ann  Taylor  Woven Division of Cygne that Cygne used in  sourcing
merchandise  for Ann Taylor (the "Sourcing Acquisition").   These
operations  have been combined and are now known as  "Ann  Taylor
Global Sourcing" ("ATGS").
     
     In  Fiscal  1996, prior to the consummation of the  Sourcing
Acquisition, the Company purchased approximately 42% and  19%  of
its merchandise from CAT and Cygne, respectively.  Subsequent  to
the Sourcing Acquisition, the Company purchased approximately 57%
of its merchandise through ATGS.    ATGS sources merchandise from
approximately 90 manufacturers and vendors.  Substantially all of


==================================================================
<PAGE> 3





the merchandise  purchased through ATGS is manufactured  outside  the
United  States in over 15 different countries.  The Company  also
purchased  merchandise  from  approximately  50  other   vendors;
however, no single third-party vendor accounted for more than  5%
of the Company's total purchases.  Although most of the Company's
third-party  vendors  are domestic, consistent  with  the  retail
apparel  industry  as  a  whole, many of the  Company's  domestic
vendors import a large portion of their merchandise from abroad.
     
     The  Company  cannot  predict whether  any  of  the  foreign
countries in which its products are currently manufactured or any
of  the  countries  in  which  the Company  may  manufacture  its
products  in  the future will be subject to future  or  increased
import  restrictions  by  the  U.S.  government,  including   the
likelihood,  type  or  effect of any  trade  restriction.   Trade
restrictions,  including  increased tariffs  or  quotas,  against
apparel, footwear or other items sold by the Company could affect
the importation of such merchandise generally and, in that event,
could  increase  the  cost or reduce the  supply  of  merchandise
available  to  the  Company and adversely  affect  the  Company's
business,   financial  condition,  results  of   operations   and
liquidity.  The Company's merchandise flow may also be  adversely
affected  by  political instability in any of  the  countries  in
which its goods are manufactured, if it affects the production or
export   of   merchandise   from  such   countries;   significant
fluctuation  in  the  value of the U.S.  dollar  against  foreign
currencies; and restrictions on the transfer of funds.
     
     The  Company  does not maintain any long-term  or  exclusive
commitments  or  arrangements to purchase  merchandise  from  any
single supplier.  The Company believes it has a good relationship
with  its  suppliers  and that, as the number  of  the  Company's
stores  increases, there will continue to be adequate sources  to
produce  a sufficient supply of quality goods in a timely  manner
and on satisfactory economic terms.
     

Inventory Control and Merchandise Allocation
- ---------------------------------------------
     
     The Company's merchandise planning and allocation department
analyzes  each  store's size, location, demographics,  sales  and
inventory history to determine the quantity of merchandise to  be
purchased  for and the allocation of merchandise to the Company's
stores.   Upon  receipt,  merchandise is allocated  in  order  to
achieve an emphasis that is suited to each store's customer base.
     
     Merchandise  typically is sold at its original marked  price
for  several weeks, with the length of time varying by item.  The
Company  reviews  its inventory levels on an  on-going  basis  in
order  to identify slow-moving merchandise and broken assortments
(items  no  longer in stock in a sufficient range of  sizes)  and
uses  markdowns to clear merchandise.  Markdowns may be  used  if
inventory exceeds customer demand for reasons of style,  seasonal
adaptation  or  changes  in  customer  preference  or  if  it  is
determined  that  the inventory will not sell  at  its  currently
marked   price.    Marked-down   items   remaining   unsold   are
periodically   moved  to  the  Company's  Factory  Stores   where
additional  markdowns  may be taken.  In Fiscal  1996,  inventory
turned  4.7 times (excluding inventory associated with ATGS)  and
in  Fiscal 1995, inventory turned 4.3 times.  Inventory  turnover
is  determined by dividing net cost of goods sold by the  average
of the cost of inventory at the beginning and end of the period.
     
     The  Company  uses a centralized distribution system,  under
which  nearly  all Ann Taylor merchandise is distributed  to  the
Company's  stores  through  its distribution  center  located  in
Louisville, Kentucky.  See "Properties".  Merchandise is  shipped
by  the distribution center to the Company's stores several times
each week.


==================================================================
<PAGE> 4


Stores
- ------
     
     As  of  February  1, 1997, the Company operated  309  stores
which  were  distributed  among 41 states  and  the  District  of
Columbia, as shown on the following table:
                                
                       Locations by State
- -------------------------------------------------------------------------
              Number of             Number of                  Number of
State          Stores   State         Stores   State            Stores
- -----         --------  -----       ---------  -----            ---------
Alabama.........  2     Kentucky.......  2     North Carolina....  6
Arizona.........  5     Louisiana......  4     Ohio.............. 14
Arkansas........  1     Maryland.......  7     Oklahoma..........  3
California...... 54     Massachusetts.. 13     Oregon............  2
Colorado........  5     Michigan.......  8     Pennsylvania...... 13
Connecticut.....  9     Minnesota......  4     Rhode Island......  1
Delaware........  1     Mississippi....  1     South Carolina....  3
District of 
Columbia........  6     Missouri.......  7     Tennessee.........  6
Florida......... 23     Nebraska.......  2     Texas............. 19
Georgia.........  6     Nevada.........  3     Utah..............  2
Hawaii..........  2     New Hampshire..  2     Vermont...........  1
Illinois........ 11     New Jersey..... 14     Virginia..........  8
Indiana.........  6     New Mexico.....  2     Washington........  3
Kansas..........  1     New York....... 26     Wisconsin.........  1
     
     The  Company  selects store locations that it  believes  are
convenient for its customers.  Store locations are determined  on
the  basis  of  various  factors, including geographic  location,
demographic  studies,  anchor tenants in a mall  location,  other
specialty stores in a mall or specialty center location or in the
vicinity of a village location, and the proximity to professional
offices  in  a downtown or village location.  Ann Taylor  Factory
Stores  and  Ann  Taylor  Loft stores are  generally  located  in
factory  outlet malls in which co-tenants include  a  significant
number of nationally recognized upscale brand name retailers.
     
     Ann  Taylor Stores opened prior to January 30, 1993 averaged
3,500  square  feet in size, with the exception of  three  stores
that  ranged  between 10,300 square feet and 12,500 square  feet.
Since  1993, the average size of new Ann Taylor Stores  has  been
approximately 5,900 square feet.  Ann Taylor Stores to be  opened
in Fiscal 1997 are expected to average approximately 4,500 square
feet.   The  Company believes that the  increase  in  store  size
since  1993  enhances the Company's ability  to  merchandise  its
customer  offerings  and reinforce its total wardrobing  concept,
provides area necessary for the proper presentation of Ann Taylor
shoes,  petites and other product line extensions,  and  improves
customer  service  and  ease of shopping.    Ann  Taylor  Factory
Stores  average  6,600  square feet and Ann  Taylor  Loft  stores
average 10,900 square feet.  The Company's stores typically  have
approximately  19%  of  their total square footage  allocated  to
stockroom and other non-selling space.
     
     In  Fall  1995, the Company opened two flagship  Ann  Taylor
Stores,  each  in excess of 20,000 square feet,  one  on  Madison
Avenue  in  New  York City, and the other on Post Street  in  San
Francisco.   These  two  larger  stores  represent  the   fullest
assortment  of  Ann  Taylor merchandise,  and  include  amenities
unique to these stores.
     

Expansion
- ---------
     
     An important aspect of the Company's business strategy is  a
real  estate  expansion program designed to reach  new  customers
through  the  opening of new stores, as well as the expansion  of
existing  stores in order to accommodate product  extensions  and
improve customer service.  The Company adds additional stores, or
expands the size of existing stores, in markets where Ann  Taylor
already  has  a presence as market conditions warrant  and  sites
become   available.   The  Company  also  opens  new  stores   in
additional   markets   that  it  believes   have   a   sufficient
concentration  of  its  target customers.   Prior  to  1993,  the
Company's store expansion program focused primarily on adding new
Ann  Taylor  Stores.  Since 1993, the expansion of  existing  Ann
Taylor  Stores  has  been  an  integral  part  of  the  Company's
expansion strategy.

=================================================================
<PAGE> 5
     
     The following table sets forth certain information regarding
store  openings,  expansions and closings for Ann  Taylor  Stores
("ATS"),  Ann  Taylor  Factory Stores ("ATO"),  Ann  Taylor  Loft
Stores  ("ATL")  and Ann Taylor Studio Stores ("ATA")  since  the
consummation of the Acquisition in the beginning of 1989:
     


        Total   
        Stores                      No.      No.
       Open at                      Stores   Stores
      Beginning  No. Stores Opened  Expanded Closed       No. Stores Open
          of     During Fiscal Year During   During    at End of Fiscal Year
Fiscal Fiscal   ------------------- Fiscal   Fiscal  --------------------------
Year   Year     ATS  ATO   ATL  ATA Year(a)  Year(a)  ATS  ATO  ATL  ATA  Total
- ------ ----     ---- ---  ---   ---  ---     ------- ----- ---  ---  ---  -----
1989   119       20    1  ---   ---    2         1    138   1   ---  ---    139
1990   139       29    3  ---   ---    3         1    166   4   ---  ---    170
1991   170       33  ---  ---   ---    3         3    196   4   ---  ---    200
1992   200       20  ---  ---   ---    5         1    215   4   ---  ---    219
1993   219        8    5  ---   ---   12         1    222   9   ---  ---    231
1994   231        8   12  ---     5   25         4    236  21   ---    5    262
1995   262       26    2   16     4   30         4    258  22    17    9    306
1996   306        9    1    1   ---    7         8    259  10(b) 31(b) 9    309

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

 (a)  All  stores expanded and all stores closed were Ann  Taylor
      Stores,  except that one store expanded in 1994  was  an  ATO
      store,  and one store expanded in 1995 was an ATO store  that
      was  converted  into  an ATL store in  connection  with  such
      expansion.

 (b)  The 16 ATO and ATL stores that sell both original price Ann
      Taylor  Loft  merchandise, as well as  clearance  merchandise
      from  Ann  Taylor Stores and Ann Taylor Loft, are  classified
      as ATL stores.

     
     
     The  Company  believes that its existing  store  base  is  a
significant  strategic asset of its business.  Ann Taylor  Stores
are  located in some of the most productive retail centers in the
United  States.  The Company believes that it is one of the  most
sought  after  tenants by real estate developers because  of  its
strong Ann Taylor brand franchise and its high average sales  per
square  foot productivity ($476 per square foot in Fiscal  1996).
The  Company has invested approximately $127 million in its store
base  since 1993; approximately 60% of its stores are either  new
or have been completely remodeled, as a result of an expansion or
relocation, in the last four years.
     
     During  Fiscal  1996,  the Company slowed  its  real  estate
expansion  program  to enable it to more effectively  consolidate
the  growth that had occurred during recent years.  In 1996,  the
Company opened nine Ann Taylor Stores, one Ann Taylor Loft  Store
and one Ann Taylor Factory Store, and expanded seven existing Ann
Taylor  Stores.  The Company also closed eight Ann Taylor Stores,
at  the  expiration  of  or  in  accordance  with  those  stores'
respective  lease  terms.   This real  estate  expansion  program
resulted  in  a net increase in the Company's total store  square
footage from approximately 1,651,000 square feet to approximately
1,705,000  square  feet, a net increase of  approximately  54,000
square  feet,  or 3.3%.  In Fiscal 1997, the Company  intends  to
increase  store  gross  square footage by  approximately  128,000
square  feet,  or  7.5%, representing approximately  26  new  Ann
Taylor Stores and the expansion of 11 existing Ann Taylor Stores.
     
     Capital  expenditures for the Company's  Fiscal  1996  store
expansion  program,  net  of  landlord  construction  allowances,
totaled  approximately $10.0 million, including expenditures  for
store  refurbishing and store refixturing.  The  Company  expects
that  capital  expenditures for its Fiscal 1997  store  expansion
program,  net  of  landlord  construction  allowances,  will   be
approximately  $23.0  million, including expenditures  for  store
refurbishing  and store refixturing.  The Company's  bank  credit
agreement  provides for, among other things, an annual limitation
on capital expenditures of $25.0 million in Fiscal 1996 and $32.5
million in Fiscal 1997 and beyond, subject to increase if certain
conditions   are  satisfied.   See  Note  2  to   the   Company's
Consolidated Financial Statements.
     
====================================================================     
<PAGE> 6
     

     The  Company's ability to continue to increase store  square
footage  will  be  dependent upon general economic  and  business
conditions  affecting  consumer  confidence  and  spending,   the
availability  of  desirable  locations  and  the  negotiation  of
acceptable   lease  terms.   See  "Management's  Discussion   and
Analysis--Liquidity and Capital Resources".
     
     

Customer Credit
- ---------------
     
     Customers may pay for merchandise with the Ann Taylor credit
card,  American Express, Visa, MasterCard, cash or check.  Credit
card  sales  were  77.8% of net sales in Fiscal  1996,  77.0%  in
Fiscal  1995 and 77.7% in Fiscal 1994.  In Fiscal 1996, 20.8%  of
net  sales  were made with the Ann Taylor credit card, and  57.0%
were made with third-party credit cards, including 0.7% on a  co-
branded  Ann Taylor Visa card that the Company began  testing  in
Fiscal  1996.  As of February 1, 1997, the Company's  Ann  Taylor
credit  card  accounts  receivable totaled  $54,505,000,  net  of
allowance for doubtful accounts.  Accounts written off in  Fiscal
1996 were approximately $1,729,000, or 0.2% of net sales.
     
     Ann Taylor has offered customers its proprietary credit card
since 1976.  The Company believes that the Ann Taylor credit card
enhances  customer  loyalty  while providing  the  customer  with
additional  credit.   However, the percentage  of  the  Company's
total  sales  made  with its proprietary  credit  card  has  been
declining  over  the  past few years.  The Company  believes  the
declining  penetration  of  its  Ann  Taylor  credit  card  as  a
percentage  of sales is attributable to the gain of market  share
by  bank cards throughout the retail industry generally, as  well
as  to  the  increase in the number of the Company's  Ann  Taylor
Factory  Stores and Loft stores, which experience a significantly
lower penetration of sales with the Ann Taylor card.  At February
1,  1997,  the  Company had over 430,000 Ann Taylor  credit  card
accounts that had been used during the past 18 months.
     


Advertising and Promotion
- -------------------------
     
     For  many  years,  the  Company relied  on  its  Ann  Taylor
catalog, mailed principally to Ann Taylor credit card holders, as
its   principal  advertising  vehicle.   The  Company  has   also
occasionally run print advertisements in newspapers and  national
women's fashion magazines such as Elle, Vogue and Harpers Bazaar.
In  early 1996, the Company suspended publication of its  catalog
and  ran  very few print advertisements.  Management is presently
evaluating  its advertising, marketing and promotional strategies
and   anticipates  that  it  may  increase  its  advertising  and
marketing efforts by Fall 1997 or early Fiscal 1998.
     


Trademarks and Service Marks
- ----------------------------
     
     The  trademarks and service marks for Ann Taylor either have
been  registered or have trademark applications pending with  the
United States Patent and Trademark Office and with the registries
of   many  foreign  countries.   The  Company's  rights  in   the
"AnnTaylor"  mark  are  a  significant  part  of  the   Company's
business, as the Company believes its mark is well known  in  the
women's   retail  apparel  industry.   Accordingly,  the  Company
intends to maintain its  "AnnTaylor"  mark and  related 
registrations and vigorously protect its trademarks against 
infringement.



Competition
- ------------
     
     The  women's  retail apparel industry is highly competitive.
The  Company's Ann Taylor Stores compete with certain departments
in  national or local department stores, and with other specialty
store chains and independent retail stores carrying similar lines
of   merchandise.    The  Company  believes  that   its   focused
merchandise  selection,  exclusive  Ann  Taylor  brand  fashions,
personalized  service and convenience distinguish it  from  other
specialty  retailers.   Many  of the  Company's  competitors  are
considerably  larger  and have substantially  greater  financial,
marketing  and other resources than the Company and there  is  no
assurance  that the Company will be able to compete  successfully

======================================================================
<PAGE> 7
     



with them in the future.  Further, as noted above, the Company believes  
that the Ann Taylor Loft concept offers the Company the opportunity to
compete  in  the moderately-priced women's apparel  market.   The
Company  does  not  have  significant prior  experience  in  this
market,   and  the  competitive  factors  described   above   are
applicable to this market as well.  Further, existing competitors
in  that  market may have significantly greater brand recognition
among this customer segment than the Company.



Employees
- ----------
     
     Store  management  receives  compensation  in  the  form  of
salaries  and  performance-based bonuses.  Sales  associates  are
paid on an hourly basis plus performance incentives.  A number of
programs exist that offer incentives to both management and sales
associates  to  increase sales and support  the  Company's  total
wardrobing strategy.
     
     As  of February 1, 1997, the Company had approximately 6,400
employees, of whom 1,450 were full-time salaried employees, 1,700
were  full-time hourly employees and 3,250 were part-time  hourly
employees  working  less than 30 hours per  week.   None  of  the
Company's  employees  are represented  by  a  labor  union.   The
Company  believes  that its relationship with  its  employees  is
good.



ITEM 2.   Properties
          -----------
     
     As of February 1, 1997, the Company operated 309 stores, all
of  which  were leased.  The store leases typically  provide  for
initial terms of ten years, although some leases have shorter  or
longer initial periods, and grant the Company the right to extend
the  term for one or two additional five-year periods.   Most  of
the  store  leases require Ann Taylor to pay a specified  minimum
rent, plus a contingent rent based on a percentage of the store's
net  sales in excess of a certain threshold.  Most of the  leases
also  require Ann Taylor to pay real estate taxes, insurance  and
certain common area and maintenance costs.  The current terms  of
the  Company's  leases,  including  renewal  options,  expire  as
follows:
     
               
               Fiscal Years Lease        Number of
                  Terms Expire             Stores
               ------------------        ---------  
                 1997 - 1999...............  38
                 2000 - 2002...............  20
                 2003 - 2005............... 126
                 2006 and later............ 125
     
     
     Ann  Taylor leases corporate offices at 142 West 57th Street
in  New  York City, containing approximately 86,700 square  feet,
and  approximately  59,000 square feet of office  space  at  1372
Broadway in New York City.  The leases for these premises  expire
in  2006 and 2010, respectively.  The Company also leases  office
space  in New Haven, Connecticut, containing approximately 31,000
square feet.  The lease for these premises expires in 1998.
     
     Ann Taylor's wholly owned subsidiary, AnnTaylor Distribution
Services,  Inc. owns its 256,000 square foot distribution  center
located   in   Louisville,  Kentucky.   Nearly  all  Ann   Taylor
merchandise  is distributed to the Company's stores through  this
facility.  The parcel on which the Louisville distribution center
is located comprises approximately 20 acres and could accommodate
possible future expansion of the facility.


=====================================================================
<PAGE> 8


ITEM 3.   Legal Proceedings
          -----------------
     
     On  April  26,  1996,  certain alleged stockholders  of  the
Company  filed  a purported class action lawsuit  in  the  United
States District Court Southern District of New York, against  the
Company,  Ann  Taylor,  certain officers  and  directors  of  the
Company  and Ann Taylor, ML&Co. and certain affiliates of  ML&Co.
(Novak v. Kasaks, et. al., No. 96 CIV 3073 (S.D.N.Y. 1996)).  The
complaint  alleges  causes  of action  under  Section  10(b)  and
Section 20(a) of the Securities Exchange Act of 1934, as amended,
by  alleging that the Company and the other defendants engaged in
a  fraudulent scheme and course of business that operated a fraud
or  deceit on purchasers of the Company's common stock during the
period  commencing February 3, 1994 through May 4,  1995  due  to
alleged false and misleading statements about the Company and Ann
Taylor.   The  complaint seeks, among other things, certification
as  a  class  action on behalf of all purchasers of common  stock
during  the  period commencing February 3, 1994  through  May  4,
1995, the awarding of compensatory damages to the plaintiffs  and
purported  members of the class, the awarding of costs, including
pre-judgment  and  post-judgment interest, reasonable  attorneys'
fees  and  expert  witness fees to the plaintiffs  and  purported
members of the class and equitable and/or injunctive relief.  The
Company  believes that the complaint is without merit and intends
to   defend  the  action  vigorously.   The  Company  and   other
defendants  have  filed motions to dismiss  the  actions.   These
motions  are  pending,  and  discovery  in  this  case  has  been
suspended pending judicial disposition of these motions.  As  the
case  is in preliminary stages, any liability that may arise from
this action cannot be predicted at this time.
     
     The  Company is also a party to routine litigation  incident
to  its  business.    Although the amount of any  liability  that
could  arise  with respect to these actions cannot be  accurately
predicted, in the opinion of the Company, any such liability will
not  have  a  material adverse effect on the financial  position,
results of operations and liquidity of the Company.
     
     

ITEM  4.   Submission of Matters to a Vote of Security Holders
           ---------------------------------------------------
     
     None.


==================================================================
<PAGE> 9
     
                                
                                
                             PART II


     
ITEM 5.   Market for Registrant's Common Equity and Related Stockholder 
          -------------------------------------------------------------
          Matters
          -------     
     
     The  Company's common stock is listed and traded on the  New
York  Stock Exchange under the symbol ANN.  The number of holders
of  record  of  common  stock at March 14,  1997  was  777.   The
following  table sets forth the high and low closing sale  prices
for the common stock on the New York Stock Exchange during Fiscal
1996 and Fiscal 1995.
                                                  Market Price
                                             ---------------------
                                                 High        Low
                                             ----------  ---------
       Fiscal Year 1996
        Fourth quarter.....................  $  21-3/8     $15-3/8
        Third quarter......................     19-7/8      12
        Second quarter.....................     23-1/4      12
        First quarter......................     19-1/8      11-1/8
       
       Fiscal Year 1995
        Fourth quarter.....................  $  15-5/8     $  9-1/2
        Third quarter......................     21-7/8       10-1/4
        Second quarter.....................     25-5/8       19-1/2
        First quarter......................     37-3/4       25-1/8
        
     
     In Fiscal 1996, in connection with the Sourcing Acquisition,
the  Company  issued an aggregate of 2,348,145 shares  of  common
stock  to  Cygne  (including shares  issued  to  a  wholly  owned
subsidiary  of Cygne) in partial consideration for  the  sourcing
operations  purchased  from Cygne.  See "Management's  Discussion
and  Analysis -- Sourcing Acquisition".  Also in Fiscal 1996, the
Company  awarded  to  J. Patrick Spainhour,  Chairman  and  Chief
Executive  Officer  of the Company, 75,000 shares  of  restricted
common  stock  pursuant to the terms of his employment  agreement
with  the Company, and also awarded to Patricia DeRosa, President
and  Chief  Operating Officer of the Company,  30,000  shares  of
restricted  common stock, pursuant to the terms of her employment
agreement  with the Company.  The Company believes that  each  of
the  foregoing  share  issuances  was  exempt  from  registration
pursuant  to  Section  4(2) of the Securities  Act  of  1933,  as
amended, in each case as a transaction by an issuer not involving
a public offering.
     
     The Company has never paid dividends on the common stock and
does not intend to pay dividends in the foreseeable future.  As a
holding  company, the ability of the Company to pay dividends  is
dependent  upon the receipt of dividends or other  payments  from
Ann  Taylor.   The  payment of dividends by  Ann  Taylor  to  the
Company  is  subject to certain restrictions under  Ann  Taylor's
Bank  Credit Agreement, the indenture relating to the  8-3/4%  Notes
and  the Receivables Facility described below under "Management's
Discussion  and Analysis--Liquidity and Capital Resources".   The
payment  of cash dividends on the common stock by the Company  is
also  subject to certain restrictions contained in the  Company's
guarantee  of  Ann  Taylor's obligations under  the  Bank  Credit
Agreement.   In  addition,  in  connection  with  the   preferred
securities  issued by the Company's financing vehicle,  AnnTaylor
Finance  Trust, the payment  by the Company of cash dividends  on
the  common stock is restricted in the event of a default by  the
Company   of  its  obligations  in  relation  to  the   preferred
securities or in the event payment of dividends on the  preferred
securities is deferred.  Any determination to pay cash  dividends
in the future will be at the discretion of the Company's Board of
Directors  and  will be dependent upon the Company's  results  of
operations,  financial  condition, contractual  restrictions  and
other factors deemed relevant at that time by the Company's Board
of Directors.


===================================================================
<PAGE> 10


ITEM 6.   Selected Financial Data
          -----------------------
     
     The  following selected historical financial information for
the   periods  indicated  has  been  derived  from  the   audited
consolidated financial statements of the Company.  The  Company's
consolidated statements of operations, stockholders'  equity  and
cash  flows for each of the three fiscal years ended February  1,
1997,  February  3, 1996 and January 28, 1995,  and  consolidated
balance  sheets as of February 1, 1997 and February 3,  1996,  as
audited  by  Deloitte & Touche llp, independent auditors,  appear
elsewhere  in  this document.  The information  set  forth  below
should  be read in conjunction with "Management's Discussion  and
Analysis"  and  the consolidated financial statements  and  notes
thereto of the Company included elsewhere in this document.   All
references to years are to the fiscal year of the Company,  which
ends on the Saturday nearest January 31 in the following calendar
year.   All fiscal years for which financial information  is  set
forth  below  had  52 weeks, with the exception of  Fiscal  1995,
which had 53 weeks.



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

<PAGE> 11


                                         Fiscal Years Ended
                        --------------------------------------------------

                          Feb. 1,   Feb. 3,    Jan. 28,  Jan. 29,  Jan. 30,
                           1997      1996        1995       1994     1993
                        ---------  --------   ---------  --------  -------
                                 
                                 (dollars in thousands, except per 
                                 square foot data and per share data)

Operating Statement 
  Information:
Net sales (a).........$   798,117 $  731,142   $658,804  $501,649  $468,381
Cost of sales.........    443,443    425,225    357,783   271,749   264,301
                       ----------  ---------    -------   -------   -------
  Gross profit........    354,674    305,917    301,021   229,900   204,080
Selling, general and 
  administrative 
    expenses..........    291,027    271,136    214,224   169,371    152,072
Studio shoe stores 
  closing 
  expense (b).........      3,600        ---        ---       ---        ---
Employment contract 
  separation 
  expense (c).........      3,500        ---        ---       ---        ---
Distribution center 
  restructuring 
  charge (d)..........        ---        ---        ---     2,000        ---
Amortization of 
  goodwill (e)........     10,086      9,506      9,506     9,508      9,504
                       ----------  ---------    -------   -------    -------
  Operating income....     46,461     25,275     77,291    49,021     42,504
Interest 
  expense (f).........     24,416     20,956     14,229    17,696     21,273
Stockholder 
  litigation 
  settlement (g)......        ---         ---        ---       ---      3,905
Other (income) 
  expense, net........        403         38        168      (194)       259
                       ----------  ---------    -------   -------    -------
                      
Income before 
  income taxes
  and extraordinary 
  loss................     21,642       4,281     62,894    31,519     17,067
Income tax provision..     12,975       5,157     30,274    17,189     11,150
                       ----------   ---------    -------   -------   --------
Income (loss) before 
  extraordinary loss..      8,667        (876)    32,620    14,330      5,917
Extraordinary 
  loss (h)............        ---         ---        868    11,121        ---
                        ---------    ---------   -------   -------    -------
  Net income (loss)... $    8,667   $     (876) $ 31,752  $  3,209   $  5,917
                        =========    =========   =======   =======    =======
Income (loss) 
  per share 
  before 
  extraordinary 
  loss................ $      .36   $     (.04) $   1.40  $    .66   $    .28
Extraordinary loss 
  per share (h).......       ---           ---      (.04)     (.51)       ---
                        ---------      --------  -------   -------    -------

  Net income (loss)  
    per share......... $      .36   $     (.04) $     1.36 $    .15   $    .28
                        =========    =========   =========  =======    =======
Weighted average 
  shares 
  outstanding
  (in thousands)......     24,104       23,209      23,286   21,929    21,196


Operating Information:
Percentage increase 
  (decrease) in
  comparable store 
  sales  (i)...........       1.8%        (8.9)%      13.7%     2.3%     (1.0)%
Net sales per gross 
  square foot (j)......$      476   $      518  $      627 $    576  $    600
Number of stores:
  Open at beginning 
    of the period......       306          262         231      219       200
  Opened during the 
    period.............        11           48          35       13        20
  Expanded during the 
    period.............         7           30          25       12         5
  Closed during the 
    period.............         8            4           4        1         1
  Open at the end of 
    the period.........       309          306         262      231       219
Total store square 
  footage at end 
  of period............ 1,705,000    1,651,000   1,173,000  929,000   814,000
Capital expenditures...$   16,107   $   78,378  $   61,341 $ 25,062  $  4,303
Depreciation and 
  amortization, 
  including
  goodwill (e).........$   36,294   $   28,294  $   21,293 $ 18,013  $ 16,990
Working capital 
  turnover (k).........       7.8x         7.8x        8.5x    12.1x     16.8x
Inventory turnover (l).       4.7x         4.3x        4.6x     4.9x      5.3x

Balance Sheet Information 
  (at end of period):
Working capital (m)....$  118,850   $   86,477  $  102,181 $ 53,283  $ 29,539
Goodwill, net (e)......   341,779      313,525     323,031   332,537  342,045
Total assets...........   688,139      678,709     598,254   513,399  487,592
Total debt.............   131,192      272,458     200,000   189,000  195,474
Preferred securities...    96,158          ---         ---       ---      ---
Stockholders' equity...   370,582      325,688     326,112   259,271  245,298
                                                                      
                                                                      
                                                                      
                                               (Footnotes on following page)

===========================================================================
<PAGE> 12



(Footnotes for preceding page)

(a) Prior to 1990, all shoes sold in Ann Taylor Stores were "Joan
    &  David"  shoes, sold in leased shoe departments by  Joan  &
    David  Helpern, Inc. ("Joan & David") pursuant to  a  license
    agreement.   In 1990, the Company introduced a  line  of  Ann
    Taylor brand shoes.  As of February 1, 1993, Joan & David  no
    longer  operated leased shoe departments in  any  Ann  Taylor
    stores.  In Fiscal 1992, net sales included sales from leased
    shoe departments of $8,207,000.
    
(b) Relates  to the planned closing of the Company's nine  Studio
    shoe  stores.  The charge of $3,600,000 ($2,052,000, or $0.08
    per  share, net of income tax benefit) is to cover the write-
    off  of  the net book value of the nine stores and lease  and
    other related costs for these locations.
    
(c) In  connection  with the resignation in August  1996  of  the
    former  Chairperson, a one-time pre-tax charge of  $3,500,000
    ($1,958,000, or $0.08 per share, net of related tax  benefit)
    was recorded relating to the estimated costs of the Company's
    obligations under her employment contract with the Company.
    
(d) In   connection   with  the  relocation  of   the   Company's
    distribution center, completed in late Spring 1995, a  charge
    of $2,000,000 ($1,140,000, or $0.05 per share, net of related
    tax  benefit)  was  recorded relating to  severance  and  job
    training  costs,  as well as the write-off of  the  net  book
    value of certain assets.
    
(e) As  a result of the Acquisition of Ann Taylor by the Company,
    which  was  effective  as of January 29, 1989,  $380,250,000,
    representing the excess of the allocated purchase price  over
    the  fair value of the Company's net assets, was recorded  as
    goodwill and is being amortized on a straight-line basis over
    40   years.   In  addition,  as  a  result  of  the  Sourcing
    Acquisition,  effective  September  20,  1996,  the   Company
    recorded goodwill of $38,430,000 that is being amortized on a
    straight-line basis over 25 years.
    
(f) Includes non-cash interest expense of $1,574,000, $1,004,000,
    $978,000,  $4,199,000 and $8,581,000 in  Fiscal  1996,  1995,
    1994,  1993  and  1992,  respectively, from  amortization  of
    deferred  financing  costs,  and  in  1993,  and  1992,  from
    accretion of original issue discount and, in 1992,  from  the
    issuance of additional 10% junior subordinated exchange notes
    due 2004.
    
(g) In  connection  with  the settlement in  January  1993  of  a
    stockholder  class action lawsuit that was filed against  the
    Company  and  certain other defendants  in  October  1991,  a
    charge of $3,905,000 ($2,265,000, or $0.11 per share, net  of
    related tax benefit) was recorded.
    
(h) In  Fiscal 1994, Ann Taylor incurred an extraordinary loss of
    $1,522,000  ($868,000, or $0.04 per share, net of income  tax
    benefit), in connection with the prepayment of long-term debt
    with  the  proceeds of a public sale of common stock  of  the
    Company.    In   Fiscal   1993,  Ann   Taylor   incurred   an
    extraordinary loss of $17,244,000 ($11,121,000, or $0.51  per
    share,  net  of  income tax benefit) due to debt  refinancing
    activities.
    
(i) Comparable  store sales are calculated by excluding  the  net
    sales of a store for any month of one period if the store was
    not also open during the same month of the prior period.   In
    a  year with 53 weeks, such as Fiscal 1995, sales in the last
    week  of that year are not included in determining comparable
    store sales.  Commencing with stores expanded in Fiscal 1993,
    a store that is expanded by more than 15% is treated as a new
    store  for  the  first  year following  the  opening  of  the
    expanded   store.    Excluding   sales   from   leased   shoe
    departments, comparable store sales would have been 4.0%  and
    0.8%  for  Fiscal  1993 and Fiscal 1992,  respectively.   See
    footnote (a) above.
    
(j) Net  sales  per  square  foot ("sales per  square  foot")  is
    determined  by  dividing net sales  for  the  period  by  the
    average of the gross square feet at the beginning and end  of
    each  period.  Unless otherwise indicated, references  herein
    to  square  feet  are to gross square feet, rather  than  net
    selling space.
    
(k) Working capital turnover is determined by dividing net  sales
    by  the  average  of  the amount of working  capital  at  the
    beginning and end of the period.
    
(l) Inventory  turnover is determined by dividing cost  of  sales
    (excluding  costs of leased shoe departments) by the  average
    of  the  cost of inventory at the beginning and  end  of  the
    period (excluding inventory associated with ATGS).
    
(m) Includes  current  portion  of long-term  debt  of  $287,000,
    $40,266,000,  $0, $8,757,000 and $37,000,000 in Fiscal  1996,
    1995, 1994, 1993 and 1992, respectively.



==========================================================================
<PAGE> 13




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

Sales Growth
- ------------
     
     The  following table sets forth certain sales and store data
for the periods indicated:
  
                                             Fiscal Year Ended
                                    ------------------------------------
                                     Fiscal        Fiscal         Fiscal
                                      1996          1995           1994
                                    --------     ---------      ---------
                                   (52 weeks)    (53 weeks)     (52 weeks)

  Net sales ($000)..............  $   798,117    $  731,142    $  658,804
  Total net sales growth
    percentage
    (52 week basis..............        10.6%          9.5%         31.3%
  Comparable store sales 
    increase (decrease)  
    percentage (52 week basis)..         1.8%         (8.9)%        13.7%
  Net  sales per average 
    square foot.................  $      476    $      518    $      627
  Total  store  square 
   footage at end of period.....   1,705,000     1,651,000     1,173,000
  Number of
    New stores..................          11            48            35
    Expanded stores.............           7            30            25
    Closed stores...............           8             4             4
  Total  stores open at 
    end of period...............         309           306           262
     
     
     Since  1993, Ann Taylor Stores opened by the Company average
5,900  square feet, compared to the average store size  prior  to
1993  of 3,500 square feet.  In addition, since 1993, the Company
has  expanded 74 stores from an average size of 3,500 square feet
to  an  average  store  size of 5,900 square  feet.   Ann  Taylor
Factory  Stores  average 6,600 square feet, and Ann  Taylor  Loft
stores  average  10,900 square feet.  This  increase  in  average
store  size  has  had,  and is expected to continue  to  have,  a
negative  effect on sales per square foot.  However, the  Company
believes  that  the  larger store format enhances  the  Company's
ability to merchandise its customer offerings and reinforces  its
total  wardrobing concept, provides area necessary for the proper
presentation of Ann Taylor shoes, petites and other product  line
extensions,  and improves customer service and ease of  shopping.
Ann  Taylor  Stores to be opened in Fiscal 1997 are  expected  to
average approximately 4,500 square feet.
     
     The  Company's  net  sales do not show significant  seasonal
variation,  although  net  sales  in  the  fourth  quarter   have
historically  been moderately higher than in the other  quarters.
As  a  result,  the Company has not had significant overhead  and
other costs generally associated with large seasonal variations.
     

Results of Operations
- ---------------------

     The  following  table  sets forth operating  statement  data
expressed  as  a  percentage  of  net  sales  for  the    periods
indicated:

                                              Fiscal Year
                                       ------------------------
                                       1996       1995      1994
                                       ----       ----      ---- 
   Net sales.......................   100.0%     100.0%     100.0%
   Cost of sales...................    55.6       58.2       54.3
                                      -----      -----      -----
       Gross profit................    44.4       41.8       45.7
   Selling,  general and 
     administrative expenses.......    36.5       37.0       32.5
   Studio shoe stores closing 
     expense.......................     0.4        ---        ---
   Employment contract 
     separation expense............     0.4        ---        ---
   Amortization of goodwill........     1.3        1.3        1.5
                                      -----      -----      -----
       Operating income............     5.8        3.5       11.7
   Interest expense................     3.1        2.9        2.2
   Other expense, net..............     ---        ---        ---
                                      -----      -----      -----
   Income  before income taxes 
     and extraordinary loss........     2.7        0.6        9.5
   Income tax provision............     1.6        0.7        4.6
                                      -----      -----      -----
   Income  (loss) before 
     extraordinary loss.............    1.1       (0.1)       4.9
   Extraordinary loss...............    ---        ---        0.1
                                      -----      -----      -----
       Net income (loss)............    1.1%      (0.1)%      4.8%
                                      =====      =====      =====


=====================================================================
<PAGE> 14


Fiscal 1996 Compared to Fiscal 1995
- ------------------------------------
     
     The  Company's net sales increased to $798,117,000 in Fiscal
1996  (53 weeks) from $731,142,000 in Fiscal 1995 (52 weeks),  an
increase  of $66,975,000, or 9.2%.  Total sales for the fifty-two
week period ended February 1, 1997 were up 10.6% compared to  the
fifty-two  week period ended January 27, 1996.  This increase  in
net  sales  was attributable to the inclusion of a full  year  of
operating results for the 48 stores opened and 30 stores expanded
during 1995, the opening of 11 new stores and the expansion of  7
stores  in 1996, and to a comparable sales increase of  1.8%  for
the  fifty-two  week period ended February 1, 1997.   This  sales
increase was partially offset by the closing of 8 stores in 1996.
The  Company  believes that the 1.8% increase in  its  comparable
store  sales  in  1996  was attributable  primarily  to  positive
customer   reaction  to  the  Company's  Fall  1996   merchandise
offerings.
     
     Gross profit as a percentage of net sales increased to 44.4%
in  1996  from  41.8%  in  1995.   This  increase  was  primarily
attributable   to  lower  markdowns  associated  with   decreased
promotional activities.
     
     Selling, general and administrative expenses as a percentage
of  net sales decreased to 36.5% in 1996 from 37.0% in 1995.  The
decrease  in  selling, general and administrative expenses  as  a
percentage  of  net sales was primarily the result  of  increased
leverage  on  fixed  expenses due to  improved  comparable  store
sales.
     
     Operating  income increased to $46,461,000, or 5.8%  of  net
sales,  in 1996 from $25,275,000, or 3.5% of net sales, in  1995.
Operating  income in 1996 was reduced by $3,500,000, or  0.4%  of
net  sales,  representing the estimated costs  of  the  Company's
obligations  under  the former Chairperson's employment  contract
following  her  resignation in August 1996,  and  by  a  one-time
charge  of  $3,600,000,  or 0.4% of net sales,  relating  to  the
planned  closing  of  the  nine Ann  Taylor  Studio  shoe  stores
announced   in  January  1997.   Amortization  of  goodwill   was
$10,086,000  in  1996 compared to $9,506,000 in 1995.   Operating
income   without   giving   effect  to  such   amortization   was
$56,547,000,  or  7.1% of net sales, in 1996 and $34,781,000,  or
4.8% of net sales, in 1995.
     
     Interest  expense  was  $24,416,000  in  1996  compared   to
$20,956,000  in  1995.   The increase  in  interest  expense  was
attributable  to  higher  interest  rates  associated  with   the
issuance   of   8-1/2%   Company-Obligated  Mandatorily   Redeemable
Convertible Preferred Securities (the "preferred securities")  by
the   Company's  financing  vehicle,  AnnTaylor  Finance   Trust,
partially offset by  a  decrease in the Company's long-term debt.
The  weighted average interest rate on the Company's  outstanding
indebtedness at February 1, 1997 was 8.80% compared to  8.26%  at
February 3, 1996.
     
     The income tax provision was $12,975,000, or 60.0% of income
before  income taxes, in the 1996 period compared to  $5,157,000,
or  120.5% of income before income taxes, in 1995.  The effective
tax  rates for both periods were higher than the statutory rates,
primarily as a result of non-deductible goodwill expense.
     
     As  a  result of the foregoing factors, the Company had  net
income of $8,667,000, or 1.1% of net sales, for 1996 compared  to
a net loss of $876,000, or 0.1% of net sales, for 1995.
     
     

Fiscal 1995 Compared to Fiscal 1994
- -----------------------------------
     
     The  Company's net sales increased to $731,142,000  in  1995
(53  weeks) from $658,804,000 in 1994 (52 weeks), an increase  of
$72,338,000, or 11.0%.  Total sales for the fifty-two week period
ended  January 27, 1996 were up 9.5% to $721,561,000 compared  to
1994.   The  increase  in  net  sales  was  attributable  to  the
inclusion  of a full year of operating results for the 35  stores
opened and 25 stores expanded during 1994 and the opening  of  48
new  stores  and the expansion of 30 stores in 1995.   The  sales
increase was partially offset by the closing of 4 stores in  1995
and  by an 8.9% decrease in comparable store sales for the fifty-
two week period ended January 27, 1996.  The Company believes


====================================================================
<PAGE> 15



that the 8.9% decrease in its comparable store sales in 1995  was
attributable primarily to poor customer reaction to the Company's
merchandise offerings, as well as to the generally weak  economic
environment  for women's apparel sales that prevailed  throughout
most  of  1995.   The Company believes that its 1995  merchandise
offerings   were  "over-assorted"  and  failed  to  achieve   the
cohesive,  distinctive look that had defined  the  brand  in  the
previous two years.
     
     Gross profit as a percentage of net sales decreased to 41.8%
in  1995  from  45.7%  in  1994.   This  decrease  was  primarily
attributable  to  higher  markdowns  associated  with   increased
promotional  activities  and, to a  lesser  extent,  to  a  lower
initial mark up rate associated with merchandise manufactured for
Ann Taylor Factory Stores and Ann Taylor Loft stores, compared to
the  initial mark up on merchandise manufactured for  Ann  Taylor
Stores.
     
     Selling, general and administrative expenses as a percentage
of  net sales increased to 37.0% in 1995 from 32.5% in 1994.  The
increase  in  selling, general and administrative expenses  as  a
percentage  of  net  sales was primarily due to  higher  tenancy,
store  maintenance  and store selling costs as  a  percentage  of
sales  as  a result of both decreased comparable store sales  and
lower  than average sales per square foot productivity of  stores
added  in  1995  (approximately  73%  of  the  increase),  higher
distribution center expense relating, in part, to start-up  costs
of  the  Company's  distribution center facility  in  Louisville,
Kentucky  (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  6%  of   the
increase)    and   higher   packaging   and   supplies    expense
(approximately  5%  of the increase).  The Company  returned  its
catalog format to principally an advertising vehicle, rather than
a  mail order business, in Fall 1995 and suspended publication of
its catalog entirely in early 1996.
     
     Operating  income decreased to $25,275,000, or 3.5%  of  net
sales, in 1995, from $77,291,000, or 11.7% of net sales, in 1994.
Amortization  of  goodwill  was  $9,506,000  in  1995  and  1994.
Operating  income without giving effect to such amortization  was
$34,781,000,  or 4.8% of net sales, in 1995, and $86,797,000,  or
13.2% of net sales, in 1994.
     
     Interest expense was $20,956,000 and $14,229,000 in 1995 and
1994,  respectively.   The  increase  in  interest  expense   was
attributable to higher interest rates applicable to the Company's
debt  obligations  throughout most of  the  1995  period  and  an
increase  in the Company's long-term debt.  The weighted  average
interest  rate  on  the  Company's  outstanding  indebtedness  at
February 3, 1996 was 8.26% compared to 8.90% at January 28, 1995.
     
     The income tax provision was $5,157,000, or 120.5% of income
before  income taxes in the 1995 period compared to  $30,274,000,
or 48.1% of income before income taxes and extraordinary loss, in
1994.  The effective tax rates for both periods were higher  than
the  statutory  rates,  primarily as a result  of  non-deductible
goodwill expense.
     
     As  a result of the foregoing factors, the Company had a net
loss of $876,000, or 0.1% of net sales, for 1995 compared to  net
income of $31,752,000, or 4.8% of net sales, for 1994.
     


Changes in Financial Position
- -----------------------------

     Accounts receivable decreased to $63,605,000 at the  end  of
1996  from  $70,395,000  at  the  end  of  1995,  a  decrease  of
$6,790,000, or 9.7%. This decrease was primarily attributable  to
a  decrease in construction allowances receivable, which declined
$3,536,000,  or  51.7%, to $3,309,000 and to a  decrease  in  Ann
Taylor  credit  card receivables, which declined  $2,900,000,  or
5.1%, to $54,505,000 in 1996.


=================================================================
<PAGE> 16


     
     Merchandise   inventories  decreased  to   $100,237,000   at
February  1,  1997  from  $102,685,000 at  February  3,  1996,  a
decrease  of  $2,448,000,  or 2.4%.  Merchandise  inventories  at
February  1, 1997 included approximately $13,728,000 of inventory
associated  with  ATGS, the Company's recently acquired  sourcing
operation  (see  page  18).  Total square  footage  increased  to
approximately  1,705,000 square feet at  February  1,  1997  from
approximately  1,651,000  square  feet  at  February   3,   1996.
Merchandise  inventory  on  a per square  foot  basis,  excluding
inventory associated with ATGS, was approximately $51 at the  end
of  1996,  compared to approximately $62 at the end  of  1995,  a
decrease of approximately 19%.  This decrease is a reflection  of
more  conservative inventory management as part of the  Company's
strategy to increase inventory turns.  Inventory turned 4.7 times
in  1996,  excluding  inventory associated  with  ATGS,  and  the
Company  is  planning inventory turns of at least  5.0  times  in
1997.  Inventory turnover is determined by dividing cost of sales
by  the average of the cost of inventory at the beginning and end
of the period (excluding inventory associated with ATGS).
     
     Accounts payable decreased to $34,341,000 at the end of 1996
from  $42,909,000 at the end of 1995, a decrease  of  $8,568,000.
The  decrease  in accounts payable is primarily due to  decreased
store inventory levels at the end of 1996.
     
     

Liquidity and Capital Resources
- -------------------------------

     
     The  Company's primary sources of working capital  are  cash
flow from operations and borrowings under the Company's revolving
credit   facility  under  the  Bank  Credit  Agreement  and   the
Receivables Facility described below.  The following  sets  forth
material measures of the Company's liquidity:


                                                 Fiscal Year
                                        -----------------------------
                                          1996       1995      1994
                                        -----------------------------
                                           (dollars in thousands)
   Cash  provided  by 
     operating activities............   $ 67,532   $ 7,376   $ 17,149
   Working capital...................   $118,850   $86,477   $102,181
   Current ratio.....................     2.53:1    1.77:1     2.55:1
   Debt to equity ratio..............      .35:1     .84:1      .61:1
   
   
     Cash  provided by operating activities, as presented on  the
consolidated  statements  of  cash  flows,  increased   in   1996
principally  as  a  result  of  increases  in  earnings,  noncash
charges,  accounts payable and accrued liabilities, and decreases
in  receivables,  merchandise inventories and  prepaid  expenses.
Working  capital  increased as a result  of  a  decrease  in  the
current  portion  of long-term debt of approximately  $40,000,000
partially  offset  by a decrease in merchandise  inventories  and
receivables.
     
     The  Company's Bank Credit Agreement provides,  among  other
things,  for a $25,000,000 term loan and a $125,000,000 revolving
credit facility.  As described below, in January 1996 the Company
prepaid  a  portion  of the term loan and reduced  the  revolving
credit  facility to $122,000,000.  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; however,  the
Company  is required to reduce the outstanding balance under  the
revolving  credit  facility to $50,000,000  or  less  for  thirty
consecutive days in 1996 and in each fiscal year thereafter.  The
maximum  amount  that may be borrowed under the revolving  credit
facility  is  reduced  by  the amount of commercial  and  standby
letters  of  credit outstanding under the Bank Credit  Agreement.
At  February 1, 1997, there were no borrowings outstanding  under
the  revolving credit facility and the amount available under the
facility   was  approximately  $110,000,000.   The  Bank   Credit
Agreement  contains  financial  and  other  covenants,  including
limitations  on indebtedness, liens and investments, restrictions
on   dividends  or  other  distributions  to  stockholders,   and
requirements  to maintain certain financial ratios and  specified
levels  of  net  worth.  The Company's ability  to  satisfy  such
financial  covenants will be dependent upon, among other  things,
the  Company's  sales  and earnings and  the  amount  of  capital
expenditures made by the Company.  The Bank Credit Agreement also
provides for, among other things, an annual limitation on capital
expenditures  of  $32,500,000  in 1997  and  beyond,  subject  to
increase if certain conditions are satisfied.
     

==================================================================
<PAGE> 17
     

     In  April and May of 1996, the Company completed the sale of
an  aggregate of $100,625,000 of preferred securities  issued  by
its  financing  vehicle, AnnTaylor Finance Trust.  The  preferred
securities have a liquidation preference of $50 per security  and
are  convertible at the option of the holders thereof into shares
of  common  stock of the Company at a conversion  rate  of  2.545
shares  of common stock for each preferred security.  A total  of
2,012,500  preferred securities were issued, and are  convertible
into   an   aggregate  of  5,121,812  shares  of  common   stock,
representing  approximately  17%  of  the  Company's  outstanding
common  stock  as of February 1, 1997.  The Company received  net
proceeds  of  $95,984,000 in connection  with  the  sale  of  the
preferred   securities   and  applied   $94,000,000   to   reduce
outstanding  borrowings  under  the  revolving  credit  facility,
without a permanent reduction of the commitment thereunder.
     
     In   November   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 approximately $65,000 through
December   1,   1997,  and  thereafter  in  monthly  installments
sufficient to amortize the then remaining principal balance  over
a period of five years.  Pursuant to the requirements of the Bank
Credit Agreement, in January 1996 the Company applied one-half of
the proceeds of the mortgage to reduce the amount available under
the  revolving  credit facility, thereby reducing  the  revolving
credit facility by $3,000,000, and prepaid a portion of the  term
loan.
     
     Since  the  fourth quarter of Fiscal 1993, Ann Taylor  sells
its  proprietary  credit  card accounts receivable  to  AnnTaylor
Funding,   Inc.,  a  wholly  owned  subsidiary  of  Ann   Taylor.
AnnTaylor Funding, Inc. uses the receivables to secure borrowings
of  up  to  $40,000,000,  depending upon  the  eligible  accounts
receivable  balance, under a receivables financing  facility  (as
amended,  the "Receivables Facility").  The Receivables  Facility
matures in May 1998.  AnnTaylor Funding, Inc. had total assets of
approximately $55,189,000 at February 1, 1997, all of  which  are
subject  to  the  security  interest  of  the  lender  under  the
Receivables  Facility.   At  February  1,  1997,  there  were  no
borrowings outstanding under the Receivables Facility.
     
     In  connection  with  the  Sourcing  Acquisition  (described
below),  the Hongkong and Shanghai Banking Corporation  ("HKSBC")
entered into an Amended and Restated Credit Agreement (the "HKSBC
Agreement") with ATGS, continuing the $40,000,000 credit facility
of ATGS's predecessor.  The facility is available principally for
the  issuance  of  letters of credit; cash borrowings  under  the
facility  are  limited to a maximum of $8,000,000.   Such  credit
facility  matures  on  July 29, 1997 and contains  financial  and
other  covenants.  As of February 1, 1997, commercial and standby
letters   of  credit  outstanding  under  this  facility  totaled
$28,189,000 and there were no borrowings outstanding  under  this
facility.   If this facility is not extended beyond  its  current
expiration,  the  Company believes that it has sufficient  credit
available  under its Bank Credit Agreement to continue to  obtain
letters of credit in the normal course of  business.
     
     The  Company's  capital  expenditures  totaled  $16,107,000,
$78,378,000,   and   $61,341,000  in   1996,   1995   and   1994,
respectively.  The decrease in capital expenditures  in  1996  is
due  primarily  to  the construction of fewer  new  and  expanded
stores  compared to the prior year.  The Company slowed its  real
estate expansion program in 1996 to enable it to more effectively
consolidate  the  growth that had occurred during  recent  years.
The Company expects its capital expenditure requirements will  be
approximately $27,000,000 in 1997, of which $23,000,000  will  be
allocated  to  the Company's real estate expansion program.   The
actual  amount of the Company's capital expenditures will  depend
in  part on the number of stores opened, expanded and refurbished
and on the amount of construction allowances the Company receives
from the landlords of its new or expanded stores.  See "Business-
- -Expansion".
     
     Dividends  and distributions from Ann Taylor to the  Company
are  restricted  by  the Bank Credit Agreement,  the  Receivables
Facility and the Indenture for Ann Taylor's 8-3/4% Notes.
     

====================================================================
<PAGE> 18
     
     
     In order to finance its operations and capital requirements,
the  Company  expects  to use internally generated  funds,  trade
credit  and funds available to it under the Bank Credit Agreement
and  the  HKSBC  Agreement, as well as the Receivables  Facility.
The  Company typically purchases merchandise from its third-party
vendors   (excluding  manufacturers  from  whom  ATGS   purchases
merchandise)  on terms requiring payment within 30 days  or  less
after  the Company's receipt of the merchandise.  If some or  all
of  the  Company's  third-party vendors were  to  demand  shorter
payment   terms,  the  Company's  working  capital  needs   would
increase.   The  Company believes that cash flow from  operations
and   funds  available  under  the  Bank  Credit  Agreement,  the
Receivables  Facility and the HKSBC Agreement are  sufficient  to
enable  it  to meet its on-going cash needs for its business,  as
presently conducted, for the foreseeable future.
     
     The Financial Accounting Standards Board issued Statement of
Financial  Accounting  Standards No. 128,  "Earnings  per  Share"
("SFAS  128").  SFAS 128 specifies the computation,  presentation
and  disclosure requirements for basic and diluted  earnings  per
share.   The  Company expects that this statement  will  have  no
material effect on the Company's reported earnings per share.
     


Sourcing Acquisition
- --------------------
   
     In  Fiscal 1995, the Company purchased approximately 16%  of
its  merchandise directly from Cygne Designs, Inc. ("Cygne")  and
an additional 38% of its merchandise through the Company's direct
sourcing joint venture with Cygne known as CAT.  On September 20,
1996  (the  "Effective  Date"), Ann Taylor  acquired  the  entire
interest of Cygne in CAT and certain of the assets (the "Assets")
of  the Ann Taylor Woven Division of Cygne (the "Division")  that
were  used for sourcing merchandise for Ann Taylor.  As a  result
of  the Sourcing Acquisition, CAT became an indirect wholly owned
subsidiary  of the Company and now performs all of  Ann  Taylor's
direct sourcing functions, including those previously provided by
the  Division,  under  the name AnnTaylor Global  Sourcing.   The
results  of  operations of ATGS are included in the  consolidated
financial statements of the Company since the Effective Date.
     
     The  Company believes that the Sourcing Acquisition provides
Ann Taylor with greater control over pre-production processes and
production management, which it expects will result in a  variety
of   operational   benefits,  such  as  greater  consistency   in
merchandise  quality and sizing.  The Company also believes  that
it  will  recognize  a net reduction in the cost  of  merchandise
purchased  through  the  sourcing  division  (after  taking  into
account the cost of operating ATGS).
     
     In consideration for Cygne's interest in CAT and the Assets,
the  Company  paid (i) 2,348,145 shares of common  stock  of  the
Company  having an aggregate value, as of the Effective Date,  of
$36,000,000, (ii) $3,200,000 in cash in payment for inventory and
fixed  assets  and  (iii) approximately  $6,500,000  in  cash  in
settlement  of open accounts payable by Ann Taylor to  Cygne  for
merchandise delivered by Cygne prior to the closing.  The Company
also assumed certain liabilities related to the operations of the
Division.    The  purchase  price  is  subject  to   post-closing
adjustments  based  upon  final determination  of  the  value  of
certain of the assets purchased and liabilities assumed.   As  of
February  1, 1997, certain post-closing adjustments are  expected
to reduce the net cash paid for inventory and fixed assets to 
approximately $227,000.  The total purchase  price has been 
allocated to the tangible and intangible assets  and  liabilities
of  CAT  and  the  Division  that  were acquired, based on 
preliminary estimates of their respective fair values.   The 
allocation of the purchase price reflected in the accompanying
Consolidated Balance Sheets may  be  adjusted  upon final  
determination  of  the  purchase  price  adjustments,  but
management does not believe the subsequent changes, if any,  will
be  significant.  The excess of the purchase price over the  fair
value of the net assets acquired was recorded as goodwill and  is
being amortized on a straight-line basis over 25 years.
     
     Pursuant  to  the terms of a Stockholders Agreement  entered
into  at  the  time  of  the  Sourcing Acquisition,  the  Company
registered the sale of the shares of Common Stock issued to Cygne
as   part  of  the  consideration  for  the  acquisition.   Cygne
subsequently  sold, pursuant to this registration statement,  all
of the shares of Common Stock issued to it by the Company.


====================================================================
<PAGE> 19
     
     
    In  connection  with  the Sourcing Acquisition,  Ann  Taylor
entered into two three-year consulting agreements with Cygne  for
the  services of Mr. Bernard Manuel, Chairman and Chief Executive
Officer of Cygne, and Mr. Irving Benson, then President of Cygne.
In  November  1996, Mr. Benson resigned from his employment  with
Cygne  and,  in  accordance  with the  terms  of  the  consulting
agreement  relating to Mr. Benson's services, Cygne's obligations
and  rights  under  the consulting agreement  were  automatically
assigned to Mr. Benson.
     
     

Statement Regarding Forward Looking Disclosures
- -----------------------------------------------
   
     Sections  of  this  Annual Report, including  the  preceding
Management's  Discussion and Analysis of Financial Condition  and
Results   of   Operations,   contain  various   forward   looking
statements,   within  the  meaning  of  the  Private   Securities
Litigation  Reform  Act of 1995, with respect  to  the  financial
condition,  results of operations and business  of  the  Company.
These  forward  looking  statements  involve  certain  risks  and
uncertainties,  and no assurance can be given that  any  of  such
matters  will be realized.  Actual results may differ  materially
from  those contemplated by such forward looking statements as  a
result  of,  among  other things, increased  competition  in  the
retail  apparel  industry; failure by the Company  to  accurately
predict customer fashion preferences; a decline in the demand for
merchandise offered by the Company; greater costs or difficulties
than  expected  related  to  the  assimilation  of  the  sourcing
functions and employees acquired in connection with the  Sourcing
Acquisition; general economic conditions that are less  favorable
than  expected; the inability of the Company to locate new  store
sites or negotiate favorable lease terms for additional stores or
for the expansion of existing stores; a significant change in the
regulatory  environment applicable to the Company's business;  an
increase  in  the  rate of import duties or  export  quotas  with
respect  to  the  Company's merchandise; an  adverse  outcome  of
certain   litigation  described  in  "Legal   Proceedings"   that
materially   and   adversely  affects  the  Company's   financial
condition; or lack of sufficient customer acceptance of  the  Ann
Taylor  Loft  concept  in  the  moderate-priced  women's  apparel
market.


===================================================================
<PAGE> 20



ITEM  8.   Financial Statements and Supplementary Data
           -------------------------------------------
     
     The  following  consolidated  financial  statements  of  the
Company  for the years ended February 1, 1997, February  3,  1996
and  January 28, 1995 are included as a part of this Report  (See
Item 14):
     
           Consolidated  Statements of Operations for the fiscal  years
              ended February 1, 1997, February 3, 1996 and January  28,
              1995.
     
           Consolidated  Balance  Sheets as of  February  1,  1997  and
              February 3, 1996.
     
           Consolidated  Statements  of Stockholders'  Equity  for  the
              fiscal years ended February 1, 1997, February 3, 1996 and
              January 28, 1995.
     
           Consolidated  Statements of Cash Flows for the fiscal  years
              ended February 1, 1997, February 3, 1996 and January  28,
              1995.
     
           Notes to Consolidated Financial Statements.
     
     

ITEM 9.   Changes in and Disagreements with Accountants on Accounting 
           -----------------------------------------------------------
           and Financial Disclosures
           -------------------------     
      
           
           None.
                                
                                
=========================================================================
<PAGE> 21

                            
                            PART III
                                
                                
                                
                                
ITEM 10.   Directors and Executive Officers of the Registrant
           ---------------------------------------------------
     
     The information required by this item is incorporated herein
by  reference to the Section entitled "Nominees for  Election  as
Directors"  and "Compliance with Section 16(a) of the  Securities
Exchange  Act of 1934" in the Company's Proxy Statement  for  its
1997 Annual Meeting of Stockholders.
     
     


ITEM 11.   Executive Compensation
           ----------------------

     The information required by this item is incorporated herein
by   reference   to   the  Sections  entitled  "Compensation   of
Directors",  "Executive Compensation" and "Employment  Contracts"
in  the Company's Proxy Statement for its 1997 Annual Meeting  of
Stockholders.
     
     

ITEM 12.   Security Ownership of Certain Beneficial Owners and Management
           --------------------------------------------------------------
     
     The information required by this item is incorporated herein
by  reference  to the Section entitled "Beneficial  Ownership  of
Common  Stock"  in  the Company's Proxy Statement  for  its  1997
Annual Meeting of Stockholders.
     
     

ITEM 13.   Certain Relationships and Related Transactions
           ----------------------------------------------
     
     The information required by this item is incorporated herein
by  reference to the Sections entitled "Compensation of Directors
and  Related  Matters"  and  "Compensation  Committee  Report  on
Executive  Compensation--Compensation  Committee  Interlocks  and
Insider  Participation" in the Company's Proxy Statement for  its
1997 Annual Meeting of Stockholders.
     
     In  connection  with the Sourcing Acquisition,  the  Company
issued to Cygne an aggregate of 2,348,145 shares of Common Stock.
See   "Management's   Discussion   and   Analysis   --   Sourcing
Acquisition".

===================================================================
<PAGE> 22

                             PART IV
     
     
ITEM 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K
         ----------------------------------------------------------------

  (a)    List of documents filed as part of this Annual Report:
                                    
         The   following consolidated financial statements of the Company 
         and the  independent auditors' report are included on pages 27 
         through 46  and are filed as part of this Annual Report:
                  
         Consolidated Statements of Operations  for  the fiscal  years  
         ended February 1, 1997, February  3,  1996 and  January 28, 1995; 
         Consolidated Balance Sheets as of February 1, 1997, and 
         February 3,  1996;  Consolidated Statements  of Stockholders' 
         Equity for the fiscal years ended February 1, 1997, February 3, 1996 
         and January  28, 1995;  Consolidated  Statements of  Cash  Flows  
         for  the fiscal  years  ended February 1, 1997, February  3,  1996
         and  January  28,  1995; Notes to Consolidated  Financial
         Statements; Independent Auditors' Report.
        
  
  (b)    Reports on Form 8-K
           
         None
          
  
  (c)    Exhibits
           
         The  exhibits listed below are filed as a part of this Annual 
         Report.
          
    
    Exhibit Number
    --------------
        
  3.1    Restated  Certificate of Incorporation of  the  Company.
          Incorporated  by  reference  to  Exhibit  4.1  to   the
          Company's Registration Statement on Form S-8 filed with
          the    Securities   and   Exchange   Commission    (the
          "Commission") on August 10, 1992 (Registration No.  33-
          50688).
  
  3.2    By-Laws  of  the Company.  Incorporated by reference  to
          Exhibit  3.2  to the Form 10-Q of the Company  for  the
          Quarter  ended November 2, 1991 filed on  December  17,
          1991 (Registration No. 33-28522).
  
  4.1    Indenture,  dated  as  of  June 15,  1993,  between  Ann
          Taylor and Fleet Bank, N.A., as Trustee, including  the
          form  of  Subordinated Note due 2000.  Incorporated  by
          reference to Exhibit 4.1 to the Current Report on  Form
          8-K of Ann Taylor filed on July 7, 1993.
  
  4.1.1  Instrument  of Resignation, Appointment and  Acceptance,
          dated  as of December 1, 1995, among Ann Taylor,  Fleet
          Bank,  N.A.,  as  Resigning Trustee, and  Norwest  Bank
          Minnesota,  N.A., the Successor Trustee.   Incorporated
          by  reference to Exhibit 4.1.1 to the Annual Report  on
          Form 10-K of the Company filed on April 8, 1996.
  
  10.1   Form   of   Warrant  Agreement  entered   into   between
          AnnTaylor  and The Connecticut Bank and Trust  Company,
          National  Association, including the form  of  Warrant.
          Incorporated  by reference to Exhibit 4.3 to  Amendment
          No.  1 to the Registration Statement of the Company and
          Ann Taylor filed on June 21, 1989 (Registration No. 33-
          28522).
  
  10.2   Amended  and  Restated  Credit Agreement,  dated  as  of
          September  29, 1995, among Ann Taylor, Bank of  America
          National  Trust  and  Savings  Association  ("Bank   of
          America"), and 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.
  
  10.2.1 First   Amendment   to  Amended  and   Restated   Credit
          Agreement,  dated  as of January  4,  1996,  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  10.2.1  to  the
          Annual  Report  on  Form 10-K of the Company  filed  on
          April 8, 1996.
  
  10.2.2 Second  Amendment  to  the Amended and  Restated  Credit
          Agreement, dated as of April 9, 1996 among Ann  Taylor,
          Bank  of  America and 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  on  Form 10-Q of  the  Company  for  the
          Quarter  ended  August 3, 1996 filed on  September  16,
          1996.

====================================================================
<PAGE> 23
    
    
    
Exhibit
Number
- -------
                                      
  10.3   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.
  
  10.4   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.
  
  10.5   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.
  
  10.6   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.
  
  10.7   1989  Stock  Option Plan.  Incorporated by reference  to
          Exhibit  10.18  to  the Registration Statement  of  the
          Company   and   Ann  Taylor  filed  on  May   3,   1989
          (Registration No. 33-28522).
  
  10.7.1 Amendment  to  1989 Stock Option Plan.  Incorporated  by
          reference  to Exhibit 10.15.1 to the Annual  Report  on
          Form 10-K of the Company filed on April 30, 1993.
  
  10.8   Lease,  dated  as  of  March 17,  1989,  between  Carven
          Associates  and  Ann Taylor concerning  the  West  57th
          Street  headquarters.   Incorporated  by  reference  to
          Exhibit  10.21  to  the Registration Statement  of  the
          Company   and   Ann  Taylor  filed  on  May   3,   1989
          (Registration No. 33-28522).
  
  10.8.1 First  Amendment  to  Lease, dated as  of  November  14,
          1990,   between  Carven  Associates  and  Ann   Taylor.
          Incorporated  by reference to Exhibit  10.17.1  to  the
          Registration  Statement of the Company filed  on  April
          11, 1991 (Registration No. 33-39905).
  
  10.8.2 Second  Amendment  to Lease, dated as  of  February  28,
          1993,   between   Carven  Associates  and  Ann  Taylor.
          Incorporated  by reference to Exhibit  10.17.2  to  the
          Annual  Report  on  Form 10-K of the Company  filed  on
          April 29, 1993.
  
  10.8.3 Extension and Amendment to Lease dated as of October  1,
          1993,   between  Carven  Associates  and  Ann   Taylor.
          Incorporated by reference to Exhibit 10.11 to the  Form
          10-Q  of  Ann Taylor for the Quarter ended October  30,
          1993 filed on November 26, 1993.
  
  10.8.4 Modification of Amendment and Extension to Lease,  dated
          as  of April 14, 1994 between Carven Associates and Ann
          Taylor.   Incorporated by reference to Exhibit  10.15.4
          to  the Annual Report on Form 10-K of the Company filed
          on April 28, 1995.
  
  10.8.5 Fifth  Amendment to Lease, dated as of March  14,  1995,
          between Carven Associates and Ann Taylor.  Incorporated
          by reference to Exhibit 10.15.5 to the Annual Report on
          Form 10-K of the Company filed on April 28, 1995.
  
  10.9   Tax  Sharing  Agreement, dated  as  of  July  13,  1989,
          between  the  Company and Ann Taylor.  Incorporated  by
          reference to Exhibit 10.24 to Amendment No.  2  to  the
          Registration  Statement of the Company and  Ann  Taylor
          filed on July 13, 1989 (Registration No. 33-28522).
  
  10.10  Employment  Agreement  dated  as  of  February  1,  1994
          between   the   Company   and   Sally   Frame   Kasaks.
          Incorporated by reference to Exhibit 10.8 to  the  Form
          10-Q  of the Company for the Quarter ended October  29,
          1994 filed on December 9, 1994.
  
  10.11  Employment  Agreement dated February  16,  1996  between
          the Company and J. Patrick Spainhour.  Incorporated  by
          reference to Exhibit 10.4 to the Annual Report on  Form
          10-K of the Company filed on April 8, 1996.
  
  10.11.1Amendment to the Employment Agreement, dated August  23,
          1996, between the Company and J. Patrick Spainhour.
  
  10.12  Employment  Agreement dated November  25,  1996  between
          the  Company  and  Patricia  DeRosa.   Incorporated  by
          reference to Exhibit 10.3 to Form 10-Q of AnnTaylor for
          the  Quarter  ended November 2, 1996 filed on  December
          17, 1996.

====================================================================
<PAGE> 24

Exhibit
Number
- -------

10.13    Employment  Agreement dated September 20,  1996  between
          Ann  Taylor  and  Dwight  F.  Meyer.   Incorporated  by
          reference  to  Exhibit 10.4 to the  Form  10-Q  of  Ann
          Taylor for the Quarter ended November 2, 1996 filed  on
          December 17, 1996.
  
10.14    Separation Agreement dated January 24, 1997 between  Ann
          Taylor and Paul E. Francis.
  
10.15    The  AnnTaylor Stores Corporation 1992 Stock Option  and
          Restricted  Stock  and  Unit Award  Plan,  Amended  and
          Restated  as  of  February 23, 1994 (the  "1992  Option
          Plan").
  
10.16    Amended     and    Restated    Management    Performance
          Compensation Plan as approved by stockholders  on  June
          1,  1994.  Incorporated by reference to Exhibit 10.22.1
          to  the Annual Report on Form 10-K of the Company filed
          on April 28, 1995.

10.16.1  Amendment    to   the   AnnTaylor   Stores   Corporation
          Management  Performance Compensation Plan dated  as  of
          February  24,  1995.   Incorporated  by  reference   to
          Exhibit  10.22.2 to the Annual Report on Form  10-K  of
          the Company filed on April 28, 1995.

10.17    Associate   Stock   Purchase  Plan.    Incorporated   by
          reference  to  Exhibit 10.31 to the Form  10-Q  of  the
          Company for the Quarter Ended October 31, 1992 filed on
          December 15, 1992.

10.18    Interest Rate Swap Agreement dated as of July 22,  1993,
          between  Ann  Taylor and Fleet Bank  of  Massachusetts,
          N.A.  Incorporated by reference to Exhibit 10.6 to  the
          Form 10-Q of Ann Taylor for the Quarter ended July  31,
          1993 filed on September 2, 1993.

10.19    Stock  Purchase  Agreement, dated as of July  13,  1993,
          between  Ann  Taylor  and  Cleveland  Investment,  Ltd.
          Incorporated by reference to Exhibit 10.7 to  the  Form
          10-Q  of Ann Taylor for the Quarter ended July 31, 1993
          filed on September 2, 1993.

10.20    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.  Incorporated  by  reference  to
          Exhibit 10.31.4 to the Form 10-Q of the Company for the
          Quarter  ended  October 28, 1995 filed on  December  8,
          1995.

10.20.1  First  Amendment to the Amended and Restated Receivables
          Financing  Agreement,  dated as of  October  31,  1995,
          among  AnnTaylor  Funding,  Inc.,  Ann  Taylor,  Market
          Street   Capital   Corp.   and   PNC   Bank,   National
          Association.     Incorporated by reference  to  Exhibit
          10.5  to  the  Form 10-Q of Ann Taylor for the  Quarter
          ended November 2, 1996 filed on December 17, 1996.

10.21    Purchase  and  Sale Agreement dated as  of  January  27,
          1994  between  Ann Taylor and AnnTaylor  Funding,  Inc.
          Incorporated  by  reference to  Exhibit  10.29  to  the
          Annual  Report  on  Form 10-K of the Company  filed  on
          March 31, 1994.

10.22    AnnTaylor   Stores  Corporation  Deferred   Compensation
          Plan.   Incorporated by reference to Exhibit  10.33  to
          the Annual Report on Form 10-K of the Company filed  on
          April 28, 1995.

10.22.1  Amendment  to the AnnTaylor Stores Corporation  Deferred
          Compensation Plan as approved by the Board of Directors
          on  August  11,  1995.  Incorporated  by  reference  to
          Exhibit 10.33.1 to the Form 10-Q of the Company for the
          Quarter  Ended  July 29, 1995 filed  on  September  11,
          1995.

10.23    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.  Incorporated
          by  reference to Exhibit 10.34 to the Form 10-Q of  Ann
          Taylor for the Quarter ended October 28, 1995 filed  on
          December 8, 1995.

10.24    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.   Incorporated  by  reference  to
          Exhibit  10.35 to the Form 10-Q of Ann Taylor  for  the
          Quarter  ended  October 28, 1995 filed on  December  8,
          1995.

===================================================================
<PAGE> 25

Exhibit
Number
- -------
                                      
10.25    Amended  and  Restated  Credit Agreement,  dated  as  of
          September  20, 1996, between AnnTaylor Global Sourcing,
          Inc.  and the Hongkong and Shanghai Banking Corporation
          Limited.  Incorporated by reference to Exhibit 10.6  to
          the  Form  10-Q  of  Ann Taylor for the  Quarter  ended
          November 2, 1996 filed on December 17, 1996.

10.25.1  Promissory  Note dated September 20, 1996 from AnnTaylor
          Global  Sourcing,  Inc.  to the Hongkong  and  Shanghai
          Banking   Corporation   Limited,   New   York   Branch.
          Incorporated by reference to Exhibit 10.7 to Form  10-Q
          of  Ann  Taylor for the Quarter ended November 2,  1996
          filed on December 17, 1996.

10.25.2  Amended  and  Restated Security Agreement, dated  as  of
          September  20, 1996, between AnnTaylor Global Sourcing,
          Inc.  and the Hongkong and Shanghai Banking Corporation
          Limited.  Incorporated by reference to Exhibit 10.8  to
          the  Form  10-Q  of  Ann Taylor for the  Quarter  ended
          November 2, 1996 filed on December 17, 1996.

10.25.3  Letter  of  Negative Pledge, dated as of  September  20,
          1996  from  AnnTaylor  Global  Sourcing,  Inc.  to  the
          Hongkong  and  Shanghai  Banking  Corporation  Limited.
          Incorporated by reference to Exhibit 10.9 to  the  Form
          10-Q  of  Ann Taylor for the Quarter ended November  2,
          1996 filed on December 17, 1996.

10.26    Stock and Asset Purchase Agreement, dated as of June  7,
          1996,  by and among the Company, Ann Taylor, Cygne  and
          Cygne  Group (F.E.) Limited.  Incorporated by reference
          to Exhibit 2 to the Registrants' Current Report on Form
          8-K filed on June 10, 1996.

10.26.1  Amendment  to Stock and Asset Purchase Agreement,  dated
          as  of  August 27, 1996, by and among the Company,  Ann
          Taylor,   Cygne   and  Cygne  Group   (F.E.)   Limited.
          Incorporated  by  reference  to  Exhibit   3   to   the
          Registrants' Current Report on Form 8-K filed on August
          30, 1996.

10.26.2  Stockholders Agreement, dated as of September 20,  1996,
          among   the  Company,  Cygne  and  Cygne  Group  (F.E.)
          Limited,  a  Hong  Kong corporation  and  wholly  owned
          subsidiary of Cygne.

10.26.3  Consulting  Agreement, dated as of September  20,  1996,
          by  and  between the Company, Cygne and Mr. Bernard  M.
          Manuel.

10.26.4  Consulting  Agreement, dated as of September  20,  1996,
          by  and  between  the  Company, Cygne  and  Mr.  Irving
          Benson.

10.27    Certificate   of  Trust  of  AnnTaylor  Finance   Trust.
          Incorporated  by  reference  to  Exhibit  4.1  to   the
          Registration  Statement of the  Company  and  AnnTaylor
          Finance Trust filed on June 21, 1996 (Registration 333-
          06605).

10.27.1  Amended  and Restated Declaration of Trust of  AnnTaylor
          Finance  Trust,  dated as of April 25, 1996  among  the
          Company,  as Sponsor, The Bank of New York, as Property
          Trustee,  The Bank of New York (Delaware), as  Delaware
          Trustee  and J. Patrick Spainhour, Paul E. Francis  and
          Walter  J.  Parks,  as  Trustees.     Incorporated   by
          reference  to Exhibit 4.2 to the Registration Statement
          of  the  Company and AnnTaylor Finance Trust  filed  on
          June 21, 1996 (Registration 333-06605).

10.27.2  Indenture,  dated  as  of  April  15,  1996,  among
          AnnTaylor Stores Corporation and The Bank of New  York,
          as  Trustee, including form of Preferred Securities and
          form  of Convertible Subordinated Debentures due  2016.
          Incorporated  by  reference  to  Exhibit  4.3  to   the
          Registration  Statement of the  Company  and  AnnTaylor
          Finance  Trust  filed on June 21, 1996.   (Registration
          No. 333-06605).

10.27.3  Amendment  No. 1 to the Amended and Restated Declaration
          of Trust of AnnTaylor Finance Trust, dated as of August
          27, 1996, between the Company and Bank of New York,  as
          Trustee.  Incorporated by reference to Exhibit 10.2  to
          Form 10-Q of Ann Taylor for the Quarter ended August 3,
          1996 filed on September 16, 1996.

21       Subsidiaries of the Company.

23       Consent of Deloitte & Touche LLP.

27       Financial Data Schedule.

===================================================================
<PAGE> 26


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

                                      By:   /s/ J. Patrick Spainhour
                                            ------------------------
                                            J. Patrick Spainhour
                                            Chairman and Chief
                                              Executive Officer
                                      
Date:  May 1, 1997
                                      
   Pursuant to the requirements of the Securities Exchange Act  of
1934,  this report has been signed below by the following  persons
on behalf of the Registrant and in the capacities and on the dates
indicated.


/s/ J. Patrick Spainhour   Chairman and Chief           May 1, 1997
- ------------------------    Executive Officer        ----------------
    J. Patrick Spainhour      and Director



/s/ Patricia DeRosa        President and Chief          May 1, 1997
- ------------------------    Operating Officer       -----------------
    Patricia DeRosa           and Director




/s/ Walter J. Parks        Senior Vice President-       May 1, 1997
- ------------------------    Chief Financial        ------------------
    Walter J. Parks            Officer




/s/ James M. Smith         Vice President and           May 1, 1997
________________________    Controller, Principal    -----------------
    James M. Smith             Accounting Officer




/s/ Gerald S. Armstrong    Director                     May 1, 1997
- -------------------------                           -------------------
    Gerald S. Armstrong




/s/ James J. Burke, Jr.    Director                     May 1, 1997
- -------------------------                          ---------------------
    James J. Burke, Jr.




/s/ Robert C. Grayson      Director                     May 1, 1997
- -------------------------                         ----------------------
    Robert C. Grayson




/s/ Rochelle B. Lazarus    Director                     May 1, 1997
- -------------------------                        ------------------------
    Rochelle B. Lazarus





/s/ Hanne M. Merriman      Director                  May 1, 1997
- -------------------------                    -------------------------
    Hanne M. Merriman  



=======================================================================
<PAGE> 27

          
                  ANNTAYLOR STORES CORPORATION
           INDEX TO CONSOLIDATED FINANCIAL STATEMENTS




                                                                   Page No.
                                                                   --------

Independent Auditors' Report......................................    28

Consolidated Financial Statements:
    
    Consolidated Statements of Operations for the fiscal years
      ended February 1, 1997, February 3, 1996 and 
      January 28, 1995............................................    29
    
    Consolidated Balance Sheets as of February 1, 1997 and
      February 3, 1996............................................    30
    
    Consolidated Statements of Stockholders' Equity for the
      fiscal years ended February 1, 1997, February 3, 1996 
      and January 28, 1995........................................    31
    
    Consolidated Statements of Cash Flows for the fiscal years
      ended February 1, 1997, February 3, 1996 and 
      January 28, 1995............................................    32
    
    Notes to Consolidated Financial Statements....................    33


==========================================================================
<PAGE> 28       
                  
                  
                  INDEPENDENT AUDITORS' REPORT




To the Stockholders of
  ANNTAYLOR STORES CORPORATION:

     
     We  have  audited  the  accompanying consolidated  financial
statements  of AnnTaylor Stores Corporation and its subsidiaries,
listed in the accompanying index.  These financial statements are
the    responsibility   of   the   Company's   management.    Our
responsibility  is  to  express an  opinion  on  these  financial
statements based on our audits.
     
     We   conducted  our  audits  in  accordance  with  generally
accepted  auditing standards.  Those standards  require  that  we
plan  and perform the audit to obtain reasonable assurance  about
whether   the   financial  statements  are   free   of   material
misstatement.   An  audit includes examining, on  a  test  basis,
evidence  supporting the amounts and disclosures in the financial
statements.   An  audit  also includes assessing  the  accounting
principles used and significant estimates made by management,  as
well  as evaluating the overall financial statement presentation.
We  believe  that our audits provide a reasonable basis  for  our
opinion.
     
     In  our  opinion,  such  consolidated  financial  statements
present  fairly, in all material respects, the financial position
of  the  Company  and its subsidiaries at February  1,  1997  and
February  3, 1996, and the results of their operations and  their
cash flows for each of the three fiscal years in the period ended
February 1, 1997 in conformity with generally accepted accounting
principles.




DELOITTE & TOUCHE LLP


New York, New York
March 6, 1997


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

<PAGE> 20

                  ANNTAYLOR STORES CORPORATION
              CONSOLIDATED STATEMENTS OF OPERATIONS
For the Fiscal Years Ended February 1, 1997, February 3, 1996 and
                        January 28, 1995






                                                Fiscal Years Ended
                                       --------------------------------------
                                       February  1,  February 3,  January 28,
                                           1997          1996        1995
                                       ------------  -----------  -----------

                                      (in thousands, except per share amounts)

Net sales................................ $798,117     $731,142     $658,804
Cost of sales............................  443,443      425,225      357,783
                                           -------      -------      -------
Gross profit                               354,674      305,917      301,021
Selling, general and  
  administrative  expenses...............  291,027      271,136      214,224
Studio shoe stores closing expense.......    3,600          ---          ---
Employment contract separation expense...    3,500          ---          ---
Amortization of goodwill.................   10,086        9,506        9,506
                                           -------      -------      -------
Operating income.........................   46,461       25,275       77,291
Interest expense.........................   24,416       20,956       14,229
Other expense, net.......................      403           38          168
                                           -------      -------      -------
Income  before  income  taxes and 
  extraordinary  loss....................   21,642        4,281       62,894
Income tax provision.....................   12,975        5,157       30,274
                                           -------      -------      -------
Income (loss) before extraordinary loss..    8,667         (876)      32,620
Extraordinary loss (net of income
  tax benefit of $654,000)...............      ---          ---          868
                                           -------      -------      -------
   Net income (loss)..................... $  8,667     $   (876)    $ 31,752
                                           =======      =======      =======
                    
Net income (loss) per share of common stock:
Income  (loss)  per share before 
  extraordinary  loss.................... $    .36     $   (.04)    $   1.40
Extraordinary loss per share.............      ---          ---         (.04)
                                           -------      -------      -------
   Net income (loss) per share........... $    .36     $   (.04)    $   1.36
                                           =======      =======      =======


                                
                                
          See accompanying notes to consolidated financial statements.


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

<PAGE> 30

                  ANNTAYLOR STORES CORPORATION
                   CONSOLIDATED BALANCE SHEETS
              February 1, 1997 and February 3, 1996

                                             
                                             
                                             February 1,  February 3,
                                                 1997         1996
                                             -----------  -----------
                                   (in thousands, except per share amounts)

                 ASSETS

Current assets
 Cash                                          $  7,025    $  1,283
 Accounts receivable, net                        63,605      70,395
 Merchandise inventories                        100,237     102,685
 Prepaid expenses and other current assets       25,653      24,307
                                                -------     -------
     Total current assets                       196,520     198,670
Property and equipment
 Land and building                                8,930       8,923
 Leasehold improvements                          76,576      73,677
 Furniture and fixtures                         120,268      99,548
 Construction in progress                         3,307      14,190
                                                -------     -------
                                                209,081     196,338
 Less accumulated depreciation 
   and amortization                              65,648      42,443
                                                -------     -------
     Net property and equipment                 143,433     153,895
Goodwill, net                                   341,779     313,525
Deferred financing costs, net                     2,743       3,933
Other assets                                      3,664       8,686
                                                -------     -------
     Total assets                              $688,139    $678,709
                                                =======     =======

       
       LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
 Accounts payable                              $ 34,341     $42,909
 Accrued tenancy                                  6,827       5,675
 Gift certificates redeemable                     4,903       4,269
 Accrued expenses                                31,312      19,074
 Current portion of long-term debt                  287      40,266
                                                -------     -------
     Total current liabilities                   77,670     112,193
Long-term debt                                  130,905     232,192
Deferred income taxes                             4,872       1,300
Other liabilities                                 7,952       7,336
Commitments and contingencies
Company-Obligated Mandatorily 
  Redeemable Convertible
  Preferred Securities of Subsidiary, 
  AnnTaylor Finance Trust,
  Holding Solely Convertible Debentures          96,158         ---
Stockholders' equity
 Common stock, $.0068 par value; 
   40,000,000 shares authorized;
   25,598,489 and 23,127,743 shares 
   issued, respectively                             174         157
 Additional paid-in capital                     349,545     311,284
 Warrants to acquire 2,814 and 36,605 
   shares of common stock, respectively              46         596
 Retained earnings                               22,613      14,120
 Deferred compensation on restricted stock       (1,590)        (33)
                                                -------     -------
                                                370,788     326,124
     Treasury stock, 11,601 and 44,983 
       shares, respectively, at cost               (206)       (436)
                                                -------     -------
     Total stockholders' equity                 370,582     325,688
                                                -------     -------
     Total liabilities and stockholders'  
       equity                                  $688,139    $678,709
                                                =======     =======
                                
  
     See accompanying notes to consolidated financial statements.


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

<PAGE> 31

                  ANNTAYLOR STORES CORPORATION
         CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
For the Fiscal Years Ended February 1, 1997, February 3, 1996 and
                        January 28, 1995
                         (in thousands)
                                
                                
                                
                                                  Retained          
                            Addi-                Earnings           Treasury
              Common Stock  tional    Warrants    Accum- Restric-     Stock
             -------------- Paid-in _____________ ulated ted Stock_____________
             Shares  Amount Capital Shares Amount Deficit) Awards Shares Amount
             ------  ------ ------- ------ ------ -------- ------ ------ ------

Balance at 
 January 29, 
 1994         21,903 $  149 $271,810  446  $7,378 $(16,756) $(119) 451 $(3,191)
Net income       ---    ---      ---  ---     ---    31,752   ---  ---     ---
Exercise of 
 stock options 
 and related 
 tax benefit     191      2    4,480   ---    ---       ---   ---    3    (118)
Exercise of 
 warrants        ---    ---    3,675  (388)(6,427)      ---   --- (388)  2,752
Issuance of 
 common stock  1,000      6   30,414   ---    ---       ---   ---  ---     ---
Activity 
 related 
 to common
 stock issued 
 as employee
 incentives       13    ---      335   ---    ---       ---   (30) ---     ---
              ------    ---   ------  ----  -----    ------   ---  ---   -----

Balance at 
 January 28, 
 1995         23,107    157  310,714    58    951    14,996  (149)  66    (557)
Net loss         ---    ---      ---   ---    ---      (876)  ---  ---     ---
Exercise of 
 stock options 
 and related 
 tax benefit      23    ---      405   ---    ---       ---    ---  ---    (12)
Exercise of 
 warrants        ---    ---      203   (21)  (355)      ---    ---   (22)   152
Activity related 
 to common
 stock issued 
 as employee
 incentives       (2)   ---      (38)  ---    ---       ---    116     1    (19)
              ------    ---   ------  ----  -----    ------    ---   ---   ----
Balance at 
 February 3, 
 1996         23,128    157  311,284    37    596    14,120    (33)   45   (436)
Net income       ---    ---      ---   ---    ---     8,667    ---   ---    ---
Exercise of 
 stock options 
  and related 
  tax benefit     18    ---       216   ---    ---      ---     ---   ---   ---
Exercise of 
 warrants        ---    ---       314   (34)  (550)     ---     ---   (34)  236
Issuance of 
 stock for 
 Sourcing
 Acquisition   2,348     16    35,984   ---    ---      ---     ---   ---   ---
Amortization 
 of discount 
 on preferred 
 securities      ---    ---       ---   ---    ---     (174)     ---  ---   ---
Activity 
 related to 
 common stock 
 issued as 
 employee
 incentives      104       1    1,747   ---    ---      ---   (1,557)   1    (6)
              ------     ---  ------   ----  -----   ------   ------   --  ----
Balance at 
 February 1, 
 1997         25,598  $  174 $349,545     3    $46  $22,613  $(1,590)  12 $(206)
              ======     ===  =======  ====  =====   ======   ======   ==  ====


         See accompanying notes to consolidated financial statements.


================================================================================
<PAGE> 32                  

                  
                  ANNTAYLOR STORES CORPORATION
              CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Fiscal Years Ended February 1, 1997, February 3, 1996 and
                        January 28, 1995
                                
                                                   Fiscal Years Ended
                                            ----------------------------------
                                            February 1,  February 3, January 28,
                                               1997         1996       1995
                                            -----------   ---------- ----------
                                                        
                                                        (in thousands)
Operating activities:
  Net income (loss).........................   $  8,667   $   (876)   $ 31,752
  Adjustments to reconcile net 
    income (loss) to net cash
    provided by operating activities:
      Extraordinary loss....................        ---        ---       1,522
      Equity earnings in CAT................     (1,402)    (1,646)     (1,547)
      Provision  for loss on                                         
        accounts receivable.................      1,803      1,280       1,727
      Depreciation and amortization.........     26,208     18,788      11,787
      Amortization of goodwill..............     10,086      9,506       9,506
      Amortization of deferred 
        compensation........................        191         68         298
      Non-cash interest.....................      1,574      1,004         978
      Deferred income taxes.................       (985)     3,150         ---
      Loss  on disposal of property 
        and equipment.......................      3,209      1,143       1,268
      Change in assets and liabilities 
        net of effects from purchase 
        of AnnTaylor Global Sourcing:
             Decrease  (increase) 
               in receivables...............      4,987    (10,464)    (13,659)
             Decrease (increase) in 
               merchandise inventories......      9,342     (8,980)    (32,815)
            Decrease (increase) in 
              prepaid expenses and
              other current assets..........        247    (12,951)       (772)
            Decrease in other non-current 
              assets and liabilities, net...        738        429         567
          Increase in accounts payable 
            and accrued liabilities.........      2,867      6,925       6,537
                                                -------    -------     -------
  Net cash provided by operating 
    activities..............................     67,532      7,376      17,149
                                                -------    -------     -------
Investing activities:
  Purchases  of  property  and  equipment...    (16,107)   (78,378)    (61,341)
  Purchase of AnnTaylor Global Sourcing.....       (227)       ---         ---
                                                -------    -------     -------
  Net cash used by investing activities.....    (16,334)   (78,378)    (61,341)
                                                -------    -------     -------
Financing activities:
  Borrowings (repayments) under   
    revolving credit facility...............   (101,000)    37,000      64,000
  Payments of long-term debt................        ---        ---     (56,000)
  Net proceeds from issuance 
    of preferred securities.................     95,984        ---         ---
  Net proceeds from issuance 
    of common stock.........................        ---        ---      30,420
  Proceeds from term loan...................        ---     24,500         ---
  Proceeds from (payments of) mortgage......       (266)     6,958         ---
  Borrowings (repayments) under 
    receivables  facility...................    (40,000)     4,000       3,000
  Proceeds from exercise of stock options...        210        384       4,371
  Payment of financing costs................       (384)    (2,108)       (340)
                                                -------    -------     -------
  Net cash provided by (used by) 
    financing activities....................    (45,456)    70,734      45,451
                                                -------    -------     -------
Net increase (decrease) in cash.............      5,742       (268)      1,259
Cash, beginning of year.....................      1,283      1,551         292
                                                -------    -------     -------
Cash, end of year...........................   $  7,025   $  1,283    $  1,551
                                                =======    =======     =======
Supplemental Disclosures of 
  Cash Flow Information:
  Cash paid during the year 
    for interest............................   $ 22,689   $ 19,607    $ 13,211
                                                =======    =======     =======
  Cash  paid  during the year 
    for income taxes........................   $  8,990   $  6,886    $ 26,242
                                                =======    =======     =======
  
                                
        See accompanying notes to consolidated financial statements.

=============================================================================
<PAGE> 33       

                  
                  ANNTAYLOR STORES CORPORATION
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                                
                                
1.   Summary of Significant Accounting Policies
     ------------------------------------------
     
     Ann  Taylor  is  a  leading national specialty  retailer  of
better  quality  women's  apparel,  shoes  and  accessories  sold
principally under the Ann Taylor brand name.



Basis of Presentation
- ---------------------
     
     The  consolidated financial statements include the  accounts
of  AnnTaylor  Stores Corporation (the "Company") and  AnnTaylor,
Inc.  ("Ann  Taylor").  The Company has no material assets  other
than the common stock of Ann Taylor and the common securities  of
AnnTaylor Finance Trust and conducts no business other  than  the
management  of Ann Taylor.  All intercompany accounts  have  been
eliminated in consolidation.
     
     Certain  Fiscal 1995 and 1994 amounts have been reclassified
to conform to the Fiscal 1996 presentation.



Fiscal Year
- -----------
     
     The  Company follows the standard fiscal year of the  retail
industry, which is a 52 or 53 week period ending on the  Saturday
closest to January 31 of the following calendar year.  The fiscal
year  ended February 3, 1996 included 53 weeks.  The other fiscal
years presented included 52 weeks.
     
     

Finance Service Charge Income
- -----------------------------
     
     Income  from  finance service charges relating  to  customer
receivables,  which  is  deducted  from  selling,   general   and
administrative expenses, amounted to $9,024,000 for Fiscal  1996,
$8,328,000 for Fiscal 1995 and $6,871,000 for Fiscal 1994.



Merchandise Inventories
- -----------------------
     
     Merchandise  inventories are accounted  for  by  the  retail
inventory  method and are stated at the lower of cost  (first-in,
first-out  method)  or  market.  The majority  of  the  Company's
inventory represents finished goods available for sale.



Property and Equipment
- ----------------------
     
     Property  and equipment are recorded at cost.   The  Company
capitalized interest costs of approximately $1,300,000 in  Fiscal
1995.   Depreciation and amortization are computed on a straight-
line basis over the estimated useful lives of the assets (3 to 40
years) or, in the case of leasehold improvements, over the  lives
of the respective leases, if shorter.



Pre-Opening Expenses
- --------------------
     
     Pre-opening  store expenses are charged to selling,  general
and administrative expenses in the period incurred.


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

<PAGE> 34

                  
                  ANNTAYLOR STORES CORPORATION
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
     
     
     
     

1.   Summary of Significant Accounting Policies (Continued)
     -------------------------------------------------------
     

Deferred Financing Costs
- ------------------------
     
     Deferred  financing  costs  are being  amortized  using  the
interest  method over the term of the related debt.   Accumulated
amortization  at  February  1, 1997  and  February  3,  1996  was
$3,534,000 and $1,960,000, respectively.



Goodwill
- --------
     
     Goodwill  relating to the 1989 acquisition of Ann Taylor  by
the  Company is being amortized on a straight-line basis over  40
years.   Goodwill relating to the 1996 Sourcing Acquisition  (see
Note  13)  is  being amortized on a straight-line basis  over  25
years.  Accumulated amortization at February 1, 1997 and February
3,  1996  was $76,811,000 and $66,725,000, respectively.   On  an
annual  basis,  the Company compares the carrying  value  of  its
goodwill  to an estimate of the Company's fair value to  evaluate
the   reasonableness   of  the  carrying  value   and   remaining
amortization period.  Fair value is computed using projections of
future cash flows.
     
     

Income Taxes
- ------------
     
     The  Company  accounts for income taxes in  accordance  with
Statement  of Financial Accounting Standards No. 109, "Accounting
for  Income Taxes", which requires an asset and liability  method
of  accounting  for deferred income taxes.  Under the  asset  and
liability  method,  deferred  tax  assets  and  liabilities   are
recognized, and income or expense is recorded, for the  estimated
future  tax consequences attributable to differences between  the
financial  statement  carrying amounts  of  existing  assets  and
liabilities and their respective tax bases.



Use of Estimates
- ----------------
     
     The  preparation of financial statements in conformity  with
generally  accepted accounting principles requires management  to
make estimates and assumptions that affect the reported amount of
assets  and liabilities and disclosures of contingent assets  and
liabilities  at  the  date of the financial  statements  and  the
reported  amounts  of  revenue and expenses during  the  reported
period.  Actual results could differ from these estimates.
     
     

Impairment of Long-Lived Assets
- --------------------------------
     
     The   Company  adopted  Statement  of  Financial  Accounting
Standards  No. 121, "Accounting for the Impairment of  Long-Lived
Assets and for Long-Lived Assets to be Disposed Of" ("SFAS 121"),
in  Fiscal 1996.  The implementation of SFAS 121 did not  have  a
material  adverse effect on the consolidated financial statements
of the Company.
     

==================================================================
<PAGE> 35
                  
                  ANNTAYLOR STORES CORPORATION
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
     
     
     
     
2.   Long-Term Debt
     --------------
     
     The  following  summarizes  long-term  debt  outstanding  at
February 1, 1997 and February 3, 1996:

     
                                   February 1, 1997     February 3, 1996
                                 -------------------   --------------------
                                            Estimated             Estimated
                                  Carrying    Fair       Carrying    Fair
                                   Amount     Value       Amount     Value
                                   ------     -----       ------     -----

                                                (in thousands)
Senior Debt:
 Revolving credit facility.....  $    ---     $  ---    $101,000    $101,000
 Term loan.....................    24,500     24,500      24,500      24,500
 Mortgage......................     6,692      6,692       6,958       6,958
8-3/4% Notes...................   100,000     97,750     100,000      83,125
Interest rate swap agreement...       ---        ---         ---         384
Receivables facility...........       ---        ---      40,000      40,000
                                  -------    -------     -------     -------
        Total  debt............  131,192    128,942     272,458     255,967
Less current portion...........       287        287      40,266      40,266
                                  -------    -------     -------     -------
        Total  long-term debt..  $130,905   $128,655    $232,192    $215,701
                                  =======    =======     =======     =======
                      
     In   accordance  with  the  requirements  of  Statement   of
Financial  Accounting Standards No. 107, "Disclosures about  Fair
Value  of  Financial  Instruments", the  Company  determined  the
estimated  fair value of its financial instruments  using  quoted
market  information, as available.  As judgment is involved,  the
estimates  are  not  necessarily indicative of  the  amounts  the
Company could realize in a current market exchange.
     
     The  Company's Bank Credit Agreement provides,  among  other
things,  for a $25,000,000 term loan and a $125,000,000 revolving
credit  facility.   As  described below,  in  January  1996,  the
Company  prepaid  a  portion of the term  loan  and  reduced  the
revolving credit facility to $122,000,000.  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;
however,  the Company is required to reduce the outstanding  loan
balance  under  the revolving credit facility to  $50,000,000  or
less  for thirty consecutive days during Fiscal 1996 and in  each
fiscal  year thereafter.  The maximum amount that may be borrowed
under  the revolving credit facility is reduced by the amount  of
commercial  and standby letters of credit outstanding  under  the
Bank  Credit Agreement.  At February 1, 1997 the amount available
under the revolving credit facility was $110,000,000.
     
     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 2.50%, or  (2)
Eurodollar  Rate  plus 3.50%, 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, or  (2)
Eurodollar Rate plus 1.00%.  In addition, Ann Taylor is  required
to pay the lenders a quarterly commitment fee of 0.375% per annum
of  the  unused revolving loan commitment.  At February 1,  1997,
the  interest rate on the $24,500,000 outstanding under the  term
loan was 8.938% per annum.
     
     Under  the  terms  of  the Bank Credit  Agreement,  Bank  of
America  obtained  a  pledge of Ann Taylor's  outstanding  common
stock  held  by  the Company and a security interest  in  certain
assets   of   Ann  Taylor,  excluding  inventory   and   accounts
receivable.   In  addition,  the Bank 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.   The  Bank
Credit Agreement also provides for, among other things, an annual
limitation on capital expenditures of $25,000,000 in Fiscal  1996
and $32,500,000 in Fiscal 1997 and beyond, subject to increase if
certain conditions are satisfied.


===================================================================
<PAGE> 36

                  ANNTAYLOR STORES CORPORATION
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
     
     
     
2.   Long-Term Debt (Continued)
     --------------------------
     
     Since  the  fourth quarter of Fiscal 1993, Ann Taylor  sells
its  proprietary  credit  card accounts receivable  to  AnnTaylor
Funding, Inc., a wholly owned subsidiary of Ann Taylor, that uses
the  receivables to secure borrowings of up to $40,000,000, based
on   its   eligible  accounts  receivable,  under  a  receivables
financing facility (the "Receivables Facility").  The Receivables
Facility matures in May 1998.  As of February 1, 1997, there were
no   borrowings  outstanding  under  the  Receivables   Facility.
AnnTaylor   Funding,  Inc.  had  total  assets  of  approximately
$55,189,000 at February 1, 1997, all of which are subject to  the
security interest of the lender under the Receivables Facility.
     
     On  June  28, 1993, Ann Taylor issued $110,000,000 principal
amount of its 8-3/4% Subordinated Notes due 2000 ("8-3/4% Notes").  The
outstanding  principal amount of these notes as  of  February  1,
1997 was $100,000,000.
     
     In  July  1993,  Ann  Taylor  entered  into  a  $110,000,000
(notional  amount) interest rate swap agreement,  which  had  the
effect  of converting the Company's interest obligations  on  the
8-3/4%  Notes to a variable rate.  Under the agreement, the  Company
received a fixed rate of 4.75% and paid a floating rate based  on
LIBOR,  as determined in six month intervals.  The swap agreement
matured  in  July  1996.   Net receipts  or  payments  under  the
agreement were recognized as adjustments to interest expense.
     
     In November 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 approximately $65,000 through December 1,
1997,  and  thereafter  in  monthly  installments  sufficient  to
amortize  the then remaining principal balance over a  period  of
five  years.    Pursuant to the requirements of the  Bank  Credit
Agreement, in January 1996, the Company applied one-half  of  the
proceeds of the mortgage to reduce the amount available under the
revolving credit facility, thereby reducing the revolving  credit
facility by $3,000,000, and prepaid a portion of the term loan.
     
     The   aggregate   principal  payments   of   all   long-term
obligations are as follows:
   
       Fiscal Year                             (in thousands)
       ----------
         1997..................................   $    287
         1998..................................     25,748
         1999..................................      1,206
         2000..................................    101,300
         2001..................................      1,401
         2002 and thereafter...................      1,250
                                                   -------
           Total...............................   $131,192
                                                   =======

     At  February  1, 1997 and February 3, 1996, Ann  Taylor  had
outstanding  commercial and standby letters of credit  under  the
Bank    Credit   Agreement   of   $12,116,000   and   $7,850,000,
respectively.
     
     In  connection  with the Sourcing Acquisition  discussed  in
Note  13,  the Hongkong and Shanghai Banking Corporation  entered
into  an  Amended  and Restated Credit Agreement  with  AnnTaylor
Global  Sourcing, Inc. ("ATGS", formerly known  as  CAT  US  Inc.
("CAT")  and  now  a  wholly  owned subsidiary  of  Ann  Taylor),
continuing the $40,000,000 credit facility of ATGS's predecessor.
The facility is available principally for the issuance of letters
of  credit; cash borrowings under the facility are limited  to  a
maximum of $8,000,000.  Such credit facility matures on July  29,
1997  and contains financial and other covenants.  As of February
1,  1997,  commercial and standby letters of  credit  outstanding
under  this  facility  totaled  $28,189,000  and  there  were  no
borrowings outstanding under this facility.
                                

===================================================================
<PAGE> 37

                  ANNTAYLOR STORES CORPORATION
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
     
     
     
     
3.   Preferred Securities
     ---------------------
     
     In  April and May of Fiscal 1996, the Company completed  the
sale  of  an  aggregate of $100,625,000 of 8-1/2%  Company-Obligated
Mandatorily  Redeemable  Convertible  Preferred  Securities  (the
"preferred   securities")  issued  by  its   financing   vehicle,
AnnTaylor Finance Trust, a Delaware business trust (the "Trust").
The preferred securities have a liquidation preference of $50 per
security  ($100,625,000 in the aggregate) and are convertible  at
the option of the holders thereof into the Company's common stock
at  a  conversion rate of 2.545 shares of common stock  for  each
preferred  security  (equivalent to $19.65 per  share  of  common
stock,  which  represented a 20% premium to the  $16.375  closing
price  of the common stock on the New York Stock Exchange at  the
date  of the execution of the purchase agreement relating to  the
sale  of the preferred securities).  The sole assets of the Trust
are  $103,700,000 of 8-1/2% Convertible Subordinated  Debentures  of
the  Company  maturing on April 15, 2016.  A total  of  2,012,500
preferred  securities were issued, and are  convertible  into  an
aggregate  of  5,121,812  shares of common  stock.   The  Company
received net proceeds of $95,984,000 in connection with the  sale
of  the preferred securities, of which $94,000,000 was applied to
reduce outstanding borrowings under Ann Taylor's revolving credit
facility,   without  a  permanent  reduction  of  the  commitment
thereunder.  The carrying value and estimated fair value  of  the
preferred  securities  at February 1, 1997 were  $96,158,000  and
$107,669,000, respectively.


4.   Allowance for Doubtful Accounts
     -------------------------------
     
     A summary of activity in the allowance for doubtful accounts
for the fiscal years ended February 1, 1997, February 3, 1996 and
January 28, 1995 is as follows:
     
                                                  Fiscal Years Ended
                                         -----------------------------------   
                                         February 1,  February 3, January 28,
                                             1997         1996       1995
                                         -----------  ----------- -----------
                                                   
                                                   (in thousands)

     Balance at beginning of year......... $   736     $   931    $   787
     Provision  for  loss  on 
       accounts  receivable...............   1,803       1,280      1,727
     Accounts written off.................  (1,728)     (1,475)    (1,583)
                                            ------      ------     ------
     Balance at end of year............... $   811     $   736    $   931
                                            ======      ======     ======


5.   Commitments and Contingencies
     -----------------------------


Rental Commitments
- ------------------
     
     Ann  Taylor  occupies its retail stores  and  administrative
facilities  under  operating  leases,  most  of  which  are  non-
cancelable.   Some  leases contain renewal  options  for  periods
ranging from one to ten years under substantially the same  terms
and  conditions as the original leases.  Most of the store leases
require  Ann  Taylor  to pay a specified  minimum  rent,  plus  a
contingent rent based on a percentage of the store's net sales in
excess  of a certain threshold.  In addition, most of the  leases
require  Ann  Taylor  to  pay real estate  taxes,  insurance  and
certain  common  area and maintenance costs in  addition  to  the
future minimum lease payments shown below.

=================================================================
<PAGE> 38

                  ANNTAYLOR STORES CORPORATION
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
     
     
     
5.   Commitments and Contingencies (Continued)
     -----------------------------------------
     
     Future minimum lease payments under non-cancelable operating
leases at February 1, 1997 are as follows:
     
     Fiscal Year                         (in thousands)
     ------------
      1997................................ $ 60,021
      1998................................   59,242
      1999................................   56,288
      2000................................   54,164
      2001................................   51,306
      2002 and thereafter.................  242,431
                                            -------
           Total                           $523,452
                                            =======
        
     Rent  expense for the fiscal years ended February  1,  1997,
February 3, 1996 and January 28, 1995 was as follows:

                                       
                                       
                                      Fiscal Years Ended
                                ----------------------------------
                                February 1, February 3, January 28,
                                    1997        1996        1995
                                ----------- ----------- -----------
                                         (in thousands)

     Minimum rent...............  $55,571      $47,132     $35,382
     Percentage rent............    2,433        3,090       4,684
                                   ------       ------      ------
          Total.................  $58,004      $50,222     $40,066
                                   ======       ======      =======
                                
                                
Litigation
- ----------
     
     The  Company has been named as a defendant in several  legal
actions  arising  from its normal business activities.   Although
the  amount  of  any liability that could arise with  respect  to
these  actions cannot be accurately predicted, in the opinion  of
the  Company, any such liability will not have a material adverse
effect  on  the  financial  position, results  of  operations  or
liquidity of the Company.
     
     In  addition, the Company, Ann Taylor, certain officers  and
directors  of  the Company and Ann Taylor, Merrill  Lynch  &  Co.
("ML&Co.")  and certain affiliates of ML&Co. have been  named  as
defendants  in a purported class action lawsuit filed by  certain
alleged  stockholders  alleging that the Company  and  the  other
defendants engaged in a fraudulent scheme and course of  business
that  operated  a fraud or deceit on purchasers of the  Company's
common stock.  The Company believes that the complaint is without
merit  and intends to defend the action vigorously.  The  Company
and  other  defendants have filed motions to dismiss the  action.
These  motions are pending, and discovery in this case  has  been
suspended pending judicial disposition of these motions.  As  the
case  is in preliminary stages, any liability that may arise from
this action cannot be predicted at this time.
     
     
Other
- -----

     The Company is currently under tax examination by the
Internal Revenue Service (the "IRS").  Such examination is not
yet complete and no assertions or claims have yet been made by
the IRS.  Management believes that the effect of any claims which
may arise as a result of the IRS audit will not have a materially
adverse effect on the consolidated financial condition, operating
results or liquidity of the Company.  However, there can be no
assurance that certain claims will not be made or that the effect
of such claims will not be significant.


=======================================================================
<PAGE> 39
                                
                  ANNTAYLOR STORES CORPORATION
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
     
     

6.   Net 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 during the period, assuming
the exercise of the warrants and the dilutive effect of the stock
options,  computed in accordance with the treasury stock  method.
Fully  diluted  income per share, assuming  the  conversion  into
common  stock  of the preferred securities, is not presented  for
the year ended February 1, 1997 due to the antidilutive effect of
the assumed conversion.
     
     The  number of shares used in the calculation for the fiscal
years  ended  February 1, 1997, February 3, 1996 and January  28,
1995 was as follows:
                                       
                                       Fiscal Years Ended
                              ------------------------------------
                              February  1, February  3, January 28,
                                  1996        1995          1994
                              ------------ ------------ -----------
                                         (in thousands)
        Common shares............ 23,981      23,067       22,687
        Warrants.................     22          44           90
        Stock options............    101          98          509
                                  ------      ------       ------
                                  24,104      23,209       23,286
                                  ======      ======       ======
     
     The Financial Accounting Standards Board issued Statement of
Financial  Accounting  Standards No. 128,  "Earnings  per  Share"
("SFAS  128").  SFAS 128 specifies the computation,  presentation
and  disclosure requirements for basic and diluted  earnings  per
share.   The  Company expects that this statement  will  have  no
material effect on earnings per share.
     
     
7.   Common Stock Warrants
     ---------------------
     
     At February 1, 1997, the Company had outstanding warrants to
acquire,  in the aggregate, 2,814 shares of the common  stock  of
the  Company  (the  "Warrants").  The Warrants,  when  exercised,
entitle  the holders thereof to acquire such shares,  subject  to
adjustment, at no additional cost.  The Warrants expire  on  July
15, 1999 and became exercisable as a result of the initial public
offering of the Company's common stock in May 1991.
     
     
8.   Preferred Stock
     ----------------
     At  February 1, 1997, February 3, 1996 and January 28, 1995,
there  were 2,000,000 shares of preferred stock, par value  $.01,
authorized and unissued.
     
     
9.   Stock Options Plans
     -------------------
     
     In  1989  and  1992,  the Company established  stock  option
plans.   137,969 shares of common stock are reserved for issuance
under  the  1989  plan and 1,456,600 shares of common  stock  are
reserved  for issuance under the 1992 plan.  Under the  terms  of
both plans, the exercise price of any option may not be less than
100% of the fair market value of the common stock on the date  of
grant.  Stock options granted prior to 1994 generally vest over a
five  year period, with 20% becoming exercisable immediately upon
grant  of  the option and 20% per year for the next  four  years.
Stock options granted since 1994 generally vest either (i) over a
four  year period, with 25% becoming exercisable on each  of  the
first four anniversaries of the grant, or (ii) in nine years with
accelerated vesting upon the achievement of specified earnings or
stock price targets within a five year period.  All stock options
granted  under the 1989 plan and the 1992 plan expire  ten  years
from  the date of grant.  At February 1, 1997, there were  20,327
shares under the 1989 plan and 110,157 shares under the 1992 plan
available  for  future grant.  In addition, in  Fiscal  1992  the
Company   granted  its  then-Chairman  options  to  purchase   an
aggregate of 200,000 shares; this grant was made outside  of  the
option plans.

==================================================================
<PAGE> 40

                  ANNTAYLOR STORES CORPORATION
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
     
     
     

9.   Stock Options Plans (Continued)
     -------------------------------
     
     The  Company  accounts for the stock options  in  accordance
with  Accounting Principles Board Opinion No. 25, under which  no
compensation costs have been recognized for stock option  awards.
Had  compensation costs of option awards been determined under  a
fair value alternative method as stated in Statement of Financial
Accounting   Standards  No.  123,  "Accounting  for   Stock-Based
Compensation", the Company would have been required to prepare  a
fair  value model for such options and record such amount in  the
financial  statements  as  compensation  expense.   Proforma  net
income and net income per share for Fiscal 1996 after taking into
account  such  expense would have been $8.2  million  and  $0.34,
respectively,  and proforma net loss and net loss per  share  for
Fiscal 1995 would have been $1.1 million and $0.05, respectively.
The  Company arrived at the fair value of each stock grant at the
date  of  grant  by using the Black Scholes option pricing  model
with  the following weighted average assumptions used for  grants
for the fiscal years ended February 1, 1997 and February 3, 1996:
risk-free interest rate of 5.8% and 7.0%, respectively;  expected
life  of  4.3  years  and 5.0 years, respectively;  and  expected
volatility of 44.8% and 55.2%, respectively.
     
     The  following summarizes stock option transactions for  the
fiscal years ended February 1, 1997, February 3, 1996 and January
28, 1995:
     

                                              Weighted          Number
                           Option Prices   Average Price      of Shares
                           --------------  -------------     ----------
Outstanding Options 
  January 29, 1994.....    $6.80 - $26.00      $18.95           909,312
 Granted...............  $25.375 - $42.75      $26.73           787,500
 Exercised.............    $6.80 - $28.00      $15.71          (190,771)
 Canceled..............    $6.80 - $28.00      $24.18          (108,035)

Outstanding Options 
  January 28, 1995.....    $6.80 - $42.75      $23.03         1,398,006
 Granted...............   $12.50 - $44.125     $31.90           478,250
 Exercised.............    $6.80 - $22.75      $13.68           (22,611)
 Canceled..............    $6.80 - $42.75      $27.64          (299,468)

Outstanding Options 
  February 3, 1996.....    $6.80 - $44.125     $28.00         1,554,177
 Granted...............   $11.00 - $21.625     $17.52           463,500
 Exercised.............        $6.80           $ 6.80           (18,234)
 Canceled..............   $11.50 - $42.75      $27.31          (335,358)

Outstanding Options 
  February 1, 1997.....    $6.80 - $44.125     $22.69          1,664,085
     
     
     At  February 1, 1997, February 3, 1996 and January 28,  1995
there  were  exercisable  660,290 options,  586,135  options  and
461,669   options,  respectively,  which  have  weighted  average
exercise prices of $21.03 per share, $19.78 per share and  $17.77
per share, respectively.
     
     In  1994,  the Company's 1992 stock option plan was  amended
and restated to include restricted stock and unit awards.  A unit
represents  the right to receive the cash value  of  a  share  of
common stock on the date the restrictions on the unit lapse.   On
February  23, 1994, 13,630 shares of restricted stock  and  6,820
restricted units were awarded.  The restrictions on these  grants
lapse  with respect to one-third of the shares and units  awarded
on  each of the first through third anniversaries of the date  of
the grant.  In the event a grantee terminates employment with the
Company,  any  restricted  stock or  restricted  units  remaining
subject  to restrictions are forfeited.  As of February 1,  1997,
2,688 shares of restricted stock and 1,345 restricted units  were
outstanding.   The  resulting unearned compensation  expense  was
charged  to stockholders' equity and is being amortized over  the
applicable restricted period.

====================================================================
<PAGE> 41
                  
                  ANNTAYLOR STORES CORPORATION
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
     
     
     
     
10.  Executive Compensation
     ----------------------
     
     Effective  August  23,  1996, the  then-Chairman  and  Chief
Executive  Officer  and Director of the Company  and  its  wholly
owned  subsidiary, Ann Taylor, resigned from her  position.   See
Note  12 for a discussion of the Company's obligations under  the
former Chairman's employment agreement.
     
     Upon  this  resignation,  the Company's  then-President  and
Chief Operating Officer J. Patrick Spainhour was promoted to  the
position  of Chairman and Chief Executive Officer.  In connection
with  this promotion, Mr. Spainhour was granted 75,000 shares  of
restricted  common  stock.  The resulting  unearned  compensation
expense  of $1,171,875, based on the market value on the date  of
the  grant,  was  charged to stockholders' equity  and  is  being
amortized over the restricted period applicable to these  shares.
Additionally,  as  of December 9, 1996, the President  and  Chief
Operating  Officer  of the Company received  a  grant  of  30,000
restricted shares of common stock and 20,000 restricted units  of
common  stock.   The resulting unearned compensation  expense  of
$592,500, based on the market value on the date of the grant, was
charged  to stockholders' equity and is being amortized over  the
restricted  period applicable to these shares.   For  the  fiscal
year  ended  February 1, 1997, unearned compensation  expense  of
$174,744 was amortized.
     
     
11.  Extraordinary Item
     ------------------
     
     On  May 18, 1994, the Company completed a public offering of
1,000,000 shares of common stock (the "Offering") at a  price  of
$32.00  per  share,  resulting  in  aggregate  net  proceeds   of
$30,420,000   to  the  Company  (after  payment  of  underwriting
discounts  and expenses of the Offering payable by the  Company).
As required by the Company's then-existing bank credit agreement,
$30,000,000  of  the net proceeds of the Offering  were  used  to
reduce  the  amount  of  a  term  loan  outstanding  under   that
agreement.   The write-off of deferred financing costs associated
with  the  payment  on  the term loan with the  proceeds  of  the
Offering  and  refinancing  of  long-term  debt  resulted  in  an
extraordinary loss in Fiscal 1994 of $1,522,000 ($868,000 net  of
income   tax  benefit).   Fiscal  1994  proforma  income   before
extraordinary  loss, income before extraordinary loss  per  share
and  weighted  average shares outstanding, assuming the  Offering
had  occurred  at  the  beginning of the year,  would  have  been
$32,875,000, $1.40 and 23,536,000, respectively.
     
     The  Offering was consummated concurrently with  the  public
offering  and  sale of 4,075,000 shares of the  Company's  common
stock   held  by  certain  affiliates  of  ML&Co.  (the  "Selling
Stockholders").  The Company did not receive any of the  proceeds
of the shares sold by the Selling Stockholders.
     
     
12.  Nonrecurring Charges
     --------------------

Studio Shoe Stores Closing
- --------------------------
     
     In connection with the planned closing of the Company's nine
Ann  Taylor  Studio shoe stores, announced in January  1997,  the
Company recorded a non-cash pre-tax charge of $3,600,000.  Of the
total  impairment loss, $2,500,000 represents impairment of long-
lived assets such as properties and store fixtures and $1,100,000
pertains  to  lease and other related costs for  these  locations
until the properties are sublet.


===================================================================
<PAGE> 42
                                
                  ANNTAYLOR STORES CORPORATION
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
     
     
     
     
     
12.   Nonrecurring Charges (Continued)
      --------------------------------


Resignation of the Chairman and Chief Executive Officer
- -------------------------------------------------------
     
     Effective  August  23,  1996, the then  Chairman  and  Chief
Executive  Officer  and Director of the Company  and  its  wholly
owned  subsidiary, Ann Taylor, resigned.  In connection with  the
resignation, a one-time pre-tax charge of $3,500,000 was recorded
relating  to  the  estimated costs of the  Company's  obligations
under the Chairman's employment contract with the Company.



13.  Certain Relationships and Related Transactions
     ----------------------------------------------
  
Transactions with Merrill Lynch and its Affiliates
- --------------------------------------------------
     
     At  February  1,  1997, certain affiliates  of  ML&Co.  held
approximately  24.0% of the Company's outstanding  common  stock.
Two  of the members of the Board of Directors of the Company  and
Ann Taylor serve as representatives of ML&Co. and its affiliates.
As  a  result,  ML&Co. and such affiliates are in a  position  to
influence the management of the Company and Ann Taylor.
     
     In Fiscal 1996, the Company paid approximately $1,207,500 to
ML&Co.  and  Merrill Lynch, Pierce, Fenner & Smith,  Incorporated
("Merrill  Lynch") in connection with their services as placement
agents  for  the sale of the preferred securities (see  Note  3).
The  Company  agreed to indemnify ML&Co. and  Merrill  Lynch,  as
placement agents, against certain liabilities, including  certain
liabilities under the federal securities law, in connection  with
the sale of the preferred securities.
     
     In Fiscal 1994, the Company paid underwriting commissions of
approximately $1,027,000 to Merrill Lynch in connection with  the
Offering (see Note 11).  The Company agreed to indemnify  Merrill
Lynch,  as  underwriter,  against certain liabilities,  including
certain   liabilities  under  the  federal  securities  law,   in
connection with the Offering.
     
     

Sourcing Acquisition
- --------------------
     
     In  Fiscal 1995, the Company purchased approximately 16%  of
its  merchandise directly from Cygne Designs, Inc. ("Cygne")  and
an additional 38% of its merchandise through the Company's direct
sourcing joint venture with Cygne known as CAT.  On September 20,
1996  (the  "Effective Date"), pursuant to the  Stock  and  Asset
Purchase  Agreement dated as of June 7, 1996, by  and  among  the
Company,  Ann  Taylor,  Cygne and Cygne Group  F.E.  Limited  (as
amended,  the  "Purchase  Agreement"), Ann  Taylor  acquired  the
entire  interest of Cygne in CAT and certain of the  assets  (the
"Assets")  of  the  Ann  Taylor  Woven  Division  of  Cygne  (the
"Division")  that  were  used for sourcing  merchandise  for  Ann
Taylor (the "Sourcing Acquisition").  As a result of the Sourcing
Acquisition,  CAT became an indirect wholly owned  subsidiary  of
the  Company and now performs all of Ann Taylor's direct sourcing
functions,  including those previously provided by the  Division,
under  the  name AnnTaylor Global Sourcing, Inc.   For  financial
reporting purposes, the transaction has been accounted for as  of
the  Effective  Date under the purchase method of  accounting  in
accordance  with  Accounting Principles  Board  Opinion  No.  16,
"Accounting for Business Combinations".

===================================================================
<PAGE> 43

                  ANNTAYLOR STORES CORPORATION
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
     
     
     

13.  Certain Relationships and Related Transactions (Continued)
     -----------------------------------------------------------
     
     In consideration for Cygne's interest in CAT and the Assets,
the  Company  paid (i) 2,348,145 shares of common  stock  of  the
Company  having an aggregate value, as of the Effective Date,  of
$36,000,000, (ii) $3,200,000 in cash as payment for inventory and
fixed  assets  and  (iii) approximately  $6,500,000  in  cash  in
settlement  of open accounts payable by Ann Taylor to  Cygne  for
merchandise delivered by Cygne prior to the closing.  The Company
also assumed certain liabilities related to the operations of the
Division.    The  purchase  price  is  subject  to   post-closing
adjustments  based  upon  final determination  of  the  value  of
certain of the assets purchased and liabilities assumed.   As  of
February  1, 1997, certain post-closing adjustments are  expected
to reduce the net cash paid to approximately $227,000.  The total
purchase  price  to the Company of the Sourcing  Acquisition  has
been  allocated  to  the  tangible  and  intangible  assets   and
liabilities of CAT and the Division that were acquired, based  on
preliminary   estimates   of  their   respective   fair   values.
Accordingly,  the allocation of the purchase price  reflected  in
the accompanying consolidated balance sheets may be adjusted upon
final   determination   of   the  purchase   price   adjustments.
Management does not believe the subsequent changes, if any,  will
be  significant.  The excess of the purchase price over the  fair
value of the net assets acquired was recorded as goodwill and  is
being amortized on a straight-line basis over 25 years.
     
     In  connection  with  the Sourcing Acquisition,  Ann  Taylor
entered into two three-year consulting agreements with Cygne  for
the  services of Mr. Bernard Manuel, Chairman and Chief Executive
Officer  of  Cygne, and Mr. Irving Benson, the then-President  of
Cygne.  In November 1996, Mr. Benson resigned from his employment
with  Cygne  and, in accordance with the terms of the  consulting
agreement  relating to Mr. Benson's services, Cygne's obligations
and  rights  under  the consulting agreement  were  automatically
assigned to Mr. Benson.
     
     The  following unaudited proforma consolidated data for  the
Company  for the fiscal years ended February 1, 1997 and February
3,  1996  have been presented to reflect the Sourcing Acquisition
as if it had occurred at the beginning of each such period:
                                      
                                              Fiscal Years Ended
                                  ----------------------------------------- 
                                   February 1, 1997        February 3, 1996
                                  ------------------      -----------------
                                  Actual    Proforma      Actual   Proforma
                                  ------    --------      ------   --------

                                  (in thousands, except per share amounts)

   Net  sales................... $798,117   $798,117     $731,142   $731,142
   Net income (loss)............    8,667     11,595         (876)     2,871
   Net income (loss) per share..     0.36       0.45        (0.04)      0.11
   Weighted average shares......   24,104     25,581       23,209     25,557
   
     The  proforma  data set forth above does not purport  to  be
indicative  of the results that actually would have  occurred  if
the  Sourcing  Acquisition had occurred at the beginning  of  the
periods presented or of results which may occur in the future.
     
     A  summary  of  the noncash activity that  occurred  in  the
fiscal  year  ended  February 1, 1997  in  conjunction  with  the
Sourcing Acquisition is as follows:

                                                  (in thousands)

   Fair value of assets acquired..................   $4,727
   Excess  of  purchase price over the 
     fair value of  net  assets acquired..........   38,340
   Ann Taylor's previous investment in CAT........   (6,840)
   Issuance of the Company's common stock.........  (36,000)
                                                    -------
   Cash paid...................................... $    227
                                                    =======

====================================================================
<PAGE> 44
     

                  ANNTAYLOR STORES CORPORATION
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)





  14.   Income Taxes
        ------------
     
     The  provision for income taxes for the fiscal  years  ended
February  1, 1997, February 3, 1996 and January 28, 1995 consists
of the following:
     

                                       Fiscal Years Ended
                                  ---------------------------
                                  Feb. 1,   Feb. 3,   Jan. 28,
                                   1997       1996      1995
                                  -------   -------   -------
                                        
                                        (in thousands)
   Federal:
    Current..................... $ 9,898    $ 1,400    $22,534
    Deferred....................    (802)     2,249        ---
                                  ------     ------     ------
      Total federal.............   9,096      3,649     22,534
                                  ------     ------     ------
   State and local:
    Current.....................   3,844        607      7,740
    Deferred....................    (152)       901        ---
                                  ------     ------     ------
      Total state and local.....   3,692      1,508      7,740
                                  ------     ------     ------
   Foreign:
    Current.....................     187        ---        ---
    Deferred....................     ---        ---        ---
                                  ------     ------     ------
      Total foreign.............     187        ---        ---
                                  ------     ------     ------
    Total....................... $12,975    $ 5,157    $30,274
                                  ======     ======     ======

     
     The  reconciliation between the provision for  income  taxes
and  the provision for income taxes at the federal statutory rate
for the fiscal years ended February 1, 1997, February 3, 1996 and
January 28, 1995 is as follows:
     
                                        Fiscal Years Ended
                                 ---------------------------------
                                 Feb. 1,     Feb. 3,      Jan. 28,
                                  1997         1996         1995
                                 -------     -------      --------
                                       
                                         (in thousands)
Income before income taxes 
  and extraordinary loss.......  $21,642      $4,281       $62,894
                                  ======       =====        ======
Federal statutory rate.........       35%         35%           35%
                                  ======       =====        ======
Provision  for income taxes 
  at federal statutory rate....   $7,575      $1,498       $22,013
State and local income 
  taxes, net of federal
   income tax benefit..........    2,273         980         5,031
Non-deductible amortization 
  of goodwill..................    3,429       3,327         3,327
Undistributed income of 
  joint venture................     (382)       (387)         (420)
Other..........................       80        (261)          323
                                  ------       -----        ------
   Provision for income taxes..  $12,975      $5,157       $30,274
                                  ======       =====        ======

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

<PAGE> 45
   
                  ANNTAYLOR STORES CORPORATION
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)





  14.   Income Taxes (Continued)
        ------------------------
     
     The   tax  effects  of  significant  items  comprising   the
Company's  net  deferred tax assets as of February  1,  1997  and
February 3, 1996 are as follows:
     
                                      February 1,    February 3,
                                          1997           1996
                                      -----------    -----------

                                            (in thousands)
   Current:
    Inventory........................   $ 2,070        $ 1,899
    Accrued expenses.................     7,492          2,188
    Real estate......................    (1,433)        (1,139)
    Other............................      (172)           452
                                         ------         ------
   Total current.....................   $ 7,957        $ 3,400
                                         ======         ======
   Noncurrent:
    Depreciation.....................   $(6,528)       $(3,024)
    Rent expense.....................     3,328          2,840
    Other............................    (1,672)        (1,116)
                                         ------         ------
   Total noncurrent..................   $(4,872)       $(1,300)
                                         ======         ======
     
     Income  taxes provided reflect the current and deferred  tax
consequences of events that have been recognized in the Company's
financial  statements or tax returns.  U.S. federal income  taxes
are provided on unremitted foreign earnings except those that are
considered  permanently reinvested, which  at  February  1,  1997
amounted to approximately $6,000,000.  However, if these earnings
were  not  considered permanently reinvested, under current  law,
the  incremental  tax  on such undistributed  earnings  would  be
approximately $1,800,000.


15.  Retirement Plans
     ----------------
     
     Savings  Plan.  Ann Taylor maintains a defined  contribution
401(k)  savings  plan for substantially all full-time  employees.
Participants may contribute to the plan an aggregate of up to 10%
of   their   annual  earnings.   Ann  Taylor  makes  a   matching
contribution  of  50%  with respect  to  the  first  3%  of  each
participant's  annual  earnings contributed  to  the  plan.   Ann
Taylor's  contributions to the plan for Fiscal 1996, Fiscal  1995
and   Fiscal   1994   were  $390,000,  $337,000   and   $333,000,
respectively.
     
     Pension Plan.  Substantially all full-time employees of  Ann
Taylor  are  covered  under  a  noncontributory  defined  benefit
pension plan.  The pension plan is a "cash balance pension plan".
Each  participant  accrues a benefit based  on  compensation  and
years  of  service with Ann Taylor.  Ann Taylor's funding  policy
for  the  plan is to contribute annually the amount necessary  to
provide  for benefits based on accrued service and projected  pay
increases.   Plan  assets consist primarily of cash,  equity  and
fixed income securities.
     
     The  following  table sets forth the funded  status  of  the
Pension  Plan at February 1, 1997, February 3, 1996  and  January
28,  1995,  in accordance with Statement of Financial  Accounting
Standards No. 87, "Employers' Accounting for Pensions":

==================================================================
<PAGE> 46
     

                  ANNTAYLOR STORES CORPORATION
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)



15.  Retirement Plans (Continued)
     ----------------------------

                                     February 1,  February 3,  January 28,
                                         1997         1996         1995
                                     -----------  -----------  -----------
                                        
                                            (dollars in thousands)
Actuarial present value of 
  benefits obligation:
Accumulated benefit obligation, 
  including vested benefits of
  $2,147,000, $2,064,000 and 
  $1,500,000, respectively.............  $3,413     $2,893  .     $2,516
                                          =====      =====         =====
Projected benefit obligation 
  for service rendered to  date........  $3,413     $2,893        $2,516
Plan assets at fair value..............   4,745      2,537         2,522
                                          -----      -----         -----
Plan assets in excess of 
  projected benefit obligation
  (projected   benefit  obligation  
  in  excess  of   plan   assets)......   1,332       (356)            6
Unrecognized net gain..................    (802)      (231)         (136)
                                          -----      -----         -----
Prepaid (accrued) pension cost.........  $  530     $ (587)       $ (130)
                                          =====      =====         =====
                                
Net periodic pension cost for 
  Fiscal 1996, Fiscal 1995 and 
  Fiscal 1994 included the 
  following components:
Service cost/benefits earned 
  during the year......................  $  981     $  681        $  622
Interest  cost  on  projected  
  benefit  obligation..................     213        185           133
Actual loss (return) on plan assets....    (527)      (104)           72
Net amortization and deferral..........     300       (132)         (285)
                                          -----      -----         -----
Net periodic pension cost..............  $  967     $  630        $  542
                                          =====      =====         =====
Assumptions used to determine 
  the projected benefit
   obligation and plan 
   assets were:
   Discount rate.......................    8.00%      6.75%         8.50%
   Rate  of  increase in 
     compensation level................    4.00%      4.00%         5.50%
   Expected  long-term rate 
     of return on assets...............    9.00%      9.00%         8.00%



16.  Quarterly Financial Data (Unaudited)
     ------------------------------------

                                         
                                              Quarter
                              --------------------------------------
                              First     Second      Third     Fourth
                              -----     ------      -----     ------
                              
                              (in thousands, except per share amount)
Fiscal 1996
Net sales.................. $184,467   $187,862    $212,670   $213,118
Operating income...........   10,523      8,342      15,174     12,422
Net income.................    1,812        627       3,262      2,966
Net income per share....... $    .08   $    .03    $    .13   $    .12

Fiscal 1995
Net sales.................. $168,306   $183,695    $178,500   $200,641
Operating income (loss)....   12,123       (783)      8,687      5,248
Net income (loss)..........    3,491     (3,809)        686     (1,244)
Net  income (loss) 
  per share................ $    .15   $   (.16)   $    .03    $  (.05)
     

     The  sum  of  the quarterly per share data may not  equal  the
annual  amounts due to changes in the weighted average  shares  and
share equivalents outstanding.
     





                                               EXHIBIT 10.11.1


              
              AMENDMENT TO EMPLOYMENT AGREEMENT



      
      This AMENDMENT (this "Amendment") is entered into as of

August  23,  1996 (the "Amendment Effective  Date"),  by  and

between ANNTAYLOR STORES CORPORATION (the "Company")  and  J.

PATRICK   SPAINHOUR  (the  "Executive"),   and   amends   the

Employment Agreement, dated as of February 16, 1996,  between

the Company and the Executive (the "Original Agreement").



      For  good  and valuable consideration, the receipt  and

sufficiency of which are hereby acknowledged by the  parties,

the Company and the Executive agree as follows:



      1.   All capitalized terms used and not defined  herein

shall  have  the  meanings ascribed to them in  the  Original

Agreement.

      
      
      2.   Section  2  of  the Original Agreement  is  hereby

amended  by  extending  the  end  of  the  initial  term   of

employment of the Executive from February 19, 1999 to  August

23,  1999,  unless further extended or sooner  terminated  as

provided in the Original Agreement.



      3.   The  first two sentences of Section  3(a)  of  the

Original  Agreement is are hereby amended  to  provide  that,

effective as of August 23, 1996, the Executive shall serve as

Chairman  and  Chief Executive Officer of  the  Company,  and

shall  report  directly  to the Board  of  Directors  of  the

Company.   The third sentence of Section 3(a) of the Original

Agreement is hereby deleted in its entirety.



      4.  Section 5(a)(i) of the Original Agreement is hereby

amended  by  increasing Executive's annual base salary  to  a

rate  of $650,000, effective from and as of August 23,  1996,

and is hereby further amended to provide that, effective from

as  of  January 1, 1998, Executive's annual base salary shall

be  increased to a rate of $725,000.  Such base salary  rates

may  be increased from time to time, in the discretion of the

Board  of Directors, in accordance with the Company's  annual

executive  performance  review  procedures,  as  provided  in

Section 5(a) of the Original Agreement.



     5.  Section 5(a)(ii) of the Original Agreement is hereby

amended to increase Executive's Performance Percentage  under

the Company's Management Performance Compensation Plan to 50%

for  the  Fall  1996  Season.   Thereafter,  the  Performance

Percentage shall be determined as provided in the Performance

Plan.   The last sentence of Section 5(a)(ii) shall  continue

to apply.

==============================================================
Amendment to Employment Agreement
Page 2


     6.  The Executive shall be granted a performance-vesting

Non-Qualified  Stock  Option (the  "Performance  Option")  to

acquire   seventy-five  thousand  (75,000)  shares   of   the

Company's  Common  Stock  under  the  Option  Plan,  with  an

exercise  price equal to the fair market value  (as  defined,

and  determined  as of the date of grant,  under  the  Option

Plan)  of  the  Common Stock.  The Performance  Option  shall

become exercisable on the earliest to occur of the following:

(i)  the  ninth anniversary of the date of grant (the  "grant

date"), (ii) the date of achievement by the Company of  total

earnings  per  share of at least $1.50 over four  consecutive

quarters  ending  after the grant date, and (iii)  the  first

date  occurring after the grant date on which the fair market

value  (as  defined in the Option Plan) of a share of  Common

Stock on each of the ten consecutive trading days immediately

preceding  such  date is equal to at least  $35.00;  provided
                                                     --------
that, (a) in the case of each of clauses (ii) and (iii),  (1)
- ----
such  date occurs no later than the fifth anniversary of  the

grant  date, and (2) a portion of the Performance Option  may

become  exercisable,  based upon satisfaction  of  terms  and

conditions  consistent with those set forth in the  Company's

standard  stock  option agreement applicable  to  performance

options, if exercisability has not otherwise occurred by  the

fifth  anniversary of the grant date; and (b) in the case  of

each of clauses (i) through (iii), the Executive has remained

continuously  employed by the Company  until  the  applicable

date.   The Performance Option shall contain such other terms

and  conditions  as  are set forth in the Company's  standard

stock  option agreements applicable to such type  of  option,

including,  but  not  limited to, accelerated  exercisability

upon the occurrence of an Acceleration Event under the Option

Plan.



      7.   Executive  shall be granted seventy-five  thousand

(75,000)  restricted shares of common stock  of  the  Company

(the  "Restricted  Shares").   One-third  of  the  Restricted

Shares  shall  vest  on, and be delivered  to  the  Executive

promptly following, each of the first three anniversaries  of

the  Amendment  Effective Date, provided  the  Executive  has
                                --------
remained  continuously  employed by  the  Company  until  the

applicable   date.    Notwithstanding  the   foregoing,   any

outstanding  unvested Restricted Shares  shall  become  fully

vested  (i)  upon  occurrence of an  Acceleration  Event,  as

defined  under the Option Plan, or (ii) if the Company  shall

terminate the Executive's employment other than for Cause  or

the Executive shall terminate his employment for Good Reason.

The  Company  shall  file  with the Securities  and  Exchange

Commission  a  shelf  registration  statement  covering   the

Restricted  Shares,  pursuant to  which  Executive  may  sell

vested  Restricted  Shares from time to  time.   The  Company

shall   use  its  best  efforts  to  cause  the  registration

statement  to become effective on or before August  22,  1997

and  to keep such registration statement effective until  all

such  shares have been sold by Executive (except during  such

times  that  maintaining  effectiveness  would  require   the

Company to disclose a material corporate development but  the

Company does not believe that such disclosure would be in the

best interests of the Company and its stockholders).

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

Amendment to Employment Agreement
Page 3

      
      8.   From  and after the Amendment Effective Date,  the

term  "Agreement", as used in the Original  Agreement,  shall

mean the Original Agreement as amended by this Amendment, and

the Original Agreement, as so amended, shall continue in full

force and effect.



      9. Sections 11 through 17 of the Original Agreement are

hereby  made  a  part  of,  and  are  incorporated  by   this

reference, into this Amendment.



      IN WITNESS WHEREOF, the parties have executed this

Amendment this 27th day of January, 1997, intending it to  be

effective as of August 23, 1996.




ANNTAYLOR STORES CORPORATION                EXECUTIVE:

By:/s/ Rochelle Lazarus                     /s/ J. Patrick Spainhour
   ______________________________           __________________________
       Rochelle Lazarus, Director               J.  PATRICK SPAINHOUR


                                                EXHIBIT 10.14



                    PERSONAL AND CONFIDENTIAL




January 24, 1997


Mr. Paul E. Francis
535 Pelham Manor Road
Pelham Manor, NY  10803


Dear Paul:

This  will confirm the agreement between you and AnnTaylor,  Inc.
(hereafter   referred  to  as  the  "Company")   regarding   your
separation from the Company.

1.   We  agree that your date of separation from employment  with
     the  Company  will  be  February 14, 1997  (the  "Separation
     Date")  and, effective as of the Separation Date, you hereby
     resign  from your positions as a director and/or officer  of
     the  Company,  its parent company, and any of the  Company's
     subsidiaries.

2.   In consideration of your delivery of the Release referred to
     in  paragraph  4 and the representations and agreements  set
     forth in this letter agreement, including those set forth in
     paragraph  5  hereof,  the Company agrees  to  pay  you  the
     severance  compensation  described  in  paragraph  3  below,
     subject  to  the  terms and conditions  set  forth  in  this
     letter.

3.   Subject to this letter agreement becoming effective  and  to
     your  compliance  with  the  terms  hereof,  your  severance
     compensation shall consist of the following:

          (a)   Cash compensation of up to $335,000.00, less  all
          applicable  federal, state and local withholding  taxes
          ("Taxes"),  payable  in up to twenty-four  equal  semi-
          monthly   installments  of  $13,958.33  (less   Taxes),
          commencing  upon the later of the Separation  Date  and
          the Effective Date of this letter agreement (as defined
          in  paragraph  11  below), and continuing  through  the
          earlier  of  (i) the twelve-month anniversary  of  such
          date  and (ii) such time as you procure other full time
          employment.  You agree that if you procure  other  full
          time  employment  prior  to the  twenty-fourth  payment
          referenced  above, you will provide the Company  prompt
          written notice thereof.

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


Mr. Paul E. Francis
January 24, 1997
Page 2


          (b)   The  Company  shall permit you to  continue  your
          participation  in  its  medical  and  dental  insurance
          programs  at  the associate rate of contribution,  from
          the  Separation Date throughout the period during which
          you  are  receiving severance compensation pursuant  to
          paragraph  3(a) above.  At the end of that period,  you
          shall  be  entitled to participate in such programs  in
          accordance with the applicable COBRA regulations.

          (c)  If the Separation Date occurs before the time that
          the  Company  makes incentive compensation payments  to
          its   associates   under  the  Management   Performance
          Compensation Plan (the "Performance Plan") for the Fall
          1996  Season, the Company shall also make a payment  to
          you,  at  the  time that such payment is  made  to  all
          associates,  in  an  amount  equal  to  the   incentive
          compensation payment you would have received under  the
          Performance Plan for the Fall 1996 Season  if  you  had
          continued to be employed by the Company (less Taxes).

          (d)   The  "performance options" previously granted  to
          you   under   the  Company's  1992  Stock  Option   and
          Restricted  Stock and Restricted Unit Award  Plan  (the
          "Option Plan") and the related stock option agreements,
          and   listed   on  Schedule  I  hereto,  shall   remain
          outstanding  through  February  28,  1999   and   shall
          continue  to  be eligible for vesting and  exercise  in
          accordance  with the terms set forth in the  applicable
          stock option agreements as if you had continued in  the
          employ  of  the  Company through such date.   All  such
          performance  options that have not vested  or  are  not
          exercised by the close of business on February 28, 1999
          shall be canceled at such time.

                Certain of the "time options" previously  granted
          to  you  under  the Option Plan and the  related  stock
          option  agreements, also listed on Schedule  I  hereto,
          that  would not have vested until after April  6,  1997
          shall  be canceled as of the Separation Date.  However,
          the  remaining "time options" previously granted to you
          and   listed  on  Schedule  I  shall  continue  to   be
          outstanding  and  shall  vest in  accordance  with  the
          original  vesting schedule applicable thereto,  through
          and including April 6, 1997 as if you had continued  in
          the  employ of the Company through such date,  and  all
          vested  time  options shall be exercisable through  the
          close  of business on February 28, 1999 as if  you  had
          continued  in  the employ of the Company  through  such
          time.    All   unexercised  vested  time  options   not
          exercised by the close of business on February 28, 1999
          shall be canceled at such time.

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


Mr. Paul E. Francis
January 24, 1997
Page 3


4.   In  consideration of the compensation described in paragraph
     3  above,  on  the  Separation Date you  shall  execute  and
     deliver to the Company a Release in the form of Schedule  II
     hereto.

5.   You represent that you have not filed against the Company or
     the  Company's  parents,  subsidiaries,  affiliates  or  any
     Related Persons (as defined in Schedule II), any complaints,
     charges or law suits arising out of your employment  by  the
     Company, or any other matter arising on or prior to the date
     hereof.   You  covenant and agree that  you  will  not  seek
     recovery   against  the  Company  or  any  of  its  parents,
     subsidiaries, affiliates or any Related Person  arising  out
     of  any of the matters set forth in this paragraph or any of
     the matters that are the subject of the Release referred  to
     in paragraph 4.

6.   Nothing  set forth in this agreement shall prevent you  from
     enforcing the terms of this agreement, nor do you  waive  or
     lose  any  rights that you have to compensation  for  vested
     accrued unused 1997 vacation, or any rights that you have as
     a  former  employee under the Company's stock option  plans,
     stock  purchase plan, or retirement or insurance  plans,  as
     applicable.

7.   You  represent  that you have returned or  will  immediately
     return  to the Company all confidential information  of  the
     Company ("Company Information"), and you will not retain any
     copies, reproductions or excerpts thereof, including without
     limitation  mailing lists, customer lists,  reports,  files,
     memoranda,  records,  credit  cards,  door  and  file  keys,
     training  manuals,  and other physical or personal  property
     which  you  received  or  prepared  or  helped  prepare   in
     connection  with your employment by the Company,  and  other
     technical,  business  or  financial  information  or   trade
     secrets  the use or disclosure of which might reasonably  be
     construed to be contrary to the interests of the Company  or
     any Related Person.

8.   In  the  course  of  your employment with  the  Company  you
     acquired  confidential Company Information.  You  understand
     and agree that such Company Information was disclosed to you
     in  confidence  and  for the benefit and  use  of  only  the
     Company.   You acknowledge that you have no ownership  right
     or  interest  in any Company Information used  or  developed
     during  the  course of your employment.  You understand  and
     agree  that  (a)  you  will  keep such  Company  Information
     confidential  at  all times after your employment  with  the
     Company and (b) you will not make use of Company Information
     on your own behalf or on behalf of any third party.


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


Mr. Paul E. Francis
January 24, 1997
Page 4


9.   You agree that, from the date hereof through February 28,
     1999, you will not solicit, entice, persuade, induce or
     influence any individual who is an employee of the Company
     to terminate his or her employment with the Company or to
     become employed by any other individual or entity, and you
     shall not approach any such employee for any such purpose.
     Any breach of the terms of this paragraph shall result in
     your automatic forfeiture of the severance compensation set
     forth in paragraph 3 above.

10.  The  Company advises you to consult with an attorney of your
     choosing prior to signing this agreement.  You confirm  that
     you  have  the right and have been given the opportunity  to
     review  this  agreement and, specifically, the  release  set
     forth  in paragraph 4 and the representations and agreements
     set  forth in paragraph 5, with an attorney of your  choice.
     You  also understand and agree that the Company is under  no
     obligation to offer you the severance compensation set forth
     in  paragraph  3  and that you are under  no  obligation  to
     consent  to  the release set forth in paragraph  4  and  the
     representations and agreements set forth in paragraph 5, and
     that  you  have  entered  into  this  agreement  freely  and
     voluntarily.

11.  You  may have forty-five days to consider the terms of  this
     agreement.    Furthermore,  once  you   have   signed   this
     agreement, you will have seven additional days from the date
     you  sign  it  to  revoke  your  consent.   To  revoke  this
     agreement you must clearly communicate your decision  to  do
     so  to  the Senior Vice President - Human Resources  of  the
     Company  (212-541-3361) within the seven day  period.   This
     agreement  will not become effective until seven days  after
     the  date you have signed it, as indicated on the last  page
     hereof.  Such seventh day is considered to be the "Effective
     Date" of this agreement.

12.  You  agree  to keep the terms of your severance compensation
     and this agreement confidential, other than as necessary  to
     consult with your legal or tax advisors.

13.  The  terms  in  this letter constitute the entire  agreement
     between us and may not be altered or modified other than  in
     a  writing  signed  by  you and the  Company.   This  letter
     supersedes  in  its  entirety the letter  to  you  from  the
     Company  dated  January  13, 1997.  You  represent  that  in
     executing this letter agreement you do not rely and have not
     relied  upon any representation or statement not  set  forth
     herein   made   by  the  Company  or  any  of  its   agents,
     representatives, attorneys or Related Persons  with  respect
     to  the  subject  matter, basis or  effect  of  this  letter
     agreement, or otherwise.


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


Mr. Paul E. Francis
January 24, 1997
Page 5



14.  This agreement will be governed by the laws of the State  of
     New York, without reference to its choice of law rules.

If  this letter correctly sets forth our understanding, please so
signify  by  signing and dating the enclosed copy of this  letter
and  returning it to the Senior Vice President - Human Resources,
AnnTaylor, Inc., 142 West 57th Street, New York, New York 10019.

Very truly yours,

AnnTaylor, Inc.


By:  /s/ J. Patrick Spainhour 
     __________________________
          Chairman & CEO
                                





AGREED TO AND ACCEPTED:

/s/ Paul E. Francis
___________________________
    PAUL E. FRANCIS

Dated: January 24, 1997
       ----------------

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


Mr. Paul E. Francis                           
January 24, 1997
Page 6
                           
                           SCHEDULE  I
                                
                  STOCK OPTION GRANTS UNDER THE
         ANNTAYLOR STORES CORPORATION 1992 STOCK OPTION
       AND RESTRICTED STOCK AND RESTRICTED UNIT AWARD PLAN
                                



Performance Options
- --------------------
:----------:-------------:--------------------:
:   Grant  :  Exercise   :   No. Performance  :
:    Date  :   Price     :   Options Awarded  :
:----------:-------------:--------------------:
:          :             :                    :
:  02/23/94:   $25.375   :      53,336        :
:----------:-------------:--------------------:
:  02/24/95:   $33.000   :      20,000        :
:----------:-------------:--------------------:


Time Options
- -------------
                                
:----------:----------:------------:-----------:---------------:-------------:
:          :          :            : No. Time  :   No. Time    : No. Time    :
:          :          : No. Time   :  Options  :    Options    :  Options    :
:  Grant   : Exercise :  Options   : Vested at :    Canceled   :Vesting in   :
:   Date   :  Price   :  Awarded   :  2/21/97  :   on 2/21/97  :   Future    :
:----------:----------:------------:-----------:---------------:-------------:
: 04/06/93 :  $18.125 :  30,000    :   24,000  :          0    :    6,000    :
:          :          :            :           :               :  (4/6/97)   :
:----------:----------:------------:-----------:---------------:-------------:
: 04/06/93 :  $26.000 :  40,000    :   32,000  :          0    :    8,000    :
:          :          :            :           :               :  (4/6/97)   :
:----------:----------:------------:-----------:---------------:-------------:
: 02/23/94 :  $25.375 :  26,664    :   13,332  :      6,666    :    6,666    :
:          :          :            :           :               :  (2/23/97)  :
:----------:----------:------------:-----------:---------------:-------------:
: 02/24/95 :  $33.000 :  10,000    :    2,500  :      5,000    :    2,500    :
:          :          :            :           :               : (2/24/97)   :
:----------:----------:------------:-----------:---------------:-------------:


==============================================================================
<PAGE> 7                         

                          SCHEDULE II

                 FORM OF RELEASE TO BE DELIVERED
                      ON THE SEPARATION DATE


Reference is made to the agreement dated January 24, 1997 between

the  undersigned,  Paul  E.  Francis, and  AnnTaylor,  Inc.  (the

"Company"),  relating  to the separation  of  employment  of  the

undersigned from the Company (the "Agreement").




In  consideration of the compensation described in paragraph 3 of

the Agreement, I, Paul Francis, hereby voluntarily, knowingly and

willingly release and forever discharge the Company, its parents,

subsidiaries  and  affiliates,  together  with  its   and   their

respective    officers,   directors,   partners,    shareholders,

employees,  successors  and assigns (collectively,  the  "Related

Persons"),   from  any  and  all  charges,  complaints,   claims,

promises, agreements, controversies, causes of action and demands

of  any nature whatsoever which against any of them that I or  my

heirs, executors, administrators, successors or assigns ever had,

now  have  or hereafter can, shall or may have by reason  of  any

matter,  cause or thing whatsoever arising through and  including

the  date  of this Release.  This release includes,  but  is  not

limited  to,  any  rights or claims relating in  any  way  to  my

employment  relationship  with the Company,  or  the  termination

thereof,  or  under  any  statute,  including  the  federal   Age

Discrimination in Employment Act, Title VII of the  Civil  Rights

Act,  The  Americans With Disabilities Act, the  New  York  Human

Rights Law, and any other federal, state or local law.



The  foregoing notwithstanding, this Release shall not constitute

a  release or waiver of any rights that the undersigned may  have

to   indemnification  from  the  Company  or   AnnTaylor   Stores

Corporation  in connection with the action captioned Carol  Novak
                                                      -----------
and  Robert  Nieman,  On  behalf of  Themselves  and  All  Others
- -----------------------------------------------------------------
Similarly  Situated v. Sally Frame Kasas [sic], et  al.,  No.  96
- -------------------------------------------------------
Civ. 3073 (BDP) (S.D.N.Y.).  The undersigned shall cooperate with

the Company in connection with the defense of this matter.




I  represent  that I have not filed against the  Company  or  the

Company's  parents,  subsidiaries,  affiliates  or  any   Related

Persons, any complaints, charges or law suits arising out  of  my

employment  by  the Company, or any other matter  arising  on  or

prior  to the date hereof, and I covenant and agree that  I  will

not  seek  recovery against the Company or any  of  its  parents,

subsidiaries, affiliates or any Related Person arising out of any

of the matters set forth in the second paragraph of this Release.




IN WITNESS WHEREOF, I have executed and delivered this Release to

the Company as of this 14th day of February, 1997.
                                        
                                        

                                        _______________________
                                        Paul E. Francis
                                        
____________________
  Witness

====================================================================
<PAGE> 8                         

                               RELEASE




Reference is made to the agreement dated January 24, 1997 between

the  undersigned,  Paul  E.  Francis, and  AnnTaylor,  Inc.  (the

"Company"),  relating  to the separation  of  employment  of  the

undersigned from the Company (the "Agreement").



In  consideration of the compensation described in paragraph 3 of

the Agreement, I, Paul Francis, hereby voluntarily, knowingly and

willingly release and forever discharge the Company, its parents,

subsidiaries  and  affiliates,  together  with  its   and   their

respective    officers,   directors,   partners,    shareholders,

employees,  successors  and assigns (collectively,  the  "Related

Persons"),   from  any  and  all  charges,  complaints,   claims,

promises, agreements, controversies, causes of action and demands

of  any nature whatsoever which against any of them that I or  my

heirs, executors, administrators, successors or assigns ever had,

now  have  or hereafter can, shall or may have by reason  of  any

matter,  cause or thing whatsoever arising through and  including

the  date  of this Release.  This release includes,  but  is  not

limited  to,  any  rights or claims relating in  any  way  to  my

employment  relationship  with the Company,  or  the  termination

thereof,  or  under  any  statute,  including  the  federal   Age

Discrimination in Employment Act, Title VII of the  Civil  Rights

Act,  The  Americans With Disabilities Act, the  New  York  Human

Rights Law, and any other federal, state or local law.




The  foregoing notwithstanding, this Release shall not constitute

a  release or waiver of any rights that the undersigned may  have

to   indemnification  from  the  Company  or   AnnTaylor   Stores

Corporation  in connection with the action captioned Carol  Novak
                                                     ------------
and  Robert  Nieman,  On  behalf of  Themselves  and  All  Others
- -----------------------------------------------------------------
Similarly  Situated v. Sally Frame Kasas [sic], et  al.,  No.  96
- -------------------------------------------------------
Civ. 3073 (BDP) (S.D.N.Y.).  The undersigned shall cooperate with

the Company in connection with the defense of this matter.



I  represent  that I have not filed against the  Company  or  the

Company's  parents,  subsidiaries,  affiliates  or  any   Related

Persons, any complaints, charges or law suits arising out  of  my

employment  by  the Company, or any other matter  arising  on  or

prior  to the date hereof, and I covenant and agree that  I  will

not  seek  recovery against the Company or any  of  its  parents,

subsidiaries, affiliates or any Related Person arising out of any

of the matters set forth in the second paragraph of this Release.



IN WITNESS WHEREOF, I have executed and delivered this Release to

the Company as of this 14th day of February, 1997.
                                        
                                        
                                        /s/ Paul E. Francis
                                        _______________________
                                            Paul E. Francis
/s/ Jocelyn Barandiaran                                        
________________________
  Witness




                                              EXHIBIT 10.15



                             THE
                              
                ANNTAYLOR STORES CORPORATION
                              
                              
              1992 STOCK OPTION AND RESTRICTED
                  STOCK AND UNIT AWARD PLAN
                              
                              
        Amended and Restated as of February 23, 1994




===============================================================
                      Table of Contents

Section                                                Page
                                                           
1.     Purpose . . . . . . . . . . . . . . . . . . .      1

2.     Definitions  . . . . . . . . . . . . . . . .       1
                                                           
3.     Administration . . . . . . . . . . . . . . .       3

                                                           
4.     Eligibility . . . . . . . . . . . . . . . . .      4
                                                           
5.     Stock . . . . . . . . . . . . . . . . . . . .      5
                                                           
6.     Terms and Conditions of Options . . . . . . .      5
                                                           
7.     Terms and Conditions of Restricted Stock            
         Awards and Restricted Unit Awards . . . . .     10

8.     Agreement of Grantee Regarding Withholding        
          Taxes . . . . . . . . . . . . . . . . . . .    12

9.     Term of Plan . . . . . . . . . . . . . . . .      13
       
10.    Amendment and Termination of the Plan . . . .     13
 
                                                          
11     Approval of Stockholders . . . . . . . . . .      13
                                                         
12     Miscellaneous . . . . . . . . . . . . . . . .     14



                                
                                
                               (ii)
=============================================================
                    List of Defined Terms

          Term                                    Section

       Acceleration Event . . . . . . . . . . .  . 6(i)(2)
       Board . . . . . . . . . . . . . . . . . . . 3
       Cause . . . . . . . . . . . . . . . . . . . 2
       Code . . . . . . . . . . . . . . . . . .  . 1
       Committee . . . . . . . . . . . . . . . . . 3
       Common Stock . . . . . . . . . . . . . .  . 2
       Corporation . . . . . . . . . . . . . . . . 1
       Disability . . . . . . . . . . . . . . .  . 2
       Exchange Act . . . . . . . . . . . . . .  . 3
       Executive Officers. . . . . . . . . . . . . 3
       Fair Market Value . . . . . . . . . . . . . 2
       Grantee. . . . . . . . . . . . . . . . .  . 2
       Grants. . . . . . . . . . . . . . . . . . . 3
       Incentive Stock Option . . . . . . . . .  . 1
       Maximum Liability. . . . . . . . . . . .  . 8
       Nonqualified Stock Options . . . . . . .  . 1
       Option Agreements . . . . . . . . . . . . . 3
       Option Price. . . . . . . . . . . . . . . . 3
       Optionee . . . . . . . . . . . . . . . .  . 4
       Option . . . . . . . . . . . . . . . . .  . 2
       Plan . . . . . . . . . . . . . . . . . .  . 1
       Restricted Award Agreement . . . . . . .  . 3
       Restricted Period . . . . . . . . . . . . . 7(b)
       Restricted Share . . . . . . . . . . . .  . 2
       Restricted Stock Award . . . . . . . . .  . 3
       Restricted Unit . . . . . . . . . . . . . . 2
       Restricted Unit Award . . . . . . . . . . . 3
       Rule 16b-3 . . . . . . . . . . . . . . .  . 3
       Subsidiary Corporation . . . . . . . . .  . 2
       
       
       
       

                             (iii)
=============================================================
              THE ANNTAYLOR STORES CORPORATION
                      1992 STOCK OPTION
          AND RESTRICTED STOCK AND UNIT AWARD PLAN

        Amended and Restated as of February 23, 1994




1.  Purpose.
    --------
      This  1992 Stock Option and Restricted Stock and  Unit
Award Plan, as amended and restated as of February 23,  1994
(the "Plan"), is intended to encourage stock ownership by 
employees of AnnTaylor Stores Corporation (the "Corporation"),
its  divisions and Subsidiary Corporations, so that they may
acquire or increase their proprietary interest in the 
Corporation,  and  to encourage such employees to remain in 
the employ of the Corporation, its divisions and Subsidiary  
Corporations, and to put forth maximum efforts for the  success
of  the  business.  It is further intended  that  no  Option
granted pursuant to this Plan shall constitute an "incentive
stock  option" ("Incentive Stock Option") within the meaning
of  Section  422 of the Internal Revenue Code  of  1986,  as
amended  ("Code"),  and all Options  so  granted  shall  
constitute  "nonqualified stock options"  ("Nonqualified  Stock
Options").



2.  Definitions.
    ------------
      As  used in this Plan, the following words and phrases
shall have the meanings indicated:

           (a)   "CAUSE" used in connection with the termination
of employment of a Grantee shall mean a termination  of
employment  of the Grantee by the Corporation or a  division
or  Subsidiary Corporation due to (i) the failure to  render
services to the employer corporation in accordance with  the
terms of such Grantee's employment, which failure amounts to
a  material neglect of such Grantee's duties to the employer
corporation, (ii) the commission by the Grantee of an act of
fraud,    misappropriation   (including   the   unauthorized
disclosure  of  confidential or proprietary information)  or
embezzlement, or (iii) a conviction of or guilty plea or 
confession to any felony.

           (b)   "COMMON  STOCK" shall mean  shares  of  the
Corporation's Common Stock, par value $.0068 per share.

          (c)  "DISABILITY" shall mean a Grantee's inability
to  engage in any substantial gainful activity by reason  of
any  medically  determinable physical or  mental  impairment
that  can be expected to result in death or that has lasted
or can be expected to last for a continuous period of not
less than twelve (12) months.
           
           
================================================================
           
           (d)  "FAIR MARKET VALUE" per share as of a particular  
date shall mean (i) the closing sales price per share
of  Common Stock as reported on the New York Stock Exchange
(or  if  the shares of Common Stock are not then  traded  on
such exchange, on the principal national securities exchange
on  which they are then traded) for the last preceding  date
on  which  there  was a sale of such Common  Stock  on  such
exchange, or (ii) if the shares of Common Stock are not then
traded  on a national securities exchange but are traded  on
an  over-the-counter market, the average of the closing  bid
and asked prices for the shares of Common Stock in such over-
the-counter  market  for the last preceding  date  on  which
there  was  a sale of such Common Stock in such  market,  or
(iii) if the shares of Common Stock are not then listed on a
national  securities exchange or traded in an  over-the-counter  
market,  such value as the Committee in its  discretion
may determine.

           (e)  "GRANTEE" shall mean a person to whom an  
Option,  Restricted Stock Award or Restricted Unit Award has
been granted.

           (f)  "OPTION" shall mean the right, granted to a
Grantee  pursuant  to  Section 3, to  purchase  a  specified
number  of shares of Common Stock, on the terms and  subject
to  the  restrictions  set forth in this  Plan  and  by  the
Committee upon the grant of the Option to the Grantee.

           (g)   "RESTRICTED SHARE" shall mean a share of
Common  Stock, awarded to a Grantee pursuant to Section 3,
that  is subject to the terms and restrictions set forth in
this Plan and by the Committee upon the award of the
Restricted Share to the Grantee.

           (h)   "RESTRICTED  UNIT" shall  mean  the  right,
awarded to a Grantee pursuant to Section 3, to receive an
amount in cash equal to the Fair Market Value of one share
of Common  Stock,  on  the  terms  and  subject to the
restrictions  set  forth in this Plan and by  the  Committee
upon the award of the Restricted Unit to the Grantee.

          (i)  "SUBSIDIARY CORPORATION" shall mean any 
corporation (other than the Corporation) in an unbroken chain
of corporations beginning with the employer corporation if, 
at the time of granting an Option, Restricted Stock Award or
Restricted  Unit Award, each of the corporations other  than
the  last  corporation  in  the unbroken  chain  owns  stock
possessing fifty percent (50%) or more of the total combined
voting  power  of all classes of stock in one of  the  other
corporations in such chain.


                               
                               -2-

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



3.  Administration.
    --------------
      The Plan shall be administered by the Compensation Committee  
(the "Committee") of the Board of Directors  of  the
Corporation (the "Board").  The Committee shall  consist  of
two or more persons, each member of the Committee shall be a
member  of  the  Board,  and at least  two  members  of  the
Committee  shall  be  both "outside  directors"  within  the
meaning  of  section  162(m) of the Code and  "disinterested
persons" within the meaning of Rule 16b-3, as from  time  to
time amended ("Rule 16b-3"), promulgated under Section 16 of
the  Securities  Exchange  Act  of  1934,  as  amended  (the
"Exchange Act").

      The  Committee  shall have the authority  in  its  
discretion,  subject to and not inconsistent with  the  express
provisions of the Plan, to administer the Plan and  to  
exercise  all  the  powers  and authorities either  specifically
granted  to  it under the Plan or necessary or advisable  in
the  administration of the Plan, including,  without  limitation,  
the  authority to grant Options and  make  awards  of
Restricted  Shares  and Restricted Units ("Restricted  Stock
Awards" and "Restricted Unit Awards", respectively, and 
sometimes collectively with the grant of Options, "Grants");
to determine the purchase price of the shares of Common Stock
covered  by  each Option (the "Option Price"); to  determine
the  persons  to whom, and the time or times  at  which,  
Options,  Restricted Stock Awards and Restricted  Unit  Awards
shall  be granted; to determine the number of shares  to  be
covered  by  each  Option, and to determine  the  number  of
Restricted Shares and Restricted Units to be covered by each
Restricted Stock Award and Restricted Unit Award;  to  interpret
the  Plan; to prescribe, amend and rescind  rules  and
regulations relating to the Plan; to determine the terms and
provisions  of the agreements (which need not be identical)
entered  into in connection with grants of Options ("Option
Agreements") and Restricted Stock Awards and Restricted Unit
Awards  ("Restricted Award Agreements");  and  to  make  all
other  determinations deemed necessary or advisable for  the
administration of the Plan.

      The  determinations of the Committee shall be binding
and  conclusive on all parties.  The Committee may delegate
to one or more of its members or to one or more agents such
administrative duties as it may deem advisable, and the  
Committee  or  any  person to whom it has delegated  duties 
as aforesaid  may  employ one or more persons to render advice
with  respect  to any responsibility the Committee or such
person may have under the Plan.


                             -3-
=================================================================

      
      
      The Board shall fill all vacancies, however caused, in
the  Committee.   The Board may from time  to  time  appoint
additional  members to the Committee, and may  at  any  time
remove  one or more Committee members and substitute others.
One  member of the Committee shall be selected by the Board
as  chairman.  The Committee shall hold its meetings at such
times   and   places  as  it  shall  deem  advisable.    All
determinations of the Committee shall be made by a  majority
of its  members either present in person or participating by
conference  telephone at any meeting or by written  consent,
except that, with respect to Grantees who are executive officers
of  the  Corporation within the meaning of  Rule  3-b7
promulgated  under Section 3 of the Exchange Act ("Executive
Officers"), all action of the Committee shall be taken  solely
by those members of the Committee who are "outside directors" 
and "disinterested persons" as defined above, even  if
less  than  a majority of the Committee.  The Committee  may
appoint a secretary and make such rules and regulations  for
the  conduct of its business as it shall deem advisable, and
shall keep minutes of its meetings.

     No member of the Board or Committee shall be liable for
any  action  taken or determination made in good faith  with
respect to the Plan or any Grant made hereunder.



4.  Eligibility.
    ------------
      Options,  Restricted Stock Awards and Restricted  Unit
Awards  may  be  granted  to employees  (including,  without
limitation,  officers who are employees) of the  Corporation
or   its   present   or  future  divisions  and   Subsidiary
Corporations.   In determining the persons to whom  Options,
Restricted Stock Awards and Restricted Unit Awards shall  be
granted  and  the  number of shares to be  covered  by  each
Option,  and the number of Restricted Shares and  Restricted
Units  to be covered by each Restricted Stock Award  and  
Restricted  Unit Award, the Committee shall take into  account
the  duties  of  the respective persons, their  present  and
potential  contributions to the success of  the  Corporation
and  such other factors as the Committee shall deem relevant
in connection with accomplishing the purpose of the Plan.  A
person  to  whom  an  Option has been granted  hereunder  is
sometimes referred to herein as an "Optionee".

      A  Grantee shall be eligible to receive more than  one
Grant during the term of the Plan, but only on the terms and
subject to the restrictions hereinafter set forth.



                             -4-
===============================================================

5.  Stock.
    -----
      The  shares  of  Common Stock subject to  Options  and
Restricted Stock Awards hereunder may, in whole or in  part,
be  authorized but unissued shares or shares that shall have
been or may be reacquired by the Corporation.  The aggregate
number of shares of Common Stock as to which Options may  be
granted  from time to time under this Plan shall not  exceed
1,600,000,  and the number of shares of Common Stock  as  to
which  Restricted Stock Awards may be granted from  time  to
time  hereunder  shall  not exceed  67,000.   The  aggregate
number of Restricted Units that may be awarded from time  to
time under the Plan shall not exceed 33,000. The limitations
established by the preceding sentences shall be  subject to
adjustment as provided in Section 6(i) hereof.  Effective as
of  January 1, 1994, no more than 50% of the Options granted
in  any  fiscal year hereunder may be granted to any  single
Executive Officer.

      If any shares subject to an Option Grant or Restricted
Stock Award  are  forfeited, canceled,  exchanged  or
surrendered or if a Grant otherwise terminates or expires
without a distribution of shares to the Grantee, the  shares
of  Common  Stock with respect to such Grant shall,  to  the
extent  of  any  such  forfeiture,  cancellation,  exchange,
surrender, termination or expiration, again be available for
Grants  under  the  Plan; provided, however,  that,  to  the
extent  required for the Plan to comply with Rule 16b-3,  in
the  case of forfeiture, cancellation, exchange or surrender
of  Restricted Shares subject to a Restricted  Stock  Award,
the number of shares with respect to such Award shall not be
available for Grants hereunder unless any dividends paid  on
such  shares  are  also  forfeited, canceled,  exchanged  or
surrendered.    If  any  Restricted  Units  are   forfeited,
canceled,  exchanged or surrendered or if a Restricted  Unit
Award  otherwise terminates or expires without  any  payment
being  required  to  be  made with respect  to  any  of  the
Restricted Units subject thereto, then such Restricted Units
shall,  to  the extent of any such forfeiture, cancellation,
exchange,  surrender,  termination or expiration,  again  be
available for Grants under the Plan.



6.  Terms and Conditions of Options.
    -------------------------------
      Each Option granted pursuant to the Plan shall be  
evidenced by a written Option Agreement between the Corporation
and  the Optionee, which agreement shall comply with and be
subject to the following terms and conditions (and with such
other  terms and conditions not inconsistent with the  terms
of this Plan  as  the Committee, in its discretion,  shall
establish):

           (a)   NUMBER  OF  SHARES.  Each Option  Agreement
shall  state the number of shares of Common Stock  to  which
the Option relates.


                           -5-
========================================================================

           (b)  TYPE OF OPTION.  Each Option Agreement shall
specifically state that no portion of the Option constitutes
an  Incentive Stock Option and the entire Option constitutes
a Nonqualified Stock Option.

           (c)   OPTION PRICE.  Each Option Agreement shall
state  the  Option Price, which shall be not less than one
hundred  percent  (100%) of the Fair  Market  Value of the
shares  of  Common Stock of the Corporation on the date of
grant of the Option.  The Option Price shall be subject to
adjustment as provided in Section 6(i) hereof.  The date on
which the Committee adopts a resolution expressly granting
an  Option shall be considered the day on which such Option
is granted, unless such resolution expressly provides for a
specific later date.

          (d)  MEDIUM AND TIME OF PAYMENT.  The Option Price
shall be paid in full, at the time of exercise, (i) in cash,
(ii)  in  shares of Common Stock having a Fair Market Value
equal  to  such  Option Price, or (iii) in a combination of
cash  and  shares  or  (iv) in the sole discretion of the
Committee, through a cashless exercise procedure involving a
broker; provided, however, that such method and time for 
payment shall be permitted by and be in compliance with applicable
law.

           (e)  TERM AND EXERCISE OF OPTIONS.  Except as 
provided  in Section 6(i) hereof or unless otherwise determined
by  the  Committee, the shares covered by  an  Option  shall
become   exercisable   over  such  period,   in   cumulative
installments or otherwise, or upon the satisfaction of  such
performance  goals  or other conditions,  as  the  Committee
shall determine; provided, however, that the Committee shall
have  the authority to accelerate the exercisability of all
or  any  portion of any outstanding Option at such time and
under  such  circumstances as it, in  its  sole  discretion,
deems appropriate, and provided further, however, that such
exercise  period shall not exceed ten (10)  years  from the
date of grant of such Option.  The exercise period shall be
subject to earlier termination as provided in Sections 6(f)
and  6(g) hereof.  An Option may be exercised, as to any or
all  full shares of Common Stock as to which the Option has
become  exercisable,  by  giving  written  notice  of such
exercise to the Committee; provided, however, that an Option
may  not  be exercised at any one time as to fewer than 100
shares  (or such number of shares as to which the Option is
then exercisable if such number of shares is less than 100).

           (f)  TERMINATION.  Except as provided in this 
Section  6(f) and in Section 6(g) hereof, an Option may not be
exercised unless the Optionee is then in the employ of the
Corporation or one of its divisions or Subsidiary
Corporations, and unless the Optionee has remained continuously 
so employed since the date of grant of the Option.  In
the event that the employment of an Optionee shall terminate
(other  than by reason of death or Disability), all  Options
of  such  Optionee that are exercisable at the time of  such
termination  may,  unless earlier terminated  in  accordance
with their terms, be exercised within three (3) months after



                            -6-
================================================================


such termination, or at such later time as the Committee may
in  its  discretion determine, but not beyond the date on
which the  Option  would  otherwise  expire  pursuant to
paragraph (e) of this Section 6; provided, however, that  if
the employment of an Optionee shall terminate for Cause, all
Options theretofore granted to such Optionee shall,  to  the
extent not theretofore exercised, terminate forthwith. 
Nothing  in  the  Plan or in any Option granted pursuant  
hereto shall confer upon an individual any right to continue 
in the employ  of  the  Corporation or  any  of  its  divisions  
or Subsidiary  Corporations or interfere in any  way  with  the
right  of the Corporation or any such division or Subsidiary
Corporation to terminate such employment.

           (g)   DEATH  OR  DISABILITY OF OPTIONEE.   If  an
Optionee  shall die while employed by the Corporation  or  a
Subsidiary Corporation or within three (3) months after  the
termination  of such Optionee's employment, other  than  for
Cause,  or  if the Optionee's employment shall terminate  by
reason  of  Disability, all Options theretofore  granted  to
such  Optionee  (to  the extent otherwise exercisable)  may,
unless earlier terminated in accordance with their terms, be
exercised by the Optionee or by the Optionee's estate or  by
a  person who acquired the right to exercise such Option  by
bequest  or inheritance or otherwise by reason of the  death
or  Disability of the Optionee, at any time within one  year
after  the  date  of  death  or  termination  by  reason  of
Disability or at such later time as the Committee may in its
discretion determine, but not beyond the date on  which  the
Option  would otherwise expire pursuant to paragraph (e)  of
this Section 6.

            (h)   NONTRANSFERABILITY  OF  OPTIONS.   Options
granted  under the Plan shall not be transferable  otherwise
than by will or by the laws of descent and distribution, and
Options  may  be  exercised,  during  the  lifetime  of  the
Optionee, only by the Optionee or by his guardian  or  legal
representative.

          (i)  EFFECT OF CERTAIN CHANGES.      (1)  If there
is  any  change  in the shares of Common Stock  through  the
declaration  of  stock  dividends, distributions  made  with
respect   to  shares  of  Common  Stock,  recapitalizations,
restructurings, stock splits, or combinations  or  exchanges
of  such  shares, or the like, then the number of shares  of
Common Stock or other securities available for Options,  the
kind  and  amount of shares and other securities covered  by
outstanding   Options,   and/or   the   Option   Price,   as
appropriate,  shall  be  adjusted as  necessary  to  reflect
equitably  such  change in the shares of Common  Stock;  
provided, however, that any fractional shares resulting from
such adjustment shall be eliminated.



                            -7-
================================================================
               
               
               
               
             (2)  If while unexercised Options remain  
outstanding under the Plan--

                (A)  any "person" (as such term is used
     in  Sections 13(d) and 14(d) of the Exchange Act),
     other  than the Corporation, Merrill Lynch Capital
     Partners  and affiliates, any person  who  on  the
     date  hereof  is  a  director or  officer  of  the
     Corporation,   any  trustee  or  other   fiduciary
     holding securities under an employee benefit  plan
     of  the  Corporation,  or any  corporation  owned,
     directly or indirectly, by the stockholders of the
     Corporation  in substantially the same proportions
     as their ownership of stock of the Corporation, is
     or  becomes the "beneficial owner" (as defined  in
     Rule  13d-3  under the Exchange Act), directly  or
     indirectly,   of  securities  of  the  Corporation
     representing  20% or more of the  combined  voting
     power   of   the  Corporation's  then  outstanding
     securities;
     
                 (B)    during   any  period   of   two
     consecutive   years,  individuals   who   at   the
     beginning of such period constitute the Board, and
     any new director (other than a director designated
     by a person who has entered into an agreement with
     the  Corporation to effect a transaction described
     in  clause  (A)  or  (C) of this Section  7(i)(2))
     whose  election  by  the Board or  nomination  for
     election  by  the  Corporation's stockholders  was
     approved by a vote of at least two-thirds (2/3) of
     the directors then still in office who either were
     directors at the beginning of the period or  whose
     election or nomination for election was previously
     so approved, cease for any reason to constitute at
     least a majority thereof; or
     
               (C)  the stockholders of the Corporation
     approve  a merger or consolidation of the  
     Corporation with any other entity other than a merger  
     or consolidation  which would result  in the voting
     securities  of the Corporation outstanding immediately   
     prior  thereto  continuing  to   represent (either by  
     remaining  outstanding  or  by  being converted  into 
     voting securities of the surviving entity) more than 
     80% of the combined voting power of  the  voting  
     securities of the Corporation  or such   surviving  
     entity  outstanding  immediately after   such  merger  
     or consolidation,  or the stockholders of the 
     Corporation approve a plan of complete  liquidation  
     of the Corporation or an agreement for the sale or 
     disposition by the Corporation  of all or substantially 
     all of the Corporation's assets

(each,  an  "Acceleration  Event"),  then  all  Options  not
theretofore  exercisable by their terms  shall  become  
exercisable  in full.  Following the Acceleration Event,  except
with  respect to Options held for less than six months prior
to  such event by Optionees who are Executive Officers,  the
Committee shall provide for the cancellation of all  Options
then  outstanding; provided, however, that, for purposes  of


                              -8-

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



such cancellation, the Committee may limit the definition of
Acceleration   Event  as  necessary  to  comply   with   the
conditions  and  requirements  of  Rule  16b-3.   Upon  such
cancellation,  the  Corporation  shall  make,  in   exchange
therefor,  a cash payment for any such Option in  an  amount
per  share  equal to the difference between  the  per  share
exercise price of such Option and the Fair Market Value of a
share of Common Stock on the date during the prior sixty-day
period that produces the highest Fair Market Value.

               (3)   In the event of a change in the  Common
Stock  of the Corporation as presently constituted which is
limited to a change of all of its authorized shares with par
value  into  the same number of shares with a different  par
value  or  without par value, the shares resulting from  any
such  change  shall be deemed to be the Common Stock  within
the meaning of the Plan.

               (4)   The foregoing adjustments shall be made
by  the Committee, whose determination in that respect shall
be final, binding and conclusive.

              (5)  Except as hereinbefore expressly provided
in  this Section 6(i), the Optionee shall have no rights by
reason  of  any subdivision or consolidation  of  shares  of
stock  of any class or the payment of any stock dividend  or
any  other  increase or decrease in the number of shares  of
stock  of  any  class  or  by  reason  of  any  dissolution,
liquidation, merger, or consolidation or spin-off of  assets
or  stock  of  another corporation; and  any  issue  by  the
Corporation  of shares of stock of any class, or  securities
convertible  into  shares of stock of any class,  shall  not
affect,  and no adjustment by reason thereof shall be made
with  respect  to, the number or price of shares  of  Common
Stock  subject  to  the  Option.  The  grant  of  an  Option
pursuant  to the Plan shall not affect in any way the  right
or   power   of   the   Corporation  to  make   adjustments,
reclassifications, reorganizations or changes of its capital
or  business structures or to merge or to consolidate or  to
dissolve, liquidate or sell, or transfer all or part of its
business or assets.

           (j)   RIGHTS AS A STOCKHOLDER.  An Optionee or a
transferee of an Option shall have no rights as a stockholder
with  respect to any shares covered  by  the  Option
until  the  date of the issuance of a stock certificate  for
such  shares.   No  adjustment shall be made  for  dividends
(ordinary  or extraordinary, whether in cash, securities  or
other  property) or distribution of other rights  for  which
the  record date is prior to the date such stock certificate
is issued, except as provided in Section 6(i) hereof.

           (k)   OTHER  PROVISIONS.  The  Option  Agreements
authorized under the Plan shall contain such other provisions,
including  without  limitation  the  imposition   of
restrictions  upon  the  exercise  of  an  Option,  as   the
Committee shall deem advisable.


                             -9-
===============================================================



7.   Terms  and  Conditions of Restricted Stock  Awards  and
     -------------------------------------------------------
Restricted Unit Awards.
- ----------------------

      Each  Restricted Stock Award and Restricted Unit Award
granted  under  the  Plan shall be evidenced  by  a  written
Restricted Award Agreement between the Corporation  and  the
Grantee,  which agreement shall comply with, and be  subject
to,  the following terms and conditions (and with such other
terms and conditions not inconsistent with the terms of this
Plan as the Committee, in its discretion, shall establish):

      (a)   NUMBER OF SHARES AND UNITS.  The Committee shall
determine the number of Restricted Shares to be awarded to a
Grantee  pursuant  to  the Restricted Stock  Award  and  the
number  of  Restricted  Units to be  awarded  to  a  Grantee
pursuant to a Restricted Unit Award.

      (b)   NONTRANSFERABILITY.   Except  as  set  forth  in
subsections (f) and (g) of this Section 7, a Grantee may not
sell,  assign,  transfer, pledge, hypothecate  or  otherwise
dispose of any Restricted Shares or Restricted Units awarded
to  said  Grantee under this Plan, or any interest  therein,
except by will or the laws of descent and distribution,  for
a  period of five years, or such shorter period as  the  
Committee shall determine, from the date on which the award is
granted.   The  Committee may also in its discretion  impose
such  other restrictions and conditions on Restricted Shares
and  Units awarded as it deems appropriate.   In determining
the Restricted Period of an award, the Committee may provide
that  the restrictions shall lapse with respect to specified
percentages  of  the awarded shares or units  on  successive
anniversaries  of  the  date  of  such  award  or  upon  the
satisfaction  of such other conditions as the Committee  may
impose.   In no event shall the Restricted Period  end  with
respect to a Restricted Stock Award or Restricted Unit Award
prior  to  the satisfaction by the Grantee of any  liability
arising  under Section 8 hereof.  Any attempt to dispose  of
any   Restricted  Shares  in  contravention  of   any   such
restrictions shall be null and void and without effect.  The
period during which such restrictions on transfer, and  such
other  restrictions  as the Committee  may  impose,  are  in
effect is referred to as the "Restricted Period".

      (c)  CERTIFICATES REPRESENTING RESTRICTED SHARES.  The
Corporation  shall  not be required to issue  stock
certificates  representing Restricted Shares  awarded  to  a
Grantee  until the Restricted Period related to such  shares
has   lapsed.    If  any  stock  certificates   representing
Restricted  Shares  awarded pursuant to a  Restricted  Stock
Award  are  issued  prior  to the lapse  of  the  Restricted
Period,  such  stock certificate shall bear  an  appropriate
legend  referring  to such restrictions.  Such  certificates
may  be  retained by the Corporation during  the  Restricted
Period.


                           -10-
===============================================================



       (d)    TERMINATION.   If  the  Grantee's   continuous
employment  with the Corporation or any of its divisions  or
Subsidiary Corporations shall terminate for any reason prior
to the expiration of the Restricted Period applicable to any
Restricted  Shares  or  Restricted  Units  granted  to  such
Grantee, or prior to the satisfaction of any other conditions
established by the Committee applicable to such Grant,
any such Restricted Shares or Restricted Units then remaining  
subject to restrictions (after taking into account  the
provisions  of  subsections (f) and (g) of this  Section  7)
shall  thereupon be forfeited by the Grantee  and  any  such
Restricted  Shares shall be transferred to,  and  reacquired
by, the Corporation or its Subsidiary Corporation at no cost
to  the Corporation or the Subsidiary Corporation.  In  such
event,  the  Grantee,  or in the event  of  his  death,  his
personal  representative, shall, with respect  to  any  such
shares, forthwith deliver to the Secretary of the Corporation
any stock certificates in the possession of the Grantee
or  the Grantee's representative representing the Restricted
Shares  remaining subject to such restrictions,  accompanied
by  such  instruments of transfer, if any, as may reasonably
be required by the Secretary of the Corporation.

      (e)   RIGHTS  AS  A STOCKHOLDER.  Upon  receipt  by  a
Grantee  of  a  Restricted Stock Award,  the  Grantee  shall
possess all incidents of ownership of the Restricted  Shares
(subject to subsection (b) of this Section 7), including the
right to receive or reinvest dividends with respect to  such
shares and to vote such shares.

       (f)   EFFECT  OF  CERTAIN  CHANGES.   The  number  of
Restricted  Shares or Restricted Units subject  to  a  Grant
shall  be  appropriately adjusted by the  Committee  in  the
event  of any change in the shares of Common Stock set forth
in Section 6(i)(1).   Upon the occurrence of an Acceleration
Event, as defined in Section 6(i)(2), all restrictions  then
outstanding  with respect to a Restricted  Stock  Award  and
Restricted Unit Award shall automatically expire and  be  of
no further force and effect.

      (g)   OTHER PROVISIONS.  The Committee shall have the
authority  (and  the  Restricted  Award  Agreement  may so
provide)  to  cancel all or any portion of any outstanding
restrictions and conditions prior to the expiration of the
Restricted  Period  with respect to all or part of a 
Restricted Stock Award or Restricted Unit Award on such terms
and conditions as the Committee may deem appropriate.   The
Restricted Award Agreements authorized under this Plan shall
contain such other provisions not inconsistent with the
terms hereof as the Committee shall deem advisable.


                              -11-
=================================================================



8.  Agreement by Grantee Regarding Withholding Taxes.
    ------------------------------------------------
      
      
      When a Grantee or other person becomes entitled to 
receive shares of Common Stock pursuant to the exercise of an
Option  or  upon  the lapse of restrictions  relating to a
Restricted Stock Award, or  to receive a cash payment  with
respect  to  a  Restricted  Unit Award  upon  the  lapse  of
restrictions  relating thereto, the Corporation  shall  have
the right to require the Grantee or such other person to pay
to  the  Corporation, or to withhold from any  cash  payment
required to be made with respect to a Restricted Unit Award,
the amount of any taxes that the Corporation may be required
to  withhold before delivery to such Grantee or other person
of  a  certificate or certificates representing such shares,
or the delivery to such Grantee of a payment with respect to
Restricted Units.

      Unless  otherwise prohibited by the  Committee  or  by
applicable  law, a Grantee may satisfy any such  withholding
tax  obligation  by any of the following methods,  or  by  a
combination of such methods:  (a) tendering a cash  payment;
(b)  authorizing the Corporation to withhold from the shares
of  Common Stock otherwise issuable to such Grantee (or,  in
the  case of a Restricted Stock Award, from the shares  with
respect to which the restrictions shall have lapsed)  shares
having an aggregate Fair Market Value, determined as of the
date  the  withholding tax obligation arises, less  than or
equal  to the amount of the total withholding tax obligation
or,  at the discretion of the Committee, up to the total tax
liability of the Grantee or other person calculated at the
maximum combined marginal federal, state and local tax rates
applicable to the Grantee or other person (the "Maximum  
Liability");  (c)  delivering  to  the  Corporation  previously
acquired shares of Common Stock (none of which shares may be
subject  to  any  claim, lien, security interest,  community
property  right  or  other right of spouses or present  or
former  family members, pledge, option, voting agreement or
other  restriction or encumbrance of any nature  whatsoever)
having an aggregate Fair Market Value, determined as of the
date  the  withholding tax obligation arises, less than  or
equal  to the amount of the total withholding tax obligation
or,  at  the discretion of the Committee, up to the Maximum
Liability; or (d) authorizing the Committee to withhold from
the payment of a Restricted Stock Unit with respect to which
the  Restricted  Period has lapsed an amount  less  than  or
equal  to the amount of the total withholding tax obligation
or,  at  the discretion of the Committee, up to the  Maximum
Liability.  A Grantee's election to pay his or her withholding
tax  obligation or all or part of the Maximum Liability
(in  whole or in part) by the method described in clause (b)
hereof is irrevocable once it is made, may be disapproved by
the Committee and, if made by any Executive Officer, must be
made (x) only during the period beginning on the third business  
day following the date of release of the Corporation's
quarterly or annual summary statement of sales and  earnings
and ending on the twelfth business day following the date of
such  release or (y) not less than six months prior  to  the
date such Grantee's withholding tax obligation arises.


                             -12-
====================================================================



9.  Term of Plan.
    -------------

      The term of this Plan is ten (10) years from the date
the  Plan  was originally adopted by the Board, or the  date
the Plan is approved by the stockholders of the Corporation,
whichever is earlier.  No Option, Restricted Stock Award  or
Restricted Unit Award shall be granted pursuant to this Plan
later  than  January  31, 2002, but Options  and  Restricted
Stock and Unit Awards theretofore granted may extend beyond
that date in accordance with their terms.



10.  Amendment and Termination of the Plan.
     -------------------------------------

     The  Board  may, at any time and from  time  to  time,
suspend,  terminate,  modify or amend  the  Plan;  provided,
however,  that any amendment that would materially  increase
the  aggregate number of shares of Common Stock as to  which
Options or Restricted Stock Awards may be granted under the
Plan, materially increase the benefits accruing to participants
under the Plan, or materially modify the requirements
as to eligibility for participation in the Plan, each within
the  meaning  of Rule 16b-3, and, in the sole discretion of
the  Committee,  any amendment that requires shareholder 
approval  in order for the Plan to comply with Section 162(m)
of the Code, shall be subject to the approval of the holders
of  a  majority of the Common Stock present and entitled to
vote  at  a  duly  held meeting of the shareholders  of  the
Corporation,  except that any such increase or  modification
that  may result from adjustments authorized by Section 6(i)
hereof  shall not require such approval.  Except as provided
in Section 6 hereof, no suspension, termination, modification
or amendment of the Plan may adversely affect any Grant
previously  made, unless the written consent of the  Grantee
is obtained.



11.  Approval of Stockholders.
     ------------------------

      The  Plan shall take effect upon its adoption  by  the
Board  of Directors but shall be subject to the approval  of
the  holders  of  a majority of the issued  and  outstanding
shares  of  Common Stock of the Corporation, which  approval
must  occur within twelve months after the date the Plan  is
adopted by the Board.


                            -13-
=================================================================


12.  Miscellaneous.
     --------------


           (a)   Effect  of Headings.  The section  and  
                 --------------------
subsection  headings contained herein are for convenience  only

and shall not affect the construction hereof.

          
          
          (b)  Compliance with Legal Requirements.  The Plan
               -----------------------------------
and  the other obligations of the Corporation under the Plan

and any agreement shall be subject to all applicable federal

and state laws, rules and regulations, and to such approvals

by any regulatory or governmental agency as may be required.

The   Corporation,  in  its  discretion,  may  postpone  the

issuance or delivery of Common Stock under any Grant as  the

Corporation  may consider appropriate, and may  require  any

Grantee  to  make  such  representations  and  furnish  such

information  as  it may consider appropriate  in  connection

with  the issuance or delivery of Common Stock in compliance

with applicable laws, rules and regulations.



          (c)  No Right To Continued Employment.  Nothing in
               ---------------------------------
the  Plan  or in any agreement entered into pursuant  hereto

shall  confer upon any Grantee the right to continue in  the

employ  of  the  Corporation or  any  of  its  divisions  or

Subsidiary  Corporations, to be entitled to any remuneration

or benefits not set forth in the Plan or such agreement  or

to interfere with or limit in any way  the  right  of  the

Corporation  or  such division or Subsidiary Corporation  to

terminate such Grantee's employment.



           (d)   Grantee Rights.  No Grantee shall have any
                 ---------------
claim  to be made any Grant under the Plan, and there is no

obligation for uniformity of treatment for Grantees.  Except

as  provided specifically herein, a Grantee or a  transferee

of  a  Grant  shall  have no rights as  a  stockholder  with

respect to any shares covered by any Grant until the date of

the issuance of a stock certificate for such shares.

          
          
          (e)  Beneficiary.  A Grantee may file with the
               -----------
Committee a written designation of a beneficiary on such form

as  may be prescribed by the Committee and may, from time to

time,  amend  or revoke such designation.  If no  designated

beneficiary  survives the Grantee,  the executor or

administrator of the Grantee's estate shall be deemed to be

the Grantee's beneficiary.



           (f)  Interpretation.  The Plan is designed and
                ---------------
intended to comply with Rule 16b-3 promulgated under the 

Exchange Act and, to the extent applicable,  with  Section

162(m)  of  the  Code, and all provisions  hereof  shall  be

construed in a manner to so comply.



                                 -14-


                                        EXHIBIT 10.26.2
                   
                   
                   
                   STOCKHOLDERS AGREEMENT
                   ----------------------


          
          
          STOCKHOLDERS AGREEMENT, dated as of September

20, 1996 (the "Agreement"), among AnnTaylor Stores

Corporation, a Delaware corporation (the "Company"),

Cygne Designs, Inc., a Delaware corporation ("Cygne"),

and Cygne Group ( F.E.) Limited, a Hong Kong corporation

and wholly owned subsidiary of Cygne ("CGFE" and,

together with Cygne, "Holder").



          WHEREAS, pursuant to that certain Stock and

Asset Purchase Agreement, dated as of June 7, 1996 (the

"Purchase Agreement"), as amended as of August 27, 1996,

the Company has acquired (the "Acquisition") from Holder

(i) all of the shares of common stock, par value $.01 per

share, of  CAT US, Inc., a Delaware corporation, and all

of the HK $1 ordinary shares of C.A.T. (Far East) Limited, 

a Hong Kong corporation, owned by Holder and (ii)

certain of the assets of Cygne's AnnTaylor Woven Division;

          
          
          WHEREAS, in consideration for the Acquisition,

the Company has, among other things, issued to Holder

2,348,145 shares of common stock, par value $.0068 per

share (the "Common Stock"), of the Company (the shares of

Common Stock issued to Holder in consideration for the

Acquisition are hereinafter referred to as the

"Acquisition Shares"); and



          WHEREAS, the Company and Holder have determined

that it is in their best interests that certain aspects

of their relationship be regulated according to the terms

and provisions of this Agreement.



          NOW, THEREFORE, in consideration of the mutual

covenants and agreements set forth herein and for good

and valuable consideration, the receipt and sufficiency

of which are hereby acknowledged, the parties agree as

follows:

==================================================================
Page 2


                       ARTICLE I
                  CERTAIN DEFINITIONS



Section 1.01  Definitions.

          As used in this Agreement, the following terms

shall have the following meanings:

          
          
          The term "Acquisition" shall have the meaning
                    -----------
ascribed to it in the second paragraph of the preamble.

          
          
          The term "Acquisition Shares" shall have the
                    ------------------
meaning ascribed to it in the third paragraph of the

preamble.



          The term "Affiliate" shall have the meaning
                    ---------
ascribed to it in Rule 12b-2 of the General Rules and

Regulations under the Exchange Act.



          The term "Agreement" shall have the meaning
                    ---------
ascribed to it in the first paragraph of the preamble.



          The term "Common Stock" shall have the meaning
                    ------------
ascribed to it in the third paragraph of the preamble.



          The term "Company" shall have the meaning
                    -------
ascribed to it in the first paragraph of the preamble.

          
          
          The term "Company Offering" shall mean the sale
                    ----------------
of equity securities of the Company, or securities

convertible into or exchangeable or exercisable for

equity securities of the Company, pursuant to a registration 

statement filed by the Company under the Securities

Act (other than (i) a registration statement filed on

Form S-4 or any successor form or (ii) a registration

statement filed on Form S-8 or any successor form)

respecting an underwritten offering, whether primary or

secondary, that is declared effective by the SEC.



          The term "Company Subsidiary" shall mean any
                    ------------------
Person the majority of the outstanding voting securities

or interests of which are owned by the Company, and shall

include AnnTaylor Stores Corporation Finance Trust.



          The term "Effective Date" shall have the
                    --------------
meaning ascribed to it in Section 2.02.

==================================================================
Page 3

          
          The term "Exchange Act" shall mean the Securities 
                    ------------
Exchange Act of 1934, as amended, and the rules and

regulations of the SEC promulgated thereunder.

          
          
          The term "Holder" shall have the meaning
                    ------
ascribed to it in the first paragraph of the preamble.

          
          
          The term "Losses" shall have the meaning ascribed 
                    ------
to it in Section 2.06(a).

         
          
          The term "Person" shall mean an individual,
                    ------
trustee, corporation, partnership, business trust,

limited liability company, limited liability partnership,

joint stock company, trust, unincorporated association,

union, business association, firm or other entity.



          The term "Purchase Agreement" shall have the
                    ------------------
meaning ascribed to it in the second paragraph of the

preamble.



          The term "Registration Expenses" shall have the
                    ---------------------
meaning ascribed to it in Section 2.05.

          
          
          The term "Rule 144" shall mean Rule 144
                    --------
promulgated under the Securities Act (or any successor

rule).



          The term "Rule 415 Offering" shall have the
                    -----------------
meaning ascribed to it in Section 2.01(a).

          
          
          The term "SEC" shall mean the Securities and Ex
                    ---
change Commission.

          
          
          The term "Securities Act" shall mean the Securities 
                    --------------
Act of 1933, as amended, and the rules and regulations of the 

SEC promulgated thereunder.

          
          
          The term "Shelf Registration Statement" shall
                    ----------------------------
have the meaning ascribed to it in Section 2.01(a).

          
          
          The term "Transfer" shall mean any attempt to,
                    --------
directly or indirectly, offer, sell, assign, transfer,

grant a participation in, pledge or otherwise dispose of

any of the Acquisition Shares, or the consummation of any

===============================================================
Page 4



such transactions, or the soliciting of any offers to

purchase or otherwise acquire, or take a pledge of any of

the Acquisition Shares.




                       ARTICLE II
                 REQUIRED REGISTRATION



Section 2.01  Required Registration.

          
          
          (a)  Form S-3.  As promptly as practicable, but

in no event later than fifteen (15) business days after

the date on which the Acquisition closes, the Company

shall use reasonable best efforts to prepare and file

with the SEC a registration statement (the "Shelf

Registration Statement") on Form S-3 or another appropriate 

form permitting registration of the Acquisition

Shares so as to permit promptly the resale of the

Acquisition Shares by Holder pursuant to an offering on a

delayed or continuous basis pursuant to Rule 415 (or any

successor rule) under the Securities Act (a "Rule 415

Offering") and shall use reasonable best efforts to cause

the Shelf Registration Statement to be declared effective

by the SEC as promptly as practicable.



          
          (b)  Effectiveness.  The Company shall use

reasonable best efforts to keep the Shelf Registration

Statement continuously effective under the Securities Act

until the date that is the earliest to occur of (i) the

date that all Acquisition Shares covered by the Shelf

Registration Statement have been sold, (ii) the third

anniversary of the date hereof and (iii) when, in the

written opinion of counsel to the Company, all

outstanding Acquisition Shares held by persons which are

not Affiliates of the Company may be resold without

registration under the Securities Act pursuant to Rule

144(k) under the Act or any successor provision thereto.




          (c)  Amendments/Supplements.  The Company shall

amend and supplement the Shelf Registration Statement and

the prospectus contained therein if required by the

rules, regulations or instructions applicable to the

registration form used by the Company for such Shelf

Registration Statement or if required by the Securities

Act; provided, however, that the Company may delay the

filing of any such amendment or supplement for up to 90

days if the Company in good faith has a valid business

reason for such delay.




          (d)  Offerings.  At any time after the effective 

date of the Shelf Registration Statement, Holder, subject to the 

====================================================================
Page 5


restrictions and conditions contained herein, and to compliance which 

all applicable state and federal securities laws, shall have the 

right to dispose of all or any portion of the Acquisition Shares 

from time to time in negotiated or market transactions (which may

include delivery to class action plaintiffs or a

distribution to Holder's stockholders).




Section 2.02   Holdback Agreement.

          
           From and after the first anniversary of the

date on which the Shelf Registration Statement is

declared effective by the SEC (the "Effective Date"),

upon the request of the Company, Holder shall not effect

any public sale or distribution (including sales pursuant

to Rule 144) of Acquisition Shares, during the ten (10)-day 

period prior to the date on which the Company has

notified Holder that the Company intends to commence a

Company Offering through the filing of a registration

statement with the Securities and Exchange Commission,

through the one hundred twenty (120)-day period immediately 

following the closing date of such Company Offering; provided, 
                                                     --------
however, that Holder shall not be obligated to comply with this 
- -------
Section 2.02 on more than one (1) occasion in any twelve 

(12)-month period.




Section 2.03   Blackout Provisions.

          The Company shall be deemed not to have used

its reasonable best efforts to keep the Shelf

Registration Statement effective during the requisite

period if the Company voluntarily takes any action that

would result in Holder not being able to offer and sell

any Acquisition Shares during that period, unless (i)

such action is required by applicable law, (ii) upon the

occurrence of any event contemplated by Section

2.04(a)(8)  below, such action is taken by the Company in

good faith and for valid business reasons or (iii) the

continued effectiveness of the Shelf Registration Statement 

would require the Company to disclose a material

financing, acquisition or other corporate development,

and the proper officers of the Company shall have

determined in good faith that such disclosure is not in

the best interests of the Company and its stockholders,

and, in the case of clause (ii) above, the Company

thereafter promptly comply with the requirements of

Section 2.04(a)(8) below; provided that the Company takes

the same action in respect of the Shelf Registration

Statement filed pursuant to that certain Registration

Rights Agreement, dated as of April 25, 1996, between the

Company and the Initial Purchasers named therein.

===================================================================
Page 6


Section 2.04   Registration Procedures.

          (a)  Procedures.  In connection with the

registration of the Acquisition Shares pursuant to this

Agreement, the Company shall use reasonable best efforts

to effect the registration and sale of the Acquisition

Shares in accordance with Holder's intended method of

disposition thereof and, in connection therewith, the

Company shall as expeditiously as practicable:



               (1)  prepare and file with the SEC
     
     the Shelf Registration Statement and use
     
     reasonable best efforts to cause the Shelf
     
     Registration Statement to become and remain
     
     effective in accordance with Section 2.01(a)
     
     and (b) above;



               (2)  prepare and file with the SEC
     
     amendments and supplements to the Shelf 
     
     Registration Statement and the prospectuses used in
     
     connection therewith in accordance with Section
     
     2.01(c) above;



               (3)  before filing with the SEC the
     
     Shelf Registration Statement or prospectus or
     
     any amendments or supplements thereto, the
     
     Company shall furnish to one counsel selected
     
     by Holder and one counsel for the underwriter
     
     or sales or placement agent, if any, in connection 
     
     therewith, drafts of all such documents
     
     proposed to be filed and provide such counsel
     
     with a reasonable opportunity for review
     
     thereof and comment thereon, such review to be
     
     conducted and such comments to be delivered
     
     with reasonable promptness;

               
               
               (4)  promptly (i) notify Holder of
     
     each of (x) the filing and effectiveness of the
     
     Shelf Registration Statement and each prospectus
     
     and any amendments or supplements thereto,
     
     (y) the receipt of any comments from the SEC or
     
     any state securities law authorities or any
     
     other governmental authorities with respect to
     
     any such Shelf Registration Statement or
     
     prospectus or any amendments or supplements
     
     thereto, and (z) any oral or written stop order
     
     with respect to such registration, any
     
     suspension of the registration or qualification
     
     of the sale of the Acquisition Shares in any
     
     jurisdiction or any initiation or threatening
     
     of any proceedings with respect to any of the
     
     foregoing and (ii) use reasonable best efforts
     
     to obtain the withdrawal of any order suspending

==================================================================
Page 7



     
     the registration or qualification (or the
     
     effectiveness thereof) or suspending or
     
     preventing the use of any related prospectus in
     
     any jurisdiction with respect thereto;

               
               
               
               (5)  furnish to Holder, the underwriters 
               
     or the sales or placement agent, if
     
     any, and one counsel for each of the foregoing,
     
     a conformed copy of the Shelf Registration
     
     Statement and each amendment and supplement
     
     thereto (in each case, including all exhibits
     
     thereto) and such additional number of copies
     
     of such Shelf Registration Statement, each
     
     amendment and supplement thereto (in such case,
     
     without such exhibits), the prospectus (including 
     
     each preliminary prospectus) included in
     
     such Shelf Registration Statement and
     
     prospectus supplements and all exhibits thereto
     
     and such other documents as Holder,
     
     underwriter, agent or such counsel may reasonably 
     
     request in order to facilitate the disposition 
     
     of the Acquisition Shares by Holder;



               (6)  if requested by Holder or the
     
     managing underwriter or underwriters of a Rule
     
     415 Offering, subject to approval of counsel to
     
     the Company in its reasonable judgment, promptly
     
     incorporate in a prospectus, supplement or
     
     post-effective amendment to the Shelf
     
     Registration Statement such information concerning
     
     underwriters and the plan of distribution
     
     of the Acquisition Shares as such managing
     
     underwriter or underwriters or Holder reasonably 
     
     shall furnish to the Company in writing
     
     and request be included therein, including,
     
     without limitation, information with respect to
     
     the number of Acquisition Shares being sold by
     
     Holder to such underwriter or underwriters, the
     
     purchase price being paid therefor by such
     
     underwriter or underwriters and with respect to
     
     any other terms of the underwritten offering of
     
     the Acquisition Shares to be sold in such offering; 
     
     and make all required filings of such prospectus, 
     
     supplement or post-effective amendment
     
     as soon as reasonably practicable after being
     
     notified of the matters to be incorporated in
     
     such prospectus, supplement or post-effective
     
     amendment;

               
               
               (7)  use reasonable best efforts to
     
     register or qualify the Acquisition Shares
     
     under such securities or "blue sky" laws of
     
     such jurisdictions as Holder reasonably
     
     requests and do any and all other acts and
     
     things which may be reasonably necessary or

=============================================================
Page 8     



     advisable to enable Holder to consummate the
     
     disposition in such jurisdictions in which the
     
     Acquisition Shares are to be sold and keep such
     
     registration or qualification in effect for so
     
     long as the Shelf Registration Statement remains 
     
     effective under the Securities Act (provided that 
     
     the Company shall not be required to
     
     (i) qualify generally to do business in any
     
     jurisdiction where it would not otherwise be 
     
     required to qualify but for this paragraph, (ii)
     
     subject itself to taxation in any such jurisdiction 
     
     where it would not otherwise be subject
     
     to taxation but for this paragraph or (iii)
     
     consent to the general service of process in
     
     any jurisdiction where it would not otherwise
     
     be subject to general service of process but
     
     for this paragraph);

               
               
               (8)  notify Holder, at any time when
     
     a prospectus relating to the Shelf Registration
     
     Statement is required to be delivered under the
     
     Securities Act, upon the discovery that, or of
     
     the happening of any event as a result of
     
     which, the Shelf Registration Statement, as
     
     then in effect, contains an untrue statement of
     
     a material fact or omits to state any material
     
     fact required to be stated therein or any fact
     
     necessary to make the statements therein not
     
     misleading, and, subject to Section 2.03 above,
     
     promptly prepare and furnish to the Holder a
     
     supplement or amendment to the prospectus
     
     contained in the Shelf Registration Statement so
     
     that the Shelf Registration Statement shall
     
     not, and such prospectus as thereafter delivered 
     
     to the purchasers of such Acquisition
     
     Shares shall not, contain an untrue statement
     
     of a material fact or omit to state any material 
     
     fact required to be stated therein or any
     
     fact necessary to make the statements therein
     
     not misleading;

               
               
               (9)  cause all of the Acquisition
     
     Shares to be listed on each national securities
     
     exchange and included in each established over-
     
     the-counter market on which or through which
     
     the Common Stock is then listed or traded;

               
               
               (10) make available for inspection by
     
     Holder, any underwriter participating in any
     
     disposition pursuant to the Shelf Registration
     
     Statement, and any attorney, accountant or
     
     other agent retained by Holder or underwriter,
     
     all reasonably requested financial and other 
     
     records, pertinent corporate documents and properties 
     
     of the Company, and cause the Company's
     
     officers, directors, employees, attorneys and

==================================================================
Page 9
     


     independent accountants to supply all information 
     
     reasonably requested by Holder, underwriters, 
     
     attorneys, accountants or agents in
     
     connection with the Shelf Registration
     
     Statement; information which the Company determines, 
     
     in good faith, to be confidential shall
     
     not be disclosed by such persons unless,
     
     subject to Section 2.03 above, (i) the disclosure of such information
     
     is required by applicable federal securities laws or is necessary 
     
     to avoid or correct a misstatement or omission in such Shelf 
     
     Registration Statement or (ii) the release of such information 
     
     is ordered pursuant to a subpoena or other order from a
     
     court of competent jurisdiction; Holder agrees,
     
     on its own behalf and on behalf of all of its
     
     underwriters, accountants, attorneys and
     
     agents, that the information obtained by any of
     
     them as a result of such inspections shall be
     
     deemed confidential unless and until such is
     
     made generally available to the public; Holder
     
     further agrees, on its own behalf and on behalf
     
     of all of its underwriters, accountants, attorneys 
     
     and agents, that it will, upon learning
     
     that disclosure of such information is sought
     
     in a court of competent jurisdiction, give
     
     notice to the Company and allow the Company, at
     
     its expense, to undertake appropriate action to
     
     prevent disclosure of the information deemed
     
     confidential; nothing contained herein shall
     
     require the Company to waive any attorney-
     
     client privilege or disclose attorney work
     
     product;

               
               
               (11) use reasonable best efforts to
     
     comply with all applicable laws related to the
     
     Shelf Registration Statement and offering and
     
     sale of securities and all applicable rules and
     
     regulations of governmental authorities in 
     
     connection therewith (including, without
     
     limitation, the Securities Act and the Exchange
     
     Act, and the rules and regulations promulgated
     
     by the Commission) and make generally available
     
     to its security holders as soon as practicable
     
     (but in any event not later than fifteen (15)
     
     months after the effectiveness of the Shelf
     
     Registration Statement) an earnings statement
     
     of the Company and the Company Subsidiaries
     
     complying with Section 11(a) of the Securities
     
     Act;

               
               
               (12) use reasonable best efforts to
     
     furnish to Holder a signed counterpart of (x)
     
     an opinion of counsel for the Company and (y) a
     
     "comfort" letter signed by the independent
     
     public accountants who have certified the
     
     Company's financial statements included or

=====================================================================
Page 10


     
     incorporated by reference in such registration
     
     statement, covering such matters with respect
     
     to such registration statement and, in the case
     
     of the accountants' comfort letter, with
     
     respect to events subsequent to the date of
     
     such financial statements as are customarily
     
     covered in opinions of issuer's counsel and in
     
     accountants' comfort letters delivered to the
     
     underwriters in underwritten public offerings
     
     of securities for the account of, or on behalf
     
     of, a holder of common stock, such opinion and
     
     comfort letters to be dated the date that such
     
     opinion and comfort letters are customarily
     
     dated in such transactions; and



               (13) take other actions as Holder or
     
     the underwriters, if any, reasonably request in
     
     order to expedite or facilitate the disposition
     
     of the Acquisition Shares.



          (b)  Further Agreements.  Without limiting any

of the foregoing, in the event that the sale of

Acquisition Shares is to be made by or through an under

writer, the Company shall enter into an underwriting

agreement with a managing underwriter or underwriters

selected by Holder containing representations, warranties,

indemnities and agreements customarily included

(but not inconsistent with the agreements contained

herein) by an issuer of common stock in underwriting

agreements with respect to offerings of common stock for

the account of, or on behalf of, holders of common stock;

provided, however, that the Holder shall not utilize the
- --------  -------
Shelf Registration Statement for more than one underwritten

offering during the term of this Agreement.  In

connection with the sale of Acquisition Shares hereunder,

Holder may, at its option, require that any and all 

representations and warranties by, and the other agreements

of, the Company to or for the benefit of such underwriter

or underwriters (or which would be made to or for the

benefit of such an underwriter or underwriter if such

sale of Acquisition Shares were pursuant to a customary

underwritten offering) be made to and for the benefit of

Holder and that any or all of the conditions precedent to

the obligations of such underwriter or underwriters (or

which would be so for the benefit of such underwriter or

underwriters under a customary underwriting agreement) be

conditions precedent to the obligations of Holder in

connection with the disposition of its securities

pursuant to the terms hereof.  In connection with any

offering of Acquisition Shares registered pursuant to

this Agreement, the Company shall, upon receipt of duly

endorsed certificates representing the Acquisition

Shares, (x) furnish to the underwriter, if any (or, if no

underwriter, Holder), unlegended certificates representing

ownership of Acquisition Shares being sold, in such

denominations as requested, and (y) instruct any transfer

=================================================================
Page 11


agent and registrar of the Acquisition Shares to release

any stop transfer order with respect thereto.





          Holder agrees that upon receipt of any notice

from the Company of the happening of any event of the

kind described in paragraph (8) of Section 2.04(a),

Holder shall forthwith discontinue its disposition of

Acquisition Shares pursuant to the Shelf Registration

Statement and prospectus relating thereto until its

receipt of the copies of the supplemented or amended

prospectus contemplated by paragraph (8) of Section

2.04(a) and, if so directed by the Company, deliver to

the Company all copies, other than permanent file copies,

then in Holder's possession of the prospectus current at

the time of receipt of such notice relating to the

Acquisition Shares.




Section 2.05   Registration Expenses.

          All expenses incidental to the Company's

performance of, or compliance with, its obligations under

this Agreement including, without limitation, all

registration and filing fees, all fees and expenses of

compliance with securities and "blue sky" laws (including,

without limitation, the fees and expenses of counsel

for underwriters or placement or sales agents in

connection with "blue sky" law compliance), all printing

and copying expenses, all messenger and delivery expenses,

all reasonable out-of-pocket expenses of underwriters

and sales and placement agents in connection therewith

(excluding discounts and commissions and the fees and

expenses of counsel therefor), all fees and expenses of

the Company's independent certified public accountants

and counsel (including, without limitation, with respect

to "comfort" letters and opinions) and other Persons

retained by the Company in connection therewith

(collectively, the "Registration Expenses"), shall be

borne by the Company.  The Company shall not be responsible

for and shall not pay the fees and expenses of

legal counsel, accountants, agents or experts retained by

Holder in connection with the sale of the Acquisition

Shares.  The Company will pay its internal expenses

(including, without limitation, all salaries and expenses

of its officers and employees performing legal or

accounting duties, the expense of any annual audit and

the expense of any liability insurance) and the expenses

and fees for listing the Acquisition Shares on the New

York Stock Exchange.




Section 2.06   Indemnification.

          
          (a)  By the Company.  The Company agrees to

indemnify Holder, its officers, directors, employees and

================================================================
Page 12



agents and each Person who controls (within the meaning

of Section 15 of the Securities Act or Section 20 of the

Exchange Act) Holder or such other indemnified Person

against all losses, claims, damages, liabilities and

expenses (collectively, the "Losses") caused by,

resulting from or relating to any untrue or alleged

untrue statement of material fact contained in the Shelf

Registration Statement, any prospectus or preliminary

prospectus or any amendment thereof or supplement thereto

or any omission or alleged omission of a material fact

required to be stated therein or necessary to make the

statements therein not misleading, except insofar as the

same are caused by or contained in, or alleged to be

omitted from, any information furnished in writing to the

Company by Holder or its underwriter or other agent

expressly for use therein or by Holder's failure to 

deliver, or its underwriter's or other agent's failure to

deliver, a copy of the Shelf Registration Statement or

prospectus or any amendments or supplements thereto after

the Company has furnished Holder with the requested

number of copies of the same.  In connection with an

underwritten offering and without limiting any of the

Company's other obligations under this Agreement, the

Company shall indemnify such underwriters, their

officers, directors, employees and agents and each Person

who controls (within the meaning of Section 15 of the

Securities Act or Section 20 of the Exchange Act) such

underwriters or such other indemnified Person to the same

extent as provided above with respect to the indemnification 

of Holder.




          (b)  By Holder.  In connection with the Shelf

Registration Statement, Holder shall furnish to the Company 

in writing information regarding  Holder's ownership

of Acquisition Shares and its intended method of distribution 

thereof and shall indemnify the Company, its directors, 

officers, employees and agents and each Person who

controls (within the meaning of Section 15 of the Securities 

Act or Section 20 of the Exchange Act) the Company

or such other indemnified Person against all Losses

caused by, resulting from or relating to any untrue or

alleged untrue statement of material fact contained in

the Shelf Registration Statement, any prospectus or

preliminary prospectus or any amendment thereof or supplement 

thereto or any omission or alleged omission of a

material fact required to be stated therein or necessary

to make the statements therein not misleading, but only

to the extent that such untrue statement or omission or

alleged untrue statement or omission (i) is caused by,

results from or relates to, or is alleged to be omitted

from, such information so furnished in writing by Holder

or (ii) arises out of or results from Holder's failure to

deliver, or its underwriter's or other agent's failure to

deliver, a copy of the Shelf Registration Statement or

prospectus or any amendments or supplements thereto after

the Company has furnished Holder with the requested

number of copies of the same; provided, however, that

Holder shall not be liable for any claims hereunder in

====================================================================
Page 13




excess of the amount of net proceeds received by Holder

from the sale of Acquisition Shares pursuant to the Shelf

Registration Statement.  In connection with an underwritten

offering and without limiting any of Holder's other

obligations under this Agreement, (i) Holder shall

indemnify such underwriters, their officers, directors,

employees and agents and each Person who controls (within

the meaning of Section 15 of the Securities Act or

Section 20 of the Exchange Act) such underwriters or such

other indemnified Person to the same extent as provided

above with respect to the indemnification of the Company

and (ii) Holder shall cause each underwriter of an

underwritten offering to indemnify the Company, its

directors, officers, employees and agents and each Person

who controls (within the meaning of Section 15 of the

Securities Act or Section 20 of the Exchange Act) the

Company or such indemnified Person against all Losses

caused by, resulting from or relating to any untrue or

alleged untrue statement of material fact contained in

the Shelf Registration Statement, any prospectus or

preliminary prospectus or any amendment thereof or supplement 

thereto or any omission or alleged omission of a

material fact required to be stated therein or necessary

to make the statements therein not misleading, but only

to the extent that such untrue statement or omission or

alleged untrue statement or omission (x) is caused by,

results from or relates to, or is alleged to be omitted

from, such information furnished in writing by such

underwriter or (y) arises out of or results from such

underwriter's failure to delivery a copy of the Shelf

Registration Statement or prospectus or any amendments or

supplements thereto after the Company has furnished such

underwriter with the requested number of copies of the

same.

          
          
          (c)  Notice.  Any Person entitled to indemni-

fication hereunder shall give prompt written notice to

the indemnifying party of any claim with respect to which

it seeks indemnification; provided, however, the failure
                          --------  -------
to give such notice shall not release the indemnifying

party from its obligation, except to the extent that the

indemnifying party has been prejudiced by such failure to

provide such notice.



          
          
          (d)  Defense of Actions.  In any case in which

any such action is brought against any indemnified party,

and it notifies an indemnifying party of the commencement

thereof, the indemnifying party shall be entitled to

participate therein, and, to the extent that it may wish,

jointly with any other indemnifying party similarly

notified, to assume the defense thereof, with counsel

reasonably satisfactory to such indemnified party, and

after notice from the indemnifying party to such indemnified

party of its election so to assume the defense

thereof, the indemnifying party shall not (so long as it

shall continue to have the right to defend, contest,

==============================================================
Page 14



litigate and settle the matter in question in accordance

with this paragraph) be liable to such indemnified party

hereunder for any legal or other expense subsequently

incurred by such indemnified party in connection with the

defense thereof other than reasonable costs of investigation,

supervision and monitoring (unless such indemnified

party reasonably objects to such assumption on the

grounds that there may be defenses available to it which

are different from or in addition to the defenses

available to such indemnifying party, in which event the

indemnified party shall be reimbursed by the indemnifying

party for the reasonable expenses incurred in connection

with retaining one separate legal counsel).  An indemnifying 

party shall not be liable for any settlement of an

action or claim effected without its consent.  The

indemnifying party shall lose its right to defend,

contest, litigate and settle a matter if it shall fail to

diligently contest such matter (except to the extent

settled in accordance with the next following sentence).

No matter shall be settled by an indemnifying party

without the consent of the indemnified party unless such

settlement contains a full and unconditional release of

the indemnified party.

          
          
          (e)  Survival.  The indemnification provided

for under this Agreement shall remain in full force and

effect regardless of any investigation made by or on

behalf of the indemnified Person and will survive the

transfer of the Registrable Securities.

          
          
          (f)  Contribution.  If recovery is not available 

under the foregoing indemnification provisions for

any reason or reasons other than as specified therein,

any Person who otherwise would be entitled to indemnification 

by the terms thereof shall nevertheless be entitled to contribution 

with respect to any Losses with respect to which such Person 

would be entitled to such indemnification but for such reason or 

reasons.  In determining the amount of contribution to which the

respective Persons are entitled, there shall be

considered the Persons' relative knowledge and access to

information concerning the matter with respect to which

the claim was asserted, the opportunity to correct and

prevent any statement or omission, and other equitable

considerations appropriate under the circumstances.  It

is hereby agreed that it would not necessarily be

equitable if the amount of such contribution were

determined by pro rata or per capita allocation.  No

person guilty of fraudulent misrepresentation (within the

meaning of Section 11(f) of the Securities Act) shall be

entitled to contribution from any Person who was not

found guilty of such fraudulent misrepresentation.

===============================================================
Page 15



Section 2.07   Transferability of Registration Rights.

          
          The rights and obligations of Holder under this

ARTICLE II may not be transferred or assigned without the

prior written consent of the Company; provided, however,
                                      --------- -------
that such rights and obligations may be assigned by

Holder in connection with a pledge of the Acquisition

Shares in a bona fide transaction to secure indebtedness

of Cygne for borrowed money to a lender that agrees in a

writing reasonably satisfactory to the Company to be

subject to the terms of this Agreement.


                      
                      
                      ARTICLE III
                 STANDSTILL PROVISIONS


Section 3.01   Certain Prohibited Actions.

          
          During the term of this Agreement, without the

prior written consent of the Company, neither Cygne nor

CGFE shall, and each shall cause each of its Affiliates

not to, singly or as part of a "group", directly or

indirectly, through one or more intermediaries or

otherwise (i) make, or in any way participate, directly

or indirectly, in, any "solicitation" of "proxies" (as

such terms are defined or used in Regulation 14A under

the Exchange Act) with respect to the Common Stock or any

securities of the Company Subsidiaries (including by the

execution of actions by written consent), become a

"participant" in any "election contest" (as such terms

are defined or used in Rule 14a-11 under the Exchange

Act) with respect to the Company or seek to advise or

influence any person or entity with respect to the voting

of any shares of Common Stock or any securities of the

Company Subsidiaries; (ii) initiate, propose, or

participate in the solicitation of stockholders for the

approval of one or more stockholder proposals with

respect to the Company, as described in Rule 14a-8 under

the Exchange Act, or induce or encourage any other

individual or entity to initiate any stockholder proposal

relating to the Company; (iii) form, join, influence or

participate in a "group", or act in concert with any

other person or entity, for the purpose of acquiring,

holding, voting or disposing of any securities of the

Company or the Company Subsidiaries or taking any other

actions prohibited under this Section 3.01; (iv) hold any

discussions with another Person regarding, make any

proposal to or  any public announcement relating to a

tender or exchange offer for any securities of the

Company or the Company Subsidiaries, or a merger,

business combination, sale of assets, liquidation,

restructuring, recapitalization or other extraordinary

corporate transaction relating to the Company or any of

===============================================================
Page 16



the Company Subsidiaries or its or their material assets

or take any action which might require the Company to

make a public announcement regarding any of the

foregoing; (v) cause the merger of Cygne or CGFE with or

into, the consolidation of the Cygne or CGFE with, or the

sale of the business or assets of Cygne or CGFE substantially 

as an entirety to, any other Person unless

(A) Cygne or CGFE, as the case may be,  is the surviving

Person or the surviving Person agrees in writing to be

bound by this Agreement and (B) within 120 days after

consummation of the transaction, the surviving Person

disposes of all shares of Common Stock owned by it (in

excess of those owned by Cygne or CGFE, as the case may

be, prior to consummation of the transaction); (vi) act,

alone or in concert with others (including by providing

financing for another party), to seek or offer to control

the Company; (vii) deposit any Acquisition Shares in a

voting trust or subject any Acquisition Shares to any 

arrangement or agreement with respect to the voting thereof

(except pursuant to Section 3.03 below); (viii) execute

any written consents; (ix) enter into any discussions,

negotiations, arrangements or understandings with or

provide any information to any third party with respect

to any of the foregoing; (x) disclose any intention, plan

or arrangement inconsistent with the foregoing

prohibitions or advise or assist any other Person in

connection with any activity included in the foregoing

prohibitions; or (xi) seek, request, or propose any

waiver, modification, amendment or termination of any

provision of this Section 3.01 (other than any request or

proposal made or solicited by the Company).




Section 3.02   Transferability of Acquisition Shares.



          (a)  Lock-up Period.  Except pursuant to a

pledge in a bona fide transaction to secure indebtedness

of Cygne for borrowed money to a lender that agrees in a

writing reasonably acceptable to the Company to be

subject to the terms of this Agreement, Holder may not

Transfer any of the Acquisition Shares prior to the

Effective Date.

          
          
          (b)  Permitted Transfers.  From and after the

Effective Date, Holder may not Transfer the Acquisition

Shares except in the following circumstances:



               (i)        to the Company or with the
     
     Company's prior written consent;



               (ii)       pursuant to a pledge in a
     
     bona fide transaction to secure indebtedness of
     
     Cygne for borrowed money to a lender that

====================================================================
Page 17     

     
     
     
     agrees in a writing reasonably acceptable to
     
     the Company to be subject to the terms of this
     
     Agreement;



               (iii)     to an Affiliate that agrees
     
     in a writing reasonably acceptable to the
     
     Company to be bound by the terms of this Agreement;



               (iv) pursuant to a tender offer made
     
     by a person with respect to which the Company
     
     does not recommend rejection;



               (v)  pursuant to a settlement with
     
     the plaintiffs in the class action Veronica
                                        ---------  
     Zucker v. Sasaki, et al.;
     -----------------------
               
               
               (vi) pursuant to a pro rata dividend
     
     or other pro rata distribution to all of
     
     Cygne's stockholders, upon liquidation of Cygne
     
     or otherwise; or

               
               
               (vii)     pursuant to Rule 144 or
     
     otherwise pursuant to the Shelf Registration
     
     Statement;





provided, however, that, other than pursuant to clauses
- --------  -------
(iv)-(vi) above or pursuant to an underwritten public

offering, no Transfers of more than two percent (2%) of

the Company's then outstanding shares of Common Stock may

be made in any two (2)-week period; and provided,
                                        --------
further, that any underwriter of a public offering or any
- -------
placement agent, broker or other agent shall be

instructed that (x) no Transfers of any Acquisition

Shares may knowingly be made to any person who

beneficially owns in excess of five percent (5%) of the

then outstanding shares of Common Stock, and (y) no

Transfer of more than two percent (2%) of the Company's

then outstanding Common Stock may knowingly be made to a

single purchaser (or group of related purchasers).




Section 3.03   Voting.

          During the term of this Agreement, the Holder

(i) shall be present in person or represented by proxy at

all stockholder meetings of the Company so that all

Acquisition Shares then beneficially owned by Holder

shall be counted for the purpose of determining the

presence of a quorum at such meetings, and (ii) shall

vote, or act by consent with respect to, all Acquisition

Shares then beneficially owned by Holder pro rata in the

same proportion as the votes cast by all other

stockholders of the Company.

================================================================
Page 18




                       ARTICLE IV
                     MISCELLANEOUS



Section 4.01   Effectiveness of Agreement.

          The provisions of this Agreement shall be

effective as of the date hereof.




Section 4.02   Restrictive Legends.

          Holder hereby acknowledges and agrees that,

during the term of this Agreement, each of the

certificates representing Acquisition Shares shall be

subject to stop transfer instructions and shall include

the following legend:

          
          
          "THE SHARES REPRESENTED BY THIS CERTIFICATE

HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF

1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE.

THE SHARES REPRESENTED BY THIS CERTIFICATE MAY NOT BE

TRANSFERRED WHETHER BY SALE, ASSIGNMENT, PLEDGE, ENCUMBRANCE, 

GIFT, BEQUEST, APPOINTMENT OR OTHERWISE, AND

ANNTAYLOR STORES CORPORATION (THE "COMPANY")  WILL NOT

REGISTER THE TRANSFER OF SUCH SHARES, EXCEPT PURSUANT AND

SUBJECT TO THAT CERTAIN STOCKHOLDERS AGREEMENT DATED

SEPTEMBER 20, 1996, AS MAY BE AMENDED FROM TIME TO TIME,

BETWEEN ATSC AND CYGNE DESIGNS, INC.  A COPY OF SUCH

AGREEMENT IS ON FILE WITH THE SECRETARY OF THE COMPANY."




Section 4.03   Recapitalization.

          In the event that any capital stock or other

securities are issued as a dividend or distribution on,

in respect of, in exchange for, or in substitution of,

any Acquisition Shares, such securities shall be deemed

to be Acquisition Shares for all purposes under this

Agreement.

===============================================================
Page 19


Section 4.04   Notices.

          All notices, requests, demands, waivers and

other communications required or permitted to be given

under this Agreement shall be in writing and shall be

deemed to have been duly given if delivered personally,

by mail (certified or registered mail, return receipt

requested), by reputable overnight courier or by facsimile 

transmission (receipt of which is confirmed):



               (a)  If to the Company, to:

                    AnnTaylor Stores Corporation
                    142 West 57th Street
                    New York, New York  10019
                    Attention:  General Counsel
                    Facsimile:  (212) 541-3299

                    
                    
                    with a copy to:

                    Skadden, Arps, Slate, Meagher & Flom
                    One Rodney Square
                    Wilmington, Delaware  19801
                    Attention:  Patricia Moran Chuff, Esq.
                    Facsimile:  (302) 651-3001

               
               
               (b)  If to Holder, to:

                    Cygne Designs, Inc.
                    1372 Broadway
                    New York, New York  10018
                    Attention:  General Counsel
                    Facsimile:  (212) 536-4174

                    
                    
                    with a copy to:

                    Fulbright and Jaworski, L.L.P.
                    666 Fifth Avenue
                    New York, New York  10103
                    Attention:  Roy L. Goldman, Esq.
                    Facsimile:  (212) 752-5958

=====================================================================
Page 20




or to such other person or address as any party shall

specify by notice in writing, given in accordance with

this Section 4.04, to the other parties hereto.  All such

notices, requests, demands, waivers and communications

shall be deemed to have been given on the date on which so

hand-delivered, on the third business day following the

date on which so mailed, on the next business day following

the date on which delivered to such overnight courier

and on the date of such facsimile transmission and confirmation, 

except for a notice of change of person or address, which shall 

be effective only upon receipt thereof.






Section 4.05   Entire Agreement.

          This Agreement contains the entire understanding

of the parties hereto with respect to the subject matter

hereof.  This Agreement supersedes all prior agreements

and understandings, oral and written, with respect to its

subject matter.







Section 4.06   Severability.

          Should any provision of this Agreement, or any

part thereof, for any reason be declared invalid or

unenforceable, such declaration shall not affect the validity

or enforceability of any other provision of this

Agreement, or any other part thereof, all of which other

provisions, and parts, shall remain in full force and

effect, and the application of such invalid or unenforceable 

provision, or such part thereof, to persons or circumstances 

other than those as to which it is held invalid or

unenforceable shall be valid and be enforced to the

fullest extent permitted by law.





Section 4.07   Binding Effect; Assignment.

          This Agreement and all of the provisions hereof

shall be binding upon and inure to the benefit of the

parties hereto and their respective heirs, executors,

successors and permitted assigns, but, except as expressly

contemplated herein, neither this Agreement nor any of the

rights, interests or obligations hereunder shall be as

signed, directly or indirectly, by the Company or Holder

without the prior written consent of the other.  Upon any

such assignment, this Agreement shall be amended to

substitute the assignee as a party hereto in a writing

reasonably acceptable to the other party.


===================================================================
Page 21



Section 4.08   Amendment, Modification and Waiver.

          
          
          This Agreement may be amended, modified or

supplemented at any time by written agreement of the

parties hereto.  Any failure by Holder, on the one hand,

or the Company, on the other hand, to comply with any term

or provision of this Agreement may be waived by the

Company or Holder, respectively, at any time by an instrument 

in writing signed by or on behalf of the Company and

Holder, but such waiver or failure to insist upon strict

compliance with such term or provision shall not operate

as a waiver of, or estoppel with respect to, any subsequent 

or other failure to comply.




Section 4.09   Third-Party Beneficiaries.

          This Agreement is not intended, and shall not be

deemed, to confer upon or give any person except the

parties hereto and their respective successors and 

permitted assigns, any remedy, claim, liability, reimbursement, 

cause of action or other right under or by reason of

this Agreement.




Section 4.10   Counterparts.

          This Agreement may be executed in counterparts,

each of which shall be deemed an original, but all of

which together shall constitute one and the same

instrument.





Section 4.11   Interpretation.

          The article and section headings contained in

this Agreement are solely for the purpose of reference,

are not part of the agreement of the parties and shall not

in any way affect the meaning or interpretation of this

Agreement.





Section 4.12   Governing Law.

          This Agreement shall be governed by the laws of

the State of New York, without regard to the principles of

conflicts of law thereof.




Section 4.13   Termination; Restrictive Legend.

          
          This Agreement shall terminate on the third

anniversary of the date hereof; provided, however, that
                                --------  -------
the provisions of Section 2.06 hereof shall survive

termination of this Agreement.  It is understood and

=============================================================
Page 22





agreed that any restrictive legends set forth on any

Acquisition Shares shall be removed by delivery of

substitute certificates without such legends and such

Acquisition Shares shall no longer be subject to the terms

of this Agreement, upon the resale of such Acquisition

Shares in accordance with the terms of this Agreement

(other than pursuant to Section 3.02(b) (i), (ii) or

(iii)) or, if not theretofore removed, on the third

anniversary of the date hereof.



          
          
          IN WITNESS WHEREOF, the undersigned hereby agree

to be bound by the terms and provisions of this

Stockholders Agreement as of the date first above written.





                         ANNTAYLOR STORES CORPORATION

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


                         
                         
                         CYGNE DESIGNS, INC.

                         By: /s/ Bernard M. Manuel
                             ---------------------------
                           Name:  Bernard M. Manuel
                           Title: Chairman and Chief Executive Officer

                         
                         
                         
                         CYGNE GROUP (F.E.) LIMITED

                         By: /s/ Bernard M. Manuel
                             -----------------------------
                           Name:  Bernard M. Manuel
                           Title: Director


                                           EXHIBIT 10.26.3
                
                
                CONSULTING AGREEMENT



          THIS CONSULTING AGREEMENT is made and entered

into as of the 20th day of September, 1996, by and between 

AnnTaylor Stores Corporation, a Delaware corporation 

("ATSC"), AnnTaylor, Inc., a Delaware corporation

and wholly owned subsidiary of ATSC ("ATI" and, together

with ATSC, "Ann Taylor"), Cygne Designs, Inc., a Delaware

corporation ("Cygne"), and Mr. Bernard M. Manuel ("Consultant").



                  W I T N E S S E T H:
                  - - - - - - - - - -

          
          WHEREAS, pursuant to that certain Stock and

Asset Purchase Agreement, dated as of June 7, 1996, as

amended as of August 27, 1996, among ATSC, ATSI, Cygne

and Cygne Group (F.E.) Limited, a Hong Kong corporation

and wholly owned subsidiary of Cygne ("CGFE"), ATI acquired 

from Cygne (i) all of the shares of common stock,

par value $.01 per share, of CAT US, Inc., a Delaware

corporation ("CAT-US"), owned by Cygne; and (ii) certain

of the assets of Cygne's AnnTaylor Woven Division (the

"Division");


          
          WHEREAS, pursuant to the Purchase Agreement,

ATI acquired from CGFE all of the shares of common stock,

par value $1 HK per share, of C.A.T. (Far East) Limited,

a Hong Kong corporation ("CAT-Far East" and, together

with CAT-US, "CAT"), owned by CGFE;

          
          
          WHEREAS, CAT serves as a fully dedicated

sourcing capability for ATI;

          
          
          WHEREAS, prior to the date hereof, Cygne,

through the Division, served as a private label designer,

merchandiser and manufacturer of women's apparel for ATI;



          WHEREAS, Consultant is the Chairman and Chief

Executive Officer of Cygne with particular expertise 

regarding sourcing of fabric and materials, particularly

with respect to suppliers and factories in Hong Kong and

Asia; and

          
          
          WHEREAS, Ann Taylor, as partial consideration

for the transactions contemplated by the Purchase Agreement, 

===============================================================
Consulting Agreement
Bernard Manuel
Page 2



desires to obtain, and Cygne and Consultant desire that 

Consultant provide, information, consultation,

advice and other services in aid of Ann Taylor's business, 

all subject to the terms and conditions hereinafter set forth.

          
          
          NOW, THEREFORE, in consideration of the foregoing 
          
and of the representations, warranties, covenants,

agreements and conditions contained herein, Ann Taylor,

Cygne and Consultant, intending to be legally bound,

agree as follows:



          
          1.   Engagement of Consultant.
               ------------------------

               (a)  Cygne hereby covenants and agrees to

make Consultant available to provide services to Ann

Taylor upon the terms and conditions set forth herein.

Consultant hereby agrees to act as a consultant to and on

behalf of Ann Taylor in accordance with the terms and

conditions set forth herein.  Cygne, Consultant and Ann

Taylor agree that Consultant will provide services to Ann

Taylor not in excess of thirty percent (30%) of his

business time and that Consultant will continue his

duties as Chairman and Chief Executive Officer of Cygne.

Cygne agrees to allow Consultant reasonable time to

perform his duties as a consultant to Ann Taylor on a

timely basis, provided, however, that the performance of
              --------  -------
such duties shall be at mutually agreeable times that do

not unreasonably interfere with Consultant's continuing

obligations to Cygne.

               
               
               (b)  Cygne shall cause Consultant to, at

the request of the President of Ann Taylor, provide Ann

Taylor information, consultation and advice on fabric and

material sourcing, particularly with respect to suppliers

and factories in Hong Kong and Asia.



               
               (c)  Cygne shall cause Consultant, and

Consultant hereby agrees, to diligently and faithfully

serve Ann Taylor and to devote his reasonable best efforts, 

his highest talents and skills, and all necessary

time and attention in providing the information, consultation 

and advice requested pursuant to paragraph (b) of

this Section 1; provided that Consultant shall not,

without the consent of Cygne and Consultant, be required

to travel outside HongKong.  Cygne hereby consents to the

====================================================================
Consulting Agreement
Bernard Manuel
Page 3





allocation of up to thirty percent (30%) of Consultant's

business time to perform services under this Agreement.

          
          
          
          2.   Term of Agreement.  Unless terminated at
               -----------------

an earlier date in accordance with Section 4 of this

Agreement, the term of this Agreement shall commence on

the date of this Agreement and shall end on the third

anniversary thereof (the "Expiration Date").



          3.   Payment for Services.
               --------------------

               
               (a)  Consultant's Fee.  In consideration
                    ----------------
of Cygne causing Consultant to perform the services

provided for in this Agreement, Ann Taylor shall pay to

Cygne, at such time and in the manner as set forth in

Section 3(b) hereof, a fee of $225,000 per year (the

"Consultant's Fee").  Ann Taylor shall not provide Consultant 

with any compensation or benefits, including, but

not limited to, medical or pension benefits, bonuses or

vacation, holiday or sick pay.



               (b)  Time of Payment.  The Consultant's
                    ---------------
Fee shall be due and payable to Cygne by Ann Taylor in

quarterly installments commencing on the date hereof;

provided, however, that the first installment shall be
- --------  -------
prorated to reflect the remaining days of the current fiscal 

quarter.

               
               
               (c)  Reimbursement of Expenses.  Ann
                    -------------------------
Taylor shall reimburse Cygne or Consultant, as the case

may be, for all reasonable out-of-pocket expenses in

curred by Cygne or Consultant in connection with the

performance of Consultant's services hereunder in accordance 

with AnnTaylor's travel policies.



          4.   Termination.
               ------------
               
               (a)  Death.  This Agreement shall terminate 
                    -----
upon the Consultant's death.



               (b)  Termination by Default.  Each of the
                    ----------------------
following shall constitute, without limitation or restriction, 

an event of default under this Agreement, in which

case, the non-defaulting party may give the other notice

that this Agreement shall terminate on the date selected

by the non-defaulting party and set forth in such notice



====================================================================
Consulting Agreement
Bernard Manuel
Page 4





(the "Termination Date"), unless cured as specified

below:

                    
                    
                    (i)  If either Ann Taylor or
     
     Cygne shall, whether by action or inaction,
     
     breach in any material respect any obligation
     
     under this Agreement, including a material
     
     failure by Consultant to perform his duties and
     
     responsibilities hereunder, and such breach is
     
     not remedied within thirty (30) days after written 


     
     notice thereof from the non-defaulting party;

                    
                    
                    (ii)  If, for any reason, Consultant 
      
      shall be convicted of a felony; or if Consultant 
      
      shall be convicted of any other crime as a result of 
      
      which his ability to perform the services described 
      
      in Section 1 hereof is materially impaired;

                    
                    
                    (iii)  If there has been fraud, bad faith 
       
       or willful misconduct on the part of Cygne or Consultant 
       
       in connection with the performance of Consultant's duties 
       
       and responsibilities hereunder;


                    
                    (iv)  If Ann Taylor institutes proceedings relief 
                    
        under the United States Bankruptcy Code or any similar law, or 
        
        consents to entry of an order for relief against it in any 
        
        bankruptcy or insolvency proceeding or similar proceeding, or files
        
        a petition or answer or consent for reorganization or other relief 
        
        under any bankruptcy act or similar law, or consents to the filing 
        
        against it, of any petition for the appointment of a receiver, 
        
        liquidator, assignee, trustee, sequestrator (or other similar 
        
        official) of it, or of any substantial part of its property, or 
        
        makes an assignment for the benefit of creditors, or admits in 
        
        writing its inability to pay its debts as they become due, or 
        
        fails to pay its debts as they become due or takes any action in
     
        furtherance of the foregoing; or


                    
                    (v)  If Cygne or Consultant breaches
     
     in any manner Section 5 hereof.

============================================================================
Consulting Agreement
Bernard Manuel
Page 5





               (c)  Effect of Termination.  Upon termination 
                    ---------------------
of this Agreement, Cygne's obligation to cause

Consultant to provide services to Ann Taylor hereunder,

and Ann Taylor's obligation to make payment to Cygne

under Section 3 hereof, shall terminate, except that

AnnTaylor shall be obligated to reimburse all expenses

incurred through the termination date in accordance with

Section 3(b) hereof.

          
          
          5.   Confidentiality.
               ---------------
               (a)  Proprietary Information.  Each of
                    -----------------------
Cygne and Consultant acknowledges and agrees that during

the course of the provision of Consultant's services to

Ann Taylor, Consultant may be exposed to sensitive data

and information concerning the business and affairs of

Ann Taylor, including, without limitation, fabric, product 

and merchandise designs, and that all of such data

and information, financial plans, financial results, quantity 

or assortment of merchandise orders or plans and inventory 

levels (collectively, the "Proprietary Information") are 

vital, sensitive, confidential and proprietary to Ann Taylor.

               
               
               (b)  Consultant's Agreement.  In consideration 
                    ----------------------
of the Purchase Price (as defined in the Purchase

Agreement) to be paid by Ann Taylor to Cygne in connection 

with the transactions contemplated by the Purchase

Agreement, Consultant agrees to the covenants and restrictions 

set forth in this Section 5.

               
               
               (c)  Cygne's Agreement.  In consideration
                    -----------------
of the Purchase Price to be paid by Ann Taylor to Cygne

in connection with the transactions contemplated by the

Purchase Agreement, Cygne agrees to the covenants and 

restrictions set forth in this Section 5.

               
               
               (d)  Trade Secret Status.  Each of Cygne
                    -------------------
and Consultant expressly acknowledges the trade secret

status of the Proprietary Information and acknowledges

that the Proprietary Information constitutes a

protectable business interest of Ann Taylor, and covenants 

and agrees that during the term of the engagement

hereunder and at all times after the expiration or termination 

of such engagement, neither Cygne nor Consultant

shall, directly or indirectly, whether, in the case of

Consultant, individually, as a director, stockholder,

=====================================================================
Consulting Agreement
Bernard Manuel
Page 6



owner, partner, employee, principal or agent of or consultant 

to any business, or in any other capacity, make

known, disclose, furnish, make available or utilize any

of the Proprietary Information, other than in the proper

performance of the duties contemplated herein during the

term of the engagement hereunder.  Cygne's and Consultant's 

obligations under this Section 5(d) with respect to particular 

Proprietary Information shall terminate only at such time 

(if any) as the Proprietary Information in question becomes 

generally known to the public other than through a breach of 

either Cygne's or Consultant's obligations hereunder.

               
               
               (e)  Return of Proprietary Information.
                    ---------------------------------
Each of Cygne and Consultant acknowledges and agrees that

all records or documents containing Proprietary Information 

prepared by Consultant or coming into his possession by 

virtue of the engagement are and shall remain the

property of Ann Taylor and that, upon termination or expiration 

of this engagement, Consultant shall return immediately to Ann 

Taylor all such items in his possession, together with all 

copies and extracts, and will destroy all summaries thereof and 

any such information stored electronically on tapes, computer 

disks or in any other manner.

               
               
               (f)  Consultant Non-Solicitation.  Consultant 
                    ---------------------------
agrees that during the term of this Agreement and

for a period of one (1) year thereafter he shall not, directly 

or indirectly, induce or solicit (or authorize or

assist in the taking of any such actions by any third

party) any employee or consultant of Ann Taylor to leave

his or her business association with Ann Taylor.

               
               
               (g)  Cygne Non-Solicitation.  Cygne agrees
                    ----------------------
that during the term of this Agreement and for a period

of one (1) year thereafter it shall not, directly or 

indirectly, induce or solicit (or authorize or assist in the

taking of any such actions by any third party) any employee 

or consultant of Ann Taylor to leave his or her

business association with Ann Taylor.

               
               
               (h)  Ann Taylor Non-Solicitation.  Ann
                    ---------------------------
Taylor agrees that during the term of this Agreement and

for a period of one (1) year thereafter it shall not, di-

rectly or indirectly, induce or solicit (or authorize or

assist in the taking of any such actions by any third

=====================================================================
Consulting Agreement
Bernard Manual
Page 7



party) any employee or consultant of Cygne to leave his

or her business association with Cygne.

               
               
               (i)  Acknowledgment.  Consultant and Cygne
                    --------------
acknowledge and agree that the covenants set forth in

this Section 5 and each subsection hereof are reasonable

and necessary for the protection of Ann Taylor's business

interests, that irreparable injury will result to

Ann Taylor if Consultant or Cygne breaches any of the

terms of said covenants, and that in the event of

Consultant's or Cygne's actual or threatened breach of

any such covenants, Ann Taylor will have no adequate

remedy at law.  Cygne and Consultant accordingly agree

that in the event of any actual or threatened breach by

Consultant of any of said covenants, Ann Taylor shall be

entitled to immediate injunctive and other equitable

relief without bond and without the necessity of showing

actual monetary damages.  Cygne accordingly agrees that

in the event of any actual or threatened breach by Cygne

of any of said covenants, Ann Taylor shall be entitled to

immediate injunctive and other equitable relief without

bond and without the necessity of showing actual monetary

damages.  Notwithstanding the provisions of Section 9

hereof, such equitable relief may be sought in any court

of competent jurisdiction.  Nothing contained herein

shall be construed as prohibiting Ann Taylor from pursuing 

any other remedies available to it for such breach or

threatened breach, including the recovery of any damages

which it is able to prove.

               
               
               (j)  The provisions of this Section 5

shall survive the expiration or termination of this

Agreement, and any of the arrangements contained herein,

and shall be binding upon Consultant's, Cygne's and

Ann Taylor's corporate or personal successors and assigns.

          
          
          6.   Representations and Warranties of Consultant.  
               --------------------------------------------
Consultant represents and warrants to Cygne and

Ann Taylor that he has full legal power and authority to

enter into this Agreement, perform all of his obligations

hereunder and to consummate the transactions contemplated

hereby.

=====================================================================
Consulting Agreement
Bernard Manuel
Page 8



          
          
          7.   Consultant's Independence and Discretion.

               
               (a)  Nothing herein contained shall be construed 

to constitute the parties hereto as partners or as

joint venturers, or as agent of the others, or, as

between Ann Taylor and Consultant, as employer and employee.  

By virtue of the relationship described herein,

Consultant's relationship to Ann Taylor during the term

of this Agreement shall only be that of an independent

contractor and the Consultant shall perform all services

pursuant to this Agreement as an independent contractor.

The Consultant shall not provide any services under

Ann Taylor's business name and shall not present himself

as an agent or employee of Ann Taylor and shall have no

authority to enter into any binding obligation on behalf

of Ann Taylor.

               
               
               (b)  Subject to the terms of this Agreement, 

the manner, means, details or methods by which the

Consultant performs his obligations under this Agreement

shall be determined by Cygne, subject to the reasonable

satisfaction of Ann Taylor.



               (c)  Each of Cygne and Consultant acknowledges 

and agrees that Ann Taylor shall not provide to Consultant

any unemployment, disability, workers' compensation 

or medical insurance or any other employee benefits.  

Payments to Cygne under Section 3 hereof shall not be subject 

to withholding taxes or other employment taxes.

          
          
          8.   Arbitration.  Any controversy or claim
               -----------
arising out of or relating to this Agreement, or the

breach thereof, shall be settled by arbitration before

three (3) arbitrators selected in accordance with the

Commercial Arbitration Rules of the American Arbitration

Association in the City of New York.  Arbitration as

provided herein shall be the exclusive means for determination 

of all matters as above provided, and any decision

and award of the arbitrators shall be final, binding and

conclusive upon the parties and such decision and award

may be entered as a final judgment in any court of competent 

jurisdiction.  Except as provided in Section 5(j)

hereof, none of the parties shall institute any action or

proceeding in any court of law or equity, state or federal, 

other than as may be necessary for purposes of enforcement 

=====================================================================
Consulting Agreement
Bernard Manuel
Page 9



of the arbitrators' decision and award hereunder.

          
          
          9.   Consultant's Employment.  Cygne and Consultant 
               -----------------------
hereby acknowledge that Consultant's execution of this Agreement 

is a condition to Consultant's continued employment with Cygne.

          
          
          10.  Notices.  All notices, requests, demands,
               -------
waivers and other communications required or permitted to

be given under this Agreement shall be in writing and

shall be deemed to have been duly given if delivered

personally, by mail (certified or registered mail, return

receipt requested), by reputable overnight courier or by

facsimile transmission (receipt of which is confirmed):

               
               
               (a)  If to ATSC or ATI, to:

                    AnnTaylor Stores Corporation
                    142 West 57th Street
                    New York, New York  10019
                    Attention:  General Counsel
                    Facsimile:  (212) 541-3299

                    
                    
                    with a copy to:

                    Skadden, Arps, Slate, Meagher & Flom
                    One Rodney Square
                    Wilmington, Delaware  19801
                    Attention:  Patricia Moran Chuff, Esq.
                    Facsimile:  (302) 651-3001



               (b)  If to Cygne, to:

                    Cygne Designs, Inc.
                    1372 Broadway
                    New York, New York  10018
                    Attention:  General Counsel
                    Facsimile:  (212) 536-4174

                    
                    
                    with a copy to:

                    Fulbright and Jaworski, L.L.P.
                    666 Fifth Avenue
                    New York, New York  10103
                    Attention:  Roy L. Goldman, Esq.
                    Facsimile:  (212) 752-5958

====================================================================
Consulting Agreement
Bernard Manuel
Page 10


               
               (c)  If to Consultant, to:

                    Cygne Designs, Inc.
                    1372 Broadway
                    New York, New York  10018
                    Attention: Bernard M. Manuel
                    Facsimile:   (212) 536-4174



or to such other person or address as any party shall

specify by notice in writing, given in accordance with

this Section 10 to the other parties hereto.  All such

notices, requests, demands, waivers and communications

shall be deemed to have been given on the date on which so

hand-delivered, on the third business day following the

date on which so mailed, on the next business day following 

the date on which delivered to such overnight courier

and on the date of such facsimile transmission and confirmation, 

except for a notice of change of person or address, which shall 

be effective only upon receipt thereof.

          
          
          11.  Entire Agreement.  This Agreement contains
               -----------------
the entire understanding of the parties hereto with respect 

to the subject matter hereof.  This Agreement supersedes all 

prior agreements and understandings, oral and written, with 

respect to its subject matter.

          
          
          12.  Severability.  Should any provision of this
               -------------
Agreement, or any part thereof, for any reason be declared

invalid or unenforceable, such declaration shall not affect 

the validity or enforceability of any other provision

of this Agreement, or any other part thereof, all of which

other provisions, and parts, shall remain in full force

and effect, and the application of such invalid or unenforceable 

provision, or such part thereof, to persons or circumstances other 

than those as to which it is held invalid or unenforceable shall 

be valid and be enforced to the fullest extent permitted by law.

          
          
          
          13.  Binding Effect; Assignment.  This Agreement
               --------------------------
and all of the provisions hereof shall be binding upon and

inure to the benefit of the parties hereto and their

respective heirs, executors, successors and permitted as

signs, but, except as contemplated herein, neither this

Agreement nor any of the rights, interests or obligations

hereunder shall be assigned, directly or indirectly, by

ATSC, ATI, Cygne or Consultant without the prior written

consent of the other parties hereto; provided, however,
                                     --------  -------

=====================================================================
Consulting Agreement
Bernard Manuel
Page 11




that ATSC or ATI may assign any or all of its rights, 

interests or obligations hereunder to any one or more, 

direct or indirect, wholly owned subsidiaries of ATSC or

ATI, provided, however, that no such assignment by ATSC or
     --------  -------
ATI shall limit or affect ATSC's or ATI's obligations here

under; provided, further, however, that this Agreement
       --------  -------  -------
shall automatically be assigned to and assumed by Consultant

in the event that (i) Consultant's employment with

Cygne is terminated; or (ii) Cygne is liquidated or dissolved, 

whether through Chapter 7 of the U.S. Bankruptcy

Laws or otherwise; provided, however, that Consultant
                   --------  -------
hereby agrees, in the event of any such assignment by

Cygne and assumption by Consultant, to assume and perform

all of Cygne's obligations hereunder, to the extent applicable.

          
          
          14.  Amendment, Modification and Waiver.  This
               ----------------------------------
Agreement may be amended, modified or supplemented at any

time by written agreement of the parties hereto.  Any

failure by Cygne or Consultant, on the one hand, or ATSC

or ATI, on the other hand, to comply with any term or 

provision of this Agreement may be waived by ATSC, ATI, Cygne

or Consultant, respectively, at any time by an instrument

in writing signed by or on behalf of ATSC, ATI, Cygne or

Consultant, but such waiver or failure to insist upon

strict compliance with such term or provision shall not

operate as a waiver of, or estoppel with respect to, any

subsequent or other failure to comply.



          
          15.  Third-Party Beneficiaries.  Except as 
               -------------------------
otherwise expressly provided herein, this Agreement is not 

intended, and shall not be deemed, to confer upon or give

any person except the parties hereto and their respective

successors and permitted assigns, any remedy, claim, 

liability, reimbursement, cause of action or other right

under or by reason of this Agreement.

          
          
          16.  Counterparts.  This Agreement may be 
               ------------
executed in counterparts, each of which shall be deemed an

original, but all of which together shall constitute one

and the same instrument.

          
          
          17.  Interpretation.  The section headings 
               --------------
contained in this Agreement are solely for the purpose of

reference, are not part of the agreement of the parties

and shall not in any way affect the meaning or interpre-

tation of this Agreement.  As used in this Agreement, the

================================================================
Consulting Agreement
Bernard Manuel
Page 12



term "person" shall mean and include an individual, a

partnership, a joint venture, a corporation, a trust, an

unincorporated organization and a government or any 

department or agency thereof.



          
          
          18.  Governing Law.  This Agreement shall be 
               -------------
governed by the laws of the State of New York, without regard

to the principles of conflicts of law thereof.


==================================================================          
Consulting Agreement
Bernard Manuel
Page 13



          
          IN WITNESS WHEREOF, the parties hereto have duly

executed this Agreement as of the date and year first

above written.



                           ANNTAYLOR STORES CORPORATION

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

                           
                           
                           ANNTAYLOR, INC.

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



                           
                           
                           CYGNE DESIGNS, INC.

                           By: /s/ Paul D. Baiocchi         
                               ------------------------------
                              Name:  Paul D. Baiocchi
                              Title: Vice President




                           CONSULTANT
                           /s/ Bernard M. Manuel
                           -----------------------------------
                           Bernard M. Manuel
                           Consultant


                                           EXHIBIT 10.26.4
              
              
              CONSULTING AGREEMENT
              ---------------------


          THIS CONSULTING AGREEMENT is made and entered

into as of the 20th day of September, 1996, by and between 

AnnTaylor Stores Corporation, a Delaware corporation 

("ATSC"), AnnTaylor, Inc., a Delaware corporation

and wholly owned subsidiary of ATSC ("ATI" and, together

with ATSC, "Ann Taylor"), Cygne Designs, Inc., a Delaware

corporation ("Cygne"), and Mr. Irving Benson ("Consultant").



                  W I T N E S S E T H:
                  
                  - - - - - - - - - -

          
          WHEREAS, pursuant to that certain Stock and

Asset Purchase Agreement, dated as of June 7, 1996, as

amended as of August 27, 1996, among ATSC, ATSI, Cygne

and Cygne Group (F.E.) Limited, a Hong Kong corporation

and wholly owned subsidiary of Cygne ("CGFE"), ATI 

acquired from Cygne (i) all of the shares of common stock,

par value $.01 per share, of CAT US, Inc., a Delaware

corporation ("CAT-US"), owned by Cygne; and (ii) certain

of the assets of Cygne's AnnTaylor Woven Division (the

"Division");



          WHEREAS, pursuant to the Purchase Agreement,

ATI acquired from CGFE all of the shares of common stock,

par value $1 HK per share, of C.A.T. (Far East) Limited,

a Hong Kong corporation ("CAT-Far East" and, together

with CAT-US, "CAT"), owned by CGFE;



          WHEREAS, CAT serves as a fully dedicated

sourcing capability for ATI;



          WHEREAS, prior to the date hereof, Cygne,

through the Division, served as a private label designer,

merchandiser and manufacturer of women's apparel for ATI;

          
          
          WHEREAS, Consultant is the President and Vice

Chairman of Cygne with particular expertise regarding

design, merchandising and product development; and


======================================================================
Consulting Agreement
Irving Benson
Page 2



          
          
          WHEREAS, Ann Taylor, as partial consideration

for the transactions contemplated by the Purchase Agreement, 

desires to obtain, and Cygne and Consultant desire

that Consultant provide, information, consultation,

advice and other services in aid of Ann Taylor's business, 

all subject to the terms and conditions hereinafter

set forth.

          
          
          NOW, THEREFORE, in consideration of the foregoing 

and of the representations, warranties, covenants,

agreements and conditions contained herein, Ann Taylor,

Cygne and Consultant, intending to be legally bound,

agree as follows:



          1.   Engagement of Consultant.
               -------------------------

               
               (a)  Cygne hereby covenants and agrees to

make Consultant available to provide services to Ann

Taylor upon the terms and conditions set forth herein.

Consultant hereby agrees to act as a consultant to and on

behalf of Ann Taylor in accordance with the terms and

conditions set forth herein.  Cygne, Consultant and Ann

Taylor agree that Consultant will provide services to Ann

Taylor not in excess of thirty percent (30%) of his

business time and that Consultant will continue his

duties as President and Vice Chairman of Cygne.  Cygne

agrees to allow Consultant reasonable time to perform his

duties as a consultant to Ann Taylor on a timely basis,

provided, however, that the performance of such duties
- --------  -------
shall be at mutually agreeable times that do not unreasonably 

interfere with Consultant's continuing obligations to Cygne.



               (b)  Cygne shall cause Consultant to, at

the request of the President of Ann Taylor, provide Ann

Taylor information, consultation and advice on design,

merchandising and product development.



               (c)  Cygne shall cause Consultant, and

Consultant hereby agrees, to diligently and faithfully

serve Ann Taylor and to devote his reasonable best efforts, 

his highest talents and skills, and all necessary

time and attention in providing the information, consultation 

and advice requested pursuant to paragraph (b) of

this Section 1; provided that Consultant shall not,

without the consent of Cygne and Consultant, be required

to travel outside New York.  Cygne hereby consents to the

====================================================================
Consulting Agreement
Irving Benson
Page 3



allocation of up to thirty percent (30%) of Consultant's

business time to perform services under this Agreement.



          2.   Term of Agreement.  Unless terminated at
               -----------------
an earlier date in accordance with Section 4 of this

Agreement, the term of this Agreement shall commence on

the date of this Agreement and shall end on the third

anniversary thereof (the "Expiration Date").

          
          
          3.   Payment for Services.
               --------------------
               
               (a)  Consultant's Fee.  In consideration
                    ----------------
of Cygne causing Consultant to perform the services

provided for in this Agreement, Ann Taylor shall pay to

Cygne, at such time and in the manner as set forth in

Section 3(b) hereof, a fee of $225,000 per year (the

"Consultant's Fee").  Ann Taylor shall not provide Consultant 

with any compensation or benefits, including, but

not limited to, medical or pension benefits, bonuses or

vacation, holiday or sick pay.



               (b)  Time of Payment.  The Consultant's
                    ---------------
Fee shall be due and payable to Cygne by Ann Taylor in

quarterly installments commencing on the date hereof;

provided, however, that the first installment shall be
- --------  -------
prorated to reflect the remaining days of the current

fiscal quarter.

               
               
               (c)  Reimbursement of Expenses.  Ann
                    -------------------------
Taylor shall reimburse Cygne or Consultant, as the case

may be, for all reasonable out-of-pocket expenses in

curred by Cygne or Consultant in connection with the

performance of Consultant's services hereunder in 

accordance with AnnTaylor's travel policies.

          
          
          4.   Termination.
               -----------
               
               (a)  Death.  This Agreement shall terminate 
                    -----
upon the Consultant's death.

               
               (b)  Termination by Default.  Each of the
                    ----------------------
following shall constitute, without limitation or restriction, 

an event of default under this Agreement, in which

case, the non-defaulting party may give the other notice

that this Agreement shall terminate on the date selected

by the non-defaulting party and set forth in such notice

================================================================
Consulting Agreement
Irving Benson
Page 4




(the "Termination Date"), unless cured as specified

below:



                    (i)  If either Ann Taylor or
     
     Cygne shall, whether by action or inaction,
     
     breach in any material respect any obligation
     
     under this Agreement, including a material
     
     failure by Consultant to perform his duties and
     
     responsibilities hereunder, and such breach is
     
     not remedied within thirty (30) days after written 
     
     notice thereof from the non-defaulting party;



                    (ii)  If, for any reason, Consultant 
     
     shall be convicted of a felony; or if Consultant 
     
     shall be convicted of any other crime as a result 
     
     of which his ability to perform the services described 
     
     in Section 1 hereof is materially impaired;

                    
                    
                    (iii)  If there has been fraud,
     
     bad faith or willful misconduct on the part of
     
     Cygne or Consultant in connection with the performance 
     
     of Consultant's duties and responsibilities hereunder;

                    
                    
                    (iv)  If Ann Taylor institutes proceedings 
     
     relief under the United States Bankruptcy Code or any similar 
     
     law, or consents to entry of an order for relief against it 
     
     in any bankruptcy or in solvency proceeding or similar proceeding, 
     
     or files a petition or answer or consent for reorganization
     
     or other relief under any bankruptcy act or similar law, or consents 
     
     to the filing against it, of any petition for the appointment of a 
     
     receiver, liquidator, assignee, trustee, sequestrator (or other
     
     similar official) of it, or of any substantial part of its property, 
     
     or makes an assignment for the benefit of creditors, or admits in 
     
     writing its inability to pay its debts as they become due, or fails 
     
     to pay its debts as they become due or takes any action in
     
     furtherance of the foregoing; or

                    
                    
                    (v)  If Cygne or Consultant breaches
     
     in any manner Section 5 hereof.

=========================================================================
Consulting Agreement
Irving Benson
Page 5



               
               
               (c)  Effect of Termination.  Upon termination 
                    ---------------------
of this Agreement, Cygne's obligation to cause Consultant to 

provide services to Ann Taylor hereunder, and Ann Taylor's 

obligation to make payment to Cygne under Section 3 hereof, 

shall terminate, except that AnnTaylor shall be obligated to 

reimburse all expenses incurred through the termination date 

in accordance with Section 3(b) hereof.

          
          
          5.   Confidentiality.
               ---------------

               (a)  Proprietary Information.  Each of
                    -----------------------
Cygne and Consultant acknowledges and agrees that during

the course of the provision of Consultant's services to

Ann Taylor, Consultant may be exposed to sensitive data

and information concerning the business and affairs of

Ann Taylor, including, without limitation, fabric, product 

and merchandise designs, and that all of such data

and information, financial plans, financial results, quantity 

or assortment of merchandise orders or plans and inventory 

levels (collectively, the "Proprietary Information") are vital, 

sensitive, confidential and proprietary to Ann Taylor.

               
               
               (b)  Consultant's Agreement.  In consideration 
                    ----------------------
of the Purchase Price (as defined in the Purchase Agreement) to 

be paid by Ann Taylor to Cygne in connection with the transactions 

contemplated by the Purchase Agreement, Consultant agrees to the 

covenants and restrictions set forth in this Section 5.

               
               
               (c)  Cygne's Agreement.  In consideration
                    -----------------
of the Purchase Price to be paid by Ann Taylor to Cygne

in connection with the transactions contemplated by the

Purchase Agreement, Cygne agrees to the covenants and 

restrictions set forth in this Section 5.

               
               
               (d)  Trade Secret Status.  Each of Cygne
                    --------------------
and Consultant expressly acknowledges the trade secret

status of the Proprietary Information and acknowledges

that the Proprietary Information constitutes a

protectable business interest of Ann Taylor, and covenants 

and agrees that during the term of the engagement

hereunder and at all times after the expiration or termination 

of such engagement, neither Cygne nor Consultant

shall, directly or indirectly, whether, in the case of

Consultant, individually, as a director, stockholder,

===================================================================
Consulting Agreement
Irving Benson
Page 6



owner, partner, employee, principal or agent of or consultant 

to any business, or in any other capacity, make

known, disclose, furnish, make available or utilize any

of the Proprietary Information, other than in the proper

performance of the duties contemplated herein during the

term of the engagement hereunder.  Cygne's and Consultant's 

obligations under this Section 5(d) with respect to particular 

Proprietary Information shall terminate only at such time 

(if any) as the Proprietary Information in question becomes 

generally known to the public other than through a breach 

of either Cygne's or Consultant's obligations hereunder.

               
               
               (e)  Return of Proprietary Information.
                    ---------------------------------
Each of Cygne and Consultant acknowledges and agrees that

all records or documents containing Proprietary Information 

prepared by Consultant or coming into his possession by virtue 

of the engagement are and shall remain the property of 

Ann Taylor and that, upon termination or expiration of this 

engagement, Consultant shall return immediately to Ann Taylor 

all such items in his possession, together with all copies and 

extracts, and will destroy all summaries thereof and any such 

information stored electronically on tapes, computer disks or in 

any other manner.

               
               
               (f)  Consultant Non-Solicitation.  Consultant 
                    ---------------------------               
agrees that during the term of this Agreement and

for a period of one (1) year thereafter he shall not, 

directly or indirectly, induce or solicit (or authorize or

assist in the taking of any such actions by any third

party) any employee or consultant of Ann Taylor to leave

his or her business association with Ann Taylor.

               
               
               (g)  Cygne Non-Solicitation.  Cygne agrees
                    ----------------------
that during the term of this Agreement and for a period

of one (1) year thereafter it shall not, directly or 

indirectly, induce or solicit (or authorize or assist in the

taking of any such actions by any third party) any 

employee or consultant of Ann Taylor to leave his or her

business association with Ann Taylor.

               
               
               (h)  Ann Taylor Non-Solicitation.  Ann
                    ---------------------------
Taylor agrees that during the term of this Agreement and

for a period of one (1) year thereafter it shall not, di-

rectly or indirectly, induce or solicit (or authorize or

assist in the taking of any such actions by any third

=====================================================================
Consulting Agreement
Irving Benson
Page 7



party) any employee or consultant of Cygne to leave his

or her business association with Cygne.

               
               
               (i)  Acknowledgment.  Consultant and Cygne
                    --------------
acknowledge and agree that the covenants set forth in

this Section 5 and each subsection hereof are reasonable

and necessary for the protection of Ann Taylor's business

interests, that irreparable injury will result to

Ann Taylor if Consultant or Cygne breaches any of the

terms of said covenants, and that in the event of

Consultant's or Cygne's actual or threatened breach of

any such covenants, Ann Taylor will have no adequate

remedy at law.  Cygne and Consultant accordingly agree

that in the event of any actual or threatened breach by

Consultant of any of said covenants, Ann Taylor shall be

entitled to immediate injunctive and other equitable

relief without bond and without the necessity of showing

actual monetary damages.  Cygne accordingly agrees that

in the event of any actual or threatened breach by Cygne

of any of said covenants, Ann Taylor shall be entitled to

immediate injunctive and other equitable relief without

bond and without the necessity of showing actual monetary

damages.  Notwithstanding the provisions of Section 9

hereof, such equitable relief may be sought in any court

of competent jurisdiction.  Nothing contained herein

shall be construed as prohibiting Ann Taylor from pursuing 

any other remedies available to it for such breach or

threatened breach, including the recovery of any damages

which it is able to prove.

               
               
               (j)  The provisions of this Section 5

shall survive the expiration or termination of this

Agreement, and any of the arrangements contained herein,

and shall be binding upon Consultant's, Cygne's and

Ann Taylor's corporate or personal successors and 

assigns.



          6.   Representations and Warranties of Consultant.  
               --------------------------------------------
Consultant represents and warrants to Cygne and Ann Taylor 

that he has full legal power and authority to enter into this 

Agreement, perform all of his obligations hereunder and to 

consummate the transactions contemplated hereby.

===================================================================
Consulting Agreement
Irving Benson
Page 8


          
          
          
          7.   Consultant's Independence and Discretion.
               -----------------------------------------     

               (a)  Nothing herein contained shall be construed 
               
to constitute the parties hereto as partners or as

joint venturers, or as agent of the others, or, as

between Ann Taylor and Consultant, as employer and employee.  

By virtue of the relationship described herein,

Consultant's relationship to Ann Taylor during the term

of this Agreement shall only be that of an independent

contractor and the Consultant shall perform all services

pursuant to this Agreement as an independent contractor.

The Consultant shall not provide any services under

Ann Taylor's business name and shall not present himself

as an agent or employee of Ann Taylor and shall have no

authority to enter into any binding obligation on behalf

of Ann Taylor.



               (b)  Subject to the terms of this Agreement, 

the manner, means, details or methods by which the

Consultant performs his obligations under this Agreement

shall be determined by Cygne, subject to the reasonable

satisfaction of Ann Taylor.



               (c)  Each of Cygne and Consultant acknowledges 
               
and agrees that Ann Taylor shall not provide to

Consultant any unemployment, disability, workers' compensation 

or medical insurance or any other employee benefits.  Payments 

to Cygne under Section 3 hereof shall not be subject to withholding 

taxes or other employment taxes.

          
          
          8.   Arbitration.  Any controversy or claim
               -----------
arising out of or relating to this Agreement, or the

breach thereof, shall be settled by arbitration before

three (3) arbitrators selected in accordance with the

Commercial Arbitration Rules of the American Arbitration

Association in the City of New York.  Arbitration as

provided herein shall be the exclusive means for determination 

of all matters as above provided, and any decision

and award of the arbitrators shall be final, binding and

conclusive upon the parties and such decision and award

may be entered as a final judgment in any court of competent 

jurisdiction.  Except as provided in Section 5(j)

hereof, none of the parties shall institute any action or

proceeding in any court of law or equity, state or federal, 

other than as may be necessary for purposes of enforcement of 

========================================================================
Consulting Agreement
Irving Benson
Page 9




the arbitrators' decision and award hereunder.

          
          
          9.   Consultant's Employment.  Cygne and Consultant 
               -----------------------
hereby acknowledge that Consultant's execution of

this Agreement is a condition to Consultant's continued

employment with Cygne.

          
          
          10.  Notices.  All notices, requests, demands,
               -------
waivers and other communications required or permitted to

be given under this Agreement shall be in writing and

shall be deemed to have been duly given if delivered

personally, by mail (certified or registered mail, return

receipt requested), by reputable overnight courier or by

facsimile transmission (receipt of which is confirmed):

               
               (a)  If to ATSC or ATI, to:

                    AnnTaylor Stores Corporation
                    142 West 57th Street
                    New York, New York  10019
                    Attention:  General Counsel
                    Facsimile:  (212) 541-3299

                    
                    with a copy to:

                    Skadden, Arps, Slate, Meagher & Flom
                    One Rodney Square
                    Wilmington, Delaware  19801
                    Attention:  Patricia Moran Chuff, Esq.
                    Facsimile:  (302) 651-3001

               
               (b)  If to Cygne, to:

                    Cygne Designs, Inc.
                    1372 Broadway
                    New York, New York  10018
                    Attention:  General Counsel
                    Facsimile:  (212) 536-4174

                    
                    with a copy to:

                    Fulbright and Jaworski, L.L.P.
                    666 Fifth Avenue
                    New York, New York  10103
                    Attention:  Roy L. Goldman, Esq.
                    Facsimile:  (212) 752-5958

===================================================================
Consulting Agreement
Irving Benson
Page 10




               (c)  If to Consultant, to:

                    Cygne Designs, Inc.
                    1372 Broadway
                    New York, New York  10018
                    Attention:   Irving Benson
                    Facsimile:   (212) 536-4174



or to such other person or address as any party shall

specify by notice in writing, given in accordance with

this Section 10 to the other parties hereto.  All such

notices, requests, demands, waivers and communications

shall be deemed to have been given on the date on which so

hand-delivered, on the third business day following the

date on which so mailed, on the next business day following 

the date on which delivered to such overnight courier

and on the date of such facsimile transmission and confirmation, 

except for a notice of change of person or address, which shall 

be effective only upon receipt thereof.

          
          
          11.  Entire Agreement.  This Agreement contains
               ----------------
the entire understanding of the parties hereto with respect 

to the subject matter hereof.  This Agreement supersedes 

all prior agreements and understandings, oral and

written, with respect to its subject matter.

          
          
          12.  Severability.  Should any provision of this
               ------------
Agreement, or any part thereof, for any reason be declared

invalid or unenforceable, such declaration shall not affect 

the validity or enforceability of any other provision

of this Agreement, or any other part thereof, all of which

other provisions, and parts, shall remain in full force

and effect, and the application of such invalid or unenforceable 

provision, or such part thereof, to persons or

circumstances other than those as to which it is held

invalid or unenforceable shall be valid and be enforced to

the fullest extent permitted by law.



          13.  Binding Effect; Assignment.  This Agreement
               -------------------------- 
and all of the provisions hereof shall be binding upon and

inure to the benefit of the parties hereto and their 

respective heirs, executors, successors and permitted as

signs, but, except as contemplated herein, neither this

Agreement nor any of the rights, interests or obligations

hereunder shall be assigned, directly or indirectly, by

ATSC, ATI, Cygne or Consultant without the prior written

consent of the other parties hereto; provided, however,
                                     --------  -------

=====================================================================
Consulting Agreement
Irving Benson
Page 11



that ATSC or ATI may assign any or all of its rights, 

interests or obligations hereunder to any one or more, 

direct or indirect, wholly owned subsidiaries of ATSC or

ATI, provided, however, that no such assignment by ATSC or
     --------  -------
ATI shall limit or affect ATSC's or ATI's obligations 

hereunder; provided, further, however, that this Agreement
           --------  -------  -------
shall automatically be assigned to and assumed by Consultant 

in the event that (i) Consultant's employment with

Cygne is terminated; or (ii) Cygne is liquidated or 

dissolved, whether through Chapter 7 of the U.S. Bankruptcy

Laws or otherwise; provided, however, that Consultant
                   --------  -------
hereby agrees, in the event of any such assignment by

Cygne and assumption by Consultant, to assume and perform

all of Cygne's obligations hereunder, to the extent applicable.



          14.  Amendment, Modification and Waiver.  This
               ----------------------------------
Agreement may be amended, modified or supplemented at any

time by written agreement of the parties hereto.  Any

failure by Cygne or Consultant, on the one hand, or ATSC

or ATI, on the other hand, to comply with any term or provision 

of this Agreement may be waived by ATSC, ATI, Cygne

or Consultant, respectively, at any time by an instrument

in writing signed by or on behalf of ATSC, ATI, Cygne or

Consultant, but such waiver or failure to insist upon

strict compliance with such term or provision shall not

operate as a waiver of, or estoppel with respect to, any

subsequent or other failure to comply.

          
          
          15.  Third-Party Beneficiaries.  Except as 
               -------------------------
otherwise expressly provided herein, this Agreement is not 

intended, and shall not be deemed, to confer upon or give

any person except the parties hereto and their respective

successors and permitted assigns, any remedy, claim, liability, 

reimbursement, cause of action or other right under or by reason 

of this Agreement.

          
          
          16.  Counterparts.  This Agreement may be executed 
               ------------
in counterparts, each of which shall be deemed an

original, but all of which together shall constitute one

and the same instrument.

          
          
          17.  Interpretation.  The section headings contained 
               --------------
in this Agreement are solely for the purpose of reference, are 

not part of the agreement of the parties and shall not in any 

way affect the meaning or interpretation of this Agreement.  

As used in this Agreement, the term "person" shall mean and 

=====================================================================
Consulting Agreement
Irving Benson
Page 12



include an individual, a partnership, a joint venture, a 

corporation, a trust, an unincorporated organization and a 

government or any department or agency thereof.

          
          
          18.  Governing Law.  This Agreement shall be governed 
               --------------          
by the laws of the State of New York, without regard

to the principles of conflicts of law thereof.


=======================================================================
Consulting Agreement
Irving Benson
Page 13




          
          
          IN WITNESS WHEREOF, the parties hereto have duly

executed this Agreement as of the date and year first

above written.

                           
                           
                           ANNTAYLOR STORES CORPORATION

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


                           
                           
                           ANNTAYLOR, INC.

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



                           CYGNE DESIGNS, INC.

                           By: /s/ Paul D. Baiocchi
                               ------------------------------
                              Name: Paul D. Baiocchi
                              Title: Vice President



                           
                           CONSULTANT
                           /s/ Irving Benson
                           --------------------------------------
                           Irving Benson
                           Consultant


                                                  Exhibit 21
                                                            
                              
                       SUBSIDIARIES OF
                ANNTAYLOR STORES CORPORATION
                              
                              
                  ANNTAYLOR FINANCE TRUST,
                 a statutory business trust
                  formed under Delaware law
                        sponsored by
                AnnTaylor Stores Corporation
                              
                      ANNTAYLOR, INC.,
                   a Delaware corporation
                              
                   ANNTAYLOR TRAVEL, INC.,
                 a Delaware corporation and
                 wholly owned subsidiary of
                       AnnTaylor, Inc.
                              
                  ANNTAYLOR FUNDING, INC.,
                 a Delaware corporation and
                 wholly owned subsidiary of
                       AnnTaylor, Inc.
                              
           ANNTAYLOR DISTRIBUTION SERVICES, INC.,
                 a Delaware corporation and
                 wholly owned subsidiary of
                       AnnTaylor, Inc.
                              
                    ANNTAYLOR LOFT, INC.,
                 a Delaware corporation and
                 wholly owned subsidiary of
                       AnnTaylor, Inc.
                              
              ANNTAYLOR GLOBAL SOURCING, INC.,
                 a Delaware corporation and
                 wholly owned subsidiary of
                       AnnTaylor, Inc.

            ANNTAYLOR SOURCING FAR EAST LIMITED,
    an entity organized under the laws of Hong Kong and
                 wholly owned subsidiary of
                     AnnTaylor, Inc.

               ANNTAYLOR SOURCING ITALY Srl,
      an entity organized under the laws of Italy and
               wholly owned subsidiary of
          AnnTaylor Sourcing Far East Limited

                              


                                                   EXHIBIT 23
                                                            
                                                            
                INDEPENDENT AUDITORS' CONSENT
                              
                              
                              
                              
AnnTaylor Stores Corporation:
   
   We consent to the incorporation by reference in AnnTaylor
Stores Corporation's Registration Statements No. 33-31505 on
Form S-8, No. 33-50688 on Form S-8, No. 33-52389 on Form S-8
and  No.  33-55629 on Form S-8 of our report dated March  6,
1997  appearing  in  the  Annual  Report  on  Form  10-K  of
AnnTaylor Stores Corporation for the year ended February  1,
1997.
   
   
   


NEW YORK, NEW YORK
APRIL 28, 1997


<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> ANN TAYLOR STORES CORP.
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          FEB-01-1997
<PERIOD-END>                               FEB-01-1997
<CASH>                                           7,025
<SECURITIES>                                         0
<RECEIVABLES>                                   64,416
<ALLOWANCES>                                       811
<INVENTORY>                                    100,237
<CURRENT-ASSETS>                               196,520
<PP&E>                                         209,081
<DEPRECIATION>                                  65,648
<TOTAL-ASSETS>                                 688,139
<CURRENT-LIABILITIES>                           77,670
<BONDS>                                        100,000
                                0
                                          0
<COMMON>                                           174
<OTHER-SE>                                     370,408
<TOTAL-LIABILITY-AND-EQUITY>                   688,139
<SALES>                                        798,117
<TOTAL-REVENUES>                               798,117
<CGS>                                          443,443
<TOTAL-COSTS>                                  443,443
<OTHER-EXPENSES>                               308,616
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              24,416
<INCOME-PRETAX>                                 21,642
<INCOME-TAX>                                    12,975
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     8,667
<EPS-PRIMARY>                                      .36
<EPS-DILUTED>                                      .36
        

</TABLE>


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