DUANE READE INC
S-1/A, 1998-02-04
DRUG STORES AND PROPRIETARY STORES
Previous: DUANE READE INC, S-1/A, 1998-02-04
Next: DUANE READE INC, S-1/A, 1998-02-04



<PAGE>
   
   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON FEBRUARY 4, 1998 
                                                    REGISTRATION NO. 333-41239 

                      SECURITIES AND EXCHANGE COMMISSION 
                            WASHINGTON, D.C. 20549 
                               AMENDMENT NO. 2 
                                      TO 
                                   FORM S-1 
                            REGISTRATION STATEMENT 
                                    UNDER 
                          THE SECURITIES ACT OF 1933 
    

                               DUANE READE INC. 
            (Exact name of registrant as specified in its charter) 

<TABLE>
<CAPTION>
  <S>                                  <C>                      <C>
              DELAWARE                      04-3164702                      5912 
  (State or other jurisdiction of        (I.R.S. Employer       (Primary Standard Industrial 
   incorporation or organization)      Identification No.)      Classification Code Number) 
</TABLE>

                               440 NINTH AVENUE 
                           NEW YORK, NEW YORK 10001 
                           TELEPHONE: 212-273-5700 
   (Address, including zip code, and telephone number, including area code, 
                 of registrant's principal executive offices) 

                             MR. ANTHONY J. CUTI 
                               DUANE READE INC. 
                               440 NINTH AVENUE 
                           NEW YORK, NEW YORK 10001 
                           TELEPHONE: 212-273-5700 
   (Name, address, including zip code, and telephone number, including area 
                         code, of agent for service) 

<TABLE>
<CAPTION>
  <S>                               <C>
                           Copies to: 
     Steven Della Rocca, Esq.         Stephen M. Besen, Esq. 
         Latham & Watkins           Weil, Gotshal & Manges LLP 
  885 Third Avenue, Suite 1000           767 Fifth Avenue 
     New York, New York 10022        New York, New York 10153 
     Telephone: 212-906-1200          Telephone: 212-310-8000 
      Telecopy: 212-751-4864          Telecopy: 212-310-8007 
</TABLE>

   APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon 
as practicable after this Registration Statement becomes effective. 

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

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

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

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

   THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR 
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT 
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS 
REGISTRATION STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH 
SECTION 8(A) OF THE SECURITIES ACT OF 1933 OR UNTIL THIS REGISTRATION 
STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING 
PURSUANT TO SAID SECTION 8(A), MAY DETERMINE. 

<PAGE>
   INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A 
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE 
SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY 
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT 
BECOMES EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR 
THE SOLICITATION OF AN OFFER TO BUY, NOR SHALL THERE BY ANY SALE OF THESE 
SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE 
UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF 
ANY SUCH STATE. 

   
                SUBJECT TO COMPLETION, DATED FEBRUARY 4, 1998 

PROSPECTUS 
FEBRUARY   , 1998 
    

                               6,700,000 SHARES 

                              [DUANE READE LOGO]

                                 COMMON STOCK 

   
   All of the shares of common stock, $0.01 par value per share (the "Common 
Stock"), offered hereby are being offered (the "Offering") by Duane Reade 
Inc. ("Duane Reade" or the "Company"). The Offering is part of the 
Refinancing Plan (as defined herein) of the Company. See "Prospectus 
Summary--Refinancing Plan" and "Use of Proceeds." 
    

   Prior to this Offering, there has been no public market for the Common 
Stock. It is currently estimated that the initial public offering price will 
be between $14.00 and $16.00 per share. See "Underwriting" for information 
relating to the factors that will be considered in determining the initial 
public offering price. 

   The Common Stock has been approved for listing on the New York Stock 
Exchange, subject to notice of official issuance, under the symbol "DRD." 

   SEE "RISK FACTORS," BEGINNING ON PAGE 9, FOR A DISCUSSION OF CERTAIN 
FACTORS WHICH SHOULD BE CAREFULLY CONSIDERED BY PROSPECTIVE PURCHASERS OF THE 
COMMON STOCK OFFERED HEREBY. 

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND 
EXCHANGE COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION PASSED 
UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE 
                       CONTRARY IS A CRIMINAL OFFENSE. 

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

<TABLE>
<CAPTION>
                   PRICE       UNDERWRITING      PROCEEDS 
                  TO THE       DISCOUNTS AND      TO THE 
                  PUBLIC      COMMISSIONS(1)    COMPANY(2) 
- -------------  ------------ -----------------  ------------ 
<S>            <C>          <C>                <C>
Per Share.....       $               $               $ 
Total(3)......       $               $               $ 
</TABLE>

   
- ----------------------------------------------------------------------------- 
(1)    For information regarding indemnification of the Underwriters, see 
       "Underwriting." 
(2)    Before deducting expenses payable by the Company estimated at $965,000. 
(3)    Certain stockholders, including certain affiliates of Donaldson, Lufkin 
       & Jenrette Securities Corporation ("DLJ"), one of the Underwriters, 
       have granted to the Underwriters an option, exercisable within 30 days 
       of the date hereof, to purchase an aggregate of up to 1,005,000 
       additional shares of Common Stock (up to 946,783 of which will be sold 
       by such affiliates of DLJ) , solely to cover over-allotments, if any. 
       If the Underwriters exercise such option in full, the total Price to 
       the Public, Underwriting Discounts and Commissions, Proceeds to the 
       Company and aggregate proceeds to such selling stockholders (the 
       "Selling Stockholders") will be $   , $  , $   and $  , respectively. 
       See "Principal and Selling Stockholders" and "Underwriting." The 
       Company will not receive any proceeds from the sale of shares of Common 
       Stock by the Selling Stockholders, if any. 

   The shares of Common Stock are being offered by the several Underwriters 
subject to prior sale, when, as and if delivered to and accepted by them, 
subject to certain prior conditions. The Underwriters reserve the right to 
reject any order in whole or in part. It is expected that delivery of the 
shares of Common Stock will be made in New York, New York on or about 
February   , 1998. 
    

DONALDSON, LUFKIN & JENRETTE 
          SECURITIES CORPORATION 

                            GOLDMAN, SACHS & CO. 

                                                          SALOMON SMITH BARNEY 

<PAGE>
   
                                  [PICTURES] 
    

























































CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS 
THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF THE COMMON STOCK, 
INCLUDING STABILIZING TRANSACTIONS, SYNDICATE COVERING TRANSACTIONS, AND THE 
IMPOSITION OF PENALTY BIDS. SPECIFICALLY, THE UNDERWRITERS MAY OVERALLOT IN 
CONNECTION WITH THE OFFERING AND MAY BID FOR AND PURCHASE SHARES OF THE 
COMMON STOCK IN THE OPEN MARKET. FOR A DESCRIPTION OF THESE ACTIVITIES, SEE 
"UNDERWRITING." 

                                       2
<PAGE>

                            [DUANE READE INC. LOGO]



                                    [PHOTO]



     With 58 drugstores in Manhattan, four in Brooklyn, two in the Bronx, two 
in Queens, and one in Newark, duane reade enjoys the largest share of drugstore
sale in the New York metropolitan market.

FLAGS APPROXIMATE STORE LOCATIONS.




<PAGE>
                              PROSPECTUS SUMMARY 

   The following summary is qualified in its entirety by the more detailed 
information and financial statements and notes thereto included elsewhere in 
this Prospectus. Unless otherwise stated, the information contained in this 
Prospectus assumes no exercise of the Underwriters' over-allotment option. 
The share data set forth in this Prospectus reflects a reclassification of 
the Company's capital stock pursuant to which each holder of shares of class 
B common stock, $.01 par value per share ("Class B Common Stock"), is 
entitled to receive one share of Common Stock for approximately 8.326 shares 
of Common Stock (the "Reclassification"). Unless otherwise stated in this 
Prospectus, references to the "Company" or "Duane Reade" shall mean Duane 
Reade Inc. (formerly known as Duane Reade Holding Corp.), its consolidated 
subsidiaries and their respective predecessors. The fiscal year of the 
Company ends on the last Saturday in December. Fiscal years 1992 through 1996 
each consisted of 52 weeks. All data regarding the number of the Company's 
stores is as of November 25, 1997, unless otherwise specified. 

                                   The Company 

   
   Duane Reade is the largest drugstore chain in New York City, based on 
sales volume, with 58 of its 67 stores located in Manhattan's high-traffic 
business and residential districts. The Company operates almost twice as many 
stores in Manhattan as its next largest competitor. Since opening its first 
store in 1960, the Company has successfully executed a marketing and 
operating strategy tailored to the unique characteristics of New York City, 
the largest and most densely populated market in the United States. According 
to Drug Store News, Duane Reade is the leading drugstore chain in the United 
States in terms of sales per square foot, at $956 per square foot in 1996, 
which was more than two times the national average for drugstore chains. For 
the fiscal year ended December 28, 1996, the Company had sales of $381.5 
million and EBITDA (as defined herein) of $35.3 million, increases of 13.2% 
and 28.6%, respectively, over the 1995 fiscal year. For the 39 weeks ended 
September 27, 1997, the Company had sales of $313.8 million and EBITDA of 
$29.7 million, increases of 11.6% and 24.9%, respectively, over the 
comparable 1996 period. For the fiscal year ended December 28, 1996 and the 
39 week period ended September 27, 1997, the Company had net losses of $17.9 
million and $14.2 million, respectively, and, on a pro forma basis, after 
giving effect to the Offering and the Refinancing Plan, the Company would 
have had net losses of $5.7 million and $3.9 million, respectively, for such 
periods. 
    

   The Company enjoys strong brand name recognition in New York City, which 
it believes results from the Company's many locations in high-traffic areas 
of Manhattan and the 30 million shopping bags with the distinctive Duane 
Reade logo that the Company distributes annually. Independent surveys 
conducted in 1996 indicated that approximately 84% of the people who live or 
work in Manhattan recognize the Duane Reade name, and seven out of ten 
shopped at a Duane Reade store in the past twelve months. The Company was 
also recently named "Regional Drug Store Chain of the Year" for 1997 by Drug 
Store News. 

   
   The Company has developed an operating strategy designed to capitalize on 
the unique characteristics of the New York City market, which include 
high-traffic volume, complex distribution logistics and high costs of 
occupancy, media advertising and personnel. The key elements of the Company's 
operating strategy are its (i) everyday low price format and broad product 
offering, (ii) low cost operating structure supported by its high volume 
stores and low advertising and distribution costs and (iii) ability to design 
and operate its stores in a wide variety of sizes and layouts. 
    

   The Company believes that its everyday low price format and broad product 
offerings provide value and convenience for its customers and build customer 
loyalty. The Company's everyday low price format results in prices that the 
Company believes are lower, on average, than the prices offered by its 
competitors. 

   The Company is able to keep its operating costs relatively low due to its 
high per store sales volume, low warehouse and distribution costs and low 
advertising expenditures. The Company's high volume stores allow it to 
effectively leverage occupancy costs, payroll and other store operating 
expenses. The Company's two primary distribution facilities are located 
within five miles of all but one of its 67 stores and, combined with the 
rapid turnover of inventory in Duane Reade's stores, result in relatively low 

                                       3
<PAGE>
warehouse and distribution costs. The Company's strong brand name recognition 
in New York City and everyday low price format allow the Company to minimize 
its use of costly media and print advertising and to rely instead on 
in-window displays and other less expensive promotional activities. 

   The Company has demonstrated its ability to successfully operate stores 
using a wide variety of store configurations and sizes, which the Company 
believes is necessary to succeed in the New York City market. For example, 
the size of the Company's stores ranges from 2,600 to 12,300 square feet, and 
it operates 29 bi-level stores. The Company believes that its flexibility in 
configuring stores provides it with a competitive advantage in securing 
locations for its new stores, as many of its competitors target more 
standarized spaces for their stores, which are more difficult to find in New 
York City. In addition, the Company's management team has extensive 
experience and knowledge of the New York City real estate market, allowing it 
to aggressively pursue attractive real estate opportunities. 

   
   The Company was founded in 1960. In 1992, Bain Capital acquired the 
Company from its founders and, in June 1997, investment funds affiliated with 
DLJ Merchant Banking Partners II, L.P. ("DLJMBPII") acquired approximately 
91.5% of the outstanding capital stock of the Company from Bain Capital and 
certain other selling securityholders (the "Recapitalization"). Since the 
1992 acquisition, the Company has incurred net losses in each fiscal year. 
    

   In 1994 and 1995, the Company experienced rapid expansion, growing from 40 
stores to 59 stores. However, as a result of liquidity constraints and the 
need for improved inventory controls, the Company was forced to suspend its 
store expansion program in late 1995. In early 1996, a strengthened 
management team led by Anthony Cuti, the Company's new Chairman and Chief 
Executive Officer, took several measures to improve operations, including 
improving inventory controls and decreasing out-of-stock occurrences, 
creating a loss prevention function to control inventory shrink and 
continuing to invest in management information systems ("MIS"). In 1997, the 
Company resumed its store expansion program, opening seven stores. During Mr. 
Cuti's tenure at the Company, EBITDA has increased by 53.2% from $26.9 
million for the 52 weeks ended March 29, 1996 to $41.2 million for the 52 
weeks ended September 27, 1997. 

   The Company was incorporated in Delaware in 1992. The Company's principal 
executive offices are located at 440 Ninth Avenue, New York, New York 10001, 
and its phone number is (212) 273-5700. 

                                Growth Strategy

   The Company believes that, as a result of its successful operating history 
and market position in New York City, it is well positioned to capitalize on 
the growth opportunities in its market. The Company's strategy for continued 
growth is to (i) open additional stores in Manhattan and the surrounding 
boroughs, (ii) continue to capitalize on favorable pharmacy trends, (iii) 
make opportunistic acquisitions of independent drugstores and pharmacy files 
and (iv) continue to implement merchandising initiatives in non-pharmacy 
areas. 

   
   OPEN ADDITIONAL STORES. The Company believes that the New York City 
drugstore market remains underpenetrated by drugstore chains, with only 50% 
of the estimated $2.65 billion in annual drugstore-related sales controlled 
by chains, compared to approximately 74% controlled by chains nationally. 
This provides significant opportunities for the Company to open additional 
stores in Manhattan as well as in the densely populated areas of the 
surrounding boroughs. Some of the Company's most successful stores have been 
opened in areas new to the Company, such as the residential areas of the 
Upper East and West sides of Manhattan, Brooklyn, the Bronx and Queens. The 
Company believes that its long-standing presence in, and knowledge of, the 
New York City real estate market, combined with the use of a proprietary site 
selection model that considers numerous demographic and traffic flow 
variables, have allowed it to identify attractive store locations. Since 
1993, all of the Company's new stores have become profitable on an operating 
basis (i.e., prior to allocation of corporate expenses, goodwill 
amortization, interest expense and income taxes) within the first full year 
of operation. Over the next two years, the Company plans to open 
approximately 30 to 40 stores, primarily in New York City. 
    

   CONTINUE TO CAPITALIZE ON FAVORABLE PHARMACY TRENDS. Sales of prescription 
and over-the-counter ("OTC") drugs have been growing rapidly throughout the 
drugstore industry. The Company expects 

                                       4
<PAGE>
demographic trends, such as the aging of the U.S. population, and industry 
changes, such as growth of managed care organizations, insurance companies, 
employers and other third-party payors (collectively, "Third Party Plans"), 
to continue to drive increases in the prescription and OTC drug businesses. 
Since 1994, the Company has focused on increasing its pharmacy sales by 
entering into agreements to service Third Party Plans and by upgrading the 
appearance and service level of its store pharmacies. While sales to 
customers covered by Third Party Plans generally result in lower gross profit 
margins due to competitive pricing, the Company believes that such lower 
margins are offset by the increased volume of pharmacy sales and the 
opportunity to leverage fixed expenses. The Company believes that its 
initiatives, which are designed to capitalize on industry trends, have 
resulted in the Company's pharmacy sales growing at an annual rate of 
approximately 30% since 1994. Although these initiatives have helped increase 
the average number of prescriptions filled by Duane Reade per store per week 
from 640 in 1994 to 865 during 1997, the Company's average remains well below 
the national industry chain store average of approximately 1,200, providing 
significant opportunity for continued pharmacy growth. The Company believes 
that continued pharmacy growth will increase overall customer traffic, 
thereby also benefitting its non-pharmacy sales. 

   
   MAKE OPPORTUNISTIC ACQUISITIONS OF INDEPENDENT DRUGSTORES AND PHARMACY 
FILES. The Company believes that the growth of Third Party Plans and the 
continued penetration of chain drugstores such as Duane Reade have put 
increasing pressure on the approximately 1,400 independent drugstores in New 
York City. When appropriate, the Company considers acquiring small local 
chains or independent drugstores. The Company also pursues the purchase of 
pharmacy files of independent drugstores when such purchases are economically 
attractive to the Company. The pharmacy files of independent pharmacists tend 
to have a higher proportion of prescriptions not covered by Third Party 
Plans, which generate incremental revenue and higher margins. When 
appropriate, the Company retains the services of the pharmacist, whose 
personal relationship with the customers generally maximizes the retention 
rate of the purchased file. In 1997, the Company acquired one independent 
drugstore and seven such pharmacy files and intends to aggressively pursue 
additional purchases. 
    

   CONTINUE TO IMPLEMENT MERCHANDISING INITIATIVES IN NON-PHARMACY 
AREAS. Management has recently undertaken a number of merchandising 
initiatives, including the expansion of certain high-margin categories such 
as greeting cards, cosmetics, vitamins, photofinishing and photo supplies and 
an expanded seasonal merchandising program. The Company also continues to 
focus on category management, which it believes will improve gross margins 
and increase non-pharmacy sales. For example, in 1997 the Company introduced 
one-hour photofinishing service in three of its stores and intends to 
introduce one-hour photofinishing service in approximately seven to ten 
additional stores in 1998. The Company has also increased its emphasis on the 
sale of its own private label products, which it believes provide a 
high-quality, lower priced alternative to name brand products while 
generating higher gross profit margins than name brand products. In addition, 
in the fourth quarter of 1997, Duane Reade completed installation of Point of 
Sale ("POS") scanners in all of its stores and, by the end of the first 
quarter of 1998, will have completed its "planogramming" (space management 
system) initiative in all of its stores. These systems and initiatives will 
allow the Company to better analyze sales trends and merchandise its stores 
more effectively, which the Company believes will ultimately increase its 
sales and profitability. 

   The success of the Company's growth strategy is dependent on a number of 
factors, many of which are beyond the Company's control. The Company's 
ability to continue to successfully execute its new store opening program is 
subject to a number of factors including the availability and cost of 
attractive new store locations, continued favorable retail and pharmacy 
trends, competition, the general economic environment and the ability of 
management to successfully oversee the Company's expanded operations. Due to 
the above factors, there can be no assurance that the Company will be 
successful in implementing the above growth strategy. 

                             RECENT DEVELOPMENTS 

   The Company's 1997 fiscal year ended on December 27, 1997. While the final 
results for the year ended December 27, 1997 are not yet available, the 
Company currently estimates that net sales for the full 1997 fiscal year were 
approximately $429.8 million, including approximately $107.8 million from 
pharmacy sales. 

                                       5
<PAGE>
   The information above is preliminary in nature only, and is subject in all 
respects to completion of various internal analyses and procedures necessary 
to finalize the Company's financial statements, and to completion of the 
audit of the Company's financial statements for the fiscal year ended 
December 27, 1997. 

                                 Refinancing Plan 

   
   The Offering is part of a plan to refinance all of the Company's existing 
indebtedness (the "Refinancing Plan") in order to enhance the Company's 
financial flexibility to pursue growth opportunities and implement capital 
improvements. The successful consummation of the Refinancing Plan will reduce 
the Company's overall indebtedness, simplify the Company's capital structure 
and provide access to additional borrowings. The principal components of the 
Refinancing Plan are: (i) the sale by the Company of 6,700,000 shares of 
Common Stock in the Offering for estimated net proceeds of $92.5 million; 
(ii) the execution of a new secured credit agreement (the "New Credit 
Agreement"), which will provide for borrowings of up to approximately $160.0 
million; (iii) the issuance (the "Notes Offering") of $80.0 million aggregate 
principal amount of the Company's   % Senior Subordinated Notes due 2008 (the 
"New Senior Subordinated Notes") for estimated net proceeds of $77.1 million; 
(iv) the repayment of all outstanding borrowings under the Company's existing 
credit agreement (the "Existing Credit Agreement"), the outstanding principal 
amount of which was $89.8 million as of December 27, 1997; (v) the redemption 
of the Company's outstanding 15% Senior Subordinated Zero Coupon Notes due 
2004 (the "Zero Coupon Notes") for $99.8 million (including a redemption 
premium of $7.0 million); (vi) the redemption of the Company's outstanding 
12% Senior Notes due 2002 (the "Senior Notes") for $93.9 million (including a 
redemption premium of $4.0 million); and (vii) the merger of Daboco, Inc., a 
direct wholly-owned subsidiary of the Company, with and into the Company (the 
"Merger"). The Company believes that the Refinancing Plan will result in a 
reduction in overall interest expense because total interest expense 
associated with the New Credit Agreement and the Notes Offering will be less 
than the total interest expense currently associated with the Senior Notes 
and the Zero Coupon Notes. See "Selected Consolidated Historical Financial 
and Operating Data." The Company expects that interest rates under the New 
Credit Agreement will be approximately the same as interest rates under the 
Existing Credit Agreement. See "Description of Certain Indebtedness--New 
Credit Agreement." The Company expects that total fees and expenses 
associated with the Refinancing Plan will be approximately $13.3 million. See 
"Use of Proceeds." The consummation of the Offering will be conditional upon 
the other components of the Refinancing Plan. 
    

                                  The Offering 

Common Stock offered hereby ...  6,700,000 shares (1) 

Common Stock to be outstanding 
after the Offering ............  16,957,832 shares (1) 

Use of Proceeds ...............  The net proceeds from the Offering, together 
                                 with borrowings under the New Credit 
                                 Agreement and the net proceeds from the 
                                 Notes Offering, will be used to complete the 
                                 Refinancing Plan. See "Prospectus 
                                 Summary--Refinancing Plan" and "Use of 
                                 Proceeds." 

   
Proposed New York Stock 
Exchange symbol ...............  "DRD" 


- ------------ 
(1)    Excludes (i) outstanding options to purchase an aggregate of 1,651,959 
       shares of Common Stock and (ii) 315,409 additional shares reserved for 
       issuance under the Company's stock option plans. 
    

                                       6
<PAGE>
                                Summary Historical 
                             Financial and Operating Data 
              (In thousands, except percentages and store data) 

   The following table sets forth summary consolidated historical financial 
data for the fiscal years ended December 31, 1994, December 30, 1995 and 
December 28, 1996 and for the 39 week periods ended September 28, 1996 and 
September 27, 1997. This data should be read in conjunction with the 
consolidated historical financial statements of the Company, together with 
the notes thereto, included elsewhere in this Prospectus. 

<TABLE>
<CAPTION>
                                                       FISCAL YEAR                      39 WEEKS ENDED 
                                            --------------------------------- -------------------------------- 
                                                                                SEPTEMBER 28,   SEPTEMBER 27, 
                                               1994        1995       1996          1996             1997 
                                            ---------- ----------  ---------- ---------------  --------------- 
<S>                                         <C>        <C>         <C>        <C>              <C>
STATEMENT OF OPERATIONS DATA: 
Net sales .................................  $281,103    $336,922   $381,466      $281,093         $313,796 
Gross profit ..............................    71,425      77,095     92,961        65,296           77,383 
Nonrecurring charges (1) ..................        --          --         --            --           10,887 
Operating income ..........................    11,042      12,166     14,542        11,849           11,268 
Net interest expense ......................    27,480      30,224     32,396        24,334           25,433 
Net loss ..................................   (16,438)    (18,058)   (17,854)      (12,485)         (14,165) 

OPERATING AND OTHER DATA: 
EBITDA (2).................................  $ 31,188    $ 27,443   $ 35,300      $ 23,814         $ 29,747 
EBITDA as a percentage of net sales  ......      11.1%        8.2%       9.3%          8.5%             9.5% 
Number of stores at end of period  ........        51          59         60            60               65 
Same store sales growth (3) ...............       1.6%       (3.5)%      8.3%          7.8%             7.9% 
Pharmacy same store sales growth (3)  .....      14.2%        7.0%      25.5%         25.1%            25.4% 
Average store size (square feet) at end of 
 period ...................................     6,596       6,712      6,733         6,733            6,832 
Sales per square foot (4) .................  $    970    $    898   $    956      $    708         $    751 
Pharmacy sales as a % of net sales  .......      17.6%       19.0%      21.8%         21.5%            24.8% 
Third-Party Plan sales as a % of pharmacy 
 sales ....................................      45.7%       58.2%      64.4%         63.3%            72.9% 
Capital expenditures.......................  $  9,947    $  6,868   $  1,247      $    913         $  4,931 
</TABLE>

<TABLE>
<CAPTION>
                                                 AS OF                  AS OF 
                                           DECEMBER 28, 1996      SEPTEMBER 27, 1997 
                                           ----------------- --------------------------- 
                                                                               (AS 
                                                               (ACTUAL)    ADJUSTED)(5) 
<S>                                        <C>               <C>           <C>
BALANCE SHEET DATA: 
Working capital ..........................      $  9,917       $ 29,849      $ 43,968 
Total assets .............................       222,476        239,520       257,860 
Total debt and capital lease obligations         245,657        262,649       212,187 
Stockholders' deficiency .................       (59,396)       (73,561)       (4,734) 
</TABLE>

                                                      (footnotes on next page) 

                                       7
<PAGE>
   
(footnotes to Summary Historical Financial and Operating Data appearing on 
the preceding page) 
- ------------ 
(1)    During the first quarter of fiscal 1997, the Company considered a 
       public offering of its common stock and took certain steps in 
       connection with these plans. Such plans were abandoned upon 
       consummation of the Recapitalization discussed in Note 10 of the Notes 
       to Consolidated Financial Statements (Unaudited) for the 39 weeks ended 
       September 27, 1997. Costs and expenses incurred in connection with the 
       abandoned public offering, the Recapitalization and the repurchase 
       offers referred to in Note 10 of the Notes to Consolidated Financial 
       Statements (Unaudited) aggregated approximately $10.9 million, including
       investment banking fees of $7.7 million (including $3.5 million to an 
       affiliate of DLJMBPII and $0.6 million to certain affiliates of Bain 
       Capital), legal and accounting fees of $1.6 million, stand-by commitment 
       fees relating to certain change of control offers of $1.2 million to an
       affiliate of DLJMBPII, and other costs of $0.4 million, which the 
       Company has treated as a non-recurring expense because such expenses are
       related to financing activities in connection with the Recapitalization 
       and related events, which the Company does not expect to repeat.
(2)    As used herein, "EBITDA" means net income (loss) plus nonrecurring 
       costs, interest, income taxes, depreciation, amortization and other 
       non-cash items (primarily deferred rents). Management believes that 
       EBITDA, as presented, represents a useful measure of assessing the 
       performance of the Company's ongoing operating activities as it 
       reflects the earnings trends of the Company without the impact of 
       certain non-cash charges. Targets and positive trends in EBITDA are 
       used as the performance measure for determining management's bonus 
       compensation; EBITDA is also utilized by the Company's creditors in 
       assessing debt covenant compliance. The Company understands that, while 
       EBITDA is frequently used by security analysts in the evaluation of 
       companies, it is not necessarily comparable to other similarly titled 
       captions of other companies due to potential inconsistencies in the 
       method of calculation. EBITDA is not intended as an alternative to cash 
       flow from operating activities as a measure of liquidity, nor an 
       alternative to net income as an indicator of the Company's operating 
       performance nor any other measure of performance in conformity with 
       generally accepted accounting principles ("GAAP"). 
       A reconciliation of net loss to EBITDA for each period included above 
       is set forth below (dollars in thousands): 
    

<TABLE>
<CAPTION>
                                    FISCAL YEAR                       39 WEEKS ENDED 
                       ------------------------------------ -------------------------------- 
                                                              SEPTEMBER 28,   SEPTEMBER 27, 
                           1994        1995         1996          1996             1997 
                       ----------- -----------  ----------- ---------------  --------------- 
<S>                    <C>         <C>          <C>         <C>              <C>
Net loss .............   $(16,438)   $(18,058)    $(17,854)     $(12,485)        $(14,165) 
Net interest expense       27,480      30,224       32,396        24,334           25,433 
Amortization .........     18,238      11,579       16,217         8,514            3,826 
Depreciation .........      1,184       1,929        3,015         2,295            2,584 
Nonrecurring charges           --          --           --            --           10,887 
Other non-cash item  .        724       1,769        1,526         1,156            1,182 
                       ----------- -----------  ----------- ---------------  --------------- 
EBITDA ...............   $ 31,188    $ 27,443     $ 35,300      $ 23,814         $ 29,747 
                       =========== ===========  =========== ===============  =============== 
</TABLE>

(3)    Same store sales figures include stores that have been in operation for 
       at least 13 months. 
(4)    The Company experienced a decline in sales per square foot from 1993 
       through 1995 as a result of the opening of additional stores in 
       connection with the Company's expansion. The opening of such additional 
       stores resulted in a decline in sales per square foot principally 
       because (i) the average square footage for the new stores was greater 
       than that of the existing store base and (ii) new stores generally take 
       some time to reach a mature level of sales. See "Management's 
       Discussion and Analysis of Financial Condition and Results of 
       Operations--General." 
(5)    Adjusted to give effect to (i) the Refinancing Plan, including the 
       consummation of the Offering and the Notes Offering and the application 
       of the net proceeds therefrom as set forth under "Use of Proceeds," as 
       if all such transactions had occurred at September 27, 1997, (ii) a 
       provision of $75,000 for compensation expense related to previously 
       issued stock options and (iii) an extraordinary loss of $23.6 million 
       for the 39 weeks ended September 27, 1997 arising from the redemption 
       of the Senior Notes and the Zero Coupon Notes and the write-off of the 
       related unamortized deferred financing fees, as if all such 
       transactions had occurred at September 27, 1997. See "Use of Proceeds" 
       and "Capitalization." 

                                       8
<PAGE>
                                 RISK FACTORS 

   In addition to the other information contained in this Prospectus, 
prospective investors should carefully consider the following risk factors 
before making an investment in the Common Stock offered hereby. 

RISKS ASSOCIATED WITH SUBSTANTIAL INDEBTEDNESS 

   After the Offering, the Company will have a substantial amount of 
outstanding indebtedness. As of September 27, 1997, on a pro forma basis 
giving effect to the Refinancing Plan, including the Offering and the Notes 
Offering and the application of the net proceeds therefrom, the consolidated 
indebtedness of the Company would have been approximately $212.2 million 
(excluding trade payables, accrued expenses and other non-current 
liabilities). In addition, the Company's earnings have historically been 
insufficient to cover fixed charges and were insufficient by $17.9 million 
and $14.2 million for the fiscal year ended December 28, 1996 and the 39 week 
period ended September 27, 1997, respectively. Subject to certain limitations 
contained in its outstanding debt instruments, the Company or its 
subsidiaries may incur additional indebtedness to finance working capital, 
capital expenditures or acquisitions or for general corporate purposes. The 
Company's level of indebtedness could have important consequences to the 
holders of Common Stock, including the following: (i) the Company's ability 
to obtain additional capital for acquisitions, capital expenditures, working 
capital or general corporate or other purposes may be limited and (ii) the 
Company's level of indebtedness may reduce the Company's flexibility to 
respond to changing business and economic conditions. Substantially all of 
the Company's indebtedness under the New Credit Agreement is expected to be 
subject to variable interest rates that fluctuate in accordance with changes 
in the market rate to be specified in the New Credit Agreement. Fluctuations 
in such interest rates may occur at any time in response to changing economic 
conditions and other factors beyond the Company's control, and there can be 
no assurance with respect to how long such rates will remain at their current 
levels. Although the Company expects to enter into hedging agreements to 
limit its exposure to interest rate fluctuations, a significant rise in 
interest rates could have a material adverse effect on the Company. To date, 
the Company has not entered into any such hedging arrangements. See 
"Management's Discussion and Analysis of Financial Condition and Results of 
Operations--Liquidity and Capital Resources." 

   The Company's ability to service its indebtedness will be dependent on its 
future performance, which will be affected by prevailing economic, financial, 
business, competitive, legislative, regulatory and other conditions, certain 
of which are beyond the Company's control. The Company believes that, based 
upon current levels of operations and anticipated growth, it should be able 
to meet its debt service obligations when due for the foreseeable future. If, 
however, the Company becomes unable to service its indebtedness, it will be 
forced to pursue one or more alternative strategies such as selling assets, 
restructuring or refinancing its indebtedness or seeking additional equity 
capital (which may substantially dilute the ownership interest of holders of 
Common Stock), which actions are restricted, to some extent, under the terms 
of the New Credit Agreement and the New Senior Subordinated Notes. There can 
be no assurance that any of these strategies could be effected on 
satisfactory terms, if at all. See "Management's Discussion and Analysis of 
Financial Condition and Results of Operations--Liquidity and Capital 
Resources." 

   The New Senior Subordinated Note Indenture will contain certain covenants 
which, among other things, will restrict the ability of the Company and its 
subsidiaries to incur additional indebtedness and issue preferred stock, pay 
dividends or make other distributions, make certain restricted payments, 
create certain liens, sell assets, enter into certain transactions with 
affiliates, enter into certain mergers or consolidations or sell or issue 
capital stock of the Company's subsidiaries. In addition, the New Credit 
Agreement contains other and more restrictive covenants, including those 
requiring the Company to maintain specified financial ratios and satisfy 
certain tests relating to its financial condition, and prohibits the Company 
from repaying its other indebtedness (including the New Senior Subordinated 
Notes) prior to the maturity of the New Credit Agreement. The Company's 
ability to comply with the covenants in the New Credit Agreement and/or the 
New Senior Subordinated Note Indenture may be affected by events beyond its 
control, including prevailing economic, financial, business, competitive, 
legislative, regulatory 

                                       9
<PAGE>
   
and other conditions. The breach of any such covenants or restrictions could 
result in a default under the New Credit Agreement and/or the New Senior 
Subordinated Note Indenture. Upon the occurrence of an event of default under 
the New Credit Agreement, the lenders thereunder could elect to declare all 
amounts borrowed thereunder to be immediately due and payable, together with 
accrued and unpaid interest, and terminate the commitments of the lenders to 
make further extensions of credit under the New Credit Agreement. If the 
Company were unable to repay its indebtedness to its lenders under the New 
Credit Agreement, such lenders could proceed against any or all of the 
collateral securing the indebtedness under the New Credit Agreement, which 
collateral is expected to consist of substantially all of the assets of the 
Company and the capital stock and substantially all of the assets of its 
subsidiaries. See "Description of Certain Indebtedness--New Credit Agreement" 
and "Description of Certain Indebtedness--New Senior Subordinated Notes." 
    

COMPETITION 

   The markets in which the Company operates are highly competitive. In the 
New York City area, the Company competes against national, regional and local 
drugstore chains, discount drugstores, supermarkets, combination food and 
drugstores, discount general merchandise stores, mass merchandisers, 
independent drugstores and local merchants. Major chain competitors in the 
New York City market include Rite-Aid, Genovese and CVS. Many of the 
Company's competitors are larger and have greater financial resources than 
the Company. In addition to competition from the foregoing, the Company's 
pharmacy departments also compete with hospitals, health maintenance 
organizations ("HMOs") and mail order prescription drug providers. The 
Company's drugstores compete, among other things, on the basis of convenience 
of location and store layout, product mix, selection, customer service and 
price. There can be no assurance that such competition will not adversely 
affect the Company's results of operations or financial condition. See 
"Business--Competition." 

NET LOSSES; INTANGIBLE ASSETS 

   The Company has experienced net losses of $24.4 million, $16.4 million, 
$18.1 million, $17.9 million and $14.2 million for the prior four fiscal 
years and the 39 weeks ended September 27, 1997, respectively. The net 
proceeds from the Offering, the Notes Offering and the New Credit Agreement 
will be used to reduce overall indebtedness of the Company and associated 
interest expense. See "Prospectus Summary--Refinancing Plan" and "Use of 
Proceeds." The Company's results of operations will continue to be affected 
by events and conditions both within and beyond its control, including the 
successful implementation of the Company's growth strategy, continued 
performance of existing stores, competition and economic, financial, business 
and other conditions. Therefore, there can be no assurance that the Company 
will not continue to incur net losses in the future. As of September 27, 
1997, the Company's consolidated stockholders' deficiency was $73.6 million. 
On a pro forma basis giving effect to the Refinancing Plan, including the 
Offering, the Notes Offering and the application of the net proceeds 
therefrom, the Company would have had stockholders' deficiency of $4.7 
million as of September 27, 1997. The Company also expects to realize an 
extraordinary loss of approximately $23.5 million in the first quarter of 
1998 as a result of the early retirement of the Senior Notes, the Zero Coupon 
Notes and the Existing Credit Agreement. 

   Of the Company's total assets at December 28, 1996, approximately $142.4 
million (or 64.0% of total assets) represented goodwill, net of amortization, 
and other intangible assets arising principally from the acquisition of the 
Company's predecessor by Bain Capital in 1992. It is possible that no cash 
would be recoverable from the voluntary or involuntary sale of the intangible 
assets of the Company, including its goodwill. 

ECONOMIC CONDITIONS AND REGIONAL CONCENTRATION 

   Substantially all of the Company's stores are located in the New York City 
area. As a result, the Company is sensitive to economic and competitive 
conditions, the regulatory environment and the availability of labor in that 
area. The success of the Company's future operations will be substantially 
affected by its ability to compete effectively in the New York City area, and 
no prediction can be made as to economic conditions in this region. 

                                       10
<PAGE>
UNCERTAINTY OF LEASE RENEWALS 

   All of the Company's stores are leased, with the leases expiring at 
various dates from May 1998 to December 2022 (assuming renewal options are 
exercised). Leases for eight stores that generated approximately 12.8% of the 
Company's net sales for the 39 week period ended September 27, 1997 are 
scheduled to expire before the end of 2000. Although the Company has 
historically been successful in renewing most of its store leases when they 
have expired, there can be no assurance that the Company will continue to be 
able to do so on acceptable terms or at all. If the Company is unable to 
renew the leases for the Company's store locations as they expire, or find 
other favorable locations at acceptable lease rates, there can be no 
assurance that such failures will not have a material adverse effect on the 
Company's financial condition and results of operations. See 
"Business--Properties; Leases." 

RISKS ASSOCIATED WITH FUTURE GROWTH 

   The Company is experiencing a period of rapid expansion, which the Company 
believes will continue for the foreseeable future. The operating complexity 
of the Company's business, as well as the responsibilities of management 
personnel, have increased as a result of this expansion. The Company's 
ability to manage such growth effectively will require it to continue to 
expand and improve its operating and financial systems and to expand, train 
and manage its employee base. In addition, as the Company opens new stores, 
there can be no assurance that a sufficient number of qualified personnel 
will be available to manage such expanded operations or that such operations 
will be successfully integrated into the Company. The Company's inability to 
manage its expansion effectively, including the hiring of additional 
personnel, could have a material adverse effect on its business and results 
of operations. The Company's expansion prospects are also dependent on a 
number of other factors, including, among other things, economic conditions, 
competition, consumer preferences, financing and working capital needs, the 
ability of the Company to negotiate store leases on favorable terms and the 
availability of additional warehouse space and new store locations. In 
addition, as the Company continues with its plans to open additional stores 
in the New York City area, sales at existing stores may decrease as customers 
shop at the Company's newer stores. There can be no assurance that the 
Company will be able to effectively realize its plans for future expansion. 
See "Business." 

RISKS ASSOCIATED WITH REGULATORY AND OTHER CHANGES IN THE HEALTH CARE 
INDUSTRY 

   
   Pharmacy sales accounted for approximately 22% of the Company's total 
sales for 1996 and 25% of the Company's total sales for the 39 week period 
ended September 27, 1997. Pharmacy sales to Third Party Plans accounted for 
approximately 64% of the Company's total pharmacy sales for 1996 and 
approximately 73% of the Company's total pharmacy sales for the 39 week 
period ended September 27, 1997. The efforts of Third Party Plans to contain 
costs have placed downward pressures on gross profit margins from sales of 
prescription drugs. However, management believes that the penetration of 
Third Party Plans in the New York City market will continue, and the 
resulting increase in volume should help to mitigate the decrease in gross 
profit margins. See "Business--The Drugstore Industry." 
    

   The Company's revenues from prescription drug sales may also be affected 
by health care reform initiatives of federal and state governments, including 
proposals designed to significantly reduce spending on Medicare, Medicaid and 
other government programs, changes in programs providing for reimbursement 
for the cost of prescription drugs by Third Party Plans and regulatory 
changes relating to the approval process for prescription drugs. Such 
initiatives could lead to the enactment of federal and state regulations that 
may adversely impact the Company's prescription drug sales and, accordingly, 
its results of operations. 

REGULATORY MATTERS 

   The Company's business is subject to various federal and state 
regulations. For example, pursuant to the Omnibus Budget Reconciliation Act 
of 1990 ("OBRA") and comparable state regulations, the Company's pharmacists 
are required to offer counseling, without additional charge, to their 
customers about medication, dosage, delivery systems, common side effects and 
other information deemed 

                                       11
<PAGE>
significant by the pharmacists and may have a duty to warn customers 
regarding any potential adverse effects of a prescription drug if the warning 
could reduce or negate such effects. The Company is also subject to federal, 
state and local licensing and registration regulations with respect to, among 
other things, its pharmacy operations. The Company believes that it has 
satisfied all of its licensing and registration requirements and continues to 
actively monitor its compliance with such requirements. However, violations 
of any such regulations could result in various penalties, including 
suspension or revocation of the Company's licenses or registrations or 
monetary fines, which could adversely effect the Company's operations. 
Additionally, the Company is subject to federal Drug Enforcement Agency 
("DEA") regulations relative to its pharmacy operations, including 
purchasing, storing and dispensing of controlled substances. 

   The Company is also subject to laws governing its relationship with 
employees, including minimum wage requirements, overtime and working 
conditions. Increases in the federal minimum wage rate, employee benefit 
costs or other costs associated with employees could adversely affect the 
Company's results of operations. 

DEPENDENCE ON KEY PERSONNEL 

   The success of the Company depends to a large extent on its executive 
management team. Although the Company has entered into employment agreements 
with each of the Company's executive officers, it is possible that members of 
executive management may leave the Company, and such departures could have a 
negative impact on the business of the Company. The Company does not maintain 
key-man life insurance on any of its executive officers. See "Management." 

CONTINUED INFLUENCE OF PRINCIPAL STOCKHOLDERS 

   
   Upon consummation of the Offering, investment funds affiliated with 
DLJMPBII, an affiliate of DLJ, which is one of the Underwriters, and certain 
of its affiliates will beneficially own an aggregate of approximately 52.4% 
of the Company's fully diluted outstanding Common Stock (46.8% if the 
Underwriters' overallotment option is exercised in full). In addition, two of 
the Company's four directors are Managing Directors of DLJ Merchant Banking 
II, Inc. ("DLJMB"), a general partner of DLJMBPII, and one director is a 
Managing Director of DLJ. In connection with the consummation of the 
Offering, the Company expects to add two independent directors to the Board 
of Directors. See "Management" and "Principal and Selling Stockholders." 
Under Delaware law and the Company's Amended and Restated Certificate of 
Incorporation, owners of a majority of the Company's outstanding Common Stock 
are able to elect all of the Company's directors and approve significant 
corporate transactions without the approval or consent of the other 
shareholders. As a result, DLJMBPII will continue to have the ability (either 
alone or together with a small percentage of other shareholders) to elect all 
of the Company's directors and to control the vote on all matters submitted 
to a vote of the holders of the Common Stock, including any going private 
transaction, merger, consolidation or sale of all or substantially all of the 
Company's assets. The Company's Amended and Restated Certificate of 
Incorporation provides that any action that can be taken by a meeting of the 
shareholders may be taken by written consent in lieu of a meeting. See 
"Description of Capital Stock." 
    

CERTAIN ANTI-TAKEOVER EFFECTS 

   Certain provisions of the Company's Amended and Restated Certificate of 
Incorporation and Amended and Restated Bylaws may inhibit changes in control 
of the Company not approved by the Company's Board of Directors. These 
provisions, which, among other things, (i) authorize the Board of Directors 
to issue preferred stock ranking senior to the Common Stock without any 
action on the part of the shareholders and (ii) establish certain advance 
notice procedures for shareholder proposals (including nominations of 
directors) to be considered at shareholders' meetings may delay, defer or 
prevent a takeover attempt that a stockholder might consider in its best 
interests. These provisions also may adversely affect prevailing market 
prices for the Common Stock. In addition, Section 203 of the Delaware General 
Corporation Law restricts certain persons from engaging in business 
combinations with the Company. See "Description of Capital Stock." 

                                       12
<PAGE>
RESTRICTIONS ON PAYMENT OF DIVIDENDS ON COMMON STOCK 

   
   Since 1993, the Company has not declared or paid any cash or other 
dividends on the Common Stock and does not expect to pay dividends for the 
foreseeable future. The New Senior Subordinated Note Indenture contains a 
covenant that restricts the ability of the Company to pay cash dividends, and 
the New Credit Agreement will prohibit the payment of cash dividends. If 
these restrictions are subsequently removed, any future cash dividends will 
depend upon the Company's results of operations, financial conditions, cash 
requirements, the availability of a surplus and other factors. See "Dividend 
Policy." 
    

COLLECTIVE BARGAINING AGREEMENTS 

   As of September 27, 1997, approximately 1,800 of the Company's 
approximately 2,000 employees were represented by various labor unions and 
were covered by collective bargaining agreements. The Company's distribution 
facility employees are represented by the International Brotherhood of 
Teamsters, Chauffeurs and Warehousemen and Helpers of America, Local 815, and 
all store employees are represented by the Allied Trade Council. The 
Company's three-year contracts with these two unions expire on August 31, 
1999 and August 31, 1998, respectively. The Company has not experienced any 
material business interruption as a result of labor disputes within the past 
15 years, and the Company considers its employee relations to be good. 
However, there can be no assurance that, upon the expiration of any of the 
Company's collective bargaining agreements, the Company will be able to 
negotiate new collective bargaining agreements on terms favorable to the 
Company or that the Company's business operations will not be interrupted as 
a result of labor disputes or difficulties or delays in the process of 
renegotiating its collective bargaining agreements. In such events, the 
Company's results of operations could be materially adversely affected. See 
"Business--Employees." 

IMMEDIATE AND SUBSTANTIAL DILUTION 

   Based upon an assumed public offering price of $15.00 per share (the 
midpoint of the range set forth on the cover page of this Prospectus), 
purchasers of Common Stock in the Offering will experience immediate and 
substantial dilution of $23.35 per share in the net tangible book deficiency 
per share of Common Stock. See "Dilution." 

ABSENCE OF PUBLIC MARKET AND POSSIBLE VOLATILITY OF STOCK PRICE 

   Prior to the Offering, there has been no public market for the Common 
Stock. Although the Common Stock has been approved for listing, subject to 
notice of issuance, on the New York Stock Exchange, there can be no assurance 
that an active trading market for the Common Stock will develop or be 
sustained or that purchasers of Common Stock in the Offering will be able to 
resell their shares at prices at or above the initial offering price. The 
initial public offering price of the Common Stock offered hereby will be 
determined by negotiations among the Company and the representatives of the 
Underwriters and may not be indicative of the market price for the Common 
Stock after the Offering. See "Underwriting." After the Offering, the market 
price for shares of the Common Stock may be volatile and may fluctuate based 
upon a number of factors, including many that are beyond the control of the 
Company, such as the Company's results of operations and business 
performance, general industry trends, news announcements by competitors of 
the Company, changes in the regulatory environment or in general, political, 
market and economic conditions. 

SHARES ELIGIBLE FOR FUTURE SALE 

   Upon completion of the Offering, the Company will have 16,957,832 shares 
of Common Stock outstanding. The shares of Common Stock sold in the Offering 
will be freely tradable without restriction or further registration under the 
Securities Act of 1933, as amended (the "Securities Act"), unless held by an 
"affiliate" of the Company, as that term is defined under Rule 144 under the 
Securities Act ("Rule 144"), which shares will be subject to the resale 
limitations of Rule 144. In addition, certain existing stockholders, 
including holders of restricted Common Stock, have registration rights with 
respect to Common Stock held by them. In connection with the Offering, all 
existing stockholders have agreed not 

                                       13
<PAGE>
   
to dispose of any shares for a period of 180 days from the date of this 
Prospectus, and the Company has agreed not to dispose of any shares (other 
than shares sold by the Company in the Offering or issuances by the Company 
of certain employee stock options and shares covered thereby) for a period of 
180 days from the date of this Prospectus, without the prior written consent 
of representatives of the Underwriters. Upon expiration of such 180-day 
period, up to 386,125 shares of Common Stock will be eligible for sale 
pursuant to Rule 144, without regard to volume limitations. No prediction can 
be made as to the effect, if any, that market sales of shares of Common Stock 
or the availability of shares of Common Stock for sale will have on the 
market price of the Common Stock from time to time. The sale of a substantial 
number of shares held by the existing stockholders, whether pursuant to a 
subsequent public offering or otherwise, or the perception that such sales 
could occur, could adversely affect the market price of the Common Stock and 
could materially impair the Company's future ability to raise capital through 
an offering of equity securities. See "Certain Relationships and Related 
Transactions--Stockholders and Registration Rights Agreement," "Shares 
Eligible for Future Sale" and "Underwriting." 
    



















                                       14
<PAGE>
                               USE OF PROCEEDS 

   The net proceeds to the Company from the Offering (after deducting the 
estimated underwriting discounts and estimated other general offering 
expenses) are estimated to be approximately $92.5 million, based on an 
assumed initial public offering price of $15.00 per share (which represents 
the midpoint of the range set forth on the cover page of the Prospectus). The 
Company intends to use such net proceeds, together with estimated net 
proceeds from the Notes Offering of approximately $77.1 million and net 
borrowings under the New Credit Agreement of approximately $127.6 million, to 
complete the Refinancing Plan, which is expected to consist of: (i) the 
redemption of all of the Zero Coupon Notes for $99.8 million (including a 
redemption premium of $7.0 million), (ii) the redemption of all of the Senior 
Notes for $93.9 million (including a redemption premium of $4.0 million), 
(iii) the repayment of all outstanding term loan indebtedness under the 
Existing Credit Agreement, the outstanding principal amount of which was 
$65.3 million as of December 27, 1997, (iv) the repayment of all outstanding 
revolving indebtedness under the Existing Credit Agreement, the outstanding 
principal amount of which was $24.5 million as of December 27, 1997, and (v) 
the payment of fees and expenses incurred in connection with the Refinancing 
Plan. The Company plans to use the proceeds of the Offering, the Notes 
Offering and a portion of the proceeds from the New Credit Agreement to fund 
the redemption of the Zero Coupon Notes and the Senior Notes. Accordingly, 
the proceeds from the Offering and the Notes Offering will be used to defease 
the Zero Coupon Notes and the Senior Notes pending such redemptions, which 
the Company currently expects to occur approximately 30 days after the 
closing of the Offering. 

   The term loan indebtedness under the Existing Credit Agreement has a 
maturity date of June 2002 and currently bears interest at an annual rate of 
LIBOR plus 3.0%, which, as of September 30, 1997, equaled approximately 
8.625%. The revolving loan indebtedness under the Existing Credit Agreement 
has a maturity date of June 2001 and currently bears interest at an annual 
rate of LIBOR plus 2.5%, which, as of September 30, 1997, equaled 
approximately 8.125%, and provides for a commitment fee ranging from 0.375% 
to 0.5% per annum on the unused portion of the facility, depending on the 
Company's ratio of consolidated debt to EBITDA (as defined in the Existing 
Credit Agreement). The Zero Coupon Notes have a maturity date of September 
2004 and accrete at a fixed rate of 15% per annum compounded semiannually, 
with cash interest payments commencing in March 2000 at a fixed rate of 15% 
per annum. The Senior Notes have a maturity date of September 2002 and bear 
interest at a fixed rate of 12% per annum. 















                                       15
<PAGE>
                               DIVIDEND POLICY 

   
   Since 1993, the Company has not declared or paid any cash or other 
dividends on its Common Stock and does not expect to pay dividends for the 
foreseeable future. The Company anticipates that, for the foreseeable future, 
earnings will be reinvested in the business and used to service indebtedness. 
The declaration and payment of cash dividends by the Company are subject to 
the discretion of the Board of Directors. In addition, the New Credit 
Agreement will prohibit the payment of cash dividends, and the New Senior 
Subordinated Notes Indenture will contain a covenant that restricts the 
payment of cash dividends. See "Description of Certain Indebtedness." In 
addition, any future determination to pay dividends will depend on the 
Company's results of operations, financial condition, capital requirements, 
contractual restrictions under its current or any future indebtedness, the 
availability of a surplus and other factors deemed relevant by the Board of 
Directors. See "Risk Factors--Restrictions on Payment of Dividends on Common 
Stock." 
    























                                       16
<PAGE>
                                CAPITALIZATION 

   The following table sets forth the total capitalization of the Company as 
of September 27, 1997 and the pro forma capitalization as adjusted to give 
effect to the Refinancing Plan (assuming consummation of the redemption of 
the Senior Notes and the Zero Coupon Notes), including the sale by the 
Company of 6,700,000 shares of Common Stock offered hereby at an assumed 
initial public offering price of $15.00 (the midpoint of the range set forth 
on the cover page of this Prospectus). See "Use of Proceeds." This table 
should be read in conjunction with the unaudited consolidated financial 
statements of the Company, including the notes thereto, appearing elsewhere 
in this Prospectus. 

<TABLE>
<CAPTION>
                                                               SEPTEMBER 27, 1997 
                                                           -------------------------- 
                                                              ACTUAL   AS ADJUSTED(1) 
                                                           ----------  -------------- 
                                                             (DOLLARS IN THOUSANDS) 
<S>                                                        <C>         <C>
Long-term debt (including current portion): 
  Credit agreement(2) .........................              $ 81,475     $      -- 
  New Credit Agreement(3) .....................                    --       130,000 
  Senior Notes(4) .............................                89,893            -- 
  Zero Coupon Notes(5) ........................                89,094            -- 
   % New Senior Subordinated Notes.............                    --        80,000 
  Capital lease obligations ...................                 2,187         2,187 
                                                           ----------  -------------- 
    Total long-term debt ......................               262,649       212,187 
                                                           ----------  -------------- 
Stockholders' equity (deficiency): 
  Common stock and additional paid-in capital                  24,665       117,165 
  Preferred stock..............................                    --            -- 
  Accumulated deficit .........................               (98,226)     (121,899) 
                                                           ----------  -------------- 
    Total stockholders' equity (deficiency)  ..               (73,561)       (4,734) 
                                                           ----------  -------------- 
Total capitalization ..........................              $189,088     $ 207,453 
                                                           ==========  ============== 
</TABLE>

- ------------ 
(1)    Adjusted to give effect to the Refinancing Plan, including the 
       consummation of the Offering and the Notes Offering and the application 
       of the net proceeds therefrom as set forth under "Use of Proceeds," as 
       if all such transactions had occurred at September 27, 1997. 
(2)    Reflects the outstanding balance under the Company's credit agreement 
       in effect on September 27, 1997, which was replaced by the Existing 
       Credit Agreement on September 30, 1997. 
(3)    Does not include $30.0 million of borrowing availability under the 
       revolving portion of the New Credit Agreement. 
(4)    Pursuant to the terms of the Indenture relating to the Senior Notes, 
       the Company has the right to call the Senior Notes at a price equal to 
       104.5% of the principal amount thereof (a premium of approximately $4.0 
       million). Concurrently with closing of the Offering and the Notes 
       Offering, the Company will call the Senior Notes (the "Senior Notes 
       Redemption") and currently expects that the Senior Notes Redemption 
       will occur approximately 30 days after the closing of the Offering. 
(5)    Pursuant to the terms of the Indenture relating to the Zero Coupon 
       Notes, the Company has the right to call the Zero Coupon Notes at a 
       price equal to 107.5% of the accreted value thereof (a premium of 
       approximately $7.0 million). Concurrently with the closing of the 
       Offering and the Notes Offering, the Company will call the Zero Coupon 
       Notes (the "Zero Coupon Notes Redemption") and currently expects that 
       the Zero Coupon Notes Redemption will occur approximately 30 days after 
       the closing of the Offering. 



                                       17
<PAGE>
                                   DILUTION 

   The net tangible book deficiency of the Company as of September 27, 1997 
was approximately $211.1 million, or $20.58 per share of Common Stock. Net 
tangible book deficiency per share represents the amount of the Company's 
total tangible assets less its total liabilities, divided by the number of 
shares of Common Stock outstanding. After giving effect to the receipt of 
$92.5 million of estimated net proceeds from the Offering and the application 
thereof as described under "Use of Proceeds," the pro forma net tangible book 
deficiency of the Company at September 27, 1997 would have been approximately 
$141.6 million, or $8.35 per share of Common Stock. This represents an 
immediate reduction in net tangible book deficiency of $12.23 per share to 
the existing shareholders and an immediate net tangible book value dilution 
of $23.35 per share to new investors purchasing shares in the Offering. The 
following table illustrates this dilution: 

<TABLE>
<CAPTION>
<S>                                                                <C>        <C>
Assumed initial public offering price per share ..................              $ 15.00 
Net tangible book deficiency per share at September 27, 1997 .....   $(20.58) 
Decrease in net tangible book deficiency per share attributable 
 to new investors.................................................     12.23 
                                                                   ---------- 
Pro forma net tangible book deficiency value per share after the 
 Offering ........................................................                (8.35) 
                                                                              --------- 
Dilution per share to new investors ..............................              $(23.35) 
                                                                              ========= 
</TABLE>

   The following table summarizes, on a pro forma basis after giving effect 
to the Offering and the application of the estimated net proceeds therefrom 
as of September 27, 1997, the number of shares of Common Stock purchased from 
the Company, the total consideration paid to the Company for such shares and 
the average price per share paid by the existing stockholders and the new 
investors purchasing shares of Common Stock in the Offering (dollars in 
thousands, except per share amounts): 

   
<TABLE>
<CAPTION>
                                                                            AVERAGE 
                               SHARES PURCHASED      TOTAL CONSIDERATION   PRICE PER 
                            ----------------------- ---------------------    SHARE 
                               NUMBER      PERCENT    AMOUNT     PERCENT 
<S>                         <C>          <C>        <C>        <C>        <C>
Existing stockholders (1)    10,257,832      60.5%   $ 24,665      19.7%     $ 2.40 
New investors .............   6,700,000      39.5%    100,500      80.3%      15.00 
                            ------------ ---------  ---------- ---------
Total......................  16,957,832     100.0%   $125,165     100.0% 
                            ============ =========  ========== ========= 
</TABLE>
    
   
- ------------ 
(1) Excludes 1,651,959 shares of Common Stock reserved for issuance upon the 
    exercise of stock options outstanding as of September 27, 1997 (with a 
    weighted average exercise price of $7.03 per share). 
    

                                       18
<PAGE>
       UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 

   The following unaudited pro forma condensed consolidated financial 
statements are based on the unaudited consolidated financial statements 
included elsewhere in this Prospectus, adjusted to give effect to the 
Refinancing Plan. 

   The unaudited pro forma statements of operations data are derived from the 
consolidated statements of operations for the fiscal year ended December 28, 
1996 and the 39 week period ended September 27, 1997, included elsewhere in 
this Prospectus, and assume that the Refinancing Plan was consummated as of 
December 31, 1995. The unaudited pro forma condensed consolidated balance 
sheet data are derived from the unaudited consolidated balance sheet of the 
Company as of September 27, 1997, included elsewhere in this Prospectus, and 
assume that the Refinancing Plan was consummated on September 27, 1997. The 
unaudited pro forma condensed consolidated financial statements should be 
read in conjunction with the consolidated financial statements of the 
Company, included elsewhere in this Prospectus. 

   The unaudited pro forma condensed consolidated financial statements do not 
purport to be indicative of the results that would actually have been 
obtained if the Refinancing Plan had occurred on the dates indicated or of 
the results that may be obtained in the future. The unaudited pro forma 
condensed consolidated financial statements are presented for comparative 
purposes only. The pro forma adjustments, as described in the accompanying 
data, are based on available information and certain assumptions that 
management believes are reasonable. 




















                                       19
<PAGE>
                      DUANE READE INC. AND SUBSIDIARIES 

           UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET 
                     (IN THOUSANDS, EXCEPT SHARE AMOUNTS) 

                              SEPTEMBER 27, 1997 

<TABLE>
<CAPTION>
                                                                              PRO FORMA 
                                                               HISTORICAL    ADJUSTMENTS   PRO FORMA 
                                                              ------------ -------------  ----------- 
<S>                                                           <C>          <C>            <C>
ASSETS 
Current assets 
 Cash........................................................   $    218      $ 19,159 (1) $  19,377 
 Receivables.................................................      9,084                       9,084 
 Inventories.................................................     65,872                      65,872 
 Prepaid expenses ...........................................      1,371                       1,371 
                                                              ------------ -------------  ----------- 
  TOTAL CURRENT ASSETS ......................................     76,545        19,159        95,704 
Property and equipment, net .................................     24,918                      24,918 
Goodwill, net ...............................................    121,757                     121,757 
Other assets, net............................................     16,300         2,425 (1)    15,481 
                                                                                 2,900 (1) 
                                                                                 2,700 (2) 
                                                                                (8,844)(5) 
                                                              ------------ -------------  ----------- 
  Total assets ..............................................   $239,520      $ 18,340     $ 257,860 
                                                              ============ =============  =========== 
LIABILITIES AND STOCKHOLDERS' DEFICIENCY 
Current liabilities 
 Accounts payable ...........................................   $ 30,710      $            $  30,710 
 Accrued interest ...........................................        623          (600)(1)        23 
                                                                                (2,200)(1)    13,693 
 Accrued expenses ...........................................     13,193         2,700 (2) 
                                                                                 5,800 (1) 
 Current portion of senior debt .............................        660          (660)(1)     5,800 
 Current portion of capital lease obligations................      1,510                       1,510 
                                                              ------------ -------------  ----------- 
  TOTAL CURRENT LIABILITIES .................................     46,696         5,040        51,736 
Senior debt, less current portion ...........................    170,708       124,200 (1)   204,200
                                                                                80,000 (1) 
                                                                               (80,815)(1) 
                                                                               (93,938)(1) 
                                                                                 4,045 (4)    
Zero Coupon Notes, net.......................................     89,094       (99,803)(1)        --
                                                                                 3,746 (3) 
                                                                                 6,963 (4)        

Capital lease obligations less current portion...............        677                         677 
Other non-current liabilities................................      5,906            75 (6)     5,981 
                                                              ------------ -------------  ----------- 
  TOTAL LIABILITIES .........................................    313,081       (50,487)      262,594 
                                                              ------------ -------------  ----------- 
Stockholders' deficiency: 
 Common stock, $0.01 par; authorized 30,000,000 shares; 
 issued and outstanding 10,257,832 shares and 16,957,832 
 shares, respectively .......................................        103            67 (1)       170 
 Paid-in-capital.............................................     24,562       100,433 (1)   116,995
                                                                                (8,000)(1)    
 Accumulated deficit ........................................    (98,226)       (3,746)(3)  (121,899) 
                                                                               (11,008)(4) 
                                                                                (8,844)(5) 
                                                                                   (75)(6) 
                                                              ------------ -------------  ----------- 
  TOTAL STOCKHOLDERS' DEFICIENCY ............................    (73,561)       68,827        (4,734) 
                                                              ------------ -------------  ----------- 
  TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIENCY  ...........   $239,520      $ 18,340     $ 257,860 
                                                              ============ =============  =========== 
</TABLE>

     See Notes to Unaudited Pro Forma Condensed Consolidated Balance Sheet.

                                       20
<PAGE>
      NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET 


(1)    The net effect on cash of the transactions and the application of 
       proceeds thereof, as of September 27, 1997, is as follows: 

   
<TABLE>
<CAPTION>
<S>                                                               <C>
TOTAL SOURCES: 
Proceeds from the Offering............................              $100,500 
New Credit Agreement: 
 Current portion......................................                 5,800 
 Non-current portion..................................               124,200 
New Senior Subordinated Notes.........................                80,000 
                                                                  ---------- 
  Total sources.......................................              $310,500 
                                                                  ========== 
TOTAL USES: 
Existing Credit Agreement 
 Current portion......................................              $    660 
 Non-current portion..................................                80,815 
Senior Notes, including redemption premium............                93,938 
Zero Coupon Notes, including redemption premium ......                99,803 
Offering fees and expenses............................                 8,000 
New Credit Agreement fees and expenses................                 2,425 
New Senior Subordinated Notes fees and expenses ......                 2,900 
Accelerated payment of previously incurred liability                   2,200 
Accrued interest .....................................                   600 
Cash..................................................                19,159 
                                                                  ---------- 
  Total uses..........................................              $310,500 
                                                                  ========== 
</TABLE>
    

   
(2)    Represents fees and expenses related to the Existing Credit Agreement. 
(3)    Represents adjustment of Zero Coupon Notes to accreted value in 
       accordance with the Zero Coupon Notes Indenture. 
(4)    Represents accrual of redemption premiums on the Senior Notes and the 
       Zero Coupon Notes. 
(5)    Represents a write-off of unamortized deferred financing costs related 
       to the Company's previously outstanding debt, including (i) $6,144 
       relating to the bank credit agreement of the Company that existed prior 
       to the Existing Credit Agreement, the Senior Notes and the Zero Coupon 
       Notes and (ii) $2,700 relating to the Existing Credit Agreement. 
(6)    Represents compensation expense in connection with stock options 
       granted. 
    

                                       21
<PAGE>
                      DUANE READE INC. AND SUBSIDIARIES 

     UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS 
                     (IN THOUSANDS, EXCEPT SHARE AMOUNTS) 

                  FOR THE 39 WEEKS ENDED SEPTEMBER 27, 1997 

   
<TABLE>
<CAPTION>
                                                               PRO FORMA 
                                                HISTORICAL    ADJUSTMENTS    PRO FORMA 
                                               ------------ -------------  ------------ 
<S>                                            <C>          <C>            <C>
Net sales ....................................   $313,796      $             $313,796 
Cost of sales.................................    236,413                     236,413 
                                               ------------ -------------  ------------ 
Gross profit..................................     77,383            --        77,383 
                                               ------------ -------------  ------------ 
Selling, general and administrative expenses       48,218            75 (2)    48,293 
Amortization .................................      3,826                       3,826 
Depreciation .................................      2,584                       2,584 
Store pre-opening expenses....................        600                         600 
Nonrecurring charge...........................     10,887                      10,887 
                                               ------------ -------------  ------------ 
                                                   66,115            75        66,190 
                                               ------------ -------------  ------------ 
Operating income .............................     11,268           (75)       11,193 
Interest expense, net ........................     25,433       (10,341)(1)    15,092 
                                               ------------ -------------  ------------ 
Loss before income taxes......................    (14,165)       10,266        (3,899)(3) 
Income taxes..................................         --            --            -- 
                                               ------------ -------------  ------------ 
 Net loss.....................................   $(14,165)     $ 10,266      $ (3,899) 
                                               ============ =============  ============ 
 Net loss per common share....................   $  (1.34)                   $  (0.23) 
                                               ============                ============ 
Weighted average common shares outstanding  ..     10,600                      17,300 
                                               ============                ============ 

</TABLE>
    

                   FOR THE 52 WEEKS ENDED DECEMBER 28, 1996 

   
<TABLE>
<CAPTION>
                                                               PRO FORMA 
                                                HISTORICAL    ADJUSTMENTS   PRO FORMA 
                                               ------------ -------------  ----------- 
<S>                                            <C>          <C>            <C>
Net sales.....................................   $381,466      $             $381,466 
Cost of sales ................................    288,505                     288,505 
                                               ------------ -------------  ----------- 
Gross profit .................................     92,961            --        92,961 
                                               ------------ -------------  ----------- 
Selling, general and administrative expenses       59,048                      59,048 
Amortization..................................     16,217                      16,217 
Depreciation..................................      3,015                       3,015 
Store pre-opening expenses ...................        139                         139 
                                               ------------ -------------  ----------- 
                                                   78,419            --        78,419 
                                               ------------ -------------  ----------- 
Operating income..............................     14,542            --        14,542 
Interest expense, net.........................     32,396       (12,167)(4)    20,229 
                                               ------------ -------------  ----------- 
Loss before income taxes......................    (17,854)      (12,167)       (5,687) 
Income taxes..................................         --            --            -- 
                                               ------------ -------------  ----------- 
 Net loss.....................................   $(17,854)     $(12,167)     $ (5,687) 
                                               ============ =============  =========== 
 Net loss per common share....................   $  (1.69)                   $  (0.33) 
                                               ============                =========== 
Weighted average common shares outstanding ...     10,575                      17,289 
                                               ============                =========== 

</TABLE>
    

     See Notes to Unaudited Pro Forma Condensed Consolidated Statements of
     Operations.

                                       22
<PAGE>
 NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS 
                            (DOLLARS IN THOUSANDS) 

   The Unaudited Pro Forma Condensed Consolidated Statements of Operations 
reflect the following as if all transactions had occurred on December 31, 
1995: 

   (1) For the 39 weeks ended September 27, 1997: 

   
<TABLE>
<CAPTION>
<S>                                                                  <C>
Interest expense related to the New Senior Subordinated Notes (at 
 an assumed interest rate of 9.75%)(a) .............................  $  5,850 
Interest expense related to the New Credit Agreement (at an assumed 
 weighted average interest rate of 8.53%) (b) ......................     7,812 
Amortization of deferred financing costs related to the New Credit 
 Agreement and New Senior Subordinated Notes .......................       685 
Elimination of interest expense and amortization of deferred 
 financing costs related to the Company's previously outstanding 
 debt ..............................................................   (24,688) 
                                                                     ---------- 
                                                                      $(10,341) 
                                                                     ========== 
</TABLE>
    

   (2) Reflects a provision for compensation expense in connection with stock 
options issued. 
   
   (3) Upon the early retirement of the Senior Notes, the Zero Coupon Notes 
       and the Existing Credit Agreement as a consequence of the consummation 
       of the Refinancing Plan, the Company expects to realize an 
       extraordinary loss, which on a pro forma basis for the 39 weeks ended 
       September 27, 1997 would be approximately $23,598, comprised of: 
    
   
<TABLE>
<CAPTION>
<S>                                                              <C>
Redemption premium on Senior Notes..............................  $ 4,045 
Redemption premium on Zero Coupon Notes.........................    6,963 
Adjustment of Zero Coupon Notes to accreted value in accordance 
 with the Zero Coupon Note Indenture............................    3,746 
Write-off of unamortized deferred financing costs related to 
 the Company's previously outstanding debt......................    8,844 
                                                                 -------- 
Pro forma extraordinary loss (tax effect: none).................  $23,598 
                                                                 ======== 
</TABLE>
    
   
   (4) For the 52 weeks ended December 28, 1996: 
    
   
<TABLE>
<CAPTION>
<S>                                                                  <C>
Interest expense related to the New Senior Subordinated Notes (at 
 an assumed interest rate of 9.75%) (a) ............................  $  7,800 
Interest expense related to the New Credit Agreement (at an assumed 
 weighted average interest rate of 8.33%) (c) ......................    10,642 
Amortization of deferred financing costs related to the New Credit 
 Agreement and New Senior Subordinated Notes .......................     1,093 
Elimination of interest expense and amortization of deferred 
 financing costs related to the Company's previously outstanding 
 debt ..............................................................   (31,702) 
                                                                     ---------- 
                                                                      $(12,167) 
                                                                     ========== 
</TABLE>
    
   
- ------------ 
(a)     A 25 basis point (0.25%) increase or decrease in the assumed interest 
        rate would result in a change in interest expense of $150 for 
        the 39 weeks ended September 27, 1997 and $200 for the 52 weeks ended 
        December 28, 1996. 
(b)     A 25 basis point (0.25%) increase or decrease in the assumed interest 
        rate would result in a $228 change in interest expense. 
(c)     A 25 basis point (0.25%) increase or decrease in the assumed interest 
        rate would result in a $319 change in interest expense. 
    

                                       23
<PAGE>
                       SELECTED CONSOLIDATED HISTORICAL 
                         FINANCIAL AND OPERATING DATA 
     (In thousands, except per share amounts, percentages and store data) 

   The data set forth below as of December 31, 1992 and for the period 
September 26, 1992 through December 31, 1992, and as of January 1, 1994, 
December 31, 1994, December 30, 1995, December 28, 1996 and for each of the 
52 week periods then ended was derived from the consolidated financial 
statements of the Company. As used below, the term "Predecessor" refers to 
the operations of Duane Reade prior to the acquisition thereof by Bain 
Capital in September 1992. The basis of accounting as of September 25, 1992 
and for the period January 1, 1992 through September 25, 1992 reflects the 
historical basis of accounting of the Predecessor prior to the acquisition 
thereof by Bain Capital and such data was derived from the consolidated 
financial statements of the Predecessor. The data presented below for the 39 
weeks ended September 28, 1996 and September 27, 1997 and as of September 27, 
1997 have been derived from the Company's unaudited consolidated financial 
statements and, in the opinion of the Company's management, reflect and 
include all adjustments (consisting only of normal recurring adjustments) 
necessary for a fair presentation of such results. The results of operations 
for the 39 weeks ended September 27, 1997 are not necessarily indicative of 
the results that may be expected for a full fiscal year. This information 
should be read in conjunction with the historical consolidated financial 
statements of the Company, including the notes thereto, included elsewhere in 
this Prospectus. 

<TABLE>
<CAPTION>
                                         PREDECESSOR 
                                        ------------- 
                                            PERIOD 
                                          JANUARY 1 

                                              TO 
                                        SEPTEMBER 25, 
                                             1992 
<S>                                     <C>
STATEMENT OF OPERATIONS DATA: 
Net sales .............................    $167,634 
Cost of sales .........................     124,637 
                                        ------------- 
Gross profit ..........................      42,997 
Selling, general and administrative 
 expenses .............................      22,636 
Amortization ..........................           0 
Depreciation ..........................         723 
Store pre-opening expenses ............          -- 
Nonrecurring charges (1) ..............          -- 
                                        ------------- 
Operating income (loss) ...............      19,638 
Net interest expense ..................       3,298 
                                        ------------- 
Income (loss) before income tax  ......      16,340 
Provision for taxes ...................         620 
                                        ------------- 
Net income (loss) .....................    $ 15,720 
                                        ============= 
Earnings (loss) per common share  ..... 
Weighted average common shares 
 outstanding........................... 
OPERATING AND OTHER DATA: 
EBITDA (2) ............................    $ 20,380 
EBITDA as a percentage of sales  ......        12.2% 
Number of stores at end of period  ....          37 
Same store sales growth (3) ...........          -- 
Pharmacy same store sales 
 growth (3)(5)......................... 
Average store size (square feet) at 
 end of period ........................          -- 
Sales per square foot (6)..............          -- 
Pharmacy sales as a % of net sales 
 (5)...................................          -- 
Third-Party Plan sales as a % of 
 pharmacy sales (7) ................... 
Capital expenditures ..................    $    114 
BALANCE SHEET DATA (AT END OF PERIOD): 
Working capital .......................    $ 13,943 
Total assets ..........................     264,355 
Total debt and capital lease 
 obligations (8).......................     221,471 
Stockholders' equity (deficiency)  ....     (35,622) 
</TABLE>
<PAGE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                                              COMPANY 
                                        ------------------------------------------------------------------------------------ 
                                           PERIOD                                                    39 WEEKS ENDED 
                                        SEPTEMBER 26                                                 --------------
                                             TO                     FISCAL YEAR                                               
                                        DECEMBER 31, ------------------------------------------- SEPTEMBER 28, SEPTEMBER 27,
                                                        1993       1994      1995       1996        1996           1997 
<S>                                     <C>          <C>        <C>       <C>        <C>       <C>            <C>
STATEMENT OF OPERATIONS DATA: 
Net sales .............................    $60,785    $241,474   $281,103  $336,922   $381,466    $281,093       $313,796 
Cost of sales .........................     45,560     181,566    209,678   259,827    288,505     215,797        236,413 
                                        ------------ ---------  --------- ---------  --------- -------------  ------------- 
Gross profit ..........................     15,225      59,908     71,425    77,095     92,961      65,296         77,383 
Selling, general and administrative 
 expenses .............................      8,019      29,666     39,741    50,326     59,048      42,499         48,218 
Amortization ..........................      7,344      27,432     18,238    11,579     16,217       8,514          3,826 
Depreciation ..........................        166         729      1,184     1,929      3,015       2,295          2,584 
Store pre-opening expenses ............         --         300      1,220     1,095        139         139            600 
Nonrecurring charges (1) ..............         --          --         --        --         --          --         10,887 
                                        ------------ ---------  --------- ---------  --------- -------------  ------------- 
Operating income (loss) ...............       (304)      1,781     11,042    12,166     14,542      11,849         11,268 
Net interest expense ..................      6,989      26,199     27,480    30,224     32,396      24,334         25,433 
                                        ------------ ---------  --------- ---------  --------- -------------  ------------- 
Income (loss) before income tax  ......     (7,293)    (24,418)   (16,438)  (18,058)   (17,854)    (12,485)       (14,165) 
Provision for taxes ...................         --          --         --        --         --          --             -- 
                                        ------------ ---------  --------- ---------  --------- -------------  ------------- 
Net income (loss) .....................    $(7,293)   $(24,418)  $(16,438) $(18,058)  $(17,854)   $(12,485)      $(14,165) 
                                        ============ =========  ========= =========  ========= =============  ============= 
Earnings (loss) per common share  .....    $  (.73)   $  (2.34)  $  (1.55) $  (1.70)  $  (1.69)   $  (1.18)      $  (1.34) 
                                        ============ =========  ========= =========  ========= =============  ============= 
Weighted average common shares 
 outstanding...........................     10,046      10,448     10,633    10,650     10,575      10,589         10,600 
                                        ============ =========  ========= =========  ========= =============  ============= 
OPERATING AND OTHER DATA: 
EBITDA (2) ............................    $ 7,206    $ 29,975   $ 31,188  $ 27,443   $ 35,300    $ 23,814       $ 29,747 
EBITDA as a percentage of sales  ......       11.9%       12.4%      11.1%      8.2%       9.3%        8.5%           9.5% 
Number of stores at end of period  ....         37          40         51        59         60          60             65 
Same store sales growth (3) ...........        2.4%(4)     3.3%       1.6%     (3.5)%      8.3%        7.8%           7.9% 
Pharmacy same store sales 
 growth (3)(5).........................         --          --       14.2%      7.0%      25.5%       25.1%          25.4% 
Average store size (square feet) at 
 end of period ........................      6,166(4)    6,172      6,596     6,712      6,733       6,733          6,832 
Sales per square foot (6)..............   $  1,001(4) $  1,022   $    970  $    898   $    956    $    708       $    751 
Pharmacy sales as a % of net sales 
 (5)...................................         --        16.6%      17.6%     19.0%      21.8%       21.5%          24.8% 
Third-Party Plan sales as a % of 
 pharmacy sales (7) ...................                              45.7%     58.2%      64.4%       63.3%          72.9% 
Capital expenditures ..................   $    960    $  1,838   $  9,947  $  6,868   $  1,247    $    913       $  4,931 
BALANCE SHEET DATA (AT END OF PERIOD): 
Working capital .......................   $ 13,722    $ 14,285   $ 20,152  $ 13,699   $  9,917    $  8,220       $ 29,849 
Total assets ..........................    260,674     234,430    229,699   235,860    222,476     226,060        239,520 
Total debt and capital lease 
 obligations (8).......................    221,815     223,422    228,764   244,104    245,657     247,570        262,649 
Stockholders' equity (deficiency)  ....     16,236      (6,757)   (23,170)  (41,196)   (59,396)    (54,027)       (73,561) 
</TABLE>

                                       24       
<PAGE>
- ------------ 
   
(1)   During the first quarter of fiscal 1997, the Company considered a 
      public offering of its common stock and took certain steps in 
      connection with these plans. Such plans were abandoned upon 
      consummation of the Recapitalization discussed in Note 10 of the Notes 
      to Consolidated Financial Statements (Unaudited) for the 39 weeks ended 
      September 27, 1997. Costs and expenses incurred in connection with the 
      abandoned public offering, the Recapitalization and the exchange offers 
      referred to in Note 10 of the Notes to Consolidated Financial 
      Statements (Unaudited) aggregated approximately $10.9 million, including
      investment banking fees of $7.7 million (including $3.5 million to an 
      affiliate of DLJMBPII and $0.6 million to certain affiliates of Bain 
      Capital), legal and accounting fees of $1.6 million, stand-by commitment 
      fees relating to certain change of control offers of $1.2 million to an 
      affiliate of DLJMBPII, and other costs of $0.4 million, which the 
      Company has treated as a non-recurring expense because such expenses 
      related to financing activities in connection with the Recapitalization
      and related events, which the Company does not expect to repeat. 
    
(2)   As used herein, "EBITDA" means net income (loss) plus nonrecurring 
      charges, interest, income taxes, depreciation, amortization and other 
      non-cash items (primarily deferred rents). Management believes that 
      EBITDA, as presented, represents a useful measure of assessing the 
      performance of the Company's ongoing operating activities as it 
      reflects the earnings trends of the Company without the impact of 
      certain non-cash charges. Targets and positive trends in EBITDA are 
      used as the performance measure for determining management's bonus 
      compensation; EBITDA is also utilized by the Company's creditors in 
      assessing debt covenant compliance. The Company understands that, while 
      EBITDA is frequently used by security analysts in the evaluation of 
      companies, it is not necessarily comparable to other similarly titled 
      captions of other companies due to potential inconsistencies in the 
      method of calculation. EBITDA is not intended as an alternative to cash 
      flow from operating activities as a measure of liquidity, nor an 
      alternative to net income as an indicator of the Company's operating 
      performance nor any other measure of performance in conformity with 
      GAAP. 
      A reconciliation of net income (loss) to EBITDA for each period 
      included above is set forth below (dollars in thousands): 

<TABLE>
<CAPTION>
                          JAN. 1     SEPT. 26                                                         39 WEEKS ENDED
                            TO          TO                        FISCAL YEAR                         -------------- 
                        SEPT. 25,    DEC. 31, ------------------------------------------------     SEPT. 28,    SEPT. 27, 
                           1992        1992         1993        1994        1995        1996         1996        1997 
<S>                    <C>         <C>         <C>         <C>          <C>         <C>          <C>         <C>
Net income (loss) ....   $15,720     $(7,293)    $(24,418)   $(16,438)    $(18,058)   $(17,854)    $(12,485)   $(14,165) 
Net interest expense       3,298       6,989       26,199      27,480       30,224      32,396       24,334      25,433 
Amortization .........        --       7,344       27,432      18,238       11,579      16,217        8,514       3,826 
Depreciation .........       723         166          729       1,184        1,929       3,015        2,295       2,584 
Nonrecurring charges          --          --           --          --           --          --           --      10,887 
Other non-cash items         639          --           33         724        1,769       1,526        1,156       1,182 
                       ----------- ----------  ----------- -----------  ----------- -----------  ----------- ----------- 
EBITDA ...............   $20,380     $ 7,206     $ 29,975    $ 31,188     $ 27,443    $ 35,300     $ 23,814    $ 29,747 
                       =========== ==========  =========== ===========  =========== ===========  =========== =========== 
</TABLE>

(3)    Same store sales figures include stores that have been in operation for 
       at least 13 months. 
(4)    For the year ended December 31, 1992. 
(5)    Prior to 1993, the Company did not separately track pharmacy sales. 
(6)    The Company experienced a decline in sales per square foot from 1993 
       through 1995 as a result of the opening of additional stores in 
       connection with the Company's expansion. The opening of such additional 
       stores resulted in a decline in sales per square foot principally 
       because (i) the average square footage for the new stores was greater 
       than that of the existing store base and (ii) new stores generally take 
       some time to reach a mature level of sales. See "Management's 
       Discussion and Analysis of Financial Condition and Results of 
       Operations--General." 
(7)    Prior to fiscal year 1994, the Company's pharmacy system did not 
       separately track third-party sales. 
(8)    Excludes deferred rent obligations of approximately $4.0 million and 
       $5.4 million at December 28, 1996 and at September 27, 1997, 
       respectively. 

                                       25
<PAGE>
                   MANAGEMENT'S DISCUSSION AND ANALYSIS OF 
                FINANCIAL CONDITION AND RESULTS OF OPERATIONS 

   The following should be read in connection with the consolidated financial 
statements of the Company and the notes thereto included elsewhere in this 
Prospectus. 

GENERAL 

   The Company generates revenues primarily through sales of OTC drugs and 
prescription pharmaceutical products, health and beauty aids, food and 
beverage items, tobacco products, cosmetics, housewares, hosiery, greeting 
cards, photofinishing, photo supplies and seasonal merchandise. Health and 
beauty products, including OTC drugs, represent the largest of the Company's 
product categories. The Company's primary costs and expenses consist of (i) 
inventory costs, (ii) labor expenses and (iii) occupancy costs. 

   In 1994 and 1995, the Company experienced rapid expansion, growing from 40 
stores to 59 stores. However, as a result of liquidity constraints and the 
need for improved inventory controls, the Company was forced to suspend its 
store expansion program in late 1995. In early 1996, a strengthened 
management team led by Anthony Cuti, the Company's new Chairman and Chief 
Executive Officer, took several measures to improve operations such as 
decreasing out-of-stock occurrences, creating a loss prevention function to 
control inventory shrink and continuing to invest in MIS. 

   The Company had sales per square foot of $956 and approximately $1,054 in 
fiscal 1996 and fiscal 1997, respectively. The Company believes that sales 
per square foot are a useful measure of comparing the Company's performance 
to that of its competitors because it is a measure of a store's sales 
productivity. The Company experienced a decline in sales per square foot from 
1993 through 1995 as a result of the opening of additional stores in 
connection with the Company's expansion plans during that period. The opening 
of such additional stores resulted in a decline in sales per square foot 
principally because (i) the average square footage for the new stores was 
greater than that of the existing store base and (ii) new stores generally 
take some time to reach a mature level of sales. The Company currently 
expects that its sales per square foot may decline as it embarks on its plan 
to increase new store openings during 1998 and 1999. The Company believes 
that its competitors in the industry experience increases and decreases in 
sales per square foot for similar reasons. 

   
   In 1997, the Company resumed its store expansion program, opening seven 
stores in 1997. Generally a new Duane Reade store requires an investment of 
approximately $1.1 million in capital expenditures and working capital. Since 
1993, all of the Company's new stores have become profitable on an operating 
basis within the first full year of operation. Over the next two years, the 
Company plans to open approximately 30 to 40 stores, primarily in New York 
City. 
    

   Over the past two years, Third Party Plans, including managed care 
providers and insurance companies, have comprised an increasing percentage of 
the Company's pharmacy business as the health care industry shifts to managed 
care. While sales to customers covered by Third Party Plans result in lower 
gross profit rates due to competitive pricing, the Company believes that such 
lower rates are offset by increased volume of pharmacy sales and the 
opportunity to leverage fixed expenses. 

   The Company includes stores that have been in operation for at least 13 
months for purposes of calculating comparable store sales figures. 

   The Company's predecessor was founded in 1960. In 1992, Bain Capital 
formed the Company to acquire the Company's predecessor from its founders 
through a leveraged buyout, financed primarily with the proceeds from the 
Zero Coupon Notes and the Senior Notes. In June 1997, investment funds 
affiliated with DLJMBPII (the "DLJMB Entities"), an affiliate of DLJ, one of 
the Underwriters, acquired approximately 91.5% of the outstanding capital 
stock of the Company from Bain Capital and certain other selling 
securityholders, for approximately $78.7 million in cash, pursuant to a 
Recapitalization Agreement, dated June 18, 1997 (the "Recapitalization 
Agreement"). Upon consummation of such purchase, the Company reclassified all 
of its outstanding capital stock (then consisting of four classes) into one 
class of common stock, $0.01 par value per share. Upon consummation of the 
Offering, assuming no exercise 

                                       26
<PAGE>
   
of the Underwriters' overallotment option, the DLJMB Entities will hold 
approximately 52.4% of the Common Stock. See "Principal and Selling 
Stockholders." 
    

   Prior to the consummation of the Offering, the Company's primary asset is 
all of the outstanding common stock of Daboco, Inc., a New York corporation 
("Daboco"), with Daboco and DRI I, Inc. ("DRI"), a direct wholly-owned 
subsidiary of Daboco, together owning all of the outstanding partnership 
interests of Duane Reade, a New York general partnership ("Duane Reade") 
(Daboco owns a 99% partnership interest and DRI owns the remaining 1% 
partnership interest). Substantially all of the operations of the Company are 
conducted through Duane Reade. Concurrently with the consummation of the 
Offering, Daboco will be merged with and into the Company (the "Merger"), 
resulting in the Company directly owning 99% of the partnership interests of 
Duane Reade (the "Partnership Interest") and DRI continuing to own a 1% 
partnership interest. Following the consummation of the Merger, the primary 
assets of the Company will be the Partnership Interest and 100% of the 
outstanding common stock of DRI. 

RESULTS OF OPERATIONS 

   The following sets forth the results of operations as a percentage of 
sales for the periods indicated. 

<TABLE>
<CAPTION>
                                                                   39 WEEKS ENDED 
                                                         -------------------------------- 
                                     FISCAL YEAR           SEPTEMBER 28,   SEPTEMBER 27, 
                             ---------------------------- 
                               1994      1995     1996         1996             1997 
<S>                          <C>      <C>       <C>      <C>              <C>
Net sales ..................   100.0%   100.0%    100.0%       100.0%          100.0% 
Cost of sales ..............    74.6     77.1      75.6         76.8            75.3 
                             -------- --------  -------- ---------------  --------------- 
Gross profit ...............    25.4     22.9      24.4         23.2            24.7 
                             -------- --------  -------- ---------------  --------------- 
Selling, general and 
 administrative expenses  ..    14.1     14.9      15.5         15.1            15.4 
Amortization ...............     6.5      3.5       4.3          3.0             1.2 
Depreciation ...............     0.4      0.6       0.8          0.8             0.8 
Store pre-opening expenses       0.4      0.3       0.0          0.1             0.2 
Nonrecurring charges .......     --       --        --           --              3.5 
                             -------- --------  -------- ---------------  --------------- 
Operating income ...........     4.0      3.6       3.8          4.2             3.6 
Net interest expense .......     9.8      9.0       8.5          8.6             8.1 
                             -------- --------  -------- ---------------  --------------- 
Net loss ...................    (5.8)%   (5.4)%    (4.7)%       (4.4)%          (4.5)% 
                             ======== ========  ======== ===============  =============== 
</TABLE>

 39 WEEKS ENDED SEPTEMBER 27, 1997 COMPARED TO 39 WEEKS ENDED SEPTEMBER 28, 
1996 

   Net sales in the 39 weeks ended September 27, 1997 were $313.8 million, an 
increase of 11.6% over net sales of $281.1 million for the 39 weeks ended 
September 28, 1996. The increase was attributable to increased comparable 
store sales of 7.9% and the inclusion of one new store opened during the 39 
weeks ended September 28, 1996 for the entire 1997 period and five new stores 
opened in 1997. 

   Cost of sales as a percentage of net sales decreased to 75.3% for the 39 
weeks ended September 27, 1997 from 76.8% for the 39 weeks ended September 
28, 1996, resulting in an increase in gross profit margin to 24.7% for the 
1997 period from 23.2% during the same period in 1996. The increase in gross 
margin resulted from a number of factors including (i) increased contribution 
from the sale of higher margin merchandise such as cosmetics, vitamins, 
general merchandise, generic drugs and private label products, (ii) higher 
promotional allowances received from vendors and (iii) occupancy costs that 
increased at a lesser rate than the rate at which sales increased. 

   Selling, general and administrative expenses represented 15.4% and 15.1% 
of net sales in the 39 weeks ended September 27, 1997 and September 28, 1996, 
respectively. The percentage increase in 1997 compared to 1996 resulted 
principally from higher selling and administrative expenses including (i) 
higher store salaries as a percentage of net sales (principally from new 
stores during the early months of 

                                       27
<PAGE>
operation) and (ii) operating costs related to the Company's management 
information systems department, partially offset by elimination of agreements 
requiring the annual payment of $1.0 million in management fees to Bain 
Capital. Such agreements were terminated as a result of the Recapitalization. 
The Company believes that as the Company's new stores mature, salaries will 
increase at a lesser rate than store sales. 

   Amortization of goodwill and other intangibles in the 39 weeks ended 
September 27, 1997 and September 28, 1996 was $3.8 million and $8.5 million, 
respectively. The decrease in amortization is principally a result of the 
completion in 1996 of amortization of covenants not to compete and the 
related write-off of the balance of such amounts during the fourth quarter of 
1996. 

   Depreciation was $2.6 million and $2.3 million in the 39 weeks ended 
September 27, 1997 and September 28, 1996, respectively. 

   Store pre-opening expenses increased from $0.1 million in the 39 weeks 
ended September 28, 1996 to $0.6 million in the 39 weeks ended September 27, 
1997 due to the opening of five new store locations in 1997 compared to one 
in 1996. 

   Net interest expense was $25.4 million in the 39 weeks ended September 27, 
1997 compared to $24.3 million in the 39 weeks ended September 28, 1996. The 
increase in interest expense was principally due to (i) higher non-cash 
accretion of the Zero Coupon Notes, (ii) interest related to financing of 
third party accounts receivable and (iii) increased interest on borrowings 
under the revolving credit facility, partially offset by (a) reduced interest 
on term loan borrowings caused by the decrease in average balance from $72.8 
million for the 39 weeks ended September 28, 1996 to $66.5 million for the 39 
weeks ended September 27, 1997 and a decrease in the average interest rate 
from 9.1% for the 39 weeks ended September 28, 1996 to 8.8% for the 39 weeks 
ended September 27, 1997 and (b) reduced interest on capital lease 
obligations. 

   The net loss for the Company increased by $1.7 million from $12.5 million 
in the 39 weeks ended September 28, 1996 to $14.2 million in the 39 weeks 
ended September 27, 1997 primarily as a result of nonrecurring charges (see 
Note 11 of Notes to Consolidated Financial Statements (Unaudited)) and 
increases in selling, general and administrative expenses and interest 
expense, partially offset by increased sales and gross profit margin and 
lower amortization of intangibles. The Company's EBITDA improved by $5.9 
million or 24.9% to $29.7 million in the 39 weeks ended September 27, 1997 
compared to $23.8 million in the 39 weeks ended September 28, 1996. EBITDA as 
a percentage of sales increased to 9.5% in the 39 weeks ended September 27, 
1997 from 8.5% in the 39 weeks ended September 28, 1996. 

 FISCAL 1996 COMPARED TO FISCAL 1995 

   Net sales in 1996 were $381.5 million, an increase of 13.2% over 1995 net 
sales of $336.9 million. The increase was due to increased comparable store 
sales of 8.3% and the inclusion of eight stores opened during 1995 for the 
entire 1996 period and of one store opened in 1996. The increase in 
comparable store sales was primarily attributable to increased pharmacy 
sales, which increased to 21.8% of total sales in 1996 compared to 19.0% of 
total sales in 1995. 

   Cost of sales as a percentage of net sales decreased to 75.6% for 1996 
from 77.1% for 1995, resulting in an increase in gross profit margin to 24.4% 
for 1996 from 22.9% for 1995. The increase in gross margin resulted from a 
number of factors including (i) lower inventory shrink losses, (ii) increased 
contributions from the sale of generic drugs and private label products, 
(iii) less promotional activity and (iv) lower rent-to-sales ratios in stores 
opened during 1995 and 1994. The increases were partially offset by lower 
gross margins resulting from sales to customers covered by Third Party Plans. 

   Selling, general and administrative expenses were $59.0 million or 15.5% 
of net sales and $50.3 million or 14.9% of net sales in 1996 and 1995, 
respectively. The percentage increase in 1996 compared to 1995 resulted 
principally from higher administrative expenses, including (i) operating 
costs related to the Company's management information systems department, 
(ii) administrative salaries and one time executive search and severance 
expenses and (iii) professional and consulting fees principally for the 
warehouse and loss prevention areas. The increases were partially offset by 
lower store operating 

                                       28
<PAGE>
expenses as a percentage of net sales primarily due to a higher volume of 
pharmacy sales, which allows the Company to leverage other fixed store 
operating expenses. 

   Amortization of goodwill and other intangibles in 1995 and 1996 was $11.6 
million and $16.2 million, respectively. The increase in amortization was 
caused by an increase in the amortization of covenants not to compete from 
$8.1 million in 1995 to $11.4 million in 1996 and amortization of systems 
installation and integration costs in an amount of $1.4 million in 1996. The 
increase in amortization of covenants not to compete was caused by the 
write-off of the balance of such intangibles in 1996 resulting from the 
termination of the related agreements. Amortization of systems installation 
and integration costs began in 1996. 

   The increase in depreciation from $1.9 million in 1995 to $3.0 million in 
1996 resulted principally from (i) depreciation of data processing equipment 
which began in 1996 and (ii) a full year's depreciation in 1996 of assets of 
eight stores that were opened in 1995. 

   Store pre-opening expenses decreased from $1.1 million in 1995 to $0.1 
million in 1996 due to the opening of one new store location in 1996 compared 
to eight in 1995. 

   Net interest expense increased 7.2% to $32.4 million in 1996 from $30.2 
million in 1995. The increase in interest expense was principally due to the 
higher non-cash accretion of the Zero Coupon Notes offset, in part, by 
reduced interest on term loan borrowings resulting from the decrease in 
average outstanding balance from $75.1 million to $72.0 million and a 
decrease in the average interest rate from 9.5% to 9.1%. 

   The net loss for the Company decreased by $0.2 million or 1.1% from $18.1 
million in 1995 to $17.9 million in 1996 primarily as a result of increased 
sales and gross profit margin offset, in part, by increases in selling, 
general and administrative expenses and amortization of intangibles. The 
Company's EBITDA increased by $7.9 million or 28.6% to $35.3 million in 1996 
compared to $27.4 million in 1995. EBITDA as a percentage of sales increased 
to 9.3% in 1996 from 8.2% in 1995. 

 FISCAL 1995 COMPARED TO FISCAL 1994 

   Net sales in 1995 were $336.9 million, an increase of 19.9% over 1994 net 
sales of $281.1 million. The increase was primarily due to the inclusion of 
11 new stores opened during 1994 for the entire 1995 period and of eight 
stores opened during 1995, partially offset by a decrease in comparable store 
sales of 3.5%. 

   Cost of sales as a percentage of net sales increased to 77.1% for 1995 
from 74.6% for 1994. The increase in cost of sales resulted from a number of 
factors, including: (i) increased inventory losses arising from inventory 
shrink and from difficulties encountered in implementing new warehousing and 
merchandising systems, (ii) delays in implementation of normal price 
increases, (iii) increased promotional activity, primarily in the last 
quarter of 1995, and (iv) increased occupancy expense as a percentage of 
sales in 1995 as compared with 1994. These changes were partially offset by a 
decline in amortization of certain acquisition costs, which amortization was 
completed in the third quarter of 1994. 

   Selling, general and administrative expenses for 1995 increased to $50.3 
million from $39.7 million for 1994, representing 14.9% and 14.1% of sales in 
1995 and 1994, respectively. Such percentage increase in 1995 resulted 
principally from additional costs from operating new stores and the 
implementation of new MIS. 

   Amortization of goodwill and other intangibles decreased from $18.2 
million in 1994 to $11.6 million in 1995. This decrease was primarily 
attributable to a decrease in amortization of covenants not to compete from 
$13.0 million in 1994 to $8.1 million in 1995. The decrease in amortization 
of covenants not to compete in 1995 as compared to 1994 is a result of the 
double declining balance method of amortization for such intangibles. 
Amortization of customer files in connection with the acquisition of the 
Company by Bain Capital in September 1992, which amounted to $1.7 million in 
1994, was completed in the third quarter of 1994. 

   Depreciation charges in 1995 and 1994 were $1.9 million and $1.2 million, 
respectively. The increase in 1995 resulted principally from (i) depreciation 
in 1995 of assets of eight new store locations opened and (ii) a full year's 
depreciation in 1995 of assets of 11 store locations that were opened in 1994 
as compared to one-half year's depreciation of such assets in 1994. 

                                       29
<PAGE>
   Store pre-opening expenses of $1.1 million and $1.2 million in 1995 and 
1994, respectively, relate principally to eight new store locations opened in 
1995 and 11 new store locations opened in 1994. 

   Net interest expense increased from $27.5 million in 1994 to $30.2 million 
in 1995. This increase was principally due to an increase in the non-cash 
accretion of the Zero Coupon Notes of $1.2 million and higher interest on 
term loan borrowings resulting from a higher average interest rate of 9.5% 
for 1995 as compared to 7.8% for 1994. 

   The net loss for the Company increased by $1.6 million or 9.8% from $16.4 
million in 1994 to $18.1 million in 1995 primarily as a result of a decrease 
in gross profit and an increase in selling, general and administrative 
expenses offset, in part, by a decrease in amortization expense. The 
Company's EBITDA decreased by $3.8 million or 12.2% to $27.4 million in 1995 
compared to $31.2 million in 1994. EBITDA as a percentage of sales declined 
to 8.2% in 1995 from 11.1% in 1994. 

LIQUIDITY AND CAPITAL RESOURCES 

   
   On September 30, 1997, the Company entered into the Existing Credit 
Agreement, which provides for, among other things, $65.5 million of term 
loans and up to $30.0 million of revolving loans. As of October 25, 1997, 
outstanding balances thereunder totaled $91.5 million. The Company utilizes 
cash flow from operations, together with borrowings under the revolving 
portion of the Existing Credit Agreement, to fund working capital needs, 
investing activities (consisting primarily of capital expenditures) and 
financing activities (normal debt service requirements, interest payments and 
repayment of term and revolving loans outstanding). Concurrently with the 
consummation of the Refinancing Plan, the Company expects to refinance and 
replace the Existing Credit Agreement with the New Credit Agreement. See 
"Description of Certain Indebtedness--New Credit Agreement." 
    

   Working capital was $9.9 million and $13.7 million as of December 28, 1996 
and December 30, 1995, respectively, and $29.8 million on September 27, 1997. 
The Company's capital requirements primarily result from opening and stocking 
new stores and from the continuing development of new MIS. The Company's 
ability to open stores in 1996 was limited to a certain degree by liquidity 
considerations. The Company believes that there are significant opportunities 
to open additional stores, and currently plans to open 30 to 40 stores in the 
next two years. The Company expects to spend approximately $16 million in 
1998 on capital expenditures primarily for new and replacement stores. 
Working capital is also required to support inventory for the Company's 
existing stores. Historically, the Company has been able to lease its store 
locations. The Company has experienced a significant increase in accounts 
receivable due to increased pharmacy sales in connection with Third Party 
Plans, as compared to non-Third Party Plan sales which are generally paid by 
cash or credit card. However, the Company believes that it has adequately 
provided for liquidity by entering into a non-recourse factoring arrangement 
whereby the Company resells accounts receivable associated with Third Party 
Plans. 

   For the fiscal year ended December 28, 1996, net cash provided by 
operating activities was $12.6 million, compared to $6.7 million for the 
fiscal year ended December 30, 1995. The primary reasons for this increase 
relate to an increase in operating earnings before the amortization of 
goodwill and other intangibles, depreciation and amortization of property and 
equipment and interest expense, partially offset by a decrease in working 
capital primarily due to a decrease in accounts payable. For the fiscal year 
ended December 28, 1996, net cash used in investing activities was $3.8 
million, compared to $12.8 million for the fiscal year ended December 30, 
1995. This reduction primarily resulted from a decrease in capital 
expenditures and a decrease in systems development costs. For the fiscal year 
ended December 28, 1996, net cash used in financing activities was $10.7 
million, compared to $4.8 million provided by financing activities for the 
fiscal year ended December 30, 1995. This reduction primarily resulted from 
decreased borrowings under the Company's then existing credit facility and a 
decrease in capital lease financing. 

   
   For the 39 weeks ended September 27, 1997, net cash used in operating 
activities was $3.2 million, compared to $6.7 million provided by operating 
activities during the 39 weeks ended September 28, 1996. The primary reasons 
for this decrease are (i) an increase in inventory and accounts payable 
during the 1997 period, partially offset by an increase in operating 
earnings. The Company's significant increase in inventory resulted from 
management's decision to take advantage of 
    

                                       30
<PAGE>
   
a number of forward purchasing opportunities, accumulate inventory in 
advance of additional store openings and seasonal inventory buildup during the
1997 period. The Company believes that the activities did not and will not 
materially adversely affect its liquidity. For the 39 weeks ended September 27, 
1997, net cash used in investing activities was $3.9 million, compared to 
$2.9 million for the 39 weeks ended September 28, 1996. This increase primarily 
resulted from an increase in capital expenditures during the 1997 period, 
partially offset by a decrease in the capitalization of systems development 
costs. For the 39 weeks ended September 27, 1997, net cash provided by financing
activities was $7.1 million, compared to $5.6 million used in financing 
activities for the 39 weeks ended September 28, 1996. This increase primarily 
resulted from increased borrowings under the revolving portion of the Existing 
Credit Agreement. 

   Leases for eight of the Company's stores that generated approximately 
12.8% of the Company's net sales for the 39 weeks ended September 27, 1997 
are scheduled to expire before the end of the year 2000. The Company believes 
that it will be able to renew such leases on economically favorable terms or, 
alternatively, find other economically attractive locations to lease. See 
"Risk Factors--Uncertainty of Lease Renewals." 
    

   As of September 27, 1997, approximately 1,800 of the Company's 
approximately 2,000 employees were represented by various labor unions and 
were covered by collective bargaining agreements. Pursuant to the terms of 
such collectively bargaining agreements, the Company is required to pay 
certain annual increases in salary and benefits to such employees. The 
Company does not believe that such increases will have a material impact on 
the Company's liquidity or results of operations. See "Risk 
Factors--Collective Bargaining Agreements" and "Business--Employees." 

   The net proceeds received by the Company from the Offering, together with 
the net proceeds received by the Company from the Notes Offering and 
borrowings under the New Credit Agreement, will be used to complete the 
Refinancing Plan. See "Use of Proceeds." The Refinancing Plan is designed to 
enhance the Company's financial flexibility and enable it to pursue growth 
opportunities and implement capital improvements. The Company expects that 
the Refinancing Plan will reduce the Company's overall level of indebtedness, 
simplify the Company's capital structure and provide it with access to 
additional borrowings. See "Prospectus Summary--Refinancing Plan." 

   Following the implementation of the Refinancing Plan, the Company believes 
that, based on current levels of operations and anticipated growth, cash flow 
from operations, together with other available sources of funds, including 
borrowings under the New Credit Agreement, will be adequate for at least the 
next two years to make required payments of principal and interest on the 
Company's indebtedness, to fund anticipated capital expenditures and working 
capital requirements and to comply with the terms of its debt agreements. The 
ability of the Company to meet its debt service obligations and reduce its 
total debt will be dependent upon the future performance of the Company and 
its subsidiaries which, in turn, will be subject to general economic, 
financial, business, competitive, legislative, regulatory and other 
conditions, certain of which are beyond the Company's control. In addition, 
there can be no assurance that the Company's operating results, cash flow and 
capital resources will be sufficient for payment of its indebtedness in the 
future. The Company expects that substantially all of its borrowings under 
the New Credit Agreement will bear interest at floating rates; therefore, the 
Company's financial condition will be affected by the changes in prevailing 
interest rates. The Company expects to enter into interest rate protection 
agreements to minimize the impact from a rise in interest rates. See "Risk 
Factors--Risks Associated with Substantial Indebtedness." 

TAX BENEFITS FROM NET OPERATING LOSSES 

   At September 27, 1997, the Company had net operating loss carryforwards 
("NOLs") of approximately $71.0 million, which are due to expire in the years 
2007 through 2012. These NOLs may be used to offset future taxable income 
through 2012 and thereby reduce or eliminate the Company's federal income 
taxes otherwise payable. The Internal Revenue Code of 1986, as amended (the 
"Code"), imposes significant limitations on the utilization of NOLs in the 
event of an "ownership change," as defined in section 382 of the Code (the 
"Section 382 Limitation"). The Section 382 Limitation is an annual limitation 
on the amount of pre-ownership change NOLs that a corporation may use to 
offset its post-ownership change income. The Section 382 Limitation is 
calculated by multiplying the value of a corporation's stock immediately 
before an ownership change by the long-term tax-exempt rate (as published by 
the Internal 

                                       31
<PAGE>
Revenue Service). Generally, an ownership change occurs with respect to a 
corporation if the aggregate increase in the percentage of stock ownership 
(by value) of that corporation by one or more 5% shareholders (including 
certain groups of shareholders who in the aggregate own at least 5% of that 
corporation's stock) exceeds 50 percentage points over a three-year testing 
period. The Recapitalization caused the Company to experience an ownership 
change. As a result, the Company currently is subject to an annual Section 
382 Limitation of approximately $5.0 million on the amount of NOLs generated 
prior to the Recapitalization that the Company may utilize to offset future 
taxable income. In addition, the Company believes that it will generate 
approximately $42.0 million of NOLs in connection with the Refinancing Plan. 
Such NOLs will not be subject to the Section 382 Limitation and may be 
utilized to offset future taxable income. However, there can be no assurance 
that any NOLs will be able to be utilized by the Company to offset future 
taxable income or that such NOLs will not become subject to limitation due to 
future ownership changes. The Company does not believe that the Offering will 
result in an ownership change. 

YEAR 2000 COMPLIANCE 

   The Company has several computer software systems which will require 
modification or upgrading to accomodate the year 2000 and thereafter. The 
Company believes that all systems can be changed by the end of 1999 and does 
not expect the cost of the changes to be material to the Company's financial 
condition or results of operations. 

SEASONALITY 

   In general, sales of drugstore items such as prescription drugs, OTC drugs 
and health and beauty care products exhibit limited seasonality in the 
aggregate, but do vary by product category. Quarterly results are primarily 
affected by the timing of new store openings and the sale of seasonal 
products. In view of the Company's recent expansion of seasonal 
merchandising, the Company expects slightly greater revenue sensitivity 
relating to seasonality in the future. 

INFLATION 

   The Company believes that inflation has not had a material impact on 
results of operations for the Company during the three years ended December 
28, 1996 and the 39 weeks ended September 27, 1997. 

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS 

   In February 1997, the Financial Accounting Standards Board issued SFAS No. 
128, "Earnings per Share," which requires the presentation of basic and 
diluted earnings per share in a company's financial statements for reporting 
periods ending subsequent to December 15, 1997. Early adoption of SFAS No. 
128 is not permitted. The adoption of SFAS No. 128 is not expected to have a 
material impact on the Company's consolidated financial statements. 

   As of September 27, 1997, there were outstanding options to purchase an 
aggregate of 1,628,441 shares of Common Stock, which shares are not included 
in the calculation of earnings per share for the 39 weeks ended September 27, 
1997 and would not be included in such calculation under the guidance 
prescribed by SFAS No. 128 because of the anti-dilutive nature of these 
instruments. 

                                       32
<PAGE>
                                   BUSINESS

THE DRUGSTORE INDUSTRY 

   The U.S. drugstore industry generated approximately $91 billion of retail 
sales in 1996 according to Drug Store News. The industry has experienced 
strong and steady growth, having expanded at a 6.2% compound annual rate over 
the ten years through 1996. The industry is expected to continue to grow as 
the aging of the population drives long-term demand growth for prescription 
drugs. The Company believes that prescription drug use generally rises with 
age. In addition to these positive demographic trends, the shift to 
increasing use of Third Party Plans is increasing overall prescription drug 
usage. Third Party Plans tend to favor lower cost drug therapies over 
alternative treatment methods such as surgery or in-hospital treatment. 
Additionally, by reducing the out-of-pocket expense to the consumer and by 
improving patients' compliance for prescription drug use, Third Party Plans 
have helped increase unit growth in prescription drugs. 

   In recent years, the drugstore industry has experienced significant 
consolidation, as national chains have gained market share from independent 
operators. According to Drug Store News, the number of drugstores has fallen 
from approximately 54,000 in 1990 to approximately 40,000 in 1996. The share 
of industry sales represented by independent drugstores (i.e., operators of 
less than four stores) has fallen from 35% in 1991 to 24% in 1996. Over the 
last ten years, sales at chain drugstores such as Duane Reade have grown at a 
compound annual rate of 8.4% compared to the industry average of 6.2%. 

   
   The increased role of Third Party Plans has contributed significantly to 
industry consolidation. According to IMS America, pharmacy business 
attributable to Third Party Plans as a percentage of total pharmacy sales has 
risen to 67% in 1996 from 37% in 1990. Third Party Plans typically require 
drugstores to enter into contracts with third party payors (such as insurance 
plans, HMOs, preferred-provider organizations ("PPOs") and other managed care 
providers) to provide prescription drugs at specified rates of reimbursement 
for their membership. Although sales to customers covered by Third Party 
Plans typically result in lower gross margins compared to cash sales, 
management believes that the lower gross margins are offset by the increased 
volume of pharmacy sales generated by such Third Party Plans. Drugstore 
chains such as the Company, which have high penetration within their markets 
and are able to handle the payment processing of such Third Party Plans, are 
better able to service the customers of the Third Party Plans and are 
therefore gaining market share in the sale of prescription drugs from 
independent drugstores and small chains. 
    

   Third Party Plans typically seek to form alliances with drugstore chains 
in order to benefit from the chains' multiple locations and to take advantage 
of on-line management information systems that facilitate claims processing. 
Management believes that penetration of Third Party Plans in Manhattan has 
historically lagged behind the penetration of such Third Party Plans in the 
rest of the United States because until 1994, neither Duane Reade nor most of 
Manhattan's independent drugstores aggressively pursued alliances with Third 
Party Plans. The Company believes that its extensive network of conveniently 
located stores, strong local market position, pricing policies and reputation 
for high quality health care products and services provide Duane Reade with a 
competitive advantage in attracting business from individual customers as 
well as Third Party Plans. While management believes that Third Party Plans 
have grown significantly in Manhattan since 1994, it still remains relatively 
less penetrated than the rest of the country. The Company believes that as 
Third Party Plans continue to penetrate the Manhattan market, the number of 
independent drugstores will decline due to competitive pressures. 

GENERAL 

   
   Duane Reade is the largest drugstore chain in New York City, based on 
sales volume, with 58 of its 67 stores located in Manhattan's high-traffic 
business and residential districts. The Company operates almost twice as many 
stores in Manhattan as its next largest competitor. Since opening its first 
store in 1960, the Company has successfully executed a marketing and 
operating strategy tailored to the unique characteristics of New York City, 
the largest and most densely populated market in the United States. According 
to Drug Store News, Duane Reade is the leading drugstore chain in the United 
States in terms 
    

                                       33
<PAGE>
of sales per square foot, at $956 per square foot in 1996, which was more 
than two times the national average for drugstore chains. For the fiscal year 
ended December 28, 1996, the Company had sales of $381.5 million and EBITDA 
of $35.3 million, increases of 13.2% and 28.6%, respectively, over the 1995 
fiscal year. For the 39 weeks ended September 27, 1997, the Company had sales 
of $313.8 million and EBITDA of $29.7 million, increases of 11.6% and 24.9%, 
respectively, over the comparable 1996 period. For the fiscal year ended 
December 28, 1996 and the 39 week period ended September 27, 1997, the 
Company had net losses of $17.9 million and $14.2 million, respectively, and, 
on a pro forma basis, after giving effect to the Offering and the Refinancing 
Plan, would have had net losses of $5.7 million and $3.9 million, 
respectively, for such periods. 

   The Company enjoys strong brand name recognition in New York City, which 
it believes results from the Company's many locations in high-traffic areas 
of Manhattan and the 30 million shopping bags with the distinctive Duane 
Reade logo that the Company distributes annually. An independent survey 
conducted in 1996 indicated that approximately 84% of the people who live or 
work in Manhattan recognize the Duane Reade name, and seven out of ten 
shopped at a Duane Reade store in the past twelve months. The Company was 
also recently named "Regional Drug Store Chain of the Year" for 1997 by Drug 
Store News. 

   
   The Company has developed an operating strategy designed to capitalize on 
the unique characteristics of the New York City market, which include 
high-traffic volume, complex distribution logistics and high costs of 
occupancy, media advertising and personnel. The key elements of the Company's 
operating strategy are its (i) everyday low price format and broad product 
offering, (ii) low cost operating structure supported by its high volume 
stores and low advertising and distribution costs and (iii) ability to design 
and operate its stores in a wide variety of sizes and layouts. 
    

   The Company believes that its everyday low price format and broad product 
offerings provide value and convenience for its customers and build customer 
loyalty. The Company's everyday low price format results in prices that the 
Company believes are lower, on average, than the prices offered by its 
competitors. 

   The Company is able to keep its operating costs relatively low due to its 
high per store sales volume, low warehouse and distribution costs and low 
advertising expenditures. The Company's high volume stores allow it to 
effectively leverage occupancy costs, payroll and other store operating 
expenses. The Company's two primary distribution facilities are located 
within five miles of all but one of its 67 stores and, combined with the 
rapid turnover of inventory in Duane Reade's stores, result in relatively low 
warehouse and distribution costs. The Company's strong brand name recognition 
in New York City and everyday low price format allow the Company to minimize 
its use of costly media and print advertising and to rely instead on 
in-window displays and other less expensive promotional activities. 

   The Company has demonstrated its ability to successfully operate stores 
using a wide variety of store configurations and sizes, which the Company 
believes is necessary to succeed in the New York City market. For example, 
the size of the Company's stores ranges from 2,600 to 12,300 square feet, and 
it operates 29 bi-level stores. The Company believes that its flexibility in 
configuring stores provides it with a competitive advantage in securing 
locations for its new stores, as many of its competitors target more 
standarized spaces for their stores, which are more difficult to find in New 
York City. In addition, the Company's management team has extensive 
experience and knowledge of the New York City real estate market, allowing it 
to aggressively pursue attractive real estate opportunities. 

   
   The Company's predecessor was founded in 1960. In 1992, Bain Capital 
acquired the Company from its founders and, in June 1997, investment funds 
affiliated with DLJMBPII acquired approximately 91.5% of the outstanding 
capital stock of the Company from Bain Capital and certain other selling 
securityholders. Since the 1992 acquisition, the Company has incurred net 
losses in each fiscal year. 
    

   In 1994 and 1995 the Company experienced rapid expansion, growing from 40 
stores to 59 stores. However, as a result of liquidity constraints and the 
need for improved inventory controls, the Company was forced to suspend its 
store expansion program in late 1995. In early 1996, a strengthened 
management team led by Anthony Cuti, the Company's new Chairman and Chief 
Executive Officer, took several 

                                       34
<PAGE>
measures to improve operations, including improving inventory controls and 
decreasing out-of-stock occurrences, creating a loss prevention function to 
control inventory shrink and continuing to invest in MIS. In 1997, the 
Company resumed its store expansion program, opening seven stores in 1997. 
During Mr. Cuti's tenure at the Company, EBITDA has increased by 53.2% from 
$26.9 million for the 52 weeks ended March 29, 1996 to $41.2 million for the 
52 weeks ended September 27, 1997, and the Company experienced net losses of 
$19.8 million and $19.5 million for the 52 weeks ended March 29, 1996 and the 
52 weeks ended September 27, 1997, respectively. Net loss before 
non-recurring charges for the 52 weeks ended September 27, 1997 was $8.6 
million. 

GROWTH STRATEGY 

   The Company believes that, as a result of its successful operating history 
and market position in New York City, it is well positioned to capitalize on 
the growth opportunities in its market. The Company's strategy for continued 
growth is to (i) open additional stores in Manhattan and the surrounding 
boroughs, (ii) continue to capitalize on favorable pharmacy trends, (iii) 
make opportunistic acquisitions of independent drugstores and pharmacy files 
and (iv) continue to implement merchandising initiatives in non-pharmacy 
areas. 

   
   Open Additional Stores. The Company believes that the Manhattan drugstore 
market remains underpenetrated by drugstore chains, with only 50% of the 
estimated $2.65 billion in annual drugstore-related sales controlled by 
regional or national chains, compared to approximately 74% controlled by 
chains nationally. This provides significant opportunities for the Company to 
open additional stores in Manhattan as well as in the densely populated areas 
of the surrounding boroughs. Some of the Company's most successful stores 
have been opened in areas new to the Company, such as the residential areas 
of the Upper East and West sides of Manhattan, Brooklyn, the Bronx and 
Queens. The Company believes that its long-standing presence in, and 
knowledge of, the New York City real estate market, combined with the use of 
a proprietary site selection model that considers numerous demographic and 
traffic flow variables, have allowed it to identify attractive store 
locations. Since 1993, all of the Company's new stores have become profitable 
on an operating basis (i.e., prior to allocation of corporate expenses, 
goodwill amortization, interest expense and income taxes) within the first 
full year of operation. Over the next two years, the Company plans to open 
approximately 30 to 40 stores, primarily in New York City. See "Risk 
Factors--Risks Associated with Future Growth." 

   Continue to Capitalize on Favorable Pharmacy Trends. Sales of prescription 
and OTC drugs have been growing rapidly throughout the drugstore industry. 
The Company expects demographic trends, such as the aging of the U.S. 
population, and industry changes, such as growth of Third Party Plans, to 
continue to drive increases in the prescription and OTC drug businesses. 
Since 1994, the Company has focused on increasing its pharmacy sales by 
entering into agreements to service Third Party Plans and by upgrading the 
appearance and service level of its store pharmacies. While sales to 
customers covered by Third Party Plans result in lower gross profit margins 
due to competitive pricing, the Company believes that such lower margins are 
offset by the increased volume of pharmacy sales and the opportunity to 
leverage fixed expenses. The Company believes that its initiatives, which are 
designed to capitalize on industry trends, have resulted in the Company's 
pharmacy sales growing at an annual rate of approximately 30% since 1994. 
Although these initiatives have helped increase the average number of 
prescriptions filled by Duane Reade per store per week from 640 in 1994 to 
865 during 1997, the Company's average remains well below the national 
industry chain store average of approximately 1,200, providing significant 
opportunity for continued pharmacy growth. The Company believes that 
continued pharmacy growth will increase overall customer traffic, thereby 
also benefitting its non-pharmacy sales. 

   Make Opportunistic Acquisitions of Independent Drugstores and Pharmacy 
Files. The Company believes that the growth of Third Party Plans and the 
continued penetration of chain drugstores such as Duane Reade have put 
increasing pressure on the approximately 1,400 independent drugstores in New 
York City. When appropriate, the Company considers acquiring small local 
chains or independent drugstores. The Company also pursues the purchase of 
pharmacy files of independent drugstores when such purchases are economically 
attractive to the Company. The pharmacy files of independent pharmacists tend 
to have a higher proportion of prescriptions not covered by Third Party 
Plans, which 
    

                                       35
<PAGE>
generate incremental revenue and higher margins. When appropriate, the 
Company retains the services of the pharmacist, whose personal relationship 
with the customers generally maximizes the retention rate of the purchased 
file. In 1997, the Company acquired one independent drugstore and seven such 
pharmacy files and intends to aggressively pursue additional purchases. 

   Continue to Implement Merchandising Initiatives in Non-Pharmacy 
Areas. Management has recently undertaken a number of merchandising 
initiatives, including the expansion of certain high-margin categories such 
as greeting cards, cosmetics, vitamins, photofinishing and photo supplies and 
an expanded seasonal merchandising program. The Company also continues to 
focus on category management, which it believes will improve gross margins 
and increase non-pharmacy sales. For example, in 1997 the Company introduced 
one-hour photofinishing service in three of its stores and intends to 
introduce one-hour photofinishing service in approximately seven to ten 
additional stores in 1998. The Company has also increased its emphasis on the 
sale of its own private label products, which it believes provide a 
high-quality, lower priced alternative to name brand products while 
generating higher gross profit margins than name brand products. In addition, 
in the fourth quarter of 1997, Duane Reade completed its installation of POS 
scanners in all of its stores and, by the end of the first quarter of 1998, 
will have completed its planogramming initiative in all of its stores. These 
systems and initiatives will allow the Company to better analyze sales trends 
and merchandise its stores more effectively, which the Company believes will 
ultimately increase its sales and profitability. 

COMPANY OPERATIONS 

   Merchandising. Duane Reade's overall merchandising strategy is to provide 
the broadest selection of branded and private label drugstore products 
available in Manhattan and to sell them at everyday low prices. To further 
enhance customer service and loyalty, the Company attempts to maintain a 
consistent in-stock position in all merchandise categories. In addition to 
prescription and OTC drugs, the Company offers health and beauty aids, food 
and beverage items, tobacco products, cosmetics, housewares, hosiery, 
greeting cards, photofinishing, photo supplies, seasonal merchandise and 
other products. Health and beauty care products, including OTC drugs, 
represent the largest of the Company's product categories. Duane Reade 
drugstores offer a wide variety of brand name and private label products, 
including oral, skin and hair care products, bath supplies, vitamins and 
nutritional supplements, feminine hygiene products, family planning products 
and baby care products. Popular brands of health and beauty aids are given 
ample shelf space, and large sizes are offered, which the Company believes 
appeals to the value consciousness of many Manhattan consumers. Convenience 
items such as candy, snacks and seasonal goods are positioned near the check 
out registers to provide optimum convenience and stimulate impulse purchases 
for the customers while allowing the store employees to monitor those product 
categories that are particularly susceptible to inventory shrink. 

   In addition to the wide array of name brand products offered in its 
stores, the Company offers its own private label products. Private label 
products provide customers with high-quality, lower priced alternatives to 
name brand products while generating higher gross profit margins than name 
brand products. These offerings also enhance Duane Reade's reputation as a 
value-oriented store. The Company currently offers approximately 400 private 
label products. In 1996, these private label products accounted for 
approximately 4.6% of non-pharmacy sales. The Company believes that its 
strong brand image, reputation for quality and reliability in the New York 
City market, and its economies of scale in purchasing allow it to 
aggressively promote private label goods. 

   The Company has recently made efforts to increase the sales of certain 
high-margin items, such as cosmetics, greeting cards and photofinishing. In 
1996, the Company completed the remodeling of the cosmetics sections in 19 
stores, which resulted in an approximately 23% increase in cosmetic sales in 
those stores with no increase in linear footage. In the greeting cards 
category, the Company increased seasonal selection and reformatted the card 
section in many of its stores, resulting in a 26% increase in greeting card 
sales in 1996 compared to 1995. Other merchandising initiatives completed 
during 1996 include an expanded selection of seasonal merchandise, vitamins, 
nutrition products and baby accessories, particularly in stores located in 
residential areas. The Company believes there are additional opportunities to 
continue to refine and improve the merchandise mix in its stores. 

                                       36
<PAGE>
   The Company also offers same-day photofinishing services in all of its 
stores and has recently introduced one-hour photofinishing in three stores. 
In 1998, the Company expects to introduce one-hour photofinishing in seven to 
ten additional stores. Management believes that photofinishing services 
contribute significantly to sales of other merchandise categories because of 
customer traffic increases that result from the customer visiting a store 
twice, in order to drop off film and pick up the processed photos. 

   Pharmacy. The Company believes that its pharmacy business will continue to 
contribute significantly to the Company's growth. Management also believes 
that a larger and stronger pharmacy business will enhance customer loyalty 
and generate incremental customer traffic, which is expected to increase 
sales of Duane Reade's wide variety of OTC drugs and other non-pharmacy 
merchandise. Duane Reade significantly grew its prescription drug sales in 
1996 as reflected by its same-store pharmacy sales increase of 25.5% during 
1996 compared to 1995 and an increase of 25.4% for the 39 week period ended 
September 27, 1997 compared to the same period in 1996. Sales of prescription 
and OTC drugs represented approximately 35% of total sales in 1996 as 
compared with 33% of total sales in 1995 and approximately 38% of total sales 
for the 39 week period ended September 27, 1997. Although the average number 
of prescriptions filled by Duane Reade per store per week has increased from 
640 in 1994 to 865 during 1997, the Company's average remains well below the 
industry chain store average of approximately 1,200, providing significant 
opportunity for continued pharmacy growth. The Company believes that the 
average number of prescriptions filled per week by it lags behind the 
industry average because of (i) the historically low penetration of Third 
Party Plans in the New York City area and (ii) the Company's concentration of 
stores in business areas, rather than residential areas. The Company believes 
continued pharmacy growth will also increase overall customer traffic and 
benefit its non-pharmacy sales. 

   The Company generally locates the pharmacy at the rear of the store in 
order to maximize the pharmacy customer's exposure to other categories of 
merchandise in the front of the store. Each pharmacy is staffed with a 
registered pharmacist and a drug clerk at all times to ensure quick and high 
quality service. Each store carries a complete line of both branded and 
generic prescription drugs. In 1996, the Company began a program to upgrade 
the quality of its pharmacy service. The Company believes that this 
initiative has contributed to its strong growth in pharmacy sales and should 
continue to benefit the Company as customer loyalty builds in response to 
improved service levels. 

   In addition to customer service initiatives in its pharmacy business, the 
Company has remodeled or redesigned 16 of its pharmacies since the beginning 
of 1996. This remodeling, which has primarily involved updating the pharmacy 
counter area to allow pharmacists and customers to have more direct contact 
and providing a consultation and waiting area for customers, has not resulted 
in any significant reduction in total retail selling space. By improving the 
store layout and accessibility of the pharmacist and pharmacy area, the 
stores that have been remodeled have achieved strong growth in their pharmacy 
business. All stores opened since 1995 have the new pharmacy counter area 
design. The Company currently operates 24 such stores. The Company has also 
launched pharmacy marketing initiatives, such as home delivery and 
prescription-by-fax services, which it believes have contributed to the 
increased sales and customer loyalty of the pharmacy business. 

   The Company believes that its extensive network of conveniently located 
stores, strong local market position, pricing policies and reputation for 
high quality health care products and services provide it with a competitive 
advantage in attracting pharmacy business from individual customers as well 
as Third Party Plans. The percentage of the Company's total prescription drug 
sales attributable to Third Party Plans increased to approximately 64% in 
1996 from approximately 58% in 1995, and to approximately 73% for the 39 week 
period ended September 27, 1997. Although gross margins on sales to Third 
Party Plans are generally lower than other prescription drug sales because of 
the highly competitive nature of pricing for this business and the purchasing 
power of Third Party Plans, management believes that the lower gross profit 
margins are offset by the higher volume of pharmacy sales to Third Party Plan 
customers allowing the Company to leverage other fixed store operating 
expenses. In addition, the Company believes that Third Party Plans generate 
additional general merchandise sales by increasing customer traffic in the 
stores. As of September 27, 1997, the Company had contracts with over 100 
Third Party Plans, including every major Third Party Plan in the Company's 
market areas. 

                                       37
<PAGE>
   Another important component of the Company's pharmacy growth strategy is 
the continued acquisition of prescription files from independent pharmacies 
in market areas currently served by existing Company stores. In 1997, the 
Company purchased the prescription files of eight independent pharmacies for 
an aggregate total of $830,000, which generated approximately $7 million in 
revenues on an annualized basis. Independent pharmacists tend to have a 
higher proportion of customers that are not Third Party Plans, which provide 
the Company with incremental revenue and higher margin contribution. When 
appropriate, the Company will retain the services of the pharmacist, whose 
personal relationship with the customers generally maximizes the retention 
rate of the purchased file. Since 1995, the Company has experienced an 
estimated 80% customer retention rate with respect to prescription files 
acquired. Presently, there are approximately 1,400 independent pharmacies in 
New York City, and the Company believes that these stores will provide 
additional acquisition opportunities in the future. 

   The Company's pharmacies employ computer systems that link all of the 
Company's pharmacies and enable them to provide customers with a broad range 
of services. The Company's pharmacy computer network profiles customer 
medical and other relevant information, supplies customers with information 
concerning their drug purchases for income tax and insurance purposes and 
prepares prescription labels and receipts. The computer network also 
expedites transactions with Third Party Plans by electronically transmitting 
prescription information directly to the Third Party Plan and providing 
on-line adjudication, which confirms at the time of sale customer 
eligibility, prescription coverage and pricing and co-payment requirements 
and automatically bills the respective plan. On-line adjudication reduces 
losses from rejected claims and eliminates a portion of the Company's 
paperwork for billing and collection of receivables and costs associated 
therewith. 

   Store Operations. The majority of the Company's stores are located in the 
business and residential areas of Manhattan, the most densely populated area 
in the United States. The Company's operations have been tailored to handle 
high-volume customer traffic. During 1996, an average Duane Reade store 
served approximately 2,500 customers per weekday, and 700 customers during 
each of the peak lunch and commuting periods of the day. Some of the 
Company's stores may operate up to 25 registers during peak demand periods. 

   Duane Reade stores range in size from 2,600 to 12,300 square feet, with an 
average of 6,800 square feet. The Company's stores are designed to facilitate 
customer movement and to minimize inventory shrink. The Company believes that 
its wide, straight aisles and well-stocked shelves allow customers to find 
merchandise easily and allow the store's employees (managers, security 
guards, cashiers and stock clerks) to effectively monitor customer behavior. 
The Company attempts to group merchandise logically in order to enable 
customers to locate items quickly and to stimulate impulse purchases. 

   In 1996, the Company began planogramming its stores by using a 
computerized space management system to design each store's layout and 
product displays. The system seeks to maximize productivity per square foot 
of selling space, maintain consistency in merchandising and reduce inventory 
levels. To date, 34 stores have been designed by the system. Management 
believes that the Company's remaining stores will be planogrammed by the end 
of the first quarter of 1998. As a result, the Company believes that it has 
yet to realize the full benefits from this system. 

   The Company establishes each store's hours of operations in an attempt to 
best serve customer traffic patterns and purchase habits and to optimize 
store labor productivity. Stores in Manhattan's business districts are 
generally open five days a week. In residential and appropriate 
business/shopping districts, stores are open six or seven days a week with a 
heavy emphasis on convenient, early morning and late evening openings. In 
1997, the Company had seven stores which were open 24 hours a day, 365 days a 
year. The Company intends to continue to identify stores in which extended 
operating hours would improve customer service and convenience and contribute 
to the Company's profitability. Each store is supervised by one store manager 
and one or more assistant store managers. Stores are supplied by deliveries 
from the Company's warehouses in Queens an average of three times a week, 
allowing the stores to maintain a high in-stock position, maximize store 
selling space and minimize inventory required to be held on hand. 

                                       38
<PAGE>
   
   The Company attempts to mitigate inventory shrink through (i) the 
employment of full time security guards in each store, (ii) the use of a 
state-of-the-art Electronic Article Surveillance ("EAS") system that detects 
unremoved EAS tags on valuable or easily concealed merchandise and (iii) 
merchandise delivery and stocking during non-peak hours. Additionally, all 
store and warehouse employees are trained to monitor inventory shrink, and 
the Company uses outside consulting services to monitor employee behavior. 
Recently, the Company hired a full-time team of loss prevention professionals 
and established an anonymous call-in line to allow employees to report 
instances of theft. The Company also instituted ongoing audits of warehouse 
picking and receiving and an anonymous reward line for the reporting of 
theft. The Company believes that these programs have enabled it to control 
inventory shrink and will enable it to continue to do so. 
    

   Purchasing and Distribution. The Company purchases approximately 82% of 
its merchandise directly from manufacturers. The Company distributes 
approximately 84% of its merchandise through the Company's warehouses and 
receives direct-to-store deliveries for approximately 16% of its purchases. 
Direct-to-store deliveries are made for pharmaceuticals, greeting cards, 
photofinishing, convenience foods and beverages. The Company purchases from 
over 1,000 vendors. The Company believes that there are ample sources of 
supply for the merchandise currently sold in its stores. The Company manages 
its purchasing through a combination of forward buying, national buying and 
vendor discount ("deal") buying in ways in which it believes maximizes its 
buying power. For example, the Company uses a computerized forecasting and 
investment program that is designed to determine optimal forward buying 
quantities before an announced or anticipated price increase has been 
implemented. By forward buying, the Company stocks up on regularly carried 
items when manufacturers temporarily reduce the cost of goods or when a price 
increase has been announced or is anticipated. 

   The Company operates two warehouses, which are located within five miles 
of all but one of its stores. The Company's primary warehouse contains 
approximately 150,000 square feet devoted to inventory. The Company believes 
that the close proximity of the warehouses to the stores allows the Company 
to supply the stores frequently, thereby minimizing inventory and maximizing 
distribution economies. The Company also owns a fleet of trucks and vans, 
which it uses for all deliveries from the warehouses to the stores. 

ADVERTISING AND PROMOTION 

   The Company regularly promotes key items at reduced retail prices during 
four-week promotional periods. Store windows and in-store signs are utilized 
to communicate savings and value to shoppers. Additionally, over 30 million 
bags with the highly recognizable Duane Reade logo are used by its customers 
each year, helping to promote the Company's name throughout New York City. 
The Company also utilizes full color circulars to announce new stores and 
heavily circulates them in local areas to attract customers. Typically, a new 
store sells one to two times its regular volume during a grand opening 
promotion, which generally lasts two to three weeks. The Company generally 
does not rely heavily on the use of print or broadcast media to promote its 
stores. Rather, because of its many high-traffic locations, the Company 
typically relies on in-window displays as its primary method of advertising. 
In 1997, the Company began using radio advertising. The radio advertising 
focuses on the Company's pharmacy business, highlighting services enhanced by 
the modern pharmacy computer system, pharmacist accessibility and enhanced 
convenience. 

                                       39
<PAGE>
PROPERTIES; LEASES 

   As of November 25, 1997, the Company is operating stores in the following 
locations: 

<TABLE>
<CAPTION>
 LOCATION             TOTAL 
<S>                 <C>
Manhattan, NY .....     58 
Brooklyn, NY ......      4 
Bronx, NY .........      2 
Queens, NY ........      2 
Newark, NJ ........      1 
                    --------- 
  Total ...........     67 
</TABLE>

   Store leases are generally for 15 year terms. The average year of 
expiration for all the Company's leases is 2006. Lease rates are generally 
subject only to increases based on inflation, real estate tax increases or 
maintenance cost increases. The following table sets forth the lease 
expiration dates of the Company's leased stores over each of the next five 
years and thereafter. Of the stores with leases expiring in the next five 
years, four have renewal options. See "Risk Factors--Uncertainty of Lease 
Renewals." 

<TABLE>
<CAPTION>
                      NUMBER OF 
YEAR               LEASES EXPIRING 
<S>                <C>
1997 ...........           0 
1998 ...........           3 
1999 ...........           1 
2000 ...........           4 
2001 ...........           0 
Thereafter .....          59 
</TABLE>

   The Company owns a distribution facility and related land in Long Island 
City, New York. The building contains approximately 150,000 square feet of 
space, all of which is used for warehousing and distribution. The Company 
also leases a 50,000 square foot distribution facility in Maspeth, New York, 
which is only one mile from the Long Island City facility. The Company leases 
space for its corporate headquarters, which is located in Manhattan. 

MANAGEMENT INFORMATION SYSTEMS 

   The Company currently has modern pharmacy and inventory management 
information systems. In 1996, the Company completed the installation of a 
host-based, modern pharmacy information system. The pharmacy information 
system (PDX) has reduced the time for electronic reimbursement approval for 
prescriptions from Third Party Plan providers from 50 seconds to seven 
seconds, and the inventory management information systems (JDA merchandising 
and E3 replenishment) have allowed the Company to increase inventory turns in 
the warehouses from 11 to 13 per year. In early 1997, the Company began the 
process of installing POS systems in its stores. The Company believes that 
these systems will allow the Company to better control pricing, inventory and 
shrink, while maximizing the benefits derived from the other parts of its 
systems installation program. POS will also provide sales analysis that will 
enable the Company to improve labor scheduling, and will help optimize 
planogram design by allowing detailed analysis of stock-keeping-unit ("SKU") 
sales. The installation of the Company's POS systems was completed in 
December 1997. Additionally, the Company has upgraded its financial reporting 
systems and installed local and wide area networks to facilitate the transfer 
of data between systems and from the stores to headquarters. 

COMPETITION 

   The Company's stores compete on the basis of, among other things, 
convenience of location and store layout, product mix, selection, customer 
service and price. The New York City drugstore market is highly fragmented 
due to the complexities and costs of doing business in the most densely 
populated area of the country. The diverse labor pool, local customer needs 
and complex real estate market in New York City 

                                       40
<PAGE>
all favor regional chains and independent drugstores that are familiar with 
the market. Duane Reade's store format is designed to meet the unique needs 
of the New York City market and has proven successful in both the business 
and residential neighborhoods of Manhattan. 

   
   Because of the difficulties of operating in a densely populated area, the 
New York City drugstore market remains under-penetrated by national chains as 
compared to the rest of the country. According to industry sources, 
approximately 74% of the nationwide drugstore market was controlled by 
chains, while in New York City that number was approximately 50%. There can 
be no assurance that such underpenetration will continue. 
    

   Duane Reade believes that it has significant competitive advantages over 
the approximately 1,400 independent drugstores in New York City, including 
purchasing economies of scale, centrally located warehouses that minimize 
store inventory and maximize selling space, a full line of in stock, brand 
name merchandise and a convenient store format. Major chain competitors in 
the New York City market include Rite-Aid, Genovese and CVS. See "Risk 
Factors--Competition." 

GOVERNMENT REGULATION 

   Duane Reade's stores and its distribution facilities are registered with 
the federal DEA and are subject to various state and local licensing 
requirements. Each of Duane Reade's pharmacies and pharmacists located in New 
York are licensed by the State of New York. The pharmacy and pharmacists 
employed at Duane Reade's store in Newark, New Jersey are licensed by the 
State of New Jersey. In addition, Duane Reade has been granted cigarette tax 
stamping licenses from the State of New York and from the City of New York, 
which permit Duane Reade to buy cigarettes directly from the manufacturers 
and stamp the cigarettes themselves. Duane Reade's stores possess cigarette 
tax retail dealers licenses issued by the State of New York, the City of New 
York and the State of New Jersey. See "Risk Factors--Regulatory Matters." 

EMPLOYEES 

   As of September 27, 1997, Duane Reade had approximately 2,000 employees, 
almost all of whom were full-time. Approximately 1,800 of the Company's 2,000 
employees are represented by unions. Non-union employees include employees at 
corporate headquarters and store management. The Company's distribution 
facility employees are represented by the International Brotherhood of 
Teamsters, Chauffeurs and Warehousemen and Helpers of America, Local 815, and 
all store employees are represented by the Allied Trade Council. Duane 
Reade's three year contracts with these two unions expire on August 31, 1999 
and August 31, 1998, respectively. Duane Reade believes that its relations 
with its employees are good. See "Risk Factors--Collective Bargaining 
Agreements." 

TRADEMARKS 

   The name "Duane Reade" and the "DR" logo are registered trademarks. The 
Company believes that it has developed strong brand awareness within the New 
York City area. As a result, the Company regards the Duane Reade logo as a 
valuable asset. 

LEGAL PROCEEDINGS 

   The Company is a party to certain legal actions arising in the ordinary 
course of business. Based on information presently available to the Company, 
the Company believes that it has adequate legal defenses or insurance 
coverage for these actions and that the ultimate outcome of these actions 
will not have a material adverse effect on the Company. 

                                       41
<PAGE>
                                  MANAGEMENT 

DIRECTORS AND EXECUTIVE OFFICERS 

   The following table sets forth the directors and executive officers of the 
Company: 

   
<TABLE>
<CAPTION>
         NAME          AGE                       POSITION 
<S>                     <C> <C>
Anthony J. Cuti  ....   51  Chairman, Chief Executive Officer and President 
William Tennant  ....   50  Senior Vice President and Chief Financial Officer 
Gary Charboneau  ....   53  Senior Vice President--Sales and Merchandising 
Jerry M. Ray ........   50  Senior Vice President--Store Operations 
Nicole S. Arnaboldi     39  Director 
David L. Jaffe.......   39  Director 
Andrew J. Nathanson .   40  Director 
</TABLE>
    

   Two additional directors will be elected by the Board of Directors 
following the completion of the Offering. 

   ANTHONY J. CUTI has been Chairman and Chief Executive Officer of the 
Company since April 1996. Prior to joining the Company, Mr. Cuti served as 
President and as a member of the Board of Directors of Supermarkets General 
and Pathmark from 1993 to 1996 and, prior to being named President of 
Supermarkets General and Pathmark, Mr. Cuti was Executive Vice President and 
Chief Financial Officer of Supermarkets General. From 1984 to 1990, he was 
the Chief Financial Officer of the Bristol-Myers International Group of the 
Bristol-Myers Company and prior to that was employed by the Revlon 
Corporation. 

   WILLIAM TENNANT has been Senior Vice President and Chief Financial Officer 
of the Company since February 1997. Prior to joining the Company, Mr. Tennant 
was Senior Vice President and Chief Financial Officer of Tops Appliance City, 
a consumer electronics retailer, from 1993 to 1996. From 1986 to 1993, Mr. 
Tennant served as Vice President and Controller for the Great Atlantic & 
Pacific Tea Company. 

   GARY CHARBONEAU has been Senior Vice President in charge of Sales and 
Merchandising of the Company since February 1993. Prior to joining the 
Company, Mr. Charboneau held various positions at CVS, a retail drugstore 
chain, from 1978 to February 1993, most recently as Executive Vice President. 

   JERRY M. RAY has been Senior Vice President in charge of Store Operations 
since July 1996 and served as Vice President of Pharmacy Operations from 
April 1995 to June 1996. From 1991 to 1994, Mr. Ray served as President and 
CEO of Begley Drugstores, Inc. 

   NICOLE S. ARNABOLDI has been a Director of the Company since June 1997. 
Ms. Arnaboldi is a Managing Director of DLJMB. She joined the DLJ Merchant 
Banking Group in March 1993 after six years with The Sprout Group, DLJ's 
venture capital affiliate. 

   DAVID L. JAFFE has been a Director of the Company since June 1997. Mr. 
Jaffe is a Managing Director of DLJMB. Mr. Jaffe joined DLJ Merchant Banking 
in 1984 and became a Managing Director in 1995. He currently sits on the 
Board of Directors of each of EZ Buy and EZ Sell Recycler Corporation, OHA 
Financial, Inc., OSF, Inc., Terra Nova Group, Pharmaceutical Fine Chemicals 
SA and Brand Scaffold Services, Inc. 

   ANDREW J. NATHANSON has been a Director of the Company since June 1997. 
Mr. Nathanson is a Managing Director of DLJ. Mr. Nathanson joined DLJ in 1989 
from Drexel Burnham Lambert, and has been a Managing Director of DLJ since 
1991. Mr. Nathanson also serves on the Board of Directors of Specialty Foods, 
Inc. 

   Directors of the Company are currently elected annually by its 
stockholders to serve during the ensuing year or until their respective 
successors are elected and qualified. Executive officers of the Company are 
elected by the Board of Directors to serve until their respective successors 
are elected and qualified. 

                                       42
<PAGE>
COMMITTEES OF THE BOARD OF DIRECTORS 

   Prior to the Offering, the Board of Directors had no formal committees. In 
connection with the completion of the Offering, the Board of Directors will 
establish two committees: (i) an Audit Committee and (ii) a Compensation 
Committee. 

   The Audit Committee will make recommendations to the Board of Directors 
regarding the Company's independent auditors, approve the scope of the annual 
audit activities of the independent auditors and review audit results. It is 
expected that a majority of the directors comprising the Audit Committee will 
be directors not otherwise affiliated with the Company or its principal 
stockholders. 

   The duties of the Compensation Committee will be to provide a general 
review of the Company's compensation and benefit plans to ensure that they 
meet corporate objectives. In addition, the Compensation Committee will 
review management's recommendations on (i) compensation of all officers of 
the Company and (ii) adopting and changing major Company compensation 
policies and practices, and report its recommendations to the entire Board of 
Directors for approval and authorization. The Compensation Committee will 
administer the Company's stock plans. The Board of Directors may also 
establish other committees to assist in the discharge of its 
responsibilities. 

EXECUTIVE COMPENSATION 

                          SUMMARY COMPENSATION TABLE 

   The following table summarizes the principal components of compensation of 
the Chief Executive Officer and the other four highest compensated executive 
officers of the Company (the "Named Executive Officers") for the fiscal year 
ended December 27, 1997. The compensation set forth below fully reflects 
compensation for services performed on behalf of the Company and its 
subsidiaries. 

   
<TABLE>
<CAPTION>
                                                                                  LONG-TERM 
                                                 ANNUAL COMPENSATION            COMPENSATION 
                                       --------------------------------------- -------------- 
                                                                                 SECURITIES 
NAME AND                       FISCAL                            OTHER ANNUAL    UNDERLYING      ALL OTHER 
PRINCIPAL POSITION              YEAR       SALARY    BONUS (1)   COMPENSATION    OPTIONS (#)    COMPENSATION 
<S>                            <C>     <C>           <C>         <C>             <C>            <C>
Anthony J. Cuti.............    1997      $386,000      $--          $--           496,569          $--
 Chief Executive Officer                                                                                
Gary Charboneau.............    1997       243,000       --           --           141,877           -- 
 Senior Vice 
 President--Sales  and 
 Merchandising 
Jerry M. Ray................    1997       200,000       --           --           118,231           -- 
 Senior Vice 
 President--Store 
  Operations 
William J. Tennant..........    1997       151,000(2)    --           --           115,393           -- 
 Senior Vice                    
 President--Chief Financial 
 Officer 
Joseph S. Lacko.............    1997       150,000       --           --            11,823           -- 
 Vice President--Management 
 Information Systems 
</TABLE>
    

- ------------ 
(1)    Bonuses for 1997 have not yet been determined. Messrs. Cuti, 
       Charboneau, Ray and Lacko received bonuses in fiscal 1996 of $340,000, 
       $120,000, $100,000 and $25,000, respectively. 
(2)    Reflects Mr. Tennant's salary for the partial year from February 18, 
       1997 (when he joined the Company) through December 27, 1997. 

                                       43
<PAGE>
                      OPTION GRANTS IN LAST FISCAL YEAR 

   The following table discloses options granted during fiscal 1997 to the 
Named Executive Officers. 

   
<TABLE>
<CAPTION>
                                                                                      POTENTIAL REALIZABLE VALUE 
                                                                                                  AT 
                                              INDIVIDUAL GRANTS                      ASSUMED RATES OF STOCK PRICE 
                                                                                        APPRECIATION FOR OPTION 
                         -----------------------------------------------------------            TERM(2) 
                           NUMBER OF     % OF TOTAL                                  ----------------------------
                          SECURITIES      OPTIONS 
                          UNDERLYING     GRANTED TO    EXERCISE OR 
                            OPTIONS     EMPLOYEES IN    BASE PRICE     EXPIRATION 
NAME                      GRANTED(1)    FISCAL YEAR     PER SHARE         DATE            5%            10% 
- ----------------------- 
<S>                      <C>            <C>            <C>               <C>          <C>            <C>
Anthony J. Cuti ........    496,569         45.5%         $8.33          6/18/07      $2,602,022     $6,594,436 
Gary Charboneau (3) ....    141,877         13.0           8.33          6/18/07         743,435      1,884,127 
Jerry M. Ray (3)........    118,231         10.8           8.33          6/18/07         619,530      1,570,081 
William J. Tennant (4)      115,393         10.6        7.34-8.33    2/18/07-6/18/07     561,964(5)   1,579,108(5) 
Joseph S. Lacko ........     11,823          1.1           8.33          6/18/07          61,953        157,009 
</TABLE>
    

   
- ------------ 
(1)    All of such options vest fully on the eighth anniversary of the grant 
       date and may vest sooner based on the Company's achievement of certain 
       specified financial targets. 
(2)    Amounts reflect certain assumed rates of appreciation for the term of 
       the option as set forth in the executive compensation disclosure rules 
       of the Securities and Exchange Commission and are not intended to 
       forecast future appreciation of the Common Stock. Actual gains, if any, 
       on stock option exercises depend on future performance of the Company's 
       stock and overall market conditions. For each Named Executive Officer 
       other than Mr. Tennant, at an annual rate of appreciation of 5% per 
       year for the option term, the price of the Common Stock would be 
       approximately $13.57 per share as of the expiration date, and for Mr. 
       Tennant such price would be approximately $12.62 per share. For each 
       Named Executive Officer other than Mr. Tennant, at an annual rate of 
       appreciation of 10% per year for the option term, the price of the 
       Common Stock would be approximately $21.61 per share as of the 
       expiration date, and for Mr. Tennant such price would be approximately 
       $20.10 per share. 
(3)    All of such options were granted under the Equity Plan (as defined 
       below). The options granted under such plan are subject to repurchase 
       provisions upon termination of employment. See "--Stock Options." 
(4)    68,101 of Mr. Tennant's options were granted pursuant to a separate 
       agreement with the Company, and the remaining 47,292 options were 
       granted pursuant to the Equity Plan. 
(5)    Amounts for Mr. Tennant are calculated based on a weighted average 
       exercise price of $7.75 per share. 
    

                        FISCAL YEAR END OPTION VALUES 

   The following table summarizes the number and value of all unexercised 
options held by the Named Executive Officers at the end of 1997. There were 
no options exercised in the Company's last fiscal year. 

   
<TABLE>
<CAPTION>
                                                      NUMBER OF 
                                                      SECURITIES 
                                                      UNDERLYING    VALUE OF UNEXERCISED 
                         SHARES                      UNEXERCISED    IN-THE-MONEY OPTIONS 
                      ACQUIRED ON                     OPTIONS AT     AT FISCAL YEAR END 
NAME                    EXERCISE    VALUE REALIZED FISCAL YEAR END         ($)(1) 
- -------------------  ------------- --------------  --------------- --------------------- 
                                                     EXERCISABLE/       EXERCISABLE/ 
                                                    UNEXERCISABLE       UNEXERCISABLE 
<S>                  <C>           <C>             <C>             <C>
Anthony J. Cuti.....       --             --       364,530/496,569       2,825,108/0 
Gary Charboneau.....       --             --        56,013/141,877         306,443/0 
Jerry M. Ray........       --             --        45,032/118,231         285,161/0 
William J. Tennant         --             --        68,101/47,292           67,420/0 
Joseph S. Lacko  ...       --             --        17,025/11,823          131,944/0 
</TABLE>
    

- ------------ 
(1)    Assumes the value of the Common Stock as of December 27, 1997 is equal 
       to $8.33 per share. 

                                       44
<PAGE>
   Mr. Weston, the Company's former Chief Executive Officer, resigned from 
the Company effective as of February 28, 1997. In connection with Mr. 
Weston's severance from the Company and the Recapitalization, Mr. Weston 
received approximately $1.6 million from DLJMB and all of his unexercised 
options were effectively cancelled. In addition, Mr. Weston received 
approximately $412,000 from the Company during 1997, a portion of which was 
attributable to his 1995 and 1996 bonus and the remainder of which was 
attributable to severance payments. 

COMPENSATION OF DIRECTORS 

   Directors of the Company who are employees of the Company, DLJ or DLJMB or 
their respective subsidiaries are not compensated for serving as directors. 
Presently, the Company does not have directors who are not employees of the 
Company, DLJ or DLJMB ("Non-Employee Directors"). However, the Company plans 
to compensate future Non-Employee Directors with option grants for serving in 
such capacity and for serving on committees of the Board of Directors and to 
reimburse Non-Employee Directors for out-of-pocket expenses incurred in such 
capacity. 

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION 

   
   Prior to the Offering, the Company did not have a compensation committee. 
Instead, compensation decisions regarding the Company's executive officers 
were made by the Board of Directors. Each executive officer of the Company 
has an employment agreement with the Company that establishes his annual 
compensation. See "--Employment Agreements." 
    

EMPLOYMENT AGREEMENTS 

   Effective June 18, 1997, the Company entered into an employment agreement 
with Anthony J. Cuti (the "Cuti Employment Agreement"). Pursuant to the Cuti 
Employment Agreement, Mr. Cuti serves as Chairman, President and Chief 
Executive Officer of the Company. The Cuti Employment Agreement provides for 
(i) a base salary of $425,000 per year, which will increase to $500,000 in 
1998 and $550,000 in 1999 if certain EBITDA targets (as defined in the Cuti 
Employment Agreement) are met and will increase every 18 months commencing 
July 1, 2001 by not less than the percentage increase in a designated 
consumer price index for such 18-month period, (ii) an annual incentive bonus 
of up to 200% of base salary based on certain EBITDA targets and (iii) 
participation in all benefit plans generally available to executive officers 
of the Company. 

   
   Pursuant to the Cuti Employment Agreement and the Equity Plan described 
below, on June 18, 1997, Mr. Cuti was granted non-qualified stock options to 
purchase an aggregate of 496,569 shares of Common Stock at an exercise price 
of $8.33 per share. Subject to Mr. Cuti's continued employment with the 
Company, the options generally will become 100% vested on the eighth 
anniversary of the date of grant, but may vest sooner based on the Company's 
achievement of certain specified financial targets. Furthermore, the vesting 
of options will accelerate upon the occurrence of a Sale of the Company (as 
defined in the Cuti Employment Agreement) on or prior to December 30, 2001, 
based on the Company's achievement of specified financial targets prior to 
the date of any such Sale of the Company. 
    

   The Cuti Employment Agreement provides that following the Offering, Mr. 
Cuti may generally only transfer up to 10% of his shares of Common Stock in 
each calendar year while he is an employee of the Company, except pursuant to 
certain rights and obligations (i) to transfer ("put") his shares to the 
Company upon termination of employment and (ii) to transfer shares in 
connection with certain transfers of Common Stock by DLJMBPII. The Cuti 
Employment Agreement also provides that Mr. Cuti will be given the 
opportunity to invest additional amounts in stock of the Company in the event 
that DLJMBPII invests new equity in the Company or creates an intrument that 
may be dilutive to Mr. Cuti's equity position relative to DLJMBPII. 

   Mr. Cuti's initial term of employment is for three years and, unless 
terminated by notice of non-renewal by either the Company or Mr. Cuti, will 
continue thereafter for successive one-year periods. Pursuant to the Cuti 
Employment Agreement, if the Company terminates Mr. Cuti without "cause" (as 
defined in the Cuti Employment Agreement) or by notice of non-renewal or Mr. 
Cuti resigns with "good 

                                       45
<PAGE>
reason" (as defined in the Cuti Employment Agreement), Mr. Cuti will be 
entitled to continued base salary and incentive bonus payments (at the rate 
of two times base salary and bonus for the year prior to termination, which 
can be increased to three times base salary and bonus upon the occurrence of 
certain events, including a Sale of the Company) and employee benefits for a 
two year period, which, under certain circumstances, including Mr. Cuti's 
termination of employment prior to June 18, 2003 and within one year 
following a Sale of the Company, may be extended by one year. Additionally, 
the vesting of Mr. Cuti's options may accelerate upon such a termination of 
employment, based on the Company's financial performance prior to such 
termination and whether a Sale of the Company has occurred. The Cuti 
Employment Agreement also contains certain non-compete, non-solicitation and 
confidentiality provisions. See also "Certain Relationships and Related 
Transactions--Cuti Loan Agreement." 

   
   The Company has also entered into agreements with Messrs. Charboneau and 
Ray and certain other executives that provide for their initial base salary 
as well as annual incentive bonuses based on certain EBITDA targets. Mr. 
Charboneau's employment agreement provides for an annual base salary of 
$220,000 and for additional increases from time to time as the Company may 
determine. Mr. Ray's employment agreement provides for an annual base salary 
of $150,000 and for additional increases from time to time as the Company may 
determine. Each of Messrs. Charboneau and Ray are entitled to severance 
payments equalling 12 months of their respective salaries if they are 
terminated without "cause" (as respectively defined in the agreements). 

   The Company's agreement with Mr. Lacko provides for payment of an annual 
base salary of $150,000 as well as for payment of annual incentive bonuses 
based upon achievement of certain corporate and financial objectives. Mr. 
Lacko's agreement also provides for the grant of stock options to acquire an 
aggregate of 6,805 shares of Common Stock. These options vested on June 18, 
1997 and have an exercise price of $8.33 per share. In addition, Mr. Lacko's 
agreement provides for 12 months of salary continuation in the event Mr. 
Lacko is terminated without cause. 
    

   The Company's agreement with Mr. Tennant provides for payment of an annual 
base salary of $175,000 per year as well as for payment of annual incentive 
bonuses based upon achievement of certain financial targets. Mr. Tennant's 
agreement also provides for the grant of stock options to acquire an 
aggregate of 68,101 shares of Common Stock at an exercise price of $7.34 per 
share and for 12 months of salary continuation in the event Mr. Tennant is 
terminated without cause. 

SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN 

   
   The Company has established the Supplemental Executive Retirement Plan 
("SERP"), an unfunded retirement plan that provides a lump sum benefit equal 
to the actuarial present value of a life annuity commencing at the later of 
age 65 or termination of employment for any reason other than for "cause." 
The SERP benefit is calculated as a percentage of a participant's Final 
Average Earnings (defined as the average base salary and bonus for the five 
years which produce the greatest amount multiplied by the participant's years 
of services with the Company). Currently, Mr. Cuti is the only SERP 
participant. Mr. Cuti's estimated SERP benefit, based on his annualized 1996 
includable compensation and upon discount rates effective for termination of 
employment in December 1997, is estimated to be $619,000, if termination of 
employment occurs after 10 years when Mr. Cuti will be age 60 1/2, or 
$1,263,000 if termination of employment occurs after 14 1/2 years, when Mr. 
Cuti will be age 65. Pursuant to the Cuti Employment Agreement, the Company 
is required to set aside funds in a "rabbi trust" to pay Mr. Cuti's SERP 
benefit in specified circumstances, including a Sale of the Company, 
termination without "cause" and resignation for "good reason" (as 
respectively defined in the Cuti Employment Agreement). Furthermore, in the 
event of his termination without "cause" or by reason of the Company's 
non-renewal, his resignation for "good reason," or his death or disability, 
Mr. Cuti's SERP benefit will be calculated on the basis of 20 years of 
employment regardless of his actual number of years of employment with the 
Company (the present value of which was approximately $680,000 as of 
September 27, 1997). 
    

STOCK OPTIONS 

   1992 STOCK OPTION PLAN. The Board of Directors adopted and the Company's 
stockholders approved the 1992 Stock Option Plan (the "1992 Plan") in 
September 1992. Under the 1992 Plan, the 

                                       46
<PAGE>
Board of Directors may grant to executive and other key employees of the 
Company nonqualified stock options to purchase up to an aggregate of 510,757 
shares of Common Stock of the Company at exercise prices and terms specified 
by the Board of Directors. 

   At September 27, 1997, there were outstanding nonqualified stock options 
issued under the 1992 Plan to purchase up to an aggregate of 281,657 shares 
of Common Stock of the Company at exercise prices ranging from $0.58 to 
$40.88 per share. The 1992 Plan will be frozen as to the future grants 
following the Offering. All options issued under the 1992 Plan are 100% 
vested. 

   1997 EQUITY PARTICIPATION PLAN. As of June 18, 1997, the Board of 
Directors and stockholders of the Company approved the 1997 Equity 
Participation Plan (the "Equity Plan"). The Equity Plan has been administered 
by the Board of Directors and, following consummation of the Offering, will 
be administered by the Compensation Committee. The Board of Directors is 
authorized under the Equity Plan to select the individuals to whom awards 
will be made (the "Participants") and determine the terms and conditions of 
the awards under the Equity Plan. The Equity Plan provides that the Board of 
Directors may grant or issue stock options, stock appreciation rights, 
restricted stock, deferred stock, dividend equivalents, performance awards, 
stock payments, and other stock related benefits, or any combination thereof, 
to any eligible employee or consultant. Each such award will be set forth in 
a separate agreement with the person receiving the award and will indicate 
the type, terms and conditions of the award. An aggregate of 1,321,181 shares 
of Common Stock of the Company have been reserved for issuance under the 
Equity Plan, subject to certain adjustments reflecting changes in the 
Company's capitalization. The Equity Plan provides that no Participant may 
receive awards relating to more than 480,429 shares of Common Stock per year. 

   SECTION 162(M) LIMITATION. In general, under Section 162(m) of the Code 
("Section 162(m)"), income tax deductions of publicly-held corporations may 
be limited to the extent total compensation (including base salary, annual 
bonus, stock option exercises and non-qualified benefits) for certain 
executive officers exceeds $1 million (less the amount of any "excess 
parachute payments" as defined in Section 280G of the Code) in any one year. 
Under a Section 162(m) transition rule for compensation plans of corporations 
which are privately held and which become publicly held in an initial public 
offering, the Equity Plan will not be subject to Section 162(m) until the 
"Transition Date" which is defined as the earliest of (i) the material 
modification of the Equity Plan; (ii) the issuance of all Common Stock and 
other compensation that has been allocated under the Equity Plan; and (iii) 
the first meeting of stockholders at which directors are to be elected that 
occurs after December 31, 2001. After the Transition Date, rights and awards 
granted under the Equity Plan will not qualify as "performance-based 
compensation" for purposes of Section 162(m) unless such rights and awards 
are granted by an independent compensation committee, and such awards are 
granted or vest upon pre-established objective performance goals, the 
material terms of which are disclosed to and approved by the stockholders of 
the Company. The transition rule will also apply to base salary and bonus 
payments made pursuant to employment agreements in effect at the time of the 
Offering. 

   The Board of Directors generally will have the power and authority to 
amend the Equity Plan at any time without approval of the Company's 
stockholders, subject to applicable federal securities and tax law 
limitations (including rules and regulations of the New York Stock Exchange). 

                                      47
<PAGE>
                CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS 

DLJMB RELATIONSHIPS 

   In connection with the Recapitalization, DLJMBPII and certain of its 
affiliates (the "DLJ Entities") purchased an aggregate of 9,383,423 shares of 
Common Stock, certain members of management retained an aggregate of 284,832 
shares of Common Stock and certain other stockholders retained an aggregate 
of 589,577 shares of Common Stock. The aggregate purchase price for the 
shares acquired by the DLJ Entities was approximately $78.7 million or 
approximately $8.33 per share. Each of these shareholders other than members 
of management signed the Stockholders and Registration Rights Agreement. See 
"--Stockholders and Registration Rights Agreement." Mr. Jaffe and Ms. 
Arnaboldi, directors of the Company, are Managing Directors of DLJMB, and Mr. 
Nathanson, also a director of the Company, is a Managing Director of DLJ. 

   On September 30, 1997, the Company entered into the Existing Credit 
Agreement in which DLJ Capital Funding, Inc., an affiliate of DLJMBPII, acted 
as the arranger and syndication agent. In connection with the Existing Credit 
Agreement, DLJ Capital Funding, Inc. received a customary funding fee of 
approximately $2.4 million. 

   DLJ (one of the Underwriters and an affiliate of DLJMBPII) acted as 
financial advisor to the Company in connection with the structuring of the 
Recapitalization and received customary fees for such services of 
approximately $3.5 million and reimbursement for reasonable out-of-pocket 
expenses and affiliates of DLJ received standby commitment fees of 
approximately $1.2 million in connection with change of control offers for 
the Zero Coupon Notes and the Senior Notes, which were required as a result 
of the Recapitalization. The Company agreed to indemnify DLJ in connection 
with its acting as financial advisor. In addition, DLJ will receive its pro 
rata portion of the underwriters compensation set forth on the cover page of 
this Prospectus. DLJ is also serving as sole underwriter in connection with 
the Notes Offering and will receive an estimated $2.4 million of underwriting 
compensation payable in connection therewith. 

CUTI LOAN AGREEMENT 

   Pursuant to the terms of the Cuti Employment Agreement and a Secured Loan 
Agreement and related agreements among Mr. Cuti, the Company and DLJ (the 
"Loan Documents"), on November 20, 1997, Mr. Cuti borrowed $1 million from 
DLJ (the "Loan"). The Loan is secured by Mr. Cuti's pledge to DLJ of his 
options granted under the Equity Plan and his option to purchase 496,553
shares of Common Stock, and all Common Stock and other proceeds payable upon 
exercise or other disposition thereof (the "Pledged Security"). The Loan is 
subject to interest at the Federal Mid-Term Rate as in effect from time to 
time and is generally payable in five equal installments commencing within 30 
days after Mr. Cuti has the ability to receive cash in exchange for any of 
the Pledged Security. In addition, the Company may apply any amounts to which 
Mr. Cuti is entitled upon termination of employment to repayment of the Loan. 
The Cuti Employment Agreement and the Loan Documents further provide that in 
the event of termination of Mr. Cuti's employment by reason of termination by 
the Company without "cause" or the Company's non-renewal or his resignation 
with "good reason" (as such terms are defined in the Cuti Employment 
Agreement), the Company will reimburse Mr. Cuti for all interest accrued as 
of the date of such termination if the Company has achieved certain specified 
financial targets for the year prior to termination and the year of such 
termination. The Loan Documents permit DLJ to assign the Loan to certain of 
its affiliates, including the Company, and the Company is obligated pursuant 
to the Cuti Employment Agreement to assume the Loan from DLJ as soon as 
practicable after the Company and DLJ agree that the Company may do so. 

OTHER RELATIONSHIPS 

   The Company incurred aggregate fees owing to Credit Suisse First Boston 
for financial services rendered from March 1995 through the consummation of 
the Recapitalization in the aggregate amount of $3.6 million, of which $1.4 
million was paid upon consummation of the Recapitalization and the remaining 
$2.2 million will become payable upon consummation of the Offering. 

                                       48
<PAGE>
STOCKHOLDERS AND REGISTRATION RIGHTS AGREEMENT 

   In connection with the Recapitalization, certain of the shareholders of 
the Company (the "Initial Shareholders") entered into a Stockholders and 
Registration Rights Agreement, pursuant to which the Company has granted the 
Initial Shareholders the right to cause the Company to register shares of 
Common Stock (the "registrable securities") under the Securities Act. Upon 
consummation of the Offering, 10,257,832 outstanding shares of Common Stock 
will constitute registrable securities and therefore will be eligible for 
registration pursuant to the Stockholders and Registration Rights Agreement. 
Under the terms of the Stockholders and Registration Rights Agreement, at any 
time after the one year anniversary date of the Offering, (i) the holders of 
at least a majority of the registrable securities held by the DLJ Entities 
can require the Company, subject to certain limitations, to file a 
registration statement under the Securities Act covering all or part of the 
registrable securities held by the DLJ Entities and (ii) the remaining 
Initial Shareholders can require the Company, subject to certain limitations, 
to file a registration statement covering all or part of the registrable 
securities held by such Initial Shareholders (each, a "demand registration"). 
The Company is obligated to pay all registration expenses (other than 
underwriting discounts and commissions and subject to certain limitations) 
incurred in connection with the demand registrations. In addition, the 
Stockholders and Registration Rights Agreement provides the Initial 
Shareholders with "piggyback" registration rights, subject to certain 
limitations, whenever the Company files a registration statement on a 
registration form that can be used to register securities held by such 
Initial Shareholders. 













                                       49
<PAGE>
   
                      PRINCIPAL AND SELLING STOCKHOLDERS
    

   
SELLING STOCKHOLDERS 

         In the event that the Underwriters' overallotment option is exercised
in full, DLJ Merchant Banking Partners II, L.P. ("DLJMBPII"), DLJ Merchant
Banking Partners II-A, L.P. ("DLJMBIIA"), DLJ Offshore Partners II, C.V.
("DLJOPII"), DLJ Diversified Partners, L.P. ("DLJDP"), DLJ Diversified
Partners-A, L.P. ("DLJDPA"), DLJMB Funding II, Inc. ("DLJMBFII"), DLJ
Millennium Partners ("Millennium"), DLJ Millennium-A, L.P. ("Millennium-A"),
DLJ EAB Partners, L.P. ("DLJEAB"), UK Investment Plan 1997 Partners ("UK
Investment") and DLJ First ESC L.P. ("DLJESC," and collectively, the "DLJMBPII
Entities") will sell up to 596,403; 23,752; 29,328; 34,868; 12,949; 115,355;
1,880; 9,643; 2,677; 15,780; and 104,146 shares of Common Stock, respectively,
resulting in beneficial ownership after such sales of 5,315,206 (or 29.6%);
211,676 (or 1.2%); 261,374 (or 1.5%); 310,751 (or 1.7%); 115,402; 1,028,067
(or 5.7%); 16,762; 85,941; 23,865; 140,631; and 928,160 (or 5.2%) shares of
Common Stock, respectively.

         In addition, BCPI Associates ("BCPI"), BCPI Trust Associates
("BCPIT"), L.P., Tyler Capital Fund, L.P., BT Investment Partners, Inc., 
Continental Assurance Company on behalf of its Separate Account Continental
Assurance Company Pension Investment Fund, Muico & Co., Thomas Stemberg, 
The Marion Trust, USL Capital Corporation and Bruce L. Weitz each of whom as of
January 15, 1998 beneficially owned 18,431; 3,948; 218,239; 13,084; 44,715; 
32,821; 8,688; 21,880; 282; 5,744; 6,435; and 203,451 shares of Common Stock,
respectively, will sell up to 1,857; 398; 21,992; 1,319; 4,506; 3,307; 875; 
2,205; 28; 579; 649; 20,502 shares of Common Stock, respectively, resulting in 
ownership after such sales of 16,574; 3,550; 196,247 (or 1.1%); 11,765; 40,209;
29,514; 7,813; 19,675; 254; 5,165; 5,786; and 182,949 (or 1.0%) shares of 
Common Stock, respectively. Prior to the Recapitalization, BCPI, BCPIT and 
Tyler, affiliates of Bain Capital, were affiliates of the Company. Mr. Weitz 
is a former Chief Executive Officer of the Company.

PRINCIPAL STOCKHOLDERS 

   The following table sets forth certain information with respect to the 
beneficial ownership (as defined by the regulations of the Securities and 
Exchange Commission) of the Company's Common Stock (which constitutes the 
only class of voting capital stock of the Company) by (i) each person known 
to the Company to be the beneficial owner of 5% or more of the Common Stock, 
(ii) each director, (iii) each Named Executive Officer and (iv) all executive 
officers and directors as a group, based on data as of January 15, 1998. 
    

   
<TABLE>
<CAPTION>
                                                         SHARES BENEFICIALLY OWNED(1) 
                                                    --------------------------------------- 
                                                                  % OF CLASS   % OF CLASS 
                                                                   PRIOR TO       AFTER 
NAME                                                   SHARES      OFFERING    OFFERING(2) 
- --------------------------------------------------  ----------- ------------  ------------ 
<S>                                                 <C>         <C>           <C>                
DLJ Merchant Banking Partners II, L.P. and related 
 investors(3)(4) ..................................  9,383,423       91.5%        55.32% 
Anthony Cuti.......................................    364,530        3.6%          2.1% 
David Jaffe(5) ....................................         --         --            -- 
Nicole S. Arnaboldi(5).............................         --         --            -- 
Andrew J. Nathanson(5) ............................         --         --            -- 
Gary Charboneau ...................................    259,464        2.5%          1.6% 
Jerry M. Ray ......................................     85,722         *            * 
William J. Tennant.................................     68,101         *            * 
Joseph S. Lacko....................................     17,025         *            * 
All executive officers and directors as a group 
 (11 persons)(5) ..................................    815,996        8.0%          4.9% 
</TABLE>
    

   
- ------------ 
*      Less than one percent 
(1)    For purposes of this table, a person is deemed to have "beneficial 
       ownership" of any shares that such person has the right to acquire 
       within 60 days after the date of this Prospectus. For purposes of 
       calculating the percentage of outstanding shares held by each person 
       named above, any shares that such person has the right to acquire 
       within 60 days after the date of this Prospectus are deemed to be 
       outstanding, but not for the purpose of calculating the percentage 
       ownership of any other person. 
(2)    Assumes no exercise of the Underwriters' overallotment option. 
(3)    Consists of 9,383,423 shares held directly by the following related 
       investors, each of whom is affiliated with DLJ: DLJMBPII, 5,910,855 
       shares; DLJMBIIA, 235,398 shares; DLJOPII, 290,665 shares; DLJDP, 
       345,575 shares; DLJDPA, 128,335 shares; DLJMBFI, 1,049,443 shares; 
       Millennium, 95,572 shares; Millennium-A, 18,640 shares; DLJEAB, 26,539 
       shares; UK Investment, 156,390 shares; and DLJ ESC, 1,126,011 shares. 
       See "Certain Relationships and Related Transactions--DLJMB 
    

                                       50
<PAGE>
   
       Relationships." The address of each of DLJMBPII, DLJMBIIA, DLJDP, 
       DLJDPA, DLJMBFII, Millennium, Millennium-A, DLJEAB, and DLJ ESC is 277 
       Park Avenue, New York, New York 10172. The address of DLJOPII is c/o 
       John B. Gorsiraweg, 14 Willemstad, Curacao, Netherlands Antilles. The 
       address of UK Investment is 2121 Avenue of the Stars, Fox Plaza, Suite 
       3000, Los Angeles, California 90067. As a general partner of each of 
       DLJMBPII, DLJMBIIA, DLJOPII, DLJDP, DLJDPA, DLJEAB, Millennium and 
       Millennium-A, DLJMB may be deemed to beneficially own indirectly all of 
       the shares held directly by DLJMBPII, DLJMBIIA, DLJOPII, DLJDP, DLJDPA, 
       DLJEAB, Millennium and Millennium-A, and as the parent of each of 
       DLJMB, DLJMBFII and DLJ LBO Plans Management Corporation (the general 
       partner of DLJ ESC and UK Investment), Donaldson, Lufkin & Jenrette 
       Inc., the parent of DLJ ("DLJ Inc.") may be deemed to beneficially own 
       indirectly all of the shares held by DLJMBPII, DLJMBIIA, DLJOPII, 
       DLJDP, DLJDPA, DLJEAB, Millennium, Millennium-A, DLJMBFII, DLJ ESC and 
       UK Investment. The address of DLJ Merchant Banking, Inc. is 277 Park 
       Avenue, New York, New York 10172. 
(4)    In the event that DLJMBPII Entities sell all of the shares pursuant to 
       the overallotment option, such entities will beneficially own 
       approximately 49.7% of the Common Stock outstanding after the Offering. 
(5)    Mr. Nathanson is a Managing Director of DLJ and as a result may be 
       deemed to beneficially own the shares of Common Stock held by the 
       DLJMBPII Entities. Mr. Nathanson expressly disclaims beneficial 
       ownership of such shares of Common Stock. Nicole Arnaboldi and David
       Jaffe are managing directors of DLJMB and  DLJ Diversified Partners,
       Inc. ("DLJDPI"). DLJMB is the managing general partner of DLJMBII, 
       DLJMBIIA, DLJOPII, Millennium and Millennium-A. DLJDPI is the managing
       general partner of DLJDP and DLJDPA. As a result, Ms. Arnaboldi and
       Mr. Jaffe may be deemed to beneficially own the shares of Common Stock
       held by each of DLJMBPII, DLJMBIIA, DLJOPII, DLJDP, DLJDPA, Millennium,
       Millennium-A. Ms. Arnaboldi and Mr. Jaffe expressly disclaim beneficial
       ownership of such shares of Common Stock. 
    

                      DESCRIPTION OF CERTAIN INDEBTEDNESS

NEW CREDIT AGREEMENT 

   In connection with the Refinancing Plan, the Company will enter into the 
New Credit Agreement pursuant to which DLJ Capital Funding, Inc., an 
affiliate of DLJ, will act as an arranger and syndication agent, and a 
financial institution to be determined will act as administrative agent. The 
New Credit Agreement is expected to provide for total lending commitments of 
up to $160.0 million. The New Credit Agreement will be comprised of (i) a 
Revolving Credit Facility of up to $30.0 million, which includes borrowing 
capacity available for letters of credit and for same-day notice swingline 
loans in amounts to be agreed upon, (ii) Tranche A Term Loans of up to $50.0 
million and (iii) Tranche B Term Loans of up to $80.0 million. Borrowings 
under the New Credit Agreement, together with the proceeds of the Offering 
and the Notes Offering, will be used to repay the Company's existing 
indebtedness as described under "Use of Proceeds." The proceeds of loans 
under the New Credit Agreement may also be used to fund the Company's working 
capital needs, capital expenditures and other general corporate purposes, 
including the issuance of letters of credit. 

   Borrowings under the New Credit Agreement, like the Company's Existing 
Credit Agreement, will bear interest annually, at the Company's option, at 
the rate based on either (i) an "Alternate Base Rate" (defined as, generally, 
the higher of the Federal Funds Rate, as published by the Federal Reserve 
Bank of New York, plus 0.5%, or the administrative agent's prime lending 
rate) plus (a) in the case of Tranche A Term Loans or revolving credit loans, 
1.5% or (b) in the case of Tranche B Term Loans, 2.0% or (ii) a 
reserve-adjusted "LIBO" rate, plus (x) in the case of Tranche A Term Loans or 
revolving credit loans, 2.5% or (y) in the case of Tranche B Term Loans, 
3.0%. Margins set forth for Tranche A Term Loans and revolving credit loans 
will be subject to certain performance-based reductions occurring not earlier 
than six months from the closing date of the New Credit Agreement. In 
addition, the Company must pay a fee on the face amount of each letter of 
credit outstanding at a rate equal to the LIBO margin. 

   Borrowings under the New Credit Agreement will be guaranteed by, and 
secured by a pledge of all of the capital stock and assets of, the Company's 
subsidiaries. 

   The New Credit Agreement will contain various covenants that limit or 
restrict, among other things, subject to certain exceptions, the incurrence 
of indebtedness, the creation of liens, transactions with affiliates, 
restricted payments, investments and acquisitions, mergers, consolidations, 
dissolutions, asset sales, dividends, distributions, and certain other 
transactions and business activities by the Company. 

NEW SENIOR SUBORDINATED NOTES 

   Upon consummation of the Notes Offering, the Company will have outstanding 
$80.0 million aggregate principal amount of New Senior Subordinated Notes, 
which will bear interest at a rate of    % per annum, payable semi-annually 
in arrears on each     and    . The New Senior Subordinated 

                                       51
<PAGE>
Notes will mature on    , 2008. The New Senior Subordinated Notes will 
represent senior subordinated unsecured obligations of the Company. The 
Company's payment obligations under the New Senior Subordinated Notes will be 
guaranteed on a senior subordinated basis by all of the Company's present and 
future subsidiaries. 

   
   The New Senior Subordinated Notes will not be redeemable at the option of 
the Company prior to    , 2003, except that prior to    , 2001 the Company 
will be permitted to redeem up to 35% of the New Senior Subordinated Notes at 
a redemption price of    % of the principal amount thereof, plus accrued and 
unpaid interest, if any, with the net proceeds of one or more public or 
private sales of common stock or preferred stock of the Company, provided 
that at least 65% of the New Senior Subordinated Notes remain outstanding 
immediately after the occurrence of any such redemption. At any time on or 
after    , 2003, the New Senior Subordinated Notes will be redeemable at the 
option of the Company, in whole or in part, at a premium declining ratably to 
par on    , 2006. 
    

   The New Senior Subordinated Note Indenture will provide that, in the event 
of a Change of Control (as defined in the New Senior Subordinated Note 
Indenture) of the Company, the Company will be required to make an offer to 
purchase in cash all or any part of the outstanding New Senior Subordinated 
Notes at a price of 101% of the aggregate principal amount thereof. 

   The New Senior Subordinated Note Indenture contains restrictive covenants 
that, among other things, impose limitations on the ability of the Company 
and its subsidiaries (i) to incur additional indebtedness, (ii) to merge, 
consolidate or sell or dispose of all or substantially all of its assets, 
(iii) to issue certain preferred stock, pay cash dividends or make other 
distributions on account of the Company's equity interests, repurchase equity 
interests or subordinated indebtedness and make certain other restricted 
payments, (iv) to create certain liens, (v) to enter into transactions with 
affiliates and (vi) to sell assets. 

                         DESCRIPTION OF CAPITAL STOCK

GENERAL 

   Upon completion of the Offering, the total amount of authorized capital 
stock of the Company will consist of 30,000,000 shares of Common Stock, par 
value $0.01 per share, and 5,000,000 shares of preferred stock, par value 
$0.01 per share (the "Preferred Stock"). Upon completion of the Offering, 
16,957,832 shares of Common Stock will be outstanding and no shares of 
Preferred Stock will be outstanding. Unless otherwise noted, the discussion 
herein describes the Company's capital stock, the Amended and Restated 
Certificate of Incorporation (the "Restated Certificate") and Amended and 
Restated Bylaws (the "Bylaws") as anticipated to be in effect upon 
consummation of the Offering. The following summary of certain provisions of 
the Company's capital stock does not purport to be complete and is subject to 
and qualified in its entirety by the Restated Certificate and the Bylaws of 
the Company that are included as exhibits to the Registration Statement of 
which this Prospectus forms a part and by the provisions of applicable law. 

COMMON STOCK 

   
   The holders of the Company's Common Stock are entitled to one vote for 
each share held of record on all matters submitted to a vote of stockholders. 
The issued and outstanding shares of Common Stock are, and the shares of 
Common Stock being offered hereby will, upon payment therefor, be validly 
issued, fully paid and nonassessable. Subject to the rights of the holders of 
any shares of Preferred Stock, the holders of outstanding shares of Common 
Stock are entitled to receive dividends out of assets legally available 
therefor at such times and in such amounts as the Board of Directors may from 
time to time determine. See "Dividend Policy." The shares of Common Stock are 
not redeemable or convertible, and the holders thereof have no preemptive or 
subscription rights to purchase any securities of the Company. Upon 
liquidation, dissolution or winding up of the Company, the holders of shares 
of Common Stock are entitled to receive on pro rata basis the assets of the 
Company which are legally available for distribution, after payment of all 
debts and other liabilities and subject to the preferential rights of any 
holders of Preferred Stock. 
    

                                       52
<PAGE>
   The Common Stock has been approved for listing on the New York Stock 
Exchange, subject to notice of issuance, under the symbol "DRD." 

PREFERRED STOCK 

   The Board of Directors has the authority, without further action of the 
shareholders of the Company, to issue up to an aggregate of 5,000,000 shares 
of Preferred Stock in one or more series and to fix or determine the 
designations, preferences, rights and any qualifications, limitations or 
restrictions of the shares of each such series thereof, including the 
dividend rights, dividend rates, conversion rights, voting rights, terms of 
redemption (including sinking fund provisions), redemption price or prices, 
liquidation preferences and the number of shares constituting any series. 

   The Board of Directors, without shareholder approval, can issue Preferred 
Stock with voting and conversion rights that could adversely affect the 
voting power of holders of Common Stock. The issuance of Preferred Stock, 
while providing desirable flexibility in connection with possible 
acquisitions and other corporate purposes, may have the effect of 
discouraging, delaying, or preventing a change in control of the Company. 

CERTAIN PROVISIONS OF THE BYLAWS 

   The Bylaws provide that special meetings of shareholders may be called 
only by the Chairman of the Board of Directors, the President, or the Board 
of Directors of the Company and that no business shall be transacted and no 
corporate action may be taken at a special meeting of shareholders other than 
as stated in the notice of the meeting. The Bylaws also provide that the only 
business that may be brought before an annual meeting of shareholders is 
limited to matters (i) brought before the meeting at the direction of the 
Board of Directors or (ii) specified in a written notice given by or on 
behalf of a shareholder of the Company in accordance with certain procedural 
requirements specified in the Bylaws. These provisions could have the effect 
of delaying shareholder actions that are favored by the holders of a majority 
of the outstanding voting securities of the Company. These provisions may 
also discourage another person or entity from making a tender offer for the 
Company's Common Stock because such person or entity, even if it acquired a 
majority of the outstanding voting securities of the Company, would be unable 
to call a special meeting of shareholders to take action as a shareholder 
(such as electing new directors or approving a merger). 

SECTION 203 OF DELAWARE LAW 

   Following the consummation of the Offering, the Company will be subject to 
the "business combination" provisions of the Delaware General Corporation 
Law. In general, such provisions prohibit a publicly-held Delaware 
corporation from engaging in various "business combination" transactions with 
any "interested stockholder" for a period of three years after the date of 
the transaction in which the person became an "interested stockholder," 
unless (i) the transaction is approved by the board of directors prior to the 
date the interested stockholder obtained such status, (ii) upon consummation 
of the transaction which resulted in the stockholder becoming an "interested 
stockholder," the "interested stockholder" owned at least 85% of the voting 
stock of the corporation outstanding at the time the transaction commenced, 
excluding for purposes of determining the number of shares outstanding those 
shares owned by (a) persons who are directors and also officers and (b) 
employee stock plans in which employee participants do not have the right to 
determine confidentially whether shares held subject to the plan will be 
tendered in a tender or exchange offer, or (iii) on or subsequent to such 
date the "business combination" is approved by the board of directors and 
authorized at an annual or special meeting of stockholders by the affirmative 
vote of at least 66 2/3% of the outstanding voting stock which is not owned 
by the "interested stockholder." A "business combination" is defined to 
include mergers, asset sales and other transactions resulting in financial 
benefit to a stockholder. In general, an "interested stockholder" is a person 
who, together with affiliates and associates, owns (or, within three years, 
did own) 15% or more of a corporation's voting stock. The statute could 
prohibit or delay mergers or other takeover or change in control attempts 
with respect to the Company and, accordingly, may discourage attempts to 
acquire the Company. 

                                       53
<PAGE>
LIMITATIONS ON LIABILITY AND INDEMNIFICATION OF OFFICERS AND DIRECTORS 

   The Restated Certificate provides that, to the fullest extent permitted by 
Delaware law, no director of the Company shall be personally liable to the 
Company or its stockholders for monetary damages for breach of fiduciary 
duties as a director. The effect of this provision is to eliminate the rights 
of the Company and its stockholders (through stockholder derivative suits on 
behalf of the Company) to recover monetary damages against a director for 
breach of fiduciary duty as a director (including breaches resulting from 
grossly negligent conduct). This provision does not, however, exonerate the 
directors from liability under federal securities laws or for (i) breach of a 
director's duty of loyalty to the Company or its stockholders, (ii) acts or 
omissions not in good faith or which involve intentional misconduct or 
knowing violation of law, (iii) certain willful or negligent acts in 
connection with the payment of dividends or the repurchase or redemption of 
securities, or (iv) any transaction from which the director derived an 
improper personal benefit. The Bylaws provide for indemnification of the 
officers and directors of the Company to the fullest extent permitted by 
applicable law. 

TRANSFER AGENT AND REGISTRAR 

   The Transfer Agent and Registrar for the Common Stock will be BankBoston, 
N.A. 

                       SHARES ELIGIBLE FOR FUTURE SALE 

   Prior to the Offering, there has been no public market for the Common 
Stock. Future sales of substantial amounts of Common Stock in the public 
market could adversely affect market prices of the Common Stock. 

   Upon the closing of the Offering, there will be 16,957,832 shares of 
Common Stock outstanding. All of the shares of Common Stock sold in the 
Offering will be freely tradable without restriction or further registration 
under the Securities Act, unless held by an "affiliate" of the Company, as 
that term is defined in Rule 144 under the Securities Act, which shares will 
be subject to the resale limitations of Rule 144. All of the outstanding 
shares have not been registered under the Securities Act and may not be sold 
unless they are registered or unless an exemption from registration, such as 
the exemption provided by Rule 144, is available. 

   
   In general, under Rule 144 as currently in effect, a stockholder (or 
stockholders whose shares are aggregated) who has beneficially owned shares 
constituting "restricted securities" (generally defined as securities 
acquired from the Company or an affiliate of the Company in a non-public 
transaction) for at least one year, is entitled to sell within any 
three-month period a number of shares that does not exceed the greater of one 
percent of the outstanding Common Stock or the average weekly trading volume 
in the Common Stock during the four calendar weeks preceding the date on 
which notice of such sale is filed pursuant to Rule 144. Sales under Rule 144 
are also subject to certain provisions regarding the manner of sale, notice 
requirements and the availability of current public information about the 
Company. A stockholder (or stockholders whose shares are aggregated) who is 
not an affiliate of the Company for at least 90 days prior to a proposed 
transaction and who has beneficially owned "restricted securities" for at 
least two years is entitled to sell such shares under Rule 144 without regard 
to the volume limitations described above, and beginning 180 days after 
completion of the Offering, 386,125 shares of Common Stock will be eligible 
for sale without regard to such volume limitations. 

   All of the Company's existing stockholders, including the officers and 
directors of the Company, have agreed that they will not, without the prior 
written consent of DLJ on behalf of the Underwriters, sell or otherwise 
dispose of any shares of Common Stock for a period of 180 days after the date 
hereof. An aggregate of 10,257,832 outstanding shares of Common Stock are 
subject to such agreement. 
    

REGISTRATION RIGHTS 

   Pursuant to the Stockholders and Registration Rights Agreement, the 
Company has granted the Initial Shareholders the right to cause the Company 
to register shares of Common Stock (the "registrable securities") under the 
Securities Act. Upon consummation of the Offering, 10,257,832 outstanding 
shares 

                                       54
<PAGE>
of Common Stock will constitute registrable securities and therefore will be 
eligible for registration pursuant to the Stockholders and Registration 
Rights Agreement. Under the terms of the Stockholders and Registration Rights 
Agreement, at any time after the one year anniversary date of the Offering, 
(i) the holders of at least a majority of the registrable securities held by 
the DLJ Entities can require the Company, subject to certain limitations, to 
file a registration statement under the Securities Act covering all or part 
of the registrable securities held by the DLJ Entities and (ii) the remaining 
Initial Shareholders can require the Company, subject to certain limitations, 
to file a registration statement covering all or part of the registrable 
securities held by such Initial Shareholders (each, a "demand registration"). 
The Company is obligated to pay all registration expenses (other than 
underwriting discounts and commissions and subject to certain limitations) 
incurred in connection with the demand registrations. In addition, the 
Stockholders and Registration Rights Agreement provides the Initial 
Shareholders with "piggyback" registration rights, subject to certain 
limitations, whenever the Company files a registration statement on a 
registration form that can be used to register the securities held by such 
Initial Shareholders. 
























                                       55
<PAGE>
                                 UNDERWRITING 

   Subject to the terms and conditions contained in the Underwriting 
Agreement (the "Underwriting Agreement"), the Underwriters named below (the 
"Underwriters"), for whom DLJ, Goldman, Sachs & Co. and Smith Barney Inc. are 
acting as representatives (the "Representatives"), have severally agreed to 
purchase from the Company an aggregate of 6,700,000 shares of Common Stock. 
The number of shares of Common Stock that each Underwriter has agreed to 
purchase is set forth opposite its name below: 

<TABLE>
<CAPTION>
                                                            NUMBER OF 
UNDERWRITERS                                                  SHARES 
<S>                                                       <C>
Donaldson, Lufkin & Jenrette Securities Corporation  .... 
Goldman, Sachs & Co. .................................... 
Smith Barney Inc......................................... 

                                                          ------------- 
 Total ..................................................   6,700,000 
                                                          ============= 
</TABLE>

   The Underwriting Agreement provides that the obligations of the several 
Underwriters to purchase and accept delivery of the shares of Common Stock 
offered hereby are subject to the approval of certain legal matters by 
counsel and to certain other conditions. If any of the shares of Common Stock 
are purchased by the Underwriters pursuant to the Underwriting Agreement, all 
such shares (other than shares covered by the over-allotment option described 
below) must be purchased. 

   The Company has agreed to indemnify the Underwriters against certain 
liabilities, including liabilities under the Securities Act, or to contribute 
to payments that the Underwriters may be required to make in respect thereof. 

   The Representatives have advised the Company that the Underwriters propose 
initially to offer the shares of Common Stock to the public at the initial 
public offering price set forth on the cover page of this Prospectus and to 
certain dealers (who may include the Underwriters) at such price less a 
concession not in excess of $   per share of Common Stock. The Underwriters 
may allow, and such dealers may reallow, a discount not in excess of $   per 
share of Common Stock on sales to any other Underwriter or certain other 
dealers. After the initial public offering, the public offering price, 
concession and discount may be changed. 

   
   Certain Selling Stockholders have granted an option to the Underwriters, 
exercisable for 30 days after the date of this Prospectus, to purchase up to 
an aggregate of 1,005,000 additional shares of Common Stock at the initial 
public offering price set forth on the cover page of this Prospectus, net of 
underwriting discounts and commissions. Such option may be exercised at any 
time until 30 days after the date of this Prospectus. To the extent that the 
Representatives exercise such option, each of the Underwriters will be 
committed, subject to certain conditions, to purchase a number of option 
shares proportionate to such Underwriter's initial commitment as indicated in 
the preceding table. The Company will not receive any proceeds from the sale 
of the Common Stock by the Selling Stockholders. 
    

   At the Company's request, the Underwriters have reserved up to 5% of the 
shares offered hereby for sale at the initial public offering price to 
certain of the Company's employees, members of their immediate families and 
other individuals who are business associates of the Company. The number of 
shares of Common Stock available for sale to the general public will be 
reduced to the extent these individuals purchase such reserved shares. Any 
reserved shares not purchased will be offered by the Underwriters to the 
general public on the same basis as the other shares offered hereby. 

   The Company and all of its existing shareholders, including its officers 
and directors and certain of its employees, have agreed, subject to certain 
exceptions, not to directly or indirectly sell, offer to sell, grant any 
option for the sale of or otherwise dispose of (or transfer any portion of 
the economic consequences associated with the ownership of) any shares of 
Common Stock or securities convertible 

                                       56
<PAGE>
into or exchangeable or exercisable for Common Stock, or demand or exercise 
any registration rights with respect to such securities, in each case, 
without the prior written consent of DLJ, on behalf of the Underwriters, for 
a period of 180 days after the date of this Prospectus. See "Shares Eligible 
for Future Sale." 

   Prior to the Offering, there has been no public market for the Common 
Stock. The initial public offering price will be determined through 
negotiations between the Company and the Representatives. Among the factors 
considered in determining the initial public offering price, in addition to 
prevailing market conditions, are price-earnings ratios of publicly traded 
companies that the Representatives believe to be comparable to the Company, 
certain financial information of the Company, the history of, and the 
prospects for, the Company and the industry in which it competes and 
assessment of the Company's management, its past and present operations, the 
prospects for, and timing of, future revenues of the Company, the present 
state of the Company's development and the above factors in relation to 
market values and various valuation measures of other companies engaged in 
activities similar to the Company. There can be no assurance that an active 
trading market will develop for the Common Stock or that the Common Stock 
will trade in the public market subsequent to the Offering at or above the 
initial public offering price. 

   The Common Stock has been approved for listing on the New York Stock 
Exchange, subject to notice of issuance, under the symbol "DRD." 

   The Underwriters do not intend to confirm sales of the Common Stock 
offered hereby to any accounts over which they exercise discretionary 
authority. 

   
   In connection with the Offering, the Underwriters may engage in 
transactions that stabilize, maintain or otherwise affect the price of the 
Common Stock. Specifically, the Underwriters may overallot the Offering, 
creating a syndicate short position. The Underwriters may bid for and 
purchase shares of Common Stock in the open market to cover syndicate short 
positions or to stabilize the price of the Common Stock. Finally, the 
underwriting syndicate may reclaim selling concessions from syndicate members 
in the Offering, if the syndicate repurchases previously distributed Common 
Stock in syndicate covering transactions, in stabilization transactions or 
otherwise. Any of these activities may stabilize or maintain the market price 
of the Common Stock above independent market levels. The Underwriters are not 
required to engage in these activities, and may discontinue these activities 
at any time. 
    

   Under Rule 2720 of the Conduct Rules of the NASD ("Rule 2720"), the 
Company is considered an affiliate of DLJ. This Offering is being conducted 
in accordance with Rule 2720, which provides that, among other things, when 
an NASD member participates in the underwriting of an affiliate's equity 
securities, the public offering price per share can be no lower than that 
recommended by a "qualified independent underwriter" meeting certain 
standards ("QIU"). In accordance with this requirement, Goldman, Sachs & Co. 
has assumed the responsibilities of acting as QIU and will recommend a public 
offering price for the Common Stock in compliance with the requirements of 
Rule 2720. In connection with the Offering, Goldman, Sachs & Co. is 
performing due diligence investigations and reviewing and participating in 
the preparation of this Prospectus and the Registration Statement of which 
this Prospectus forms a part. As compensation for the services of Goldman, 
Sachs & Co. as QIU, the Company has agreed to pay $10,000 to Goldman, Sachs & 
Co. 

   
   DLJ is also acting as the underwriter in connection with the Notes 
Offering and will receive customary discounts and commissions in connection 
therewith. DLJ Capital Funding, Inc. is one of the lenders under the Existing 
Credit Agreement. The proceeds of the Offering, together with the proceeds 
from the New Credit Agreement, are being used to effect the Refinancing Plan, 
including the repayment of the Existing Credit Agreement. DLJ Capital 
Funding, Inc., an affiliate of DLJ, is expected to act as syndication agent 
and be a lender under the New Credit Agreement. From time to time, DLJ 
provides investment banking services to the Company, for which it receives 
customary compensation. See "Certain Relationships and Related Transactions." 
    

                                       57
<PAGE>

   
                                LEGAL MATTERS 

   The validity of the Common Stock being offered hereby and certain other 
legal matters relating to the Offering will be passed upon for the Company by 
Latham & Watkins, New York, New York. Latham & Watkins also represented
DLJMBPII in connection with the Recapitalization. Certain legal matters
relating to the Offering will be passed upon for the Underwriters by Weil,
Gotshal & Manges LLP, New York, New York.
    

                                   EXPERTS 

   
   The consolidated financial statements of the Company as of December 30, 
1995 and December 28, 1996 and for each of the 52 week periods ended December 
31, 1994, December 30, 1995 and December 28, 1996 included in this Prospectus 
have been so included in reliance on the report of Price Waterhouse LLP, 
independent accountants, given on the authority of said firm as experts in 
auditing and accounting. 
    

                            ADDITIONAL INFORMATION 

   The Company has filed the Registration Statement on Form S-1 with respect 
to the Common Stock being offered hereby with the Commission under the 
Securities Act. This Prospectus, which constitutes a part of the Registration 
Statement, does not contain all the information set forth in the Registration 
Statement, certain items of which are omitted in accordance with the rules 
and regulations of the Commission. Statements contained in this Prospectus 
concerning the provisions of documents filed with the Registration Statement 
as exhibits are necessarily summaries of such documents, and each such 
statement is qualified in its entirety by reference to the copy of the 
applicable document filed as an exhibit to the Registration Statement. The 
Registration Statement may be inspected and copied at the public reference 
facilities maintained by the Commission at 450 Fifth Street, N.W., Room 1024, 
Washington, D.C. 20549; at its Chicago Regional Office, Citicorp Center, 500 
West Madison Street, Suite 1400, Chicago, Illinois 60661-2511; and at its New 
York Regional Office, Seven World Trade Center, Suite 1300, New York, New 
York 10048. Copies of such material can be obtained from the public reference 
section of the Commission, 450 Fifth Street, N.W., Washington, D.C. 20549, at 
prescribed rates. The Commission also maintains a website on the Internet at 
http://www.sec.gov that contains reports, proxy statements and other 
information with respect to companies that file documents electronically with 
the Commission. For further information pertaining to the Company and the 
Common Stock being offered hereby, reference is made to the Registration 
Statement, including the exhibits thereto and the financial statements, notes 
and schedules filed as a part thereof. 


























                                       58
<PAGE>
                        INDEX TO FINANCIAL STATEMENTS 

                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

<TABLE>
<CAPTION>
                                                                                            PAGE 
                                                                                          -------- 
<S>                                                                                       <C>
Report of Independent Accountants .......................................................    F-2 
Consolidated Balance Sheets as of December 30, 1995 and December 28, 1996  ..............    F-3 
Consolidated Statements of Operations for each of the 52 weeks ended December 31, 1994, 
 December 30, 1995 and December 28, 1996.................................................    F-4 
Consolidated Statements of Stockholders' Equity (Deficiency) for each of the 52 weeks 
 ended December 31, 1994, December 30, 1995 and December 28, 1996........................    F-5 
Consolidated Statements of Cash Flows for each of the 52 weeks ended December 31, 1994, 
 December 30, 1995 and December 28, 1996.................................................    F-6 
Notes to Consolidated Financial Statements ..............................................    F-7 
Consolidated Balance Sheet as of September 27, 1997 (Unaudited)..........................   F-16 
Consolidated Statements of Operations for each of the 39 weeks ended September 28, 1996 
 and September 27, 1997 (Unaudited)......................................................   F-17 
Consolidated Statement of Stockholders' Equity (Deficiency) for the 39 weeks ended 
 September 27, 1997 (Unaudited)..........................................................   F-18 
Consolidated Statements of Cash Flows for the 39 weeks ended September 28, 1996 and 
 September 27, 1997 (Unaudited)..........................................................   F-19 
Notes to Consolidated Financial Statements (Unaudited) ..................................   F-20 
</TABLE>











                                      F-1
<PAGE>
                      REPORT OF INDEPENDENT ACCOUNTANTS 

To the Board of Directors and 
Stockholders of Duane Reade Holding Corp. 

In our opinion, the accompanying consolidated balance sheets and the related 
consolidated statements of operations, stockholders' equity (deficiency) and 
cash flows present fairly, in all material respects, the financial position 
of Duane Reade Holding Corp. ("Holdings") and its subsidiaries at December 
30, 1995 and December 28, 1996 and the results of their operations and their 
cash flows for each of the 52 week periods ended December 31, 1994, December 
30, 1995 and December 28, 1996 in conformity with generally accepted 
accounting principles. These financial statements are the responsibility of 
Holdings' management; our responsibility is to express an opinion on these 
financial statements based on our audits. We conducted our audits of these 
statements in accordance with generally accepted auditing standards which 
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, assessing the accounting 
principles used and significant estimates made by management and evaluating 
the overall financial statement presentation. We believe that our audits 
provide a reasonable basis for the opinion expressed above. 

Price Waterhouse LLP 
New York, New York 
February 18, 1997, except as to the recapitalization and reverse stock split 
described in Note 12 and net loss per common share described in Note 1 which 
are as of January 14, 1998 





















                                      F-2
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

                         CONSOLIDATED BALANCE SHEETS 
                     (IN THOUSANDS, EXCEPT SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                                                       DECEMBER 30,    DECEMBER 28, 
                                                                           1995            1996 
                                                                      -------------- -------------- 
<S>                                                                   <C>            <C>
ASSETS 
Current assets 
 Cash................................................................    $  2,133        $    216 
 Government securities ..............................................          44              -- 
 Receivables ........................................................       5,740           7,171 
 Inventories ........................................................      43,147          47,914 
 Prepaid expenses ...................................................       1,355           1,165 
                                                                      -------------- -------------- 
 TOTAL CURRENT ASSETS ...............................................      52,419          56,466 
Property and equipment, net .........................................      24,832          23,065 
Goodwill, net of accumulated amortization of $11,306 and $14,785  ...     127,848         124,369 
Covenants not to compete, net of accumulated amortization of $48,660 
 and $60,000 ........................................................      11,340              -- 
Other assets ........................................................      19,421          18,576 
                                                                      -------------- -------------- 
  TOTAL ASSETS ......................................................    $235,860        $222,476 
                                                                      ============== ============== 
LIABILITIES AND STOCKHOLDERS' DEFICIENCY 
Current liabilities 
 Accounts payable....................................................    $ 20,427        $ 20,015 
 Accrued interest ...................................................       3,797           3,873 
 Other accrued expenses .............................................       6,102           8,157 
 Current portion of long-term debt ..................................       5,625          12,000 
 Current portion of capital lease obligations .......................       2,769           2,504 
                                                                      -------------- -------------- 
  TOTAL CURRENT LIABILITIES .........................................      38,720          46,549 
Senior debt, less current portion ...................................     163,475         149,975 
Subordinated zero coupon debt, net of unamortized discount of 
 $55,148 and $43,899 ................................................      68,232          79,481 
Capital lease obligations, less current portion .....................       4,003           1,697 
Other non-current liabilities .......................................       2,626           4,170 
                                                                      -------------- -------------- 
  TOTAL LIABILITIES .................................................     277,056         281,872 
                                                                      -------------- -------------- 
Commitments and Contingencies (Note 8) 
Stockholders' deficiency 
 Common stock, $0.01 par; authorized 30,000,000 shares; issued and 
  outstanding 10,184,565 and 10,062,497 shares ......................         102             101 
 Paid-in-capital ....................................................      24,909          24,564 
 Accumulated deficit ................................................     (66,207)        (84,061) 
                                                                      -------------- -------------- 
  TOTAL STOCKHOLDERS' DEFICIENCY ....................................     (41,196)        (59,396) 
                                                                      -------------- -------------- 
  TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIENCY ....................    $235,860        $222,476 
                                                                      ============== ============== 
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      F-3
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

                    CONSOLIDATED STATEMENTS OF OPERATIONS 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                                           FOR THE 52 WEEKS ENDED 
                                               ---------------------------------------------- 
                                                DECEMBER 31,    DECEMBER 30,   DECEMBER 28, 
                                                    1994            1995           1996 
                                               -------------- --------------  -------------- 
<S>                                            <C>            <C>             <C>
Net sales ....................................    $281,103        $336,922       $381,466 
Cost of sales ................................     209,678         259,827        288,505 
                                               -------------- --------------  -------------- 
Gross profit .................................      71,425          77,095         92,961 
                                               -------------- --------------  -------------- 
Selling, general and administrative expenses        39,741          50,326         59,048 
Amortization .................................      18,238          11,579         16,217 
Depreciation .................................       1,184           1,929          3,015 
Store pre-opening expenses ...................       1,220           1,095            139 
                                               -------------- --------------  -------------- 
                                                    60,383          64,929         78,419 
                                               -------------- --------------  -------------- 
Operating income .............................      11,042          12,166         14,542 
Interest expense, net ........................      27,480          30,224         32,396 
                                               -------------- --------------  -------------- 
Loss before income taxes .....................     (16,438)        (18,058)       (17,854) 
Income taxes .................................          --              --             -- 
                                               -------------- --------------  -------------- 
 NET LOSS.....................................    $(16,438)       $(18,058)      $(17,854) 
                                               ============== ==============  ============== 
 NET LOSS PER COMMON SHARE....................    $  (1.55)       $  (1.70)      $  (1.69) 
                                               ============== ==============  ============== 
 WEIGHTED AVERAGE COMMON SHARES 
  OUTSTANDING.................................      10,633          10,650         10,575 
                                               ============== ==============  ============== 
</TABLE>
















   The accompanying notes are an integral part of these financial statements.

                                      F-4
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

         CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY) 
                     (IN THOUSANDS, EXCEPT SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                  COMMON STOCK        
                             ----------------------  PAID-IN    ACCUMULATED           
                                SHARES      AMOUNT   CAPITAL      DEFICIT       TOTAL
                             ------------ --------   -------    -----------     -----
<S>                          <C>          <C>       <C>       <C>            <C>
Balance , January 1, 1994  .  10,154,041     $102    $24,852     $(31,711)    $ (6,757) 
Sale of common stock to 
 executives ................      10,173       --         25           --           25 
Net loss ...................          --       --         --      (16,438)     (16,438) 
                             ------------ --------  --------- -------------  ---------- 
Balance, December 31, 1994    10,164,214      102     24,877      (48,149)     (23,170) 
Sale of common stock to 
 executives ................      40,692       --        100           --          100 
Repurchase of common stock       (20,341)      --        (68)          --          (68) 
Net loss ...................          --       --         --      (18,058)     (18,058) 
                             ------------ --------  --------- -------------  ---------- 
Balance, December 30, 1995    10,184,565      102     24,909      (66,207)     (41,196) 
Repurchase of common stock      (122,068)      (1)      (345)          --         (346) 
Net loss ...................          --       --         --      (17,854)     (17,854) 
                             ------------ --------  --------- -------------  ---------- 
Balance, December 28, 1996    10,062,497     $101    $24,564     $(84,061)    $(59,396) 
                             ============ ========  ========= =============  ========== 
</TABLE>
















  The accompanying notes are an integral part of these financial statements.

                                      F-5
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

                    CONSOLIDATED STATEMENTS OF CASH FLOWS 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                           FOR THE 52 WEEKS ENDED 
                                               ---------------------------------------------- 
                                                DECEMBER 31,    DECEMBER 30,   DECEMBER 28, 
                                                    1994            1995           1996 
                                               -------------- --------------  -------------- 
<S>                                            <C>            <C>             <C>
Cash flows from operating activities: 
 Net loss.....................................    $(16,438)       $(18,058)      $(17,854) 
 Adjustments to reconcile net loss to net 
  cash provided by operating activities  ..... 
   Depreciation and amortization of property 
    and equipment ............................       1,184           1,929          3,015 
   Amortization of goodwill and other 
    intangibles ..............................      20,646          13,940         18,897 
   Accretion of principal of zero coupon debt        8,282           9,628         11,249 
   Other .....................................         724           1,769          1,526 
  Changes in operating assets and liabilities 
   Receivables ...............................        (225)         (1,962)        (1,431) 
   Inventories ...............................      (4,838)         (6,745)        (4,767) 
   Accounts payable ..........................       5,716           7,382           (412) 
   Prepaid and accrued expenses ..............        (110)           (658)         2,321 
  Increase in other assets (liabilities)--net          356            (491)            51 
                                               -------------- --------------  -------------- 
  NET CASH PROVIDED BY OPERATING ACTIVITIES  .      15,297           6,734         12,595 
                                               -------------- --------------  -------------- 
Cash flows from investing activities: 
 Capital expenditures ........................      (9,947)         (6,868)        (1,247) 
 Systems development costs ...................      (2,425)         (6,268)        (2,566) 
 Sale of government securities--net  .........       1,134             382             44 
                                               -------------- --------------  -------------- 
  NET CASH USED IN INVESTING ACTIVITIES  .....     (11,238)        (12,754)        (3,769) 
                                               -------------- --------------  -------------- 
Cash flows from financing activities: 
 Financing costs .............................          --            (885)          (952) 
 Repayments of term loan .....................      (8,000)        (15,000)        (5,625) 
 Proceeds from issuance of long-term debt  ...          --          15,000             -- 
 Net (repayments) borrowings--Revolving 
  credit .....................................          --           4,000         (1,500) 
 Proceeds from issuance of stock .............          --              25             -- 
 Repurchase of stock .........................          --             (68)           (95) 
 Capital lease financing .....................       5,492           4,329            274 
 Repayments of capital lease obligations  ....        (432)         (2,617)        (2,845) 
                                               -------------- --------------  -------------- 
  NET CASH (USED IN) PROVIDED BY FINANCING 
   ACTIVITIES ................................      (2,940)          4,784        (10,743) 
                                               -------------- --------------  -------------- 
 Net increase (decrease) in cash .............       1,119          (1,236)        (1,917) 
 Cash at beginning of year ...................       2,250           3,369          2,133 
                                               -------------- --------------  -------------- 
 Cash at end of year..........................    $  3,369        $  2,133       $    216 
                                               ============== ==============  ============== 
 Supplementary disclosures of cash flow 
  information ................................ 
  Cash paid for interest......................    $ 16,969        $ 18,298       $ 18,391 
                                               ============== ==============  ============== 
</TABLE>

  The accompanying notes are an integral part of these financial statements.

                                      F-6
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES 

   Duane Reade Holding Corp. ("Holdings") was formed on June 16, 1992 for the 
purpose of acquiring Daboco, Inc. ("Daboco"). The acquisition took place on 
September 25, 1992. Daboco and Duane Reade Inc. ("DR Inc."), a subsidiary of 
Daboco, are general partners in Duane Reade, which operates a chain of retail 
drug stores (60 at December 28, 1996) in the New York City area. 

   Significant accounting policies followed in the preparation of the 
consolidated financial statements are as follows: 

   PRINCIPLES OF CONSOLIDATION: The consolidated financial statements include 
the accounts of Holdings, Daboco, DR Inc. and Duane Reade (collectively, the 
"Company"). All intercompany transactions and balances have been eliminated. 
Certain prior period amounts have been reclassified to conform with the 
current presentation. 

   REPORTING YEAR: The fiscal year for the Company is the 52/53 week 
reporting period ending on the last Saturday in December. 

   
   RECEIVABLES: Receivables consist primarily of amounts due from various 
insurance companies and governmental agencies under third party payment plans 
for prescription sales and amounts due from vendors, a majority of which 
relate to promotional programs. The Company has not provided an allowance for 
doubtful accounts as its historical write-offs have been immaterial. The 
Company reflects promotional allowances from vendors as income when such 
allowances are earned. 

   INVENTORIES AND COST OF SALES: Substantially all inventories are stated at 
the lower of cost, determined pursuant to the last-in, first-out retail 
dollar value method (LIFO), or market. When appropriate, provision is made 
for obsolete, slow-moving or damaged inventory. If current cost had been 
used, inventories at December 30, 1995 and December 28, 1996 would not be 
materially different from the amounts reflected on the accompanying balance 
sheets. Cost of sales includes distribution and occupancy costs. 
    

   PROPERTY AND EQUIPMENT: Property and equipment are stated at cost. 
Depreciation and amortization are provided using the straight-line method 
over estimated useful lives of assets as follows: 

<TABLE>
<CAPTION>
<S>                                     <C>
Buildings and improvements ............ 30 years 
Furniture, fixtures and equipment  .... 5-10 years 
Leasehold improvements ................ Life of lease or, if shorter, asset 
Property under capital leases.......... 7 years 

</TABLE>

   OTHER ASSETS: Deferred financing costs arose in connection with borrowings 
under the Term Loan and with the issuance of the Senior Notes and the Zero 
Coupon Notes and are amortized using the straight-line method, the results of 
which are not materially different from the interest method, over the term of 
the respective debt issue. 

   Systems development costs, consisting principally of costs relating to the 
new management information systems, are amortized using the straight-line 
method commencing in 1996 over a period of seven years. 

   INTANGIBLE ASSETS: In September 1992, Holdings and Duane Reade entered 
into agreements with certain former members of management of Duane Reade, 
former shareholders of Daboco and shareholders of former partners of Duane 
Reade (collectively, the "Group") precluding such persons from competing with 
the operations of Duane Reade for a period of five years. The covenants not 
to compete were recorded at acquisition cost and were being amortized over 
the period of benefit using an accelerated method. During the first quarter 
of 1997, Holdings and Duane Reade entered into agreements 

                                      F-7
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED) 

in which the Company received consideration from the Group to terminate the 
non-compete agreements. In accordance with APB Opinion No. 17, Intangible 
Assets, the remaining carrying value of the non-compete agreements of $4.86 
million as of December 28, 1996 was written off and has been included in the 
accompanying consolidated statement of operations as amortization expense. 

   Goodwill is amortized on the straight-line method over 40 years. The 
carrying value of goodwill is periodically reviewed and evaluated by the 
Company based principally on its expected future undiscounted operating cash 
flows. Should such evaluation result in the Company concluding that the 
carrying amount of goodwill has been impaired, an appropriate write-down 
would be made. 

   PRE-OPENING EXPENSES: Store pre-opening costs, other than capital 
expenditures, are expensed when incurred. 

   INCOME TAXES:  Income taxes are accounted for under the liability method 
prescribed by Statement of Financial Accounting Standards No. 109. 

   RECENTLY ISSUED ACCOUNTING STANDARDS: In February 1997, the Financial 
Accounting Standards Board issued Statement of Financial Accounting Standards 
No. 128, Earnings per Share ("FAS 128") which requires the presentation of 
basic and diluted earnings per share in a company's financial statements for 
reporting periods ending subsequent to December 15, 1997. Early adoption of 
FAS 128 is not permitted. The adoption of FAS 128 is not expected to have 
material impact on the Company's consolidated financial statements. 

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

   NET LOSS PER COMMON SHARE:  Net loss per common share is based on the 
weighted average shares outstanding during each period (10,632,936 for the 52 
weeks ended December 31, 1994, 10,649,895 for the 52 weeks ended December 30, 
1995 and 10,575,299 for the 52 weeks ended December 28, 1996). Pursuant to 
Securities and Exchange Commission Staff Accounting Bulletin No. 83, options 
granted with exercise prices below the estimated initial public offering 
price during the 12 month period preceding the date of the initial filing of 
the Registration Statement have been included in the calculation of net loss 
per common share, using the treasury stock method based on the estimated 
initial public offering price of $15.00 per share, as if the options were 
outstanding for all periods presented. 

2. PROPERTY AND EQUIPMENT 

   Property and equipment are summarized as follows (in thousands): 

<TABLE>
<CAPTION>
                                                  DECEMBER 30,    DECEMBER 28, 
                                                      1995            1996 
                                                 -------------- -------------- 
<S>                                              <C>            <C>
Land............................................     $   489        $   489 
Buildings and building improvements ............       4,514          4,523 
Furniture, fixtures and equipment ..............       6,261          6,881 
Leasehold improvements .........................      12,684         13,134 
Property under capital leases ..................       4,894          5,063 
                                                 -------------- -------------- 
                                                      28,842         30,090 
Less--Accumulated depreciation and amortization        4,010          7,025 
                                                 -------------- -------------- 
                                                     $24,832        $23,065 
                                                 ============== ============== 
</TABLE>

                                      F-8
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED) 

3. OTHER ASSETS 

   Other assets are summarized as follows (in thousands): 

<TABLE>
<CAPTION>
                                                                      DECEMBER 30,    DECEMBER 28, 
                                                                          1995            1996 
                                                                     -------------- -------------- 
<S>                                                                  <C>            <C>
Deferred financing costs (net of accumulated amortization of $7,737 
 and $10,417).......................................................     $ 9,539        $ 7,811 
Systems and integration costs (net of accumulated amortization of 
 $0 and $1,461) ....................................................       8,693          9,798 
Other ..............................................................       1,189            967 
                                                                     -------------- -------------- 
                                                                         $19,421        $18,576 
                                                                     ============== ============== 

</TABLE>

4. DEBT 

   Long-term debt consists of the following (in thousands): 

<TABLE>
<CAPTION>
                                               DECEMBER 30,    DECEMBER 28, 
                                                   1995            1996 
                                              -------------- -------------- 
<S>                                           <C>            <C>
Senior debt 
 Term loan facility (A)......................    $ 75,100        $ 69,475 
 Notes payable bank--revolving credit (A)  ..       4,000           2,500 
 12% Senior Notes due September 15, 2002 (B)       90,000          90,000 
Subordinated debt 
 15% Senior Subordinated Zero Coupon Notes 
  due 
  September 15, 2004 (C) ....................      68,232          79,481 
                                              -------------- -------------- 
                                                  237,332         241,456 
 Less--Current portion ......................       5,625          12,000 
                                              -------------- -------------- 
                                                 $231,707        $229,456 
                                              ============== ============== 

</TABLE>

(A) Outstanding balances under a Credit Agreement dated as of September 24, 
1992, as amended, with a syndicate of lending institutions bear interest at 
floating rates, which at December 28, 1996 averaged 9.0%. In addition to the 
term loans, the Credit Agreement provides for a revolving credit facility of 
$10.0 million (less amounts of letters of credit issued under the Credit 
Agreement) which may be used for general corporate purposes and which expires 
on September 30, 1998. As of December 28, 1996, the borrowings outstanding 
under the revolving credit facility were $2.5 million (classified as a 
noncurrent liability) and $0.2 million in letters of credit had been issued, 
leaving $7.3 million available for borrowing. 

   On March 23, 1995, the Credit Agreement, which provided an A Term loan and 
a B Term loan, was amended providing the Company with a new Term loan (the "C 
Term Loan") of $15.0 million and increasing the Company's existing capital 
expenditure limits for its store expansion program. 

   The proceeds of such borrowing were used to prepay all amounts due under 
the A Term Loan due during 1995 ($13.0 million) and a portion ($2.0 million) 
of the payment due under the A Term Loan on March 31, 1996. 

   In 1996, the Credit Agreement was further amended providing for the 
postponement of $2.5 million of principal payments due during 1997 until 1998 
and $10.0 million of principal payments due during 1998 until 1999. 

                                      F-9
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED) 

    At December 28, 1996, the aggregate principal amount of the term loan 
matures during the fiscal year as follows (in thousands): 

<TABLE>
<CAPTION>
<S>      <C>
1997 ...  $12,000 
1998 ...   17,625 
1999 ...   25,150 
2000 ...   14,700 
2001 ...       -- 
         --------- 
          $69,475 
         ========= 

</TABLE>

   Subject to certain conditions, voluntary prepayments of the Term Loan are 
permitted without premium or penalty. Mandatory prepayments are required with 
respect to asset sales, permitted issuance of debt or equity and 75% of 
excess cash flows, as defined in the Credit Agreement, as amended. For the 52 
weeks ended December 31, 1994, December 30, 1995 and December 28, 1996, there 
were no voluntary or mandatory prepayments. 

   Obligations under the Credit Agreement are secured by a pledge of all of 
Duane Reade's tangible and intangible assets and are guaranteed by its 
partners, Daboco and DR Inc., which have pledged 100% of their partnership 
interests in support of such guarantees. The guarantees are joint and several 
and full and unconditional. The Credit Agreement contains restrictions on 
indebtedness, asset sales, dividends and other distributions, capital 
expenditures, transactions with affiliates and other unrelated business 
activities. Financial performance covenants include interest coverage, 
leverage ratio, minimum earnings and working capital levels. In 1996, the 
Company obtained an Amendment revising certain covenant requirements and 
limiting capital expenditures. At December 28, 1996, the Company is in 
compliance with all of the covenants in the Credit Agreement. 

   (B) On September 25, 1992, Duane Reade issued $90,000,000 aggregate 
principal amount of 12% Senior Notes due September 15, 2002, at face value. 
Interest is payable at 12% semiannually. The Senior Notes are guaranteed by 
Daboco and DR Inc. All of Daboco's assets are pledged to secure indebtedness 
under the Credit Agreement discussed in (A) above. As a result, such 
indebtedness will have claim on those assets that is prior to the claim of 
holders of the Senior Notes. To the extent that the amount of senior 
indebtedness exceeds the value of the collateral securing such indebtedness, 
the Senior Notes will rank pari passu with the Term Loans. 

   Duane Reade is required to make a sinking fund payment on September 15, 
2001 sufficient to retire 50% of the aggregate principal amount of Senior 
Notes originally issued. The Senior Notes are subject to redemption at the 
option of the issuer at 104.5% of par, plus accrued interest, at the end of 
1997, declining to par, plus accrued interest, at the end of 2000. In the 
event of a change in control, Duane Reade shall be obligated to make an offer 
to purchase all outstanding Senior Notes at a repurchase price of 101% of the 
principal amount. 

   (C) On September 25, 1992, Holdings issued $123,380,000 aggregate 
principal amount of 15% Senior Subordinated Zero Coupon Notes due September 
15, 2004 (the "Zero Coupon Notes"), net of an $81,909,000 discount. The 
discount accretes through the Final Accretion Date of September 15, 1999. 
Thereafter, cash interest is payable at 15% semi-annually through maturity. 
Interest expense is determined using the effective interest method, which 
applies a constant yield to carrying value over the life of the Zero Coupon 
Notes. 

   The Credit Agreement and the Senior Note Indenture referred to in (A) and 
(B) above provide for subordination of Holdings' debt to partnership debt. 

   The notes are redeemable at the option of the issuer, in whole or in part, 
at 107.5% of Accreted Value (as defined in the Zero Coupon Note Indenture), 
plus accrued interest, at the end of 1997 declining to par, plus accrued 
interest, at the end of 2002. In the event of a change in control, Holdings 
shall be obligated 

                                      F-10
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED) 

to make an offer to purchase all outstanding Zero Coupon Notes at a 
repurchase price of 101% of Accreted Value (as defined in the Indenture) or 
principal amount, as applicable. The Accreted Value of the Zero Coupon Notes 
was $83,443,000 at December 28, 1996. 

   Purchasers of the Zero Coupon Notes received 15% of the fully diluted 
common stock of Holdings, with registration rights, for aggregate 
consideration of $3,529,000 (Note 10). 

   The Indentures governing the Zero Coupon Notes and the Senior Notes 
include certain restrictive covenants. Subject to certain exceptions, the 
Indentures restrict transactions with affiliates, the incurrence of 
additional indebtedness, the payment of dividends, the creation of liens, 
certain asset sales, mergers and consolidations and certain other payments. 

   The Company's debt is thinly traded in the market place. Accordingly, 
management is unable to determine fair market values for such debt at 
December 28, 1996. 

   The Zero Coupon Notes and the Senior Notes were issued pursuant to 
Registration Rights Agreements under which Holdings and Duane Reade 
consummated registered exchange offers pursuant to which Holdings and Duane 
Reade exchanged the Zero Coupon Notes and the Senior Notes, respectively, for 
identical notes which have been registered under the Securities Act of 1933, 
as amended. Since 1994, the Company has not been required to follow the 
periodic reporting requirements of the SEC. 

5. CAPITAL LEASE OBLIGATIONS 

   During 1994, the Company commenced installation of new management 
information systems. Capital requirements for hardware, software and 
integration costs for the new systems were provided principally by capital 
lease financing. 

   
   As of December 28, 1996, the present value of capital lease obligations 
was $4.2 million (of which $2.5 million was payable during the next twelve 
months). Such obligations are payable in monthly installments over three to 
five year periods and bear interest at an average rate of 12.2%. 
    



                                      F-11
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED) 

6. INCOME TAXES 

   Deferred tax assets and liabilities are determined based on the difference 
between book and tax bases of the respective assets and liabilities at 
December 30, 1995 and December 28, 1996 using a 44.7% combined federal, state 
and local tax rate in each year and are comprised of (in thousands): 

<TABLE>
<CAPTION>
                                   DECEMBER 30,    DECEMBER 28, 
                                       1995            1996 
                                  -------------- -------------- 
<S>                               <C>            <C>
Inventories......................    $ (3,238)       $ (3,501) 
                                  -------------- -------------- 
Gross deferred tax liabilities  .      (3,238)         (3,501) 
                                  -------------- -------------- 
Property and equipment ..........         719             955 
Covenants not to compete ........       4,318           1,851 
Targeted jobs credit ............         268             268 
Zero Coupon debt discount  ......       9,885          14,041 
Other ...........................       1,492           2,335 
Net operating loss carryforward        49,217          50,072 
                                  -------------- -------------- 
Gross deferred tax assets  ......      65,899          69,522 
                                  -------------- -------------- 
Net deferred tax assets .........      62,661          66,021 
Valuation allowance .............     (62,661)        (66,021) 
                                  -------------- -------------- 
                                     $     --        $     -- 
                                  ============== ============== 
</TABLE>

   The Company deducted for income tax purposes for the period September 25 
to December 31, 1992 approximately $88 million of payments made to former 
partners of Duane Reade (the "Retirement Payments"). Approximately $38.5 
million of the valuation allowance relates to these Retirement Payments. The 
Retirement Payments and other current tax deductions resulted in a net 
operating loss of approximately $112.0 million which may be available to 
offset future taxable income of the Company through 2011. Due to the nature 
of the Retirement Payments, future reductions in that portion of the 
valuation allowance related to the Retirement Payments will be credited to 
goodwill. Further, certain income tax law provisions may limit the use of the 
available net operating loss carryforwards in the event of a significant 
change in ownership interest. 

   The provision for income taxes for the 52 weeks ended December 31, 1994, 
December 30, 1995 and December 28, 1996 differs from the amounts of income 
tax determined by applying the applicable U.S. statutory federal income tax 
rate to pretax loss as a result of the following (dollars in thousands): 

<TABLE>
<CAPTION>
                                  52 WEEKS ENDED        52 WEEKS ENDED         52 WEEKS ENDED 
                                 DECEMBER 31, 1994     DECEMBER 30, 1995     DECEMBER 28, 1996 
                               --------------------- --------------------- --------------------- 
<S>                            <C>         <C>       <C>         <C>       <C>         <C>
Pretax accounting loss .......   $(16,438)   100.0%    $(18,058)   100.0%    $(17,854)   100.0% 
                               =========== ========  =========== ========  =========== ======== 
Statutory rate ...............     (5,753)   (35.0)      (6,320)   (35.0)      (6,249)   (35.0) 
State and local taxes, net of 
 federal tax .................     (1,105)    (6.7)      (1,233)    (6.8)      (1,201)    (6.7) 
Goodwill amortization ........      1,218      7.4        1,218      6.7        1,218      6.8 
Net operating losses not 
 utilized ....................      5,213     31.7        5,828     32.3        5,534     31.0 
Nondeductible interest 
 expense .....................        504      3.1          585      3.2          684      3.8 
Other ........................        (77)    (0.5)         (78)    (0.4)          14      0.1 
                               ----------- --------  ----------- --------  ----------- -------- 
Effective tax rate ...........   $     --       --%    $     --       --%    $     --       --% 
                               =========== ========  =========== ========  =========== ======== 

</TABLE>

                                      F-12
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED) 

7. STORE PRE-OPENING EXPENSES 

   Duane Reade opened eleven new store locations during the 52 weeks ended 
December 31, 1994, eight new store locations during the 52 weeks ended 
December 30, 1995 and one new store location during the 52 weeks ended 
December 28, 1996. 

8. COMMITMENTS AND CONTINGENCIES 

LEASES 

   Duane Reade leases most store facilities under operating lease agreements 
expiring on various dates through the year 2014. In addition to minimum 
rentals, certain leases provide for annual increases based upon real estate 
tax increases, maintenance cost increases and inflation. Rent expense for the 
52 weeks ended December 31, 1994, December 30, 1995 and December 28, 1996 was 
$17,373,000, $22,703,000 and $24,420,000, respectively. 

   Minimum annual rentals at December 28, 1996 (including obligations under a 
new store lease entered into but not opened as of December 28, 1996) are as 
follows (in thousands): 

<TABLE>
<CAPTION>
<S>                     <C>
1997...................  $ 23,213 
1998 ..................    22,879 
1999 ..................    22,940 
2000 ..................    22,070 
2001 ..................    21,739 
Remaining lease terms     126,837 
                        ---------- 
Total .................  $239,678 
                        ========== 

</TABLE>

LITIGATION 

   The Company from time to time is involved in routine legal matters 
incidental to its business. In the opinion of management, the ultimate 
resolution of such matters will not have a material adverse effect on the 
Company's financial position, results of operations or liquidity. 

MANAGEMENT AGREEMENTS 

   The Company has employment agreements with several of its executives 
providing, among other things, for employment terms of up to three years. 
Pursuant to the terms of such employment and related agreements, the Company 
and various executives entered into agreements pursuant to which (i) 
executives' salary and bonuses were established and (ii) executives purchased 
shares of Holdings' Class P common stock at a price of $162.00 per share and 
shares of Holdings' common stock at a price of $2.00 per share, each 
representing original cost. In the event of employment termination, all of 
the stock may be repurchased by Holdings. As a result of the recapitalization 
and the reverse stock split (Note 12), all outstanding shares were converted 
into common stock. As of December 28, 1996, an aggregate 488,283 shares of 
common stock are held by employees and former employees. 

   In addition, the Company has established a Supplemental Executive 
Retirement Plan ("SERP") which presently covers only its Chairman. Such SERP 
provides for vesting over a twenty year period. However, if the Chairman's 
employment is terminated without cause, as defined, or if the Chairman 
resigns with cause, as defined, such vesting becomes immediate, in which 
event the Company would be liable to the Chairman (in addition to amounts 
accrued in the financial statements) in the amount of approximately $650,000. 




                                      F-13
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED) 

9. EMPLOYEE BENEFIT PLANS 

   On October 12, 1992, the Board of Directors of Holdings adopted the 1992 
Stock Option Plan of Duane Reade Holding Corp. (the "Plan"). Under the Plan, 
a committee designated by the Board of Directors of Holdings to administer 
the Plan (the "Committee") may grant, to executive and other key employees of 
the Company, nonqualified stock options to purchase up to an aggregate of 
510,757 (adjusted for the recapitalization and the reverse stock split--see 
Note 12) shares of common stock of Holdings at an exercise price fixed by the 
Committee. The options are exercisable at such time or times as the Committee 
determines at or subsequent to grant. The term of the options set by the 
Committee shall not exceed 10 years. 

   As permitted, the Company applies Accounting Principles Board Opinion No. 
25 and related Interpretations in accounting for its stock-based compensation 
plan. Had compensation cost for the Company's stock-based compensation plan 
been determined based on the fair value at the grant dates for awards under 
the Plan, consistent with the alternative method of Statement of Financial 
Accounting Standards No. 123, Accounting for Stock-Based Compensation, the 
effect on the Company's net loss for the 52 weeks ended December 30, 1995 and 
December 28, 1996 would have been less than $100,000. 

   At December 28, 1996, there were outstanding nonqualified stock options to 
purchase up to an aggregate of 820,403 (adjusted for the recapitalization and 
the reverse stock split--see Note 12) shares of common stock (including 
options granted outside the Plan). Options outstanding at each price level 
vest over five years at 20% each year that the executive is employed. At 
December 28, 1996, there were 102,207 vested share options. 

   Changes in options outstanding during 1995 and 1996 are summarized as 
follows (adjusted for recapitalization--see Note 12): 

   
<TABLE>
<CAPTION>
                                                  OPTION PRICE PER SHARE               
                                       ---------------------------------------------    TOTAL  
                                          $.58       $7.34      $29.37      $40.86     OPTIONS        
                                       ---------- ----------  ---------- ----------    -------
<S>                                    <C>        <C>         <C>        <C>         <C>
Options outstanding, December 31, 
 1994.................................    91,968     91,968      91,968     91,968      367,872 
Options granted.......................     8,539      8,538       8,538      8,538       34,153 
Options canceled......................   (60,397)   (60,397)    (60,397)   (60,397)    (241,588) 
                                       ---------- ----------  ---------- ----------  ----------- 
Options outstanding, December 30, 
 1995.................................    40,110     40,109      40,109     40,109      160,437
Options granted.......................   723,662      2,745       2,745      2,745      731,897 
Options canceled......................   (13,728)   (13,726)    (13,726)   (13,726)     (54,906) 
                                       ---------- ----------  ---------- ----------  ----------- 
Options outstanding, December 28, 
 1996.................................   750,044     29,128      29,128     29,128      837,428 
                                       ========== ==========  ========== ==========  =========== 
Weighted average remaining life on
 outstanding options..................  9.2 years  7.1 years   7.1 years  7.1 years    9.0 years

</TABLE>
    

   The Company maintains an employee savings plan pursuant to Section 401(k) 
(the "401(k) Plan") of the Internal Revenue Code ("IRC") which covers 
substantially all non union employees, excluding in 1996 all key employees as 
defined by IRC. Eligible participating employees may contribute up to 10% of 
their pretax salaries, subject to certain IRC limitations. The 401(k) Plan, 
as amended, provides for employer matching provisions at the discretion of 
the Company (to a maximum of 1% of pretax salaries) and has a feature under 
which the Company may contribute additional amounts for all eligible 
employees. The Company's policy is to fund such costs under the 401(k) Plan 
as accrued. For the 52 weeks ended December 31, 1994 and December 30, 1995, 
employer contributions to the 401(k) Plan were $158,000 and $166,000, 
respectively. There were no employer contributions for the 52 weeks ended 
December 28, 1996. 

   Duane Reade is under contract with local unions to contribute to 
multi-employer pension and welfare benefit plans for certain of its 
employees. For the 52 weeks ended December 31, 1994, December 30, 1995 and 
December 28, 1996, contributions to such plans were $3,899,000, $5,200,000 
and $5,783,000, respectively. 

                                     F-14
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED) 

10. STOCKHOLDERS' DEFICIENCY 

   In September 1992, pursuant to the terms of the Purchase Agreement 
governing the Zero Coupon Notes (Note 4), purchasers of such notes received 
15% of the fully diluted common stock of the Company for aggregate cash 
consideration of $3,529,000. 

   Distributions made by the Company to the holders of its common stock, 
which are restricted by the terms of the Indentures described in Note 4, 
shall be made in the following order: 

     Class P voting and Class P-1 non-voting common stockholders are entitled 
    to the aggregate unpaid amount of approximately $19,210,000 accruing on 
    the outstanding shares at an annual rate of 15%, compounded quarterly. 
    Such holders are then entitled to the aggregate unreturned original cost 
    ($162 per share) of the outstanding shares. 

     Common stockholders (together as a group, voting and Class A non-voting) 
    shall then receive an amount equal to the aggregate unreturned original 
    cost ($2 per share) of outstanding shares. 

     Final distribution of any remaining portion shall be made to all classes 
    of outstanding common stock. 

   In the event of a public offering of stock or a change of control, and 
with a written request to the Company, each holder of Class A non-voting 
common stock or Class P-1 non-voting common stock is entitled to convert its 
stock, on a one-for-one basis, into voting common stock or Class P common 
stock, respectively. 

   As a result of the recapitalization discussed in Note 12, all outstanding 
classes of the Company's common stock were converted into a newly designated 
class of common stock. 

11. RELATED PARTY TRANSACTIONS 

   In 1992, the Company and its then principal stockholder entered into a 
Professional Services Agreement whereby consulting, advisory, financial and 
other services were provided at the Company's request, for a five year term. 
During each of the 52 weeks ended December 31, 1994, December 30, 1995 and 
December 28, 1996, such fees aggregated approximately $1,000,000. 

12.  SUBSEQUENT EVENTS 

   During June 1997, the Company entered into a recapitalization agreement 
(the "Agreement") with its stockholders ("Stockholders") and certain 
investors ("Investors"). The Agreement provided for (i) the purchase by the 
Investors from the Stockholders of substantially all their stock holdings in 
the Company, (ii) a conversion of all of the outstanding shares of the 
Company into a newly authorized class of Class B common stock and (iii) the 
creation of a new authorized class of preferred stock which will carry the 
rights and preferences granted by the Company's Board of Directors when 
issued. 

   Shares were converted as follows: 

<TABLE>
<CAPTION>
                                        APPROXIMATE 
             PRIOR CLASS              CONVERSION RATE 
- ------------------------------------  --------------- 
<S>                                   <C>
Common and Common Class A ...........       28/1 
Common Class P and Common Class P-1        355/1 
</TABLE>

   Additionally, on January 14, 1998, the Company effected an 8.326 reverse 
stock split of the Company's common stock. 

   All references to common stock amounts, shares and per share data included 
in the consolidated financial statements and notes have been adjusted to give 
retroactive effect to the above transactions. 

                                      F-15
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

                    CONSOLIDATED BALANCE SHEET (UNAUDITED) 
                     (IN THOUSANDS, EXCEPT SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                                                               SEPTEMBER 27, 
                                                                                    1997 
                                                                              --------------- 
<S>                                                                           <C>
ASSETS 
Current assets .............................................................. 
 Cash .......................................................................     $    218 
 Receivables ................................................................        9,084 
 Inventories ................................................................       65,872 
 Prepaid expenses ...........................................................        1,371 
                                                                              --------------- 
   TOTAL CURRENT ASSETS .....................................................       76,545 
Property and equipment, net .................................................       24,918 
Goodwill, net of accumulated amortization of $17,397 ........................      121,757 
Other assets, net ...........................................................       16,300 
                                                                              --------------- 
   TOTAL ASSETS .............................................................     $239,520 
                                                                              =============== 
LIABILITIES AND STOCKHOLDERS' DEFICIENCY 
Current liabilities 
 Accounts payable ...........................................................     $ 30,710 
 Accrued interest ...........................................................          623 
 Other accrued expenses .....................................................       13,193 
 Current portion of senior debt .............................................          660 
 Current portion of capital lease obligations ...............................        1,510 
                                                                              --------------- 
   TOTAL CURRENT LIABILITIES ................................................       46,696 
Senior debt, less current portion ...........................................      170,708 
Subordinated zero coupon debt, net of unamortized discount of $34,277  ......       89,094 
Capital lease obligations, less current portion .............................          677 
Other non-current liabilities ...............................................        5,906 
                                                                              --------------- 
   TOTAL LIABILITIES ........................................................      313,081 
                                                                              --------------- 
COMMITMENTS AND CONTINGENCIES (NOTE 8) 
Stockholders' Deficiency 
 Preferred stock, $0.01 par; authorized 5,000,000 shares; none issued or 
  outstanding................................................................           -- 
 Common stock, $0.01 par; authorized 30,000,000 shares; issued and 
  outstanding 10,257,832 shares .............................................          103 
 Paid-in-capital ............................................................       24,562 
 Accumulated deficit ........................................................      (98,226) 
                                                                              --------------- 
   TOTAL STOCKHOLDERS' DEFICIENCY ...........................................      (73,561) 
                                                                              --------------- 
   TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIENCY ...........................     $239,520 
                                                                              =============== 
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      F-16
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

              CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                                    FOR THE 39 WEEKS ENDED 
                                               -------------------------------- 
                                                SEPTEMBER 28,    SEPTEMBER 27, 
                                                     1996            1997 
                                               --------------- --------------- 
<S>                                            <C>             <C>
Net Sales.....................................     $281,093        $313,796 
Cost of sales ................................      215,797         236,413 
                                               --------------- --------------- 
Gross profit .................................       65,296          77,383 
                                               --------------- --------------- 
Selling, general and administrative expenses .       42,499          48,218 
Amortization .................................        8,514           3,826 
Depreciation .................................        2,295           2,584 
Store pre-opening expenses ...................          139             600 
Nonrecurring charges .........................           --          10,887 
                                               --------------- --------------- 
                                                     53,447          66,115 
                                               --------------- --------------- 
Operating income .............................       11,849          11,268 
Interest expense, net ........................       24,334          25,433 
                                               --------------- --------------- 
Loss before income taxes .....................      (12,485)        (14,165) 
Income taxes .................................           --              -- 
                                               --------------- --------------- 
   NET LOSS ..................................     $(12,485)       $(14,165) 
                                               =============== =============== 
   NET LOSS PER COMMON SHARE .................     $  (1.18)       $  (1.34) 
                                               =============== =============== 
   WEIGHTED AVERAGE COMMON SHARES 
    OUTSTANDING...............................       10,589          10,600 
                                               =============== =============== 
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      F-17
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

   CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIENCY) (UNAUDITED) 
                     (IN THOUSANDS, EXCEPT SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                               PREFERRED STOCK        COMMON STOCK        
                              ------------------ ----------------------  PAID-IN    ACCUMULATED     TOTAL 
                               SHARES    AMOUNT     SHARES      AMOUNT   CAPITAL      DEFICIT  
                              -------- --------  ------------ ---------  -------    -----------     -----
<S>                           <C>      <C>       <C>          <C>       <C>       <C>            <C>
Balance, December 28, 1996  .    --        --     10,062,497     $101    $24,564     $(84,061)     $(59,396) 
Issuance of common stock  ...    --        --        195,335        2         (2)          --            -- 
Net loss ....................    --        --             --       --         --      (14,165)      (14,165) 
                              -------- --------  ------------ --------  --------- -------------  ----------- 
Balance, September 27, 1997      --        --     10,257,832     $103    $24,562     $(98,226)     $(73,561) 
                              ======== ========  ============ ========  ========= =============  =========== 
</TABLE>

























   The accompanying notes are an integral part of these financial statements.

                                      F-18
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

              CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                                          FOR THE 39 WEEKS ENDED 
                                                                     -------------------------------- 
                                                                      SEPTEMBER 28,    SEPTEMBER 27, 
                                                                           1996            1997 
                                                                     --------------- --------------- 
<S>                                                                  <C>             <C>
Cash flows from operating activities: 
 Net loss ..........................................................     $(12,485)       $(14,165) 
 Adjustments to reconcile net loss to net cash provided by/(used 
 in)  operating activities ......................................... 
   Depreciation and amortization of property and equipment  ........        2,295           2,584 
   Amortization of goodwill and other intangibles ..................       10,505           5,803 
   Accretion of principal of zero coupon debt ......................        8,437           9,622 
   Other............................................................        1,156           1,182 
   Changes in operating assets and liabilities: 
    Receivables ....................................................         (385)         (1,913) 
    Inventories ....................................................       (1,844)        (17,958) 
    Accounts payable ...............................................        1,546          10,695 
    Interest payable ...............................................       (2,620)         (3,250) 
    Prepaid and accrued expenses and other .........................           51           4,197 
                                                                     --------------- --------------- 
   NET CASH PROVIDED BY/(USED IN) OPERATING ACTIVITIES  ............        6,656          (3,203) 
                                                                     --------------- --------------- 
Cash flows from investing activities: 
  Proceeds from sale of capital assets .............................           --           1,075 
  Capital expenditures .............................................         (913)         (4,931) 
  Systems development costs ........................................       (2,068)             -- 
  Sale of government securities ....................................           44              -- 
                                                                     --------------- --------------- 
   NET CASH USED IN INVESTING ACTIVITIES ...........................       (2,937)         (3,856) 
                                                                     --------------- --------------- 
Cash flows from financing activities: 
  Deferred financing costs .........................................         (542)           (309) 
  Repayments of senior debt ........................................       (4,625)         (6,107) 
  Repayments of subordinated debt ..................................           --              (9) 
  Proceeds from bank debt, revolving credit--net ...................        1,500          15,500 
  Capital lease financing ..........................................          274              -- 
  Repayment of capital lease obligations ...........................       (2,120)         (2,014) 
  Repurchase of stock ..............................................          (96)             -- 
                                                                     --------------- --------------- 
   NET CASH (USED IN)/PROVIDED BY FINANCING ACTIVITIES .............       (5,609)          7,061 
                                                                     --------------- --------------- 
Net (decrease)/increase in cash ....................................       (1,890)              2 
Cash at beginning of period ........................................        2,133             216 
                                                                     --------------- --------------- 
Cash at end of period...............................................     $    243        $    218 
                                                                     =============== =============== 
Supplementary disclosure of cash flow information: 
  Cash paid for interest ...........................................     $ 16,526        $ 16,541 
                                                                     =============== =============== 
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      F-19
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) 

1. BASIS OF CONSOLIDATION 

   The consolidated financial statements include the accounts of Holdings, 
Daboco, DR Inc. and Duane Reade (collectively, the "Company"). All 
intercompany transactions and balances have been eliminated. 

   The interim financial data is unaudited; however, in the opinion of the 
Company, the interim data includes all adjustments, consisting only of normal 
recurring adjustments, necessary for a fair statement of the results for the 
interim periods. The results of operations for any interim period should not 
necessarily be considered indicative of the results of operations for a full 
year. 

   The accompanying unaudited consolidated financial statements should be 
read in conjunction with the consolidated financial statements and notes 
thereto for the 52 weeks ended December 28, 1996 included elsewhere in this 
prospectus. 

   RECEIVABLES: Receivables consist primarily of amounts due from vendors, a 
majority of which relate to promotional programs. Receivables also arise as a 
result of third party payment plans from the sale of prescription drugs; 
commencing in May 1997, substantially all such receivables are sold without 
recourse to a funding entity. The discount on the sale of such third party 
receivables amounted to approximately $381,000 during the 39 weeks ended 
September 27, 1997 and is included in interest expense. 

   INTANGIBLE ASSETS: In September 1992, Holdings and Duane Reade entered 
into agreements with certain former members of management of Duane Reade, 
former shareholders of Daboco and shareholders of former partners of Duane 
Reade (collectively, the "Group") precluding such persons from competing with 
the operations of Duane Reade for a period of five years. The covenants not 
to compete were recorded at acquisition cost and were being amortized over 
the period of benefit using an accelerated method. During the first quarter 
of 1997, Holdings and Duane Reade entered into agreements with the Group in 
which the Company received consideration from the Group to terminate the 
non-compete agreements. In accordance with APB Opinion No. 17, Intangible 
Assets, the remaining carrying value of the non-compete agreements of $4.86 
million as of December 28, 1996 was written off during the fourth quarter of 
1996 and charged to amortization expense. 

   Goodwill is amortized on the straight-line method over 40 years. The 
carrying value of goodwill is periodically reviewed and evaluated by the 
Company based on its expected future undiscounted operating cash flows. 
Should such evaluation result in the Company concluding that the carrying 
amount of goodwill has been impaired, an appropriate write-down would be 
made. 

   NET LOSS PER COMMON SHARE: Net loss per common share is based on the 
weighted average shares outstanding during each period: 10,588,862 and 
10,599,722 for the 39 weeks ended September 28, 1996 and September 27, 1997, 
respectively. Pursuant to Securities and Exchange Commission Staff Accounting 
Bulletin No. 83, options granted with exercise prices below the estimated 
initial public offering price during the 12 month period preceding the date 
of the initial filing of the Registration Statement have been included in the 
calculation of net loss per common share, using the treasury stock method 
based on the estimated initial public offering price of $15.00 per share, as 
if the options were outstanding for all periods presented. Outstanding share 
amounts have been restated to give effect to the recapitalization described 
in Note 10 and the reverse stock split described in Note 13. 

                                      F-20
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)--(CONTINUED) 

2. PROPERTY AND EQUIPMENT 

   Property and equipment are summarized as follows (in thousands): 

<TABLE>
<CAPTION>
                                                 SEPTEMBER 27, 1997 
                                                 ------------------ 
<S>                                              <C>
Land............................................       $   312 
Buildings and building improvements ............         4,286 
Furniture, fixtures and equipment ..............         9,468 
Leasehold improvements .........................        15,303 
Property under capital leases ..................         5,102 
                                                 ------------------ 
                                                        34,471 
Less--Accumulated depreciation and amortization         (9,553) 
                                                 ------------------ 
                                                       $24,918 
                                                 ================== 
</TABLE>

3. OTHER ASSETS 

   Other assets are summarized as follows (in thousands): 

<TABLE>
<CAPTION>
                                                               SEPTEMBER 27, 1997 
                                                               ------------------ 
<S>                                                            <C>
Deferred financing costs (net of accumulated amortization of 
 $11,585).....................................................       $ 6,144 
Systems and integration costs (net of accumulated 
 amortization of $2,653) .....................................         8,364 
Other ........................................................         1,792 
                                                               ------------------ 
                                                                     $16,300 
                                                               ================== 
</TABLE>

4. DEBT 

   Long-term debt consists of the following (in thousands): 

<TABLE>
<CAPTION>
                                               SEPTEMBER 27, 1997 
                                               ------------------ 
<S>                                            <C>
Senior debt 
 Term loan facility (A).......................      $ 65,475 
 Notes payable bank--revolving credit (A)  ...        16,000 
 12% Senior Notes due September 15, 2002 (B)          89,893 
Subordinated debt 
 15% Senior Subordinated Zero Coupon Notes 
  due September 15, 2004 (C) .................        89,094 
                                               ------------------ 
                                                     260,462 
Less--Current portion ........................           660 
                                               ------------------ 
                                                    $259,802 
                                               ================== 
</TABLE>

   (A) Outstanding balances under a Credit Agreement dated as of September 
24, 1992, as amended, with a syndicate of lending institutions bear interest 
at floating rates, which at September 27, 1997 averaged 10.5%. In addition to 
the term loan, the Credit Agreement provides for a revolving credit facility 
of $20.0 million (less amounts of letters of credit issued under the Credit 
Agreement) which may be used for general corporate purposes and which expires 
on September 30, 1998. As of September 27, 1997, the borrowings outstanding 
under the revolving credit facility were $16.0 million (classified as a 
noncurrent liability) and $0.3 million in letters of credit had been issued. 

                                      F-21
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)--(CONTINUED) 

    Subject to certain conditions, voluntary prepayments of the Term Loan are 
permitted without premium or penalty. Mandatory prepayments are required with 
respect to asset sales, permitted issuance of debt or equity and 75% of 
excess cash flows, as defined in the Credit Agreement, as amended. For the 39 
weeks ended September 27, 1997, there were no voluntary or mandatory 
prepayments. 

   Obligations under the Credit Agreement are secured by a pledge of all of 
Duane Reade's tangible and intangible assets and are guaranteed by its 
partners, Daboco and DR Inc., which have pledged 100% of their partnership 
interests in support of such guarantees. The guarantees are joint and several 
and full and unconditional. The Credit Agreement contains restrictions on 
indebtedness, asset sales, dividends and other distributions, capital 
expenditures, transactions with affiliates and other unrelated business 
activities. Financial performance covenants include interest coverage, 
leverage ratio, minimum earnings and working capital levels. At September 27, 
1997, the Company is in compliance with all of the covenants in the Credit 
Agreement. See Note 13. 

   (B) On September 25, 1992, Duane Reade issued $90,000,000 aggregate 
principal amount of 12% Senior Notes due September 15, 2002 (the "Senior 
Notes"), at face value. Interest is payable at 12% semiannually. The Senior 
Notes are guaranteed by Daboco and DR Inc. All of Daboco's assets are pledged 
to secure indebtedness under the Credit Agreement discussed in (A) above. As 
a result, such indebtedness will have claim on those assets that is prior to 
the claim of holders of the Senior Notes. To the extent that the amount of 
senior indebtedness exceeds the value of the collateral securing such 
indebtedness, the Senior Notes will rank pari passu with the Term Loans. 

   Duane Reade is required to make a sinking fund payment on September 15, 
2001 sufficient to retire 50% of the aggregate principal amount of Senior 
Notes originally issued. The Senior Notes are subject to redemption at the 
option of the issuer at 104.5% of par, plus accrued interest, at the end of 
1997, declining to par, plus accrued interest, at the end of 2000. In the 
event of a change in control, Duane Reade shall be obligated to make an offer 
to purchase all outstanding Senior Notes at a repurchase price of 101% of the 
principal amount. A change of control did occur in June 1997 (see Note 10). 

   (C) On September 25, 1992, Holdings issued $123,380,000 aggregate 
principal amount of 15% Senior Subordinated Zero Coupon Notes due September 
15, 2004 (the "Zero Coupon Notes"), net of an $81,909,000 discount. The 
discount accretes through the Final Accretion Date of September 15, 1999. 
Thereafter, cash interest is payable at 15% semi-annually through maturity. 
Interest expense is determined using the effective interest method, which 
applies a constant yield to carrying value over the life of the Zero Coupon 
Notes. 

   The Credit Agreement and the Senior Note Indenture referred to in (A) and 
(B) above provide for subordination of Holdings' debt to partnership debt. 

   The notes are redeemable at the option of the issuer, in whole or in part, 
at 107.5% of Accreted Value (as defined in the Zero Coupon Note Indenture), 
plus accrued interest, at the end of 1997 declining to par, plus accrued 
interest, at the end of 2002. In the event of a change in control, Holdings 
shall be obligated to make an offer to purchase all outstanding Zero Coupon 
Notes at a repurchase price of 101% of Accreted Value (as defined in the 
Indenture) or principal amount, as applicable. A change of control did occur 
in June 1997 (see Note 10). The Accreted Value of the Zero Coupon Notes was 
$92,840,000 at September 27, 1997. 

   Purchasers of the Zero Coupon Notes received 15% of the fully diluted 
common stock of Holdings, with registration rights, for aggregate 
consideration of $3,529,000. 

   The Indentures governing the Zero Coupon Notes and the Senior Notes 
include certain restrictive covenants. Subject to certain exceptions, the 
Indentures restrict transactions with affiliates, the incurrence of 
additional indebtedness, the payment of dividends, the creation of liens, 
certain asset sales, mergers and consolidations and certain other payments. 

                                      F-22
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)--(CONTINUED) 

    The Company's debt is thinly traded in the market place. Accordingly, 
management is unable to determine fair market values for such debt at 
September 27, 1997. 

   The Zero Coupon Notes and the Senior Notes were issued pursuant to 
Registration Rights Agreements under which Holdings and Duane Reade 
consummated registered exchange offers pursuant to which Holdings and Duane 
Reade exchanged the Zero Coupon Notes and the Senior Notes, respectively, for 
identical notes which have been registered under the Securities Act of 1933, 
as amended. 

5. CAPITAL LEASE OBLIGATIONS 

   As of September 27, 1997, the present value of capital lease obligations 
was $2.2 million (of which $1.5 million is payable during the next twelve 
months). Such obligations are payable in monthly installments over three to 
five year periods and bear interest at an average rate of 12.2%. 

6. INCOME TAXES 

   Deferred tax assets and liabilities are determined based on the difference 
between book and tax bases of the respective assets and liabilities at 
September 27, 1997 using a 44.7% combined federal, state and local tax rate 
and are comprised of (in thousands): 

<TABLE>
<CAPTION>
                                 SEPTEMBER 27, 1997 
                                 ------------------ 
<S>                              <C>
Inventories ....................      $ (3,382) 
                                 ------------------ 
Gross deferred tax liabilities          (3,382) 
                                 ------------------ 
Property and equipment .........           734 
Deferred rent ..................         2,398 
Targeted jobs credit ...........           284 
Zero Coupon debt discount  .....        17,580 
Net operating loss 
 carryforward...................        31,791 
Other ..........................           352 
                                 ------------------ 
Gross deferred tax assets  .....        53,139 
                                 ------------------ 
Net deferred tax assets ........        49,757 
Valuation allowance.............       (49,757) 
                                 ------------------ 
                                      $     -- 
                                 ================== 
</TABLE>

   The Company deducted for income tax purposes for the period September 25 
to December 31, 1992 approximately $88 million of payments made to former 
partners of Duane Reade (the "Retirement Payments"). Approximately $21 
million of the valuation allowance relates to these Retirement Payments. The 
Retirement Payments and other current tax deductions resulted in a net 
operating loss of approximately $71 million which may be available to offset 
future taxable income of the Company through 2012. Due to the nature of the 
Retirement Payments, future reductions in that portion of the valuation 
allowance related to the Retirement Payments will be credited to goodwill. 
Further, due to the change in ownership arising as a result of the 
recapitalization (see Note 10), certain income tax law provisions apply that 
limit the ability of the Company to utilize the available net operating loss 
carryforwards. It is estimated that the annual limitation will be $5.0 
million. 

                                      F-23
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)--(CONTINUED) 

    The provision for income taxes for the 39 weeks ended September 28, 1996 
and September 27, 1997 differs from the amounts of income tax determined by 
applying the applicable U.S. statutory federal income tax rate to pretax loss 
as a result of the following (dollars in thousands): 

<TABLE>
<CAPTION>
                                                39 WEEKS ENDED         39 WEEKS ENDED 
                                              SEPTEMBER 28, 1996     SEPTEMBER 27, 1997 
                                            ---------------------- ---------------------- 
<S>                                         <C>         <C>        <C>         <C>
Pretax accounting loss ....................   $(12,485)      100%    $(14,165)      100% 
                                            =========== =========  =========== ========= 
Statutory rate.............................   $ (4,370)    (35.0)%   $ (4,958)    (35.0)% 
State and local taxes, net of federal tax         (837)     (6.7)        (262)     (1.8) 
Goodwill amortization .....................        914       7.3          914       6.5 
Net operating losses not utilized  ........      3,870      31.0        1,207       8.5 
Nondeductible recapitalization costs  .....         --        --        2,485      17.5 
Nondeductible interest expense ............        513       4.1          596       4.2 
Other .....................................        (90)     (0.7)          18       0.1 
                                            ----------- ---------  ----------- --------- 
Effective tax rate.........................   $     --        --%    $     --        --% 
                                            =========== =========  =========== ========= 
</TABLE>

7. STORE PRE-OPENING EXPENSES 

   Duane Reade opened one new store location during the 39 weeks ended 
September 28, 1996 and five new stores during the 39 weeks ended September 
27, 1997. 

8. COMMITMENTS AND CONTINGENCIES 

LEASES 

   Duane Reade leases all of its store facilities under operating lease 
agreements expiring on various dates through the year 2014. In addition to 
minimum rentals, certain leases provide for annual increases based upon real 
estate tax increases, maintenance cost increases and inflation. Rent expense 
for the 39 weeks ended September 28, 1996 and September 27, 1997 was 
$18,248,000 and $19,572,000, respectively. 

   Minimum annual rentals at September 27, 1997 are as follows (in 
thousands): 

<TABLE>
<CAPTION>
<S>                                 <C>
13 weeks ending December 27, 1997    $  6,074 
1998...............................    27,518 
1999 ..............................    27,069 
2000 ..............................    26,274 
2001 ..............................    25,959 
2002 ..............................    25,404 
Remaining lease terms .............   135,497 
                                    --------- 
Total..............................  $273,795 
                                    ========= 
</TABLE>

LITIGATION 

   The Company from time to time is involved in routine legal matters 
incidental to its business. In the opinion of management, the ultimate 
resolution of such matters will not have a material adverse effect on the 
Company's financial position, results of operations or liquidity. 

MANAGEMENT AGREEMENTS 

   Pursuant to the terms of various employment and related agreements, the 
Company and various executives entered into agreements pursuant to which (i) 
executives' salary and bonuses were established 

                                      F-24
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)--(CONTINUED) 

and (ii) executives purchased shares of Holdings' previously issued Class P 
common stock at a price of $162.00 per share and shares of Holdings' common 
stock at a price of $2.00 per share, each representing original cost. In the 
event of employment termination, all of the stock may be repurchased by 
Holdings. As a result of the recapitalization (see Note 10) and the reverse 
stock split (see Note 13), all shares were converted into common stock. As of 
September 27, 1997, an aggregate of 488,283 shares of common stock are held 
by employees and former employees. 

COMMITMENTS 

   At September 27, 1997, the Company had a commitment of approximately $4.0 
million in connection with the acquisition and installation of a point of 
sale scanning system. The Company intends to finance substantially all of 
such acquisition and installation costs through capital lease financing. 

   The Company has employment agreements with several of its executives 
providing, among other things, for employment terms of up to three years. In 
addition, the Company has established a Supplemental Executive Retirement 
Plan ("SERP") which presently covers only its Chairman. Such SERP provides 
for vesting over a twenty year period. However, if the Chairman's employment 
is terminated without cause, as defined, or if the Chairman resigns with 
cause, as defined, such vesting becomes immediate, in which event the Company 
would be liable to the Chairman (in addition to amounts accrued in the 
financial statements) in the amount of approximately $680,000. 

9. EMPLOYEE BENEFIT PLANS 

   On October 12, 1992, the Company adopted the 1992 Stock Option Plan of 
Duane Reade Holding Corp. (the "Plan"). Under the Plan, a committee 
designated by the Board of Directors to administer the Plan (the "Committee") 
may grant, to executive and other key employees of the Company, nonqualified 
stock options to purchase up to an aggregate of 510,757 (adjusted for the 
recapitalization--See Note 10--and the reverse stock split--see Note 13) 
shares of common stock of the Company at an exercise price fixed by the 
Committee. The options are exercisable at such time or times as the Committee 
determines at or subsequent to grant. The term of the options set by the 
Committee shall not exceed 10 years. 

   At September 27, 1997, there were outstanding nonqualified stock options 
to purchase up to an aggregate of 646,187 shares of common stock (including 
options granted outside the Plan), all of which are vested. 
   
   Changes in options outstanding (including options granted outside the 
Plan) during the 39 weeks ended September 27, 1997 are summarized as follows: 
    

   
<TABLE>
<CAPTION>
                                                     OPTION PRICE PER SHARE 
                                         ---------------------------------------------- 
                                                                                           TOTAL 
                                             $.58      $7.34-$12.77   $29.37    $40.86    OPTIONS 
                                         ----------- --------------  -------- --------  ----------- 
<S>                                      <C>         <C>             <C>      <C>       <C>
Options outstanding, December 28, 1996 .    750,044       29,128      29,128    29,128     837,428 
Options granted.........................        851       68,953         851       851      71,506 
Options canceled........................   (262,747)          --          --        --    (262,747) 
                                         ----------- --------------  -------- --------  ----------- 
Options outstanding, September 27, 
 1997...................................    488,148       98,081      29,979    29,979     646,187 
                                         =========== ==============  ======== ========  =========== 
Weighted average remaining life on 
 outstanding options....................  8.4 years    8.5 years    6.4 years 6.4 years  8.3 years 
</TABLE>
    

   
   During the second quarter of 1997, the Company adopted an Equity 
Participation Plan under which options for a total of 1,321,181 shares of 
common stock of the Company may be granted to employees, consultants and 
non-employee directors of the Company if the Company meets specific 
performance targets. At September 27, 1997, options for 1,005,772 shares have 
been granted to employees. 
    

                                      F-25
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)--(CONTINUED) 

   
    Changes in options outstanding under the Equity Participation Plan during 
the 39 weeks ended September 27, 1997 are summarized as follows: 
    

   
<TABLE>
<CAPTION>
                                           NUMBER 
                                         OF OPTIONS    OPTION PRICE 
                                        ------------ -------------- 
<S>                                     <C>          <C>
Options outstanding, December 28, 1996           --         -- 
Options granted .......................   1,005,772        8.33 
                                        ------------ -------------- 
Options outstanding, September 27, 
 1997..................................   1,005,772       $8.33 
                                        ============ ============== 
</TABLE>
    

   
   As permitted, the Company applies Accounting Principles Board Opinion No. 
25 and related Interpretations in accounting for its stock-based compensation 
plan. Had compensation cost for the Company's stock-based compensation plan 
been determined based on the fair value at the grant dates for awards under 
the Plan, consistent with the alternative method of Statement of Financial 
Accounting Standards No. 123, Accounting for Stock-Based Compensation, the 
effect on the Company's net loss for the 39 weeks ended September 28, 1996 
and September 27, 1997 would have been less than $100,000 and $200,000, 
respectively. 
    

   The Company maintains an employee savings plan pursuant to Section 401(k) 
(the "401(k) Plan") of the Internal Revenue Code ("IRC") which covers 
substantially all non-union employees other than key employees as defined by 
IRC. Eligible participating employees may contribute up to 10% of their 
pretax salaries, subject to certain IRC limitations. The 401(k) Plan, as 
amended, provides for employer matching provisions at the discretion of the 
Company (to a maximum of 1% of pretax salaries) and has a feature under which 
the Company may contribute additional amounts for all eligible employees. The 
Company's policy is to fund such costs under the 401(k) Plan as accrued. 
There were no employer contributions for the 39 weeks ended September 28, 
1996 and September 27, 1997. 

   Duane Reade is under contract with local unions to contribute to 
multi-employer pension and welfare benefit plans for certain of its 
employees. For the 39 weeks ended September 28, 1996 and September 27, 1997, 
contributions to such plans were $4,121,000 and $4,844,000, respectively. 

10. RECAPITALIZATION 

   During June 1997, the Company entered into a recapitalization agreement 
(the "Agreement") with its stockholders ("Stockholders") and certain 
investors ("Investors"). The Agreement provided for (i) the purchase by 
Investors from the Stockholders of substantially all their stock holdings in 
the Company, (ii) a conversion of all of the outstanding shares of the 
Company into a newly authorized class of Class B Common stock and (iii) the 
creation of a new authorized class of preferred stock which will carry the 
rights and preferences granted by the Company's Board of Directors when 
issued. 

   Shares were converted as follows: 

<TABLE>
<CAPTION>
                                        APPROXIMATE 
             PRIOR CLASS              CONVERSION RATE 
- ------------------------------------  --------------- 
<S>                                   <C>
Common and Common Class A ...........       28/1 
Common Class P and Common Class P-1        355/1 
</TABLE>

   In addition, because of the change in control, the Company was obligated 
to and made offers to repurchase all outstanding Senior Notes and Zero Coupon 
Notes at 101% of the principal amount or accreted value thereof, 
respectively. Such offers expired on September 12, 1997. The Company 
repurchased an aggregate of $107,000 principal amount of Senior Notes and 
$9,000 of Zero Coupon Notes pursuant to the offers. 

   These financial statements do not reflect any adjustments as a result of 
the June 1997 change in control. 

                                      F-26
<PAGE>
                  DUANE READE HOLDING CORP. AND SUBSIDIARIES 

     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)--(CONTINUED) 

 11. NONRECURRING CHARGES 

   During the first quarter of 1997, the Company considered a public offering 
of its common stock and took certain steps in connection with these plans. 
Such plans were abandoned upon consummation of the transaction discussed in 
Note 10. 

   
   Costs and expenses incurred in connection with the abandoned public 
offering and the recapitalization and the exchange offers referred to in Note 
10 aggregated approximately $10.9 million, including investment banking fees 
of $7.7 million (including $3.5 million to an affiliate of the Investors and 
$0.6 million to the Stockholders), legal and accounting fees of $1.6 million, 
stand-by commitment fees relating to the exchange offers of $1.2 million to 
an affiliate of the Investors, and other costs of $0.4 million. The Company 
has treated these expenses as non-recurring because such expenses related to 
financing activities in connection with the Recapitalization and related 
events, which the Company does not expect to repeat. 
    

12. RELATED PARTY TRANSACTIONS 

   In 1992, the Company and the then principal stockholder of the Company 
(who has subsequently sold most of its shares--see Note 10) entered into a 
professional services agreement whereby consulting, advisory, financial and 
other services were provided at the Company's request, for a five year term. 
During the 39 weeks ended September 28, 1996, such fees aggregated 
approximately $742,000. See Note 11. 

   In addition, the Investors paid an executive approximately $0.8 million 
for advisory services rendered and a former executive approximately $1.6 
million for the repurchase and cancellation of exercisable stock options. The 
accompanying financial statements do not reflect such payments. 

13. SUBSEQUENT EVENTS 

   On September 30, 1997, the Company entered into a credit agreement with an 
affiliate of the Investors and various financial institutions providing for a 
term loan of $65,475,000 and a revolving credit facility of $30,000,000. 
Proceeds of the term loan were used to repay outstanding term loans 
($63,475,000) and revolving loans ($2,000,000) pursuant to the Credit 
Agreement discussed in Note 4. 

   The term loan is payable in quarterly installments of $165,000 from 
December 1997 through March 2001, $31,000,000 in June 2001, quarterly 
installments of $165,000 from September 2001 through March 2002 and 
$31,000,000 in June 2002. Outstanding term and revolving loans at September 
27, 1997 have been classified in accordance with such repayment terms. 

   Costs incurred in connection with the refinancing aggregated approximately 
$2.7 million (including a funding fee of $2.4 million to an affiliate of the 
Investors) and will be amortized over the term of the new credit agreement. 
Unamortized deferred financing costs of approximately $1.8 million at 
September 27, 1997 relating to the prior credit agreement will be charged to 
earnings in the fourth quarter of 1997. 

   On January 14, 1998, the Company effected an 8.326 reverse stock split of 
its common stock. All references to common stock amounts, shares and per 
share data included herein have been adjusted to give retroactive effect to 
such reverse stock split. 

                                      F-27

<PAGE>

                            [DUANE READE INC. LOGO]



                                    [PHOTO]






                                    [PHOTO]






<PAGE>
   NO DEALER, SALESPERSON OR ANY OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY 
INFORMATION OR TO MAKE ANY REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS 
PROSPECTUS IN CONNECTION WITH THE OFFERING COVERED BY THIS PROSPECTUS, AND, 
IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON 
AS HAVING BEEN AUTHORIZED BY THE COMPANY OR THE UNDERWRITERS. THIS PROSPECTUS 
DOES NOT CONSTITUTE AN OFFER TO SELL, OR THE SOLICITATION OF AN OFFER TO BUY, 
THE COMMON STOCK IN ANY JURISDICTION WHERE, OR TO ANY PERSON TO WHOM, IT IS 
UNLAWFUL TO MAKE SUCH OFFER OR SOLICITATION. NEITHER THE DELIVERY OF THIS 
PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE 
ANY IMPLICATION THAT THERE HAS NOT BEEN ANY CHANGE IN THE FACTS SET FORTH IN 
THIS PROSPECTUS OR IN THE AFFAIRS OF THE COMPANY SINCE THE DATE HEREOF. 

                              TABLE OF CONTENTS 

<TABLE>
<CAPTION>
                                                  PAGE 
                                                -------- 
<S>                                             <C>
Prospectus Summary ............................      3 
Risk Factors ..................................      9 
Use of Proceeds ...............................     15 
Dividend Policy ...............................     16 
Capitalization ................................     17 
Dilution ......................................     18 
Unaudited Pro Forma Condensed Consolidated 
 Financial Statements..........................     19 
Selected Consolidated Historical Financial and 
 Operating Data ...............................     24 
Management's Discussion and Analysis of 
 Financial Condition and Results of Operations      26 
Business ......................................     33 
Management ....................................     42 
Certain Relationships and Related Transactions      48 
Principal Stockholders ........................     50 
Description of Certain Indebtedness ...........     51 
Description of Capital Stock ..................     52 
Shares Eligible for Future Sale ...............     54 
Underwriting ..................................     55 
Legal Matters .................................     57 
Experts .......................................     57 
Additional Information ........................     57 
Index to Financial Statements..................    F-1 
</TABLE>

   UNTIL       , 1998 (25 DAYS AFTER THE DATE OF THIS PROSPECTUS), ALL 
DEALERS EFFECTING TRANSACTIONS IN COMMON STOCK, WHETHER OR NOT PARTICIPATING 
IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS. THIS IS IN 
ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS WHEN ACTING AS 
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS. 

                               6,700,000 SHARES 

                                 [DUANE READE]

                                 COMMON STOCK 

                                  PROSPECTUS 

                         DONALDSON, LUFKIN & JENRETTE 
                            SECURITIES CORPORATION 

                             GOLDMAN, SACHS & CO. 

                             SALOMON SMITH BARNEY 

   
                              FEBRUARY   , 1998 
    

<PAGE>
               PART II--INFORMATION NOT REQUIRED IN PROSPECTUS 

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION. 

   The following is a statement of estimated expenses of the issuance and 
distribution of the securities being registered other than underwriting 
compensation: 

   
<TABLE>
<CAPTION>
<S>                                                       <C>
SEC registration fee ....................................  $ 34,849 
NASD filing fee .........................................    12,000 
New York Stock Exchange original listing fee  ...........    60,000 
Blue sky fees and expenses (including attorneys' fees 
 and expenses) ..........................................    10,000 
Printing and engraving expenses .........................   175,000 
Transfer agent's fees and expenses ......................    10,000 
Accounting fees and expenses ............................   135,000 
Legal fees and expenses .................................   500,000 
Miscellaneous expenses ..................................    28,151 
                                                          ---------- 
Total....................................................  $965,000 
                                                          ========== 

</TABLE>
    

- ------------ 
*      To be provided by amendment. 

All amounts are estimated except for the SEC registration fee and the NASD 
filing fee. 

ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS. 

   The Company is incorporated under the laws of the State of Delaware. 
Section 145 of the General Corporation Law of the State of Delaware ("Section 
145") provides that a Delaware corporation may indemnify any person who is, 
or is threatened to be made, a party to any threatened, pending or completed 
action, suit or proceeding, whether civil, criminal, administrative or 
investigative (other than an action by or in the right of such corporation), 
by reason of the fact that such person was an officer, director, employee or 
agent of such corporation, or is or was serving at the request of such 
corporation as a director, officer, employee or agent of another corporation 
or enterprise. The indemnity may include expenses (including attorneys' 
fees), judgments, fines and amounts paid in settlement actually and 
reasonably incurred by such person in connection with such action, suit or 
proceeding, provided such person acted in good faith and in a manner he 
reasonably believed to be in or not opposed to the corporation's best 
interests and, with respect to any criminal action or proceeding, had no 
reasonable cause to believe that his conduct was illegal. A Delaware 
corporation may indemnify any person who is, or is threatened to be made, a 
party to any threatened, pending or completed action or suit by or in the 
right of the corporation by reason of the fact that such person was a 
director, officer, employee or agent of such corporation, or is or was 
serving at the request of such corporation as a director, officer, employee 
or agent of another corporation or enterprise. The indemnity may include 
expenses (including attorneys' fees) actually and reasonably incurred by such 
person in connection with the defense or settlement of such action or suit, 
provided such person acted in good faith and in a manner he reasonably 
believed to be in or not opposed to the corporation's best interests except 
that no indemnification is permitted without judicial approval if the officer 
or director is adjudged to be liable to the corporation. Where an officer or 
director is successful on the merits or otherwise in the defense of any 
action referred to above, the corporation must indemnify him against the 
expenses which such officer or director has actually and reasonably incurred. 

   The Company's Amended and Restated Certificate of Incorporation provides 
for the indemnification of directors and officers of the Company to the 
fullest extent permitted by Section 145. 

   In that regard, the Amended and Restated Certificate of Incorporation 
provides that the Company shall indemnify any person who was or is a party or 
is threatened to be made a party to any threatened, pending or completed 
action, suit or proceeding, whether civil, criminal, administrative or 
investigative 

                                      II-1
<PAGE>
(other than an action by or in the right of the corporation) by reason of the 
fact that he is or was a director or officer of the Company, or is or was 
serving at the request of the Company as a director, officer or member of 
another corporation, partnership, joint venture, trust or other enterprise, 
against expenses (including attorneys' fees), judgments, fines and amounts 
paid in settlement actually and reasonably incurred by him in connection with 
such action, suit or proceeding if he acted in good faith and in a manner he 
reasonably believed to be in or not opposed to the best interests of the 
Company, and, with respect to any criminal action or proceeding, had no 
reasonable cause to believe his conduct was unlawful. Indemnification in 
connection with an action or suit by or in the right of the Company to 
procure a judgment in its favor is limited to payment of settlement of such 
an action or suit except that no such indemnification may be made in respect 
of any claim, issue or matter as to which such person shall have been 
adjudged to be liable for negligence or misconduct in the performance of his 
duty to the indemnifying corporation unless and only to the extent that the 
Court of Chancery of Delaware or the court in which such action or suit was 
brought shall determine that, despite the adjudication of liability but in 
consideration of all the circumstances of the case, such person is fairly and 
reasonably entitled to indemnity for such expenses which the court shall deem 
proper. 

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES. 

   Set forth in chronological order is information regarding all securities 
sold and employee stock options granted by the Company since November 1994. 
Further included is the consideration, if any, received by the Company for 
such securities, and information relating to the section of the Securities 
Act of 1933, as amended (the "Securities Act"), and the rules of the 
Securities and Exchange Commission under which exemption from registration 
was claimed. All awards of options did not involve any sale under the 
Securities Act. No sale of securities involved the use of an underwriter, and 
no commissions were paid in connection with the sales of any securities. 

     (1) On April 10, 1995, the Company issued 5,000 shares of the Company's 
    common stock (the "Common Stock") and 555.556 shares of the Company's 
    Class P common stock (the "Class P Stock") to Jerry M. Ray for $100,000, 
    pursuant to the exemption contained in Section 4(2) of the Securities Act. 

     (2) On June 9, 1997, the Company issued 9,639 shares of Common Stock to 
    Bankers Trust New York Corporation for 9,639 shares of the Company's Class 
    A common stock (the "Class A Stock"), pursuant to the exemption contained 
    in Section 3(a)(9) of the Securities Act. 

     (3) On June 18, 1997, in connection with the Recapitalization, the 
    Company issued to all holders of its then outstanding capital stock (the 
    "Retired Common Stock") shares of its newly authorized Class B Common 
    Stock in exchange for such Retired Common Stock. For each share of Common 
    Stock and Class A Stock, a stockholder received approximately 28 shares of 
    Class B Common Stock, and for each share of Class P Stock and the 
    Company's Class P-1 common stock (the "Class P-1 Stock"), a holder 
    received approximately 355 shares of Class B Common Stock. In total, the 
    Company issued an aggregate of 85,405,524.5 shares of Class B Common Stock 
    to its stockholders for an aggregate of 1,136,470.5 shares of Common 
    Stock, 100,000 shares of Class A Stock, 126,274.7 shares of Class P Stock 
    and 11,111.1 shares of Class P-1 Stock. Section3(a)(9) of the Securities 
    Act was relied upon for exemption of such issuance from registration. Set 
    forth in the table below are (i) each of the shareholders of the Company, 
    (ii) the number of shares of Retired Common Stock such shareholder 
    exchanged and (iii) the number of shares of Class B Common Stock that the 
    Company issued to such shareholder. 

                                      II-2
<PAGE>
<TABLE>
<CAPTION>
                                                     SHARES OF RETIRED COMMON STOCK EXCHANGED 
                                         ---------------------------------------------------------------- 
                                                                                                           SHARES OF CLASS B 
SHAREHOLDERS                              CLASS A STOCK    CLASS P STOCK  CLASS P-1 STOCK   COMMON STOCK  COMMON STOCK ISSUED 
- ---------------------------------------  --------------- ---------------  --------------- --------------  ------------------- 
<S>                                      <C>             <C>              <C>             <C>             <C>
DLJ Merchant Banking Partners II, L.P.        90,361           122,386        11,111.1          943,960        9,383,423 
BCIP Associates.........................                     2,239.503                        3,173.428           18,431 
BCIP Trust Associates, L.P..............                       111.614                        1,047.855            3,948 
Tyler Capital Fund, L.P. ...............                    33,021.798                       31,072.102          218,239 
Tyler International, L.P.-II............                     1,979.812                        1,862.888           13,084 
Tyler Massachusetts, L.P. ..............                     6,765.861                        6,366.439           44,715 
Jeffrey C. Hammes.......................                       104.161                           98.039              689 
Karl E. Lutz............................                       325.528                          306.372            2,152 
Pearlman Family Partners................                       390.653                          367,647            2,582 
Thomas Stemberg ........................                                                         82.700              282 
The Marion Trust........................                                                      1,686.800            5,744 
Bankers Trust New York Corporation  ....                                                          9,639           32,821 
Sigler & Co. ...........................                                                          2,551            8,688 
Muico, Inc..............................                                                          6,426           21,880 
Roton, Inc. ............................                                                          1,890            6,435 
USL Capital Corporation.................                                                          1,890            6,435 
Bruce L. Weitz..........................                     2,777.775                           25,000          203,451 
Gary Charboneau.........................                     2,777.775                           25,000          203,451 
Mike Cirilli............................                       138.889                            1,250           10,173 
Frank DeMarco...........................                       138.889                            1,250           10,173 
Karen Durham............................                       138.889                            1,250           10,173 
Hyman Needleman.........................                       138.889                            1,250           10,173 
Jerry M. Ray............................                       555.556                            5,000           40,690 
</TABLE>

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES. 

(a) Exhibits: 

   
<TABLE>
<CAPTION>
   NUMBER    DESCRIPTION 
- -----------  ----------------------------------------------------------------------------------------- 
<S>          <C>                                                                                         
     1.1**   Form of Underwriting Agreement. 
     3.1(i)  Amended and Restated Certificate of Incorporation of the Company. 
     3.1(ii) Form of Amended and Restated Bylaws of the Company. 
     4.1**   Form of certificate representing shares of Common Stock, $0.01 par value per share. 
     5.1**   Opinion of Latham & Watkins 
    10.1     Form of Duane Reade Inc. 1997 Equity Participation Plan. 
    10.2     Duane Reade Holding Corp. 1992 Stock Incentive Plan. 
    10.3     Employment Agreement, dated as of October 27, 1997, between the Company and Anthony J. 
             Cuti. 
    10.4     Employment Agreement, dated as of February 22, 1993, as amended, between the Company and 
             Gary Charboneau. 
    10.5     Employment Agreement, dated as of April 10, 1995, as amended, between Duane Reade and 
             Jerry M. Ray. 
    10.6     Employment Letter Agreement, dated as of October 9, 1996, between Duane Reade and Joseph 
             Lacko. 
    10.7     Employment Letter Agreement, dated as of February 12, 1997, between the Company and 
             William Tennant. 
    10.8     Agreement, dated as of November 22, 1996, between Duane Reade and Drug, Chemical, 
             Cosmetic, Plastics and Affiliated Industries Warehouse Employees Local 815. 
    10.9     Agreement, dated July 16, 1992, as amended, between Duane Reade and Allied Trades 
             Council. 

                                      II-3
<PAGE>
   NUMBER    DESCRIPTION 
- -----------  ----------------------------------------------------------------------------------------- 
    10.10    Agreement, dated February 4, 1997, as amended, between Duane Reade and The Pharmacy Fund, 
             Inc. 
    10.11    Indenture, dated as of September 15, 1992, between Duane Reade Holding Corp. and The 
             Connecticut National Bank, as trustee. 
    10.12    Indenture, dated as of September 15, 1992, among Duane Reade, Daboco Inc., Duane Reade 
             Inc. and The Connecticut National Bank, as trustee. 
    10.13    Stockholders and Registration Rights Agreement, dated as of June 18, 1997, among the 
             Company, DLJMB Funding II, Inc., DLJ Merchant Banking Partners II, L.P., DLJ Diversified 
             Partners, L.P., DLJ First ESC L.L.C., DLJ Offshore Partners, II, C.V., DLJ EAB Partners, 
             L.P., UK Investment Plan 1997 Partners, Bankers Trust New York Corporation, Conac & Co., 
             Muico & Co., Roton & Co., Putnam High Yield Trust, PaineWebber Managed Investment Trust 
             on behalf of PaineWebber High Income Fund, USL Capital Corporation, Pearlman Family 
             Partners, The Marion Trust, Bruce L. Weitz, BCIP Associates, BCIP Trust Associates, L.P., 
             Tyler Capital Fund L.P., Tyler International, L.P.-II, and Tyler Massachusetts, L.P. 
    10.14    Credit Agreement, dated as of September 30, 1997, among Duane Reade, Duane Reade Holding 
             Corp., Daboco Inc., Duane Reade Inc., various financial institutions, as Lenders, DLJ 
             Capital Funding, Inc., as Syndication Agent, Fleet National Bank, as Administrative 
             Agent, and Credit Lyonnais New York Branch, as Documentation Agent. 
    10.15    Partnership Security Agreement, dated as of September 30, 1997, among Daboco Inc., Duane 
             Reade Inc. and Fleet National Bank, as Administrative Agent. 
    10.16    Borrower Security Agreement, dated as of September 30, 1997, between Duane Reade and 
             Fleet National Bank, as Administrative Agent. 
    10.17    Parent Pledge Agreement, dated as of September 30, 1997, among Duane Reade Holding Corp., 
             Daboco Inc. and Fleet National Bank, as Administrative Agent. 
    10.18    Underwriting Agreement between the Company and Donaldson, Lufkin & Jenrette Securities 
             Corporation (incorporated by reference to Exhibit 1.1 to the Company's Form S-1 
             Registration Statement (File No. 333-43313)). 
    10.19*   Form of Irrevocable Trust Agreement with respect to Senior Notes and Zero Coupon Notes 
             between the Company and State Street Bank and Trust, as Trustee. 
     11.1**  Computation of Earnings Per Share. 
     21.1    Subsidiaries of the Company. 
     23.1**  Consent of Price Waterhouse LLP. 
     23.2**  Consent of Latham & Watkins (included in Exhibit 5.1). 
     24.1    Powers of Attorney (included in signature page). 
     27.1**  Financial Data Schedule. 
</TABLE>
    

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

(b) Financial Statement Schedules: 

Schedules for which provision is made in the applicable accounting 
regulations of the Commission are either not required under the related 
instructions, are inapplicable or not material, or the information called for 
thereby is otherwise included in the financial statements and therefore has 
been omitted. 

ITEM 17. UNDERTAKINGS. 

   The undersigned registrant hereby undertakes to provide to the 
underwriters at the closing specified in the underwriting agreement 
certificates in such denominations and registered in such names as required 
by the underwriters to permit prompt delivery to each purchaser. 

                                      II-4
<PAGE>
    Insofar as indemnification for liabilities arising under the Securities 
Act of 1933 may be permitted to directors, officers and controlling persons 
of the registrant pursuant to the provisions described in Item 14, or 
otherwise, the registrant has been advised that in the opinion of the 
Commission such indemnification is against public policy as expressed in the 
Act and is, therefore, unenforceable. In the event that a claim for 
indemnification against such liabilities (other than the payment by the 
registrant of expenses incurred or paid by a director, officer or controlling 
person of the registrant in the successful defense of any action, suit or 
proceeding) is asserted by such director, officer or controlling person in 
connection with the securities being registered, the registrant will, unless 
in the opinion of its counsel the matter has been settled by controlling 
precedent, submit to a court of appropriate jurisdiction the question whether 
such indemnification by it is against public policy as expressed in the Act 
and will be governed by the final adjudication of such issue. 

   The undersigned registrant hereby undertakes that: 

   (1) For purposes of determining any liability under the Securities Act of 
1933, the information omitted from the form of prospectus filed as part of 
this registration statement in reliance upon Rule 430A and contained in a 
form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) 
or 497(h) under the Securities Act shall be deemed to be part of this 
registration statement as of the time it was declared effective. 
   
   (2) For the purpose of determining any liability under the Securities Act 
of 1933, each post-effective amendment that contains a form of prospectus 
shall be deemed to be a new registration statement relating to the securities 
offered therein, and the offering of such securities at that time shall be 
deemed to be the initial bona fide offering thereof. 
    

                                      II-5
<PAGE>
                                  SIGNATURES 

   
   Pursuant to the requirements of the Securities Act of 1933, the Registrant 
has duly caused this Amendment No. 2 to Registration Statement to be signed 
on its behalf by the undersigned, thereunto duly authorized, in the City of 
New York, State of New York on February 2, 1998. 


                                          DUANE READE INC. 


                                          By: /s/ Anthony J. Cuti 
                                              ------------------------------- 
                                          Name: Anthony J. Cuti 
                                          Title: President and Chief 
                                          Executive Officer 

   Pursuant to the requirements of the Securities Act of 1933, this Amendment 
No. 2 to Registration Statement has been signed on February 2, 1998, by the 
following persons in the capacities indicated with respect to Duane Reade 
Inc.: 
    

   
<TABLE>
<CAPTION>
          SIGNATURE                              CAPACITY 
- ---------------------------  ------------------------------------------------ 
<S>                          <C>                                              
/s/ Anthony J. Cuti           Chairman, President, Chief Executive Officer and
 ---------------------------   Director (principal executive officer)          
 Anthony J. Cuti               

              *               Chief Financial Officer                      
 ---------------------------   (principal accounting and financial officer) 
 William J. Tennant            

              *               Director
 --------------------------- 
 Nicole S. Arnaboldi           

              *               Director
 --------------------------- 
 David L. Jaffe                

              *               Director
 --------------------------- 
 Andrew J. Nathanson           

*By: /s/ Anthony J. Cuti 
 --------------------------- 
       Anthony J. Cuti 
       Attorney-In-Fact 

</TABLE>
    

                                      II-6
<PAGE>
                                EXHIBIT INDEX 

   The following documents are the exhibits to this Registration Statement on 
Form S-1. For convenient reference, each exhibit is listed according to the 
Exhibit Table of Regulation S-K. The page number, if any, listed opposite an 
exhibit indicates the page number in the sequential numbering system in the 
manually signed original of this Registration Statement on Form S-1 where 
such exhibit can be found. 

<TABLE>
<CAPTION>
   EXHIBIT                                                                                 SEQUENTIAL PAGE 
   NUMBER                                      EXHIBIT                                         NUMBER 
- -----------  -------------------------------------------------------------------------- ------------------- 
<S>          <C>                                                                        <C>
      1.1**  Form of Underwriting Agreement. 
      3.1(i) Amended and Restated Certificate of Incorporation of the Company. 
      3.1(ii)Form of Amended and Restated Bylaws of the Company. 
      4.1**  Form of certificate representing shares of Common Stock, $0.01 par value 
             per share. 
      5.1**  Opinion of Latham & Watkins 
     10.1    Form of Duane Reade Inc. 1997 Equity Participation Plan. 
     10.2    Duane Reade Holding Corp. 1992 Stock Incentive Plan. 
     10.3    Employment Agreement, dated as of October 27, 1997, between the Company 
             and Anthony J. Cuti. 
     10.4    Employment Agreement, dated as of February 22, 1993, as amended, between 
             the Company and Gary Charboneau. 
     10.5    Employment Agreement, dated as of April 10, 1995, as amended, between 
             Duane Reade and Jerry M. Ray. 
     10.6    Employment Letter Agreement, dated as of October 9, 1996, between Duane 
             Reade and Joseph Lacko. 
     10.7    Employment Letter Agreement, dated as of February 12, 1997, between the 
             Company and William Tennant. 
     10.8    Agreement, dated as of November 22, 1996, between Duane Reade and Drug, 
             Chemical, Cosmetic, Plastics and Affiliated Industries Warehouse Employees 
             Local 815. 
     10.9    Agreement, dated July 16, 1992, as amended, between Duane Reade and Allied 
             Trades Council. 
    10.10    Agreement, dated February 4, 1997, as amended, between Duane Reade and The 
             Pharmacy Fund, Inc. 
    10.11    Indenture, dated as of September 15, 1992, between Duane Reade Holding 
             Corp. and The Connecticut National Bank, as trustee. 
    10.12    Indenture, dated as of September 15, 1992, among Duane Reade, Daboco Inc., 
             Duane Reade Inc. and The Connecticut National Bank, as trustee. 
    10.13    Stockholders and Registration Rights Agreement, dated as of June 18, 1997, 
             among the Company, DLJMB Funding II, Inc., DLJ Merchant Banking Partners 
             II, L.P., DLJ Diversified Partners, L.P., DLJ First ESC L.L.C., DLJ 
             Offshore Partners, II, C.V., DLJ EAB Partners, L.P., UK Investment Plan 
             1997 Partners, Bankers Trust New York Corporation, Conac & Co., Muico & 
             Co., Roton & Co., Putnam High Yield Trust, PaineWebber Managed Investment 
             Trust on behalf of PaineWebber High Income Fund, USL Capital Corporation, 
             Pearlman Family Partners, The Marion Trust, Bruce L. Weitz, BCIP 
             Associates, BCIP Trust Associates, L.P., Tyler Capital Fund L.P., Tyler 
             International, L.P.-II, and Tyler Massachusetts, L.P. 
<PAGE>
   EXHIBIT                                                                                 SEQUENTIAL PAGE 
   NUMBER                                      EXHIBIT                                         NUMBER 
- -----------  --------------------------------------------------------------------------  ------------------- 
    10.14    Credit Agreement, dated as of September 30, 1997, among Duane Reade, Duane 
             Reade Holding Corp., Daboco Inc., Duane Reade Inc., various financial 
             institutions, as Lenders, DLJ Capital Funding, Inc., as Syndication Agent, 
             Fleet National Bank, as Administrative Agent, and Credit Lyonnais New York 
             Branch, as Documentation Agent. 
    10.15    Partnership Security Agreement, dated as of September 30, 1997, among 
             Daboco Inc., Duane Reade Inc. and Fleet National Bank, as Administrative 
             Agent. 
    10.16    Borrower Security Agreement, dated as of September 30, 1997, between Duane 
             Reade and Fleet National Bank, as Administrative Agent. 
    10.17    Parent Pledge Agreement, dated as of September 30, 1997, among Duane Reade 
             Holding Corp., Daboco Inc. and Fleet National Bank, as Administrative 
             Agent. 
    10.18    Underwriting Agreement between the Company and Donaldson, Lufkin & 
             Jenrette Securities Corporation (incorporated by reference to Exhibit 1.1 
             to the Company's Form S-1 Registration Statement (File No. 333-43313)). 
    10.19**  Form of Irrevocable Trust Agreement with respect to Senior Notes and Zero 
             Coupon Notes between the Company and State Street Bank and Trust, as 
             Trustee. 
     11.1**  Computation of Earnings Per Share. 
     21.1    Subsidiaries of the Company. 
     23.1**  Consent of Price Waterhouse LLP. 
     23.2**  Consent of Latham & Watkins (included in Exhibit 5.1). 
     24.1    Powers of Attorney (included in signature page). 
     27.1**  Financial Data Schedule. 
</TABLE>

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


<PAGE>

                                6,700,000 Shares

                                DUANE READE INC.

                                  Common Stock

                             UNDERWRITING AGREEMENT



                                                      February ___, 1998


DONALDSON, LUFKIN & JENRETTE
  SECURITIES CORPORATION
GOLDMAN, SACHS & CO.
SMITH BARNEY INC.
   As representatives of the
   several Underwriters
   named in Schedule I hereto
      c/o Donaldson, Lufkin & Jenrette
      Securities Corporation
      277 Park Avenue
      New York, New York 10172


Dear Sirs:

                  Duane Reade Inc., a Delaware corporation (the "Company"),
proposes to issue and sell 6,700,000 shares of its common stock, $0.01 par
value per share (the "Firm Shares"), to the several underwriters named in
Schedule I hereto (the "Underwriters"). In addition, certain stockholders of
the Company named in Schedule II hereto (the "Selling Stockholders") propose to
sell to the Underwriters not more than an additional 1,005,000 shares of the
common stock of the Company, $0.01 par value per share (the "Additional
Shares"), in the amount set forth opposite each of such Selling Stockholder's
name in Schedule II hereto, if requested by the Underwriters as provided in
Section 2 hereof. The Firm Shares and the Additional Shares are hereinafter
referred to collectively as the "Shares". The shares of common stock of the
Company to be outstanding after giving effect to the sales contemplated hereby
are hereinafter referred to as the "Common Stock". The Company and the Selling
Stockholders are hereinafter sometimes referred to collectively as the
"Sellers."







<PAGE>







                  The Company is concurrently executing and delivering to
Donaldson, Lufkin & Jenrette Securities Corporation ("DLJ") an underwriting
agreement, dated of even date herewith (the "Debt Underwriting Agreement"),
with respect to the sale by the Company to DLJ of $80.0 million aggregate
principal amount of the Company's __% Senior Subordinated Notes due 2008 (the
"Notes").

                  SECTION 1. REGISTRATION STATEMENT AND PROSPECTUS. The Company
has prepared and filed with the Securities and Exchange Commission (the
"Commission"), in accordance with the provisions of the Securities Act of 1933,
as amended, and the rules and regulations of the Commission thereunder
(collectively, the "Act"), a registration statement on Form S-1, including a
prospectus, relating to the Shares. The registration statement, as amended at
the time it became effective, including the information (if any) deemed to be
part of the registration statement at the time of effectiveness pursuant to
Rule 430A under the Act, is hereinafter referred to as the "Registration
Statement"; and the prospectus in the form first used to confirm sales of
Shares is hereinafter referred to as the "Prospectus". If the Company has filed
or is required pursuant to the terms hereof to file a registration statement
pursuant to Rule 462(b) under the Act registering additional shares of Common
Stock (a "Rule 462(b) Registration Statement"), then, unless otherwise
specified, any reference herein to the term "Registration Statement" shall be
deemed to include such Rule 462(b) Registration Statement.

                  SECTION 2. AGREEMENTS TO SELL AND PURCHASE; LOCK-UP
AGREEMENTS; QIU. On the basis of the representations and warranties contained
in this Agreement, and subject to its terms and conditions, the Company agrees
to issue and sell, and each Underwriter agrees, severally and not jointly, to
purchase from the Company at a price per Share of $________ (the "Purchase
Price") the number of Firm Shares set forth opposite the name of such
Underwriter in Schedule I hereto.

                  On the basis of the representations and warranties contained
in this Agreement, and subject to its terms and conditions, the Selling
Stockholders agree to sell the Additional Shares and the Underwriters shall
have the right to purchase, severally and not jointly, up to 1,005,000
Additional Shares from the Selling Stockholders at the Purchase Price.
Additional Shares may be purchased solely for the purpose of covering
over-allotments made in connection with the offering of the Firm Shares. The
Underwriters may exercise their right to purchase Additional Shares in whole or
in part from time to time by giving written notice thereof to the Attorneys (as
hereinafter defined) within 30 days after the date of this Agreement. You shall
give any such notice on behalf of the Underwriters and such notice shall
specify the aggregate number of Additional Shares to be purchased pursuant to
such exercise and the date for payment and delivery thereof, which date shall
be a business day (i) no earlier than two business days after such notice has
been given (and, in any event, no earlier than the Closing Date (as hereinafter
defined)) and (ii) no later than ten business days after such notice has been
given. If any Additional Shares are to be purchased, each Underwriter,
severally and not jointly, agrees


                                       2



<PAGE>







to purchase from the Selling Stockholders the number of Additional Shares
(subject to such adjustments to eliminate fractional shares as you may
determine) which bears the same proportion to the total number of Additional
Shares to be purchased from the Selling Stockholders as the number of Firm
Shares set forth opposite the name of such Underwriter in Schedule I bears to
the total number of Firm Shares.

                  Each Seller hereby agrees not to (i) offer, pledge, sell,
contract to sell, sell any option or contract to purchase, purchase any option
or contract to sell, grant any option, right or warrant to purchase, or
otherwise transfer or dispose of, directly or indirectly, any shares of Common
Stock or any securities convertible into or exercisable or exchangeable for
Common Stock or (ii) enter into any swap or other arrangement that transfers
all or a portion of the economic consequences associated with the ownership of
any Common Stock (regardless of whether any of the transactions described in
clause (i) or (ii) is to be settled by the delivery of Common Stock, or such
other securities, in cash or otherwise), except to the Underwriters pursuant to
this Agreement and the Custody Agreement, for a period of 180 days after the
date of the Prospectus without the prior written consent of DLJ.
Notwithstanding the foregoing, during such period (i) the Company may grant
stock options pursuant to the Company's existing stock option plans and (ii)
the Company may issue shares of Common Stock upon the exercise of an option or
warrant or the conversion of a security outstanding on the date hereof. The
Company also agrees not to file any registration statement with respect to any
shares of Common Stock or any securities convertible into or exercisable or
exchangeable for Common Stock for a period of 180 days after the date of the
Prospectus without the prior written consent of DLJ. The Company shall, prior
to or concurrently with the execution of this Agreement, deliver an agreement
executed by (i) each of the directors and officers of the Company and (ii) each
stockholder listed on Annex I hereto to the effect that such person will not,
during the period commencing on the date such person signs such agreement and
ending 180 days after the date of the Prospectus, without the prior written
consent of DLJ, (A) engage in any of the transactions described in the first
sentence of this paragraph or (B) make any demand for, or exercise any right
with respect to, the registration of any shares of Common Stock or any
securities convertible into or exercisable or exchangeable for Common Stock.

                  The Company hereby confirms its engagement of Goldman, Sachs
& Co. ("GS&Co.") as, and GS&Co. hereby confirms its agreement with the Company
to render services as, a "qualified independent underwriter", within the
meaning of Section (b)(15) of Rule 2720 of the National Association of
Securities Dealers, Inc. (the "NASD") with respect to the offering and sale of
the Shares. GS&Co., solely in its capacity as the qualified independent
underwriter and not otherwise, is referred to herein as the "QIU". As
compensation for the services of the QIU hereunder, the Company agrees to pay
the QIU $10,000 on the Closing Date. The price at which the Shares will be sold
to the public shall not be higher than the maximum price recommended by the
QIU.



                                       3



<PAGE>







                  SECTION 3. TERMS OF PUBLIC OFFERING. The Company is advised
by you that the Underwriters propose (i) to make a public offering of their
respective portions of the Shares as soon after the execution and delivery of
this Agreement as in your judgment is advisable and (ii) initially to offer the
Shares upon the terms set forth in the Prospectus.

                  SECTION 4. DELIVERY AND PAYMENT. Delivery to the Underwriters
of and payment for the Firm Shares shall be made at 9:00 A.M., New York City
time, on February__, 1998 (the "Closing Date") at the offices of Latham &
Watkins, 885 Third Avenue, New York, New York 10022 or at such other place as
you shall designate. The Closing Date and the location of delivery of and
payment for the Firm Shares may be varied by agreement between you and the
Company.

                  Delivery to the Underwriters of and payment for any
Additional Shares to be purchased by the Underwriters shall be made at such
place as you shall designate at 9:00 A.M., New York City time, on the date
specified in the applicable exercise notice given by you pursuant to Section 2
(an "Option Closing Date"). Any such Option Closing Date and the location of
delivery of and payment for such Additional Shares may be varied by agreement
between you and the Company.

                  The Company authorizes DLJ to register the Shares in the name
of Cede & Co., a nominee of the Depositary Trust Company ("DTC"), or such other
name as DLJ shall determine prior to the Closing Date or an Option Closing
Date, as the case may be. On the Closing Date or the applicable Option Closing
Date, as the case may be, with any transfer taxes thereon duly paid by the
Company against payment to the Company by the several Underwriters of the
Purchase Price for the Shares in immediately available funds, the Company will
cause DTC to credit the Shares to the account of DLJ at DTC for the benefit of
the several Underwriters. Certificates representing the Shares shall be made
available to the Underwriters for inspection not later than 9:30 a.m., New York
City time, on the business day immediately preceding the Closing Date or any
Option Closing Date, as applicable.

                  SECTION 5.  AGREEMENTS OF THE COMPANY.  The Company agrees
with you:

                  (a) To advise you promptly and, if requested by you, to
confirm such advice in writing, (i) of any request by the Commission for
amendments to the Registration Statement or amendments or supplements to the
Prospectus or for additional information, (ii) of the issuance by the
Commission of any stop order suspending the effectiveness of the Registration
Statement or of the suspension of qualification of the Shares for offering or
sale in any jurisdiction, or the initiation of any proceeding for such
purposes, (iii) when any amendment to the Registration Statement becomes
effective, (iv) if the Company is required to file a Rule 462(b) Registration
Statement after the effectiveness of this Agreement, when the Rule 462(b)
Registration Statement has become effective and (v) of the happening of any
event during the period referred to in Section


                                       4



<PAGE>







5(d) below which makes any statement of a material fact made in the
Registration Statement or the Prospectus untrue or which requires any additions
to or changes in the Registration Statement or the Prospectus in order to make
the statements therein not misleading. If at any time the Commission shall
issue any stop order suspending the effectiveness of the Registration
Statement, the Company will use its best efforts to obtain the withdrawal or
lifting of such order at the earliest possible time.

                  (b) To furnish to you four signed copies of the Registration
Statement as first filed with the Commission and of each amendment to it,
including all exhibits, and to furnish to you and each Underwriter designated
by you such number of conformed copies of the Registration Statement as so
filed and of each amendment to it, without exhibits, as you may reasonably
request.

                  (c) To prepare the Prospectus, the form and substance of
which shall be satisfactory to you, and to file the Prospectus in such form
with the Commission within the applicable period specified in Rule 424(b) under
the Act; during the period specified in Section 5(d) below, not to file any
further amendment to the Registration Statement and not to make any amendment
or supplement to the Prospectus of which you shall not previously have been
advised or to which you shall reasonably object after being so advised; and,
during such period, to prepare and file with the Commission, promptly upon your
reasonable request, any amendment to the Registration Statement or amendment or
supplement to the Prospectus which may be necessary or advisable in connection
with the distribution of the Shares by you, and to use its best efforts to
cause any such amendment to the Registration Statement to become promptly
effective.

                  (d) Prior to 10:00 A.M., New York City time, on the first
business day after the date of this Agreement and from time to time thereafter
for such period as in the opinion of counsel for the Underwriters a prospectus
is required by law to be delivered in connection with sales by an Underwriter
or a dealer, to furnish in New York City to each Underwriter and any dealer as
many copies of the Prospectus (and of any amendment or supplement to the
Prospectus) as such Underwriter or dealer may reasonably request.

                  (e) If during the period specified in Section 5(d), any event
shall occur or condition shall exist as a result of which, in the opinion of
counsel for the Underwriters, it becomes necessary to amend or supplement the
Prospectus in order to make the statements therein, in the light of the
circumstances when the Prospectus is delivered to a purchaser, not misleading,
or if, in the opinion of counsel for the Underwriters, it is necessary to amend
or supplement the Prospectus to comply with applicable law, forthwith to
prepare and file with the Commission an appropriate amendment or supplement to
the Prospectus so that the statements in the Prospectus, as so amended or
supplemented, will not in the light of the circumstances when it is so
delivered, be misleading, or so that the Prospectus will comply with applicable
law, and


                                       5



<PAGE>







to furnish to each Underwriter and to any dealer as many copies thereof as such
Underwriter or dealer may reasonably request.

                  (f) Prior to any public offering of the Shares, to cooperate
with you and counsel for the Underwriters in connection with the registration
or qualification of the Shares for offer and sale by the several Underwriters
and by dealers under the state securities or Blue Sky laws of such
jurisdictions as you may request, to continue such registration or
qualification in effect so long as required for distribution of the Shares and
to file such consents to service of process or other documents as may be
necessary in order to effect such registration or qualification; provided,
however, that the Company shall not be required in connection therewith to
qualify as a foreign corporation in any jurisdiction in which it is not now so
qualified or to take any action that would subject it to general consent to
service of process or taxation other than as to matters and transactions
relating to the Prospectus, the Registration Statement, any preliminary
prospectus or the offering or sale of the Shares, in any jurisdiction in which
it is not now so subject.

                  (g) To mail and make generally available to its stockholders
as soon as practicable an earnings statement covering the twelve-month period
ending February __, 1999 that shall satisfy the provisions of Section 11(a) of
the Act, and to advise you in writing when such statement has been so made
available.

                  (h) During the period of three years after the date of this
Agreement, to furnish to you as soon as available copies of all reports or
other communications furnished to the record holders of Common Stock or
furnished to or filed with the Commission or any national securities exchange
on which any class of securities of the Company is listed and such other
publicly available information concerning the Company and its subsidiaries as
you may reasonably request.

                  (i) Whether or not the transactions contemplated in this
Agreement are consummated or this Agreement is terminated, to pay or cause to
be paid all expenses incident to the performance of its obligations under this
Agreement, including: (i) the reasonable fees and the disbursements and
expenses of the Company's counsel, the Company's accountants in connection with
the registration and delivery of the Shares under the Act and all other fees
and expenses in connection with the preparation, printing, filing and
distribution of the Registration Statement (including financial statements and
exhibits), any preliminary prospectus, the Prospectus and all amendments and
supplements to any of the foregoing, including the mailing and delivering of
copies thereof to the Underwriters and dealers in the quantities specified
herein, (ii) all costs and expenses related to the transfer and delivery of the
Shares to the Underwriters, including any transfer or other taxes payable
thereon, (iii) all costs of printing or producing this Agreement and any other
agreements or documents in connection with the offering, purchase, sale or
delivery of the Shares, (iv) all expenses in connection with the


                                       6



<PAGE>







registration or qualification of the Shares for offer and sale under the
securities or Blue Sky laws of the several states and all costs of printing or
producing any Preliminary and Supplemental Blue Sky Memoranda in connection
therewith (including the filing fees and fees and disbursements of counsel for
the Underwriters in connection with such registration or qualification and
memoranda relating thereto), (v) the filing fees and disbursements of counsel
for the Underwriters in connection with the review and clearance of the
offering of the Shares by the NASD, (vi) all fees and expenses in connection
with the preparation and filing of the registration statement on Form 8-A
relating to the Common Stock and all costs and expenses incident to the listing
of the Shares on the New York Stock Exchange (the "NYSE"), (vii) the cost of
printing certificates representing the Shares, (viii) the costs and charges of
any transfer agent, registrar and/or depositary, (ix) the fees and expenses of
the QIU (including the fees and disbursements of counsel to the QIU), and (x)
all other costs and expenses incident to the performance of the obligations of
the Company and the Selling Stockholders hereunder for which provision is not
otherwise made in this Section. The provisions of this Section shall not
supersede or otherwise affect any agreement that the Company and the Selling
Stockholders may otherwise have for allocation of such expenses among
themselves.

                  (j) To use its best efforts to list, subject to notice of
issuance, the Shares on the NYSE and to maintain the listing of the Shares on
the NYSE for a period of three years after the date of this Agreement.

                  (k) To use its best efforts to do and perform all things
required or necessary to be done and performed under this Agreement by the
Company on or prior to the Closing Date or any Option Closing Date, as the case
may be, and to satisfy all conditions precedent to the delivery of the Shares.

                  (l) If the Registration Statement at the time of the
effectiveness of this Agreement does not cover all of the Shares, to file a
Rule 462(b) Registration Statement with the Commission registering the Shares
not so covered in compliance with Rule 462(b) by 10:00 P.M., New York City
time, on the date of this Agreement and to pay to the Commission the filing fee
for such Rule 462(b) Registration Statement at the time of the filing thereof
or to give irrevocable instructions for the payment of such fee pursuant to
Rule 111(b) under the Act.

                  (m) That it will, for so long as any of the Common Stock is
outstanding and if, in the reasonable judgment of any Underwriter (after
consultation with counsel), such Underwriter or any of its affiliates (as
defined in the Act) is required by the Act to deliver a prospectus in
connection with sales of Common Stock, (i) periodically amend the Registration
Statement so that the information contained in the Registration Statement
complies with the requirements of Section 10(a) of the Act, (ii) amend the
Registration Statement or amend or supplement the Prospectus when necessary to
reflect any material changes in the information provided therein and promptly
file such amendment or


                                       7



<PAGE>







supplement with the Commission, (iii) provide such Underwriter with copies of
each amendment or supplement so filed and such other documents, including
opinions of counsel and "comfort" letters, as such Underwriter may reasonably
request and (iv) indemnify such Underwriter and if applicable, contribute to
any amount paid or payable by such Underwriter in a manner substantially
similar to that specified in Section 8 hereof (with appropriate modifications).

                  (n) That it will, on or as soon as practicable following the
Closing Date, apply the proceeds of the offerings contemplated by this
Agreement and the Debt Underwriting Agreement as set forth in the Prospectus
under the caption "Use of Proceeds".

                  (o) That it will comply with applicable laws and the rules of
the NASD in connection with the reserved share program described in the
Prospectus under the caption "Underwriting".

                  SECTION 6. REPRESENTATIONS AND WARRANTIES OF THE COMPANY. The
Company represents and warrants to each Underwriter that:

                  (a) The Registration Statement has become effective (other
than any Rule 462(b) Registration Statement to be filed by the Company after
the effectiveness of this Agreement); any Rule 462(b) Registration Statement
filed after the effectiveness of this Agreement will become effective no later
than 10:00 P.M., New York City time, on the date of this Agreement; and no stop
order suspending the effectiveness of the Registration Statement is in effect,
and no proceedings for such purpose are pending before or threatened by the
Commission.

                  (b) (i) The Registration Statement (other than any Rule
462(b) Registration Statement to be filed by the Company after the
effectiveness of this Agreement), when it became effective, did not contain
and, as amended, if applicable, will not contain any untrue statement of a
material fact or omit to state a material fact required to be stated therein or
necessary to make the statements therein not misleading, (ii) the Registration
Statement (other than any Rule 462(b) Registration Statement to be filed by the
Company after the effectiveness of this Agreement) and the Prospectus comply
and, as amended or supplemented, if applicable, will comply in all material
respects with the Act, (iii) if the Company is required to file a Rule 462(b)
Registration Statement after the effectiveness of this Agreement, such Rule
462(b) Registration Statement and any amendments thereto, when they become
effective (A) will not contain any untrue statement of a material fact or omit
to state a material fact required to be stated therein or necessary to make the
statements therein not misleading and (B) will comply in all material respects
with the Act, and (iv) the Prospectus does not contain and, as amended or
supplemented, if applicable, will not contain any untrue statement of a
material fact or omit to state a material fact necessary to make the statements
therein, in the light of the circumstances


                                       8



<PAGE>







under which they were made, not misleading, except that the representations and
warranties set forth in this paragraph do not apply to statements or omissions
in the Registration Statement or the Prospectus based upon information relating
to any Underwriter furnished to the Company in writing by such Underwriter
through you expressly for use therein.

                  (c) Each preliminary prospectus filed as part of the
registration statement as originally filed or as part of any amendment thereto,
or filed pursuant to Rule 424 under the Act, complied when so filed in all
material respects with the Act, and did not contain an untrue statement of a
material fact or omit to state a material fact required to be stated therein or
necessary to make the statements therein, in the light of the circumstances
under which they were made, not misleading, except that the representations and
warranties set forth in this paragraph do not apply to statements or omissions
in any preliminary prospectus based upon information relating to any
Underwriter furnished to the Company in writing by such Underwriter through you
expressly for use therein.

                  (d) Each of the Company and its subsidiaries has been duly
organized and is validly existing and in good standing under the laws of its
jurisdiction of incorporation or formation, as the case may be, and has the
corporate or partnership, as the case may be, power and authority to carry on
its business as described in the Prospectus and to own, lease and operate its
properties, and each of the Company and the subsidiaries that are corporations
is duly qualified and is in good standing as a foreign corporation, authorized
to do business in each jurisdiction in which the nature of its business or its
ownership or leasing of property requires such qualification, except where the
failure to be so qualified would not have a material adverse effect on the
business, prospects, financial condition or results of operations of the
Company and its subsidiaries, taken as a whole (a "Material Adverse Effect").
The Company has no subsidiaries except as listed on Exhibit 21 to the
Registration Statement.

                  (e) There are no outstanding subscriptions, rights, warrants,
options, calls, convertible securities, commitments of sale or liens granted or
issued by the Company or any of its subsidiaries relating to or entitling any
person to purchase or otherwise to acquire any shares of the capital stock (or
other equity ownership or partnership interests) of the Company or any of its
subsidiaries, except as disclosed in the Registration Statement.

                  (f) All the outstanding shares of capital stock of the
Company (including the Additional Shares to be sold by the Selling
Stockholders) have been duly authorized and validly issued in accordance with
all applicable laws and the Company's certificate of incorporation and by-laws,
and are fully paid, non-assessable and not subject to any preemptive or similar
rights; and the Shares have been duly authorized and, when issued and delivered
to the Underwriters against payment therefor as provided by this


                                       9



<PAGE>







Agreement, will be validly issued, fully paid and non-assessable, and the
issuance of such Shares will not be subject to any preemptive or similar
rights.

                  (g) All of the outstanding shares of capital stock of each of
the Company's subsidiaries have been duly authorized and validly issued and are
fully paid and non-assessable, and are owned by the Company, directly or
indirectly through one or more subsidiaries, free and clear of any security
interest, claim, lien, encumbrance or adverse interest of any nature. The
Company, through its direct wholly-owned subsidiary Daboco Inc., a New York
corporation ("Daboco"), and Daboco's direct wholly-owned subsidiary DRI I Inc.,
a Delaware corporation ("DRII"), owns all of the partnership interests in Duane
Reade, a New York general partnership ("DR"), free and clear of any security
interest, claim, lien, encumbrance or adverse interest of any nature except as
set forth in the Prospectus.

                  (h) The authorized capital stock of the Company conforms as
to legal matters to the description thereof contained in the Prospectus in all
material respects.

                  (i) Neither the Company nor any of its subsidiaries is in
violation of its respective charter, by-laws or partnership agreement, or,
except as could not reasonably be expected to have a Material Adverse Effect,
is in default in the performance of any obligation, agreement, covenant or
condition contained in any indenture, loan agreement, mortgage, lease or other
agreement or instrument that is material to the Company and its subsidiaries,
taken as a whole, to which the Company or any of its subsidiaries is a party or
by which the Company or any of its subsidiaries or any of their respective
property is bound.

                  (j) The execution, delivery and performance of this Agreement
by the Company, the compliance by the Company with all the provisions hereof
and the consummation of the transactions contemplated hereby (including
application of the proceeds of the offerings contemplated by this Agreement and
the Debt Underwriting Agreement as set forth in the Prospectus under the
caption "Use of Proceeds") will not (i) require any consent, approval,
authorization or other order of, or qualification with, any court or
governmental body or agency (except such as may be required from the NASD or
under the securities or Blue Sky laws of the various states), (ii) conflict
with, constitute a breach of, default under or accelerate the rights or
obligations of any person or entity under, any provision of the charter,
by-laws or partnership agreement of the Company or any of its subsidiaries or,
except as could not reasonably be expected to have a Material Adverse Effect or
materially adversely effect the ability of the Company and its subsidiaries to
consummate the transactions contemplated hereby, any indenture, loan agreement,
mortgage, lease or other agreement or instrument that is material to the
Company and its subsidiaries to which the Company or any of its subsidiaries is
a party or by which the Company or any of its subsidiaries or any of their
respective property is bound, (iii) violate or conflict with any applicable law
or any rule, regulation, judgment,


                                       10



<PAGE>







order or decree of any court or any governmental body or agency having
jurisdiction over the Company, any of its subsidiaries or their respective
property except as could not reasonably be expected to have a Material Adverse
Effect or materially adversely effect the ability of the Company and its
subsidiaries to consummate the transactions contemplated hereby or (iv) result
in the suspension, termination or revocation of any Authorization (as defined
in Section 6(m) below) of the Company or any of its subsidiaries or any other
impairment of the rights of the holder of any such Authorization except as
could not reasonably be expected to have a Material Adverse Effect or
materially adversely effect the ability of the Company and its subsidiaries to
consummate the transactions contemplated hereby.

                  (k) There are no legal or governmental proceedings pending
or, to the knowledge of the Company, threatened to which the Company or any of
its subsidiaries is or is reasonably likely to be a party or to which any of
their respective property is or is reasonably likely to be subject that are
required to be described in the Registration Statement or the Prospectus and
are not so described; nor are there any statutes, regulations, contracts or
other documents that are required to be described in the Registration Statement
or the Prospectus or to be filed as exhibits to the Registration Statement that
are not so described or filed as required.

                  (l) Neither the Company nor any of its subsidiaries has
violated any foreign, federal, state or local law or regulation relating to the
protection of human health and safety, the environment or hazardous or toxic
substances or wastes, pollutants or contaminants ("Environmental Laws"), any
provisions of the Employee Retirement Income Security Act of 1974, as amended,
or any provisions of the Foreign Corrupt Practices Act or the rules and
regulations promulgated thereunder, except for such violations which, singly or
in the aggregate, could not reasonably be expected to have a Material Adverse
Effect. There are no costs or liabilities associated with Environmental Laws
(including, without limitation, any capital or operating expenditures required
for clean-up, closure of properties or compliance with Environmental Laws or
any Authorization, any related constraints on operating activities and any
potential liabilities to third parties) which could, singly or in the
aggregate, reasonably be expected to have a Material Adverse Effect.

                  (m) Each of the Company and its subsidiaries has such
permits, licenses, consents, exemptions, franchises, authorizations and other
approvals (each, an "Authorization") of, and has made all filings with and
notices to, all governmental or regulatory authorities and self-regulatory
organizations and all courts and other tribunals, including, without
limitation, under any applicable Environmental Laws, as are necessary to own,
lease, license and operate its respective properties and to conduct its
business, except where the failure to have any such Authorization or to make
any such filing or notice could not, singly or in the aggregate, reasonably be
expected to have a Material Adverse Effect. Each such Authorization is valid
and in full force and effect and each of the Company and its subsidiaries is in
compliance with all the terms and conditions


                                       11



<PAGE>







thereof and with the rules and regulations of the authorities and governing
bodies having jurisdiction with respect thereto; and no event has occurred
(including, without limitation, the receipt of any notice from any authority or
governing body) which allows or, after notice or lapse of time or both, would
allow, revocation, suspension or termination of any such Authorization or
results or, after notice or lapse of time or both, would result in any other
impairment of the rights of the holder of any such Authorization; and such
Authorizations contain no restrictions that are unreasonably burdensome to the
Company or any of its subsidiaries; except where such failure to be valid and
in full force and effect or to be in compliance, the occurrence of any such
event or the presence of any such restriction could not, singly or in the
aggregate, reasonably be expected to have a Material Adverse Effect.

                  (n) The consolidated financial statements included in the
Registration Statement and the Prospectus (and any amendment or supplement
thereto), together with related schedules and notes, present fairly the
consolidated financial position, results of operations and changes in financial
position of the Company and its subsidiaries on the basis stated therein at the
respective dates or for the respective periods to which they apply; such
statements and related schedules and notes have been prepared in accordance
with generally accepted accounting principles consistently applied throughout
the periods involved, except as disclosed therein; the supporting schedules, if
any, included in the Registration Statement present fairly in accordance with
generally accepted accounting principles the information required to be stated
therein; and the other financial and statistical information and data set forth
in the Registration Statement and the Prospectus (and any amendment or
supplement thereto) are, in all material respects, accurately presented and
prepared on a basis consistent with such financial statements and the books and
records of the Company. The pro forma financial information and data, and the
related notes thereto, set forth in the Registration Statement and the
Prospectus (and any supplement or amendment thereto) are, in all material
respects, accurately presented and are prepared on a basis consistent with the
historical financial statements of the Company and its subsidiaries.

                  (o) Price Waterhouse LLP are independent public accountants
with respect to the Company and its subsidiaries as required by the Act.

                  (p) No relationship, direct or indirect, exists between or
among the Company or any of its subsidiaries on the one hand, and the
directors, officers, stockholders, customers or suppliers of the Company or any
of its subsidiaries on the other hand, which is required by the Act to be
described in the Registration Statement or the Prospectus which is not so
described.

                  (q) The Company is not and, after giving effect to the
offering and sale of the Shares and the application of the proceeds thereof as
described in the Prospectus, will


                                       12



<PAGE>







not be, an "investment company" as such term is defined in the Investment
Company Act of 1940, as amended.

                  (r) Except as set forth in the Prospectus with respect to the
persons and entities listed on Annex I hereto, each of whom shall deliver the
agreement described in the third paragraph of Section 2 hereof, there are no
contracts, agreements or understandings between the Company and any person
granting such person the right to require the Company to file a registration
statement under the Act with respect to any securities of the Company or to
require the Company to include such securities with the Shares registered
pursuant to the Registration Statement.

                  (s) Since the respective dates as of which information is
given in the Prospectus other than as set forth in the Prospectus (exclusive of
any amendments or supplements thereto subsequent to the date of this
Agreement), (i) there has not occurred any material adverse change or any
development involving a prospective material adverse change in the condition,
financial or otherwise, or the earnings, business, management or operations of
the Company and its subsidiaries, taken as a whole, (ii) there has not been any
material adverse change or any development involving a prospective material
adverse change in the capital stock or in the long-term debt of the Company or
any of its subsidiaries and (iii) neither the Company nor any of its
subsidiaries has incurred any material liability or obligation, direct or
contingent.

                  (t) The Company and its subsidiaries have good and marketable
title in fee simple to all real property and good and marketable title to all
personal property owned by them which is material to the business of the
Company and its subsidiaries, in each case free and clear of all liens,
encumbrances and defects except such as are described in the Prospectus or such
as do not materially interfere with the use made and proposed to be made of
such property by the Company or its subsidiaries, as applicable; and any real
property and buildings held under lease by the Company and its subsidiaries are
held by them under valid, subsisting and enforceable leases with such
exceptions as are not material and do not interfere with the use made and
proposed to be made of such property and buildings by the Company and its
subsidiaries, in each case, except as described in the Prospectus.

                  (u) The Company and its subsidiaries own or possess, or can
acquire on reasonable terms, all trademarks, service marks, trade names,
copyrights, know-how (including trade secrets and other unpatented and/or
unpatentable proprietary or confidential information, systems or procedures),
patents, patent rights, licenses and inventions (collectively, "intellectual
property") currently employed by them in connection with the business now
operated by them except where the failure to own or possess or otherwise be
able to acquire such intellectual property could not reasonably be expected to,
singly or in the aggregate, have a Material Adverse Effect; and neither the
Company nor any of its subsidiaries has received any notice of infringement of
or conflict with


                                       13



<PAGE>







asserted rights of others with respect to any of such intellectual property
which, singly or in the aggregate, if the subject of an unfavorable decision,
ruling or finding, could reasonably be expected to have a Material Adverse
Effect.

                  (v) There is no (i) significant unfair labor practice
complaint, grievance or arbitration proceeding pending or, to the knowledge of
the Company, threatened against the Company or any of its subsidiaries before
the National Labor Relations Board or any state or local labor relations board
or (ii) strike, labor dispute, slowdown or stoppage pending or, to the
knowledge of the Company, threatened against the Company or any of its
subsidiaries or, except for such actions specified in clause (i) or (ii) above,
which, singly or in the aggregate, could not reasonably be expected to, have a
Material Adverse Effect.

                  (w) All material tax returns required to be filed by the
Company and each of its subsidiaries in any jurisdiction have been filed, other
than those filings being contested in good faith, and all material taxes,
including withholding taxes, penalties and interest, assessments, fees and
other charges due pursuant to such returns or pursuant to any assessment
received by the Company or any of its subsidiaries have been paid, other than
those being contested in good faith and for which adequate reserves have been
provided.

                  (x) The Company and each of its subsidiaries are insured by
insurers of recognized financial responsibility against such losses and risks
and in such amounts as are prudent and customary in the businesses in which
they are engaged; and neither the Company nor any of its subsidiaries (i) has
received notice from any insurer or agent of such insurer that substantial
capital improvements or other material expenditures will have to be made in
order to continue such insurance or (ii) has any reason to believe that it will
not be able to renew its existing insurance coverage as and when such coverage
expires or to obtain similar coverage from similar insurers at a cost that
could not reasonably be expected to have a Material Adverse Effect.

                  (y) The Company and each of its subsidiaries maintains a
system of internal accounting controls sufficient to provide reasonable
assurance that (i) transactions are executed in accordance with management's
general or specific authorizations; (ii) transactions are recorded as necessary
to permit preparation of financial statements in conformity with generally
accepted accounting principles and to maintain asset accountability; (iii)
access to assets is permitted only in accordance with management's general or
specific authorization; and (iv) the recorded accountability for assets is
compared with the existing assets at reasonable intervals and appropriate
action is taken with respect to any differences.



                                       14



<PAGE>







                  (z) The Company has complied with all provisions of Section
517.075, Florida Statutes (Chapter 92-198, Laws of Florida), or is and at all
relevant times has been duly exempt from complying therewith.

                  (aa) No "nationally recognized statistical rating
organization" as such term is defined for purposes of Rule 436(g)(2) under the
Act has indicated to the Company or any of its subsidiaries that it is
considering (i) the downgrading, suspension or withdrawal of, or any review for
a possible change that does not indicate the direction of the possible change
in, any rating assigned to the Company or any of its subsidiaries or any
securities of the Company or any of its subsidiaries or (ii) any adverse change
in the outlook for any rating of the Company or any of its subsidiaries or any
securities of the Company or any of its subsidiaries.

                  (bb) This Agreement and the Debt Underwriting Agreement have
each been duly authorized, executed and delivered by the Company and its
subsidiaries.

                  (cc) Each certificate signed by any officer of the Company
and delivered to the Underwriters or counsel for the Underwriters shall be
deemed to be a representation and warranty by the Company to the Underwriters
as to the matters covered thereby.

                  SECTION 7.  REPRESENTATIONS AND WARRANTIES AND COVENANTS OF
THE SELLING STOCKHOLDERS.  Each Selling Stockholder represents and warrants to
each Underwriter that:

                  (a) Such Selling Stockholder is the lawful owner of the
Additional Shares to be sold by such Selling Stockholder pursuant to this
Agreement and has, and on the Option Closing Date will have, good and clear
title to such Additional Shares, free of all restrictions on transfer, liens,
encumbrances, security interests, equities and claims whatsoever.

                  (b) The Additional Shares to be sold by such Selling
Stockholder have been duly authorized and are validly issued, fully paid and
non-assessable.

                  (c) Such Selling Stockholder has, and on the Option Closing
Date will have, full legal right, power and authority, and all authorization
and approval required by law, to enter into this Agreement, the Custody
Agreement signed by such Selling Stockholder and BankBoston, N.A., as
Custodian, relating to the deposit of the Additional Shares to be sold by such
Selling Stockholder (the "Custody Agreement") and the Power of Attorney of such
Selling Stockholder appointing certain individuals as such Selling
Stockholder's attorneys-in-fact (the "Attorneys") to the extent set forth
therein, relating to the transactions contemplated hereby and by the
Registration Statement and the Custody Agreement (the "Power of Attorney") and
to sell, assign, transfer and deliver the Additional Shares to be sold by such
Selling Stockholder in the manner provided herein and therein.


                                       15


<PAGE>








                  (d) This Agreement has been duly authorized, executed and
delivered by or on behalf of such Selling Stockholder.

                  (e) The Custody Agreement of such Selling Stockholder has
been duly authorized, executed and delivered by such Selling Stockholder and is
a valid and binding agreement of such Selling Stockholder, enforceable in
accordance with its terms.

                  (f) The Power of Attorney of such Selling Stockholder has
been duly authorized, executed and delivered by such Selling Stockholder and is
a valid and binding instrument of such Selling Stockholder, enforceable in
accordance with its terms, and, pursuant to such Power of Attorney, such
Selling Stockholder has, among other things, authorized the Attorneys, or any
one of them, to execute and deliver on such Selling Stockholder's behalf this
Agreement and any other document that they, or any one of them, may deem
necessary or desirable in connection with the transactions contemplated hereby
and thereby and to deliver the Additional Shares to be sold by such Selling
Stockholder pursuant to this Agreement.

                  (g) Upon delivery of and payment for the Additional Shares to
be sold by such Selling Stockholder pursuant to this Agreement, good and clear
title to such Additional Shares will pass to the Underwriters, free of all
restrictions on transfer, liens, encumbrances, security interests, equities and
claims whatsoever.

                  (h) The execution, delivery and performance of this Agreement
and the Custody Agreement and Power of Attorney of such Selling Stockholder by
or on behalf of such Selling Stockholder, the compliance by such Selling
Stockholder with all the provisions hereof and thereof and the consummation of
the transactions contemplated hereby and thereby will not (i) require any
consent, approval, authorization or other order of, or qualification with, any
court or governmental body or agency (except such as may be required under the
securities or Blue Sky laws of the various states), (ii) conflict with or
constitute a breach of any of the terms or provisions of, or a default under,
the organizational documents of such Selling Stockholder, if such Selling
Stockholder is not an individual, or any indenture, loan agreement, mortgage,
lease or other agreement or instrument to which such Selling Stockholder is a
party or by which such Selling Stockholder or any property of such Selling
Stockholder is bound or (iii) violate or conflict with any applicable law or
any rule, regulation, judgment, order or decree of any court or any
governmental body or agency having jurisdiction over such Selling Stockholder
or any property of such Selling Stockholder except in each case as would not
adversely affect the ability of such Selling Stockholder to consummate the
transactions contemplated hereby.

                  (i) The information in the Registration Statement under the
caption "Principal Stockholders" which specifically relates to such Selling
Stockholder does not, and will not on the Closing Date, contain any untrue
statement of a material fact or omit


                                       16



<PAGE>







to state any material fact required to be stated therein or necessary to make
the statements therein, in the light of the circumstances under which they were
made, not misleading.

                  (j) At any time during the period described in Section 5(d),
if there is any change in the information referred to in Section 7(i), such
Selling Stockholder will immediately notify you of such change.

                  (k) Each certificate signed by or on behalf of such Selling
Stockholder and delivered to the Underwriters or counsel for the Underwriters
shall be deemed to be a representation and warranty by such Selling Stockholder
to the Underwriters as to the matters covered thereby.

                  SECTION 8. INDEMNIFICATION. (a) Each of the Company, DRII and
DR hereby jointly and severally agrees to indemnify and hold harmless each
Underwriter, its directors, its officers and each person, if any, who controls
any Underwriter within the meaning of Section 15 of the Act or Section 20 of
the Securities Exchange Act of 1934, as amended (the "Exchange Act"), from and
against any and all losses, claims, damages, liabilities and judgments
(including, without limitation, any legal or other expenses incurred in
connection with investigating or defending any matter, including any action,
that could give rise to any such losses, claims, damages, liabilities or
judgments) caused by any untrue statement or alleged untrue statement of a
material fact contained in the Registration Statement (or any amendment
thereto), the Prospectus (or any amendment or supplement thereto) or any
preliminary prospectus, or caused by any omission or alleged omission to state
therein a material fact required to be stated therein or necessary to make the
statements therein not misleading, except insofar as such losses, claims,
damages, liabilities or judgments are caused by any such untrue statement or
omission or alleged untrue statement or omission based upon information
relating to any Underwriter furnished in writing to the Company by such
Underwriter through you expressly for use therein. Each Selling Stockholder
hereby jointly and severally agrees to indemnify and hold harmless each
Underwriter, its directors, its officers and each person, if any, who controls
any Underwriter within the meaning of Section 15 of the Act or Section 20 of
the Exchange Act to the same extent as the foregoing indemnity from the Company
to each Underwriter but only with reference to information relating to such
Selling Stockholder furnished in writing to the Company by such Selling
Stockholder expressly for use in the Registration Statement (or any amendment
thereto), the Prospectus (or any amendment or supplement thereto) or any
preliminary prospectus. Notwithstanding the foregoing, the aggregate liability
of any Selling Stockholder pursuant to this Section 8(a) shall be limited to an
amount equal to the total proceeds (before deducting underwriting discounts and
commissions and expenses) received by such Selling Stockholder from the
Underwriters for the sale of the Additional Shares sold by such Selling
Stockholder hereunder.

                  (b) Each Underwriter agrees, severally and not jointly, to
indemnify and hold harmless the Company, its directors, its officers who sign
the Registration Statement


                                       17


<PAGE>







and each person, if any, who controls the Company within the meaning of Section
15 of the Act or Section 20 of the Exchange Act, each Selling Stockholder and
each person, if any, who controls such Selling Stockholder within the meaning
of Section 15 of the Act or Section 20 of the Exchange Act to the same extent
as the foregoing indemnity from the Company to such Underwriter but only with
reference to information relating to such Underwriter furnished in writing to
the Company by such Underwriter through you expressly for use in the
Registration Statement (or any amendment thereto), the Prospectus (or any
amendment or supplement thereto) or any preliminary prospectus.

                  (c) In case any action shall be commenced involving any
person in respect of which indemnity may be sought pursuant to Section 8(a) or
8(b) (the "indemnified party"), the indemnified party shall promptly notify the
person against whom such indemnity may be sought (the "indemnifying party") in
writing and the indemnifying party shall assume the defense of such action,
including the employment of counsel reasonably satisfactory to the indemnified
party and the payment of all reasonable fees and expenses of such counsel, as
incurred (except that in the case of any action in respect of which indemnity
may be sought pursuant to both Sections 8(a) and 8(b), the Underwriter shall
not be required to assume the defense of such action pursuant to this Section
8(c), but may employ separate counsel and participate in the defense thereof,
but the fees and expenses of such counsel, except as provided below, shall be
at the expense of such Underwriter). Any indemnified party shall have the right
to employ separate counsel in any such action and participate in the defense
thereof, but the fees and expenses of such counsel shall be at the expense of
the indemnified party unless (i) the employment of such counsel shall have been
specifically authorized in writing by the indemnifying party, (ii) the
indemnifying party shall have failed to assume the defense of such action or
employ counsel reasonably satisfactory to the indemnified party or (iii) the
named parties to any such action (including any impleaded parties) include both
the indemnified party and the indemnifying party, and the indemnified party
shall have been advised by such counsel that there may be one or more legal
defenses available to it which are different from or additional to those
available to the indemnifying party (in which case the indemnifying party shall
not have the right to assume the defense of such action on behalf of the
indemnified party). In any such case, the indemnifying party shall not, in
connection with any one action or separate but substantially similar or related
actions in the same jurisdiction arising out of the same general allegations or
circumstances, be liable for the fees and expenses of more than one separate
firm of attorneys (in addition to any local counsel) for all indemnified
parties and all such fees and expenses shall be reimbursed as they are
incurred. Such firm shall be designated in writing by DLJ, in the case of
parties indemnified pursuant to Section 8(a), and by the Company, in the case
of parties indemnified pursuant to Section 8(b). The indemnifying party shall
indemnify and hold harmless the indemnified party from and against any and all
losses, claims, damages, liabilities and judgments by reason of any settlement
of any action (i) effected with its written consent or (ii) effected without
its written consent if the settlement is entered into more than thirty business
days after the indemnifying party shall have received a request


                                       18



<PAGE>







from the indemnified party for reimbursement for the fees and expenses of
counsel (in any case where such fees and expenses are at the expense of the
indemnifying party) and, prior to the date of such settlement, the indemnifying
party shall have failed to comply with such reimbursement request (or shall
have failed to contest, in good faith, all portions of such fees and expenses
not so reimbursed). No indemnifying party shall, without the prior written
consent of the indemnified party, effect any settlement or compromise of, or
consent to the entry of judgment with respect to, any pending or threatened
action in respect of which the indemnified party is or could have been a party
and indemnity or contribution may be or could have been sought hereunder by the
indemnified party, unless such settlement, compromise or judgment (i) includes
an unconditional release of the indemnified party from all liability on claims
that are or could have been the subject matter of such action and (ii) does not
include a statement as to or an admission of fault, culpability or a failure to
act, by or on behalf of the indemnified party.

                  (d) To the extent the indemnification provided for in this
Section 8 is unavailable to an indemnified party or insufficient in respect of
any losses, claims, damages, liabilities or judgments referred to therein, then
each indemnifying party, in lieu of indemnifying such indemnified party, shall
contribute to the amount paid or payable by such indemnified party as a result
of such losses, claims, damages, liabilities and judgments (i) in such
proportion as is appropriate to reflect the relative benefits received by the
Sellers on the one hand and the Underwriters on the other hand from the
offering of the Shares or (ii) if the allocation provided by clause 8(d)(i)
above is not permitted by applicable law, in such proportion as is appropriate
to reflect not only the relative benefits referred to in clause 8(d)(i) above
but also the relative fault of the Sellers on the one hand and the Underwriters
on the other hand in connection with the statements or omissions which resulted
in such losses, claims, damages, liabilities or judgments, as well as any other
relevant equitable considerations. The relative benefits received by the
Sellers on the one hand and the Underwriters on the other hand shall be deemed
to be in the same proportion as the total net proceeds from the Offering (after
deducting underwriting discounts and commissions, but before deducting
expenses) received by the Sellers, and the total underwriting discounts and
commissions received by the Underwriters, bear to the total price to the public
of the Shares, in each case as set forth in the table on the cover page of the
Prospectus. The relative fault of the Sellers on the one hand and the
Underwriters on the other hand shall be determined by reference to, among other
things, whether the untrue or alleged untrue statement of a material fact or
the omission or alleged omission to state a material fact relates to
information supplied by the Company or the Selling Stockholders, on the one
hand, or the Underwriters and the parties' relative intent, knowledge, access
to information and opportunity to correct or prevent such statement or
omission.

                  The Sellers and the Underwriters agree that it would not be
just and equitable if contribution pursuant to this Section 8(d) were
determined by pro rata


                                       19



<PAGE>







allocation (even if the Underwriters were treated as one entity for such
purpose) or by any other method of allocation which does not take account of
the equitable considerations referred to in the immediately preceding
paragraph. The amount paid or payable by an indemnified party as a result of
the losses, claims, damages, liabilities or judgments referred to in the
immediately preceding paragraph shall be deemed to include, subject to the
limitations set forth above, any legal or other expenses incurred by such
indemnified party in connection with investigating or defending any matter,
including any action, that could have given rise to such losses, claims,
damages, liabilities or judgments. Notwithstanding the provisions of this
Section 8, no Underwriter shall be required to contribute any amount in excess
of the amount by which the total price at which the Shares underwritten by it
and distributed to the public were offered to the public exceeds the amount of
any damages which such Underwriter has otherwise been required to pay by reason
of such untrue or alleged untrue statement or omission or alleged omission. No
person guilty of fraudulent misrepresentation (within the meaning of Section
11(f) of the Act) shall be entitled to contribution from any person who was not
guilty of such fraudulent misrepresentation. The Underwriters' obligations to
contribute pursuant to this Section 8(d) are several in proportion to the
respective number of Shares purchased by each of the Underwriters hereunder and
not joint.

                  (e) The remedies provided for in this Section 8 are not
exclusive and shall not limit any rights or remedies which may otherwise be
available to any indemnified party at law or in equity.

                  (f) Each Selling Stockholder hereby designates [NAME OF
COMPANY], [ADDRESS OF COMPANY], as its authorized agent, upon which process may
be served in any action which may be instituted in any state or federal court
in the State of New York by any Underwriter, any director or officer of any
Underwriter or any person controlling any Underwriter asserting a claim for
indemnification or contribution under or pursuant to this Section 8, and each
Selling Stockholder will accept the jurisdiction of such court in such action,
and waives, to the fullest extent permitted by applicable law, any defense
based upon lack of personal jurisdiction or venue. A copy of any such process
shall be sent or given to such Selling Stockholder, at the address for notices
specified in Section 13 hereof.

                  SECTION 9. INDEMNIFICATION OF QIU. (a) Each of the Company,
DRII and DR hereby jointly and severally agrees to indemnify and hold harmless
the QIU, its directors, its officers and each person, if any, who controls the
QIU within the meaning of Section 15 of the Act or Section 20 of the Exchange
Act, from and against any and all losses, claims, damages, liabilities and
judgments (including, without limitation, any legal or other expenses incurred
in connection with investigating or defending any matter, including any action,
that could give rise to any such losses, claims, damages, liabilities or
judgments) related to, based upon or arising out of (i) any untrue statement or
alleged untrue statement of a material fact contained in the Registration
Statement (or any


                                       20



<PAGE>







amendment thereto), the Prospectus (or any amendment or supplement thereto) or
any preliminary prospectus, or any omission or alleged omission to state
therein a material fact required to be stated therein or necessary to make the
statements therein not misleading or (ii) the QIU's activities as QIU under its
engagement pursuant to Section 2 hereof, except in the case of this clause (ii)
insofar as any such losses, claims, damages, liabilities or judgments are found
in a final judgment by a court of competent jurisdiction, not subject to
further appeal, to have resulted solely from the willful misconduct or gross
negligence of the QIU.

                  (b) In case any action shall be commenced involving any
person in respect of which indemnity may be sought pursuant to Section 9(a)
(the "QIU Indemnified Party"), the QIU Indemnified Party shall promptly notify
the person against whom such indemnity may be sought (the "QIU Indemnifying
Party") in writing and the QIU Indemnifying Party shall assume the defense of
such action, including the employment of counsel reasonably satisfactory to the
QIU Indemnified Party (which counsel shall not, except with the written consent
of the QIU Indemnified Party, be counsel to the QIU Indemnifying Party) and the
payment of all reasonable fees and expenses of such counsel, as incurred. Any
QIU Indemnified Party shall have the right to employ separate counsel in any
such action and participate in the defense thereof, but the fees and expenses
of such counsel shall be at the expense of the QIU Indemnified Party unless (i)
the employment of such counsel shall have been specifically authorized in
writing by the QIU Indemnifying Party, (ii) the QIU Indemnifying Party shall
have failed to assume the defense of such action or employ counsel reasonably
satisfactory to the QIU Indemnified Party or (iii) the named parties to any
such action (including any impleaded parties) include both the QIU Indemnified
Party and the QIU Indemnifying Party, and the QIU Indemnified Party shall have
been advised by such counsel that there may be one or more legal defenses
available to it which are different from or additional to those available to
the QIU Indemnifying Party (in which case the QIU Indemnifying Party shall not
have the right to assume the defense of such action on behalf of the QIU
Indemnified Party). In any such case, the QIU Indemnifying Party shall not, in
connection with any one action or separate but substantially similar or related
actions in the same jurisdiction arising out of the same general allegations or
circumstances, be liable for the fees and expenses of more than one separate
firm of attorneys (in addition to any local counsel) for all QIU Indemnified
Parties, which firm shall be designated by the QIU, and all such fees and
expenses shall be reimbursed as they are incurred. The QIU Indemnifying Parties
shall indemnify and hold harmless the QIU Indemnified Party from and against
any and all losses, claims, damages, liabilities and judgments by reason of any
settlement of any action (i) effected with its written consent or (ii) effected
without its written consent if the settlement is entered into more than thirty
business days after the QIU Indemnifying Party shall have received a request
from the QIU Indemnified Party for reimbursement for the fees and expenses of
counsel (in any case where such fees and expenses are at the expense of the QIU
Indemnifying Party) and, prior to the date of such settlement, the Company
shall have failed to comply with such reimbursement request (or shall have
failed to contest, in


                                       21



<PAGE>







good faith, all portions of such fees and expenses not so reimbursed). The QIU
Indemnifying Party shall not, without the prior written consent of the QIU
Indemnified Party, effect any settlement or compromise of, or consent to the
entry of judgment with respect to, any pending or threatened action in respect
of which the QIU Indemnified Party is or could have been a party and indemnity
or contribution may be or could have been sought hereunder by the QIU
Indemnified Party, unless such settlement, compromise or judgment (i) includes
an unconditional release of the QIU Indemnified Party from all liability on
claims that are or could have been the subject matter of such action and (ii)
does not include a statement as to or an admission of fault, culpability or a
failure to act, by or on behalf of the QIU Indemnified Party.

                  (c) To the extent the indemnification provided for in this
Section 8 is unavailable to a QIU Indemnified Party or insufficient in respect
of any losses, claims, damages, liabilities or judgments referred to therein,
then the QIU Indemnifying Party, in lieu of indemnifying such QIU Indemnified
Party, shall contribute to the amount paid or payable by such QIU Indemnified
Party as a result of such losses, claims, damages, liabilities and judgments
(i) in such proportion as is appropriate to reflect the relative benefits
received by the Company on the one hand and the QIU on the other hand from the
offering of the Shares or (ii) if the allocation provided by clause 9(c)(i)
above is not permitted by applicable law, in such proportion as is appropriate
to reflect not only the relative benefits referred to in clause 9(c)(i) above
but also the relative fault of the Company on the one hand and the QIU on the
other hand in connection with the statements or omissions which resulted in
such losses, claims, damages, liabilities or judgments, as well as any other
relevant equitable considerations. The relative benefits received by the
Company on the one hand and the QIU on the other hand shall be deemed to be in
the same proportion as the total net proceeds from the offering (before
deducting expenses) received by the Company as set forth in the table on the
cover page of the Prospectus, and the fee received by the QIU pursuant to
Section 2 hereof, bear to the sum of such total net proceeds and such fee. The
relative fault of the Company on the one hand and the QIU on the other hand
shall be determined by reference to, among other things, whether the untrue or
alleged untrue statement of a material fact or the omission or alleged omission
to state a material fact relates to information supplied by the Company or the
QIU and the parties' relative intent, knowledge, access to information and
opportunity to correct or prevent such statement or omission and whether the
QIU's activities as QIU under its engagement pursuant to Section 2 hereof
involved any willful misconduct or gross negligence on the part of the QIU.

                  The Company and the QIU agree that it would not be just and
equitable if contribution pursuant to this Section 9(c) were determined by pro
rata allocation or by any other method of allocation which does not take
account of the equitable considerations referred to in the immediately
preceding paragraph. The amount paid or payable by a QIU Indemnified Party as a
result of the losses, claims, damages, liabilities or judgments referred to in
the immediately preceding paragraph shall be deemed to include, subject to


                                       22



<PAGE>







the limitations set forth above, any legal or other expenses incurred by such
QIU Indemnified Party in connection with investigating or defending any matter,
including any action, that could have given rise to such losses, claims,
damages, liabilities or judgments. No person guilty of fraudulent
misrepresentation (within the meaning of Section 11(f) of the Act) shall be
entitled to contribution from any person who was not guilty of such fraudulent
misrepresentation.

                  (d) The remedies provided for in this Section 9 are not
exclusive and shall not limit any rights or remedies which may otherwise be
available to any QIU Indemnified Party at law or in equity.

                  SECTION 10.  CONDITIONS OF UNDERWRITERS' OBLIGATIONS.  The
several obligations of the Underwriters to purchase the Shares under this
Agreement are subject to the satisfaction of each of the following conditions:

                  (a) All the representations and warranties of the Company
contained in this Agreement shall be true and correct on the Closing Date with
the same force and effect as if made on and as of the Closing Date.

                  (b) If the Company is required to file a Rule 462(b)
Registration Statement after the effectiveness of this Agreement, such Rule
462(b) Registration Statement shall have become effective by 10:00 P.M., New
York City time, on the date of this Agreement; and no stop order suspending the
effectiveness of the Registration Statement shall have been issued and no
proceedings for that purpose shall have been commenced or shall be pending
before or, to the knowledge of the Company, contemplated by the Commission.

                  (c) You shall have received on the Closing Date a certificate
dated the Closing Date, signed by Anthony J. Cuti and William Tennant, in their
capacities as the President and Chief Executive Officer and Senior Vice
President and Chief Financial Officer, respectively, of the Company, confirming
the matters set forth in Sections 6(s), 10(a) and 10(b) and that the Company
has complied with all of the agreements and satisfied all of the conditions
herein contained and required to be complied with or satisfied by the Company
on or prior to the Closing Date.

                  (d) Since the respective dates as of which information is
given in the Prospectus other than as set forth in the Prospectus (exclusive of
any amendments or supplements thereto subsequent to the date of this
Agreement), (i) there shall not have occurred any change or any development
involving a prospective change in the condition, financial or otherwise, or the
earnings, business, management or operations of the Company and its
subsidiaries, taken as a whole, (ii) there shall not have been any change or
any development involving a prospective change in the capital stock or in the
long-term debt of the Company or any of its subsidiaries and (iii) neither the
Company nor any of its


                                       23



<PAGE>







subsidiaries shall have incurred any liability or obligation, direct or
contingent, the effect of which, in any such case described in clause 10(d)(i),
10(d)(ii) or 10(d)(iii), in your judgment, is material and adverse and, in your
judgment, makes it impracticable to market the Shares on the terms and in the
manner contemplated in the Prospectus.

                  (e) All the representations and warranties of each Selling
Stockholder contained in this Agreement shall be true and correct on the Option
Closing Date with the same force and effect as if made on and as of the Option
Closing Date and you shall have received on the Option Closing Date a
certificate dated the Option Closing Date from each Selling Stockholder to such
effect and to the effect that such Selling Stockholder has complied with all of
the agreements and satisfied all of the conditions herein contained and
required to be complied with or satisfied by such Selling Stockholder on or
prior to the Option Closing Date.

                  (f) You shall have received on the Closing Date an opinion
(satisfactory to you and counsel for the Underwriters), dated the Closing Date,
of Latham & Watkins, counsel for the Company, to the effect that:

                           (i) Each of the Company and DRII has been duly
                  incorporated and is validly existing and is in good standing
                  under the laws of the state of Delaware, with corporate power
                  and authority to own, lease and operate their respective
                  properties and conduct their business as described in the
                  Prospectus; and DR has been duly formed as a general
                  partnership under the laws of the state of New York with the
                  partnership power and authority to own, lease and operate its
                  properties and conduct its business as described in the
                  Prospectus;

                           (ii) each of the Company and its subsidiaries is
                  duly qualified and is in good standing as a foreign
                  corporation or partnership, as the case may be, authorized to
                  do business in each jurisdiction in which the nature of its
                  business or its ownership or leasing of property requires
                  such qualification, except where the failure to be so
                  qualified would not have a Material Adverse Effect;

                           (iii) all the outstanding shares of capital stock of
                  the Company (including the Additional Shares to be sold by
                  the Selling Stockholders) have been duly authorized and
                  validly issued and are fully paid, non-assessable and, to the
                  knowledge of such counsel, have not been issued in violation
                  of any preemptive rights;

                           (iv) the Shares have been duly authorized and, when
                  issued and delivered to the Underwriters against payment
                  therefor as provided by this Agreement, will be validly
                  issued, fully paid and non-assessable, and, to the


                                       24



<PAGE>







                  knowledge of such counsel, the issuance of such Shares will
                  not be subject to any preemptive rights;

                           (v) all of the outstanding shares of capital stock
                  of DRII have been duly authorized and validly issued and are
                  fully paid and non-assessable, and are owned of record by the
                  Company, directly or indirectly through one or more
                  subsidiaries, free and clear of any security interest, claim,
                  lien, encumbrance or adverse interest of any nature, except
                  as discussed in the Prospectus; and all of the partnership
                  interests in DR are owned of record by the Company and DRII,
                  free and clear of any security interest, claim, lien,
                  encumbrance or adverse interest of any nature, except as
                  disclosed in the Prospectus;

                           (vi) this Agreement has been duly authorized,
                  executed and delivered by the Company, DRII and DR and by or
                  on behalf of each of DLJ Merchant Banking Partners II, L.P.,
                  a ________ limited partnership, and certain of its affiliates
                  listed in Schedule II hereto;

                           (vii) the Registration Statement has become
                  effective under the Act, and to the knowledge of such counsel
                  no stop order suspending its effectiveness has been issued
                  under the Act and no proceedings for that purpose are, to the
                  best of such counsel's knowledge after due inquiry, pending
                  before by the Commission;

                           (viii) the statements under the captions "Risk
                  Factors-Regulatory Matters", "Risk Factors-Shares Eligible
                  for Future Sale", "Dividend Policy", "Management's Discussion
                  and Analysis of Financial Condition and Results of
                  Operations-Tax Benefits From Net Operating Losses",
                  "Description of Capital Stock", "Shares Eligible for Future
                  Sale" and "Underwriting" in the Prospectus and Items 14 and
                  15 of Part II of the Registration Statement, insofar as such
                  statements constitute a summary of the legal matters,
                  documents or proceedings referred to therein, are accurate in
                  all material respects;

                           (ix) neither the Company nor any of its subsidiaries
                  is in violation of its respective charter, by-laws or
                  partnership agreement and, to the best of such counsel's
                  knowledge after due inquiry, neither the Company nor any of
                  its subsidiaries is in default in the performance of any
                  obligation, agreement, covenant or condition contained in any
                  indenture, loan agreement, mortgage, lease or other agreement
                  or instrument that is material to the Company and its
                  subsidiaries, taken as a whole, to which the Company or any
                  of its subsidiaries is a party or by which the Company or any
                  of its subsidiaries or any of their respective property is
                  bound;


                                       25



<PAGE>








                           (x) the execution, delivery and performance of this
                  Agreement by the Company, DRII and DR, the issuance and sale
                  of the shares by the Company pursuant to this Agreement and
                  the consummation of the Refinancing Plan (as such term is
                  defined in the Prospectus) will not (A) require any consent,
                  approval, authorization or other order of, or qualification
                  with, any court or governmental body or agency (except such
                  as has been obtained or as may be required from the NASD or
                  under the securities or Blue Sky laws of the various states),
                  (B) violate the charter or by-laws of the Company or any of
                  its subsidiaries or the partnership agreement of DR or any
                  indenture, loan agreement, mortgage, lease or other agreement
                  or instrument that is material to the Company and its
                  subsidiaries, taken as a whole, to which the Company or any
                  of its subsidiaries is a party or by which the Company or any
                  of its subsidiaries or any of their respective property is
                  bound or (C) violate or conflict with any applicable federal
                  or New York statute, law, rule, regulation, judgment, order
                  or decree of any court or any governmental body or agency
                  having jurisdiction over the Company, any of its subsidiaries
                  or their respective property;

                           (xi) such counsel does not know of any legal or
                  governmental proceedings pending or threatened to which the
                  Company or any of its subsidiaries is or could be a party or
                  to which any of their respective property is or could be
                  subject that are required to be described in the Registration
                  Statement or the Prospectus and are not so described, or of
                  any statutes, regulations, contracts or other documents that
                  are required to be described in the Registration Statement or
                  the Prospectus or to be filed as exhibits to the Registration
                  Statement that are not so described or filed as required;

                           (xii) the Company is not and, after giving effect to
                  the offering and sale of the Shares and the application of
                  the proceeds thereof as described in the Prospectus, will not
                  be, an "investment company" as such term is defined in the
                  Investment Company Act of 1940, as amended;

                           (xiii) to the best of such counsel's knowledge after
                  due inquiry, except as disclosed in the Registration
                  Statement, there are no contracts, agreements or
                  understandings between the Company and any person granting
                  such person the right to require the Company to file a
                  registration statement under the Act with respect to any
                  securities of the Company or to require the Company to
                  include such securities with the Shares registered pursuant
                  to the Registration Statement; and



                                       26



<PAGE>







                           (xiv) the Registration Statement and the Prospectus
                  comply as to form in all material respects with the
                  requirements for registration statements on Form S-1 under
                  the Act; it being understood, however, that such counsel
                  expresses no opinion with respect to the financial data
                  included in the Registration Statement or the Prospectus.

                           In addition, such counsel has participated in
                  conferences with officers and other representatives of the
                  Company, representatives of the independent public
                  accountants for the Company, and your representatives, at
                  which the contents of the Registration Statement and
                  Prospectus and related matters were discussed and, although
                  such counsel is not passing upon, and do not assume any
                  responsibility for, the accuracy, completeness or fairness of
                  the statements contained in the Registration Statement or
                  Prospectus and have not made any independent check or
                  verification thereof, during the course of such
                  participation, no facts came to such counsel's attention that
                  caused such counsel to believe that the Registration
                  Statement, at the time it became effective, contained an
                  untrue statement of a material fact or omitted to state a
                  material fact required to be stated therein or necessary to
                  make the statements therein not misleading, or that the
                  Prospectus, as of its date and as of the Closing Date,
                  contained an untrue statement of a material fact or omitted
                  to state a material fact necessary to make the statements
                  therein, in the light of the circumstances under which they
                  were made, not misleading, it being understood that such
                  counsel need not express any belief with respect to the
                  financial statements or other financial data included in the
                  Registration Statement or the Prospectus.

                  The opinion of Latham & Watkins described in Section 10(f)
above shall be rendered to you at the request of the Company and shall so state
therein.

                  (g) You shall have received on the Closing Date an opinion,
dated the Closing Date, of Weil, Gotshal & Manges LLP, counsel for the
Underwriters, as to the matters referred to in Sections 10(f)(iv), 10(f)(vi)
(but only with respect to the Company), (10)(f)(viii) (but only with respect to
the statements under the caption "Description of Capital Stock" and
"Underwriting") and 10(f)(xiv).

                  In giving such opinions with respect to the matters covered
by Section 10(f) and 10(g), respectively, Latham & Watkins and Weil, Gotshal &
Manges LLP may state that their opinion and belief are based upon their
participation in the preparation of the Registration Statement and Prospectus
and any amendments or supplements thereto and review and discussion of the
contents thereof, but are without independent check or verification except as
specified.



                                       27



<PAGE>







                  (h) You shall have received on the Option Closing Date an
opinion or opinions (satisfactory to you and counsel for the Underwriters),
dated the Option Closing Date, of counsel for each of the Selling Stockholders,
to the effect that:

                           (i) such Selling Stockholder is the lawful owner of
                  the Additional Shares to be sold by such Selling Stockholder
                  pursuant to this Agreement and has good and clear title to
                  such Additional Shares, free of all restrictions on transfer,
                  liens, encumbrances, security interests, equities and claims
                  whatsoever;

                           (ii) such Selling Stockholder has full legal right,
                  power and authority, and all authorization and approval
                  required by law, to enter into this Agreement and the Custody
                  Agreement and the Power of Attorney of such Selling
                  Stockholder and to sell, assign, transfer and deliver the
                  Additional Shares to be sold by such Selling Stockholder in
                  the manner provided herein and therein;

                           (iii) the Custody Agreement of such Selling
                  Stockholder has been duly authorized, executed and delivered
                  by such Selling Stockholder and is a valid and binding
                  agreement of such Selling Stockholder, enforceable in
                  accordance with its terms;

                           (iv) the Power of Attorney of each Selling
                  Stockholder has been duly authorized, executed and delivered
                  by such Selling Stockholder and is a valid and binding
                  instrument of such Selling Stockholder, enforceable in
                  accordance with its terms, and, pursuant to such Power of
                  Attorney, such Selling Stockholder has, among other things,
                  authorized the Attorneys, or any one of them, to execute and
                  deliver on such Selling Stockholder's behalf this Agreement
                  and any other document they, or any one of them, may deem
                  necessary or desirable in connection with the transactions
                  contemplated hereby and thereby and to deliver the Additional
                  Shares to be sold by such Selling Stockholder pursuant to
                  this Agreement;

                           (v) upon delivery of and payment for the Additional
                  Shares to be sold by such Selling Stockholder pursuant to
                  this Agreement, good and clear title to such Additional
                  Shares will pass to the Underwriters, free of all
                  restrictions on transfer, liens, encumbrances, security
                  interests, equities and claims whatsoever; and

                           (vi) the execution, delivery and performance of this
                  Agreement and the Custody Agreement and Power of Attorney of
                  such Selling Stockholder by such Selling Stockholder, the
                  compliance by such Selling Stockholder


                                       28



<PAGE>







                  with all the provisions hereof and thereof and the
                  consummation of the transactions contemplated hereby and
                  thereby will not (A) require any consent, approval,
                  authorization or other order of, or qualification with, any
                  court or governmental body or agency (except such as has been
                  obtained or as may be required from the NASD or under the
                  securities laws or Blue Sky laws of the various states), (B)
                  violate the organizational documents of such Selling
                  Stockholder, if such Selling Stockholder is not an
                  individual, or any indenture, loan agreement, mortgage, lease
                  or other agreement or instrument to which such Selling
                  Stockholder is a party or by which any property of such
                  Selling Stockholder is bound or (C) violate or conflict with
                  any federal or New York State statute, law, regulation,
                  judgment, order or decree of any court or any governmental
                  body or agency having jurisdiction over such Selling
                  Stockholder or any property of such Selling Stockholder.

                  (i) Daboco shall have merged with and into the Company.

                  (j) You shall have received, on each of the date hereof and
the Closing Date, a letter dated the date hereof or the Closing Date, as the
case may be, in form and substance satisfactory to you, from Price Waterhouse
LLP, independent public accountants, containing the information and statements
of the type ordinarily included in accountants' "comfort letters" to
Underwriters with respect to the financial statements and certain financial
information contained in the Registration Statement and the Prospectus.

                  (k) The Company shall have delivered to you the agreements
specified in Section 2 hereof which agreements shall be in full force and
effect on the Closing Date.

                  (l)  The Shares shall have been listed, subject to notice
of issuance, on the NYSE.

                  (m) The Company shall not have failed on or prior to the
Closing Date to perform or comply with any of the agreements herein contained
and required to be performed or complied with by the Company on or prior to the
Closing Date.

                  (n) On or after the date hereof, (i) there shall not have
occurred any downgrading, suspension or withdrawal of, nor shall any notice
have been given of any potential or intended downgrading, suspension or
withdrawal of, or of any review (or of any potential or intended review) for a
possible change that does not indicate the direction of the possible change in,
any rating of any securities of the Company or any of its subsidiaries
(including, without limitation, the placing of any of the foregoing ratings on
credit watch with negative or developing implications or under review with an
uncertain direction) by any "nationally recognized statistical rating
organization" as such term is defined for purposes of Rule 436(g)(2) under the
Act and (ii) there shall not have occurred


                                       29



<PAGE>







any adverse change, nor shall any notice have been given of any potential or
intended change, in the outlook for any rating of the Company or any of its
subsidiaries or any securities of the Company or any of its subsidiaries.

                  (o) The closing under the Debt Underwriting Agreement shall
have occurred and the Company shall have (A) issued and sold to DLJ, and DLJ
shall have purchased from the Company, the Notes pursuant to the terms of the
Debt Underwriting Agreement, (B) entered into the New Credit Agreement (as
defined in, and on the terms described in, the Prospectus), and (C) to your
reasonable satisfaction, established the defeasance account and made such
arrangements with respect to the repayment of its outstanding indebtedness with
the proceeds of the sale of the Shares and the Notes as described in the
Prospectus under the caption "Use of Proceeds".

                  The several obligations of the Underwriters to purchase any
Additional Shares hereunder are subject to the delivery to you on the
applicable Option Closing Date of such documents as you may reasonably request
with respect to the good standing of the Company, the due authorization of such
Additional Shares and other matters related to such Additional Shares.

                  SECTION 11.  EFFECTIVENESS OF AGREEMENT AND TERMINATION.
This Agreement shall become effective upon the execution and delivery of this
Agreement by the parties hereto.

                  This Agreement may be terminated at any time on or prior to
the Closing Date by you by written notice to the Sellers if any of the
following has occurred: (i) any outbreak or escalation of hostilities or other
national or international calamity or crisis or change in economic conditions
or in the financial markets of the United States or elsewhere that, in your
judgment, is material and adverse and, in your judgment, makes it impracticable
to market the Shares on the terms and in the manner contemplated in the
Prospectus, (ii) the suspension or material limitation of trading in securities
or other instruments on the NYSE, the American Stock Exchange, the Chicago
Board of Options Exchange, the Chicago Mercantile Exchange, the Chicago Board
of Trade or the Nasdaq National Market or limitation on prices for securities
or other instruments on any such exchange or the Nasdaq National Market, (iii)
the suspension of trading of any securities of the Company on any exchange or
in the over-the-counter market, (iv) the enactment, publication, decree or
other promulgation of any federal or state statute, regulation, rule or order
of any court or other governmental authority which in the judgment of the
Underwriters causes, or will cause a Material Adverse Effect, (v) the
declaration of a banking moratorium by either federal or New York State
authorities or (vi) the taking of any action by any federal, state or local
government or agency in respect of its monetary or fiscal affairs which in your
opinion has a material adverse effect on the financial markets in the United
States.



                                       30



<PAGE>







                  If on the Closing Date or on an Option Closing Date, as the
case may be, any one or more of the Underwriters shall fail or refuse to
purchase the Firm Shares or Additional Shares, as the case may be, which it has
or they have agreed to purchase hereunder on such date and the aggregate number
of Firm Shares or Additional Shares, as the case may be, which such defaulting
Underwriter or Underwriters agreed but failed or refused to purchase is not
more than one-tenth of the total number of Firm Shares or Additional Shares, as
the case may be, to be purchased on such date by all Underwriters, each
non-defaulting Underwriter shall be obligated severally, in the proportion
which the number of Firm Shares set forth opposite its name in Schedule I bears
to the total number of Firm Shares which all the non-defaulting Underwriters
have agreed to purchase, or in such other proportion as you may specify, to
purchase the Firm Shares or Additional Shares, as the case may be, which such
defaulting Underwriter or Underwriters agreed but failed or refused to purchase
on such date; provided that in no event shall the number of Firm Shares or
Additional Shares, as the case may be, which any Underwriter has agreed to
purchase pursuant to Section 2 hereof be increased pursuant to this Section 11
by an amount in excess of one-ninth of such number of Firm Shares or Additional
Shares, as the case may be, without the written consent of such Underwriter. If
on the Closing Date any Underwriter or Underwriters shall fail or refuse to
purchase Firm Shares and the aggregate number of Firm Shares with respect to
which such default occurs is more than one-tenth of the aggregate number of
Firm Shares to be purchased by all Underwriters and arrangements satisfactory
to you and the Company for purchase of such Firm Shares are not made within 48
hours after such default, this Agreement will terminate without liability on
the part of any non-defaulting Underwriter and the Company. In any such case
which does not result in termination of this Agreement, either you or the
Company shall have the right to postpone the Closing Date, but in no event for
longer than seven days, in order that the required changes, if any, in the
Registration Statement and the Prospectus or any other documents or
arrangements may be effected. If, on an Option Closing Date, any Underwriter or
Underwriters shall fail or refuse to purchase Additional Shares and the
aggregate number of Additional Shares with respect to which such default occurs
is more than one-tenth of the aggregate number of Additional Shares to be
purchased on such date, the non-defaulting Underwriters shall have the option
to (i) terminate their obligation hereunder to purchase such Additional Shares
or (ii) purchase not less than the number of Additional Shares that such
non-defaulting Underwriters would have been obligated to purchase on such date
in the absence of such default. Any action taken under this paragraph shall not
relieve any defaulting Underwriter from liability in respect of any default of
any such Underwriter under this Agreement.

                  SECTION 12.  AGREEMENTS OF THE SELLING STOCKHOLDERS.  Each
Selling Stockholder agrees with you and the Company:

                  (a) To pay or to cause to be paid all transfer taxes payable
in connection with the transfer of the Additional Shares to be sold by such
Selling Stockholder to the Underwriters.


                                       31


<PAGE>








                  (b) To do and perform all things to be done and performed by
such Selling Stockholder under this Agreement prior to the Closing Date and to
satisfy all conditions precedent to the delivery of the Additional Shares to be
sold by such Selling Stockholder pursuant to this Agreement.

                  SECTION 13. MISCELLANEOUS. Notices given pursuant to any
provision of this Agreement shall be addressed as follows: (i) if to the
Company, to Duane Reade Inc., 440 Ninth Avenue, New York, New York 10001,
Attention: Chief Executive Officer, (ii) if to the Selling Stockholders, to
[NAME OF ATTORNEY-IN-FACT] c/o [ADDRESS OF ATTORNEY-IN-FACT] and (iii) if to
any Underwriter or to you, to you c/o Donaldson, Lufkin & Jenrette Securities
Corporation, 277 Park Avenue, New York, New York 10172, Attention: Syndicate
Department, or in any case to such other address as the person to be notified
may have requested in writing.

                  The respective indemnities, contribution agreements,
representations, warranties and other statements of the Company, the Selling
Stockholders and the several Underwriters set forth in or made pursuant to this
Agreement shall remain operative and in full force and effect, and will survive
delivery of and payment for the Shares, regardless of (i) any investigation, or
statement as to the results thereof, made by or on behalf of any Underwriter,
the officers or directors of any Underwriter, any person controlling any
Underwriter, any QIU Indemnified Party, the Company, the officers or directors
of the Company, any person controlling the Company, any Selling Stockholder or
any person controlling such Selling Stockholder, (ii) acceptance of the Shares
and payment for them hereunder and (iii) termination of this Agreement.

                  If for any reason the Shares are not delivered by or on
behalf of any Seller as provided herein (other than as a result of any
termination of this Agreement pursuant to Section 11), the Sellers agree to
reimburse the several Underwriters for all out-of-pocket expenses (including
the reasonable fees and disbursements of counsel) incurred by them.
Notwithstanding any termination of this Agreement, the Company shall be liable
for all expenses which it has agreed to pay pursuant to Section 5(i) hereof.
The Sellers also agree, jointly and severally, to reimburse the several
Underwriters, their directors and officers, any persons controlling any of the
Underwriters, and the QIU Indemnified Parties for any and all fees and expenses
(including, without limitation, the fees disbursements of counsel) incurred by
them in connection with enforcing their rights hereunder (including, without
limitation, pursuant to Sections 8 and 9 hereof).

                  Except as otherwise provided, this Agreement has been and is
made solely for the benefit of and shall be binding upon the Company, the
Underwriters, the Selling Stockholders, the Underwriters' directors and
officers, any controlling persons referred to herein, the QIU Indemnified
Parties, the Company's directors and the Company's officers who sign the
Registration Statement and their respective successors and assigns, all as and
to the extent provided in this Agreement, and no other person shall acquire or
have any


                                       32



<PAGE>







right under or by virtue of this Agreement. The term "successors and assigns"
shall not include a purchaser of any of the Shares from any of the several
Underwriters merely because of such purchase.

                  This Agreement shall be governed and construed in accordance
with the laws of the State of New York.

                  This Agreement may be signed in various counterparts which
together shall constitute one and the same instrument.

                            [signature pages follow]


                                       33


<PAGE>







                  Please confirm that the foregoing correctly sets forth the
agreement between the Company, the Selling Stockholders and the several
Underwriters.

                                       Very truly yours,

                                       DUANE READE INC.


                                       By: ______________________________
                                           Name:
                                           Title:

                                       Agreed, with respect to
                                       Sections 7, 8 and 11:

                                       DRI I INC.


                                       By: ______________________________
                                          Name:
                                          Title:

                                       DUANE READE
                                       By: Daboco Inc., a general partner


                                       By: _______________________________
                                           Name:
                                           Title:

                                       By: DRI I Inc., a general partner


                                           By: ___________________________
                                               Name:
                                               Title:



                                       34


<PAGE>







                                      By: __________________________________
                                           Title:



                                      THE SELLING STOCKHOLDERS
                                         NAMED IN SCHEDULE II HERETO,
                                         ACTING SEVERALLY


                                       By  ________________________________
                                                  Attorney-in-fact

DONALDSON, LUFKIN & JENRETTE
  SECURITIES CORPORATION
GOLDMAN, SACHS & CO.
SMITH BARNEY INC.
Acting severally on behalf of themselves
  and the several Underwriters named in
  Schedule I hereto

By:  DONALDSON, LUFKIN & JENRETTE
         SECURITIES CORPORATION



By: _______________________________________
         Name:
         Title:





                                       35


<PAGE>







                                   SCHEDULE I




                                                  Number of Firm Shares
Underwriters                                          to be Purchased
- ------------                                      ----------------------

Donaldson, Lufkin & Jenrette
   Securities Corporation

Goldman, Sachs & Co.

Smith Barney Inc.

[Other Underwriters]





                                     Total



                                       36



<PAGE>







                                  SCHEDULE II

                              Selling Stockholders




                                                   Number of Additional Shares
Selling Stockholders                                       to be Sold
- --------------------                               ---------------------------
DLJ Merchant Banking Partners II,
  L.P. on behalf of itself and the following related
  investors:

         o  DLJ Merchant Banking Partners II-A, L.P.
         o  DLJ Offshore Partners II, C.V.
         o  DLJ Diversified Partners, L.P.
         o  DLJ Diversified Partners-A, L.P.
         o  DLJMB Funding II, Inc.
         o  DLJ Millennium Partners, L.P.
         o  DLJ Millennium-A, L.P.
         o  DLJ EAB Partners, L.P.
         o  UK Investment Plan 1997 Partners
         o  DLJ First ESC L.P.

[Name of other Selling Stockholders]

         Total



                                       37



<PAGE>






                                    Annex I



      [Stockholders of the Company who will be required to sign lock-ups]














                                       38









<PAGE>

        TEMPORARY CERTIFICATE-EXCHANGEABLE FOR DEFINITIVE ENGRAVED CERTIFICATE
                            WHEN READY FOR DELIVERY


         NUMBER                                          SHARES
                               [DUANE READE LOGO]

TDR                              DUANE READE INC. 

            INCORPORATED UNDER THE LAWS OF THE STATE OF DELAWARE

   THIS CERTIFICATE IS TRANSFERABLE        SEE REVERSE FOR CERTAIN DEFINITIONS
     IN BOSTON, MA OR NEW YORK, NY                CUSIP 263578 10 6

THIS CERTIFIES THAT




is the owner of:



             FULLY PAID AND NON-ASSESSABLE SHARES OF COMMON STOCK, 
                        PAR VALUE $.01 PER SHARE, OF



- -------------------------------DUANE READE INC.--------------------------------

transferable on the books of the Corporation by the holder hereof in person
or by duly authorized Attorney upon surrender of this Certificate properly
endorsed.

 This certificate is not valid until countersigned and registered by the
 Transfer Agent and Registrar.
 WITNESS the facsimile seal of the Corporation and the facsimile signatures
 of its duly authorized officers.

          Dated:



             /s/ HYMAN NEEDLEMAN      DUANE READE INC.    /s/ ANTHONY J. CUTI
                SECRETARY                CORPORATE        CHAIRMAN, PRESIDENT
                                           SEAL           AND CHIEF EXECUTIVE
                                           1992                   OFFICER
                                         DELAWARE  


Countersigned and Registered
           BANKBOSTON, N.A.
                                Transfer Agent
                                 and Registrar

By     /s/ AUTHORIZED SIGNATORY

                                 Authorized Signature



<PAGE>
                                 DUANE READE INC.

   The Company will furnish without charge to each stockholder, the powers,
designations, preferences and relative, participating, optional or other
special rights of each class of stock or series thereof and the qualifications,
limitations or restrictions of such preferences and or rights.

   The following abbreviations, when used in the inscription on the face of
this certificate, shall be construed as though they were written out in full
according to applicable laws or regulations:

<TABLE>
<CAPTION>
<S>                                          <C>
TEN COM -- as tenants in common              UNIF GIFT MIN ACT -- _________Custodian___________
TEN ENT -- as tenants by the entireties                              (Cust)           (Minor)
JT TEN  -- as joint tenants with right                             under Uniform Gifts to Minors
           of survivorship and not as                              Act ________________________ 
           tenants in common                                                 (State)
</TABLE>

     Additional abbreviations may also be used though not in the above list. 


    For value received, ____________________________ hereby sell, assign and
transfer unto

PLEASE INSERT SOCIAL SECURITY OR OTHER
  IDENTIFYING NUMBER OF ASSIGNEE

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



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



_______________________________________________________________________________
 (PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS, INCLUDING ZIP CODE, OF ASSIGNEE)



_______________________________________________________________________________



_______________________________________________________________________________



_______________________________________________________________________________



_________________________________________________________________________shares
of the Common Stock represented by the within Certificate, and do hereby
irrevocably constitute and appoint



_______________________________________________________________________Attorney
to transfer the said stock on the books of the within named Company with full
power of substitution in the premises.


Dated __________________________



              _________________________________________________________________
              NOTICE: THE SIGNATURE TO THIS ASSIGNMENT MUST CORRESPOND WITH 
                      THE NAME AS WRITTEN UPON THE FACE OF THE CERTIFICATE IN
                      EVERY PARTICULAR, WITHOUT ALTERATION OR ENLARGEMENT OR
                      ANY CHANGE WHATEVER.



Signature(s) Guaranteed:





______________________________________________
THE SIGNATURE(S) SHOULD BE GUARANTEED BY AN
ELIGIBLE GUARANTOR INSTITUTION (BANKS, 
STOCKBROKERS, SAVINGS AND LOAN ASSOCIATIONS,
AND CREDIT UNIONS WITH MEMBERSHIP IN AN
APPROVED SIGNATURE GUARANTEE MEDALLION
PROGRAM), PURSUANT TO S.E.C. RULE 17Ad-15.


<PAGE>
                      [LETTERHEAD OF LATHAM & WATKINS]

February 2, 1998


Duane Reade Inc.
440 Ninth Avenue
New York, New York 10001

     Re:  Registration Statement No. 333-41239; up to
          7,705,000 shares of Common Stock, par vale $.01 per share
          ---------------------------------------------------------

Ladies and Gentlemen:

     In connection with the registration of up to 7,705,000 shares of common 
stock of Duane Reade Inc., a Delaware corporation (the "Company"), par value 
$.01 per share (the "Shares"), under the Securities Act of 1933, as amended 
(the "Act") on a registration statement on Form S-1 filed with the Securities 
and Exchange Commission (the "Commission") on November 28, 1997 (File 
No. 333-41239), as amended by Amendment No. 1 filed with the Commission on 
January 15, 1998 and by Amendment No. 2 filed with the Commission on 
February 2, 1998 (collectively, the "Registration Statement") of which 
6,700,000 Shares are to be offered by the Company (together with additional 
Shares, if any, to be offered by the Company and registered pursuant to Rule 
462(b) of the Act, the "Company Shares") and up to 1,005,000 Shares may be 
offered by certain selling stockholders of the Company pursuant to an over-
allotment option granted to the underwriters (together with additional Shares,
if any, to be offered by such selling stockholders and registered pursuant to 
Rule 462(b) of the Act, the "Selling Stockholder Shares"), you have requested 
our opinion with respect to the matters set forth below.

     In our capacity as your counsel in connection with such registration, we 
are familiar with the proceedings taken and proposed to be taken by the 
Company in connection with 

<PAGE>

Duane Reade Inc.
February 2, 1998
Page 2

the authorization, issuance and sale of the Shares, and for the purposes of 
this opinion, have assumed such proceedings will be timely completed in the 
manner presently proposed. In addition, we have made such legal and factual 
examinations and inquiries, including an examination of originals or copies 
certified or otherwise identified to our satisfaction of such documents, 
corporate records and instruments, as we have deemed necessary or appropriate 
for purposes of this opinion.

     In our examination, we have assumed the genuineness of all signatures, the
authenticity of all documents submitted to us as originals and the conformity 
to authentic original documents of all documents submitted to us as copies.

     We are opining herein as to the effect on the subject transaction only of 
the General Corporation Law of the State of Delaware, and we express no opinion
with respect to the applicability thereto, or the effect thereon, of any other 
laws or the laws of any other jurisdiction, or as to any matters of municipal 
law or the laws of any other local agencies within the state.

     Subject to the foregoing, it is our opinion that (i) the Company Shares 
have been duly authorized, and, upon issuance, delivery and payment therefor 
in the manner contemplated by the Registration Statement, will be validly 
issued, fully paid and nonassessable and (ii) the Selling Stockholder Shares 
have been duly authorized and are validly issued, fully paid and nonassessable.

     We consent to your filing this opinion as an exhibit to the Registration 
Statement and any registration statement for the same offering covered by the 
Registration Statement that is to be effective upon filing pursuant to Rule 
462(b) under the Act and to the reference to our firm contained under the 
heading "Legal Matters."


                                                  Very truly yours,

                                                  /s/ Latham & Watkins


<PAGE>

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


                                    FORM OF

                          IRREVOCABLE TRUST AGREEMENT


                                    BETWEEN


                               DUANE READE INC.



                                      AND



                      STATE STREET BANK AND TRUST COMPANY
                             OF CONNECTICUT, N.A.

                            AS IRREVOCABLE TRUSTEE


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


                               FEBRUARY __, 1998





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

<PAGE>



                  IRREVOCABLE TRUST AGREEMENT, dated as of February __, 1998
(the "Agreement"), between Duane Reade Inc., a Delaware corporation (the
"Company"), and ("State Street").


                                  WITNESSETH:

                  WHEREAS, the Company has heretofore entered into an
indenture dated as of September 15, 1992 by and among the Company (formerly
Duane Reade Holding Corp.), and State Street as indenture trustee (formerly
The Connecticut National Bank) (the "Indenture Trustee") (the "Indenture")
(defined terms used herein and not otherwise defined herein have the meanings
set forth in the Indenture);

                  WHEREAS, pursuant to, and governed by the terms of, the
Indenture, the Company currently has outstanding _____________ in aggregate
principal amount at maturity of its __________ Notes due September 15, 200__
(the "Notes");

                  WHEREAS, the Company desires to create an irrevocable trust
pursuant to Sections 1301(b) and 1302 of the Indenture to hold as trust funds
in trust U.S Government Obligations (the "Defeasance Fund"), sufficient to
provide for the payment and discharge of the principal of, premium and
interest on, the Notes on March __, 1998 in accordance with the terms of the
Indenture and the Notes (the "Payment Obligations"), for the purpose of
releasing and discharging the Company from its obligations under certain
covenants (the "Defeasance"), as more particularly set forth in Article Eight
of the Indenture;

                  WHEREAS, State Street has full power and authority to
execute this Agreement and to accept the trust imposed upon it;

                  NOW, THEREFORE, in consideration of the mutual promises
herein contained, the parties hereto hereby agree as follows:

                                   ARTICLE I

                      APPOINTMENT OF IRREVOCABLE TRUSTEE

                  1.1 Appointment of Irrevocable Trustee. The Company hereby
appoints State Street as trustee hereunder (the "Irrevocable Trustee"), and
the Irrevocable Trustee accepts the trust created by this Agreement upon the
terms and conditions contained herein.


                                  ARTICLE II

                                    DEPOSIT

                  2.1 Deposit of U.S. Government Obligations. The Company
hereby irrevocably deposits with the Irrevocable Trustee as trust funds in
trust the [amount of cash in U.S. Legal Tender (the "Cash")] U.S. Government
Obligations set forth on Schedule 1 hereto to provide for the Payment 


                                       1


<PAGE>



Obligations in accordance with the terms of the Indenture and the Irrevocable
Trustee hereby acknowledges receipt of the cash identified on Schedule 1
hereto. The Defeasance Fund deposited with the Irrevocable Trustee shall be
held in trust and applied by the Irrevocable Trustee in accordance with the
provisions of the Indenture and the Notes, to the payment, either directly or
through any Paying Agent (including the Company or any of its Subsidiaries
acting as its own Paying Agent) as the Irrevocable Trustee may determine, to
the Holders of such Notes of all sums due and to become due thereon in respect
of the Payment Obligations.

                  2.2 Redemption. The Company hereby instructs the Irrevocable
Trustee to call the Notes for redemption on March __, 1998.

                  [2.3 Pledge and Security Agreement. The Company hereby
instructs the Irrevocable Trustee to enter into the Pledge and Security
Agreement of even date herewith for the benefit of the holders of the Notes.]

                                  ARTICLE III

                               THE TRUST ESTATE

                  3.1 Assignment of Rights and Interests. With respect to the
Notes, there is hereby created and established with the Irrevocable Trustee a
special and irrevocable trust (the "Trust") to be held by the Irrevocable
Trustee separate and apart from all other assets of the Company or the
Irrevocable Trustee. The Company hereby transfers and assigns to the
Irrevocable Trustee and its successors, in trust, for the purposes herein
specified, all right, title and interest of the Company in and to the
Defeasance Fund for the benefit of Holders of the Notes. The Defeasance Fund
held in trust hereunder as well as any interest or other payments received
thereon by the Irrevocable Trustee are hereinafter referred to as the "Trust
Estate."

                  The Irrevocable Trustee shall deposit into the Trust Estate,
as and when received by the Irrevocable Trustee, the Defeasance Fund and any
interest or other payments received thereon.

                  3.2 Purpose of Trust. The Trust is established for the
purpose of satisfying the Company's obligations in respect of the Defeasance
as provided in Section 8.01 of the Indenture.

                  3.3 Administration of Trust Estate. Interest and other
payments deposited in the Trust Estate after the date hereof shall be held by
the Irrevocable Trustee in the Trust Estate and used to satisfy the Payment
Obligations. If for any reason the Defeasance Fund is insufficient to satisfy
the Payment Obligations, and the Company does not correct such deficiency
within 15 days after notice by the Irrevocable Trustee, the Irrevocable
Trustee may [sell the U.S. Government Obligations as set forth in that certain
Pledge and Security Agreement of even date herewith between the Company and
the Irrevocable Trustee.]

                  3.4 Defeasance Funds. Any Defeasance Funds that are a part
of the Trust Estate that are in excess of the amounts necessary to satisfy the
Payment Obligations shall be paid to the Company from, and free of, the Trust
in accordance with Section 8.05 of the Indenture.




                                       2

<PAGE>



                                  ARTICLE IV

                            THE IRREVOCABLE TRUSTEE

                  4.1 Limitations on Liability. (a) The duties and obligations
of the Irrevocable Trustee shall be determined solely by the express
provisions of this Agreement, and the Irrevocable Trustee shall not be liable
except for the performance of such duties and obligations as are specifically
set forth in this Agreement. The liability of the Irrevocable Trustee for the
payment to Holders of the Notes shall be limited to the application of the
Defeasance Fund. This Agreement does not substitute the Irrevocable Trustee as
the obligor on the Notes.

                        (b) The Irrevocable Trustee may rely, and shall be
protected in acting or refraining from acting upon, any direction,
certificate, statement or other paper or document believed by it to be genuine
and to have been signed or presented by the proper person or persons.

                        (c) The Irrevocable Trustee may consult with counsel
and any written opinion of such counsel shall be full and complete
authorization and protection in respect of any action taken or suffered or
omitted by the Irrevocable Trustee hereunder in good faith and in accordance
with such opinion of counsel.

                        (d) The Irrevocable Trustee shall not be liable for
any action it takes or omits to take in good faith which it believes to be
authorized or within the rights or powers conferred upon it by this Agreement.

                        (e) The Irrevocable Trustee may execute any of the
trust powers hereunder and perform any duties hereunder either directly or by
or through its agents or attorneys-in-fact.

                        (f) The Irrevocable Trustee shall have no duty with
respect to amounts payable to it in respect of the Trust Estate other than to
receive them and to apply the amounts actually received in accordance with
this Agreement. The Irrevocable Trustee shall not be obligated to take legal
action to enforce the payment obligations of the issuers of any securities in
the Trust Estate. The Company may, after 10 days' written notice to the
Irrevocable Trustee, enforce any such obligations, in the Company's name or in
the Irrevocable Trustee's name, at the Company's sole expense.

                        (g) The Irrevocable Trustee shall not be under any
duty in respect of any tax or assessment or other governmental charge which
may be levied or assessed on the Trust Estate or any part thereof or against
the Company.

                        (h) The Irrevocable Trustee shall not be required to
post any bond or other security or risk any funds in connection with its
duties as Irrevocable Trustee hereunder.

                        [(i) The Irrevocable Trustee shall not be liable for
any loss resulting from any investment made pursuant to the terms of this
Agreement, except as otherwise provided by Section 4.1(d) hereof.]

                  4.2 Indemnification. The Company agrees to indemnify, defend
and hold harmless the Irrevocable Trustee and its successors from and against
any and all liabilities, losses, damages, penalties, claims, actions, suits,
costs, expenses and disbursements (including reasonable legal fees and
expenses) of whatsoever kind and nature, which may be imposed on, incurred by
or asserted against, at

                                       3


<PAGE>



any time, the Irrevocable Trustee, arising from or out of the execution,
delivery or administration, of this Agreement (including, without limitation,
the establishment of the Trust Estate, the acceptance of the cash, securities
or other assets deposited therein, the sufficiency of the Defeasance Fund, the
retention of the Defeasance Fund or the proceeds thereof and any payment,
transfer or other application of securities or cash by the Irrevocable Trustee
in accordance with the provisions of this Agreement or as may arise by reason
of any act, omission or error of the Irrevocable Trustee made in good faith in
the conduct of its duties hereunder) except for those caused by its own
negligence or bad faith. The obligations of the Company to indemnify the
Irrevocable Trustee pursuant to this paragraph shall survive the termination
of this Agreement. The Irrevocable Trustee shall have no right to obtain
payment from the Trust Estate of amounts owing to the Irrevocable Trustee
pursuant to this Section 4.2.

                  4.3 Compensation of the Irrevocable Trustee. In
consideration of the service rendered by the Irrevocable Trustee under this
Agreement, the Company agrees to and shall pay to the Irrevocable Trustee
reasonable compensation as agreed from time to time between the Irrevocable
Trustee and the Company. The Irrevocable Trustee shall be reimbursed upon its
request for all of its reasonable expenses, disbursements and advances
incurred by it as Irrevocable Trustee with respect to the Trust Estate
(including the reasonable compensation and the expenses and disbursements of
its agents and counsel). The Irrevocable Trustee shall have no right to obtain
payment of its fees and expenses hereunder from the Trust Estate. The
provisions of this Section 4.3 shall survive the termination of this
Agreement.

                  4.4 Authorization to Hold Funds. The Irrevocable Trustee is
authorized to hold U.S. Government Obligations and cash exclusively or in any
combination or proportion, and shall have no liability to any Holder of Notes
for purchasing, holding, or failing to dispose of U.S. Government Obligations
or cash.


                                   ARTICLE V

                                 MISCELLANEOUS

                  5.1 Termination. This Agreement shall terminate upon the
earlier of (a) September 15, 2004, and (b) payment by the Irrevocable Trustee
to the Holders of the Notes of the final sum due on the Notes in respect of
the Payment Obligations, or upon receipt by the Irrevocable Trustee of notice
from the Indenture Trustee that the Company has discharged its obligations
with respect to the Notes under the Indenture, whether by payment in full,
defeasance, redemption, or any other reason. Upon termination of this
Agreement subject to Section 4.3, any cash, securities or other assets
remaining in the Trust Estate shall be transferred promptly to the Company.

                  5.2 Effect On Indenture and Notes. Except as expressly
provided in the Indenture, this Agreement (and the consummation of the
transactions contemplated hereby) is not, and shall not be construed to be, a
termination of the Indenture, nor shall it alter any provision of the Notes.



                                       4


<PAGE>



                  5.3 Notices. All instruction, notices and other
communications shall be given by mail, addressed as follows:

                  In the case of the Company:

                           Duane Reade Inc.
                           440 Ninth Avenue
                           New York, New York
                           Attention:  Chief Executive Officer

                  In the case of the Irrevocable Trustee:

                           State Street Bank and Trust Company
                           of Connecticut, N.A.
                           225 Asylum Street, 23rd Floor
                           Hartford, Connecticut 06103
                           Attention:  Corporate Trust Department


or at any other address furnished in writing by either of the parties hereto.

                  5.4 Counterparts. This Agreement may be executed in any
number of counterparts, each of which so executed shall be deemed to be an
original, but all such counterparts shall together constitute but one and the
same instrument.

                  5.5 Severability. The provisions of this Agreement are
severable, and if any clause or provision shall be held invalid or
unenforceable in whole or in part in any jurisdiction, then such invalidity or
unenforceability shall affect only such clause or provision, or part thereof,
in such jurisdiction and shall not in any manner affect such clause or
provision in any other jurisdiction, or any other clause or provision of this
Agreement in any jurisdiction.

                  5.6 Validity of Trust. The validity of the trust created
hereby shall be governed by the internal laws of the State of New York.


                                       5


<PAGE>




         IN WITNESS WHEREOF, the parties have caused this Agreement to be duly
executed as of the date first written above.

                                        DUANE READE INC.
                                 
                                 
                                        By:
                                           ----------------------------
                                 
                                        Its:
                                            ---------------------------
                                 
                                 
                                        STATE STREET BANK AND TRUST
                                        COMPANY OF CONNECTICUT, N.A.
                                        225 Asylum Street, 23rd Floor
                                        Hartford, Connecticut 06103
                                        as Irrevocable Trustee
                                 
                                 
                                        By:
                                           ----------------------------
                                 
                                        Its:
                                            ---------------------------
                                 
                                 
                                 
                        
                                      S-1


<PAGE>

DUANE READE HOLDING CORP.                                         EXHIBIT 11.1 
EARNINGS PER SHARE 

<TABLE>
<CAPTION>
                                            MONTHS        SHARES       WEIGHTED    WEIGHTED AVERAGE       NET       NET LOSS 
                                         OUTSTANDING    OUTSTANDING     SHARES          SHARES           LOSS       PER SHARE 
                                         ------------- -------------  ------------ ----------------  ------------- ----------- 
<S>                                      <C>           <C>            <C>          <C>               <C>           <C>
52 WEEKS ENDED DECEMBER 31, 1994 
- -------------------------------- 
Balance at 1/2/94.......................       12        10,154,041   121,848,492     10,154,041 
Issuance of Common Stock................        8            10,173        81,384          6,782 
1996/1997 Cheap Stock (A)...............       12           472,113     5,665,356        472,113 
                                                                                   --------------- 
                                                                                      10,632,936      (16,438,000)     (1.55) 
                                                                                   --------------- 
52 WEEKS ENDED DECEMBER 30, 1995 
- -------------------------------- 
Balance at 1/1/95.......................        3        10,164,214    30,492,642      2,541,054 
After repurchase of certain shares .....        9        10,143,873    91,294,857      7,607,905 
Issuance of Common Stock................      8.5            40,692       345,882         28,824 
1996/1997 Cheap Stock(A)................       12           472,113     5,665,356        472,113 
                                                                                   --------------- 
                                                                                      10,649,895      (18,058,000)     (1.70) 
                                                                                   --------------- 
52 WEEKS ENDED DECEMBER 28, 1996 
- --------------------------------
Balance at 12/31/95.....................        3        10,184,565    30,553,695      2,546,141 
After repurhcase of certain shares .....        3        10,103,185    30,309,555      2,525,796 
After repurchase of certain shares .....        6        10,062,497    60,374,982      5,031,249 
1996/1997 Cheap Stock (A)...............       12           472,113     5,665,356        472,113 
                                                                                   --------------- 
                                                                                      10,575,299      (17,854,000)     (1.69) 
                                                                                   --------------- 
39 WEEKS ENDED SEPTEMBER 28, 1996 
- ---------------------------------
Balance at 12/31/95.....................        3        10,184,565    30,553,695      3,394,855 
After repurchase of certain shares .....        3        10,103,185    30,309,555      3,367,728 
After repurchase of certain shares .....        3        10,062,497    30,187,491      3,354,166 
1996/1997 Cheap Stock(A)................        9           472,113     4,249,017        472,113 
                                                                                   --------------- 
                                                                                      10,588,862      (12,485,000)     (1.18) 
                                                                                   --------------- 
39 WEEKS ENDED SEPTEMBER 27, 1997 
- --------------------------------- 
Balance at 12/28/96.....................        9        10,062,497    90,562,473     10,062,497 
Issuance of Common Stock................        3           195,335       586,005         65,112 
1996/1997 Cheap Stock (A)...............        9           472,113     4,249,017        472,113 
                                                                                   --------------- 
                                                                                      10,599,722      (14,165,000)     (1.34) 
                                                                                   --------------- 
</TABLE>

(A) COMPUTED USING THE TREASURY STOCK METHOD AND AN ASSUMED OFFERING PRICE OF 
                                $15 PER SHARE. 




<PAGE>

                     CONSENT OF INDEPENDENT ACCOUNTANTS

     We hereby consent to the use in the Prospectus constituting part of 
this Registration Statement on Form S-1 of our report dated February 18, 1997,
except as to the recapitalization and the reverse stock split described in 
Note 12 and net loss per common share described in Note 1 which are as of 
January 14, 1998, relating to the financial statements of Duane Reade 
Holding Corp., which appears in such Prospectus. We also consent to the 
reference to us under the heading "Experts" in such Prospectus.


/s/ PRICE WATERHOUSE LLP
- ------------------------
PRICE WATERHOUSE LLP

New York, New York
February 4, 1998







<TABLE> <S> <C>

<PAGE>

<ARTICLE> 5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
COMPANY'S CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 28, 1996 AND SEPTEMBER 27,
1997 AND THE RELATED CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE 52 WEEKS
ENDED DECEMBER 28,1996 AND 39 WEEKS ENDED SEPTEMBER 27, 1997 AND IS QUALIFIED
IN ITS ENTIRETY BY REFERENCE TO SUCH CONSOLIDATED FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   12-MOS                  9-MOS
<FISCAL-YEAR-END>                          DEC-28-1996             DEC-27-1997
<PERIOD-END>                               DEC-28-1996             SEP-27-1997
<CASH>                                             216                     218
<SECURITIES>                                         0                       0
<RECEIVABLES>                                    7,171                   9,084
<ALLOWANCES>                                         0                       0
<INVENTORY>                                     47,914                  65,872
<CURRENT-ASSETS>                                56,466                  76,545
<PP&E>                                          30,090                  34,471
<DEPRECIATION>                                 (7,025)                 (9,553)
<TOTAL-ASSETS>                                 222,476                 239,520
<CURRENT-LIABILITIES>                           46,549                  46,696
<BONDS>                                        245,657                 262,649
                                0                       0
                                          0                       0
<COMMON>                                           101                     103
<OTHER-SE>                                    (59,497)                 (73,664)
<TOTAL-LIABILITY-AND-EQUITY>                   222,476                 239,520
<SALES>                                        381,466                 313,796
<TOTAL-REVENUES>                               381,466                 313,796
<CGS>                                          288,505                 236,413
<TOTAL-COSTS>                                  288,505                 236,413
<OTHER-EXPENSES>                                     0                       0
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                              32,396                  25,433
<INCOME-PRETAX>                               (17,854)                (14,165)
<INCOME-TAX>                                         0                       0
<INCOME-CONTINUING>                           (17,854)                (14,165)
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                  (17,854)                (14,165)
<EPS-PRIMARY>                                   (1.69)                  (1.34)
<EPS-DILUTED>                                        0                       0
        


</TABLE>


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