Quarterlytics / Communication Services / Apparel - Retail / J. Crew Group, Inc.

J. Crew Group, Inc.

jcg · NYSE Communication Services
Claim this profile
Ticker jcg
Exchange NYSE
Sector Communication Services
Industry Apparel - Retail
Employees 5001-10,000
← All annual reports
FY2001 Annual Report · J. Crew Group, Inc.
Sign in to download
Loading PDF…
                       SECURITIES AND EXCHANGE COMMISSION                             WASHINGTON, D.C. 20549                                    __________                                    FORM 10-K         ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES                              EXCHANGE ACT OF 1934                   For the fiscal year ended February 2, 2002Commission                 Registrant, State of Incorporation                   I.R.S. EmployerFile Number                Address and Telephone Number                         Identification No.                                                                                      333-42427                  J. CREW GROUP, INC.                                  22-2894486---------                                                                       ----------                           (Incorporated in New York)                           770 Broadway                           New York, New York 10003                           Telephone: (212) 209-2500333-42423                  J. CREW OPERATING CORP.                              22-3540930---------                                                                       ----------                           (Incorporated in Delaware)                           770 Broadway                           New York, New York                           Telephone: (212) 209-2500                           Securities Registered Pursuant to section 12(b) of the Act:J. Crew Group, Inc.        NoneJ. Crew Operating Corp.    None                           Securities Registered Pursuant to section 12(g) of the Act:J. Crew Group, Inc.        NoneJ. Crew Operating Corp.    NoneIndicate by check mark whether each registrant (1) has filed all reportsrequired to be filed by Section 13 or 15(d) of the Securities Exchange Act of1934 during the preceding 12 months (or for such shorter period that theregistrant was required to file such reports), and (2) has been subject to suchfiling requirements for the past 90 days.Yes      X        No         -Indicate by check mark if disclosure of delinquent filers pursuant to Item 405of Regulation S-K is not contained herein, and will not be contained, to thebest of each registrant's knowledge, in definitive proxy or informationstatements incorporated by reference in Part III of this Form 10-K or anyamendment to this Form 10-K. [X]The common stock of each registrant is not publicly traded. Therefore, theaggregate market value is not readily determinable.As of March 15, 2002, there were 11,748,789 shares of Common Stock, par value$.01 per share, of J. Crew Group, Inc. outstanding and 100 shares of CommonStock, par value $.01 per share, of J. Crew Operating Corp. outstanding (all ofwhich are owned beneficially and of record by J. Crew Group, Inc.).Documents incorporated by reference:        NoneJ. Crew Operating Corp. meets the conditions set forth in General Instruction(I)(1)(a) and (b) of the Form 10-K and is therefore filing this Form 10-K withthe reduced disclosure format.FILING FORMATThis Annual Report on Form 10-K is a combined report being filed by twodifferent registrants: J. Crew Group, Inc. ("Holdings") and J. Crew OperatingCorp., a wholly-owned subsidiary of Holdings ("Operating Corp."). Except wherethe content clearly indicates otherwise, any references in this report to the"Company", "J. Crew" or "Holdings" include all subsidiaries of Holdings,including Operating Corp. Operating Corp. makes no representation as to theinformation contained in this report in relation to Holdings and itssubsidiaries other than Operating Corp.FORWARD LOOKING STATEMENTSCertain statements in this Annual Report on Form 10-K under the captions"Business", "Selected Financial Data", "Management's Discussion and Analysis ofFinancial Condition and Results of Operations", "Financial Statements andSupplementary Data" and elsewhere constitute "forward-looking statements" withinthe meaning of the Private Securities Litigation Reform Act of 1995. We may alsomake written or oral forward looking statements in our periodic reports to theSecurities and Exchange Commission on Forms 10-Q, 8-K, etc., in press releasesand other written materials and in oral statements made by our officers,directors or employees to third parties. Statements that are not historicalfacts, including statements about our beliefs and expectations, areforward-looking statements. Such forward-looking statements involve known andunknown risks, uncertainties and other important factors that could cause theactual results, performance or achievements of the Company, or industry results,to differ materially from historical results, any future results, performance orachievements expressed or implied by such forward-looking statements. Such risksand uncertainties include, but are not limited to, competitive pressures in theapparel industry, changes in levels of consumer spending or preferences inapparel and acceptance by customers of the Company's products, overall economicconditions, governmental regulations and trade restrictions, acts of war orterrorism in the United States or worldwide, political or financial instabilityin the countries where the Company's goods are manufactured, postal rateincreases, paper and printing costs, availability of suitable store locations atappropriate terms, the level of the Company's indebtedness and exposure tointerest rate fluctuations, and other risks and uncertainties described in thisreport and the Company's other reports and documents filed or which may befiled, from time to time, with the Securities and Exchange Commission. Thesestatements are based on current plans, estimates and projections, and thereforeyou should not place undue reliance on them. Forward looking statements speakonly as of the date they are made and we undertake no obligation to updatepublicly any of them in light of new information or future events.References herein to fiscal years are to the fiscal years of J. Crew Group, Inc.and J. Crew Operating Corp., which end on the Saturday closest to January 31 inthe following calendar year for fiscal years 1997, 1998, 1999, 2000 and 2001.Accordingly, fiscal years 1997, 1998, 1999, 2000 and 2001 ended on January 31,1998, January 30, 1999, January 29, 2000, February 3, 2001 and February 2, 2002.All fiscal years for which financial information is included had 52 weeks,except fiscal year 2000 which had 53 weeks.                                     Part IITEM 1.          BUSINESSGeneralThe Company is a leading retailer of women's and men's apparel, shoes andaccessories operating under the J. Crew (R) brand name. The Company has built astrong and widely recognized brand name known for its timeless styles at pricepoints that the Company believes represent exceptional product value. The J.Crew image has been built and reinforced over its 19-year history through thecirculation of approximately 900 million catalogs that use magazine-qualityphotography to portray a classic American perspective and aspirationallifestyle. Many of the original items introduced by the Company in the early1980s (such as the rollneck sweater, weathered chino, barn jacket and pockettee) were instrumental in establishing the J. Crew brand and continue to be coreproduct offerings. The Company has capitalized on the strength of the J. Crewbrand to provide customers with clothing to meet more of their lifestyle needs,including casual, career and sport.                                        1The J. Crew merchandising strategy emphasizes timeless styles and a broadassortment of high-quality products designed to provide customers with one-stopshopping opportunities at attractive prices. J. Crew retail stores, catalogs andits Internet site offer a full line of men's and women's basic durables (casualweekend wear), workwear (casual weekday wear) sport, swimwear, accessories andshoes, as well as the more tailored men's and women's "Classics" lines.Approximately 70% of the Company's J.Crew brand sales are derived from its coreofferings of classics, durables and sport clothing, the demand for which theCompany believes is stable and resistant to changing fashion trends. The Companybelieves that the J. Crew image and merchandising strategy appeal tocollege-educated, professional and affluent customers who, in the Company'sexperience, have demonstrated strong brand loyalty and a tendency to make repeatpurchases.J. Crew products are distributed exclusively through the Company's retail andfactory outlet stores, catalogs and the Company's Internet site, jcrew.com. TheCompany currently circulates over 70 million J. Crew catalogs per annum andoperates 136 J. Crew retail stores and 41 J. Crew factory outlet stores. Inaddition, J. Crew products are distributed through 61 free-standing andshop-in-shop stores in Japan under a licensing agreement with ItochuCorporation.The Company has three major operating divisions: J. Crew Retail, J. Crew Direct,and J. Crew Factory, each of which operate under the J. Crew brand name. In2001, products sold under the J. Crew brand contributed $741.3 million in netsales. J. Crew brand net sales in 2001 were comprised of $398.0 million from J.Crew Retail, $258.2 million from J. Crew Direct and $85.1 million from J. CrewFactory. The Company also markets to its customers through its Internet site(jcrew.com). Net sales derived from the Internet, which were $122.9 million for2001, are included in J. Crew Direct net sales. The Company also generatedlicensing revenues of $2.6 million and shipping and handling fees of $34.1million.J. Crew BrandMerchandising and Design StrategyOver time, the J. Crew merchandising strategy has evolved from providing unisexproducts to creating full lines of men's and women's clothing, shoes andaccessories. This strategy had the effect of increasing overall J. Crew brandsales volume, and significantly increasing revenues from sales of women'sapparel to 75% of J.Crew brand sales in 2001.Every J. Crew product is designed by an in-house design staff, to reflect aclassic, clean aesthetic that is consistent with the brand's American lifestyleimage. Design teams are formed around J. Crew product lines and categories todevelop concepts, themes and products for each of the Company's J. Crewbusinesses. Members of the J. Crew technical design team develop constructionand fit specifications for every product to ensure quality workmanship andconsistency across product lines. These teams work in close collaboration withthe product development, merchandising and production staffs in order to gainmarket and other input. Product merchandisers provide designers with markettrend and other information at initial stages of the design process. J. Crewdesigners and merchants source globally for fabrics, yarns and finished productsto ensure quality and value, while manufacturing teams research and develop keyvendors worldwide to identify and maintain the essential characteristics forevery style.Sourcing, Production and QualityThe Company maintains separate merchandising, design, manufacturing and qualityassurance teams for the production of J. Crew brand merchandise. The Company'sproducts are designed exclusively by in-house design and product developmentteams which support each line and class of product. These teams provideindividual attention and expertise to every style, ensuring that these stylesfit the J. Crew brand image.The Company's merchandise is produced for the Company by a variety ofmanufacturers, both domestically and outside the United States. The Company doesnot own or operate any manufacturing facilities, instead contracting with thirdparty vendors in over 22 countries for the production of its products. In 2001,approximately 80% of the Company's J. Crew brand products were sourced in theFar East, 5% were sourced domestically and 15% were sourced in Europe and otherregions. One vendor supplies approximately 16% of the Company's merchandise.                                        2The Company retains independent buying agents to conduct in-line and finalquality inspections at each manufacturing site. Random inspections of allincoming merchandise at the Lynchburg and Asheville distribution facilitiesfurther assure that the Company's products are of a consistently high quality.Due to the high concentration of foreign suppliers of J. Crew brand merchandise,the Company estimates seven month lead times for its products. The Company hasestablished through the use of domestic vendors and strategic partnerships, acore group of long-term suppliers to provide quick response programs atsignificantly shorter lead times for certain product categories.DistributionThe Company operates two major telemarketing and distribution facilities for itsoperations. Order fulfillment for J. Crew Direct takes place at the 406,500square foot telemarketing and distribution center located in Lynchburg,Virginia. The Lynchburg facility processes approximately 3.6 million orders peryear and employs approximately 900 full and part-time employees during itsnon-peak season and an additional 400 employees during its peak season.A 192,500 square foot telemarketing and distribution facility in Asheville,North Carolina serves as the main distribution center for the retail and outletstore operations and also houses a J. Crew Direct telemarketing center. Thisfacility employs approximately 300 full- and part-time employees during itsnon-peak season and an additional 200 employees during the peak holiday season.The Company ships merchandise via UPS, the United States Postal Service,Airborne and FedEx. To enhance efficiency, each facility is fully equipped witha highly advanced telephone system, an automated warehouse locator system and aninventory bar coding system and the Lynchburg facility has an automated packingand shipping sorter.Management Information SystemsThe Company's management information systems are designed to provide, amongother things, comprehensive order processing, production, accounting andmanagement information for the marketing, manufacturing, importing anddistribution functions of the Company's business. The Company has point-of-saleregisters in its J. Crew Retail and Factory Outlet stores that enable it totrack inventory from store receipt to final sale on a real-time basis. TheCompany believes its merchandising and financial systems, coupled with itspoint-of-sale registers and software programs, allow for rapid stockreplenishment, concise merchandise planning and real-time inventory accountingpractices. The Company's telephone and telemarketing systems, warehouse packagesorting systems, automated warehouse locator and inventory bar coding systemsutilize advanced technology. These systems have provided the Company with anumber of benefits in the form of enhanced customer service, improvedoperational efficiency and increased management control and reporting. Inaddition, the Company's real-time inventory systems provide inventory managementon a SKU basis and allow for an efficient fulfillment process.The Company has installed a SAP enterprise resource planning system for itsinformation technology requirements. This system was implemented in 2000 and2001. In fiscal 2000, the Company's accounting systems were implemented. Acorporate wide purchasing system, a retail sales and inventory system (includingnew point of sale registers) and a human resource / payroll system werecompleted in fiscal 2001. In November 2000, the Company outsourced its datacenter, desktop, network and telecommunication services management andoperations support. In February 2001, the Company outsourced the hosting andsupport of its Internet website to a third party vendor.                                        3J. Crew RetailDuring fiscal 2001, J. Crew Retail generated net sales of $398.0 million,representing 53.7% of the Company's total net sales.The principal aspect of the Company's business strategy is an expansion programdesigned to reach new and existing customers through the opening of J. CrewRetail stores. In addition to generating sales of J. Crew products, J. CrewRetail stores help set and reinforce the J. Crew brand image. The stores aredesigned in-house and fixtured to create a distinctive J. Crew environment andstore associates are trained to maintain high standards of visual presentationand customer service. The result is a complete statement of J. Crew's timelessAmerican style, classic design and attractive product value.The Company believes that J. Crew Retail derives significant benefits from theconcurrent operation of J. Crew Direct. The broad circulation of J. Crewcatalogs and distribution of e-mails performs an advertising function, enhancingthe visibility and exposure of the brand, aiding the expansion of the retailconcept and increasing the profitability of the stores.J. Crew Retail stores that were open during all of fiscal 2001 averaged $3.5million per store in sales, produced sales per gross square foot of $439 andgenerated store contribution margins of approximately 18.0%. The Companybelieves that these results are in line with the average among retailers thatthe Company believes to be its primary competitors. J. Crew Retail stores havean average size of 7,752 total square feet.As of February 2, 2002, J. Crew Retail operated 136 retail stores nationwide,having expanded from 39 stores in 1997. The Company opened 34 stores in fiscal2001 and intends to open approximately 15 stores in fiscal 2002. The stores arelocated in upscale shopping malls and in retail areas within major metropolitanmarkets that have an established higher-end retail business.The table below highlights certain information regarding J. Crew Retail storesopened through fiscal 2001.                                            Stores      Stores                               Average                                            ------      ------                               -------                                            Opened      Closed      Stores        Total      Store Total                                            ------      ------      ------        -----      -----------                         Stores Open        During      During      Open at       Square     Square                         -----------        ------      ------      -------       ------     ------                         At Beginning       Fiscal      Fiscal      End of        Footage    Footage at                         ------------       ------      ------      ------        -------    ----------                         Of Fiscal Year     Year        Year        Fiscal Year   (000's)    End of Year                         --------------     ----        ----        -----------   -------    -----------                                                                                                       1997                          39             12          --            51           428       8,3921998                          51             14          --            65           530       8,1501999                          65             16          --            81           668       8,2432000                          81             24          --           105           833       7,9332001                         105             34           3           136         1,054       7,752J. Crew DirectSince its inception in 1983, J. Crew Direct has distinguished itself from othercatalog retailers by its award-winning catalog, which utilizes magazine-quality"real moment" pictures to depict an aspirational lifestyle image. During fiscal2001, J. Crew Direct distributed 36 catalog editions with a total circulation ofapproximately 71 million. J. Crew Direct generated $258.2 million in net sales(including $122.9 million from its Internet site) representing 34.8% of theCompany's total J. Crew brand net sales in fiscal 2001.Circulation StrategyJ. Crew Direct's circulation strategy focuses on continually improving thesegmentation of customer files and the acquisition of additional customer names.In 2001, approximately 65% of J. Crew Direct revenues were from customers in the12-month buyer file (buyers who have made a purchase from any J. Crew catalog oron the Internet in the prior 12 months).                                        4The Company segments its customer file and tailors its catalog offerings toaddress the different product needs of its customer segments. To increase corecatalog productivity and improve the effectiveness of marginal and prospectingcirculation, each customer segment is offered appropriate catalog editions. TheCompany currently circulates Base, Women's, Version, Prospect and Sale catalogsto targeted customer segments.Descriptions of the Company's current catalogs follow:Base Books. These catalogs contain the entire mail order product offering andare sent primarily to 12-month buyers.Women's Books. The Women's books feature women's merchandise and are sent tobuyers who purchase primarily women's merchandise. These books represent anadditional customer contact potentially generating incremental revenue fromwomen customers.Version Books. These editions are abridged versions (in page count) of the BaseBooks and are sent to less active and prospective customers in order to costeffectively reactivate old customers and acquire new customers.Prospect Books. These editions are abridged versions (in size and page count) ofthe Version Books and are sent to prospective customers to cost effectivelyacquire new customers.Sale Books.  These catalogs contain overstock merchandise to be sold at reducedprices without  adversely  affecting the J. Crew brand image.In 2001, total circulation decreased to approximately 71 million from 73 millionin 2000, and pages circulated were approximately 8.2 billion in 2001 compared to8.7 billion in 2000.J. Crew Direct name acquisition programs are designed to attract new customersin a cost-effective manner. The Company acquires new names from various sources,including its Internet site, list rentals, exchanges with other catalog andcredit card companies, "friends' name" card inserts, and through J. Crew Retailstores which represent an increasingly significant resource in prospecting fornew names. The Company is also in the process of placing telephones in its J.Crew Retail stores with direct access to the J. Crew Direct telemarketing centerto allow customers in the stores to order catalog-specific or out-of-stockitems.Catalog Creation and ProductionThe Company is distinguished from other catalog retailers by its award-winningcatalog, which utilizes magazine-quality "real moment" pictures to depict anaspirational lifestyle image. All creative work on the catalogs is coordinatedby J. Crew personnel to maintain and reinforce the J. Crew brand image.Photography is executed both on location and in studios, and creative design andcopy writing are executed on a desk-top publishing system. Digital images aretransmitted directly to outside printers, thereby reducing lead times andimproving reproduction quality. The Company believes that appropriate pagepresentation of its merchandise stimulates demand and therefore places greatemphasis on page layout.J. Crew Direct does not have long-term contracts with paper mills. Projectedpaper requirements are communicated on an annual basis to paper mills to ensurethe availability of an adequate supply. Management believes that the Company'slong-standing relationships with a number of the largest coated paper mills inthe United States allow it to purchase paper at favorable prices commensuratewith the Company's size.Telemarketing and Customer ServiceJ. Crew Direct's primary telemarketing and fulfillment facilities are located inLynchburg, Virginia. An additional telemarketing facility is located inAsheville, North Carolina. Telemarketing operations are open 24 hours a day,seven days a week and handled over 4.0 million calls in fiscal 2001. Orders formerchandise may be received by telephone, facsimile, mail and on the Company'sInternet site. The telemarketing centers are staffed by a total of 550 full-timeand part-time telemarketing associates, and up to 300 additional associatesduring peak periods, who are trained to assist                                        5customers in determining the customer's correct size and to describe merchandisefabric, texture and function. Each telemarketing associate utilizes a terminalwith access to an IBM mainframe computer which houses complete and up-to-dateproduct and order information. The fulfillment operations are designed toprocess and ship customer orders in a quick and cost-effective manner. Ordersplaced before 9:00 p.m. are shipped the following day. Same-day shipping isavailable for orders placed before noon.J. Crew FactoryThe Company extends its reach to additional consumers through its 41 J. CrewFactory outlet stores. Offering J. Crew products at an average of 30% below fullretail prices, J. Crew Factory targets value-oriented consumers. The factoryoutlet stores also serve to liquidate excess, irregular or out-of-season J. Crewproducts outside of the Company's three primary distribution channels. Duringfiscal 2001, J. Crew Factory generated net sales of $85.1 million, representing11.5% of the Company's total J. Crew brand net sales.J. Crew Factory offers selections of J. Crew menswear and womenswear. Ranging insize from 3,500 to 10,000 square feet with an average of 6,500 square feet, thestores are generally located in major outlet centers in 25 states across theUnited States. The Company believes that the outlet stores, which are designedin-house, maintain fixturing, visual presentation and service standards superiorto those typically associated with outlet stores.Trademarks and International LicensingJ. Crew International,  Inc., an indirect subsidiary of J. Crew Group, Inc.,currently owns all of the trademarks and domain names for the J. Crew name thatthe Company holds throughout the world, as well as its international licensingcontracts with third parties.The Company derives revenues from the international licensing of its trademarksin the J. Crew name and the know-how it has developed. The Company has alicensing agreement with Itochu Corporation in Japan which gives the Company theright to receive payments of percentage royalty fees in exchange for theexclusive right to use the Company's trademarks in Japan. Under the licenseagreement, the Company retains a high degree of control over the manufacture,design, marketing and sale of merchandise under the J. Crew trademarks. Thisagreement expires in January 2003. In 2001, licensing revenues totaled $2.6million.EmployeesThe Company focuses significant resources on the selection and training of salesassociates in both its mail order, retail and factory operations. Salesassociates are required to be familiar with the full range of merchandise of thebusiness in which they are working and have the ability to assist customers withmerchandise selection. Both retail and factory store management are compensatedin a combination of annual salary plus performance-based bonuses. Retail,telemarketing and factory associates are compensated on an hourly basis and mayearn team-based performance incentives.At February 2, 2002, the Company had approximately 5,800 associates, of whomapproximately 2,700 were full-time associates and 3,100 were part-timeassociates. In addition, approximately 2,000 associates are hired on a seasonalbasis to meet demand during the peak holiday buying season. None of theassociates employed by J. Crew are represented by a union. The Company believesthat its relationship with its associates is good.CompetitionAll aspects of the Company's businesses are highly competitive. The Companycompetes primarily with specialty brand retailers, other catalog operations,department stores, and mass merchandisers engaged in the retail sale of men'sand women's apparel, accessories, footwear and general merchandise. The Companybelieves that the principal bases upon which it competes are quality, design,efficient service, selection and price.                                        6ITEM 2.   PROPERTIESThe Company is headquartered in New York City. The New York City headquarters'offices are leased under a lease agreement expiring in 2012 (not includingrenewal options). The Company owns two telemarketing and distributionfacilities: a 406,500-square-foot telemarketing and distribution center for J.Crew Direct operations in Lynchburg, Virginia and a 192,500-square-foottelemarketing and distribution center in Asheville, North Carolina servicing theJ. Crew Retail operations.As of February 2, 2002, the Company operated 136 J. Crew retail stores and 41factory outlet stores in 38 states and the District of Columbia. All of theretail and factory outlet stores are leased from third parties, and the leasesin most cases have terms of 10 to 12 years, not including renewal options. As ageneral matter, the leases contain standard provisions concerning the payment ofrent, events of default and the rights and obligations of each party. Rent dueunder the leases is generally comprised of annual base rent plus a contingentrent payment based on the store's sales in excess of a specified threshold.Substantially all the leases are guaranteed by Holdings.The table below sets forth the number of stores by state operated by the Companyin the United States as of February 2, 2002.                                                                        Total                                                                        -----                                      Retail             Outlet         Number                                      ------             ------         ------                                      Stores             Stores       Of Stores                                      ------             ------       ---------                                                                             Alabama                                  1                1                2Arizona                                  4                --               4California                              18                3               21Colorado                                 4                2                6Connecticut                              5                1                6Delaware                                 1                1                2Florida                                  4                3                7Georgia                                  3                2                5Illinois                                 7                --               7Indiana                                  2                2                4Kansas                                   1                --               1Kentucky                                 1                --               1Louisiana                                1                --               1Maine                                    --               2                2Maryland                                 3                1                4Massachusetts                            6                1                7Michigan                                 4                1                5Minnesota                                3                --               3Missouri                                 2                1                3Nevada                                   1                1                2New Hampshire                            1                2                3New Jersey                               7                1                8New Mexico                               1                --               1New York                                14                4               18North Carolina                           3                --               3Ohio                                     7                --               7Oklahoma                                 1                --               1Oregon                                   2                --               2Pennsylvania                             6                3                9Rhode Island                             1                -                1South Carolina                           2                2                4Tennessee                                3                1                4Texas                                    6                2                8Utah                                     2                --               2Vermont                                  --               1                1Virginia                                 5                1                6Washington                               2                1                3Wisconsin                                1                1                2District of Columbia                     1                --               1                                         -                --               -Total.                                 136                41             177                                       ===                ==             ===                                        7ITEM 3.   LEGAL PROCEEDINGSRoutine litigation is pending against Holdings and Operating Corp. with respectto matters incidental to their business. Although the outcome of litigationcannot be predicted with certainty, in the opinion of Holdings and OperatingCorp. none of those actions should have a material adverse effect on theconsolidated financial position or results of operations of Holdings andOperating Corp.ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERSNo matters were submitted to a vote of security holders during the quarter endedFebruary 2, 2002.                                        8                                     PART IIITEM 5.     MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED            STOCKHOLDER MATTERSThere is no established public trading market for Holdings or Operating Corp.Common Stock. As of March 15, 2002, there were 39 shareholders of record of theHoldings Common Stock. See "Item 12. Security Ownership of Certain BeneficialOwners and Management" for a discussion of the ownership of Holdings. Holdingsowns 100% of the Common Stock of Operating Corp.Holdings has not paid cash dividends on its Common Stock and does not anticipatepaying any such dividends in the foreseeable future. Operating Corp. may fromtime to time pay cash dividends on its Common Stock to permit Holdings to makerequired payments relating to its Senior Discount Debentures.The credit agreement (the "Credit Agreement") and the Indenture relating to theSenior Discount Debentures (the "Holdings Indenture") prohibit the payment ofdividends by Holdings on shares of its Common Stock (other than dividendspayable solely in shares of capital stock of Holdings). Additionally, becauseHoldings is a holding company, its ability to pay dividends is dependent uponthe receipt of dividends from its direct and indirect subsidiaries. Each of theCredit Agreement, the Holdings Indenture and the Indenture relating to theSenior Subordinated Notes of Operating Corp., contains covenants which imposesubstantial restrictions on Operating Corp.'s ability to pay dividends or makedistributions to Holdings.The Directors of Holdings have the right to receive all or a portion of the feesfor their services as a Director in Holdings Common Stock. In fiscal year 2001,certain Directors elected to receive a total of 5,524 shares of Holdings CommonStock in payment of their fees, at purchase price per share equal to the fairmarket value thereof. Holdings issued the Common Stock to the Directors intransactions which did not involve any public offering in reliance upon Section4(2) of the Securities Act of 1933, as amended (the "Securities Act").ITEM 6.      SELECTED FINANCIAL DATAThe following table sets forth selected consolidated historical financial,operating, balance sheet and other data of the Company. The selected incomestatement and balance sheet data for each of the five fiscal years endedFebruary 2, 2002 are derived from the Consolidated Financial Statements of theCompany, which have been audited by KPMG LLP, independent auditors. The datapresented below should be read in conjunction with the Consolidated FinancialStatements, including the related Notes thereto, included herein, the otherfinancial information included herein, and "Management's Discussion and Analysisof Financial Condition and Results of Operations."                                                                                Fiscal Year Ended                                                 January 31,       January 30,     January 29,       February 3,   February 2,                                                 -----------       -----------     -----------       -----------   -----------                                                    1998              1999            2000              2001          2002                                                    ----              ----            ----              ----          ----                                                               (dollars in thousands, except per square foot data)                                                                                                                          Income Statement Data:  Revenues                                     $  881,044        $  870,842        $ 750,696        $  825,975   $  777,940  Cost of goods sold(a)                           517,378           511,716          431,193           463,909      462,371  Selling, general and administrative             354,614           332,050          279,302           301,865      295,568   expenses  Other charges                                        --             7,995            7,018                --           --  Charges incurred in connection with   discontinuance of Clifford & Wills                  --            13,300            4,000             4,130           --  Income from operations                            9,052             5,781           29,183            56,071       20,001  Interest expense-net                             20,494            39,323           38,861            36,642       36,512  Gain on sale of Popular Club Plan                  ----           (10,000)          (1,000)               ---           --  Expenses incurred-Recapitalization               20,707                --               --              ----           --  Provision (benefit) for income taxes             (5,262)           (8,162)          (2,050)            7,500       (5,500)  Extraordinary items and cumulative effect  of accounting changes, net of taxes              (4,500)               --               --                --           --                                               ----------        ----------        ---------        ----------   ----------  Net income (loss)                            $  (31,387)       $  (15,380)       $  (6,628)       $   11,929   $  (11,011)                                               ==========        ==========        =========        ==========   ==========                                       9                                                                            Fiscal Year Ended                                              January 31,       January 30,      January 29,   February 3, February 2,                                                 1998               1999            2000          2001        2002                                                 ----               ----            ----          ----        ----                                                                                                                    Balance Sheet Data (at period end):  Cash and cash equivalents                   $  12,166          $  9,643       $   38,693    $  32,930    $   16,201  Working capital                               142,677            95,710           75,929       49,482        39,164  Total assets                                  421,878           376,330          373,604      389,861       401,320  Total long term debt and redeemable  preferred stock                               428,457           433,243          458,218      464,310       510,147  Stockholders' deficit                        (201,642)         (235,773)        (264,593)    (278,347)     (319,043)Operating Data:Revenues:J. Crew retail                                $ 209,559          $273,972       $  333,575    $ 406,784    $  397,998J. Crew direct    Catalog                                     260,853           230,752          213,308      177,535       135,353    Internet                                      4,000            22,000           65,249      107,225       122,844                                              ---------          --------       ----------    ---------    ----------                                                264,853           252,752          278,557      284,760       258,197                                              ---------          --------       ----------    ---------    ----------J. Crew factory                                 100,285            96,461          101,987       96,114        85,085J. Crew licensing                                 2,897             2,712            2,505        3,020         2,560J. Crew shipping & handling fees                 28,936            30,575           34,072       35,297        34,100                                              ---------          --------       ----------    ---------    ----------Total J. Crew brand                             606,530           656,472          750,696      825,975       777,940Other divisions(b)                              274,514           214,370               --          ---           ---                                                -------           -------       ----------    ---------    ----------Total                                         $ 881,044          $870,842       $  750,696    $ 825,975    $  777,940                                              =========          ========       ==========    =========    ==========J. Crew Direct:Number of catalogs circulated (in                76,994            73,440           75,479       72,522        70,762thousands)Number of pages circulated (in millions)          9,830             8,819            9,319        8,677         8,242J. Crew Retail:Sales per gross square foot(c)                $     542          $    558       $      571    $     567    $      439Store contribution margin(c)                       23.4%             25.0%            26.0%        23.9%         18.0%Number of stores open at end of period               51                65               81          105           136Comparable store sales change(c)                   (6.6)%             9.0%             1.8%         1.7%        (15.5)%Depreciation and amortization                 $  15,255          $ 15,972       $   19,241    $  22,600    $   31,718Net capital expenditures(d)New store openings                            $  19,802          $ 14,749       $   13,300    $  16,700    $   17,572Other                                            11,565            21,605           27,953       25,475        25,003                                              ---------          --------       ----------    ---------    ----------Total net capital expenditures                $  31,367          $ 36,354       $   41,253    $  42,175    $   42,575                                              =========          ========       ==========    =========    ==========(a) Includes buying and occupancy costs.(b) Includes revenues from the Company's Popular Club Plan, Inc. ("PCP") and    Clifford & Wills, Inc. ("C&W") divisions and finance charge income from PCP    installment sales. PCP was sold effective October 30, 1998 and the Company    made a decision in 1998 to exit the catalog and outlet store operations of    C&W.(c) Includes stores that have been opened for a full twelve month period.(d) Capital expenditures are net of proceeds from construction allowances.                                       10ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND          RESULTS OF OPERATIONS - J.CREW GROUP, INC.This discussion summarizes the significant factors affecting the consolidatedoperating results, financial condition and liquidity of J. Crew Group, Inc. andsubsidiaries during the three-year period ended February 2, 2002. Thisdiscussion should be read in conjunction with the audited consolidated financialstatements of J. Crew Group, Inc. and subsidiaries for the three-year periodended February 2, 2002 and notes thereto included elsewhere in this AnnualReport on Form 10-K.Critical Accounting PoliciesManagement's discussion and analysis of financial condition and results ofoperations is based upon the consolidated financial statements which have beenprepared in accordance with accounting principles generally accepted in theUnited States. The preparation of these financial statements requires estimatesand judgements that effect the reported amounts of assets, liabilities, revenuesand expenses. The Company bases its estimates on historical experience and otherassumptions that are believed to be reasonable under the circumstances andevaluates these estimates on an on-going basis. Actual results may differ fromthese estimates under different assumptions or conditions.The following critical accounting policies reflect the more significantestimates and judgements used in the preparation of the consolidated financialstatements.     (a)      Inventory Valuation              Merchandise inventories are carried at the lower of cost or              market. Cost is determined on a first-in first-out basis. We              evaluate all of our inventories to determine excess inventories              based on estimated future sales. Excess inventories may be              disposed of through outlet stores, clearance catalogs, Internet              clearance sales and other liquidations. Based on the historical              results experienced by the Company through the various methods of              disposition the Company writes down the carrying value of              inventories which are not expected to be sold at or above costs.     (b)      Deferred catalog costs              The costs associated with direct response advertising, which              consist primarily of catalog production and mailing costs, are              capitalized and amortized over the expected future revenue stream              of the catalog mailings, which approximates four months. The              expected future revenue stream is determined based on historical              revenue trends developed over an extended period of time. If the              current revenue streams were to diverge from the expected trend,              the future revenue streams would be adjusted accordingly.     (c)      Asset impairment              The Company is exposed to potential impairment if the book value              of its assets exceeds their future cash flows. The major component              of our long lived assets represents store fixtures, equipment and              leasehold improvements. The impairment of unamortized costs is              measured at the store level and the unamortized cost is reduced to              fair value if it is determined that the sum of expected future net              cash flows is less than net book value.     (d)      Sales Returns              The Company must make estimates of future sales returns related to              current period sales. Management analyzes historical returns,              current economic trends and changes in customer acceptance of its              products when evaluating the adequacy of the reserve for sales              returns.                                       11          (e) Income taxes              Deferred tax assets are carried at the amount that the Company              believes is more likely than not to be realized. The Company has              considered future taxable income and prudent and feasible tax              strategies in assessing the need for a valuation allowance. If the              Company were to determine that it would not be able to realize all              or part of its net deferred tax assets in the future an adjustment              to the deferred tax assets would be charged to income in the              period such determination was made.Results of OperationsConsolidated statements of operations presented as a percentage of revenues areas follows:                                                                                         Fiscal year ended                                                                                February 2,  February 3,  January 29,                                                                                   2002         2001         2000                                                                                   ----         ----         ----                                                                                                                Revenues                                                                           100.0%       100.0%         100.0%Cost of goods sold, including buying and occupancy costs                            59.4         56.2           57.4Selling, general and administrative expenses                                        38.0         36.5           37.2Other charges                                                                         --           --             .9Charges incurred in connection with discontinuance of C&W                             --           .5             .5Income from operations                                                               2.6          6.8            3.9Interest expense, net                                                               (4.7)        (4.4)          (5.2)Gain on the sale of Popular Club Plan                                                 --           .1             .1Income/(loss) before income taxes                                                   (2.1)         2.4           (2.2)Income taxes                                                                          .7          (.9)            .3                                                                                --------     --------      ---------Net income/(loss)                                                                   (1.4)%        1.5%           (.9)%                                                                                ========     ========      =========Fiscal 2001  Compared to Fiscal 2000Revenues--------Revenues in the fiscal year ended February 2, 2002 decreased 5.8% to $778.0million from $826.0 million in the fiscal year ended February 3, 2001. Thefiscal year ended February 2, 2002 consisted of 52 weeks compared to 53 weeks infiscal year 2000. Net sales for the fifty-third week were $10.8 million.J. Crew Retail net sales decreased by 2.2% from $406.8 million in fiscal 2000 to$398.0 million in fiscal 2001. The percentage of the Company's total net salesderived from J. Crew Retail increased to 53.7% in fiscal year 2001 compared to51.6% in fiscal 2000. The decrease in net sales was due to a decrease of 15.5%in comparable store sales. This decrease offset a 30% increase in the number ofstores from 105 at February 3, 2001 to 136 at February 2, 2002.J. Crew Direct net sales (which includes net sales from catalog and internetoperations) decreased by 9.3% from $284.8 million in fiscal 2000 to $258.2million in fiscal 2001. The percentage of the Company's total net sales derivedfrom J. Crew Direct decreased to 34.8% in fiscal 2001 from 36.2% in fiscal 2000.Catalog net sales decreased to $135.3 million in fiscal 2001 from $177.5 millionin fiscal 2000. Pages circulated decreased from 8.7 million in fiscal 2000 to8.2 billion in fiscal 2001. Internet net sales increased to $122.9 million infiscal 2001 from $107.3 million in fiscal 2000 as the Company continued tomigrate catalog customers to the Internet.J. Crew Factory net sales decreased from $96.1 million in fiscal 2000 to $85.1million in fiscal 2001. The percentage of the Company's total net sales derivedfrom J. Crew Factory decreased to 11.5% in fiscal 2001 from 12.2% in fiscal2000. Comparable store sales for J. Crew Factory decreased by 10.5% in fiscal2001. There were 41 J. Crew Factory outlet stores at February 2, 2002 andFebruary 3, 2001.                                       12Other revenues which consist of shipping and handling fees and royaltiesdecreased to $36.7 million in fiscal 2001 from $38.3 million in fiscal 2000,primarily as a result of a decrease in shipping and handling fees which isprimarily as a result of a decrease in shipping and handling fees which isattributable to the decrease in net sales of J.Crew Direct.Cost of sales, including buying and occupancy costs---------------------------------------------------Cost of sales (including buying and occupancy costs) as a percentage of revenuesincreased to 59.4% in fiscal 2001 from 56.2% in fiscal 2000. This increase wascaused by a significant increase in markdowns as a result of the highlypromotional retail environment and an increase in buying and occupancy costscaused by a decrease in leverage related to the decline in comp store sales.Selling, general and administrative expenses--------------------------------------------Selling, general and administrative expenses decreased to $295.6 million infiscal 2001 (38.0% of revenues) from $301.9 million in fiscal 2000 (36.6% ofrevenues).General and administrative expenses of the J.Crew brand decreased to $234.8million in fiscal 2001 (30.2% of revenues) from $239.2 million in fiscal 2000(29.0% of revenues). This decrease resulted from a decrease in bonus provisionin fiscal 2001 and the cost cutting initiatives instituted in the first quarterof 2001 which were offset by the additional retail stores in operation duringfiscal 2001 and a $10.1 million increase in depreciation and amortization.Selling expenses were $60.8 million in fiscal 2001 (7.8% of revenues) comparedto $62.7 million in fiscal 2000 (7.6% of revenues). This decrease was dueprimarily to a decrease in pages circulated from 8.7 billion pages in fiscalyear 2000 to 8.2 billion pages in fiscal 2001.Interest expense----------------Interest expense, net was $36.5 million in fiscal year 2001 compared to $36.6million in fiscal 2000. The increase resulting from higher average borrowings infiscal 2001 under the Revolving Credit Facility and higher non-cash interest wasoffset by the pay off of the term loan in January 2001 and a decrease ininterest rates. Average borrowings under the Revolving Credit Facility requiredto fund inventories and capital expenditures were $43.1 million in fiscal 2001compared to $9.8 million in fiscal 2000.Interest expense included non-cash interest and amortization of deferredfinancing costs of $17.4 million in fiscal 2001 compared to $16.4 million infiscal 2000.Income Taxes------------The effective tax rate was a benefit of 33.3% in fiscal 2001 compared to aprovision of 38.6% in fiscal 2000. The effective rate in 2001 was less than thenormal rate due primarily to the inability of subsidiaries to carry back netoperating losses for state tax purposes, resulting in a lower tax benefit.Fiscal 2000 Compared to Fiscal 1999Revenues--------Revenues increased 10.0% to $826.0 million in the fiscal year ended February 3,2001 from $750.7 million in the fiscal year ended January 29, 2000. The fiscalyear ended February 3, 2001 consisted of 53 weeks compared to 52 weeks in theprior year. Net sales for the fifty-third week were $10.8 million. The increasein revenues was due primarily to the increase of $73.2 million in the net salesfor J.Crew Retail.J. Crew Retail net sales increased by 21.9% from $333.6 million in fiscal 1999to $406.8 million in fiscal 2000. The percentage of the Company's total netsales derived from J. Crew Retail increased to 51.6% in fiscal year 2000compared to 46.7% in fiscal 1999. This increase was attributed primarily to netsales from stores not opened for a full fiscal year.                                       13Comparable store sales increased by 1.7% in fiscal 2000. The number of storesopened at February 3, 2001 increased to 105 from 81 at January 29, 2000.J. Crew Direct net sales (which includes net sales from catalog and Internetoperations) increased by 2.2% from $278.6 million in fiscal 1999 to $284.8million in fiscal 2000. The percentage of the Company's total net sales derivedfrom J. Crew Direct decreased to 36.2% in fiscal 2000 from 39.0% in fiscal 1999.Catalog net sales decreased to $177.5 million in fiscal 2000 from $213.3 millionin fiscal 1999. Internet net sales increased to $107.3 million in fiscal 2000from $65.2 million in fiscal 1999 as the Company continued to migrate catalogcustomers to the Internet.J.Crew Factory net sales decreased by 5.8% from $102.0 million in fiscal 1999 to$96.1 million in fiscal 2000. The percentage of the Company's total net salesderived from J. Crew Factory decreased to 12.2% in fiscal 2000 from 14.3% infiscal 1999. Comparable store sales for J. Crew Factory decreased by 2.9% infiscal 2000. J. Crew Factory closed one store in fiscal 2000 and 41 stores wereopen at February 3, 2001.Other revenues which consist of shipping and handling fees and royaltiesincreased from $36.6 million to $38.3 million, primarily as a result of anincrease in shipping and handling fees.Cost of sales, including buying and occupancy costs---------------------------------------------------Cost of sales, including buying and occupancy costs as a percentage of revenuesdecreased to 56.2% in fiscal 2000 from 57.4% in fiscal 1999. This decrease wascaused primarily by an increase in initial mark up due to a decrease in the costof merchandise and an improvement in inventory mix in our factory division.Selling, general and administrative expenses--------------------------------------------Selling, general and administrative expenses increased to $301.9 million infiscal 2000 (36.6% of revenues) from $279.3 million in fiscal 1999 (37.2% ofrevenues).General and administrative expenses of the J.Crew brand increased to $239.2million in fiscal 2000 (29.0% of revenues) from $203.6 million in fiscal 1999(27.1% of revenues). This increase resulted primarily from (a) an increase inthe expenses attributable to the increased number of retail stores in operationduring fiscal 2000 compared to fiscal 1999 and (b) an increase in bonusprovision in fiscal 2000 as a result of the increase in operating income.Selling expenses were $62.7 million in fiscal 2000 (7.6% of revenues) comparedto $75.7 million in fiscal 1999 (10.1% of revenues). This decrease was dueprimarily to $6.0 million of direct advertising related to the Internet that wasincurred in fiscal 1999, a decrease in pages circulated from 9.3 billion pagesin fiscal 1999 to 8.7 billion pages in fiscal year 2000 and catalog productionefficiencies.Write-down of assets and other charges in connection with the discontinuance of-------------------------------------------------------------------------------Clifford & Wills----------------An additional charge of $4.1 million was incurred in fiscal 2000 to write offthe remaining balance of the net assets of the Company's Clifford & Willscatalog and factory outlet subsidiaries, primarily inventories.Interest expense----------------Interest expense, net decreased to $ 36.6 million in fiscal 2000 from $38.9million in fiscal 1999. This decrease resulted from lower average borrowingsduring fiscal 2000 under the Revolving Credit Facility and the reduced term loanbalance offset by higher non-cash interest. Average borrowings under theRevolving Credit Facility required to fund inventories and capital expenditureswere $9.8 million in fiscal 2000 compared to $30.8 million in fiscal 1999.Interest expense included non-cash interest and amortization of deferredfinancing costs of $16.4 million in fiscal 2000 compared to $14.2 million infiscal 1999.                                       14Income Taxes------------The effective tax rate was a provision of 38.6% in fiscal 2000 compared to abenefit of (23.6%) in fiscal 1999. The effective tax rate in 1999 was less thanthe normal rate due primarily to the inability of certain subsidiaries to deductnet operating losses for state tax purposes.Liquidity and Capital ResourcesThe Company's sources of liquidity have been primarily cash flows fromoperations and borrowings under the Revolving Credit Facility. The Company'sprimary cash needs have been for capital expenditures incurred primarily foropening new stores and system enhancements, debt service requirements andworking capital.Cash provided by operating activities was $25.6 million in fiscal 2001 comparedto $70.3 million in fiscal 2000. The decrease in cash provided by operationsresulted from a decrease in earnings before interest, taxes and depreciation andamortization of $30.1 million and a change in working capital items of $14.6million.Capital expenditures, net of construction allowances, were approximately $42.6million in fiscal 2001. These expenditures consisted primarily of the opening of34 new J. Crew retail stores and for systems enhancements, primarily the SAPenterprise resource planning system.Capital expenditures are expected to be approximately $25.0 million in fiscal2002, primarily for the opening of at least 15 J. Crew retail stores. Theexpected capital expenditures will be funded from internally generated cashflows and by borrowings from available financing sources.There were no borrowings under the Revolving Credit Facility at February 2, 2002and February 3, 2001. Average borrowings under the Revolving Credit Facilitywere $43.1 for fiscal 2001 and $9.8 million for fiscal 2000. There are noscheduled principal payments of the Company's long term debt during the nextfive years.Effective October 15, 2002, the interest payments accruing on the 13 1/8% SeniorDiscount Debentures will become payable in cash on April 15 and October 15 ofeach year subsequent thereto. The annual cash payments will be approximately$18.6 million.Management believes that cash flow from operations and availability under theRevolving Credit Facility will provide adequate funds for the Company'sforeseeable working capital needs, planned capital expenditures and debt serviceobligations. The Company's ability to fund its operations and make plannedcapital expenditures, to make scheduled debt payments, to refinance indebtednessand to remain in compliance with all of the financial covenants under its debtagreements depends on its future operating performance and cash flow, which inturn, are subject to prevailing economic conditions and to financial, businessand other factors, some of which are beyond its control.The following summarizes the Company's contractual and other commercialobligations as of February 2, 2002 and the effect such obligations are expectedto have on its liquidity and cash flows in future periods.Contractual Obligations               Within 1 year       2 - 3 years     4 - 5 years   after 5 years        Total-----------------------               -------------       -----------     -----------   -------------        -----                                                                        ($ in millions)                                                                                                                      Long term debt                                $  --             $  --           $ --           $279.7        $279.7Operating lease obligations                    46.4              88.6            76.8           139.3         351.1                                              -----             -----           -----          ------        ------                                               46.4              88.6            76.8           419.0         630.8                                              =====             =====           =====          ======        ======                                       15Other Commerical commitments          Within 1 year       2 - 3 years     4 - 5 years   after 5 years         Total----------------------------          -------------       -----------     -----------   -------------         -----                                                                                                                      Letters of Credit                                                 ($ in  millions)       Standby                                $  --             $  --          $   --          $  1.8        $  1.8       Import                                  44.5                --              --              --          44.5                                              -----             -----          ------          ------        ------                                               44.5                --              --             1.8          46.3                                              =====             =====          ======          ======        ======Impact of InflationThe Company's results of operations and financial condition are presented basedupon historical cost. While it is difficult to accurately measure the impact ofinflation due to the imprecise nature of the estimates required, the Companybelieves that the effects of inflation, if any, on its results of operations andfinancial condition have been minor. However, there can be no assurance thatduring a period of significant inflation, the Company's results of operationswould not be adversely affected.SeasonalityThe Company's retail and direct businesses experience two distinct sellingseasons, spring and fall. The spring season is comprised of the first and secondquarters and the fall season is comprised of the third and fourth quarters. Netsales are usually substantially higher in the fall season and selling, generaland administrative expenses as a percentage of net sales are usually higher inthe spring season. Approximately 35% of annual net sales in fiscal 2001 occurredin the fourth quarter. The Company's working capital requirements also fluctuatethroughout the year, increasing substantially in September and October inanticipation of the holiday season inventory requirements.Recent Accounting PronouncementsIn July 2001, the FASB issued Statement of Financial Standards No. 141,"Business Combinations" and Statement of Financial Accounting Standards No. 142,"Goodwill and Other Intangible Assets". SFAS 141 eliminates thepooling-of-interests method of accounting for business combinations initiatedafter June 30, 2001 and modifies the application of the purchase accountingmethod effective for transactions that are completed after June 30, 2001. SFAS142 eliminates the requirement to amortize goodwill and intangible assets havingindefinite useful lives but requires testing at least annually for impairment.Intangible assets that have finite lives will continue to be amortized overtheir useful lives. SFAS 142 will apply to goodwill and intangible assetsarising from transactions completed before and after the Statement's effectivedate of January 1, 2002. These statements had no effect on the Company'sfinancial statements in fiscal 2001 and are not anticipated to have any effectin fiscal 2002.In June 2001, the FASB issued SFAS No. 143, Accounting for Asset RetirementObligations. SFAS No. 143 requires the Company to record the fair value of anasset retirement obligation as a liability in the period in which it incurs alegal obligation associated with the retirement of tangible long-lived assets.The Company also records a corresponding asset which is depreciated over thelife of the asset. Subsequent to the initial measurement of the asset retirementobligation, the obligation will be adjusted at the end of each period toreflect the passage of time and changes in the estimated future cash flowsunderlying the obligation. SFAS No. 143 is effective for fiscal years beginningafter June 15, 2002. Management does not believe that the adoption of SFAS No.143 will have a significant impact on the Company's financial statements.In August 2001, the FASB issued SFAS No. 144, Accounting for the Impairment orDisposal of Long-Lived Assets. SFAS No. 144 addresses financial accounting andreporting for the impairment or disposal of long-lived assets and requirescompanies to separately report discontinued operations and extends thatreporting to a component of an entity that either has been disposed of or isclassified as held for sale. This Statement requires that long-lived assets bereviewed for impairment whenever events or changes in circumstances indicatethat the carrying amount of an asset may not be recoverable. SFAS No. 144 iseffective for fiscal years beginning after December 15, 2001. The adoption ofSFAS No. 144 will not have any impact on the Company's financial statements.                                       16EITF Issue No. 00-14 "Accounting for Certain Sales Incentives" will be effectivein the first quarter of fiscal 2002. This EITF addresses the accounting for andclassification of various sales incentives. The adoption of the provisions ofthis EITF will not have a material effect on the Company's financial statementsin fiscal 2002.MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION ANDRESULTS OF OPERATIONS - J. CREW OPERATING CORP.This discussion should be read in conjunction with the audited consolidatedfinancial statements of J. Crew Operating Corp. and subsidiaries for thetwo-year period ended February 2, 2002 and notes thereto included elsewhere inthis Annual Report on Form 10-K.Results of Operations---------------------Fiscal 2001 Compared to Fiscal 2000Revenues--------Revenues in the fiscal year ended February 2, 2002 decreased 5.8% to $778.0million from $826.0 million in the fiscal year ended February 3, 2001. Thefiscal year ended February 2, 2002 consisted of 52 weeks compared to 53 weeks infiscal year 2000. Net sales for the fifty-third week were $10.8 million.J. Crew Retail net sales decreased by 2.2% from $406.8 million in fiscal 2000 to$398.0 million in fiscal 2001. The percentage of the Company's total net salesderived from J. Crew Retail increased to 53.7% in fiscal year 2001 compared to51.6% in fiscal 2000. The decrease in net sales was due to a decrease of 15.5%in comparable store sales. This decrease offset a 30% increase in the number ofstores from 105 at February 3, 2001 to 136 at February 2, 2002.J. Crew Direct net sales (which includes net sales from catalog and Internetoperations) decreased by 9.3% from $284.8 million in fiscal 2000 to $258.2million in fiscal 2001. The percentage of the Company's total net sales derivedfrom J. Crew Direct decreased to 34.8% in fiscal 2001 from 36.2% in fiscal 2000.Catalog net sales decreased to $135.3 million in fiscal 2001 from $177.5 millionin fiscal 2000 pages circulated decreased from 8.7 million in fiscal 2000 to 8.2billion in fiscal 2001. Internet net sales increased to $122.9 million in fiscal2001 from $107.3 million in fiscal 2000 as the Company continued to migratecatalog customers to the Internet.J.Crew Factory net sales decreased from $96.1 million in fiscal 2000 to $85.1million in fiscal 2001. The percentage of the Company's total net sales derivedfrom J. Crew Factory decreased to 11.5% in fiscal 2001 from 12.2% in fiscal2000. Comparable store sales for J. Crew Factory decreased by 10.5% in fiscal2001. There were 41 J. Crew Factory stores at February 2, 2002 and February 3,2001.Other revenues which consist of shipping and handling fees and royaltiesdecreased to $36.7 million in fiscal 2001 from $38.3 million in fiscal 2000,primarily as a result of a decrease in shipping and handling fees which isattributable to the decrease in net sales of J.Crew Direct.Cost of sales, including buying and occupancy costs----------------------------------------------------Cost of sales (including buying and occupancy costs) as a percentage of revenuesincreased to 59.4% in fiscal 2001 from 56.2% in fiscal 2000. This increase wascaused by a significant increase in markdowns as a result of the highlypromotional retail environment and an increase in buying and occupancy costscaused by a decrease in leverage related to the decline in comp store sales.Selling, general and administrative expenses--------------------------------------------Selling, general and administrative expenses decreased to $294.9 million infiscal 2001 (37.9% of revenues) from $301.2 million in fiscal 2000 (36.5% ofrevenues).                                       17General and administrative expenses of the J.Crew brand decreased to $234.1million in fiscal 2001 (30.1% of revenues) from $238.5 million in fiscal 2000(28.9% of revenues). This decrease resulted from a decrease in bonus provisionin fiscal 2001 and the cost cutting initiatives instituted in the first quarterof 2001 which were offset by the additional retail stores in operation and a$10.1 million increase in depreciation and amortization during fiscal 2001.Selling expenses were $60.8 million in fiscal 2001 (7.8% of revenues) comparedto $62.7 million in fiscal 2000 (7.6% of revenues). This decrease was dueprimarily to a decrease in pages circulated from 8.7 billion pages in fiscalyear 2000 to 8.2 billions pages in fiscal 2001.Interest expense----------------Interest expense, net was $20.9 million in fiscal 2001 compared to $22.8 millionin fiscal 2000. The decrease resulted from the pay off of the term loan inJanuary 2001 and a decrease in interest rates offset by higher averageborrowings in fiscal 2001. Average borrowings under the Revolving CreditFacility required to fund inventories and capital expenditures were $43.1million in fiscal 2001 compared $9.8 million in fiscal 2000.Income Taxes------------The effective tax rate was a benefit of 46.7% in fiscal 2001 compared to aprovision of 35.9% in fiscal 2000. The state tax provision in 2000 was reducedby the utilization of net operating loss carryovers.ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKThe Company's principal market risk relates to interest rate sensitivity, whichis the risk that future changes in interest rates will reduce net income or thenet assets of the Company. The Company's variable rate debt consists ofborrowings under the Revolving Credit Facility. The interest rates are afunction of the bank prime rate or LIBOR. A one percentage point change in thebase interest rate would result in approximately $500,000 change in incomebefore income taxes.The Company enters into letters of credit to facilitate the internationalpurchase of merchandise. The letters of credit are primarily denominated in U.S.dollars. Outstanding letters of credit at February 2, 2002 were approximately$46.3 million.The Company has a licensing agreement in Japan which provides for royaltypayments based on sales of J. Crew merchandise as denominated in yen. TheCompany has from time to time entered into forward foreign exchange contracts tominimize this risk. There were no forward foreign exchange contracts outstandingduring fiscal year 2001.ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATAThe Financial Statements are set forth herein commencing on page F-1 of thisReport.ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND          FINANCIAL DISCLOSURENot applicable.                                       18                                    PART IIIInformation required by Items 10-14 with respect to Operating Corp. has beenomitted pursuant to General Instruction I of Form 10-K. Information required byItems 10-14 with respect to Holdings is described below.ITEM 10.    DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANTThe following table sets forth the name, age and position of individuals who areserving as directors of Holdings and executive officers of Holdings andOperating Corp. Each Director of Holdings will hold office until the next annualmeeting of shareholders or until his or her successor has been elected andqualified. Officers are elected by the respective Boards of Directors and serveat the discretion of such Board.Name                                        Age               Position----                                        ---               --------                                                                    Emily Woods............................     40                Director, Chairman of the BoardMark A. Sarvary........................     42                Director, Chief Executive OfficerDavid Bonderman........................     59                DirectorRichard W. Boyce.......................     47                DirectorGregory D. Brenneman...................     40                DirectorJohn W. Burden, III....................     65                DirectorBasha Cohen............................     41                Senior Vice President, Womens Product DevelopmentJames G. Coulter.......................     42                DirectorDonald Fleming.........................     54                Executive Vice President, StoresScott Formby...........................     40                Executive Vice President, DesignBlair Gordon...........................     39                Executive Vice President, Creative DirectorArlene S. Hong.........................     33                Senior Vice President, General Counsel and                                                              Corporate SecretaryScott D. Hyatt.........................     44                Senior Vice President, ManufacturingWalter Killough........................     47                Chief Operating OfficerDavid F. Kozel.........................     46                Executive Vice President, Human ResourcesNicholas Lamberti......................     59                Vice President, Corporate ControllerScott M. Rosen.........................     43                Executive Vice President, Chief Financial OfficerMichael J. Scandiffio..................     53                Executive Vice President, MensDavid M. Schwarz.......................     51                DirectorThomas W. Scott........................     36                DirectorCarol Sharpe...........................     47                Executive Vice President, WomensBrian T. Swette........................     48                DirectorJosh S. Weston.........................     73                DirectorJosh S. Weston.........................     73                Director                                       19Emily Woods         Ms. Woods became Chairman of the Board of  Directors of Holdings in1997. Ms. Woods is also a director and Chairman of the Board of Operating Corp.Ms. Woods co-founded the J. Crew brand in 1983. Ms. Woods has also served asChief Executive Officer and Vice-Chairman of Holdings and as Chief ExecutiveOfficer of Operating Corp. She is also a director of Yankee Candle Company, Inc.Mark A. Sarvary         Mr. Sarvary has been Chief Executive Officer of the Company and adirector of Holdings since May 1999. He was President/General Manager of theNestle Frozen Food Division of Nestle USA from 1996 to 1999.David Bonderman         Mr. Bonderman became a director of Holdings in 1997. Mr. Bonderman is afounding partner of Texas Pacific Group and has been Managing General Partner ofTPG since 1992. Mr. Bonderman serves on the Boards of Directors of ProquestCompany, Continental Airlines, Inc., Co-Star Group, Inc., Denbury ResourcesInc., Ducati Motor Holdings S.p.A., Magellan Health Services, Inc., OxfordHealth Plans, Inc., Paradyne Networks, Inc., RyanAir Holdings PLC., ONSemiconductor Corporation, Washington Mutual, Inc., Agenesys, Inc. and SeagateTechnology, Inc.Richard W. Boyce         Mr. Boyce became a director of Holdings in 1997 and served as ChiefExecutive Officer of the Company during portions of 1997 and 1999 while alsoproviding operating oversight to the remainder of the TPG portfolio. Mr. Boyceis the senior operating partner of Texas Pacific Group. Prior to joining TexasPacific Group in 1997, Mr. Boyce was employed by PepsiCo from 1992 to 1997, mostrecently as Senior Vice President of Operations for Pepsi-Cola, North America.He was Chairman of Favorite Brands International Holding Corp., which filed forprotection under Chapter 11 of the Bankruptcy Code in 1999. He also serves onthe Boards of Directors of Del Monte Foods Corp., MEMC Electronic Materials,Inc., Punch Group Ltd., and ON Semiconductor Corporation.Gregory D. Brenneman         Mr. Brenneman became a director of Holdings in 1998. Mr. Brenneman hasbeen Chairman and Chief Executive Officer of Turnworks, Inc. (private equityfirm) since 1994. He was President and Chief Operating Officer of ContinentalAirlines, Inc. from 1995 to 2001. He also serves as director of Automatic DataProcessing and Home Depot, Inc.John W. Burden, III         Mr. Burden became a director of Holdings in 1998.  Mr. Burden has beena retail consultant for more than five years. He also serves as a director ofSaks Incorporated and Chicos Fas Inc.Basha Cohen         Ms. Cohen has been Senior Vice President, Womens Product Development ofthe Company since 2000. Prior thereto, she was Senior Vice President, GeneralMerchandising Manager, Womens Mail Order and Retail since 1999 and Senior VicePresident, General Merchandising Manager, Womens Mail Order from 1998 to 1999.Prior to joining the Company, Ms. Cohen was Senior Vice President, Design andBuying of Laura Ashley PLC (retail apparel company) for three years.James G. Coulter         Mr. Coulter became a director of Holdings in 1997. Mr. Coulter is afounding partner of Texas Pacific Group and has been Managing General Partner ofTPG for more than eight years. Mr. Coulter serves on the Boards of Directors ofGenesis Health Ventures, Inc., Globespan, Inc., Seagate Technology, Inc., MEMCElectronic Materials, Inc., Evolution Global Partners and Zhone Technologies.Donald Fleming         Mr. Fleming has been Executive Vice President, Stores of the Companysince May 2001 and prior thereto he was Senior Vice President, Factory since1999. Before joining the Company, he was Northeast Regional Director ofVictoria's Secret (retail apparel company) since 1996.                                       20Scott Formby        Mr. Formby has been Executive Vice President, Design of the Companysince 1999. His employment with the Company terminated on April 18, 2002.Prior thereto, he was Vice President, Design for more than five years.Blair Gordon         Mr. Gordon has been Executive Vice President, Creative Director of theCompany since January 2002. Prior thereto, he was Executive Vice President,Specialty Retail of Nautica Enterprises, Inc. (retail apparel company) since2000 and Vice President, Creative Services of Polo Ralph Lauren Corporation(retail apparel company) from 1997 to 2000.Arlene S. Hong         Ms. Hong has been Senior Vice President, General Counsel and CorporateSecretary of the Company since February 2002 and Vice President and AssociateGeneral Counsel since 2000. Prior to joining the Company, she practiced law atthe New York offices of the international law firm of Proskauer Rose LLP formore than three years.Scott D. Hyatt         Mr. Hyatt has been Senior Vice President, Manufacturing of the Companysince 1998. Prior thereto, he was with Express, a division of the Limited, Inc.(retail apparel company), as Vice President, Production and Sourcing from 1996to 1998Walter Killough         Mr. Killough has been Chief Operating Officer of the Company since1999. He was Senior Vice President, General Manager, Mail Order from 1997 to1999 and prior thereto, he was Senior Vice President of Clifford & Wills, asubsidiary of the Company, for more than five years.David F. Kozel         Mr. Kozel has been Executive Vice-President, Human Resources of theCompany since February 2002 and Senior Vice President, Human Resources since1999. Prior thereto, he was with Grey Advertising Inc. (advertising servicescompany) as Vice President, Human Resources since 1998, and Vice President,Human Resources of Deluxe Corporation (check printing and electronic paymentprocessing services company) from 1997 to 1998.Nicholas Lamberti         Mr. Lamberti has been Vice President - Corporate Controller of theCompany for more than five years.Scott M. Rosen         Mr. Rosen has been Executive Vice President and Chief Financial Officerof the Company since 1999, Senior Vice President and Chief Financial Officerfrom 1998 until then and Chief Financial Officer of the Mail Order division ofthe Company for four years prior thereto.Michael J. Scandiffio         Mr. Scandiffio has been Executive Vice President, Mens since June 2001.Prior thereto, he was Executive Vice President, Merchandising and Design ofPacific Sunwear of California, Inc. (retail apparel company) since 1999 andPresident of the retail division of Brooks Brothers (retail apparel company)from 1997 to 1999.David M. Schwarz         Mr. Schwarz became a director of Holdings in October 2001.  Mr. Schwarzhas been President and Chief Executive Officer of David M. Schwarz /Architectural Services, Inc. (architectural services firm) for more than fiveyears.Thomas W. Scott         Mr. Scott became a director of Holdings  in January 2002.  Mr. Scott isa founding partner of Nantucket Allserve Inc. (beverage supplier) and has beenCo-Chairman since 1989 and Co-Chairman and Co-Chief Executive Officer from 1989to 2000. Mr. Scott has also been Co-Chairman of Shelflink (supply chain softwarecompany) since 2000.                                       21     Ms. Sharpe has been Executive Vice President, Womens of the Company sinceJune 2001 and prior thereto was in the positions of Executive Vice President -Merchandising - Brand, Senior Vice President, General Merchandising Manager,Retail and Senior Vice President and General Merchandising Manager-Women's since1998. She was Vice President, Women's for more than 5 years prior to 1998.Brian T. Swette     Mr. Swette became a director of Holdings in 1998. He has beenVice-President of Corporate Development of eBay Inc. (person-to-person tradingcommunity on the Internet), since 2001 and prior thereto he was Chief OperatingOfficer since 1999 and Senior Vice President of Marketing and International from1998 to 1999. Prior to joining eBay, he was Executive Vice President and ChiefMarketing Officer-Global Beverages of Pepsi-Cola Beverages from 1996 andExecutive Vice President Marketing-North America of Pepsi-Cola Beverages from1994 to 1996. He is also a director of eBay.Josh S. Weston     Mr. Weston became a director of Holdings in 1998.  He has been HonoraryChairman of the Board of Directors of Automatic Data Processing (computingservices business) since 1998. He was Chairman of the Board of Automatic DataProcessing from 1996 until 1998 and Chairman and Chief Executive Officer formore than five years prior thereto. Mr. Weston is also a director of GentivaHealth Services, Inc., Aegis Communications Group, Inc., and Russ Berrie &Company, Inc.                                       22ITEM 11. EXECUTIVE COMPENSATIONThe following table sets forth compensation paid by the Company for fiscal years2001, 2000, and 1999 to each individual serving as its chief executive officerduring fiscal 2001 and to each of the four other most highly compensatedexecutive officers of the Company as of the end of fiscal 2001.                                                                                      Long-Term Compensation                                              Annual Compensation                  Awards              Payouts                                        ------------------------------------------------------------------------                                                                                                SecuritiesName                                                           Other Annual      Restricted     Underlying    LTIP       All OtherAnd                           Fiscal      Salary     Bonus     Compensation        Stock         Options/    Payouts   CompensationPrincipal Position             Year        ($)        ($)          ($)          Award(s)($)(1)   SARS (#)(1)   ($)         ($)-----------------------------------------------------------------------------------------------------------------------------------                                                                                                                                   Emily Woods                   2001    $1,000,000          --    $        --           --           --          --    $  5,250(4) Chairman  (2)                 2000     1,000,000   1,000,000             --           --           --          --       5,250(4)                               1999     1,000,000   1,000,000             --           --           --          --       5,000(4) Mark Sarvary                  2001       675,000          --             --           --           --          --       5,250(4) Chief Executive Officer                                                                                                 5,250(4)                               2000       675,000     502,500             --           --           --          --      60,000(5)                               1999       425,000     335,000      1,000,000(3)        --      272,000          --     135,000(5) Basha Cohen                   2001       400,000          --             --           --           --          --       5,250(4) Senior Vice President, Womens Product Development    2000       400,000     210,000             --           --           --          --       5,250(4)                               1999       400,000     100,000             --           --           --          --          -- Scott Formby Executive Vice President,     2001       450,000          --             --           --           --          --       4,558(4) Design (6)                               2000       450,000     337,500             --           --       10,000          --       4,558(4)                               1999       422,000     106,800             --           --        8,800          --       5,000(4) Carol Sharpe Executive Vice President,     2001       400,000          --             --           --           --          --       5,250(4) Women's                       2000       400,000     360,000             --           --           --          --       5,250(4)                               1999       362,500     240,000        360,000(3)        --       12,000          --       5,000(4)____________(1)   There is no established public market for shares of Holdings Common Stock.      Holders of restricted stock have the same right to receive dividends as      other holders of Holdings Common Stock. Holdings has not paid any cash      dividends on its Common Stock.(2)   Ms. Woods was granted 661,600 shares of Holdings Common Stock ("Woods      Restricted Shares"), on October 17, 1997 of which 78,600 shares vested      immediately upon grant, 194,400 shares vested on each of October 17, 2000      and 2001 and 194,200 shares will vest on October 17, 2002.(3)   This amount is a signing bonus.(4)   Represents Company matching contributions to 401(k) plan.(5)   Relocation.(6)   Mr. Formby's employment with the Company terminated on April 18, 2002.                                       23The following Table shows information concerning stock options to purchaseshares of Holdings Common Stock granted to any of the named executive officersduring fiscal year 2001.                                                Option Grants In Fiscal Year 2001                                                                                          Assumed Annual Rates Of                                                                                       Stock Price Appreciation For                            Individual Grants                                                  Option Term-------------------------------------------------------------------------------------------------------------------------                     Number of           Percent Of                    Securities          Total Options                    Underlying           Granted To                      Options           Employees In         Exercise       ExpirationName             Granted(#) (1)          Fiscal Year        Price($/Sh)        Date           5%($)        10% ($)-------------------------------------------------------------------------------------------------------------------------                                                                                                                     None___________(1)     The Company has not granted any SARs.        The following Table shows the number of stock options held to purchaseshares of Holdings Common Stock by the named executive officers at the end offiscal year 2001. The named executive officers did not exercise any stockoptions in fiscal year 2001.              Aggregated Option Exercises in Fiscal Year 2001 and Fiscal Year-End Option Values                                                                                      Number Of Securities                                                                                     Underlying Unexercised                                                                                 Options At Fiscal Year End (1)                                                                                               (#)Name                                                                                Exercisable/Unexercisable----                                                                                -------------------------                                                                                      Basha Cohen.................................................................             20,000/  5,000Scott Formby (2)............................................................             34,240/ 15,760Mark Sarvary ...............................................................            108,800/163,200Carol Sharpe ...............................................................             24,800/ 12,200Emily Woods ................................................................            131,200/361,000__________(1)   There is no established public market for shares of Holdings Common Stock.(2)   Mr. Formby's employment with the Company terminated on April 18, 2002.                                       24Employment Agreements and Other Compensation ArrangementsMs. Woods has an employment agreement with Holdings and Operating Corp. (the"Employers") which provides that, for a period of five years beginning onOctober 17, 1997, she will serve as Chairman of the Board of Directors ofHoldings. The employment agreement provides for a minimum annual base salary of$1.0 million, and an annual target bonus of up to $1.0 million based onachievement of earnings objectives to be determined each year. The employmentagreement also provided for the grant of 661,600 shares of Holdings Common Stock(the "Woods Restricted Shares") and the reimbursement of income taxes incurredby Ms. Woods in connection with such grant. (See footnote 2 to the ExecutiveCompensation Table for information on the vesting of the Woods RestrictedShares). Ms. Woods is also entitled to various executive benefits andperquisites under the employment agreement.Under the terms of stock options awarded to Ms. Woods under the Company's StockOption Plan, all unvested options shall become exercisable (i) if Ms. Woods'employment is terminated by Holdings without cause, by Ms. Woods for good reasonor by reason of death or disability, or (ii) in the event of a change in controlof Holdings. Because of a change in Ms. Woods' duties and responsibilities, uponthe termination of Ms. Woods' employment, she will be entitled to severancebenefits and other benefits as described in the February 4, 2000 amendment toher employment agreement.Mr. Sarvary has an employment agreement with Operating Corp., which providesthat, for a period of five years commencing on May 10, 1999, he will serve asChief Executive Officer of Operating Corp. The Employers also agreed to causeMr. Sarvary to be elected to the Board of Directors of Holdings. The employmentagreement provides for a minimum annual base salary of $670,000 and an annualtarget bonus of 50% of his annual base salary based on achievement of earningsobjectives to be determined each year. The employment agreement also providesfor the payment of a signing bonus of $1,000,000 and the grant of options topurchase 272,000 shares of Holdings Common Stock as well as the grant ofadditional stock options to purchase 68,000 shares on the earlier of the date ofan initial public offering of Holdings Common Stock or May 10, 2004. Mr. Sarvaryis also entitled to various executive benefits and perquisites under theemployment agreement.In the event of a change in Mr. Sarvary's duties and responsibilities, upon thetermination of Mr. Sarvary's employment, he will be entitled to receiveseverance and other benefits described in the January 15, 2002 amendment to hisemployment agreement. These include the payment of an amount equal to two timeshis base salary and the continuation of medical and life insurance benefits fora period of time after the termination date. In addition, the portion of hisstock options that are vested as of the termination of his employment willremain exercisable for three years.Ms. Cohen has a letter agreement with Operating Corp. which provides that, inthe event of her termination by Operating Corp. without Cause (as that term isdefined in the letter agreement), she will receive a continuation of her basesalary and medical benefits for a period of one year after the termination dateand the payment of any bonus that she would otherwise have received for thefiscal year ending before the termination date.Mr. Formby has a letter agreement with Operating Corp. which provides that, inthe event of the termination of his employment with Operating Corp. withoutCause (as that term is defined in the letter agreement), he will receive acontinuation of his base salary and medical benefits for a period of one yearafter the termination date. Mr. Formby's employment with the Company terminatedon April 18, 2002 as a result of which he is entitled to receive theaforementioned benefits.                                       25Ms. Sharpe has an employment agreement with Operating Corp. which provides that,for a period of five years commencing on April 30, 1999, she will serve asExecutive Vice President-Merchandising of Operating Corp. The employmentagreement provides for a minimum annual base salary of $400,000 and an annualtarget bonus of 60% of her annual base salary based on achievement of earningsobjectives to be determined for each year. The employment agreement alsoprovides for a signing bonus of $360,000 and the grant of options to purchase12,000 shares of Holdings Common Stock. The employment agreement provides forcontinuation of salary for a period of one year if Ms. Sharpe's employment isterminated without Cause (as defined in the Agreement). Ms. Sharpe's employmentagreement also provides that if, on April 30, 2003, the aggregate spread betweenthe fair market value per share and the exercise price per share of her optionsto purchase 34,600 shares of Holdings Common Stock does not equal or exceed$1,124,500, then Operating Corp. will pay her a cash payment equal to any suchshortfall, subject to adjustment in the event she has disposed of any of theshares underlying such options.The Woods Restricted Shares and any shares of Holdings Common Stock acquired byMs. Woods, Mr. Sarvary, Mr. Formby, Ms. Sharpe and Ms. Cohen pursuant to theexercise of options are subject to a shareholders' agreement providing forcertain transfer restrictions, registration rights and customary tag-along anddrag-along rights.Compensation Committee Interlocks and Insider ParticipationMs. Woods, Chairman, and Mr. Boyce, a director and former Chief ExecutiveOfficer of the Company, are members of the Compensation Committee of Holdings.Compensation of DirectorsAn attendance fee of $10,000 for each Board of Directors meeting (up to amaximum of $40,000 per year) is paid to each Director who is neither an employeeof the Company nor a representative of TPG. Directors have the option to receiveall or a portion of that fee paid in cash or in shares of Holdings Common Stockat a per share purchase price equal to the fair market value thereof.ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENTThe following table sets forth information regarding the beneficial ownership ofthe Common Stock of Holdings as of March 15, 2002 for each person who is knownto Holdings to be the beneficial owner of 5% or more of Holdings Common Stock.The holders listed have sole voting power and investment power over the sharesheld by them, except as indicated by the notes following the table.                               Name and Address                          Amount and Nature of         Percent ofTitle of Class                 of Beneficial Owner                       Beneficial Ownership           Class----------------------------------------------------------------------------------------------------------------------                                                                                                             Common Stock                   TPG Partners II, L.P.                     7,313,797.6 shares (1)          59%                               301 Commerce Street, Suite 3300                               Fort Worth, TX 76102Common Stock                   Emily Woods                               2,396,376.6 shares (2)          19%                               J. Crew Group, Inc.                               770 Broadway                               New York, NY 10003___________(1)   These shares of Common Stock are held by TPG and the following affiliates      of TPG (collectively, "TPG Affiliates"): TPG Parallel II L.P., TPG      Partners II L.P. and TPG Investors II, L.P.(2)   Includes (a) 131,200 shares not currently owned but which are issuable      upon the exercise of stock options awarded under the Company's Stock      Option Plan that are currently exercisable, and (b) 194,200 shares of      Common Stock that have not vested and are held in custody by the Company      until vesting thereof.                                       26         The following table sets forth information regarding the beneficialownership of each class of equity securities of Holdings as of March 15, 2002for (i) each director, (ii) each of the executive officers identified in thetable set forth under Item 11. "Executive Compensation", and (iii) all directorsand executive officers as a group. The holders listed have sole voting power andinvestment power over the shares held by them, except as indicated by the notesfollowing the table.                                                                          Number of Shares                                                                              and Nature of           Percent ofTitle of Class                       Name of Beneficial Owner           Beneficial Ownership             Class----------------------------------------------------------------------------------------------------------------------                                                                                                             Common Stock                         David Bonderman                       7,313,797.6(1)                 59%Common Stock                         Richard W. Boyce                           55,200(2)                  *Common Stock                         Gregory D. Brenneman                       13,000                     *Common Stock                         John W. Burden, III                     4,466.276                     *Common Stock                         Basha Cohen                                20,000(2)Common Stock                         James G. Coulter                      7,313,797.6(1)                 59%Common Stock                         Scott Formby                               34,240(2)(4)               *Common Stock                         Mark A. Sarvary                           163,200(2)                  *Common Stock                         David M. Schwarz                            1,232                     *Common Stock                         Thomas W. Scott                                 0                     *Common Stock                         Carol Sharpe                               27,200(2)                  *Common Stock                         Brian T. Swette                        20,012.276                     *Common Stock                         Josh S. Weston                         19,612.276                     *Common Stock                         Emily Woods                           2,396,376.6(3)                 19%Common Stock                         All Directors and executive            10,156,617(1)(2)(3)           81%                                     officers as a groupSeries A Preferred Stock             David Bonderman                         73,474.58(1)                 79%Series A Preferred Stock             Gregory D. Brenneman                           60                     *Series A Preferred Stock             James G. Coulter                        73,474.58(1)                 79%Series A Preferred Stock             Brian T. Swette                                60                     *Series A Preferred Stock             Josh S. Weston                                 60                     *Series A Preferred Stock             Emily Woods                             2,978.505                     3%Series A Preferred Stock             All Directors and executive            76,633.085                    83%                                     officers as a group__________*Represents less than 1% of the class.(1)  Attributes ownership of the shares owned by TPG Affiliates to Messrs.     Bonderman and Coulter, who are partners of TPG. Each of Messrs. Bonderman     and Coulter disclaim beneficial ownership of the shares owned by TPG     Affiliates.(2)  These are shares not currently owned but which are issuable upon the     exercise of stock options awarded under the Company's Stock Option Plan     that are currently exercisable or become exercisable within 60 days.(3)  Includes (a) 131,200 shares not currently owned but which are issuable upon     the exercise of stock options awarded under the Company's Stock Option Plan     that are currently exercisable, and (b) 194,200 shares of Common Stock that     have not vested and are held in custody by the Company until vesting     thereof.(4)  Mr. Formby's employment with the Company terminated on April 18, 2002.                                       27ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS     In connection with Mr. Sarvary's relocation to the Company's headquarters,the Company loaned Mr. Sarvary $1.0 million on an interest-free basis topurchase a residence. The largest amount outstanding in fiscal year 2001 was$950,000. The loan is secured by a mortgage on that residence and $850,000 isstill outstanding.     Holdings and its subsidiaries entered into a tax sharing agreementproviding (among other things) that each of the subsidiaries will reimburseHoldings for its share of income taxes determined as if such subsidiary hadfiled its tax returns separately from Holdings.                                       28                                     PART IVITEM 14.       EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-KJ. Crew Group, Inc.-------------------(a)      1.    Financial Statements               The following financial statements of J. Crew Group, Inc. and               subsidiaries are included in Item 8:               (i)    Report of KPMG LLP, Independent Auditors               (ii)   Consolidated Balance Sheets as of February 2, 2002 and                      February 3, 2001               (iii)  Consolidated Statements of Operations - Years ended                      February 2, 2002, February 3, 2001 and January 29, 2000               (iv)   Consolidated Statements of changes in Stockholders'                      Deficit -Years ended February 2, 2002, February 3, 2001                      and January 29, 2000               (v)    Consolidated Statements of Cash Flows - Years ended                      February 2, 2002, February 3, 2001 and January 29, 2000               (vi)   Notes to consolidated financial statements         2.    Financial Statements Schedules               Schedule II    Valuation and Qualifying Accounts         3.    Exhibits               The exhibits listed on the accompanying Exhibit Index are               incorporated by reference herein and filed as part of this               report.(b)      Reports on Form 8-K         J. Crew Group, Inc., has not filed any reports on Form 8-K during the         fiscal quarter ended February 2, 2002.(c)      Exhibits         See Item 14(a)3 above(d)      Financial Statement Schedules         See Item 14(a)1 and 14(a)2 above                                       29J. Crew Operating Corp.----------------------(a)      1.    Financial Statements               The following financial statements of J. Crew Operating Corp. and               subsidiaries are included in Item 8:               (i)    Report of KPMG LLP, Independent Auditors               (ii)   Consolidated Balance Sheets - as of February 2, 2002 and                      February 3, 2001               (iii)  Consolidated Statements of Operations - Years ended                      February 2, 2002, February 3, 2001and January 31, 2000               (iv)   Consolidated Statements of Cash Flows - Years ended                      February 2, 2002, February 3, 2001 and January 29, 2000               (v)    Notes to consolidated financial statements         2.    Financial Statement Schedules               Schedule II Valuation and Qualifying Accounts         3.    Exhibits               The exhibits listed in the accompanying Exhibit Index are               incorporated by reference herein and filed as part of this               report.(b)      Reports on Form 8-K         J. Crew Operating Corp., has not filed any reports on Form 8-K during         the fiscal quarter ended February 2, 2002.(c)      Exhibits               See Item 14(a)3 above(d)      Financial Statement Schedules               See Item 14(a) 1 and 14(a) 2 above                                       30                                   SIGNATURES         Pursuant to the requirements of Section 13 or 15(d) of the SecuritiesExchange Act of 1934, each registrant has duly caused this report to be signedon its behalf by the undersigned, thereunto duly authorized.                                              J. CREW GROUP, INC.Date: April 17, 2002                          J. CREW OPERATING CORP.                                              By: /s/ Mark A. Sarvary                                                  -------------------                                                  Mark A. Sarvary                                                  Chief Executive Officer         Pursuant to the requirements of the Securities Exchange Act of 1934,this report has been signed below by the following persons on behalf of eachregistrant and in the capacities indicated, on April 17, 2002.              Signature                                                Title              ---------                                                ------                                                                        /s/ Emily Woods                                  Director; Chairman of the Board         ---------------------------         Emily Woods         /s/ Mark A. Sarvary                              Director; Chief Executive Officer         ---------------------------                      (Principal Executive Officer)         Mark A. Sarvary         /s/ Scott M. Rosen                               Executive Vice President, Chief Financial         ---------------------------                      Officer (Principal Financial Officer)         Scott M. Rosen         /s/ Nicholas Lamberti                            Vice President, Corporate Controller         ---------------------------                      (Principal Accounting Officer)         Nicholas Lamberti         /s/ David Bonderman                              Director         ---------------------------         David Bonderman         /s/ Richard W. Boyce                             Director         ---------------------------         Richard W. Boyce         /s/ Gregory D. Brenneman                         Director         ---------------------------         Gregory D. Brenneman         /s/ John W. Burden, III                          Director         ---------------------------         John W. Burden, III         /s/ James G. Coulter                             Director         ---------------------------         James G. Coulter         /s/ David M. Schwarz                             Director         ---------------------------         David M. Schwarz         /s/ Thomas W. Scott                              Director         ---------------------------         Thomas W. Scott         /s/ Brian T. Swette                              Director         ---------------------------         Brian T. Swette         /s/ Josh S. Weston                               Director         ---------------------------         Josh S. Weston                                      S-1Independent Auditors' ReportThe Board of Directors and StockholdersJ. Crew Group, Inc. and Subsidiaries:We have audited the consolidated financial statements of J. Crew Group, Inc. andsubsidiaries (the "Company") as listed in the accompanying Index. In connectionwith our audits of the consolidated financial statements, we also have auditedthe financial statement schedule listed in the accompanying index. Theseconsolidated financial statements and financial statement schedule are theresponsibility of the Company's management. Our responsibility is to express anopinion on these consolidated financial statements and financial statementschedule based on our audits.We conducted our audits in accordance with auditing standards generally acceptedin the United States of America. Those standards require that we plan andperform the audit to obtain reasonable assurance about whether the financialstatements are free of material misstatement. An audit includes examining, on atest basis, evidence supporting the amounts and disclosures in the financialstatements. An audit also includes assessing the accounting principles used andsignificant estimates made by management, as well as evaluating the overallfinancial statement presentation. We believe that our audits provide areasonable basis for our opinion.In our opinion, the consolidated financial statements referred to above presentfairly, in all material respects, the financial position of J. Crew Group, Inc.and subsidiaries as of February 2, 2002 and February 3, 2001 and the results oftheir operations and their cash flows for each of the years in the three-yearperiod ended February 2, 2002, in conformity with accounting principlesgenerally accepted in the United States of America. Also, in our opinion, therelated financial statement schedule when considered in relation to the basicconsolidated financial statements taken as a whole, presents fairly, in allmaterial respects the information set forth therein.                                                       KPMG LLPMarch 25, 2002, except as to note 6,which is as of April 17, 2002New York, NY                                       F-1                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                           Consolidated Balance Sheets                                                                                 February 2,         February 3,                                 Assets                                             2002                 2001                                 ------                                             ----                 ----                                                                                          (in thousands)                                                                                                             Current assets:     Cash and cash equivalents                                                    $  16,201            $  32,930     Merchandise inventories                                                        138,918              140,667     Prepaid expenses and other current assets                                       27,026               23,740                                                                                  ---------            ---------          Total current assets                                                    $ 182,145            $ 197,337                                                                                  ---------            ---------Property and equipment - at cost:     Land                                                                             1,610                1,460     Buildings and improvements                                                      11,700               11,432     Furniture, fixtures and equipment                                              105,292               70,541     Leasehold improvements                                                         170,195              144,906     Construction in progress                                                         4,903               22,983                                                                                  ---------            ---------                                                                                    293,700              251,322          Less accumulated depreciation and amortization                            106,427               85,746                                                                                  ---------            ---------                                                                                    187,273              165,576                                                                                  ---------            ---------Deferred income tax assets                                                           18,071               14,362Other assets                                                                         13,831               12,586                                                                                  ---------            ---------          Total assets                                                            $ 401,320            $ 389,861                                                                                  =========            =========                            Liabilities and Stockholders' Deficit                            -------------------------------------Current liabilities:     Accounts payable                                                             $  66,703            $  49,705     Other current liabilities                                                       61,788               75,168     Income taxes payable                                                             8,840               17,581     Deferred income tax liabilities                                                  5,650                5,401                                                                                  ---------            ---------          Total current liabilities                                                 142,981              147,855                                                                                  ---------            ---------Deferred credits and other long-term liabilities                                     67,235               56,043                                                                                  ---------            ---------Long-term debt                                                                      279,687              264,292                                                                                  ---------            ---------Redeemable preferred stock                                                          230,460              200,018                                                                                  ---------            ---------Stockholders' deficit                                                              (319,043)            (278,347)                                                                                  ---------            ---------          Total liabilities and stockholders' deficit                             $ 401,320            $ 389,861                                                                                  =========            =========See accompanying notes to consolidated financial statements.                                       F-2                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                      Consolidated Statements of Operations                                                                                    Years ended                                                                                    -----------                                                                   February 2,      February 3,         January 29,                                                                   -----------      ----------          -----------                                                                      2002              2001                2000                                                                      ----              ----                ----                                                                                    (in thousands)                                                                                                                Revenues:   Net sales                                                       $ 741,280          $ 787,658          $ 714,119   Other                                                              36,660             38,317             36,577                                                                   ---------          ---------          ---------                                                                     777,940            825,975            750,696Operating costs and expenses:   Cost of goods sold, including buying and occupancy costs          462,371            463,909            431,193   Selling, general and administrative expenses                      295,568            301,865            279,302   Write off of software development costs                                --                 --              7,018   Write down of assets and other charges in connection with    discontinuance of Clifford & Wills                                    --              4,130              4,000                                                                   ---------          ---------          ---------                                                                     757,939            769,904            721,513                                                                   ---------          ---------          ---------         Income from operations                                       20,001             56,071             29,183Interest expense - net                                               (36,512)           (36,642)           (38,861)Gain on sale of Popular Club Plan                                         --                 --              1,000                                                                   ---------          ---------          ---------         Income/(loss) before income taxes                           (16,511)            19,429             (8,678)(Provision) benefit for income taxes                                   5,500             (7,500)             2,050                                                                   ---------          ---------          ---------         Net income/(loss)                                         $ (11,011)         $  11,929          $  (6,628)                                                                   =========          =========          =========See accompanying notes to consolidated financial statements.                                       F-3                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                      Consolidated Statements of Cash Flows                                                                                        Years ended                                                                                        -----------                                                                     February 2,        February 3,        January 29,                                                                     -----------        -----------        -----------                                                                        2002               2001               2000                                                                        ----               ----               ----                                                                                       (in thousands)                                                                                                                  Cash flows from operating activities:Net income/(loss)                                                    $(11,011)          $ 11,929           $ (6,628)Adjustments to reconcile net income/(loss) to net cash  provided by operating activities:     Depreciation and amortization                                     31,718             22,600             19,241     Write off of software development costs                               --                 --              7,018     Amortization of deferred financing costs                           1,997              2,793              2,196     Non-cash interest expense                                         15,395             13,608             11,989     Deferred income taxes                                             (3,460)                27             (6,840)     Non-cash compensation expense                                      1,574                649                636     Gain on sale of subsidiary                                            --                 --             (1,000)     Write down of assets and other charges in connection     with discontinued catalog                                             --              4,130              4,000Changes in operating assets and liabilities:  Merchandise inventories                                               1,749            (10,739)            26,094  Net assets held for disposal                                             --              4,797              4,450  Prepaid expenses and other current assets                            (3,286)             6,343             16,646  Other assets                                                         (3,416)            (2,788)              (777)  Accounts payable                                                     16,998              8,754                821  Other liabilities                                                   (13,767)             5,263             12,892  Income taxes payable                                                 (8,741)             2,894              3,407                                                                     --------           --------           --------     Net cash provided by operating activities                         25,750             70,260             94,145                                                                     --------           --------           --------Cash flows from investing activities:  Capital expenditures                                                (61,862)           (55,694)           (48,684)  Proceeds from construction allowances                                19,287             13,519              7,431                                                                     --------           --------           --------     Net cash used in investing activities                            (42,575)           (42,175)           (41,253)                                                                     --------           --------           --------Cash flows from financing activities:  Decrease in notes payable, bank                                          --                 --            (14,000)  Repayment of long-term debt                                              --            (34,000)           (10,000)  Proceeds from the issuance of common stock                               96                178                158  Repurchase of common stock                                               --                (26)                --                                                                     --------           --------           --------     Net cash provided by/(used in) financing activities                   96            (33,848)           (23,842)                                                                     --------           --------           --------  Increase (decrease) in cash and cash equivalents                    (16,729)            (5,763)            29,050  Cash and cash equivalents at beginning of year                       32,930             38,693              9,643                                                                     --------           --------           --------  Cash and cash equivalents at end of year                           $ 16,201           $ 32,930           $ 38,693                                                                     ========           ========           ========  Supplementary cash flow information:     Income taxes paid (refunded)                                    $  6,442           $  4,279           $ (7,570)                                                                     ========           ========           ========     Interest paid                                                   $ 19,389           $ 20,513           $ 24,792                                                                     ========           ========           ========  Noncash financing activities:     Dividends on redeemable preferred stock                         $ 30,442           $ 26,484           $ 22,986                                                                     ========           ========           ========See accompanying notes to consolidated financial statements.                                       F-4                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES           Consolidated Statements of Changes in Stockholders' Deficit                          (in thousands, except shares)                                           Common stock          Additional    Retained                     Deferred       Stock-                                           ------------            paid-in     earnings        Treasury      compen-      holders'                                          Shares       Amount      capital    (Deficit)         stock        sation       deficit                                          ------       ------      -------    ---------         -----        ------       -------                                                                                                                                  Balance at January 30, 1999           12,196,600   $        1   $   70,379   $ (301,564)   $   (2,325)   $   (2,264)   $ (235,773)Net loss                                      --           --           --       (6,628)           --            --        (6,628)Preferred stock dividends                     --           --           --      (22,986)           --            --       (22,986)Issuance of common stock                  17,665           --          158           --            --            --           158Amortization of restricted stock              --           --           --           --            --           636           636                                      ----------   ----------   ----------   ----------    ----------    ----------    ----------Balance at January 29, 2000           12,214,265   $        1   $   70,537   $ (331,178)   $   (2,325)   $   (1,628)   $ (264,593)                                      ==========   ==========   ==========   ==========    ==========    ==========    ==========Net loss                                      --           --           --       11,929            --            --        11,929Preferred stock dividends                     --           --           --      (26,484)           --            --       (26,484)Issuance of common stock                  18,400           --          178           --            --            --           178Amortization of restricted stock              --           --           --           --            --           649           649Repurchase of common stock                    --           --           --           --           (26)           --           (26)                                      ----------   ----------   ----------   ----------    ----------    ----------    ----------Balance at February 3, 2001           12,232,665   $        1   $   70,715   $ (345,733)   $   (2,351)   $     (979)   $ (278,347)                                      ==========   ==========   ==========   ==========    ==========    ==========    ==========Net loss                                      --           --           --      (11,011)           --            --       (11,011)Preferred stock dividends                     --           --           --      (30,442)           --            --       (30,442)Issuance of common stock                   5,524           --           96           --            --            --            96Amortization of restricted stock              --           --           --           --            --           661           661                                      ----------   ----------   ----------   ----------    ----------    ----------    ----------Balance at February 2, 2002           12,238,189   $        1   $   70,811   $ (387,186)   $   (2,351)   $     (318)   $ (319,043)                                      ==========   ==========   ==========   ==========    ==========    ==========    ==========See accompanying notes to consolidated financial statements.                                       F-5                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000(1) Nature Of Business And Summary Of Significant Accounting Policies     (a) Principles of Consolidation         The accompanying consolidated financial statements include the accounts         of J. Crew Group, Inc. ("Holdings") and its wholly-owned subsidiaries         (collectively, the "Company"). All significant intercompany balances         and transactions have been eliminated in consolidation.     (b) Business         The Company designs, contracts for the manufacture of, markets and         distributes men's and women's apparel and accessories. The Company's         products are marketed, primarily in the United States, through retail         stores, catalogs, and the Internet. The Company is also party to a         licensing agreement which grants the licensee exclusive rights to use         the Company's trademarks in connection with the manufacture and sale of         products in Japan. The license agreement provides for payments based on         a specified percentage of net sales.         The Company is subject to seasonal fluctuations in its merchandise         sales and results of operations. The Company expects its sales and         operating results generally to be lower in the first and second         quarters than in the third and fourth quarters (which include the         back-to-school and holiday seasons) of each fiscal year.         A significant amount of the Company's products are produced in the Far         East through arrangements with independent contractors. As a result,         the Company's operations could be adversely affected by political         instability resulting in the disruption of trade from the countries in         which these contractors are located or by the imposition of additional         duties or regulations relating to imports or by the contractor's         inability to meet the Company's production requirements.     (c) Fiscal Year         The Company's fiscal year ends on the Saturday closest to January 31.         The fiscal years 2001, 2000, and 1999 ended on February 2, 2002 (52         weeks), February 3, 2001 (53 weeks) and January 29, 2000 (52 weeks).     (d) Cash Equivalents         For purposes of the consolidated statements of cash flows, the Company         considers all highly liquid debt instruments, with maturities of 90         days or less when purchased, to be cash equivalents. Cash equivalents,         which were $7,895,000 and $18,331,000 at February 2, 2002 and February         3, 2001, are stated at cost, which approximates market value.                                       F-6                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000     (e) Merchandise Inventories         Merchandise inventories are stated at the lower of cost (determined on         a first-in, first-out basis) or market. The Company capitalizes certain         design, purchasing and warehousing costs in inventory.     (f) Advertising and Catalog Costs         Direct response advertising which consists primarily of catalog         production and mailing costs, are capitalized and amortized over the         expected future revenue stream. The Company accounts for catalog costs         in accordance with the AICPA Statement of Position ("SOP") 93-7,         "Reporting on Advertising Costs." SOP 93-7 requires that the         amortization of capitalized advertising costs be the amount computed         using the ratio that current period revenues for the catalog cost pool         bear to the total of current and estimated future period revenues for         that catalog cost pool. Deferred catalog costs, included in prepaid         expenses and other current assets, as of February 2, 2002 and February         3, 2001 were $7,959,000 and $10,600,000. Catalog costs, which are         reflected in selling and administrative expenses, for the fiscal years         2001, 2000, and 1999 were $65,477,000, $69,000,000, and $84,077,000.         All other advertising costs are expensed as incurred. Advertising         expenses were $6,671,000 for fiscal year 1999. Advertising costs were         not significant in all other years.     (g) Property and Equipment         Property and equipment are stated at cost. Buildings and improvements         are depreciated by the straight-line method over the estimated useful         lives of twenty years. Furniture, fixtures and equipment are         depreciated by the straight-line method over the estimated useful         lives, ranging from three to ten years. Leasehold improvements are         amortized over the shorter of their useful lives or related lease         terms.         Significant systems development costs are capitalized and amortized on         a straight-line basis over periods ranging from three to five years.         Approximately $8.5 million and $15.0 million of system development         costs were capitalized in fiscal years 2001 and 2000.         The Company receives construction allowances upon entering into certain         store leases. These construction allowances are recorded as deferred         credits and are amortized over the term of the related lease.     (h) Debt Issuance Costs         Debt issuance costs (included in other assets) of $6,906,000 and         $8,703,000 at February 2, 2002 and February 3, 2001 are amortized over         the term of the related debt agreements.     (i) Income Taxes         The provision for income taxes includes taxes currently payable and         deferred taxes resulting from the tax effects of temporary differences         between the financial statement and tax bases of assets and         liabilities, in accordance with Statement of Financial Accounting         Standards ("SFAS") No. 109, "Accounting for Income Taxes."                                       F-7                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000     (j) Revenue Recognition         Revenue is recognized for catalog and internet sales when merchandise         is shipped to customers and at the time of sale for retail sales. The         Company accrues a sales return allowance for estimated returns of         merchandise subsequent to the balance sheet date that relate to sales         prior to the balance sheet date. Amounts billed to customers for         shipping and handling fees related to catalog and internet sales are         included in other revenues at the time of shipment. Expenses associated         with shipping and handling functions are included in cost of goods         sold.     (k) Store Preopening Costs         Costs associated with the opening of new retail and outlet stores are         expensed as incurred.     (l) Derivative Financial Instruments         Derivative financial instruments are used by the Company from time to         time to manage its interest rate and foreign currency exposures. The         Company may enter into (a) interest rate swaps to convert fixed rate         debt to variable rates or (b) forward foreign exchange contracts as         hedges relating to identifiable currency positions to reduce the risk         from exchange rate fluctuations. Effective in the first quarter of 2001         the Company adopted SFAS No. 133, "Accounting for Derivative         Instruments and Certain Hedging Activities," as amended by SFAS No.         138, "Accounting for Certain Derivative Instruments and Certain Hedging         Activities." SFAS No. 133 and SFAS No. 138 require that all derivative         instruments be recorded either as assets or liabilities on the balance         sheet at their respective fair values. SFAS No. 133 also establishes         criteria for a derivative to qualify as a hedge for accounting         purposes. Changes in the fair value of derivative financial instruments         are either recognized periodically in income or stockholders' equity,         depending on whether the derivative is being used to hedge changes in         fair value or cash flows. The adoption of SFAS 133 did not have a         material effect on the Company's financial statements; therefore a         transition adjustment was not necessary. There were no derivative         financial instruments outstanding at February 2, 2002.     (m) Use of Estimates in the Preparation of Financial Statements         The preparation of financial statements in conformity with generally         accepted accounting principles requires management to make estimates         and assumptions that affect the reported amounts of assets and         liabilities and disclosure of contingent assets and liabilities at the         date of the financial statements and the reported amounts of revenues         and expenses during the reporting period. Actual results could differ         from those estimates.     (n) Impairment of Long-Lived Assets and for Long-Lived Assets to Be         Disposed of         The Company reviews long-lived assets and certain identifiable         intangibles for impairment whenever events or changes in circumstances         indicate that the carrying amount of an asset may not be recoverable.         The Company assesses the recoverability of such assets based upon         estimated undiscounted cash flow forecasts.         During fiscal 1999 the Company wrote off $7,018,000 of capitalized         computer software costs which were impaired by the Company's decision         to adopt an enterprise resource planning system for its future         information technology requirements.                                      F-8     (o) Stock Based Compensation         The Company accounts for stock-based compensation using the intrinsic         value method of accounting for employee stock options as permitted by         SFAS No. 123, "Accounting for Stock-Based Compensation". Accordingly,         compensation expense is not recorded for options granted if the option         price is equal to or in excess of the fair market price at the date of         grant, as determined by management.     (p) Reclassifications         Certain amounts in the prior year have been reclassified to conform         with the current year presentation.     (q) Recent Accounting Pronouncements         In July 2001, the FASB issued Statement of Financial Standards No. 141,         "Business Combinations" and Statement of Financial Accounting Standards         No. 142, "Goodwill and Other Intangible Assets". SFAS 141 eliminates         the pooling-of-interests method of accounting for business combinations         initiated after June 30, 2001 and modifies the application of the         purchase accounting method effective for transactions that are         completed after June 30, 2001. SFAS 142 eliminates the requirement to         amortize goodwill and intangible assets having indefinite useful lives         but requires testing at least annually for impairment. Intangible         assets that have finite lives will continue to be amortized over their         useful lives. SFAS 142 will apply to goodwill and intangible assets         arising from transactions completed before and after the Statement's         effective date of January 1, 2002. These statements had no effect on         the Company's financial statements in fiscal 2001 and are not         anticipated to have any effect in fiscal 2002.         In June 2001, the FASB issued SFAS No. 143, Accounting for Asset         Retirement Obligations. SFAS No. 143 requires the Company to record the         fair value of an asset retirement obligation as a liability in the         period in which it incurs a legal obligation associated with the         retirement of tangible long-lived assets. The Company also records a         corresponding asset which is depreciated over the life of the asset.         Subsequent to the initial measurement of the asset retirement         obligation, the obligation will be adjusted at the end of each period         to reflect the passage of time and changes in the estimated future cash         flows underlying the obligation. SFAS No. 143 is effective for fiscal         years beginning after June 15, 2002. Management does not believe that         the adoption of SFAS No. 143 will have a significant impact on the         Company's financial statements.         In August 2001, the FASB issued SFAS No. 144, Accounting for the         Impairment or Disposal of Long-Lived Assets. SFAS No. 144 addresses         financial accounting and reporting for the impairment or disposal of         long-lived assets and requires companies to separately report         discontinued operations and extends that reporting to a component of an         entity that either has been disposed of or is classified as held for         sale. This Statement requires that long-lived assets be reviewed for         impairment whenever events or changes in circumstances indicate that         the carrying amount of an asset may not be recoverable. SFAS No. 144 is         effective for fiscal years beginning after December 15, 2001. The         adoption of SFAS No. 144 will not have any impact on the Company's         financial statements.         EITF Issue No. 00-14 "Accounting for Certain Sales Incentives" will be         effective in the first quarter of fiscal 2002. This EITF addresses the         accounting for and classification of various sales incentives. The         adoption of the provisions of this EITF will not have a material effect         on the Company's financial Statements in fiscal 2002.                                       F-9                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000(2)      Events of September 11, 2001         The terrorist events of September 11, 2001 resulted in the destruction         of the Company's retail store located at the World Trade Center in New         York City, resulting in the loss of inventories and store fixtures,         equipment and leasehold improvements. These losses and the resulting         business interruption are covered by insurance policies maintained by         the Company.         The statement of operations for the year ended February 2, 2002         includes losses of $1.9 million relating to inventories and stores         fixtures, equipment and leasehold improvements. Insurance recoveries         have been recorded to the extent of the losses recognized. Additional         insurance recoveries will be recorded at the time of settlement         including recoveries for business interruption which were not         determinable as of February 2, 2002. (3)     Disposal of Businesses         (a) Popular Club Plan         In accordance with a sale agreement dated November 24, 1998 the Company         sold all of the capital stock of Popular Club Plan, Inc. and         subsidiaries ("PCP") to The Fingerhut Companies, Inc. effective as of         October 30, 1998 for gross proceeds of $42.0 million in cash. A gain on         the sale of PCP of $10.0 million was included in the statement of         operations for fiscal 1998. An additional gain of $1.0 million was         recognized in fiscal 1999 from the reversal of certain estimated         liabilities recorded at the date of sale.         (b) Clifford & Wills         In 1998, management of the Company made a decision to exit the catalog         and outlet store operations of Clifford & Wills ("C&W"). Revenues and         expenses of C&W for fiscal 1999 and 2000 were not material and as a         result have been netted in the accompanying consolidated statements of         operations.         In February 2000, the Company sold certain intellectual property assets         to Spiegel Catalog Inc. for $3.9 million. In connection with this sale         the Company agreed to cease the fulfillment of catalog orders but         retained the right to operate C&W outlet stores and conduct other         liquidation sales of inventories through December 31, 2000. After         consideration of the proceeds from the sale and other terms of the         agreement the Company provided an additional $4,000,000 to write down         inventories to net realizable value as of January 29, 2000. At February         3, 2001, the Company determined that the realizable value of the         remaining net assets of C&W, primarily inventories, was less than their         carrying amounts and an additional charge of $4,130,000 was taken.                                       F-10                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000(4)   Other Current Liabilities      Other current liabilities consist of:                                                                                      February 2,          February 3,                                                                                         2002                 2001                                                                                         ----                 ----                                                                                                                         Customer liabilities                                                        $ 11,381,000         $ 12,251,000         Accrued catalog and marketing costs                                            3,655,000            4,515,000         Taxes, other than income taxes                                                 2,930,000            3,686,000         Accrued interest                                                               4,690,000            4,746,000         Accrued occupancy                                                              1,036,000            2,339,000         Reserve for sales returns                                                      6,475,000            6,530,000         Accrued compensation                                                           1,697,000           11,051,000         Other                                                                         29,924,000           30,050,000                                                                                     ------------         ------------                                                                                     $ 61,788,000         $ 75,168,000                                                                                     ------------         ------------ (5)     Long-Term Debt         Long term debt consists of:                                                                                      February 2,          February 3,                                                                                         2002                 2001                                                                                         ----                 ----                                                                                                                         10-3/8% senior subordinated notes (a)                                        150,000,000          150,000,000         13-1/8% senior discount debentures (b)                                       129,687,000          114,292,000                                                                                     ------------         ------------               Total                                                                 $279,687,000         $264,292,000                                                                                     ============         ============     (a) The senior subordinated notes are unsecured general obligations of         J. Crew Operating Corp., a subsidiary of Holdings, and are subordinated         in right of payment to all senior debt. Interest on the notes accrues         at the rate of 10-3/8% per annum and is payable semi-annually in         arrears on April 15 and October 15. The notes mature on October 15,         2007 and may be redeemed at the option of the issuer subsequent to         October 15, 2002 at prices ranging from 105.188% of principal in 2002         to 100% in 2005 and thereafter.     (b) The senior discount debentures were issued in aggregate principal         amount of $142.0 million at maturity and mature on October 15, 2008.         These debentures are senior unsecured obligations of Holdings. Cash         interest will not accrue prior to October 15, 2002. However, the         Company records non-cash interest expense as an accretion of the         principal amount of the debentures at a rate of 13-1/8% per annum.         Interest will be payable in arrears on April 15 and October 15 of each         year subsequent to October 15, 2002. The senior discount debentures may         be redeemed at the option of Holdings on or after October 15, 2002 at         prices ranging from 106.563% of principal to 100% in 2005 and         thereafter.         There are no maturities of long-term debt required during the next five         years.                                      F-11                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000(6)      Lines of Credit         On October 17, 1997, the Company entered into a syndicated revolving         credit agreement (the "Revolving Credit Agreement") with a group of         banks. This agreement was amended on March 18, 1998, November 23, 1998,         April 20, 1999 and April 17, 2002. Borrowings may be utilized to fund         the working capital requirements of the Company including issuance of         stand-by and trade letters of credit and bankers' acceptances. The         maximum amount available under this agreement is $175.0 million.         Borrowings are secured by a perfected first priority security interest         in all assets of the Company's subsidiaries and bear interest, at the         Company's option, at a base rate equal to the Administrative Agent's         Eurodollar rate plus an applicable margin or an alternate base rate         equal to the highest of the Administrative Agent's prime rate, a         certificate of deposit rate plus 1% or the Federal Funds effective rate         plus one-half of 1% plus, in each case, an applicable margin. The         Revolving Credit Agreement matures on October 17, 2003.         Maximum borrowings under revolving credit agreements were $95,000,000,         $34,000,000, and $58,000,000 during fiscal years 2001, 2000 and 1999         and average borrowings were $ 43,100,000, $9,800,000, and $30,800,000.         There were no borrowings outstanding at February 2, 2002 and February         3, 2001.         Outstanding letters of credit established to facilitate international         merchandise purchases at February 2, 2002 and February 3, 2001 amounted         to $46,300,000 and $50,948,000.         The provisions of the Revolving Credit Agreement, as amended, require         that the Company maintain certain levels of (i) leverage ratio, (ii)         interest coverage ratio and (iii) inventory coverage ratio; provide for         limitations on capital expenditures, sale and leaseback transactions,         liens, investments, sales of assets and indebtedness; and prohibit the         payment of cash dividends on shares of common stock. (7)     Common Stock         The restated certificate of incorporation authorizes Holdings to issue         up to 100,000,000 shares of common stock; par value $.01 per share. At         February 2, 2002, shares issued were 12,238,189 and shares outstanding         were 11,748,789. In April 1999 the Board of Directors approved a 200         for 1 stock split of Holdings common stock in the form of a stock         dividend. During 1999, 2000 and 2001 directors converted fees into         17,665, 18,400 and 5,524 shares of Holdings common stock. (8)     Redeemable Preferred Stock         The restated certificate of incorporation authorizes Holdings to issue         up to:         (a) 1,000,000 shares of Series A cumulative preferred stock; par value         $.01 per share; and         (b) 1,000,000 shares of Series B cumulative preferred stock; par value         $.01 per share.         At February 2, 2002, 92,800 shares of Series A Preferred Stock and         32,500 shares of Series B Preferred Stock were outstanding.                                       F-12                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000         The Preferred Stock accumulates dividends at the rate of 14.5% per         annum (payable quarterly) for periods ending on or prior to October 17,         2009. Dividends compound to the extent not paid in cash. On October 17,         2009, Holdings is required to redeem the Series B Preferred Stock and         to pay all accumulated but unpaid dividends on the Series A Preferred         Stock. Thereafter, the Series A Preferred Stock will accumulate         dividends at the rate of 16.5% per annum. Subject to restrictions         imposed by certain indebtedness of the Company, Holdings may redeem         shares of the Preferred Stock at any time at redemption prices ranging         from 103% of liquidation value plus accumulated and unpaid dividends at         October 17, 1998 to 100% of liquidation value plus accumulated and         unpaid dividends at October 17, 2000 and thereafter. In certain         circumstances (including a change of control of Holdings), subject to         restrictions imposed by certain indebtedness of the Company, Holdings         may be required to repurchase shares of the Preferred Stock at         liquidation value plus accumulated and unpaid dividends.         Accumulated but unpaid dividends amounted to $105,460,000 at February         2, 2002. Dividends are recorded as an increase to redeemable preferred         stock and a reduction of retained earnings. (9)     Commitments and Contingencies         (a)  Operating Leases              As of February 2, 2002, the Company was obligated under various              long-term operating leases for retail and outlet stores,              warehouses, office space and equipment requiring minimum annual              rentals. These operating leases expire on varying dates through              2014. At February 2, 2002 aggregate minimum rentals in future              periods are, as follows:               Fiscal year                                            Amount               -----------                                            ------                  2002                                              $ 46,354,000                  2003                                                45,979,000                  2004                                                42,585,000                  2005                                                40,051,000                  2006                                                36,785,000                  Thereafter                                         139,305,000              Certain of these leases include renewal options and escalation              clauses and provide for contingent rentals based upon sales and              require the lessee to pay taxes, insurance and other occupancy              costs.              Rent expense for fiscal 2001, 2000, and 1999 was $46,573,000,              $45,138,000, and $39,474,000, including contingent rent based on              store sales of $1,023,000, $1,974,000, and $2,600,000.         (b)  Employment Agreements              The Company is party to employment agreements with certain              executives which provide for compensation and certain other              benefits. The agreements also provide for severance payments under              certain circumstances.         (c)  Litigation              The Company is subject to various legal proceedings and claims              that arise in the ordinary conduct of its business. Although the              outcome of these claims cannot be predicted with certainty,              management does not believe that the ultimate resolution of these              matters will have a material adverse effect on the Company's              financial condition or results of operations.                                       F-13                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000(10)     Employee Benefit Plan         The Company has a thrift/savings plan pursuant to Section 401 of the         Internal Revenue Code whereby all eligible employees may contribute up         to 15% of their annual base salaries subject to certain limitations.         The Company's contribution is based on a percentage formula set forth         in the plan agreement. Company contributions to the thrift/savings plan         were $1,334,000, $1,241,000, and $1,320,000 for fiscal 2001, 2000 and         1999.(11)     License Agreement         The Company has a licensing agreement through January 2003 with Itochu         Corporation, a Japanese trading company. The agreement permits Itochu         to distribute J. Crew merchandise in Japan. The Company earns royalty         payments under the agreement based on the sales of its merchandise.         Royalty income, which is included in other revenues, for fiscal 2001,         2000, and 1999 was $2,560,000, $3,020,000, and $2,505,000(12)     Interest Expense - Net         Interest expense, net consists of the following:                                 2001             2000             1999                                 ----             ----             ----Interest expense             $34,810,000      $34,390,000      $36,903,000Amortization of deferred financing costs      1,997,000        2,793,000        2,196,000Interest income                 (295,000)        (541,000)        (238,000)                             -----------      -----------      -----------Interest expense, net        $36,512,000      $36,642,000      $38,861,000                             -----------      -----------      -----------         Interest expense in fiscal 1999 includes $1,029,000 incurred in         connection with the settlement of a sales and use tax assessment.(13)     Other Revenues         Other revenue consists of the following:                                  2001             2000                 1999                                  ----             ----                 ----Shipping and handling fees    $34,100,000      $35,297,000          $34,072,000Royalties                       2,560,000        3,020,000            2,505,000                              -----------      -----------          -----------                              $36,660,000      $38,317,000          $36,577,000                              ===========      ===========          ===========(14)     Financial Instruments         The following disclosure about the fair value of financial instruments         is made in accordance with the requirements of SFAS No. 107,         "Disclosures About Fair Value of Financial Instruments." The fair value         of the Company's long-term debt is estimated to be approximately         $187,191,000 and $202,793,000 at February 2, 2002 and February 3, 2001,         and is based on dealer quotes or quoted market prices of the same or         similar instruments The carrying amounts of long-term debt were         $279,687,000 and $264,292,000 at February 2, 2002 and February 3, 2001.         The carrying amounts reported in the consolidated balance sheets for         cash and cash equivalents, notes payable-bank, accounts payable and         other current liabilities approximate fair value because of the         short-term maturity of those financial instruments. The estimates         presented herein are not necessarily indicative of amounts the Company         could realize in a current market exchange.                                       F-14                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000(15)     Income Taxes         The Company accounts for income taxes in accordance with SFAS No. 109,         "Accounting for Income Taxes". This statement requires the use of the         asset and liability method of accounting for income taxes. Under the         asset and liability method, deferred taxes are determined based on the         difference between the financial reporting and tax bases of assets and         liabilities using enacted tax rates in effect in the years in which the         differences are expected to reverse.The income tax provision/(benefit) consists of:                                                                         2001                2000            1999                                                                         ----                ----            ----                                                                                                                        Current:             Foreign                                               $     260,000        $   300,000     $    250,000             Federal                                                  (2,400,000)         6,253,000        3,100,000             State and local                                             100,000            920,000        1,440,000                                                                   -------------        -----------     ------------                                                                      (2,040,000)         7,473,000        4,790,000                                                                   -------------        -----------     ------------         Deferred - Federal, state and local                          (3,460,000)            27,000       (6,840,000)                                                                   -------------        -----------     ------------                 Total                                             $  (5,500,000)       $ 7,500,000     $ (2,050,000)                                                                   =============        ===========     ============A reconciliation between the provision/(benefit) for income taxes based on theU.S. Federal statutory rate and the Company's effective rate is as follows.                                                                         2001                   2000            1999                                                                         ----                   ----            ----                                                                                                                                      Federal income tax rate                                   (35.0)%                 35.0 %           (35.0)%              State and local income taxes, net                 of federal benefit                                      (2.3)                   7.6               7.0              Nondeductible expenses and other                            4.0                   (4.0)              4.4                                                                        -------                ------            ------              Effective tax rate                                        (33.3)%                 38.6 %           (23.6)%                                                                        =======                ======            ======                                       F-15                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000The tax effect of temporary differences which give rise to deferred tax assetsand liabilities are:                                                                                February 2,              February 3,                                                                                   2002                     2001                                                                                   ----                     ----                                                                                                                         Deferred tax assets:              Original issue discount                                         $  20,836,000               $ 15,007,000              State and local NOL carryforwards                                   1,900,000                  1,900,000              Reserve for sales returns                                           2,603,000                  2,625,000              Other                                                               3,766,000                  3,412,000                                                                              -------------               ------------                                                                                 29,105,000                 22,944,000                                                                              -------------               ------------         Deferred tax liabilities:              Prepaid catalog and other prepaid expenses                         (8,841,000)                (8,026,000)              Difference in book and tax basis                  for property and equipment                                     (7,903,000)                (5,957,000)                                                                              -------------               ------------                                                                                (16,744,000)               (13,983,000)                                                                              -------------               -------------                Net deferred income tax asset                                 $  12,421,000               $  8,961,000                                                                              ==============              ============         Management believes that it is more likely than not that the results of         future operations will generate sufficient taxable income to realize         the deferred tax assets. The Company has state and local income tax net         operating loss carryforwards of varying amounts.                                      F-16                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000(16)     Stock Options         The J. Crew Group, Inc. Stock Option Plan (the "Option Plan") was         adopted by the Company in 1997. Under the terms of the Option Plan, an         aggregate of 1,910,000 shares are available for grant to certain key         employees or consultants. The options have terms of seven to ten years         and become exercisable over a period of five years. Options granted         under the Option Plan are subject to various conditions, including         under some circumstances, the achievement of certain performance         objectives.         A summary of stock option activity for the Plan was, as follows:                                               2001                         2000                      1999                                               ----                         ----                      ----                                                     Weighted                    Weighted                   Weighted                                                     --------                    --------                   --------                                                      average                     average                    average                                                      -------                     -------                    -------                                      Shares   exercise price      Shares  exercise price     Shares  exercise price                                      -------  --------------      ------  --------------     ------  --------------                                                                                                                        Outstanding, beginning of year      1,788,750          $ 9.15    1,532,800         $ 8.87     997,200         $ 8.00              Granted                 283,000           14.53      374,700          10.17     772,800           9.47              Exercised                    --             --        (2,000)          6.82           -              -              Cancelled              (262,960)           9.31     (116,750)          8.72    (237,200)          7.14                                   ----------          ------    ---------         ------   ---------         ------Outstanding, end of year            1,808,790          $ 9.97    1,788,750         $ 9.15   1,532,800         $ 8.87                                   ----------          ------    =========         ======   =========         ======Options exercisable at end of year    728,950          $ 9.21      583,000         $ 9.24     318,040         $ 7.97                                   ==========          ======    =========         ======   =========         ======(17)     Employee Restricted Stock         Under the terms of an employment agreement with a key executive 661,600         shares of restricted stock were awarded in fiscal 1997. These shares         vest through October 2002. Deferred compensation is charged to expense         over the vesting period.(18)     Segment Information         The Company operates in one business segment. The Company designs,         contracts to manufacture and markets men's, women's, and children's         apparel, shoes and accessories under the J. Crew brand name. The brand         is marketed through various channels of distribution including retail         and factory outlet stores, catalogs, the Internet and licensing         arrangements with third parties. During 1998, the Company decided to         discontinue the operations of its C&W brand. Fiscal 1999 and 2000         include charges of $4,000,000 and $4,130,000 primarily to write down         inventories to net realizable value. (See note 3 to the consolidated         financial statements).         All of the Company's identifiable assets are located in the United         States. Export sales are not significant.                                      F-17                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000Corporate and other expenses include expenses incurred by the corporate officeand certain non-recurring expenses that are not allocated to specific businessunits. Corporate and other expenses in fiscal 1999 include the write off ofimpaired software development costs.Segment assets represent the assets used directly in the operations of eachbusiness unit such as inventories and property and equipment. Corporate assetsconsist principally of investments, deferred financing costs deferred income taxassets and certain capitalized software.The accounting policies used for segment reporting are consistent with thosedescribed in the summary of significant accounting policies.                                                                    [$ in thousands]Revenues                                          2001                    2000                    1999                                                  ----                    ----                    ----                                                                                                      J. Crew                                        $ 777,940               $ 825,975               $ 750,696                                               ---------               ---------               ---------Income from operationsJ. Crew                                           21,575                  61,094                  41,052Clifford & Wills                                      --                  (4,130)                 (4,000)Corporate and other expenses                      (1,574)                   (893)                 (7,869)                                               ---------               ---------               ---------Income from operations                            20,001                  56,071                  29,183                                               ---------               ---------               ---------Interest expense, net                             36,512                 (36,642)                (38,861)Gain on sale of PCP                                   --                      --                   1,000                                               ---------               ---------               ---------Income/(loss) before income taxes              $ (16,511)              $  19,429               $  (8,678)                                               =========               =========               =========Depreciation and amortizationJ. Crew                                        $  31,568               $  22,448               $  19,051Corporate                                            150                     152                     190                                               ---------               ---------               ---------                                               $  31,718               $  22,600               $  19,241                                               =========               =========               =========Identifiable assets                                                                                                      J. Crew                                        $ 360,882               $ 342,541               $ 305,552Clifford & Wills                                      --                      --                   8,927Corporate                                         40,438                  47,320                  59,125                                               ---------               ---------               ---------                                               $ 401,320               $ 389,861               $ 373,604                                               =========               =========               =========Capital expendituresJ. Crew                                        $  59,846               $  55,394               $  39,435Corporate                                          2,016                     300                   9,249                                               ---------               ---------               ---------                                               $  61,862               $  55,694               $  48,684                                               =========               =========               =========                                      F-18                             J. CREW GROUP, INC. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000(19)     Quarterly Financial Information (Unaudited)         -------------------------------                                                           ($ in millions)                           13 weeks         13 weeks          13 weeks         13 weeks          52 weeks                              ended            ended             ended            ended             ended                             5/5/01           8/4/01           11/3/01           2/2/02            2/2/02                             ------           ------           -------           ------            ------                                                                                                           Net sales                    $158.9           $160.5            $187.1           $234.8            $741.3Gross profit                   68.2             60.5              82.8            104.1             315.6Net income (loss)            $ (9.3)          $ (8.6)           $   .3           $  6.6            $(11.0)                           13 weeks         13 weeks          13 weeks         14 weeks          53 weeks                              ended            ended             ended            ended             ended                            4/29/00          7/29/00          10/28/00        2/3/01(a)           2/03/01                            -------          -------          --------        ---------           -------                                                                                                           Net sales                    $158.0           $162.2            $194.0           $273.5            $787.7Gross profit                   72.8             71.0              90.2            128.1             362.1Net income (loss)            $ (5.2)          $ (5.1)           $  4.5           $ 17.7            $ 11.9(a)  includes $4.1 million writedown of net assets of C&W.                                      F-19SCHEDULE II VALUATION AND QUALIFYING ACCOUNTS                                           beginning     charged to cost  charged to other               ending                                            balance        and expenses      accounts       deductions   balance                                                                             ($ in thousands)                                                                                                                  Inventory reserve----------------- (deducted from inventories)fiscal year ended:February 2, 2002                            $ 7,360        $ 1,007(a)         $   --        $    --      $ 8,367February 3, 2001                              4,447          2,913(a)             --             --        7,360January 29, 2000                              6,122         (1,675)(a)            --             --        4,447Allowance for sales returns--------------------------- (included in other current liabilities)fiscal year ended:February 2, 2002                            $ 6,530        $   (55)(a)        $   --        $    --      $ 6,475February 3, 2001                              5,011          1,519(a)                            --        6,530January 29, 2000                              3,473          1,538(a)             --             --        5,011(a)  The inventory reserve and allowance for sales returns are evaluated at the     end of each fiscal quarter and adjusted (plus or minus) based on the     quarterly evaluation. During each period inventory write-downs and sales     returns are charged to the statement of operations as incurred.                                      F-20Independent Auditors' ReportThe Board of Directors and StockholdersJ. Crew Operating Corp. and Subsidiaries:We have audited the consolidated financial statements of J. Crew Operating Corp.and subsidiaries (the "Company") as listed in the accompanying Index. Inconnection with our audits of the consolidated financial statements, we alsohave audited the financial statement schedule listed in the accompanying index.These consolidated financial statements and financial statement schedule are theresponsibility of the Company's management. Our responsibility is to express anopinion on these consolidated financial statements and financial statementschedule based on our audits.We conducted our audits in accordance with auditing standards generally acceptedin the United States of America. Those standards require that we plan andperform the audit to obtain reasonable assurance about whether the financialstatements are free of material misstatement. An audit includes examining, on atest basis, evidence supporting the amounts and disclosures in the financialstatements. An audit also includes assessing the accounting principles used andsignificant estimates made by management, as well as evaluating the overallfinancial statement presentation. We believe that our audits provide areasonable basis for our opinion.In our opinion, the consolidated financial statements referred to above presentfairly, in all material respects, the financial position of J. Crew OperatingCorp. and subsidiaries as of February 2, 2002 and February 3, 2001 and theresults of their operations and their cash flows for each of the years in thethree-year period ended February 2, 2002, in conformity with accountingprinciples generally accepted in the United States of America. Also, in ouropinion, the related financial statement schedule, when considered in relationto the basic consolidated financial statements taken as a whole, presentsfairly, in all material respects, the information set forth therein.                                                                        KPMG LLPMarch 25, 2002, except as to note 6,which is as of April 17, 2002New York, NY                                      F-21                           J. CREW OPERATING CORP. AND                                  SUBSIDIARIES                           Consolidated Balance Sheets                                                                                 February 2,          February 3,                                 Assets                                             2002                 2001                                 ------                                             ----                 ----                                                                                          (in thousands)                                                                                                             Current assets:     Cash and cash equivalents                                                      $ 16,201           $ 32,930     Merchandise inventories                                                         138,918            140,667     Prepaid expenses and other current assets                                        27,026             23,740                                                                                    --------           --------           Total current assets                                                      182,145            197,337                                                                                    --------           --------Property and equipment - at cost:     Land                                                                              1,610              1,460     Buildings and improvements                                                       11,700             11,432     Furniture, fixtures and equipment                                               105,292             70,541     Leasehold improvements                                                          170,195            144,906     Construction in progress                                                          4,903             22,983                                                                                    --------           --------                                                                                     293,700            251,322     Less accumulated depreciation and amortization                                  106,427             85,746                                                                                    --------           --------                                                                                     187,273            165,576                                                                                    --------           --------Other assets                                                                          12,310             10,839                                                                                    --------           --------           Total assets                                                             $381,728           $373,752                                                                                    ========           ========                            Liabilities and Stockholder's Equity                            ------------------------------------Current liabilities:     Accounts payable                                                               $ 66,703           $ 49,705     Other current liabilities                                                        61,788             75,168     Federal and state income taxes payable                                           10,109             18,850     Deferred income taxes                                                             5,604              3,731                                                                                    --------           --------           Total current liabilities                                                 144,204            147,454                                                                                    --------           --------Long-term debt                                                                       150,000            150,000                                                                                    --------           --------Deferred credits and other long-term liabilities                                      67,235             56,043                                                                                    --------           --------Due to J.Crew Group, Inc.                                                              1,142              1,047                                                                                    --------           --------Stockholder's equity                                                                  19,147             19,208                                                                                    --------           --------           Total liabilities and stockholder's equity                               $381,728           $373,752                                                                                    ========           ========See accompanying notes to consolidated financial statements.                                      F-22                           J. CREW OPERATING CORP. AND                                  SUBSIDIARIES                      Consolidated Statements of Operations                                                                                            Years ended                                                                                            -----------                                                                            February 2,      February 3,       January 29,                                                                            -----------      ----------        -----------                                                                              2002              2001               2000                                                                              ----              ----               ----                                                                                          (in thousands)                                                                                                                         Revenues:   Net sales                                                                $ 741,280          $ 787,658          $ 714,119   Other                                                                       36,660             38,317             36,577                                                                            ---------          ---------          ---------                                                                              777,940            825,975            750,696Operating costs and expenses:   Cost of goods sold, including buying and occupancy     costs                                                                    462,371            463,909            431,193   Selling, general and administrative expenses                               294,907            301,216            278,666   Write off of software development costs                                         --                 --              7,018   Write down of assets and other charges in     connection with discontinuance of Clifford & Wills                            --              4,130              4,000                                                                            ---------          ---------          ---------                                                                              757,278            769,255            720,877                                                                            ---------          ---------          ---------         Income from operations                                                20,662             56,720             29,819Interest expense - net                                                        (20,890)           (22,787)           (26,626)Gain on sale of Popular Club Plan                                                  --                 --              1,000                                                                            ---------          ---------          ---------         Income/(loss) before income taxes                                       (228)            33,933              4,193(Provision) benefit for income taxes                                              167            (12,180)            (2,293)                                                                            ---------          ---------          ---------         Net income/(loss)                                                  $     (61)         $  21,753          $   1,900                                                                            =========          =========          =========See accompanying notes to consolidated financial statements.                                      F-23                           J. CREW OPERATING CORP. AND                                  SUBSIDIARIES                      Consolidated Statements of Cash Flows                                                                                                 Years ended                                                                                                 ------------                                                                        February 3,              January 29,             January 30,                                                                        -----------              -----------             -----------                                                                            2001                    2000                     1999                                                                            ----                    ----                     ----                                                                                                 (in thousands)                                                                                                                                  Cash flows from operating activities:Net income/(loss)                                                        $    (61)                 $ 21,753                $  1,900Adjustments to reconcile net income/(loss) to net cash  provided by operating activities:     Depreciation and amortization                                         31,718                    22,600                  19,241     Write off of software development costs                                   --                        --                   7,018     Amortization of deferred financing costs                               1,770                     2,548                   1,950     Non-cash compensation expense                                            913                        --                      --     Deferred income taxes                                                  1,873                     4,706                  (2,497)     Gain on sale of subsidiary                                                --                        --                  (1,000)     Write down of assets and other charges     in connection with discontinued catalog                                   --                     4,130                   4,000Changes in operating assets and liabilities:  Merchandise inventories                                                   1,749                   (10,739)                 26,094  Net assets held for disposal                                                 --                     4,797                   4,450  Prepaid expenses and other current assets                                (3,286)                    6,343                  16,646  Other assets                                                             (3,416)                   (2,781)                   (770)  Accounts payable                                                         16,998                     8,754                     821  Other liabilities                                                       (13,671)                    5,407                  13,044   Federal and state income taxes payable                                  (8,741)                    2,894                   3,406                                                                         --------                  --------                --------     Net cash provided by operating activities                             25,846                    70,412                  94,303                                                                         --------                  --------                --------Cash flows from investing activities:  Capital expenditures                                                    (61,862)                  (55,694)                (48,684)  Proceeds from construction allowances                                    19,287                    13,519                   7,431                                                                         --------                  --------                --------     Net cash provided by (used in) investing activities                  (42,575)                  (42,175)                (41,253)                                                                         --------                  --------                --------Cash flows from financing activities:  (Decrease)/increase in notes payable, bank                                   --                        --                 (14,000)  Repayment of long-term debt                                                  --                   (34,000)                (10,000)                                                                         --------                  --------                --------     Net cash used in financing activities                                     --                   (34,000)                (24,000)                                                                         --------                  --------                --------  Increase (decrease) in cash and cash equivalents                        (16,729)                   (5,763)                 29,050  Cash and cash equivalents at beginning of year                           32,930                    38,693                   9,643                                                                         --------                  --------                --------  Cash and cash equivalents at end of year                               $ 16,201                  $ 32,930                $ 38,693                                                                         ========                  ========                ========See accompanying notes to consolidated financial statements.                                       F-24                           J. CREW OPERATING CORP. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000(1) Nature Of Business And Summary Of Significant Accounting Policies     (a) Principles of Consolidation         The accompanying consolidated financial statements include the accounts         of J. Crew Operating Corp ("Operating Corp") and its wholly-owned         subsidiaries (collectively, the "Company"). Operating Corp. is a wholly         owned subsidiary of J.Crew Group, Inc. ("Holdings"). All significant         intercompany balances and transactions have been eliminated in         consolidation.     (b) Business         The Company designs, contracts for the manufacture of, markets and         distributes men's and women's apparel and accessories. The Company's         products are marketed, primarily in the United States, through retail         stores, catalogs, and the Internet. The Company is also party to a         licensing agreement which grants the licensee exclusive rights to use         the Company's trademarks in connection with the manufacture and sale of         products in Japan. The license agreement provides for payments based on         a specified percentage of net sales.         The Company is subject to seasonal fluctuations in its merchandise         sales and results of operations. The Company expects its sales and         operating results generally to be lower in the first and second         quarters than in the third and fourth quarters (which include the         back-to-school and holiday seasons) of each fiscal year.         A significant amount of the Company's products are produced in the Far         East through arrangements with independent contractors. As a result,         the Company's operations could be adversely affected by political         instability resulting in the disruption of trade from the countries in         which these contractors are located or by the imposition of additional         duties or regulations relating to imports or by the contractor's         inability to meet the Company's production requirements.     (c) Fiscal Year         The Company's fiscal year ends on the Saturday closest to January 31.         The fiscal years 2001, 2000, and 1999 ended on February 2, 2002 (52         weeks), February 3, 2001 (53 weeks) and January 29, 2000 (52 weeks).     (d) Cash Equivalents         For purposes of the consolidated statements of cash flows, the Company         considers all highly liquid debt instruments, with maturities of 90         days or less when purchased, to be cash equivalents. Cash equivalents,         which were $7,895,000 and $18,331,000 at February 2, 2002 and February         3, 2001 are stated at cost, which approximates market value.     (e) Merchandise Inventories         Merchandise inventories are stated at the lower of cost (determined on         a first-in, first-out basis) or market. The Company capitalizes certain         design, purchasing and warehousing costs in inventory.     (f) Advertising and Catalog Costs         Direct response advertising which consists primarily of catalog         production and mailing costs, are capitalized and amortized over the         expected future revenue stream. The Company accounts for catalog costs         in accordance with the AICPA Statement of Position ("SOP") 93-7,         "Reporting on Advertising Costs." SOP 93-7 requires that the         amortization of capitalized advertising costs be the amount computed         using the ratio that current period revenues                                      F-25                           J. CREW OPERATING CORP. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000         for the catalog cost pool bear to the total of current and estimated         future period revenues for that catalog cost pool. Deferred catalog         costs, included in prepaid expenses and other current assets, as of         February 2, 2002 and February 3, 2001 were $7,959,000 and $10,600,000.         Catalog costs, which are reflected in selling and administrative         expenses, for the fiscal years 2001, 2000, and 1999 were $ 65,477,000,         $69,000,000, and $84,077,000.         All other advertising costs are expensed as incurred. Advertising         expenses were $6,671,000 for fiscal year 1999. Advertising costs were         not significant in all other years.     (g) Property and Equipment         Property and equipment are stated at cost. Buildings and improvements         are depreciated by the straight-line method over the estimated useful         lives of twenty years. Furniture, fixtures and equipment are         depreciated by the straight-line method over the estimated useful         lives, ranging from three to ten years. Leasehold improvements are         amortized over the shorter of their useful lives or related lease         terms.         Significant systems development costs are capitalized and amortized on         a straight-line basis over periods ranging from three to five years.         Approximately $8.5 million and $15.0 million of systems development         costs were capitalized in fiscal years 2001 and 2000.         The Company receives construction allowances upon entering into certain         store leases. These construction allowances are recorded as deferred         credits and are amortized over the term of the related lease.     (h) Debt Issuance Costs         Debt issuance costs (included in other assets) of $5,195,000 and         $6,965,000 at February 2, 2002 and February 3, 2001 are amortized over         the term of the related debt agreements.     (i) Income Taxes         The provision for income taxes includes taxes currently payable and         deferred taxes resulting from the tax effects of temporary differences         between the financial statement and tax bases of assets and         liabilities, in accordance with Statement of Financial Accounting         Standards ("SFAS") No. 109, "Accounting for Income Taxes."     (j) Revenue Recognition         Revenue is recognized for catalog and internet sales when merchandise         is shipped to customers, and at the time of sale for retail sales. The         Company accrues a sales return allowance for estimated returns of         merchandise subsequent to the balance sheet date that relate to sales         prior to the balance sheet date. Amounts billed to customers for         shipping and handling fees related to catalog and internet sales are         included in other revenues at the time of shipment. Expenses         associated with shipping and handling functions are included in cost         of goods sold.     (k) Store Preopening Costs         Costs associated with the opening of new retail and outlet stores are         expensed as incurred.                                      F-26                           J. CREW OPERATING CORP. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000     (l) Derivative Financial Instruments         Derivative financial instruments are used by the Company from time to         time to manage its interest rate and foreign currency exposures. The         Company may enter into (a) interest rate swaps to convert fixed rate         debt to variable rates or (b) forward foreign exchange contracts as         hedges relating to identifiable currency positions to reduce the risk         from exchange rate fluctuations. Effective in the first quarter of 2001         the Company adopted SFAS No, 133, "Accounting for Derivative         Instruments and Certain Hedging Activities." as amended by SFAS No.         138, "Accounting for Certain Derivative Instruments and Certain Hedging         Activities." SFAS No. 133 and SFAS No. 138 require that all derivative         instruments be recorded either as assets or liabilities on the balance         sheet at their respective fair values. SFAS No. 133 also establishes         criteria for a derivative to qualify as a hedge for accounting         purposes. Changes in the fair value of derivative financial instruments         are either recognized periodically in income or stockholders' equity,         depending on whether the derivative is being used to hedge changes in         fair value or cash flows. The adoption of SFAS 133 did not have a         material effect on the Company's financial statements, therefore a         transition adjustment was not necessary. There were no derivative         financial instruments outstanding at February 2, 2002.     (m) Use of Estimates in the Preparation of Financial Statements         The preparation of financial statements in conformity with generally         accepted accounting principles requires management to make estimates         and assumptions that affect the reported amounts of assets and         liabilities and disclosure of contingent assets and liabilities at the         date of the financial statements and the reported amounts of revenues         and expenses during the reporting period. Actual results could differ         from those estimates.     (n) Impairment of Long-Lived Assets and for Long-Lived Assets to Be         Disposed of         The Company reviews long-lived assets and certain identifiable         intangibles for impairment whenever events or changes in circumstances         indicate that the carrying amount of an asset may not be recoverable.         The Company assesses the recoverability of such assets based upon         estimated undiscounted cash flow forecasts.         During fiscal 1999 the Company wrote off $7,018,000 of capitalized         computer software costs which were impaired by the Company's decision         to adopt an enterprise resource planning system for its future         information technology requirements.     (o) Stock Based Compensation         The Company accounts for stock-based compensation using the intrinsic         value method of accounting for employee stock options as permitted by         SFAS No. 123, "Accounting for Stock-Based Compensation". Accordingly,         compensation expense is not recorded for options granted if the option         price is equal to or in excess of the fair market price at the date of         grant, as determined by management.     (p) Reclassifications         Certain amounts in the prior year have been reclassified to conform         with the current year presentation.                                      F-27 (q) Recent Accounting Pronouncements         In July 2001, the FASB issued Statement of Financial Standards No. 141,         "Business Combinations" and Statement of Financial Accounting Standards         No. 142, "Goodwill and Other Intangible Assets". SFAS 141 eliminates         the pooling-of-interests method of accounting for business combinations         initiated after June 30, 2001 and modifies the application of the         purchase accounting method effective for transactions that are         completed after June 30, 2001. SFAS 142 eliminates the requirement to         amortize goodwill and intangible assets having indefinite useful lives         but requires testing at least annually for impairment. Intangible         assets that have finite lives will continue to be amortized over their         useful lives. SFAS 142 will apply to goodwill and intangible assets         arising from transactions completed before and after the Statement's         effective date of January 1, 2002. These statements had no effect on         the Company's financial statements in fiscal 2001 and are not         anticipated to have any effect in fiscal 2002.         In June 2001, the FASB issued SFAS No. 143, Accounting for Asset         Retirement Obligations. SFAS No. 143 requires the Company to record the         fair value of an asset retirement obligation as a liability in the         period in which it incurs a legal obligation associated with the         retirement of tangible long-lived assets. The Company also records a         corresponding asset which is depreciated over the life of the asset.         Subsequent to the initial measurement of the asset retirement         obligation, the obligation will be adjusted at the end of each period         to reflect the passage of time and changes in the estimated future cash         flows underlying the obligation. SFAS No. 143 is effective for fiscal         years beginning after June 15, 2002. Management does not believe that         the adoption of SFAS No. 143 will have a significant impact on the         Company's financial statements.         In August 2001, the FASB issued SFAS No. 144, Accounting for the         Impairment or Disposal of Long-Lived Assets. SFAS No. 144 addresses         financial accounting and reporting for the impairment or disposal of         long-lived assets and requires companies to separately report         discontinued operations and extends that reporting to a component of an         entity that either has been disposed of or is classified as held for         sale. This Statement requires that long-lived assets be reviewed for         impairment whenever events or changes in circumstances indicate that         the carrying amount of an asset may not be recoverable. SFAS No. 144 is         effective for fiscal years beginning after December 15, 2001. The         adoption of SFAS No. 144 will not have any impact on the Company's         financial statements.         EITF Issue No. 00-14 "Accounting for Certain Sales Incentives" will be         effective in the first quarter of fiscal 2002. This EITF addresses the         accounting for and classification of various sales incentives. The         adoption of the provisions of this EITF will not have a material effect         on the Company's financial Statements in fiscal 2002.                                      F-28                           J. CREW OPERATING CORP AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000(2)      Events of September 11, 2001         The terrorist actions of September 11, 2001 resulted in the destruction         of our retail store located at the World Trade Center, resulting in the         loss of inventories and store fixtures, equipment and leasehold         improvements. These losses and the resulting business interruption are         covered by insurance policies maintained by the Company.         The statement of operations for the year ended February 2, 2002         includes losses of $1.9 million relating to inventories and stores         fixtures, equipment and leasehold improvements. Insurance recoveries         have been recorded to the extent of the losses recognized. Additional         insurance recoveries will be recorded at the time of settlement         including recoveries for business interruption which were not         determinable as of February 2, 2002. (3)     Disposal of Businesses         (a) Popular Club Plan         In accordance with a sale agreement dated November 24, 1998 the Company         sold all of the capital stock of Popular Club Plan, Inc. and         subsidiaries ("PCP") to The Fingerhut Companies, Inc. effective as of         October 30, 1998 for gross proceeds of $42.0 million in cash. A gain on         the sale of PCP of $10.0 million was included in the statement of         operations for fiscal 1998. An additional gain of $1.0 million was         recognized in fiscal 1999 from the reversal of certain estimated         liabilities recorded at the date of sale.         (b) Clifford & Wills         In 1998, management of the Company made a decision to exit the catalog         and outlet store operations of Clifford & Wills ("C&W"). Revenues and         expenses (C&W) for fiscal 1999 and 2000 were not material and as a         result have been netted in the accompanying consolidated statement of         operations.         In February 2000 the Company sold certain intellectual property assets         to Spiegel Catalog Inc. for $3.9 million. In connection with this sale         the Company agreed to cease the fulfillment of catalog orders but         retained the right to operate C&W outlet stores and conduct other         liquidation sales of inventories through December 31, 2000. After         consideration of the proceeds from the sale and other terms of the         agreement the Company provided an additional $4,000,000 to write down         inventories to net realizable value as of January 29, 2000. At February         3, 2001 the Company determined that the realizable value of the         remaining net assets of C&W, primarily inventories, was less than their         carrying amounts and an additional charge of $4,130,000 was taken.                                      F-29                           J. CREW OPERATING CORP. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000(4)   Other Current Liabilities      Other current liabilities consist of:                                                             February 2,           February 3,                                                                2002                  2001                                                                ----                  ----                                                                                                    Customer liabilities                                $11,381,000             $12,251,000         Accrued catalog and marketing costs                   3,655,000               4,515,000         Taxes, other than income taxes                        2,930,000               3,686,000         Accrued interest                                      4,690,000               4,746,000         Accrued occupancy                                     1,036,000               2,339,000         Reserve for sales returns                             6,475,000               6,530,000         Accrued compensation                                  1,697,000              11,051,000         Other                                                29,924,000              30,050,000                                                             -----------             -----------                                                             $61,788,000             $75,168,000                                                             -----------             -----------(5)   Long-Term Debt      Long term debt consists of $150,000,000 principal amount of senior      subordinated notes. The senior subordinated notes are unsecured general      obligations of J. Crew Operating Corp., and are subordinated in right of      payment to all senior debt. Interest on the notes accrues at the rate of      10-3/8% per annum and is payable semi-annually in arrears on April 15 and      October 15. The notes mature on October 15, 2007 and may be redeemed at      the option of the issuer, subsequent to October 15, 2002 at prices ranging      from 105.188% of principal in 2002 to 100% in 2005 and thereafter.      There are no maturities of long-term debt required during the next five      years.(6)   Lines of Credit      On October 17, 1997, the Company entered into a syndicated revolving      credit agreement (the "Revolving Credit Agreement") with a group of banks.      This agreement was amended on March 18, 1998, November 23, 1998, April 20,      1999 and April 17, 2002. Borrowings may be utilized to fund the working      capital requirements of the Company including issuance of stand-by and      trade letters of credit and bankers' acceptances. The maximum amount      available under this agreement is $175.0 million.      Borrowings are secured by a perfected first priority security interest in      all assets of the Company's subsidiaries and bear interest, at the      Company's option, at a base rate equal to the Administrative Agent's      Eurodollar rate plus an applicable margin or an alternate base rate equal      to the highest of the Administrative Agent's prime rate, a certificate of      deposit rate plus 1% or the Federal Funds effective rate plus one-half of      1% plus, in each case, an applicable margin. The Revolving Credit      Agreement matures on October 17, 2003.      Maximum borrowings under revolving credit agreements were $95,000,000,      $34,000,000 and $58,000,000 during fiscal years 2001, 2000 and 1999 and      average borrowings were $ 43,100,000, $9,800,000 and $30,800,000. There      were no borrowings outstanding at February 2, 2002 and January 29, 2000.      Outstanding letters of credit established to facilitate international      merchandise purchases at February 2, 2002 and February 3, 2001 amounted to      $46,300,00 and $50,948,000.                                      F-30                           J. CREW OPERATING CORP. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000         The provisions of the Revolving Credit Agreement, as amended, require         that the Company maintain certain levels of (i) leverage ratio, (ii)         interest coverage ratio and (iii) inventory coverage ratio; provide for         limitations on capital expenditures, sale and leaseback transactions,         liens, investments, sales of assets and indebtedness; and prohibit the         payment of cash dividends on shares of common stock. (7)     Commitments and Contingencies         (a)  Operating Leases              As of February 2, 2002, the Company was obligated under various              long-term operating leases for retail and outlet stores,              warehouses, office space and equipment requiring minimum annual              rentals. These operating leases expire on varying dates through              2012. At February 2, 2002 aggregate minimum rentals in future              periods are, as follows:               Fiscal year                                      Amount               -----------                                      ------                  2002                                          46,354,000                  2003                                          45,979,000                  2004                                          42,585,000                  2005                                          40,015,000                  2006                                          36,785,000                  Thereafter                                   139,305,000              Certain of these leases include renewal options and escalation              clauses and provide for contingent rentals based upon sales and              require the lessee to pay taxes, insurance and other occupancy              costs              Rent expense for fiscal 2001, 2000, and 1999 was $46,573,000,              $45,138,000 and $ 39,474,000, including contingent rent based on              store sales of $1,023,000, $1,974,000 and $2,600,000.         (b)  Employment Agreements              The Company is party to employment agreements with certain              executives which provide for compensation and certain other              benefits. The agreements also provide for severance payments under              certain circumstances.         (c)  Litigation              The Company is subject to various legal proceedings and claims              that arise in the ordinary conduct of its business. Although the              outcome of these claims cannot be predicted with certainty,              management does not believe that the ultimate resolution of these              matters will have a material adverse effect on the Company's              financial condition or results of operations.(8)      Employee Benefit Plan         The Company has a thrift/savings plan pursuant to Section 401 of the         Internal Revenue Code whereby all eligible employees may contribute up         to 15% of their annual base salaries subject to certain limitations.         The Company's contribution is based on a percentage formula set forth         in the plan agreement. Company contributions to the thrift/savings plan         were $1,334,000, $1,241,000 and $1,320,000 for fiscal 2001, 2000 and         1999.                                      F-31                           J. CREW OPERATING CORP. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000(9)      License Agreement         The Company has a licensing agreement through January 2003 with Itochu         Corporation, a Japanese trading company. The agreement permits Itochu         to distribute J. Crew merchandise in Japan. The Company earns royalty         payments under the agreement based on the sales of its merchandise.         Royalty income, which is included in other revenues, for fiscal 2001,         2000, and 1999 was $2,560,000, $3,020,000, and $2,505,000.(10)     Interest Expense - Net         Interest expense, net consists of the following:                                   2001              2000            1999                                   ----              ----            ---- Interest expense               $19,415,000     $20,780,000      $24,914,000 Amortization of deferred         1,770,000       2,548,000        1,950,000 financing costs Interest income                   (295,000)       (541,000)        (238,000)                                -----------     -----------      ----------- Interest expense, net          $20,890,000     $22,787,000      $26,626,000                                -----------     -----------      -----------         Interest expense in fiscal 1999 includes $1,029,000 incurred in         connection with the settlement of a sales and use tax assessment.(11)     Other Revenues         Other revenue consists of the following:                                     2001             2000          1999                                     ----             ----          ----  Shipping and handling fees       $34,100,000      $35,297,000    $34,072,000  Royalties                          2,560,000        3,020,000      2,505,000                                   -----------      -----------    -----------                                   $36,660,000      $38,317,000    $36,577,000                                   ===========      ============   ============(12)     Financial Instruments         The following disclosure about the fair value of financial instruments         is made in accordance with the requirements of SFAS No. 107,         "Disclosures About Fair Value of Financial Instruments." The fair value         of the Company's long-term debt is estimated to be approximately         $119,754,000 and $132,504,000 at February 2, 2002 and February 3, 2001,         and is based on dealer quotes or quoted market prices of the same or         similar instruments The carrying amounts of long-term debt were         $150,000,000 at February 2, 2002 and February 3, 2001. The carrying         amounts reported in the consolidated balance sheets for cash and cash         equivalents, notes payable-bank, accounts payable and other current         liabilities approximate fair value because of the short-term maturity         of those financial instruments. The estimates presented herein are not         necessarily indicative of amounts the Company could realize in a         current market exchange.(13)     Income Taxes         The Company accounts for income taxes in accordance with SFAS No. 109,         "Accounting for Income Taxes". This statement requires the use of the         asset and liability method of accounting for income taxes. Under the         asset and liability method, deferred taxes are determined based on the         difference between the financial reporting and tax bases of assets and         liabilities using enacted tax rates in effect in the years in which the         differences are expected to reverse.                                       F-32                           J. CREW OPERATING CORP. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000         The income tax provision/(benefit) consists of:                                                                                   2001              2000            1999                                                                                   ----              ----            ----                                                                                                                                 Current:         Foreign                                                                $  260,000     $    300,000      $   250,000         Federal                                                                (2,400,000)       6,253,000        3,100,000         State and local                                                           100,000          920,000        1,440,000                                                                                -----------    ------------      -----------                                                                                (2,040,000)       7,473,000        4,790,000                                                                                -----------    ------------      -----------         Deferred - Federal, state and local                                     1,873,000        4,707,000       (2,497,000)                                                                                -----------    ------------      -----------                 Total                                                          $ (167,000)    $ 12,180,000      $ 2,293,000                                                                                ===========    ============      ===========A reconciliation between the provision/(benefit) for income taxes based on theU.S. Federal statutory rate and the Company's effective rate is as follows.                                                                                    2001            2000           1999                                                                                    ----            ----           ----                                                                                                                                        Federal income tax rate                                                (35.0)%        35.0%          35.0%              State and local income taxes, net                 of federal benefit                                                  134.6           3.2           14.4              Nondeductible expenses and other                                      (172.8)         (2.3)           5.4                                                                                   --------        ------          -----              Effective tax rate                                                     (73.2)%        35.9%          54.7%                                                                                   ========        ======          =====The tax effect of temporary differences which give rise to deferred tax assetsand liabilities are:                                                                                  February 2,        February 3,                                                                                     2002               2001                                                                                     ----               ----                                                                                                                   Deferred tax assets:              Reserve for sales returns                                         $   2,603,000       $  2,625,000              State and local net operating loss carryforwards                      1,900,000          1,900,000              Other                                                                 6,637,000          5,727,000                                                                                --------------      -------------                                                                                   11,140,000         10,252,000                                                                                --------------      -------------              Prepaid catalog and other prepaid expenses                           (8,841,000)        (8,026,000)              Difference in book and tax basis                  for property and equipment                                       (7,903,000)        (5,957,000)                                                                                --------------      -------------                                                                                  (16,744,000)       (13,983,000)                                                                                --------------      -------------                Net deferred income taxes                                       $  (5,604,000)      $ (3,731,000)                                                                                ==============      =============         Management believes that it is more likely than not that the results of         future operations will generate sufficient taxable income to realize         the deferred tax assets. The Company has state and local income tax net         operating loss carryforwards of varying amounts.                                       F-33                           J. CREW OPERATING CORP. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000(14)     Stockholder's Equity         The Company has authorized 100 shares of common stock par value $1 per         share, all of which was issued and outstanding at February 2, 2002 and         February 3, 2001. A reconciliation of stockholder's equity is as         follows:                                                                          Year Ended                                                          February 2, 2002          February 3, 2001                                                          ----------------          ----------------                                                                                                             Balance, beginning of year                 $ 19,208,000             $ (2,545,000)                  Net income/(loss) for year                      (61,000)              21,753,000                                                             -------------            --------------                  Balance, end of year                       $ 19,147,000             $ 19,208,000                                                             =============            ==============(15)     Segment Information         The Company operates in one business segment. The Company designs,         contracts to manufacture and markets men's, women's, and children's         apparel, shoes and accessories primarily under the J.Crew brand name.         The brand is marketed through various channels of distribution         including retail and factory outlet stores, catalogs, the Internet and         licensing arrangements with third parties. During 1998 the Company         decided to discontinue the operations of its C&W brand. Fiscal 1999 and         2000 include charges of $4,000,000 and $4,130,000 primarily to write         down inventories to net realizable value. (See note 3 to the         consolidated financial statements).         All of the Company's identifiable assets are located in the United         States. Export sales are not significant.         Corporate and other expenses include expenses incurred by the corporate         office and certain non-recurring expenses that are not allocated to         specific business units. Corporate and other expenses in fiscal 1999         include the write off of impaired software development costs.         Segment assets represent the assets used directly in the operations of         each business unit such as inventories and property and equipment.         Corporate assets consist principally of investments, deferred financing         costs and certain capitalized software.                                       F-34                           J. CREW OPERATING CORP. AND                                  SUBSIDIARIES                   Notes to Consolidated Financial Statements       Years ended February 2, 2002, February 3, 2001 and January 29, 2000The accounting policies used for segment reporting are consistent with thosedescribed in the summary of significant accounting policies.                                                    [$ in thousands]Revenues                                   2001            2000          1999                                           ----            ----          ----                                                                             J. Crew                                  $777,940        $825,975     $ 750,696                                         =========       ========     =========Income from operationsJ. Crew                                    20,650           61094        41,052Clifford & Wills                               --          (4,130)       (4,000)Corporate and other expenses                   --            (244)       (7,869)                                         ---------       ---------    ----------Income from operations                     20,650          56,720        29,819Interest expense, net                     (20,890)        (22,787)      (26,626)Gain on sale of PCP                           ---              --         1,000                                         ---------       ---------    ----------Income/(loss) before income taxes        $   (240)       $ 33,933     $   4,193                                         =========       =========    ==========Depreciation and amortizationJ. Crew                                  $ 31,568        $ 22,448     $  19,051Corporate                                     150             152           190                                         ---------       ---------    ----------                                         $ 31,718        $ 22,600     $  19,241                                         =========       =========    ==========Identifiable assetsJ. Crew                                  $360,882        $342,541     $ 305,552Clifford & Wills                              --               --         8,927Corporate                                  20,846          31,211        49,127                                         ---------       ---------    -----------                                         $381,728        $373,752     $ 363,606                                         =========       =========    ==========Capital expendituresJ. Crew                                  $ 59,846        $ 55,394     $  39,435Corporate                                   2,016             300         9,249                                         ---------       ---------    ----------                                         $ 61,862        $ 55,694     $  48,684                                         =========       =========    ==========                                       F-35(16)     Quarterly Financial Information (Unaudited)         -------------------------------                                                           ($ in millions)                            13 weeks         13 weeks          13 weeks         13 weeks          52 weeks                               ended            ended             ended            ended             ended                              5/5/01           8/4/01           11/3/01           2/2/02            2/2/02                              ------           ------           -------           ------            ------                                                                                                             Net sales                    $ 158.9           $160.5            $187.1           $234.8            $741.3Gross profit                    68.2             60.5              82.8            104.1             315.6Net income (loss)            $  (7.1)          $ (6.1)           $  2.7           $ 10.4            $  (.1)                            13 weeks         13 weeks          13 weeks         14 weeks          53 weeks                               ended            ended             ended            ended             ended                             4/29/00          7/29/00          10/28/00        2/3/01(a)            2/3/01                             -------          -------          --------        ---------            ------Net sales                    $ 158.0           $162.2            $194.0           $273.5            $787.7Gross profit                    72.8             71.0              90.2            128.1             362.1Net income (loss)            $  (3.1)          $ (2.9)           $  6.7           $ 21.1            $ 21.8(a)      includes $4.1 million writedown of net assets of C&W.SCHEDULE II       VALUATION AND QUALIFYING ACCOUNTS                                             beginning     charged to cost   charged to other                 ending                                              balance       and expenses         accounts       deductions    balance                                                                             ($ in thousands)Inventory reserve----------------- (deducted from inventories)                                                                                                                       fiscal year ended:February 2, 2002                             $ 7,360       $ 1,007(a)       $      --            $      --     $ 8,367February 3, 2001                               4,447         2,913(a)              --                   --       7,360January 29, 2000                               6,122       (1,675)(a)             ---                   --       4,447Allowance for sales returns--------------------------- (included in other current liabilities)fiscal year ended:February 2, 2002                             $ 6,530       $  (55)(a)       $      --            $      --     $ 6,475February 3, 2001                               5,011         1,519(a)              --                   --       6,530January 29, 2000                               3,473         1,538(a)            ----                            5,011(a)  The inventory reserve and allowance for sales returns are evaluated at the     end of each fiscal quarter and adjusted (plus or minus) based on the     quarterly evaluation. During each period inventory write-downs and sales     returns are charged to the statement of operations as incurred.                                      F-36                                  EXHIBIT INDEX  Exhibit    No.                                  Description    --                                   -----------  3.1          Restated Certificate of Incorporation of J. Crew Group, Inc.               (incorporated by reference to Exhibit 3.1 to the Registrant's               Registration Statement on Form S-4, File No. 333-42427, filed               December 16, 1997 (the "Registration Statement")).  3.2          By-laws of J. Crew Group, Inc., as amended (incorporated by               reference to Exhibit 3.2 to the Registrant's Annual Report on               Form 10-K for the fiscal year ended February 3, 2001 (the "2000               Form 10-K")).  4.1          Indenture, dated as of October 17, 1997, between J. Crew Group,               Inc., as issuer, and State Street Bank and Trust Company, as               trustee, relating to the Debentures (incorporated by reference to               Exhibit 4.3 to the Registration Statement).  4.2(a)       Credit Agreement, dated as of October 17, 1997 ("Credit               Agreement"), among J. Crew Group, Inc., J. Crew Operating Corp.,               the Lenders Party thereto, the Chase Manhattan Bank, as               Administrative Agent, and Donaldson, Lufkin & Jenrette Securities               Corporation, as Syndication Agent (incorporated by reference to               Exhibit 4.5 to Amendment No. 1 to the Registration Statement,               filed February 6, 1998).  4.2(b)       Amendment, dated as of November 23, 1998, to the Credit Agreement               (incorporated by reference to Exhibit 4.2(b) to the Registrant's               Annual Report on Form 10-K for the fiscal year ended January 30,               1999 (the "1998 Form 10-K")).  4.2(c)       Amendment, dated as of March 18, 1998, to the Credit Agreement               (incorporated by reference to Exhibit 4.2(c) of the 1998 Form               10-K).  4.2(d)       Amendment and Restatement Agreement, dated as of April 20, 1999,               relating to the Credit Agreement (incorporated by reference to               Exhibit 4.2(d) of the 1998 Form 10-K).  4.2(e)*      Amendment, dated as of April 17, 2002, to the Credit Agreement.  4.3          Guarantee Agreement, dated as of October 17, 1997, among J. Crew               Group, Inc., the subsidiary guarantors of J. Crew Operating Corp.               that are signatories thereto and The Chase Manhattan Bank               (incorporated by reference to Exhibit 4.6 to the Registration               Statement).  4.4          Indemnity, Subrogation and Contribution Agreement, dated as of               October 17, 1997, among J. Crew Operating Corp., the subsidiary               guarantors of J. Crew Operating Corp. that are signatories               thereto and The Chase Manhattan Bank (incorporated by reference               to Exhibit 4.7 to the Registration Statement).  4.5          Pledge Agreement, dated as of October 17, 1997, among J. Crew               Operating Corp., J. Crew Group, Inc., the subsidiary guarantors               of J. Crew Operating Corp. that are signatories thereto and The               Chase Manhattan Bank (incorporated by reference to Exhibit 4.8 to               the Registration Statement).  4.6          Security Agreement, dated as of October 17, 1997, among J. Crew               Operating Corp., J. Crew Group, Inc., the subsidiary guarantors               of J. Crew Operating Corp. that are signatories thereto and The               Chase Manhattan Bank (incorporated by reference to Exhibit 4.9 to               the Registration Statement).                                        1  Exhibit    No.                               Description    --                                -----------  4.7          Registration Rights Agreement, dated as of October 17, 1997, by               and among J. Crew Group, Inc., Donaldson, Lufkin & Jenrette               Securities Corporation and Chase Securities Inc. (incorporated by               reference to Exhibit 4.10 to the Registration Statement).               NOTE:Pursuant to the provisions of paragraph (b)(4)(iii) of Item               601 of Regulation S-K, the Registrant hereby undertakes to               furnish to the Commission upon request copies of the instruments               pursuant to which various entities hold long-term debt of the               Company or its parent or subsidiaries, none of which instruments               govern indebtedness exceeding 10 percent of the total assets of               the Company and its subsidiaries on a consolidated basis.  10.1(a)+     Employment Agreement, dated October 17, 1997, among J. Crew               Group, Inc., J. Crew Operating Corp., TPG Partners II, L.P. (only               with respect to Section 2(c) therein) and Emily Woods (the "Woods               Employment Agreement") (incorporated by reference to Exhibit 10.1               to the Registration Statement).  10.1(b)+     Letter Agreement, dated February 4, 2000, between J. Crew Group,               Inc. and Emily Woods (incorporated by reference to Exhibit 10.1               (b) to the Registrant's Annual Report on Form 10-K for the fiscal               year ended January 29, 2000 (the "1999 Form 10-K")).  10.2+        J. Crew Operating Corp. Senior Executive Bonus Plan (included as               Exhibit A to the Woods Employment Agreement filed as Exhibit               10.1(a) above).  10.3+        Stock Option Grant Agreement, made as of October 17, 1997,               between J. Crew Group, Inc. and Emily Woods (time based)               (incorporated by reference to Exhibit 10.3 to the Registration               Statement).  10.4+        Stock Option Grant Agreement, made as of October 17, 1997,               between J. Crew Group, Inc. and Emily Woods (performance based)               (incorporated by reference to Exhibit 10.4 to the Registration               Statement).  10.5(a)+     Employment Agreement, dated May 3, 1999, between J.Crew Group,               Inc. and Mark Sarvary (incorporated by reference to Exhibit 10.1               to the Registrant's Quarterly Report on Form 10-Q for the period               ended May 1, 1999).  10.5(b)+     Letter Agreement, dated August 9, 1999, between Mark Sarvary and               J. Crew Operating Corp. (incorporated by reference to Exhibit               10.5(b) to the 1999 Form 10-K).  10.5(c)+*    Letter Agreement, dated January 15, 2002, between Mark Sarvary               and J. Crew Operating Corp.  10.6+        Agreement, dated September 30, 1999, between J. Crew Operating               Corp. and Carol Sharpe (incorporated by reference to Exhibit 10.6               to the 1999 Form 10-K).  10.7(a)+     Employment Agreement, dated February 18, 2000, between J. Crew               Operating Corp. and Trudy Sullivan (incorporated by reference to               Exhibit 10.7 to the 2000 Form 10-K).  10.7(b)+*    Letter Agreement, dated July 12, 2001, between Trudy Sullivan and               J. Crew Operating Corp.  10.8+        Letter Agreement, dated January 29, 2001, between J. Crew Group,               Inc. and Richard Anders (incorporated by reference to Exhibit               10.8(b) of the 2000 Form 10-K).  10.9         Stockholders' Agreement, dated as of October 17, 1997, among J.               Crew Group, Inc. and the Stockholder signatories thereto               (incorporated by reference to Exhibit 4.1 to the Registration               Statement).                                        2  Exhibit    No.                               Description    --                                ------------  10.10        Stockholders' Agreement, dated as of October 17, 1997, among J.               Crew Group, Inc., TPG Partners II, L.P. and Emily Woods (included               as Exhibit B to the Woods Employment Agreement filed as Exhibit               10.1 to the Registration Statement).  10.11(a)+    J. Crew Group, Inc. 1997 Stock Option Plan (the "1997 Plan")               (incorporated by reference to Exhibit 10.13 to the Registration               Statement).  10.11(b)+    Amendment to the 1997 Plan, dated July 24, 2000 (incorporated by               reference to Exhibit 10.11(b) to the 2000 Form 10-K).  10.11(c)+    Amendment to the 1997 Plan, dated February 2, 2001 (incorporated               by reference to Exhibit 10.11(c) to the 2000 Form 10-K).  10.12+*      Employment Agreement, dated May 17, 2001, between J. Crew               Operating Corp. and Michael Scandiffio.  10.13+*      Employment Agreement, dated December 12, 2001, between J. Crew               Operating Corp. and Blair Gordon.  10.14+*      Form of Executive Severance Agreement between J. Crew Operating               Corp. and certain executives thereof.  10.15+*      Letter agreement, dated March 14, 2000, between J. Crew Operating               Corp. and Scott Formby.  21.1*        Subsidiaries of J. Crew Group, Inc.  23.1*        Consent of KPMG LLP, Independent Auditors.___________+ Management contract or compensatory plan or arrangement* Filed herewith                                        3                                                                  Exhibit 4.2(e)                        AMENDMENT (this "Amendment") dated as of April 17, 2002,                  relating to the Credit Agreement dated as of October 17, 1997                  (as previously amended, the "Credit Agreement"), among J. CREW                  OPERATING CORP., a Delaware corporation, as Borrower, J. CREW                  GROUP, INC., the Lenders party thereto, JPMORGAN CHASE BANK,                  successor to The Chase Manhattan Bank, as Administrative                  Agent, and DONALDSON, LUFKIN & JENRETTE SECURITIES                  CORPORATION, as Syndication Agent.              A.  The Borrower (such term and each other capitalized term usedbut not defined herein having the meanings assigned to such terms in the CreditAgreement) has requested that the Lenders approve amendments to certainprovisions of the Credit Agreement.              B.  The undersigned Lenders are willing, on the terms and subjectto the conditions set forth herein, to approve such amendments.              In consideration of these premises, the Borrower and theundersigned Lenders hereby agree as follows:              SECTION 1.  Amendments.  Upon the effectiveness of this Amendment                          -----------as provided in Section 4 below, the Credit Agreement shall be amended as setforth below:              (a) The definition of the term "Applicable Rate" set forth inSection 1.01 of the Credit Agreement is hereby amended by deleting the tabletherein in its entirety and replacing it with the following:================================================================================                                       ABR          Eurodollar      Acceptance                                       ---          ----------      ----------     Leverage Ratio:                 Spread           Spread          Spread     ---------------                 ------           ------          --------------------------------------------------------------------------------------Category 1----------greater than 5.00 to 1.00             2.75%            3.75%           3.75%--------------------------------------------------------------------------------Category 2----------greater than 4.50 to 1.00 and lessthan or equal to 5.00 to 1.00         2.50%            3.50%           3.50%--------------------------------------------------------------------------------Category 3----------greater than 4.00 to 1.00 and lessthan or equal to 4.50 to 1.00         2.25%            3.25%           3.25%--------------------------------------------------------------------------------Category 4----------greater than 3.50 to 1.00 and lessthan or equal to 4.00 to 1.00         2.00%            3.00%           3.00%--------------------------------------------------------------------------------Category 5----------greater than 3.00 to 1.00 and lessthan or equal to 3.50 to 1.00         1.75%            2.75%           2.75%--------------------------------------------------------------------------------Category 6----------less than or equal to 3.00 to 1.00    1.50%            2.50%           2.50%================================================================================         (b) The definition of the term "Excluded Charges" set forth in Section1.01 of the Credit Agreement is hereby amended by deleting such definition inits entirety and substituting in lieu thereof the following:         "Excluded Charges" means (a) non-recurring charges taken during the          ----------------     fiscal year ending January 30, 1998, or the fiscal year ended January 30,     1999, not exceeding $11,000,000 in the aggregate for severance payments,     professional advisory fees, management bonuses for 1997, one-time     compensation payments made to newly hired executives in 1998 and one-time     payments in respect of the employment arrangements of Emily Woods and David     DeMattei and (b) non-recurring charges taken during the fiscal year ending     February 1, 2003, not exceeding $5,000,000 in the aggregate for one-time     payments to salaried employees of the Borrower and its Subsidiaries.         (c) Section 1.01 of the Credit Agreement is hereby amended by addingthe following defined term in proper alphabetical order:         "Amendment Effective Date" means the date the Amendment to this          ------------------------     Agreement dated as of April 17, 2002, shall become effective in accordance     with its terms.         (d) Section 2.11 of the Credit Agreement is hereby amended by deletingparagraph (e) thereof in its entirety and substituting in lieu thereof thefollowing:         (e) The Borrower shall repay or prepay Revolving Borrowings and shall     refrain from making additional Revolving Borrowings to the extent necessary     in order that there shall be a period of at least 30 consecutive days     during the period from December 1, 2002 through January 31, 2003 during     which the Revolving Exposure (other than the aggregate undrawn amount of     all outstanding Letters of Credit) shall be zero.         (e) Section 5.01 of the Credit Agreement is hereby amended by (i)deleting the word "and" appearing at the end of clause (g) thereof, (ii)deleting the period at the end of clause (h) thereof and substituting in lieuthereof the following "; and" and (iii) adding at the end thereof the following:         (i) not later than the end of each fiscal quarter, a forecast of     projected cash receipts and cash disbursements for the succeeding fiscal     quarter.         (f) Section 6.01 of the Credit Agreement is hereby amended by deletingthe reference to "Section 6.07(a)" appearing at the end of paragraph (c) thereofand substituting in lieu thereof the following: "Section 6.07(a)(iv); provided                                                                      --------that this paragraph (c) shall not preclude any Restricted Payment permitted bySection 6.07(a)".         (g) Section 6.04 of the Credit Agreement is hereby amended by deletingthe reference to "Section 6.01" appearing in paragraph (e) thereof andsubstituting in lieu thereof the following: "paragraph (a) of Section 6.01".         (h) Section 6.07 of the Credit Agreement is hereby amended by deletingthe word "interest" in the first instance it appears in clause (v) of paragraph(a) thereof and substituting in lieu thereof the words "cash dividends".         (i) Section 6.12 of the Credit Agreement is hereby amended by(i) deleting the provisos contained therein in their entirety and (ii) changingthe amount opposite the words "February 1, 2003 and thereafter" from"$55,000,000" to "$25,000,000"         (j) Section 6.13 of the Credit Agreement is hereby amended by deletingthe table therein in its entirety and replacing it with:               ----------------------------------------------------------------               Quarter Ending               During the Period                                  Ratio               ----------------------------------------------------------------               February 3, 2002               through November 2,               2002                                               4.50 to 1.00               ----------------------------------------------------------------               November 3, 2002 and               thereafter                                         3.50 to 1.00               ----------------------------------------------------------------         (k) Section 6.14 of the Credit Agreement is hereby amended by deletingthe table therein in its entirety and replacing it with:               ----------------------------------------------------------------               Four-Quarter               Period Ending                                      Ratio               ----------------------------------------------------------------               February 3, 2002 through               February 1, 2003                                   1.30 to 1.00               ----------------------------------------------------------------               February 2, 2003 and               thereafter                                         1.25 to 1.00               ----------------------------------------------------------------         (l) Section 6.16 of the Credit Agreement is hereby amended by deleting"1.50 to 1.00 or, for any fiscal month ending during the third fiscal quarter inany fiscal year, 1.35 to 1.00" and substituting in lieu thereof the following:          (A) for the first fiscal month ending during the fourth fiscal quarter          of the fiscal year ending on February 1, 2003, 1.50 to 1.00, (B) for          each of the second and third fiscal months ending during the fourth          fiscal quarter of the fiscal year ending February 1, 2003, 2.00 to          1.00 and (C) for any other fiscal month in any fiscal year, 1.35 to          1.00          SECTION 2. Decrease in Revolving Commitments. The parties hereto agree                     ----------------------------------that on the Amendment Effective Date the Revolving Commitments shall be reducedby $25,000,000 to $175,000,000, and that such reduction shall be allocated prorata among the Lenders based on their Revolving Commitments. The parties heretoacknowledge that, after giving effect to such reduction, the RevolvingCommitment of each Lender shall be as set forth on Exhibit A hereto.          SECTION 3. Representations and Warranties. The Borrower represents and                     -------------------------------warrants to each of the Lenders that, after giving effect to the amendmentscontemplated hereby, (a) the representations and warranties of each Loan Partyset forth in the Loan Documents are true and correct in all material respects onand as of the date of this Amendment, except to the extent such representationsand warranties expressly relate to an earlier date (in which case suchrepresentations and warranties were true and correct in all material respects asof the earlier date) and (b) no Default has occurred and is continuing.          SECTION 4. Effectiveness. This Amendment shall become effective (as of                     --------------the date first written above) on the date when (a) the Administrative Agent (orits counsel) shall have received copies hereof that, when taken together, bearthe signatures of the Borrower, Holdings and the Required Lenders and (b) theAdministrative Agent shall have received payment of the fees payable underSection 5 below (to the extent due on the Amendment Effective Date) and anyout-of-pocket expenses of the Administrative Agent payable by the Borrower thathave been invoiced before the Amendment Effective Date.          SECTION 5. Amendment Fee. The Borrower agrees to pay to each Lender                     --------------that executes and delivers a copy of this Amendment to the Administrative Agent(or its counsel) on or prior to 5:00 p.m., Eastern Standard time, on April 17,2002, an amendment fee in an amount equal to 0.25% of such Lender's RevolvingCommitment (whether used or unused) as of the Amendment Effective Date and aftergiving effect to this Amendment; provided that the Borrower shall have no                                 --------liability for any such amendment fee if this Amendment does not becomeeffective. Such amendment fee shall be payable (i) on the Amendment EffectiveDate, to each Lender entitled to receive such fee as of the Amendment EffectiveDate and (ii) in the case of any Lender that becomes entitled to such fee afterthe Amendment Effective Date, within two Business Days after such Lender becomesentitled to such fee.          SECTION 6. Applicable Law.  This Amendment shall be construed in                     ---------------accordance with and governed by the law of the State of New York.          SECTION 7. No Other Amendments. Except as expressly set forth herein,                     --------------------this Amendment shall not by implication or otherwise limit, impair, constitute awaiver of, or otherwise affect the rights and remedies of any party under theCredit Agreement, nor alter, modify, amend or in any way affect any of theterms, conditions, obligations, covenants or agreements contained in the CreditAgreement, all of which are ratified and affirmed in all respects and shallcontinue in full force and effect.          SECTION 8. Counterparts. This Amendment may be executed in two or more                     -------------counterparts, each of which shall constitute an original, but all of which whentaken together shall constitute but one contract. Delivery of an executedcounterpart of a signature page of this Amendment by facsimile transmissionshall be as effective as delivery of a manually executed counterpart of thisAmendment.          SECTION 9.  Headings.  Section headings used herein are for                      ---------convenience of reference only, are not part of this Amendment and are not toaffect the construction of, or to be taken into consideration in interpreting,this Amendment.          SECTION 10. Expenses. The Borrower shall reimburse the Administrative                      --------Agent for its reasonable out-of-pocket expenses incurred in connection with thisAmendment, including the reasonable fees and expenses of Cravath, Swaine &Moore, counsel for the Administrative Agent.          IN WITNESS WHEREOF, Holdings, the Borrower and the undersigned Lendershave caused this Amendment to be duly executed by their duly authorized officersas of the date first above written.                                            J. CREW GROUP, INC.,                                            by  /s/ Scott M. Rosen                                                --------------------------------                                                Name:  Scott M. Rosen                                                Title: Executive Vice President                                                       and Chief Financial                                                       Officer                                            J. CREW OPERATING CORP.,                                            by  /s/ Scott M. Rosen                                                --------------------------------                                                Name:  Scott M. Rosen                                                Title: Executive Vice President                                                       and Chief Financial                                                       Officer                                                                       EXHIBIT A                                   COMMITMENTS-----------------------------------------------------------------------Lender                                             Revolving Commitment------                                             -------------------------------------------------------------------------------------------JPMorgan Chase Bank                                   $19,444,444.47-----------------------------------------------------------------------Bank of America, NT & SA                               14,486,111.05-----------------------------------------------------------------------BankBoston, N.A.                                        9,074,074.12-----------------------------------------------------------------------Bank Leumi Trust Company of New York                    6,481,481.41-----------------------------------------------------------------------Bank of Tokyo - Mitsubishi Trust Company                9,074,074.12-----------------------------------------------------------------------CIT Commercial                                         31,046,296.21-----------------------------------------------------------------------Finova Capital                                          7,777,777.97-----------------------------------------------------------------------First Union National Bank                               9,074,074.12-----------------------------------------------------------------------Foothill Capital                                       20,254,629.57-----------------------------------------------------------------------General Electric Capital Corp.                          9,398,148.24-----------------------------------------------------------------------Provident                                               9,727,222.12-----------------------------------------------------------------------Summit Bank                                            12,962,963.08-----------------------------------------------------------------------Wells Fargo Bank, National Association                 16,203,703.77                                                     --------------------------------------------------------------------------------------    Total                                            $175,000,000.00                                                     ===============-----------------------------------------------------------------------                                                                 Exhibit 10.5(c)                             J. Crew Operating Corp.                                  770 Broadway                               New York, New York                                                       January 15, 2002Mark Sarvary7 Fox RunPurchase, NY 10577Dear Mark:     This letter agreement (this "Letter Agreement") is intended to memorialize                                  ----------------our recent discussions concerning the search for a new chief merchant of J. CrewOperating Corp. (the "Company") and the terms of your employment during and                      -------after the search. During the period that the Company conducts the search, youagree to continue in your employment with the Company as its CEO and to devoteyour full time and attention to your duties and responsibilities pursuant toyour Employment Agreement with the Company, dated May 3, 1999 (the "Employment                                                                    ----------Agreement") and to cooperate and assist the Company with the search.---------     The Company acknowledges that any change in your duties andresponsibilities as CEO of the Company following the appointment of a new chiefmerchant will constitute Good Reason (as defined in the Employment Agreement)and you may terminate your employment with the Company for "Good Reason" and beeligible to receive the termination payments set forth in Section 5(a) of theEmployment Agreement, subject to the terms and conditions of the EmploymentAgreement, including without limitation the execution of the general release andwaiver. Subject to your compliance with the obligations described above andprovided in the Employment Agreement, in the event that following theappointment of a new chief merchant either you resign your employment for GoodReason or your employment is terminated by the Company without Cause (each asprovided in the Employment Agreement and collectively referred to herein as a"Qualifying Termination"), you will be entitled to the following modifications ----------------------to the Employment Agreement and to the following benefits, in addition to thetermination payments described above:          (a) Regardless of the effective date of any Qualifying Termination,     you will become fully vested in the portion of the Option (as defined in     Section 2(d) of the Employment Agreement) that is scheduled to vest on May     10, 2002. In addition, notwithstanding any other provision to the contrary,     the portion of your Option that has become vested on the date of any     Qualifying Termination shall remain exercisable until the earlier of (i)     the expiration of the term of the Option (assuming your employment with the     Company was not terminated) or (ii) the third anniversary of the effective     date of any Qualifying Termination;          (b) The Company shall continue to provide medical plan coverage     substantially similar to the medical plan coverage that it provides its     active employees, as it may be amended from time to time, until the earlier     of (i) the two year anniversary of the date of your Qualifying Termination     or (ii) the date that you become employed with a new     employer, provided that the Company shall provide such coverage by paying     your COBRA continuation coverage for the COBRA coverage period and     thereafter, the Company shall only provide such coverage to the extent that     the monthly cost of such coverage does not exceed the cost of your monthly     COBRA premiums as in effect on the last month of your COBRA continuation     period. In order to receive the foregoing medical coverage you shall     cooperate with the reasonable requests of the Company, including without     limitation any request to submit to medical examinations and elect COBRA     continuation coverage;          (c) The Company shall provide you with life insurance coverage     equivalent to the coverage provided immediately prior to your Qusalifying     Termination (namely two-times your annual salary as of the date of your     Qualifying Termination) under the same terms as it provides such coverage     to its active employees under its life insurance plan, as it may be amended     from time to time, until the earlier of the twenty-four month anniversary     of the date of this Letter Agreement or the date that you become employed     with a new employer;          (d) Notwithstanding anything to the contrary in the Employment     Agreement or the Promissory Note between you and the Company dated August     13, 1999 in respect of the Company's original loan of $1,000,000 (currently     $900,000 principal balance still outstanding) (the "Company Loan") for the                                                         ------------     sole purpose of your purchase of your primary residence, located at 7 Fox     Run, Purchase, New York (the "Property"), you shall repay in full the                                   --------     principal amount of the Company Loan on the earliest of (i) June 1, 2005,     (ii) the date that you sell or otherwise dispose of the Property, and (iii)     the one year anniversary of the date that you commence full time continuous     employment with any subsequent employer. Notwithstanding the foregoing, you     agree that any and all proceeds generated from the sale or disposition of     all or any portion of your shares of common stock of the Parent (as defined     in the Employment Agreement) or from the cancellation of any portion of the     Option shall be immediately applied to the payment of the outstanding     principal amount of the Company Loan and you authorize the Company to     withhold any such payments and apply such proceeds to the repayment of the     Company Loan; and          (e) For purposes of Section 8 of the Employment Agreement, the     restrictive period shall be two years following such resignation for Good     Reason and the term "Competitive Business" shall mean American Eagle,     Abercrombie & Fitch, and Banana Republic.     Except as otherwise specifically provided in this Letter Agreement, allterms and conditions of the Employment Agreement, Promissory Note, Mortgage andthe Stock Option Grant Agreement related to the Option shall remain in fullforce and effect, including without limitation the restrictive covenants andother provisions set forth in Sections 7, 8, 9 and 10 of the EmploymentAgreement. You agree to execute and record any and all documents, mortgages orother filings reasonably requested by the Company to secure any obligationsprovided under or modified by this Letter Agreement to secure the Company'sinterests or otherwise to consummate the transactions provided herein.                                       2     If you agree with the foregoing provisions, please sign this LetterAgreement in the appropriate space below.                                        Sincerely,                                        /s/ Richard W. Boyce                                        -------------------------------                                        [NAME]                                        [TITLE]     Agreed and Accepted:     /s/ Mark Sarvary     ----------------------     Mark Sarvary                                       3                                                                 Exhibit 10.7(b)                                  July 12, 2001Ms. Trudy Sullivan544 E. 86th St., Apt. 12WNew York, NY 10028Dear Trudy:         This letter will confirm our understanding of the arrangements underwhich the Employment Agreement between you (the "Executive") and J. CrewOperating Corp. (the "Company") dated February 18, 2000 (the "EmploymentAgreement") is terminated. The terms and conditions of the termination of youremployment with the Company are set out below.               1. The Parties hereby acknowledge and confirm that the                  Executive's employment with the Company has terminated                  effective as of June 15, 2001 (the "Termination Date"). During                  the two-month period immediately following the Termination                  Date (the "Consulting Period"), the Executive shall provide                  such consulting services to the Company as the Company may,                  from time to time, request. In full payment for the consulting                  services provided hereunder, the Company will pay the                  Executive a fee at the rate of $41,666 per month, payable no                  less frequently than twice per month. The Company will also                  reimburse the Executive for reasonable travel expenses                  incurred by her that are authorized in advance by the Company,                  upon presentation of appropriate documentation in accordance                  with the Company's expense report policy.               2. Subject to this Agreement becoming effective (as described in                  Paragraph 18 hereof), the Company will continue to pay the                  Executive her base salary of $500,000 per annum for the                  12-month period beginning on the day immediately following the                  end of the Consulting Period (the "Severance Period"), payable                  in accordance with the Company's regular payroll policies for                  its employees. The Executive will also continue to have                  medical coverage during both the Consulting Period and the                  Severance Period on the same terms and conditions as medical                  coverage is then made available to employees of the Company.               3. The consulting and severance payments described in Paragraphs                  1 and 2 above shall be reduced by any required tax                  withholdings and shall not be taken into account as                  compensation and no service credit shall be given after the                  Termination Date for purposes of determining the benefits                  payable under any other plan, program, agreement or                  arrangement of the Company. The Executive acknowledges that,                  except for the payments described herein, she is not entitled                  to any payment in the nature of severance or termination pay                  from the Company.               4. The Executive currently has vested options to purchase 22,560                  shares of Common Stock of J. Crew Group, Inc. ("Common Stock")                  at $6.82 per share and vested options to purchase 6,480 shares                  of Common Stock at $10.00 per share. The Company hereby agrees                  that notwithstanding the provisions of the stock option                  agreements with the Executive (a) options to purchase an                  additional 7,520                  shares of Common Stock at $6.82 per share and options to                  purchase and additional 6,480 shares of Common Stock at $10.00                  per share shall vest and become exercisable on January 31,                  2002 (such additional options together with the options                  vested on the Termination Date are collectively referred to                  as the "Vested Options"), (b) the expiration date of the                  Vested Options shall be the tenth anniversary of the grant                  date of such options, and (c) the Executive shall have the                  right to exercise the Vested Options in accordance with the                  provisions of the stock option agreements until such                  expiration date. All other unvested options (totaling 7,520                  options to purchase Common Stock at $6.82 per share and 19,440                  options to purchase Common Stock at $10.00 per share) shall                  terminate effective on the Termination Date.               5. By signing this Agreement, the Executive agrees that in                  exchange for the additional consideration set forth herein,                  the Executive hereby voluntarily, fully and unconditionally                  releases and forever discharges the Company, its present and                  former parent corporation(s), subsidiaries, divisions,                  affiliates and otherwise related entities and their respective                  incumbent and former employees, directors, plan                  administrators, officers and agents, individually and in their                  official capacities (collectively, the "Releasees"), from any                  and all charges, actions, causes of action, demands, debts,                  dues, bonds, accounts, covenants, contracts, liabilities, or                  damages of any nature whatsoever, whether now known or                  claimed, to whomever made, which the Executive has or may have                  against any or all of the Releasees for or by reason of any                  cause, nature or thing whatsoever, up to the present time,                  arising out of or related to her employment with the Company                  or the termination of such employment, including, by way of                  examples and without limiting the broadest application of the                  foregoing, any actions, causes of action, or claims under any                  contract or federal, state or local decisional law, statues,                  regulations or constitutions, any claims for notice, pay in                  lieu of notice, wrongful dismissal, breach of contract,                  defamation or other tortious conduct, discrimination on the                  basis of actual or perceived disability, age, sex, race or any                  other factor (including, without limitation, any claim                  pursuant to Title VII of the Civil Rights Act of 1964,                  Americans with Disabilities Act of 1990, the Family Medical                  Leave Act of 1993, the Age Discrimination in Employment Act of                  1967, as amended, or the New York State equal employment                  laws), any claim pursuant to any other applicable employment                  standards or human rights legislation or for severance pay,                  salary, bonus, incentive or additional compensation, vacation                  pay, insurance, other benefits, interest, and/or attorney's                  fees. The Executive acknowledges that this general release is                  not made in connection with an exit incentive or other                  employment termination program offered to a group or class of                  employees. If the Executive has made or should hereafter make                  any complaint, charge, claim, allegation or demand, or                  commence or threaten to commence any action, complaint,                  charge, claim or proceeding, against any or all of the                  Releasees for or by reason of any cause, matter or thing                  whatsoever existing up to the present time, this Agreement may                  be raised as and shall constitute a complete bar to any such                  action, complaint, charge, claim, allegation or proceeding,                  and, subject to a favorable ruling by a tribunal of final                  jurisdiction, the Releasees shall recover from the Executive,                  and the Executive shall pay to the Releasees, all costs                  incurred by them, including their attorneys' fees, as a                  consequence of any such action, complaint charge, claim,                  allegation or proceeding; provided, however, that this shall                  not limit the Executive from enforcing her rights under this                  Agreement and in the event any action is commenced to enforce                  her rights under this Agreement, each party shall bear its own                  legal fees and expenses.                                       2               6. The Executive acknowledges that the payments and the                  additional vesting of options to purchase shares of common                  stock she is receiving in connection with the foregoing                  release is in addition to anything of value to which she                  already is entitled from the company               7. The Executive hereby agrees and acknowledges that she shall be                  bound by and comply with the restrictive covenants provided in                  Section 4 of the Employment Agreement other than the                  non-compete restrictive covenant set forth in Section                  4(a)(ii)(1) of the Employment Agreement which the Company                  hereby waives (the "Restrictive Covenants"), that such                  Restrictive Covenants are hereby made part of this Agreement                  as if specifically restated herein and that all payments,                  medical insurance, additional vesting of stock options and                  continued extension of the expiration date of the Vested                  Options are subject to and contingent upon the Executive's                  compliance with Restrictive Covenants.               8. The Executive acknowledges and agrees that, notwithstanding                  any other provision of this Agreement, if the Executive                  breaches any of her obligations under this Agreement or the                  Restrictive Covenants under the Employment Agreement (a) she                  will forfeit her right to receive the payments under                  paragraphs 1 and 2 above and to have the stock options vest on                  January 31, 2001 (to the extent the payments were not                  theretofore paid or the options had not vested as of the date                  of such breach), (b) the Vested Options shall expire as of the                  date of such breach to the extent not theretofore exercised                  and, if exercised as of the date of such breach, the Executive                  shall immediately reimburse the Company for the profit upon                  exercise (such profit calculated as the difference between the                  (i) greater of either the fair market value per share of                  Common Stock on the date of exercise or the amount paid by the                  Company to the Executive per share of Common Stock for the                  purchase of the shares acquired upon exercise, and (ii)                  exercise price, times the number of options exercised).               9. The Executive hereby agrees that a breach of the Restrictive                  Covenants contained in Section 4 of the Employment Agreement                  may, depending on the circumstances, cause the Company to                  suffer irreparable harm for which money damages would not be                  an adequate remedy and therefore, if the Executive breaches                  any of the Restrictive Covenants, the Company would be                  entitled to temporary and permanent injunctive relief in any                  court of competent jurisdiction (without the need to post any                  bond) without prejudice to any other remedies under this                  Agreement or otherwise.              10. This Agreement does not constitute an admission of liability                  or wrongdoing of any kind by the Executive or the Company or                  its affiliates.              11. The terms of this Agreement shall be binding on the parties                  hereto and their respective successors and assigns.              12. This Agreement constitutes the entire understanding of the                  Company and the Executive with respect to the subject matter                  hereof and supersedes all prior understandings, written or                  oral. The terms of this Agreement may be changed, modified or                  discharged only by an instrument in writing signed by the                  parties hereto. A failure of the Company or the Executive to                  insist on strict compliance with any provision of this                  Agreement shall not be deemed a waiver of such provision or                  any other provision hereof. If any provision of this Agreement                  is determined to be so broad as to be unenforceable, such                  provision shall be interpreted to be only so broad as is                  enforceable.                                       3              13. This Agreement shall be construed, enforced and interpreted in                  accordance with and governed by the laws of the State of New                  York.              14. The parties hereto acknowledge and agree that each party has                  reviewed and negotiated the terms and provisions of this                  Agreement and has contributed to its revision. Accordingly,                  the rule of construction to the effect that ambiguities are                  resolved against the drafting party shall not be employed in                  the interpretation of this Agreement. Rather, the terms of                  this Agreement shall be construed fairly as to both parties                  hereto and not in favor or against either party.              15. This Agreement may be executed in any number of counterparts                  and by different parties on separate counterparts, each of                  which counterpart, when so executed and delivered, shall be                  deemed to be an original and all of which counterparts, taken                  together, shall constitute but one and the same Agreement.              16. The Executive acknowledges that, by the Executive's free and                  voluntary act of signing below, the Executive agrees to all of                  the terms of this Agreement and intends to be legally bound                  thereby.              17. The Executive acknowledges that she has received this                  Agreement on or before June 20, 2001. The Executive                  understands that she may consider whether to agree to the                  terms contained herein for a period of twenty-one days after                  the date hereof. However, the operation of the provisions of                  the paragraph 1 (other than the first sentence thereof) and                  paragraphs 2 through 5 above may be delayed until this                  Agreement is executed by the Executive, returned to the                  Company and becomes effective as provided below. The Executive                  acknowledges that she has consulted with an attorney prior to                  her execution of this Agreement or has determined by her own                  free will not to consult with an attorney.              18. This Agreement will become effective, enforceable and                  irrevocable seven days after the date on which it is executed                  by the Executive (the "Effective Date"). During the seven-day                  period prior to the Effective Date, the Executive may revoke                  her agreement to accept the terms hereof by indicating in                  writing to the Company her intention to revoke. If the                  Executive exercises her right to revoke hereunder, she shall                  forfeit her right to receive any of the benefits provided for                  herein, and to the extent such payments have already been                  made, the Executive                                       4                  agrees that she will immediately reimburse the Company for the                  amounts of such payment.                  If the foregoing correctly reflects our understanding, please              sign the enclosed copy of this letter agreement, whereupon it will              become a binding agreement between us.                                          J. CREW OPERATING CORP.                                          By: /s/ MARK SARVARY                                             -------------------                                              Mark Sarvary                                              Chief Executive OfficerAgreed to and accepted:By: /s/ Trudy Sullivan   ---------------------    Trudy SullivanDated:   July 23, 2001Acknowledgment--------------STATE OF                 )        -----------------                               ss:COUNTY OF                )         ----------------On the   day of         , 2001, before me personally came Trudy Sullivan who,      ---      ---------being by me duly sworn, did depose and say that she resides at                             and did acknowledge and represent that she has had-----------------------------an opportunity to consult with attorneys and other advisers of her choosingregarding the Termination Agreement attached hereto, that she has reviewed allof the terms of the Termination Agreement and that she fully understands all ofits provisions, including without limitation, the general release and waiver setforth therein.-------------------------Notary PublicDate:     --------------------                                       5                                                                   Exhibit 10.12                                  May 17, 2001Mr. Michael Scandiffio25481 Lone PineLaguna Hills, CA 92653Dear Michael:          Pursuant to our discussions regarding your employment with J. CrewOperating Corp. (the "Company"), we thought it would be useful to lay out the                      -------terms and conditions of our agreement in this letter agreement ("Agreement") forboth parties to sign.                                            ---------1.   Employment.     (a)  The Company hereby agrees to employ you during the "Employment Period"(as defined below) as Executive Vice President of Mens, and you hereby agree toserve the Company in such capacity. You shall report to the Chief ExecutiveOfficer of the Company or to a person immediately reporting to the ChiefExecutive Officer, as determined by the Company.     (b)  During the Employment Period, you shall devote your full business timeand energy, attention, skills and ability to the performance of your duties andresponsibilities hereunder and shall faithfully and diligently endeavor topromote the business and best interests of the Company. Accordingly, you maynot, directly or indirectly, without the prior written consent of the Company,operate, participate in the management, operations or control of, or act as anemployee, officer, consultant, agent or representative of, any type of businessor service (other than as an employee of the Company), provided that it shallnot be a violation of the foregoing for you to (i) act or serve as a director,trustee or committee member of any civic or charitable organization, and (ii)manage your personal, financial and legal affairs, so long as such activities(described in clauses (i) or (ii)) do not interfere with the performance of yourduties and responsibilities to the Company as provided hereunder.2.   Employment Period.     (a) The "Employment Period" shall begin as of June 12, 2001 (the "Effective              -----------------                                        ---------Date") and shall terminate ("Termination Date") upon the earliest to occur of----(i) the third anniversary of the Effective Date, (ii) your death or Disability(as defined below), (iii) voluntary termination of employment by you in advanceof the Termination Date on at least two months prior notice, (iv) termination ofemployment by the Company without Cause (as defined below) or (v) termination ofemployment by the Company for Cause.     (b)  Upon termination of the Employment Period for any reason, you shall beentitled to any earned but unpaid Base Salary (as defined in Section 3(a) below)as of the Termination Date. If the Company terminates the Employment Periodwithout Cause, you will be entitled to continuation of your Base Salary as ineffect immediately prior to such termination and medical benefits for a periodof twelve (12) months after the date of such termination (the "Salary                                                               ------Continuation Payments"), provided that the Salary Continuation Payments are---------------------subject to and conditioned upon your execution of a valid general release andwaiver (reasonably acceptable to the Company), waiving all claims that you mayhave against the Company, its successors, assigns, affiliates, employees,officers and directors and your compliance with the provisions set forth inParagraph 4 hereof. The Company shall have no additional obligations under thisAgreement.     (c)  For purposes of this Agreement, the term "Cause" shall mean (i) the                                                    -----indictment for a felony, (ii) willful misconduct or gross negligence inconnection with the performance of your duties as an employee of the Company,(iii) a material breach of this Agreement, including without limitation, yourfailure to perform your duties and responsibilities hereunder, (iv) a fraudulentact or omission by you adverse to the reputation of the Company or anyaffiliate, and (v) the disclosure by you of any Confidential Information (asdefined in Section 4(c) hereof) to persons not authorized to know same. Ifsubsequent to the termination of your employment, it is discovered that youremployment could have been terminated for Cause, your employment shall, at theelection of the Company, in its sole discretion, be deemed to have beenterminated for Cause. In addition, for purposes of this Agreement, the term"Disability" shall mean your incapacity due to physical or mental illness or ----------injury, which results in your being unable to perform your duties hereunder fora period of ninety (90) consecutive working days, and within thirty (30) daysafter the Company notifies you that your employment is being terminated forDisability, you shall not have returned to the performance of your duties on afull-time basis.3.   Compensation and Benefits.     (a)  During the Employment Period, your annual base salary shall be$480,000 ("Base Salary") and shall be paid pursuant to regular Company payroll           -----------practices for the senior executives of the Company. The Base Salary will bereviewed annually by the Company.     (b)  In addition to the Base Salary, in each fiscal year during theEmployment Period, you will have the opportunity to earn an annual bonus("Annual Bonus") at the following percentages of your Base Salary if both the  ------------Company achieves certain performance objectives (which will be determined by theCompany for each such fiscal year in accordance with the Company's bonus plan)and you achieve your performance goals established by the Company: Threshold -25%, Target - 50% and Stretch - 100% of Base Salary. Notwithstanding theforegoing, for the fiscal year beginning February 4, 2001, your Annual Bonuswill be at least $100,000 (the "Guaranteed Bonus") regardless of whether the                                ----------------performance objectives for such fiscal year are achieved. Any Annual Bonus(including the Guaranteed Bonus) will be paid only if you are actively employedwith the Company and not in breach of this Agreement on the date of payment (asdescribed below).The Annual Bonus will be paid no later than May 1 following thefiscal year for which it relates.                                       2     (c)  As soon as practicable after the Effective Date, the Company will payyou $100,000 (the "Signing Bonus") as consideration for entering into this                   -------------Agreement provided that you will be required to immediately pay back a "pro-rataportion" as determined below of the Signing Bonus in the event you voluntarilyterminate your employment hereunder prior to June 11, 2003, and to the extentthat you fail to pay back any portion of the Signing Bonus as provided herein,the Company shall have the right to offset any other payments provided hereunderor otherwise owed to you in respect of such amount.     (d)  As soon as practicable after the Effective Date, and subject toapproval of the Compensation Committee of the Board of Directors of J. CrewGroup, Inc. ("Group") and the stockholders of Group, the Company will causeGroup to grant you an option (the "Option") to purchase 40,000 shares of common                                   ------stock of J. Crew Group, Inc. (the "Common Stock") at an exercise price equal to                                   ------------$19.28 per share. The Option shall be subject to and governed by the terms andconditions of the 1997 J. Crew Group, Inc. Stock Option Plan (the "Option Plan",                                                                   -----------a copy of which has been provided to you) and shall be evidenced by a stockoption grant agreement as provided under the Option Plan. Twenty percent of theshares underlying the Option shall vest and become exercisable on each of thefirst through the fifth anniversaries of the Effective Date, provided that youare still employed by the Company on such anniversary.     (e)  During the Employment Period, you will be entitled to participate inthe Company's benefit package made generally available to associates of theCompany, except where specifically provided herein. Currently, the Company'sbenefit package includes 25 PTO days, holidays, life insurance, medicalinsurance, a matching 401(k) tax deferred savings plan, a health flexiblespending account, and the employee discount. The Company reserves the right tochange these benefits at any time in its sole discretion.          (f) During the Employment Period, the Company will pay you a monthly     automobile allowance of $675.00 per month.          (g) With respect to your relocation to the New York area, the Company     will provide the following payments or reimbursements of expenses:          (i) the Company will reimburse you for temporary living quarters in     the New York area for you until September 11, 2001;          (ii) the Company will reimburse you for the cost of round-trip airfare     between New York and Los Angeles, California no more than once each week     until September 11, 2001; and          (iii) the Company will reimburse you for the reasonable costs incurred     by you with respect to the sale of your primary residence and with respect     to moving to the New York metropolitan area in accordance with the     Company's relocation policy, including the cost of up to two trips to New     York with your family in order to locate a primary residence in the New     York area and all reasonable closing costs incurred in respect of the     purchase of such primary residence.                                       34.   Additional Agreements; Confidentiality.     (a)  As additional consideration for the Company entering into thisAgreement, you agree that for a period of twelve months following theTermination Date, you shall not, directly or indirectly, (i) engage (either asowner, investor, partner, employer, employee, consultant or director) in orotherwise perform services for any Competitive Business (as defined below) whichoperates within a 100 mile radius of the location of any store of the Company orits affiliates or in the same area as the Company directs its mail orderoperations or any other area in which the Company or any of its subsidiariesconducts business or in which the Company or any of its subsidiaries' customersare located as of the Termination Date, provided that the foregoing restrictionshall not prohibit you from owning a passive investment of not more than 5% ofthe total outstanding securities of any publicly-traded company, and (ii)solicit or cause another to solicit any customers or suppliers of the Company orany of its subsidiaries to terminate or otherwise adversely modify theirrelationship with the Company or any such subsidiary. The term "Competitive                                                                -----------Business" means the retail, mail order and internet apparel and accessories--------business and any other business the Company or its affiliates is engaged in onthe Termination Date.     (b)  During the Employment Period and for a period of two years followingthe Termination Date, you shall not, directly or indirectly, solicit, hire, orseek to influence the employment decisions of, any employee of the Company orany of its subsidiaries on behalf of any person or entity other than theCompany.     (c)  You agree that during the Employment Period and thereafter you willhold in strict confidence any proprietary or Confidential Information related tothe Company or its affiliates. For purposes of this Agreement, the term"Confidential Information" shall mean all information of the Company and its ------------------------affiliates in whatever form which is not generally known to the public,including without limitation, customer lists, trade practices, marketingtechniques, fit specifications, design, pricing structures and practices,research, trade secrets, processes, systems, programs, methods, software,merchandising, distribution, planning, inventory and financial control, storedesign and staffing. Upon termination of your employment, you shall not take,without the prior written consent of the Company, any drawing, specification orother document or computer record (in whatever form) of the Company or itsaffiliates embodying any Confidential Information and will return any suchinformation (in whatever form) then in your possession.     (d)  You agree that during the Employment Period and thereafter you shallnot disclose any information regarding the existence or substance of thisAgreement to any third party (including employees of the Company) without theprior written consent of the Chief Executive Officer of the Company, except asmay be required by law, other than to your spouse or your professional advisersfor purposes of discussing the subject matter hereof and, with respect to suchprofessional advisers, you agree to inform them of your obligations hereunderand take all reasonable steps to ensure that such professional advisers do notdisclose the existence or substance hereof. Further, during the EmploymentPeriod and thereafter you agree not to directly or indirectly disparage ordefame the Company, its affiliates or any of their directors, officers oremployees.                                       4     (e)  You also agree that breach of the provisions provided in thisParagraph 4 would cause the Company to suffer irreparable harm for which moneydamages would not be an adequate remedy and therefore, if you breach any of theprovisions in this Paragraph 4, the Company will be entitled to an injunctionrestraining you from violating such provision without the posting of any bond.If the Company shall institute any action or proceeding to enforce the terms ofany such provision, you hereby waive the claim or defense that the Company hasan adequate remedy at law and you agree not to assert in any such action orproceeding the claim or defense that the Company has an adequate remedy at law.The foregoing shall not prejudice the Company's right to require you to accountfor and pay over to the Company, and you hereby agree to account for and payover, the compensation, profits, monies, accruals and other benefits derived orreceived by you as a result of any transaction constituting a breach of any ofthe provisions set forth in this Paragraph 4.5.     Representations. The parties hereto hereby represent and warrant thatthey have the authority to enter into this Agreement and perform theirrespective obligations hereunder. You hereby represent and warrant to theCompany that (i) the execution and delivery of this Agreement and theperformance of your duties hereunder shall not constitute a breach of orotherwise violate any other agreement to which you are a party or by which youare bound, and (ii) you will not use or disclose any confidential informationobtained by you in connection with your former employment with respect to yourduties and responsibilities hereunder.6.   Miscellaneous.     (a)  Any notice or other communication required or permitted under thisAgreement shall be effective only if it is in writing and shall be deemed to begiven when delivered personally or four days after it is mailed by registered orcertified mail, postage prepaid, return receipt requested or one day after it issent by a reputable overnight courier service and, in each case, addressed asfollows:    If to the Company:       J. Crew Operating Corp.       770 Broadway       Twelfth Floor       New York, NY 10003       Attention:  General Counsel    If to you:       Mr. Michael Scandiffio       25481 Lone Pine Road       Laguna Hills, CA 92653or to such other address as any party may designate by notice to the other.                                       5     (b)  This Agreement constitutes the entire agreement between you and theCompany with respect to your employment by the Company, and supersedes and is infull substitution for any and all prior understandings or agreements withrespect to your employment.     (c)  This Agreement shall inure to the benefit of and be an obligation ofthe Company's assigns and successors; however you may not assign any of yourrights or duties hereunder to any other party.     (d)  No provision of this Agreement may be amended or waived, unless suchamendment or waiver is specifically agreed to in writing and signed by you andan officer of the Company duly authorized to execute such amendment. The failureby either you or the Company at any time to require the performance by the otherof any provision hereof shall in no way affect the full right to require suchperformance at any time thereafter, nor shall the waiver by you or the Companyof a breach of any provision hereof be taken or held to be a waiver of anysucceeding breach of such provision or a waiver of the provision itself or awaiver of any other provision of this Agreement.     (e)  You and the Company acknowledge and agree that each of you hasreviewed and negotiated the terms and provisions of this Agreement and has hadthe opportunity to contribute to its revision. Accordingly, the rule ofconstruction to the effect that ambiguities are resolved against the draftingparty shall not be employed in the interpretation of this Agreement. Rather, theterms of this Agreement shall be construed fairly as to both parties and not infavor or against either party.     (f)  Any provision of this Agreement (or portion thereof) which is deemedinvalid, illegal or unenforceable in any jurisdiction shall, as to thatjurisdiction and subject to this Paragraph, be ineffective to the extent of suchinvalidity, illegality or unenforceability, without affecting in any way theremaining provisions thereof in such jurisdiction or rendering that or any otherprovisions of this Agreement invalid, illegal, or unenforceable in any otherjurisdiction. If any covenant should be deemed invalid, illegal or unenforceablebecause its scope is considered excessive, such covenant shall be modified sothat the scope of the covenant is reduced only to the minimum extent necessaryto render the modified covenant valid, legal and enforceable.     (g)  The Company may withhold from any amounts payable to you hereunder allfederal, state, city or other taxes that the Company may reasonably determineare required to be withheld pursuant to any applicable law or regulation (itbeing understood, that you shall be responsible for payment of all taxes inrespect of the payments and benefits provided herein).     (h)  This Agreement may be executed in several counterparts, each of whichshall be deemed an original, but all of which shall constitute one and the sameinstrument.     (i)  The headings in this Agreement are inserted for convenience ofreference only and shall not be a part of or control or affect the meaning ofany provision hereof.                                       6     (j)  This Agreement and all amendments thereof shall, in all respects, begoverned by and construed and enforced in accordance with the internal laws(without regard to principles of conflicts of law) of the State of New York.Each party hereto hereby agrees to and accepts the exclusive jurisdiction of anycourt in New York County or the U.S. District Court for the Southern District ofNew York in respect of any action or proceeding relating to the subject matterhereof, expressly waiving any defense relating to jurisdiction or forum non                                                                  ---------conveniens, and consents to service of process by U.S. certified or registered----------mail in any action or proceeding with respect to this Agreement.          If the terms of this letter Agreement meet with your approval, pleasesign and return one copy to me.                                   Sincerely,                                   /s/ MARK SARVARY                                  -------------------------------                                  Mark Sarvary                                  Chief Executive OfficerAGREED TO AND ACCEPTED: /s/ MICHAEL SCANDIFFIO------------------------Michael ScandiffioDate: May 18, 2001      ------------------                                       7                                                                   Exhibit 10.13                                December 12, 2001Mr. Blair Gordon359 West 20th Street, #4New York, NY  10011Dear Blair:     Pursuant to our discussions regarding your employment with J. CrewOperating Corp. (the "Company"), we thought it would be useful to lay out the                      -------terms and conditions of our agreement in this letter agreement ("Agreement") for                                                                 ---------both parties to sign. 1.  Employment.     (a)  The Company hereby agrees to employ you during the "Employment Period"                                                              -----------------(as defined below) as Executive Vice President and Creative Director, and youhereby agree to serve the Company in such capacity. You shall report to theChief Executive Officer of the Company.     (b)  During the Employment Period, you shall devote your full business timeand energy, attention, skills and ability to the performance of your duties andresponsibilities hereunder and shall faithfully and diligently endeavor topromote the business and best interests of the Company. Accordingly, you maynot, directly or indirectly, without the prior written consent of the Company,operate, participate in the management, operations or control of, or act as anemployee, officer, consultant, agent or representative of, any type of businessor service (other than as an employee of the Company), provided that it shallnot be a violation of the foregoing for you to (i) act or serve as a director,trustee or committee member of any civic or charitable organization, and (ii)manage your personal, financial and legal affairs, so long as such activities(described in clauses (i) or (ii)) do not interfere with the performance of yourduties and responsibilities to the Company as provided hereunder.2.   Employment Period.     (a)  The "Employment Period" shall begin as of January 7, 2002 (the              -----------------"Effective Date") and shall terminate ("Termination Date") upon the earliest to --------------                         ----------------occur of (i) the third anniversary of the Effective Date, (ii) your death orDisability (as defined below), (iii) voluntary termination of employment by youin advance of the Termination Date on at least two months prior notice, (iv)termination of employment by the Company without Cause (as defined below) or (v)termination of employment by the Company for Cause.     (b)  Upon termination of the Employment Period for any reason, you shall beentitled to any earned but unpaid Base Salary (as defined in Section 3(a) below)as of the TerminationDate. If the Company terminates the Employment Period without Cause, you will beentitled to continuation of your Base Salary as in effect immediately prior tosuch termination and medical benefits for a period of twelve (12) months afterthe date of such termination (the "Salary Continuation Payments"), provided that                                   ----------------------------the Salary Continuation Payments are subject to and conditioned upon yourexecution of a valid general release and waiver (reasonably acceptable to theCompany), waiving all claims that you may have against the Company, itssuccessors, assigns, affiliates, employees, officers and directors and yourcompliance with the provisions set forth in Paragraph 4 hereof. The Companyshall have no additional obligations under this Agreement.     (c)  For purposes of this Agreement, the term "Cause" shall mean (i) the                                                    -----conviction for a felony, (ii) willful misconduct or gross negligence inconnection with the performance of your duties as an employee of the Company,(iii) a material breach of this Agreement, including without limitation, yourfailure to perform your duties and responsibilities hereunder or adhere tocorporate policies, (iv) a fraudulent act or omission by you adverse to thereputation of the Company or any affiliate, and (v) the disclosure by you of anyConfidential Information (as defined in Section 4(c) hereof) to persons notauthorized to know same. If subsequent to the termination of your employment, itis discovered that your employment could have been terminated for Cause, youremployment shall, at the election of the Company, in its sole discretion, bedeemed to have been terminated for Cause. In addition, for purposes of thisAgreement, the term "Disability" shall mean your incapacity due to physical or                     ----------mental illness or injury, which results in your being unable to perform yourduties hereunder for a period of ninety (90) consecutive working days, andwithin thirty (30) days after the Company notifies you that your employment isbeing terminated for Disability, you shall not have returned to the performanceof your duties on a full-time basis.3.   Compensation and Benefits.     (a)  During the Employment Period, your annual base salary shall be$400,000 ("Base Salary") and shall be paid pursuant to regular Company payroll           -----------practices for the senior executives of the Company. The Base Salary will bereviewed annually by the Company.     (b)  In addition to the Base Salary, in each fiscal year during theEmployment Period beginning with the fiscal year ending February 3, 2003 ("FY2002"), you will have the opportunity to earn an annual bonus ("Annual Bonus")                                                                ------------at the following percentages of your Base Salary if both the Company achievescertain performance objectives (which will be determined by the Company for eachsuch fiscal year in accordance with the Company's bonus plan) and you achieveyour performance goals established by the Company: Threshold - 25%, Target - 50%and Stretch - 100% of Base Salary. Notwithstanding the foregoing, for the FY2002, your Annual Bonus will be at least $100,000 (the "Guaranteed Bonus")                                                        ----------------regardless of whether the performance objectives for such fiscal year areachieved. Any Annual Bonus (including the Guaranteed Bonus) will be paid only ifyou are actively employed with the Company and not in breach of this Agreementon the date of payment (as described below). The Annual Bonus will be paid nolater than May 1 following the fiscal year for which it relates.                                       2     (c)  As soon as practicable after the Effective Date, the Company willcause J. Crew Group, Inc. to grant you an option (the "Option") to purchase                                                       ------30,000 shares of common stock of J. Crew Group, Inc. (the "Common Stock") at an                                                           ------------exercise price equal to the fair market value of a share of Common Stockcalculated in accordance with the provisions of the Option Plan. The Optionshall be subject to and governed by the terms and conditions of the 1997 J. CrewGroup, Inc. Stock Option Plan, as amended from time to time (the "Option Plan",                                                                  -----------a copy of which has been provided to you), and shall be evidenced by a stockoption grant agreement as provided under the Option Plan. Twenty percent of theshares underlying the Option shall vest and become exercisable on each of thefirst through the fifth anniversaries of the grant date, provided that you arestill employed by the Company on such anniversary.     (d)  During the Employment Period, you will be entitled to participate inthe Company's benefit package made generally available to associates of theCompany upon the terms and conditions thereof, except where specificallyprovided herein. Currently, the Company's benefit package includes 25 PTO days(beginning February 2002), holidays, life insurance, medical insurance, amatching 401(k) tax deferred savings plan, a health flexible spending account,and the employee discount. The Company reserves the right to change thesebenefits at any time in its sole discretion.4.   Additional Agreements; Confidentiality.     (a)  As additional consideration for the Company entering into thisAgreement, you agree that for a period of twelve months following theTermination Date, you shall not, directly or indirectly, (i) engage (either asowner, investor, partner, employer, employee, consultant or director) in orotherwise perform services for any Competitive Business (as defined below) whichoperates within a 100 mile radius of the location of any store of the Company orits affiliates or in the same area as the Company directs its mail orderoperations or any other area in which the Company or any of its subsidiariesconducts business or in which the Company or any of its subsidiaries' customersare located as of the Termination Date, provided that the foregoing restrictionshall not prohibit you from owning a passive investment of not more than 5% ofthe total outstanding securities of any publicly-traded company, and (ii)solicit or cause another to solicit any customers or suppliers of the Company orany of its affiliates to terminate or otherwise adversely modify theirrelationship with the Company or any such affiliate. The term "Competitive                                                               -----------Business" means the retail, mail order and internet apparel and accessories--------business and any other business the Company or any of its affiliates is engagedin on the Termination Date.     (b)  During the Employment Period and for a period of two years followingthe Termination Date, you shall not, directly or indirectly, solicit, hire, orseek to influence the employment decisions of, any employee of the Company orany of its subsidiaries on behalf of any person or entity other than theCompany.     (c)  You agree that during the Employment Period and thereafter you willhold in strict confidence any proprietary or Confidential Information related tothe Company or its affiliates. For purposes of this Agreement, the term"Confidential Information" shall mean all information of the Company and its ------------------------affiliates in whatever form which is not generally known to                                       3the public, including without limitation, customer lists, trade practices,marketing techniques, fit specifications, design, pricing structures andpractices, research, trade secrets, processes, systems, programs, methods,software, merchandising, distribution, planning, inventory and financialcontrol, store design and staffing. Upon termination of your employment, youshall not take, without the prior written consent of the Company, any drawing,specification or other document or computer record (in whatever form) of theCompany or its affiliates embodying any Confidential Information and will returnany such information (in whatever form) then in your possession.     (d)  You agree that during the Employment Period and thereafter you shallnot disclose any information regarding the existence or substance of thisAgreement to any third party (including employees of the Company) without theprior written consent of the Chief Executive Officer of the Company, except asmay be required by law, other than to your spouse or your professional advisersfor purposes of discussing the subject matter hereof and, with respect to suchprofessional advisers, you agree to inform them of your obligations hereunderand take all reasonable steps to ensure that such professional advisers do notdisclose the existence or substance hereof. Further, during the EmploymentPeriod and thereafter you agree not to directly or indirectly disparage ordefame the Company, its affiliates or any of their directors, officers oremployees.     (e)  You also agree that breach of the provisions provided in thisParagraph 4 would cause the Company to suffer irreparable harm for which moneydamages would not be an adequate remedy and therefore, if you breach any of theprovisions in this Paragraph 4, the Company will be entitled to an injunctionrestraining you from violating such provision without the posting of any bond.If the Company shall institute any action or proceeding to enforce the terms ofany such provision, you hereby waive the claim or defense that the Company hasan adequate remedy at law and you agree not to assert in any such action orproceeding the claim or defense that the Company has an adequate remedy at law.The foregoing shall not prejudice the Company's right to require you to accountfor and pay over to the Company, and you hereby agree to account for and payover, the compensation, profits, monies, accruals and other benefits derived orreceived by you as a result of any transaction constituting a breach of any ofthe provisions set forth in this Paragraph 4.5.    Representations. The parties hereto hereby represent and warrant that theyhave the authority to enter into this Agreement and perform their respectiveobligations hereunder. You hereby represent and warrant to the Company that (i)the execution and delivery of this Agreement and the performance of your dutieshereunder shall not constitute a breach of or otherwise violate any otheragreement or arrangement to which you are a party or by which you are bound, and(ii) you will not use or disclose any confidential information obtained by youin connection with your former employment with respect to your duties andresponsibilities hereunder.6.   Miscellaneous.     (a)  Any notice or other communication required or permitted under thisAgreement shall be effective only if it is in writing and shall be deemed to begiven when delivered                                       4personally or four days after it is mailed by registered or certified mail,postage prepaid, return receipt requested or one day after it is sent by areputable overnight courier service and, in each case, addressed as follows:       If to the Company:          J. Crew Operating Corp.          770 Broadway          Twelfth Floor          New York, NY 10003          Attention:  General Counsel       If to you:         Mr. Blair Gordon         359 West 20th Street, #4         New York, NY 10011or to such other address as any party may designate by notice to the other.     (b)  This Agreement constitutes the entire agreement between you and theCompany with respect to your employment by the Company, and supersedes and is infull substitution for any and all prior understandings or agreements withrespect to your employment.     (c)  This Agreement shall inure to the benefit of and be an obligation ofthe Company's assigns and successors; however you may not assign any of yourrights or duties hereunder to any other party.     (d)  No provision of this Agreement may be amended or waived, unless suchamendment or waiver is specifically agreed to in writing and signed by you andan officer of the Company duly authorized to execute such amendment. The failureby either you or the Company at any time to require the performance by the otherof any provision hereof shall in no way affect the full right to require suchperformance at any time thereafter, nor shall the waiver by you or the Companyof a breach of any provision hereof be taken or held to be a waiver of anysucceeding breach of such provision or a waiver of the provision itself or awaiver of any other provision of this Agreement.     (e)  You and the Company acknowledge and agree that each of you hasreviewed and negotiated the terms and provisions of this Agreement and has hadthe opportunity to contribute to its revision. Accordingly, the rule ofconstruction to the effect that ambiguities are resolved against the draftingparty shall not be employed in the interpretation of this Agreement. Rather, theterms of this Agreement shall be construed fairly as to both parties and not infavor or against either party.     (f)  Any provision of this Agreement (or portion thereof) which is deemedinvalid, illegal or unenforceable in any jurisdiction shall, as to thatjurisdiction and subject to this Paragraph, be ineffective to the extent of suchinvalidity, illegality or unenforceability, without                                       5affecting in any way the remaining provisions thereof in such jurisdiction orrendering that or any other provisions of this Agreement invalid, illegal, orunenforceable in any other jurisdiction. If any covenant should be deemedinvalid, illegal or unenforceable because its scope is considered excessive,such covenant shall be modified so that the scope of the covenant is reducedonly to the minimum extent necessary to render the modified covenant valid,legal and enforceable.     (g)  The Company may withhold from any amounts payable to you hereunder allfederal, state, city or other taxes that the Company may reasonably determineare required to be withheld pursuant to any applicable law or regulation (itbeing understood, that you shall be responsible for payment of all taxes inrespect of the payments and benefits provided herein).     (h)  This Agreement may be executed in counterparts, each of which shall bedeemed an original, but all of which shall constitute one and the sameinstrument.     (i)  The headings in this Agreement are inserted for convenience ofreference only and shall not be a part of or control or affect the meaning ofany provision hereof.     (j)  This Agreement and all amendments thereof shall, in all respects, begoverned by and construed and enforced in accordance with the internal laws(without regard to principles of conflicts of law) of the State of New York.Each party hereto hereby agrees to and accepts the exclusive jurisdiction of anycourt in New York County or the U.S. District Court for the Southern District ofNew York in respect of any action or proceeding relating to the subject matterhereof, expressly waiving any defense relating to jurisdiction or forum non                                                                  ---------conveniens, and consents to service of process by U.S. certified or registered----------mail in any action or proceeding with respect to this Agreement.                                       6          If the terms of this letter Agreement meet with your approval, pleasesign and return one copy to me.                                   Sincerely,                                    /s/ MARK SARVARY                                   ---------------------                                    Mark Sarvary                                    Chief Executive OfficerAgreed to and Accepted: /s/ BLAIR GORDON----------------------Blair GordonDate: 12-13-01                                       7                                                                   Exhibit 10.14Dear [Executive]:J.Crew Group, Inc. (together with its subsidiary companies, the "Company") hasdetermined that it is in the best interests of the Company and its shareholdersto agree to pay you the severance benefits described in this letter agreement ifyou leave the Company's employ under the limited circumstances described below.The Company believes that these arrangements will reinforce and encourage yourcontinued attention and dedication to your duties and better align yourinterests with those of the Company's shareholders.Accordingly, the parties hereto agree as follows:         1. Term.  The  provisions  of this  Agreement  shall  become  effective            ----on the date hereof and shall  terminate  on the fifth anniversary of that date(the "Employment Period").         2. Severance Payments.            ------------------         (a) If your employment is terminated during the Employment Period for             any reason, the Company shall pay you or your estate, as the case             may be, within thirty days following the effective date of             termination (the "Termination Date"), your Base Salary (as defined             in below) through the Termination Date (to the extent not             theretofore paid).         (b) If the Company terminates your employment during the Employment             Period without "Cause" (as defined below), you will be entitled to             (i) continuation of your Base Salary and medical benefits for a             period of twelve months after the Termination Date, (ii) payment of             any bonus that would have been earned by you in respect of the             fiscal year ending before the Termination Date occurs if you had             been employed on the date such bonus is paid by the Company to             associates for such fiscal year, provided that the payments             provided in clauses (i) and (ii) hereof (collectively, the "Salary                                                                         ------             Continuation Payments") are subject to and conditioned upon your             ---------------------             executing a valid general release and waiver (reasonably acceptable             to the Company), waiving all claims that you may have against the             Company, its successors, assigns, affiliates, employees, officers             and directors and your compliance with the provisions set forth in             Paragraph 3 hereof. The Company shall have no additional             obligations under this Agreement.         (c) For purposes of this Agreement, the following terms shall have the             following definitions:             (i)    "Base Salary" shall mean your base salary in effect on the                    date hereof or on the Termination Date, whichever is higher.             (ii)   "Cause" shall mean (i) your conviction for a felony, (ii)                     -----                    willful misconduct or gross negligence in connection with                    the performance of your duties as an employee of the                    Company, (iii) a fraudulent act or omission by you adverse                    to the reputation of the Company or any affiliate, and (iv)                    the disclosure by you of any Confidential Information (as                    defined in Section 3(b) hereof) to persons                    not authorized to know same. If subsequent to the                    termination of your employment, it is discovered that your                    employment could have been terminated for Cause, your                    employment shall, at the election of the Company, in its                    sole discretion, be deemed to have been terminated for                    Cause.             (iii)  "Disability" shall mean your incapacity due to physical or                    mental illness or injury, which results in your being unable                    to perform your duties hereunder for a period of ninety (90)                    consecutive working days, and within thirty (30) days after                    the Company notifies you that your employment is being                    terminated for Disability, you shall not have returned to                    the performance of your duties on a full-time basis.3.   Additional Agreements; Confidentiality.     (a)  As additional consideration for the Company entering into thisAgreement, you agree that during the Employment Period and for a period of oneyear following the Termination Date, you shall not, directly or indirectly,solicit, hire, or seek to influence the employment decisions of any employee ofthe Company on behalf of any person or entity other than the Company.     (b)  You agree that during the Employment Period and thereafter you willhold in strict confidence any proprietary or Confidential Information related tothe Company or its affiliates. For purposes of this Agreement, the term"Confidential Information" shall mean all information of the Company and its ------------------------affiliates in whatever form which is not generally known to the public,including without limitation, customer lists, trade practices, marketingtechniques, fit specifications, design, pricing structures and practices,research, trade secrets, processes, systems, programs, methods, software,merchandising, distribution, planning, inventory and financial control, storedesign and staffing. Upon termination of your employment, you shall not take,without the prior written consent of the Company, any drawing, specification orother document or computer record (in whatever form) of the Company or itsaffiliates embodying any Confidential Information and will return any suchinformation (in whatever form) then in your possession.     (c)  You agree that during the Employment Period and thereafter you shallnot disclose any information regarding the existence or substance of thisAgreement to any third party (including employees of the Company) without theprior written consent of the Chief Executive Officer of the Company, except asmay be required by law, other than to your spouse or your professional advisersfor purposes of discussing the subject matter hereof and, with respect to suchprofessional advisers, you agree to inform them of your obligations hereunderand take all reasonable steps to ensure that such professional advisers do notdisclose the existence or substance hereof. Further, during the EmploymentPeriod and thereafter you agree not to directly or indirectly disparage ordefame the Company, its affiliates or any of their directors, officers oremployees.     (d)  You also agree that breach of the obligations provided in thisParagraph 3 would cause the Company to suffer irreparable harm for which moneydamages would not be an adequate remedy and therefore, if you breach any of theprovisions in this Paragraph 3, the Company will be entitled to an injunctionrestraining you from violating such provision without the posting of any bond.If the Company shall institute any action or proceeding to enforce the terms ofany such provision, you hereby waive the claim or defense that the Company hasan adequate remedy at law and you agree not to assert in any such action orproceeding the claim or defense that the Company has an adequate remedy at law.The foregoing shall not prejudice                                       2the Company's right to require you to account for and pay over to the Company,and you hereby agree to account for and pay over, the compensation, profits,monies, accruals and other benefits derived or received by you as a result ofany transaction constituting a breach of any of the provisions set forth inthis Paragraph 3.4.   Miscellaneous.     (a)  Any notice or other communication required or permitted under thisAgreement shall be effective only if it is in writing and shall be deemed to begiven when delivered personally or four days after it is mailed by registered orcertified mail, postage prepaid, return receipt requested or one day after it issent by a reputable overnight courier service and, in each case, addressed asfollows:       If to the Company:          J. Crew Operating Corp.          770 Broadway          Twelfth Floor          New York, NY 10003          Attention: General Counsel       If to you:         -----------------         -----------------         -----------------or to such other address as any party may designate by notice to the other.     (b)  This Agreement constitutes the entire agreement between you and theCompany with respect to your employment by the Company, and supersedes and is infull substitution for any and all prior understandings or agreements (other thanthe terms set forth in any stock option agreement to which you are a party) withrespect to your employment.     (c)  This Agreement shall inure to the benefit of and be an obligation ofthe Company's assigns and successors; however you may not assign any of yourrights or duties hereunder to any other party.     (d)  No provision of this Agreement may be amended or waived, unless suchamendment or waiver is specifically agreed to in writing and signed by you andan officer of the Company duly authorized to execute such amendment. The failureby either you or the Company at any time to require the performance by the otherof any provision hereof shall in no way affect the full right to require suchperformance at any time thereafter, nor shall the waiver by you or the Companyof a breach of any provision hereof be taken or held to be a waiver of anysucceeding breach of such provision or a waiver of the provision itself or awaiver of any other provision of this Agreement.     (e)  You and the Company acknowledge and agree that each of you hasreviewed and negotiated the terms and provisions of this Agreement and has hadthe opportunity to contribute to its revision. Accordingly, the rule ofconstruction to the effect that ambiguities are resolved against the draftingparty shall not be employed in the interpretation of this Agreement.                                       3Rather, the terms of this Agreement shall be construed fairly as to both partiesand not in favor or against either party.     (f)  Any provision of this Agreement (or portion thereof) which is deemedinvalid, illegal or unenforceable in any jurisdiction shall, as to thatjurisdiction and subject to this Paragraph, be ineffective to the extent of suchinvalidity, illegality or unenforceability, without affecting in any way theremaining provisions thereof in such jurisdiction or rendering that or any otherprovisions of this Agreement invalid, illegal, or unenforceable in any otherjurisdiction. If any covenant should be deemed invalid, illegal or unenforceablebecause its scope is considered excessive, such covenant shall be modified sothat the scope of the covenant is reduced only to the minimum extent necessaryto render the modified covenant valid, legal and enforceable.     (g)  The Company may withhold from any amounts payable to you hereunder allfederal, state, city or other taxes that the Company may reasonably determineare required to be withheld pursuant to any applicable law or regulation (itbeing understood, that you shall be responsible for payment of all taxes inrespect of the payments and benefits provided herein).     (h)  This Agreement may be executed in several counterparts, each of whichshall be deemed an original, but all of which shall constitute one and the sameinstrument.     (i)  This Agreement and all amendments thereof shall, in all respects, begoverned by and construed and enforced in accordance with the internal laws(without regard to principles of conflicts of law) of the State of New York.Each party hereto hereby agrees to and accepts the exclusive jurisdiction of anycourt in New York County or the U.S. District Court for the Southern District ofNew York in respect of any action or proceeding relating to the subject matterhereof, expressly waiving any defense relating to jurisdiction or forum non                                                                  ---------conveniens, and consents to service of process by U.S. certified or registered----------mail in any action or proceeding with respect to this Agreement.          If the terms of this letter Agreement meet with your approval, pleasesign and return one copy to me.                                   Sincerely,                                   ----------------------------------                                   Chief Executive OfficerAGREED TO AND ACCEPTED:-----------------------[Executive]Date:     ------------------                                       4                                                                   Exhibit 10.15March 14, 2000Scott Formby15 Barrow RoadNew York, NY 10014Dear Scott,This letter confirms our severance agreement. We are extending thisconsideration to better align your interests and those of the Company.If the Company terminates your employment for any reason other than deathdisability, or "cause" (cause shall include breach of this agreement,dishonesty, theft, embezzlement, material dereliction in the performance of yourduties, insobriety or drug use while performing duties, and conviction of acrime other than traffic violations or minor misdemeanors), the Company willcontinue your base salary and cover your Cobra expenses for a period of 12months (as per the Company's standard payroll schedule); provided that you arein compliance with the restrictive covenants provided in this letter and thatyou execute a general release and waiver, waiving all claims you may haveagainst the Company. During such period, salary continuation and Cobrareimbursements will be paid provided that you exercise good faith efforts topromptly obtain new employment. The Company shall have the right to terminatesalary continuation payments and Cobra reimbursements when you obtain newemployment and to offset your base pay continuation by the amount ofcompensation that you earn during such twelve-month period from such newemployment. If, however, you resign, become disabled, die or are terminated forcause, no salary and Cobra reimbursement will be paid. Your relationship withthe Company is one of employment at will and the payments described in thisparagraph are the only payments to which you will be entitled as a result of thetermination of your employment.As consideration for the Company entering into this agreement and agreeing tomake the salary continuation payments described above, you agree that during (1)your employment by the Company and for a period of twelve (12) months after thelater of the date on which any employment or consulting relationship isterminated or the date on which the last salary, salary continuation, bonus, orother payment is made, you shall not directly or indirectly solicit, hire, orattempt to solicit or influence any employee of the Company to leave theCompany's employ or otherwise perform services on behalf of any person orentity; and (2) while employed and thereafter, you will hold in strictconfidence any proprietary or confidential information or material related tothe Company. Confidential information includes but is not limited to customerlists, trade practices, marketing techniques, pricing structures and practices,research, trade secrets, processes, systems, programs, methods, software,merchandising, planning, inventory and financial control, store design,staffing, etc. You also agree that breach of the confidentiality or employeenon-solicitation provisions previously noted would cause the Company to sufferirreparable harm for which money damages would not be an adequate remedy andtherefore, the Company would be entitled to temporary and permanent injunctiverelief in any court of competent jurisdiction (without the need to post anybond).This agreement shall inure to the benefit of and be an obligation of theCompany's assigns and successors; however you may not assign your duties andobligations hereunder to any other party.You agree not to disclose any information regarding the existence or substanceof this agreement, except to an attorney with whom you choose to consultregarding your consideration of this agreement or to your spouse or tax advisor;provided that you notify such individuals that they are strictly bound by thenon-disclosure restrictions. Further, you agree not to directly or indirectly,disparage or defame the Company or any director, officer, or employee of theCompany.No provisions of this agreement may be amended or waived unless such amendmentor waiver is specifically agreed to in writing and signed by you and an officerof the Company duly authorized to execute such amendment.This agreement and all amendments thereof shall, in all respects, be governed byand construed and enforced in accordance with the internal laws (without regardto principles of conflicts of law) of the state of New York. Each party heretohereby agrees to and accepts the exclusive jurisdiction of any court in New YorkCounty or the U.S. District Court for the Southern District of New York in thatCounty in respect of any action or proceeding relating to the subject matterhereof, expressly waiving any defense relating to jurisdiction or forum non                                                                  ---------conveniens, and consents to service of process by U.S. certified or registered----------mail in any action or proceeding with respect to this agreement.If the terms of this amended agreement meet with your approval, please sign andreturn one copy to me.Sincerely,/s/ MARK SARVARYMark SarvaryCEOAcknowledged and Accepted:/s/ SCOTT FORMBY  3/20/00-------------------------Scott Formby      Date                                                                    Exhibit 21.1                                                                    ------------                         SUBSIDIARIES OF THE REGISTRANT                               J. CREW GROUP, INC.                                                                       Name Under WhichName of Subsidiary                  State of Incorporation             Subsidiary Does Business------------------                  ----------------------             ------------------------                                                                             J. Crew Operating Corp.             Delaware                           J. Crew Operating Corp.J. Crew Inc.                        New Jersey                         J. Crew Inc.Clifford & Wills, Inc.              New Jersey                         Clifford & Wills, Inc.Grace Holmes, Inc.                  Delaware                           (J. Crew Retail Stores)H. F. D. No. 55, Inc.               Delaware                           (J. Crew Factory Stores)C & W Outlet, Inc.                  New York                           C & W Outlet, Inc.J. Crew International, Inc.         Delaware                           J. Crew International, Inc.J. Crew Services, Inc.              Delaware                           J. Crew Services, Inc.J. Crew Virginia, Inc.              Virginia                           J. Crew Virginia, Inc.                                                                    Exhibit 23.1                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTSThe Board of DirectorsJ. Crew Group, Inc.:We consent to incorporation by reference in the previously filed registrationstatement on Form S-8 of J. Crew, Group Inc. 1997 Stock Option Plan of ourreport dated March 25, 2002, except as to note 6, which is as of April 17, 2002,relating to the consolidated balance sheets of J. Crew Group, Inc. andsubsidiaries as of February 2, 2002 and February 3, 2001, and the relatedconsolidated statements of operations, cash flows, and changes in stockholders'deficit for each of the years in the three-year period ended February 2, 2002and the related schedule, which report appears in this February 2, 2002 annualreport on Form 10-K of J. Crew Group, Inc.KPMG LLPNew York, New YorkApril 18, 2002