FIRST AMENDMENT TO CREDIT AGREEMENT



      This First Amendment to Credit Agreement (this "Amendment")
is entered into as of January 27, 1995 among  ANNTAYLOR, INC.,  a
Delaware  corporation  (the "Borrower"),  the  various  financial
institutions named on the signature pages hereto (the  "Lenders")
and  BANK  OF AMERICA NATIONAL TRUST AND SAVINGS ASSOCIATION.  as
Agent.

      WHEREAS,  the  Borrower, the Lenders, the  Co-Agents  named
therein, BA Securities, Inc. as Arranger and the Agent are  party
to  that  certain Credit Agreement dated as of July 29, 1994  (as
from time to time amended, the "Credit Agreement"); and

      WHEREAS, the Borrower has requested the Lenders to increase
the  Commitments  under the Credit Agreement  by  $50,000,000  to
$125,000,000  and  to make certain other changes  to  the  Credit
Agreement, and the Lenders are willing to agree to the Borrower's
request  on  the  terms and subject to the conditions  set  forth
herein;

     NOW THEREFORE, the parties hereto hereby agree as follows:

      Section 1.     Defined Terms.  Unless otherwise defined  in
this Amendment, defined terms used herein shall have the meanings
assigned to such terms in the Credit Agreement.

     Section 2.     Amendments to Credit Agreement.

          (a)  Increase in Commitments.  The Lenders hereby agree
     to  increase their Commitments to the amounts set  forth  in
     Schedule  1  to this Amendment and Schedule 1.01(b)  to  the
     Credit Agreement is hereby amended to read as Schedule 1  to
     this Amendment.

           (b)   Change in Cleandown Provisions.  Clause  (v)  of
     Section 2.01(a) of the Credit Agreement is hereby amended to
     read as follows:

               "(v) The Borrower shall from time to time effect a
          prepayment  of  the outstanding Loans (such  amount,  a
          "Cleandown")  so as to cause the aggregate  outstanding
          principal amount of the Loans to be not more  than  (A)
          $50,000,000,  for at least 30 consecutive  days  during
          the  period from the Initial Funding Date to  the  last
          day  of the Fiscal Year beginning on January 30,  1994,
          (B)  $67,000,000, for at least 30 consecutive  days  in
          the  Fiscal Year beginning on January 29, 1995 and  (C)
          $50,000,000, for at least 30 consecutive days  in  each
          Fiscal  Year thereafter (each such period, a "Cleandown
          Period").   Promptly  after the end  of  any  Cleandown
          Period,  the  Borrower shall notify the  Agent  that  a
          Cleandown  Period  has occurred  and  the  Agent  shall
          notify the Lenders."

          (c)  Change in Investment Provisions.

               (i)    A  new  paragraph  (j) is hereby  added  to
                      Section   8.03  of  the  Credit   Agreement
                      reading as follows:

                          "(j) Investments in the form of advance
                      payments to suppliers not in excess  of  an
                      aggregate amount of $10,000,000 outstanding
                      at any one time; and"

               (ii)   The  word  "and" appearing at  the  end  of
                      paragraph (i) of Section 8.03 of the Credit
                      Agreement is hereby deleted.

               (iii)  Current  paragraph (j) of Section  8.03  of
                      the  Credit Agreement is hereby re-lettered
                      as  paragraph (k) of Section  8.03  of  the
                      Credit Agreement.

          (d)  Change in Minimum Fixed Charge Coverage Ratio.

                Section  9.03 of the Credit Agreement  is  hereby
          amended to read as follows:

               "9.03   Minimum Fixed Charge Coverage Ratio.   The
               Borrower   shall  not  permit  the  Fixed   Charge
               Coverage  Ratio, as determined at the end  of  any
               fiscal  quarter  for  the  preceding  four  fiscal
               quarters  (or,  if  less, the number  of  quarters
               elapsed since the Initial Funding Date) to be less
               than  the  ratio set forth opposite the  month  in
               which such fiscal quarter ends:

                    Quarter Ended            Minimum Ratio

                    October 1994             1.00 to 1.00
                    January 1995             1.00 to 1.00
                    April 1995               1.00 to 1.00
                    July 1995                1.00 to 1.00
                    October 1995             1.00 to 1.00
                    January 1996             1.00 to 1.00
                    April 1996               1.00 to 1.00
                    July 1996                1.05 to 1.00
                    October 1996
                      and thereafter         1.10 to 1.00"

     Section 3.  Representations and Warranties.

     The Borrower represents and warrants that:

           (a)   (i) the execution and delivery of this Amendment
     have been duly authorized by all necessary corporate action;
     and  (ii) do not violate any Requirement of Law nor conflict
     with  or  result in the breach of any Contractual Obligation
     binding on the Borrower; and

           (b)   after  giving  effect  to  this  Amendment,  the
     representations and warranties of the Borrower contained  in
     Article   V   of   the   Credit   Agreement   (except    for
     representations  and  warranties relating  to  a  particular
     point in time) and in each other Loan Document are true  and
     correct in all material respects as if made on and as of the
     date of this Amendment and no Potential Event of Default  or
     Event of Default has occurred and is continuing.

     Section 4.  Effectiveness.

           (a)   This Amendment shall become effective as of  the
     date  first  above written when the Agent has  received  the
     following:

               (i)  counterparts hereof executed by the Borrower,
          all  the Lenders and the Agent and signed by ATSC as  a
          consenting party; and

                (ii)  copies of the resolutions of the  Board  of
          Directors of the Borrower authorizing the execution and
          delivery of this Amendment and the performance  of  the
          transactions  contemplated  hereby,  certified  by  the
          Secretary or an Assistant Secretary of the Borrower.

           (b)  Upon the effectiveness of this Amendment (i) each
     reference  in  the  Credit Agreement  to  "this  Agreement",
     "hereunder",  hereof", "herein", or  words  of  like  import
     shall  mean  and be a reference to the Credit  Agreement  as
     amended  hereby and (ii) each reference in each  other  Loan
     Document  to  the  Credit Agreement  shall  mean  and  be  a
     reference to the Credit Agreement as amended hereby.

           (c)   Except as specifically amended above, the Credit
     Agreement shall remain in full force and effect.

          (d)  The execution, delivery, and effectiveness of this
     Amendment  shall  not, except as expressly provided  herein,
     operate  as a waiver of any right, power, or remedy  of  any
     Lender or the Agent under the Credit Agreement or any of the
     other  Loan  Documents,  nor  constitute  a  waiver  of  any
     provision of any of the Loan Documents.

     Section 5.  Miscellaneous.

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

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

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


                                   ANNTAYLOR, INC.


                                   By:/s/ Walter J. Parks
                                      _____________________________

                                   Title: Sr. V.P. - Finance
                                     __________________________


                                   BANK OF AMERICA NATIONAL
                                   TRUST AND SAVINGS ASSOCIATION,
                                   as Agent


                                   By: /s/ Walter J. Parks
                                      _____________________________

                                   Title: Sr. V.P. - Finance
                                         __________________________


                                   BANK OF AMERICA NATIONAL
                                   TRUST AND SAVINGS ASSOCIATION

                                   By:/s/ Lannhi Tran
                                      _____________________________

                                   Title:__________________________


                                   FLEET BANK, NATIONAL ASSOCIATION


                                   By: /s/ David B. Coleman
                                       --------------------------

                                   Title:__________________________


                                   LTCB TRUST COMPANY


                                   By:_____________________________

                                   Title:__________________________


                                   PNC BANK, NATIONAL ASSOCIATION


                                   By:_____________________________

                                   Title:__________________________


                                   SHAWMUT BANK, N.A.


                                   By:_____________________________

                                   Title:__________________________


Consenting Party:
ANNTAYLOR STORES CORPORATION


By:_____________________________

Title:__________________________