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


                  Commission File No. 1-10738
                  


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


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

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

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


              Documents Incorporated by Reference:

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


====================================================================   
 1
                             
                             PART I
                                




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

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

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


==================================================================
 3





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

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


==================================================================
 4


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

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

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


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

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

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

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

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

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

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


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


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



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

======================================================================
 7
     



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



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



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


=====================================================================
 8


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

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


==================================================================
 9
     
                                
                                
                             PART II


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


===================================================================
 10


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



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

 11


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

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

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

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


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

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

===========================================================================
 12



(Footnotes for preceding page)

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



==========================================================================
 13




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

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

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

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

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

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


=====================================================================
 14


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

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


====================================================================
 15



that the 8.9% decrease in its comparable store sales in 1995  was
attributable primarily to poor customer reaction to the Company's
merchandise offerings, as well as to the generally weak  economic
environment  for women's apparel sales that prevailed  throughout
most  of  1995.   The Company believes that its 1995  merchandise
offerings   were  "over-assorted"  and  failed  to  achieve   the
cohesive,  distinctive look that had defined  the  brand  in  the
previous two years.
     
     Gross profit as a percentage of net sales decreased to 41.8%
in  1995  from  45.7%  in  1994.   This  decrease  was  primarily
attributable  to  higher  markdowns  associated  with   increased
promotional  activities  and, to a  lesser  extent,  to  a  lower
initial mark up rate associated with merchandise manufactured for
Ann Taylor Factory Stores and Ann Taylor Loft stores, compared to
the  initial mark up on merchandise manufactured for  Ann  Taylor
Stores.
     
     Selling, general and administrative expenses as a percentage
of  net sales increased to 37.0% in 1995 from 32.5% in 1994.  The
increase  in  selling, general and administrative expenses  as  a
percentage  of  net  sales was primarily due to  higher  tenancy,
store  maintenance  and store selling costs as  a  percentage  of
sales  as  a result of both decreased comparable store sales  and
lower  than average sales per square foot productivity of  stores
added  in  1995  (approximately  73%  of  the  increase),  higher
distribution center expense relating, in part, to start-up  costs
of  the  Company's  distribution center facility  in  Louisville,
Kentucky  (approximately 8% of the increase), additional  catalog
expense relating to the Company's test of its catalog as  a  mail
order   vehicle  (approximately  7%  of  the  increase),   higher
merchandising  and  design  expense  (approximately  6%  of   the
increase)    and   higher   packaging   and   supplies    expense
(approximately  5%  of the increase).  The Company  returned  its
catalog format to principally an advertising vehicle, rather than
a  mail order business, in Fall 1995 and suspended publication of
its catalog entirely in early 1996.
     
     Operating  income decreased to $25,275,000, or 3.5%  of  net
sales, in 1995, from $77,291,000, or 11.7% of net sales, in 1994.
Amortization  of  goodwill  was  $9,506,000  in  1995  and  1994.
Operating  income without giving effect to such amortization  was
$34,781,000,  or 4.8% of net sales, in 1995, and $86,797,000,  or
13.2% of net sales, in 1994.
     
     Interest expense was $20,956,000 and $14,229,000 in 1995 and
1994,  respectively.   The  increase  in  interest  expense   was
attributable to higher interest rates applicable to the Company's
debt  obligations  throughout most of  the  1995  period  and  an
increase  in the Company's long-term debt.  The weighted  average
interest  rate  on  the  Company's  outstanding  indebtedness  at
February 3, 1996 was 8.26% compared to 8.90% at January 28, 1995.
     
     The income tax provision was $5,157,000, or 120.5% of income
before  income taxes in the 1995 period compared to  $30,274,000,
or 48.1% of income before income taxes and extraordinary loss, in
1994.  The effective tax rates for both periods were higher  than
the  statutory  rates,  primarily as a result  of  non-deductible
goodwill expense.
     
     As  a result of the foregoing factors, the Company had a net
loss of $876,000, or 0.1% of net sales, for 1995 compared to  net
income of $31,752,000, or 4.8% of net sales, for 1994.
     


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

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


=================================================================
 16


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

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

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


                                                 Fiscal Year
                                        -----------------------------
                                          1996       1995      1994
                                        -----------------------------
                                           (dollars in thousands)
   Cash  provided  by 
     operating activities............   $ 67,532   $ 7,376   $ 17,149
   Working capital...................   $118,850   $86,477   $102,181
   Current ratio.....................     2.53:1    1.77:1     2.55:1
   Debt to equity ratio..............      .35:1     .84:1      .61:1
   
   
     Cash  provided by operating activities, as presented on  the
consolidated  statements  of  cash  flows,  increased   in   1996
principally  as  a  result  of  increases  in  earnings,  noncash
charges,  accounts payable and accrued liabilities, and decreases
in  receivables,  merchandise inventories and  prepaid  expenses.
Working  capital  increased as a result  of  a  decrease  in  the
current  portion  of long-term debt of approximately  $40,000,000
partially  offset  by a decrease in merchandise  inventories  and
receivables.
     
     The  Company's Bank Credit Agreement provides,  among  other
things,  for a $25,000,000 term loan and a $125,000,000 revolving
credit facility.  As described below, in January 1996 the Company
prepaid  a  portion  of the term loan and reduced  the  revolving
credit  facility to $122,000,000.  The principal  amount  of  the
term loan is payable on September 29, 1998, and the maturity date
of  the revolving credit facility is July 29, 1998; however,  the
Company  is required to reduce the outstanding balance under  the
revolving  credit  facility to $50,000,000  or  less  for  thirty
consecutive days in 1996 and in each fiscal year thereafter.  The
maximum  amount  that may be borrowed under the revolving  credit
facility  is  reduced  by  the amount of commercial  and  standby
letters  of  credit outstanding under the Bank Credit  Agreement.
At  February 1, 1997, there were no borrowings outstanding  under
the  revolving credit facility and the amount available under the
facility   was  approximately  $110,000,000.   The  Bank   Credit
Agreement  contains  financial  and  other  covenants,  including
limitations  on indebtedness, liens and investments, restrictions
on   dividends  or  other  distributions  to  stockholders,   and
requirements  to maintain certain financial ratios and  specified
levels  of  net  worth.  The Company's ability  to  satisfy  such
financial  covenants will be dependent upon, among other  things,
the  Company's  sales  and earnings and  the  amount  of  capital
expenditures made by the Company.  The Bank Credit Agreement also
provides for, among other things, an annual limitation on capital
expenditures  of  $32,500,000  in 1997  and  beyond,  subject  to
increase if certain conditions are satisfied.
     

==================================================================
 17
     

     In  April and May of 1996, the Company completed the sale of
an  aggregate of $100,625,000 of preferred securities  issued  by
its  financing  vehicle, AnnTaylor Finance Trust.  The  preferred
securities have a liquidation preference of $50 per security  and
are  convertible at the option of the holders thereof into shares
of  common  stock of the Company at a conversion  rate  of  2.545
shares  of common stock for each preferred security.  A total  of
2,012,500  preferred securities were issued, and are  convertible
into   an   aggregate  of  5,121,812  shares  of  common   stock,
representing  approximately  17%  of  the  Company's  outstanding
common  stock  as of February 1, 1997.  The Company received  net
proceeds  of  $95,984,000 in connection  with  the  sale  of  the
preferred   securities   and  applied   $94,000,000   to   reduce
outstanding  borrowings  under  the  revolving  credit  facility,
without a permanent reduction of the commitment thereunder.
     
     In   November   1995,  Ann  Taylor  and  its  wholly   owned
subsidiary,  AnnTaylor Distribution Services, Inc., received  the
proceeds of a $7,000,000 seven-year mortgage loan secured by  the
Company's  distribution center land and building  in  Louisville,
Kentucky.   The  mortgage  loan bears interest  at  7.5%  and  is
payable  in monthly installments of approximately $65,000 through
December   1,   1997,  and  thereafter  in  monthly  installments
sufficient to amortize the then remaining principal balance  over
a period of five years.  Pursuant to the requirements of the Bank
Credit Agreement, in January 1996 the Company applied one-half of
the proceeds of the mortgage to reduce the amount available under
the  revolving  credit facility, thereby reducing  the  revolving
credit facility by $3,000,000, and prepaid a portion of the  term
loan.
     
     Since  the  fourth quarter of Fiscal 1993, Ann Taylor  sells
its  proprietary  credit  card accounts receivable  to  AnnTaylor
Funding,   Inc.,  a  wholly  owned  subsidiary  of  Ann   Taylor.
AnnTaylor Funding, Inc. uses the receivables to secure borrowings
of  up  to  $40,000,000,  depending upon  the  eligible  accounts
receivable  balance, under a receivables financing  facility  (as
amended,  the "Receivables Facility").  The Receivables  Facility
matures in May 1998.  AnnTaylor Funding, Inc. had total assets of
approximately $55,189,000 at February 1, 1997, all of  which  are
subject  to  the  security  interest  of  the  lender  under  the
Receivables  Facility.   At  February  1,  1997,  there  were  no
borrowings outstanding under the Receivables Facility.
     
     In  connection  with  the  Sourcing  Acquisition  (described
below),  the Hongkong and Shanghai Banking Corporation  ("HKSBC")
entered into an Amended and Restated Credit Agreement (the "HKSBC
Agreement") with ATGS, continuing the $40,000,000 credit facility
of ATGS's predecessor.  The facility is available principally for
the  issuance  of  letters of credit; cash borrowings  under  the
facility  are  limited to a maximum of $8,000,000.   Such  credit
facility  matures  on  July 29, 1997 and contains  financial  and
other  covenants.  As of February 1, 1997, commercial and standby
letters   of  credit  outstanding  under  this  facility  totaled
$28,189,000 and there were no borrowings outstanding  under  this
facility.   If this facility is not extended beyond  its  current
expiration,  the  Company believes that it has sufficient  credit
available  under its Bank Credit Agreement to continue to  obtain
letters of credit in the normal course of  business.
     
     The  Company's  capital  expenditures  totaled  $16,107,000,
$78,378,000,   and   $61,341,000  in   1996,   1995   and   1994,
respectively.  The decrease in capital expenditures  in  1996  is
due  primarily  to  the construction of fewer  new  and  expanded
stores  compared to the prior year.  The Company slowed its  real
estate expansion program in 1996 to enable it to more effectively
consolidate  the  growth that had occurred during  recent  years.
The Company expects its capital expenditure requirements will  be
approximately $27,000,000 in 1997, of which $23,000,000  will  be
allocated  to  the Company's real estate expansion program.   The
actual  amount of the Company's capital expenditures will  depend
in  part on the number of stores opened, expanded and refurbished
and on the amount of construction allowances the Company receives
from the landlords of its new or expanded stores.  See "Business-
- -Expansion".
     
     Dividends  and distributions from Ann Taylor to the  Company
are  restricted  by  the Bank Credit Agreement,  the  Receivables
Facility and the Indenture for Ann Taylor's 8-3/4% Notes.
     

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


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


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

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


===================================================================
 20



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

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

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


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

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

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

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

===================================================================
 22

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

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

====================================================================
 23
    
    
    
Exhibit
Number
- -------
                                      
  10.3   Amended  and  Restated Guaranty, dated as  of  September
          29,  1995,  made  by the Company in favor  of  Bank  of
          America,  as  Agent.   Incorporated  by  reference   to
          Exhibit 10.4 to the Current Report on Form 8-K  of  Ann
          Taylor filed on October 17, 1995.
  
  10.4   Amended  and  Restated  Security and  Pledge  Agreement,
          dated  as of September 29, 1995, made by Ann Taylor  in
          favor  of  Bank of America, as Agent.  Incorporated  by
          reference to Exhibit 10.2 to the Current Report on Form
          8-K of Ann Taylor filed on October 17, 1995.
  
  10.5   Amended  and  Restated  Security and  Pledge  Agreement,
          dated as of September 29, 1995, made by the Company  in
          favor  of  Bank of America, as Agent.  Incorporated  by
          reference to Exhibit 10.5 to the Current Report on Form
          8-K of Ann Taylor filed on October 17, 1995.
  
  10.6   Trademark Security Agreement, dated as of September  29,
          1995,  made by Ann Taylor in favor of Bank of  America,
          as Agent.  Incorporated by reference to Exhibit 10.3 to
          the  Current Report on Form 8-K of Ann Taylor filed  on
          October 17, 1995.
  
  10.7   1989  Stock  Option Plan.  Incorporated by reference  to
          Exhibit  10.18  to  the Registration Statement  of  the
          Company   and   Ann  Taylor  filed  on  May   3,   1989
          (Registration No. 33-28522).
  
  10.7.1 Amendment  to  1989 Stock Option Plan.  Incorporated  by
          reference  to Exhibit 10.15.1 to the Annual  Report  on
          Form 10-K of the Company filed on April 30, 1993.
  
  10.8   Lease,  dated  as  of  March 17,  1989,  between  Carven
          Associates  and  Ann Taylor concerning  the  West  57th
          Street  headquarters.   Incorporated  by  reference  to
          Exhibit  10.21  to  the Registration Statement  of  the
          Company   and   Ann  Taylor  filed  on  May   3,   1989
          (Registration No. 33-28522).
  
  10.8.1 First  Amendment  to  Lease, dated as  of  November  14,
          1990,   between  Carven  Associates  and  Ann   Taylor.
          Incorporated  by reference to Exhibit  10.17.1  to  the
          Registration  Statement of the Company filed  on  April
          11, 1991 (Registration No. 33-39905).
  
  10.8.2 Second  Amendment  to Lease, dated as  of  February  28,
          1993,   between   Carven  Associates  and  Ann  Taylor.
          Incorporated  by reference to Exhibit  10.17.2  to  the
          Annual  Report  on  Form 10-K of the Company  filed  on
          April 29, 1993.
  
  10.8.3 Extension and Amendment to Lease dated as of October  1,
          1993,   between  Carven  Associates  and  Ann   Taylor.
          Incorporated by reference to Exhibit 10.11 to the  Form
          10-Q  of  Ann Taylor for the Quarter ended October  30,
          1993 filed on November 26, 1993.
  
  10.8.4 Modification of Amendment and Extension to Lease,  dated
          as  of April 14, 1994 between Carven Associates and Ann
          Taylor.   Incorporated by reference to Exhibit  10.15.4
          to  the Annual Report on Form 10-K of the Company filed
          on April 28, 1995.
  
  10.8.5 Fifth  Amendment to Lease, dated as of March  14,  1995,
          between Carven Associates and Ann Taylor.  Incorporated
          by reference to Exhibit 10.15.5 to the Annual Report on
          Form 10-K of the Company filed on April 28, 1995.
  
  10.9   Tax  Sharing  Agreement, dated  as  of  July  13,  1989,
          between  the  Company and Ann Taylor.  Incorporated  by
          reference to Exhibit 10.24 to Amendment No.  2  to  the
          Registration  Statement of the Company and  Ann  Taylor
          filed on July 13, 1989 (Registration No. 33-28522).
  
  10.10  Employment  Agreement  dated  as  of  February  1,  1994
          between   the   Company   and   Sally   Frame   Kasaks.
          Incorporated by reference to Exhibit 10.8 to  the  Form
          10-Q  of the Company for the Quarter ended October  29,
          1994 filed on December 9, 1994.
  
  10.11  Employment  Agreement dated February  16,  1996  between
          the Company and J. Patrick Spainhour.  Incorporated  by
          reference to Exhibit 10.4 to the Annual Report on  Form
          10-K of the Company filed on April 8, 1996.
  
  10.11.1Amendment to the Employment Agreement, dated August  23,
          1996, between the Company and J. Patrick Spainhour.
  
  10.12  Employment  Agreement dated November  25,  1996  between
          the  Company  and  Patricia  DeRosa.   Incorporated  by
          reference to Exhibit 10.3 to Form 10-Q of AnnTaylor for
          the  Quarter  ended November 2, 1996 filed on  December
          17, 1996.

====================================================================
 24

Exhibit
Number
- -------

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

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

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

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

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

10.20    Amended  and  Restated  Receivables Financing  Agreement
          dated  October 31, 1995, among AnnTaylor Funding, Inc.,
          Ann  Taylor, Market Street Capital Corp. and PNC  Bank,
          National  Association.  Incorporated  by  reference  to
          Exhibit 10.31.4 to the Form 10-Q of the Company for the
          Quarter  ended  October 28, 1995 filed on  December  8,
          1995.

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

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

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

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

10.23    Mortgage,  Assignment  of  Rents  and  Leases,  Security
          Agreement   and   Fixture  Financing  Statement   dated
          November   20,  1995,  between  AnnTaylor  Distribution
          Services,  Inc.,  as  Mortgagor, and  General  Electric
          Capital  Assurance Company, as Mortgagee.  Incorporated
          by  reference to Exhibit 10.34 to the Form 10-Q of  Ann
          Taylor for the Quarter ended October 28, 1995 filed  on
          December 8, 1995.

10.24    Promissory Note dated November 20, 1995 from Ann  Taylor
          and AnnTaylor Distribution Services, Inc., collectively
          as  Borrower,  to  General Electric  Capital  Assurance
          Company,  as  Lender.   Incorporated  by  reference  to
          Exhibit  10.35 to the Form 10-Q of Ann Taylor  for  the
          Quarter  ended  October 28, 1995 filed on  December  8,
          1995.

===================================================================
 25

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

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

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

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

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

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

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

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

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

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

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

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

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

21       Subsidiaries of the Company.

23       Consent of Deloitte & Touche LLP.

27       Financial Data Schedule.

===================================================================
 26


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

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


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



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




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




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




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




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




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




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





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



=======================================================================
 27

          
                  ANNTAYLOR STORES CORPORATION
           INDEX TO CONSOLIDATED FINANCIAL STATEMENTS




                                                                   Page No.
                                                                   --------

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

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


==========================================================================
 28       
                  
                  
                  INDEPENDENT AUDITORS' REPORT




To the Stockholders of
  ANNTAYLOR STORES CORPORATION:

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




DELOITTE & TOUCHE LLP


New York, New York
March 6, 1997


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

 20

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






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

                                      (in thousands, except per share amounts)

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


                                
                                
          See accompanying notes to consolidated financial statements.


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

 30

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

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

                 ASSETS

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

       
       LIABILITIES AND STOCKHOLDERS' EQUITY

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


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

 31

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

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

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


         See accompanying notes to consolidated financial statements.


================================================================================
 32                  

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

=============================================================================
 33       

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



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



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

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



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



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



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


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

 34

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

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

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



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

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



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

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

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

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

                                                (in thousands)
Senior Debt:
 Revolving credit facility.....  $    ---     $  ---    $101,000    $101,000
 Term loan.....................    24,500     24,500      24,500      24,500
 Mortgage......................     6,692      6,692       6,958       6,958
8-3/4% Notes...................   100,000     97,750     100,000      83,125
Interest rate swap agreement...       ---        ---         ---         384
Receivables facility...........       ---        ---      40,000      40,000
                                  -------    -------     -------     -------
        Total  debt............  131,192    128,942     272,458     255,967
Less current portion...........       287        287      40,266      40,266
                                  -------    -------     -------     -------
        Total  long-term debt..  $130,905   $128,655    $232,192    $215,701
                                  =======    =======     =======     =======
                      
     In   accordance  with  the  requirements  of  Statement   of
Financial  Accounting Standards No. 107, "Disclosures about  Fair
Value  of  Financial  Instruments", the  Company  determined  the
estimated  fair value of its financial instruments  using  quoted
market  information, as available.  As judgment is involved,  the
estimates  are  not  necessarily indicative of  the  amounts  the
Company could realize in a current market exchange.
     
     The  Company's Bank Credit Agreement provides,  among  other
things,  for a $25,000,000 term loan and a $125,000,000 revolving
credit  facility.   As  described below,  in  January  1996,  the
Company  prepaid  a  portion of the term  loan  and  reduced  the
revolving credit facility to $122,000,000.  The principal  amount
of  the  term  loan  is payable on September 29,  1998,  and  the
maturity date of the revolving credit facility is July 29,  1998;
however,  the Company is required to reduce the outstanding  loan
balance  under  the revolving credit facility to  $50,000,000  or
less  for thirty consecutive days during Fiscal 1996 and in  each
fiscal  year thereafter.  The maximum amount that may be borrowed
under  the revolving credit facility is reduced by the amount  of
commercial  and standby letters of credit outstanding  under  the
Bank  Credit Agreement.  At February 1, 1997 the amount available
under the revolving credit facility was $110,000,000.
     
     The  term  loan bears interest at a rate equal  to,  at  the
Company's option, the Bank of America National Trust and  Savings
Association ("Bank of America") (1) Base Rate plus 2.50%, or  (2)
Eurodollar  Rate  plus 3.50%, and amounts outstanding  under  the
revolving  credit facility bear interest at a rate equal  to,  at
the  Company's option, the Bank of America (1) Base Rate, or  (2)
Eurodollar Rate plus 1.00%.  In addition, Ann Taylor is  required
to pay the lenders a quarterly commitment fee of 0.375% per annum
of  the  unused revolving loan commitment.  At February 1,  1997,
the  interest rate on the $24,500,000 outstanding under the  term
loan was 8.938% per annum.
     
     Under  the  terms  of  the Bank Credit  Agreement,  Bank  of
America  obtained  a  pledge of Ann Taylor's  outstanding  common
stock  held  by  the Company and a security interest  in  certain
assets   of   Ann  Taylor,  excluding  inventory   and   accounts
receivable.   In  addition,  the Bank Credit  Agreement  contains
financial   and   other  covenants,  including   limitations   on
indebtedness, liens and investments, restrictions on dividends or
other  distributions  to  stockholders, and  maintaining  certain
financial  ratios and specified levels of net  worth.   The  Bank
Credit Agreement also provides for, among other things, an annual
limitation on capital expenditures of $25,000,000 in Fiscal  1996
and $32,500,000 in Fiscal 1997 and beyond, subject to increase if
certain conditions are satisfied.


===================================================================
 36

                  ANNTAYLOR STORES CORPORATION
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
     
     
     
2.   Long-Term Debt (Continued)
     --------------------------
     
     Since  the  fourth quarter of Fiscal 1993, Ann Taylor  sells
its  proprietary  credit  card accounts receivable  to  AnnTaylor
Funding, Inc., a wholly owned subsidiary of Ann Taylor, that uses
the  receivables to secure borrowings of up to $40,000,000, based
on   its   eligible  accounts  receivable,  under  a  receivables
financing facility (the "Receivables Facility").  The Receivables
Facility matures in May 1998.  As of February 1, 1997, there were
no   borrowings  outstanding  under  the  Receivables   Facility.
AnnTaylor   Funding,  Inc.  had  total  assets  of  approximately
$55,189,000 at February 1, 1997, all of which are subject to  the
security interest of the lender under the Receivables Facility.
     
     On  June  28, 1993, Ann Taylor issued $110,000,000 principal
amount of its 8-3/4% Subordinated Notes due 2000 ("8-3/4% Notes").  The
outstanding  principal amount of these notes as  of  February  1,
1997 was $100,000,000.
     
     In  July  1993,  Ann  Taylor  entered  into  a  $110,000,000
(notional  amount) interest rate swap agreement,  which  had  the
effect  of converting the Company's interest obligations  on  the
8-3/4%  Notes to a variable rate.  Under the agreement, the  Company
received a fixed rate of 4.75% and paid a floating rate based  on
LIBOR,  as determined in six month intervals.  The swap agreement
matured  in  July  1996.   Net receipts  or  payments  under  the
agreement were recognized as adjustments to interest expense.
     
     In November 1995, Ann Taylor and its wholly owned subsidiary
AnnTaylor Distribution Services, Inc. received the proceeds of  a
$7,000,000  seven-year  mortgage loan secured  by  the  Company's
distribution  center  land and building in Louisville,  Kentucky.
The  mortgage  loan  bears interest at 7.5%  and  is  payable  in
monthly installments of approximately $65,000 through December 1,
1997,  and  thereafter  in  monthly  installments  sufficient  to
amortize  the then remaining principal balance over a  period  of
five  years.    Pursuant to the requirements of the  Bank  Credit
Agreement, in January 1996, the Company applied one-half  of  the
proceeds of the mortgage to reduce the amount available under the
revolving credit facility, thereby reducing the revolving  credit
facility by $3,000,000, and prepaid a portion of the term loan.
     
     The   aggregate   principal  payments   of   all   long-term
obligations are as follows:
   
       Fiscal Year                             (in thousands)
       ----------
         1997..................................   $    287
         1998..................................     25,748
         1999..................................      1,206
         2000..................................    101,300
         2001..................................      1,401
         2002 and thereafter...................      1,250
                                                   -------
           Total...............................   $131,192
                                                   =======

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

===================================================================
 37

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


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

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


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


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

=================================================================
 38

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

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

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

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


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

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

==================================================================
 40

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

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

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

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

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

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

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

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


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


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



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

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

===================================================================
 43

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

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

                                  (in thousands, except per share amounts)

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

                                                  (in thousands)

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

====================================================================
 44
     

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





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

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

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

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

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





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

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


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

==================================================================
 46
     

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



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

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



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

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

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

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