Supplement
                                       to
              Offer to Purchase for Cash All Outstanding Shares of
                        Class A and Class B Common Stock
                                       of
                              CONCORD FABRICS INC.
                                       at
                              $7.875 NET PER SHARE
                                       by
                              CONCORD MERGER CORP.

- --------------------------------------------------------------------------------
THE EXPIRATION OF THE OFFER HAS BEEN EXTENDED SUCH THAT THE OFFER AND WITHDRAWAL
RIGHTS WILL EXPIRE AT 12:00 MIDNIGHT, NEW YORK CITY TIME, ON SEPTEMBER 10, 1999,
UNLESS THE OFFER IS FURTHER EXTENDED.
- --------------------------------------------------------------------------------

      THIS SUPPLEMENT, DATED AUGUST 31, 1999, SUPPLEMENTS AND AMENDS THE OFFER
TO PURCHASE, DATED AUGUST 4, 1999, RELATING TO THE PROPOSED OFFER TO PURCHASE
FOR CASH ALL OUTSTANDING SHARES OF CLASS A AND CLASS B COMMON STOCK OF CONCORD
FABRICS INC. (THE "OFFER TO PURCHASE"). THIS SUPPLEMENT, WHICH SHOULD BE READ IN
CONJUNCTION WITH THE OFFER TO PURCHASE, IS BEING PROVIDED TO GIVE YOU CERTAIN
ADDITIONAL INFORMATION. THE MATERIAL TERMS OF THE OFFER HAVE NOT BEEN CHANGED,
OTHER THAN TO EXTEND THE DATE FOR TENDERING YOUR SHARES FROM AUGUST 31, 1999 TO
SEPTEMBER 10, 1999. YOU MAY CONTINUE TO USE THE LETTER OF TRANSMITTAL AND
PROCEDURES FOR TENDERING PREVIOUSLY DELIVERED TO YOU OR YOU MAY USE THE REVISED
LETTER OF TRANSMITTAL INCLUDED HEREWITH. CAPITALIZED TERMS USED HEREIN AND NOT
OTHERWISE DEFINED HAVE THE MEANINGS ASCRIBED TO THEM IN THE OFFER TO PURCHASE.

    THIS OFFER IS BEING MADE PURSUANT TO THE MERGER AGREEMENT, AS AMENDED ON
AUGUST 4, 1999 (THE "MERGER AGREEMENT").

                                    IMPORTANT

      Questions or requests for assistance may be directed to the Information
Agent or to the Dealer Manager at their respective addresses and telephone
numbers set forth on the back cover of this Supplement. Additional copies of
this Supplement, the Offer to Purchase, the original and the revised Letter of
Transmittal and the Notice of Guaranteed Delivery may also be obtained from the
Information Agent or brokers, dealers, commercial banks or trust companies.

                              ---------------------
                      The Dealer Manager for the Offer is:

                        FIRST UNION CAPITAL MARKETS CORP.

                                 August 31, 1999


To the Holders of Common Stock of Concord Fabrics Inc.:

      The Offer to Purchase is amended and supplemented as follows:

      1. The fifth and sixth paragraphs under "Special Factors - 1. Background
of the Offer; Contacts with the Company - Background" are hereby replaced in
their entirety by inserting the following in lieu thereof:

            "After Mr. Weinstein interviewed BHC and another investment banking
      firm, on May 19, 1999, BHC was engaged by the Company to assist management
      in determining an appropriate price to offer to the Public Stockholders in
      a going private transaction and to advise with respect to dealings with
      the holders of the Company's long term debt. On May 19, 1999,
      representatives of BHC met with Alvin Weinstein, Joan Weinstein, David
      Weinstein, Earl Kramer and Martin Wolfson and representatives of Bryan
      Cave, and reviewed with them in depth the Company's history, financial and
      otherwise, structure and future prospects, all with a view to determining
      an appropriate price to be offered the Company's Public Stockholders in a
      going private transaction. During that meeting, BHC made a preliminary
      presentation summarizing its work to date. The presentation discussed
      various approaches to valuation and included, among other things, an
      analysis of public companies, a discounted cash flow analysis of the
      Company, a leveraged going private analysis and a premiums paid analysis.
      BHC noted that it had not identified from publicly available data
      information for any transactions sufficiently comparable to aid in the
      valuation process. In connection with its preliminary analysis, BHC (i)
      reviewed certain publicly available financial statements and other
      information of the Company; (ii) reviewed certain internal financial
      statements and other financial and operating data concerning the Company
      prepared by the management of the Company; (iii) reviewed certain
      financial projections of the Company prepared by the management of the
      Company; (iv) discussed the past and current operations, financial
      condition and prospects of the Company with management of the Company; (v)
      reviewed the reported prices and the limited trading activity of the
      Shares; (vi) compared the financial performance and condition of the
      Company with that of certain other publicly-traded companies; (vii)
      analyzed premiums paid for relevant tender offers; and (viii) performed
      such other analyses as it deemed appropriate.

            "BHC noted that the valuation methods employed in its preliminary
      analysis were standard valuation methodologies, which may or may not be
      appropriate for the purposes of valuing the Company. Moreover, the
      applicability of these methodologies depends upon the validity of the
      assumption that a willing acquiror for the Company exists. Due to the
      unrelated nature of the Company's two operating divisions, as well as the
      various operational issues faced by each division, it is questionable
      whether or not a willing acquiror for the Company exists. In addition, the
      Continuing Shareholders have stated that they have no current intention to
      sell the Company. Finally, the projections upon which the


                                       2


      valuations were predicated assumed consistent increases in revenues and
      profitability although since 1997 the Company actually experienced
      declining revenues and earnings.

            "Using public information, BHC compared selected historical and
      operating performance data of the Company to the corresponding data of the
      following companies: Cone Mills Corp., Culp, Inc., Dyersburg Corp., FAB
      Industries, Inc., Galey & Lord, Inc., Guilford Mills, Inc. Johnston
      Industries, Inc., and Quaker Fabric Corp. (the "Public Companies"). BHC
      noted that while these companies were all active in various segments of
      the textile industry, none was directly comparable to the Company. With
      respect to the Public Companies, BHC calculated multiples of adjusted
      market value ('AMV') (market value of equity, based on stock market prices
      as of May 14, 1999, plus total debt less cash and cash equivalents as of
      their most recent Form10-Q) to latest twelve months ('LTM') net income
      before interest, taxes, depreciation and amortization ('EBITDA') and LTM
      net income before interest and taxes ('EBIT'). BHC also calculated for the
      Public Companies multiples of current equity market value to LTM net
      income, projected calendar year 1999 net income and book value. When
      applied to the operating performance of the Company, the multiples of the
      Public Companies yielded an implied per share value for the Company
      between $6.73 and $9.78.

            "BHC also analyzed the projected unlevered free cash flows of the
      Company through August 31, 2004, based on the estimates provided by
      management to BHC, utilizing a range of discount rates and perpetuity
      value assumptions. Based on this analysis, BHC derived an implied per
      share value for the Company between $9.14 and $12.60. BHC did not do a
      similar analysis based on an extrapolation of the Company's actual
      declining revenue and earnings since 1997, nor did it revise its
      calculations to take into account the Company's revised projections
      delivered to Peter J. Solomon on July 9, 1999. See "Certain Financial
      Projections."

            "Based on the Company's projected results for fiscal year 2000
      (delivered by management prior to the May 19, 1999 meeting), BHC analyzed
      the potential pro-forma earnings impact of an acquisition of the Company
      by a potential acquiror assuming an all cash purchase. BHC calculated the
      maximum cash purchase price that a hypothetical acquiror could pay which
      would result in no earnings dilution for the projected fiscal year 2000,
      assuming costs of financing ranged from 7.0% to 8.0%. This analysis
      indicated an implied per share value for the Company of up to $10.61.

            "BHC analyzed a series of scenarios involving hypothetical
      recapitalizations of the Company. This analysis calculated the maximum
      cash price per share that could be paid to existing shareholders assuming
      reasonable leverage levels for the Company and internal rates of return
      for the new investor.


                                       3


      The analysis was based on the first set of projections provided by
      management (though BHC again noted that a new investor might not base his
      analysis on those projections, which project a turnaround from the
      declining operating performance of the Company since 1997). Based on the
      assumptions employed, the calculations implied a per share value for the
      Company of $8.65, which could produce an internal rate of return in the
      range of 21.1% and 37.0% over a five year period. The analysis was not
      updated to reflect the revised projections delivered on July 9, 1999.

            "Finally, BHC reviewed the consideration paid in tender offers
      completed from January 1, 1997 to May 1, 1999 for transaction sizes
      between $25 and $50 million and between $50 and $100 million. BHC
      calculated the premiums paid in those transactions over the acquired
      entities' equity values one month prior to the announcement of the
      acquisition offers. The implied per share value for the Company was based
      on the Company's then-current share price of $4.75 on May 14, 1999. The
      median premium paid for relevant transactions in the $25 to $50 million
      range was 44.3%, which implied a per share value for the Company of $6.85.
      The median premium paid for relevant transactions in the $50 to $100
      million range was 35.5%, which implied a per share value for the Company
      of $6.44.

            "While the foregoing summary describes all analyses and examinations
      that BHC deemed material to the preparation of its report to the Company,
      it does not purport to be a comprehensive description of all analyses and
      examinations actually conducted by BHC. In addition, BHC may have given
      some analyses more or less weight than other analyses and may have deemed
      various assumptions more or less probable than other assumptions. In
      performing its analyses, BHC made numerous assumptions with respect to
      industry performance, general business and economic conditions and other
      matters, many of which are beyond the control of the Company. BHC also
      used in its analysis various projections of future performance prepared by
      the management of the Company. These projections were based on numerous
      variables and assumptions that are inherently unpredictable. In fact,
      market conditions changed to such a degree after BHC's presentation that
      projections used by BHC in its analysis were later revised downward to
      reflect significant raw material price increases.

            "At a meeting of the Board on May 25, 1999, Alvin Weinstein informed
      the Board that based upon the preliminary report of BHC, he proposed an
      offer of $7.50 per Share for all shares of Common Stock held by Public
      Stockholders, provided that the Special Committee agreed that the offered
      price was fair (the "Initial Proposal"). Mr. Weinstein said that he had
      met with representatives of Chase Manhattan Bank who had informally
      advised him that they, alone or together with another bank, would provide
      the necessary financing to a corporation to be formed by the Continuing
      Shareholders for the purpose of making the offer. Thereafter, the Board
      established the Special Committee


                                       4


      consisting of Fred Heller and Richard Solar, both of whom are neither
      employees of, nor consultants to, the Company, Purchaser, or the
      Continuing Shareholders and had no interest in the proposed transaction
      other than as holders of non-employee director Company Stock Options and,
      in one case, as a Public Stockholder. The Special Committee was authorized
      to consider and take such action, if any, (including, without limitation,
      negotiation and/or rejection) as the Special Committee may consider
      appropriate with respect to a proposal by the Continuing Shareholders to
      acquire all shares of common stock of the Corporation held by the Public
      Stockholders at a purchase price of $7.50 per share. The Board also
      authorized the Special Committee to retain, at the expense of the Company,
      legal counsel and an independent investment banking firm to assist and
      advise it in its work concerning the Initial Proposal. Before the meeting
      adjourned, representatives of Bryan Cave reviewed with the members of the
      Board the duties and responsibilities of the members of the Board and of
      the Special Committee in connection with the Initial Proposal. They also
      reviewed the various legal forms by which a going private transaction
      might be accomplished."

      2. The discussion under the caption "Special Factors - 1. Background of
the Offer; Contacts with the Company - Reasons for the Recommendation of the
Special Committee and the Board" is hereby replaced in its entirety by inserting
the following in lieu thereof:

            "Reasons for the Recommendation of the Special Committee and the
      Board. In determining that the Merger Agreement and the transactions
      contemplated thereby are advisable and fair to the Public Stockholders as
      a whole as well as to the Public Stockholders who hold Class A Shares, as
      a class, and to the Public Stockholders who hold Class B Shares, as a
      class, the Special Committee considered the following material factors,
      which taken as a whole, supported its determinations:

            (i)   the financial condition, assets, results of
                  operations, business and prospects of the Company,
                  and the risks inherent in achieving those prospects.
                  The Special Committee particularly focused on the
                  financial and operating difficulties experienced by
                  the Concord House Division over the past five years
                  and management's belief that the Concord House
                  Division could not be expected to return to its prior
                  levels of profitability in the near future.  To
                  return to such levels of profitability the division
                  would need to expand into new markets and there could
                  be no assurance that it could successfully do so.
                  The Special Committee also focused on trends in the
                  industry in which the Company operates, including the
                  shrinking home sewing market, the increasing
                  competition presented to the Company by companies
                  which manufacture fabric in countries with lower
                  labor costs, and the relocation of the manufacturing
                  facilities of the Company's customer base to such
                  countries.  The Special Committee considered the
                  difficulties which the Company would face in
                  attempting to relocate its manufacturing facility to


                                       5


                  such lower labor cost countries.  The Special
                  Committee considered the unlikelihood of growth in
                  the Knit Division given the secular decline in
                  domestic demand for the division's traditional
                  products.

            (ii)  the terms and conditions of the Merger Agreement, including
                  the amount and form of consideration payable to the Public
                  Stockholders, and the structure of the transaction which is
                  designed, among other things, to result in the receipt by the
                  Public Stockholders of cash consideration at the earliest
                  practicable time without any brokerage fees;

            (iii) the historical market prices and recent trading activity of
                  the Shares, including the fact that the $7.875 per Share cash
                  consideration to be paid to the Public Stockholders in the
                  offer represents a premium of approximately 40% over the last
                  reported sales price of the Class A Shares on July 28, 1999,
                  the last full trading day for the Class A Shares preceding the
                  public announcement of the Offer, and of the Class B Shares on
                  July 27, 1999, the last full trading day for the Class B
                  Shares preceding the public announcement of the Offer, and a
                  premium of approximately 38%, 56% and 49% over the average
                  closing price for the one-month, three-month and six-month
                  periods, respectively, preceding such date, as well as the
                  fact that such price would be payable in cash, thus
                  eliminating any uncertainties in valuing the consideration to
                  be received by the Public Stockholders. The Special Committee
                  also considered the opportunity provided by the Offer for a
                  substantial number of stockholders to realize a premium price
                  for their Shares in the near future as compared to market
                  prices that, absent the Offer and the Merger, may continue to
                  be significantly below the Offer price.

            (iv)  the prices paid by the Company in the stock repurchases made
                  by the Company beginning in September 1998, including the fact
                  that the $7.875 per Share cash consideration to be paid to the
                  Public Stockholders is approximately 31%, 27% and 28% greater
                  than the average price paid by the Company during each of the
                  three fiscal quarters following the commencement of such
                  repurchases. See "The Tender Offer - Certain Information
                  Concerning the Company."

            (v)   the fact that the Merger Agreement and the price of $7.875 per
                  Share are the product of arms' length negotiations between the
                  Continuing Shareholders and Purchaser, on the one hand, and
                  the Special Committee, on the other. These


                                       6


                  negotiations led to an increase in the proposed price from
                  $7.50 to $7.875 per Share, which the Continuing Shareholders
                  agreed to on the condition that this price was final and there
                  would be no further negotiations.

            (vi)  the opinion of Peter J. Solomon as to the fairness, from a
                  financial point of view, of the price of $7.875 per Share to
                  be paid in the Offer and the Merger. The full text of Peter J.
                  Solomon's opinion, describing various considerations,
                  assumptions and limitations stated therein, is set forth in
                  Schedule I to the Offer to Purchase. The Special Committee
                  also considered the presentation by Peter J. Solomon to the
                  Special Committee regarding:

                  -     the Company's current financial condition and results
                        of operations; and

                  -     the financial, operating and stock market performance
                        data of the Company compared to certain publicly traded
                        textile companies, the analysis of the valuation of
                        selected going private transactions announced or
                        consummated since January 1, 1997, and a discounted cash
                        flow analysis.

                  These factors and the results of Peter J. Solomon's analysis
                  of such factors which are summarized in the discussion below
                  under the caption "Opinion of Peter J. Solomon" were
                  considered and specifically adopted by the Special Committee.

                        It is Peter J. Solomon's position that its duties in
                  connection with its fairness opinion are solely to the Special
                  Committee, and that it has no legal responsibility to any
                  other persons, including shareholders of the Company, under
                  the terms of its engagement letter. Peter J. Solomon's
                  engagement letter is governed by the laws of the State of New
                  York. Peter J. Solomon would likely assert the substance of
                  this disclaimer as a defense to claims, if any, that might be
                  brought against it by shareholders of the Company with respect
                  to its fairness opinion. However, since no New York court has
                  ruled specifically on the availability of such a disclaimer as
                  a defense in the context of a Special Committee financial
                  advisory engagement, it necessarily would have to be resolved
                  by a court of competent jurisdiction. In any event, the
                  availability or non-availability of the defense will have no
                  effect on Peter J. Solomon's rights and responsibilities under
                  the federal securities laws, or on the rights and
                  responsibilities of the directors of the Company under either
                  the governing state fiduciary law or the federal securities
                  laws.

            (vii) that the Continuing Shareholders have stated that they have


                                       7


                  no current intention to sell the Company, which made the
                  pursuit of other potential alternatives (such as a sale of the
                  Company as a going concern) impracticable. The Special
                  Committee also considered the intention of the Continuing
                  Shareholders to continue the business as a going concern,
                  which makes any consideration of liquidation of the Company or
                  values that ultimately might be obtained from such liquidation
                  impracticable and speculative; and

           (viii) the availability of appraisal rights under the DGCL to
                  holders of Shares who dissent in the Merger.

            "The Board considered and specifically adopted the conclusions and
      recommendation of the Special Committee and the factors described above
      which the Special Committee took into account in making its recommendation
      to the Board. The members of the Board, including the members of the
      Special Committee, evaluated the various factors considered in light of
      their knowledge of the business, financial condition and prospects of the
      Company, and sought and considered the advice of financial and legal
      advisors. In light of the number and variety of factors that the Board and
      the Special Committee considered in connection with their evaluation of
      the Offer and the Merger, neither the Board nor the Special Committee
      found it practicable to quantify or otherwise assign relative weights to
      any of the foregoing factors, and, accordingly, neither the Board nor the
      Special Committee did so. The Board and the Special Committee, however,
      gave significant weight to the factors specified in clauses (i) through
      (vi), inclusive, above.

            "In addition to the factors listed above, the Special Committee
      considered the fact that consummation of the Offer and the Merger would
      eliminate the opportunity of the Public Stockholders to participate in any
      potential future growth in the value of the Company, but believed that
      this loss of opportunity was appropriately reflected by the price of
      $7.875 per Share to be paid in the Offer and the Merger. See "Purpose of
      the Offer and the Merger; Plans for the Company."

            "The Board, including the Special Committee, the Continuing
      Shareholders and the Purchaser believe that the Offer and the Merger are
      procedurally fair because, among other things: (i) the Special Committee
      consisted of independent directors (unaffiliated with Purchaser or its
      affiliates or the Company's management) appointed to represent the
      interests of the Public Stockholders; (ii) the Special Committee retained
      and was advised by independent legal counsel; (iii) the Special Committee
      retained and was advised by independent financial advisors, who negotiated
      the terms of the Offer solely on behalf of the Special Committee as
      representative of the Public Stockholders, assisted the Special Committee
      in evaluating the Offer and the Merger and rendered a fairness opinion, as
      described herein; (iv) the detailed review by the Special Committee and
      its advisors of the business and financial condition of the Company; (v)
      the deliberations pursuant to which the Special Committee evaluated the
      Offer and the Merger; (vi) the $7.875 per Share


                                       8


      price and the other terms and conditions of the Merger Agreement resulted
      from active arms' length bargaining between members of the Special
      Committee, on the one hand, and Purchaser and the Continuing Shareholders,
      on the other; and (vii) the Minimum Condition, which cannot be waived by
      Purchaser without the consent of the Special Committee and which the
      Board, the Special Committee, the Continuing Shareholders and the
      Purchaser believe is tantamount to a requirement that approval of the
      Merger Agreement be subject to the affirmative vote of a majority of the
      Public Stockholders since, if it is not satisfied or waived, it will
      prevent consummation of the Offer and the Merger. The Board, including the
      Special Committee, the Continuing Shareholders and Purchaser reached the
      conclusion that the Offer and Merger are procedurally fair for the
      foregoing reasons, notwithstanding the fact that approval of the Merger
      Agreement is not subject to the affirmative vote of at least a majority of
      the Public Stockholders, as well as the fact that, pursuant to the
      Company's engagement letter with Peter J. Solomon, the opinion of Peter J.
      Solomon states that it may be relied upon solely by the Special Committee.

            "THE BOARD OF DIRECTORS OF THE COMPANY BELIEVES THAT THE MERGER IS
      ADVISABLE AND FAIR TO, AND IN THE BEST INTERESTS OF, THE COMPANY AND THE
      PUBLIC STOCKHOLDERS AS A WHOLE AS WELL AS THE PUBLIC STOCKHOLDERS WHO HOLD
      CLASS A SHARES, AS A CLASS, AND THE PUBLIC STOCKHOLDERS WHO HOLD CLASS B
      SHARES, AS A CLASS, AND, UPON THE RECOMMENDATION OF THE SPECIAL COMMITTEE,
      RECOMMENDS THAT THE PUBLIC STOCKHOLDERS WHO HOLD CLASS A SHARES AND THE
      PUBLIC STOCKHOLDERS WHO HOLD CLASS B SHARES ACCEPT THE OFFER AND TENDER
      THEIR SHARES TO PURCHASER.

            "Except to the extent a recommendation is made in a person's
      capacity as a director, no executive officer of the Company, nor any of
      the Continuing Shareholders nor the Purchaser, has made any recommendation
      with respect to the Offer, the adoption of the Merger Agreement or the
      Merger."

      3. The discussion under "Special Factors - 1. Background of the Offer;
Contacts with the Company - Certain Financial Projections" is hereby replaced in
its entirety by inserting the following in lieu thereof:

            "Certain Financial Projections. The Company does not as a matter of
      course make public forecasts or projections as to future performance
      (including as to revenues, earnings, other income statement items and cash
      flows) or financial position. However, in May 1999, the Company engaged
      BHC to assist management in determining an appropriate price to offer to
      the Public Stockholders in a going private transaction. During the course
      of its consultation with BHC, the Company prepared income statement
      projections and certain other financial data through August 31, 2004 (the
      "Original Projections"). The assumptions used by the Company in preparing
      the Original Projections were:


                                       9


      o     revenues are expected to grow slightly as a result of increased
            sales at Concord House Division;

      o     EBITDA margin is expected to be 7.2% in 1999, and to increase
            slightly each year thereafter due to improved margin contribution
            from the Concord House Division;

      o     capital expenditures and depreciation are expected to be
            approximately $1.8 million;

      o     working capital needs are expected to remain relatively constant;

      o     base year is estimated to be the fiscal year ending August 29, 1999;

      o     179,000 Shares authorized to be repurchased are assumed to be
            repurchased equally in fiscal years 2000 and 2001 at a Price to
            Forward Earnings multiple of 7.3; and

      o     the Chino California facility is assumed to be sold in year 2000 at
            a net sales price of $3.0 million. (The Company has subsequently
            received an offer to purchase the Chino California facility at a net
            sales price of $3.44 million. Although, the difference between the
            assumed net sales price and the offered net sales price may have a
            material effect on the projected net income of the Company for the
            year in which the facility is sold (if the offer is accepted), such
            difference would not affect the projected income from continuing
            operations of the Company. Accordingly, BHC has orally advised the
            Company that in its opinion the sale of the Chino California
            facility at a net sales price of $3.44 million would not have a
            material effect on the valuation of the Company.)

      "Based upon the assumptions in the Original Projections, the Company
estimated that net sales would increase from an estimated $87.8 million for
fiscal 1999 to $89.0 million in fiscal 2000, $90.6 million in fiscal 2001, $92.7
million in fiscal 2002, $94.8 million in fiscal 2003 and $97.1 million in fiscal
2004. In total, therefore, the Company estimated a five year compound annual
growth rate of 2.0% in sales for the Company. Gross profit was also expected to
rise at a compound annual growth rate of 2.5% from $28.4 million in fiscal 1999
to a projected $32.2 million by fiscal 2004. Net Income was expected to rise at
a compound annual growth rate of 12.1% from $2.2 million in fiscal 1999 to $4.0
million in fiscal 2004.

      "In June 1999, the Company's management updated the Company's operating
plan to reflect an industry-wide price increase for polyester by the fiber's
largest global suppliers. The operational and financial projections prepared by
the Company in connection with the updated operating plan are referred to as the
"Updated Projections." The Updated Projections yielded the same sales growth
figures, but the gross profit increased only at a compound annual growth rate of
0.7% through fiscal 2003, to $29.3 million, and net income was expected to
increase only at a


                                       10


compound annual growth rate of 0.9% from $2.2 million in fiscal 1999 to $2.3
million in fiscal 2003."

      4. The discussion under "Special Factors - 1. Background of the Offer;
Contacts with the Company - Special Cautionary Notice Regarding Forward-Looking
Statements" is hereby replaced in its entirety by inserting the following in
lieu thereof:

            "Special Cautionary Notice Regarding Forward-Looking Statements. The
      Projections were based upon numerous estimates and assumptions that are
      inherently subject to significant uncertainties, are difficult to predict
      and, in many cases, are influenced by factors beyond the Company's
      control. The material assumptions used in preparing the Projections are
      described in the respective Projections and footnotes to the Projections.
      There can be no assurance that the projected results will be realized or
      that actual results will not be significantly higher or lower than those
      predicted. While the Projections were prepared in good faith by the
      Company's management, no assurance can be made regarding future events.
      Therefore, neither the Original Projections nor the Updated Projections
      can be considered a reliable prediction of future operating results and
      should not be relied on as such. Additionally, the Projections were
      prepared at the times indicated above and do not reflect any subsequent
      results or any changes that have occurred or may occur in the future
      regarding the business, assets, operations, properties, management,
      capitalization, corporate structure or policies of the Company, general
      economic or business conditions, or any other transaction or event that
      has occurred since the respective dates of preparation, or that may occur,
      and were not anticipated at the time such information was prepared. The
      Company does not intend to update the Projections. The Projections were
      prepared by the Company solely for use by the Company's and the Special
      Committee's financial advisors and not for publication or with a view to
      complying with the published guidelines of either the Commission regarding
      projections or forecasts or the American Institute of Certified Public
      Accountants' Guide for Prospective Financial Statements, nor in accordance
      with generally accepted accounting principles. The Company's independent
      auditors have not examined, compiled or performed any procedures regarding
      the Projections, nor have they expressed any opinion or given any
      assurance on such information or its achievability and, accordingly, they
      assume no responsibility for the Projections. The Purchaser assumes no
      responsibility for the validity, reasonableness, accuracy or completeness
      of the Projections and makes no representation regarding the Projections.
      None of the Company, Purchaser or the Continuing Shareholders intends to
      update or supplement the Projections prior to consummation of the Offer or
      the Merger, except to the extent required by law. Shareholders are
      cautioned not to place undue reliance on the Projections."

      5. The discussion under "Special Factors - 3. Purpose of the Offer and the
Merger; Plans for the Company - Purpose of the Offer and the Merger" is hereby
amended by inserting the following after the fourth paragraph thereof:

            "The Continuing Shareholders and Purchaser have concluded that the
      Offer and the Merger, including the $7.875 per Share cash consideration to
      be


                                       11


      paid pursuant thereto and the terms and conditions of the Merger
      Agreement, are fair to the Company and the Public Stockholders as a whole
      as well as to the Public Stockholders who hold Class A Shares, as a class,
      and to the Public Stockholders who hold Class B Shares, as a class, based
      upon the same factors identified by the Special Committee and the Board as
      discussed under the caption "- 1. Background of the Offer; Contacts with
      the Company - Reasons for the Recommendation of the Special Committee and
      the Board" and have specifically adopted the analysis and conclusions of
      the Special Committee and the Board as to the fairness of the Offer and
      the Merger, including the $7.875 per Share cash consideration to be paid
      pursuant thereto, and the terms and conditions of the Merger Agreement.
      The Continuing Shareholders recognize that, following the Merger, the
      Public Stockholders will no longer have an equity interest in the Company
      and, therefore, will not participate in any potential future earnings and
      growth of the Company. While this could be detrimental to the Public
      Stockholders if the Company's operational performance improves and it
      grows, the Continuing Shareholders believe that any significant business
      improvement and growth is uncertain and not likely in the near term and
      that it is also uncertain that any improvement and growth would favorably
      affect the market price of the Shares. Accordingly, the Continuing
      Shareholders believe that offering Public Stockholders the opportunity to
      select, by a majority of the Public Shareholders of each class tendering
      their Shares pursuant to the Offer, the present receipt of $7.875 per
      Share in cash instead of a speculative future return is appropriate."

      6. The first paragraph under "The Tender Offer - 2. Acceptance for Payment
and Payment for Shares" is hereby replaced in its entirety by inserting the
following in lieu thereof:

            "Upon the terms and subject to the conditions of the Merger
      Agreement and the conditions of the Offer (including, if the Offer is
      extended or amended, the terms and conditions of any such extension or
      amendment), Purchaser will accept for payment, and will pay for promptly
      after the Expiration Date, including any extension thereof all Shares
      validly tendered and not properly withdrawn in accordance with "The Tender
      Offer - 9. Conditions to the Offer." Subject to applicable rules of the
      Commission, Purchaser expressly reserves the right to delay acceptance for
      payment of, or payment for, Shares in order to comply in whole or in part
      with any applicable law."

      7. The introductory clause to the first paragraph under "The Tender Offer
- - 9. Conditions to the Offer" is hereby replaced in its entirety by inserting
the following in lieu thereof:

            "Notwithstanding any other provision of the Offer, Purchaser shall
      not be required to accept for payment or pay for any Shares tendered
      pursuant to the Offer, and may terminate or amend the Offer and may extend
      the Expiration Date, if (i) the condition (the "Minimum Condition") that a
      number of Shares which constitutes at least a majority of each class of
      the Shares outstanding on a fully


                                       12


      diluted basis not then owned, beneficially or of record, by Purchaser
      shall have been tendered shall not have been satisfied, (ii) Purchaser
      shall not have obtained sufficient financing to enable it to purchase the
      Shares to be purchased by it and to pay fees and expenses of the Offer and
      the Merger, including, without limitation, fees and expenses incurred or
      to be incurred in connection with the financing (the "Financing
      Condition") or (iii) at any time on or after the date of the Merger
      Agreement, and on or prior to the Expiration Date, any of the following
      conditions shall exist:"

      8. The consummation of the Offer by Purchaser is subject to certain
conditions which are discussed under the caption "The Tender Offer - 9.
Conditions to the Offer." One of the conditions is that there shall not be
pending any action or proceeding challenging the Offer or the Merger before any
court. The Company has announced that an action has been filed in Delaware
Chancery Court challenging the Offer and the Merger. The Company has stated that
it intends to proceed with the Merger and Purchaser has no current intention to
terminate the Offer. However, the failure of Purchaser to exercise its right to
terminate the Offer is not a waiver of such right to terminate.


      9. The item (c) in the first paragraph under "The Tender Offer - 9.
Conditions to the Offer" is hereby replaced in its entirety by inserting the
following in lieu thereof:

            "(c)  there shall have occurred any change, condition, event or
                  development that has a Material Adverse Effect, which is
                  defined in the Merger Agreement to mean a change or effect
                  that is materially adverse to the business, operations,
                  properties, condition (financial or otherwise), assets or
                  liabilities (including, without limitation, contingent
                  liabilities) or prospects of the Company.  The foregoing
                  description of the definition of the term "Material Adverse
                  Effect" is a summary thereof and is qualified in its
                  entirely by reference to the full text of the Merger
                  Agreement, a copy of which is filed as an Exhibit to the
                  Schedule 14D-1."


                                       13


      The Letter of Transmittal, certificates for Shares and any other required
documents should be sent or delivered by each stockholder of the Company or his
broker, dealer, commercial bank or other nominee to the Depository at one of its
addresses set forth below.

                        The Depositary for the Offer is:

                                   CHASEMELLON
                            SHAREHOLDER SERVICES, LLC

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

                     Facsimile Transmission: (201) 296-4293
                        (For Eligible Institutions Only)

                   Confirmation Facsimile Only: (201) 296-4860

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

         By Mail:            By Overnight Delivery:           By Hand:
         --------            ----------------------           --------
 ChaseMellon Shareholder     ChaseMellon Shareholder   ChaseMellon Shareholder
     Services, L.L.C.           Services, L.L.C.          Services, L.L.C.
   Post Office Box 3301     85 Challenger Road-Mail   120 Broadway, 13th Floor
South Hackensack, NJ 07606         Drop-Reorg            New York, NY 10271
   Attn: Reorganization    Ridgefield Park, NJ 07660    Attn: Reorganization
        Department            Attn: Reorganization           Department
                                   Department

      Any questions or requests for assistance or additional copies of this
Supplement, the Offer to Purchase, the original or the revised Letter of
Transmittal and the Notice of Guaranteed Delivery may be directed to the
Information Agent at its telephone numbers and location listed below. You may
also contact your broker, dealer, commercial bank or trust company or nominee
for assistance concerning the Offer.

                   The Information Agent for the Offer is:

                   AMERICAN STOCK TRANSFER & TRUST COMPANY
                                 40 Wall Street
                                   46th Floor
                               New York, NY 10005

                                       or

               CALL TOLL FREE: (800) 937-5449 or (212) 936-5100

                      The Dealer Manager for the Offer is:

                        FIRST UNION CAPITAL MARKETS CORP.
                              901 East Byrd Street
                                    3rd Floor
                               Richmond, VA 23219
                                 (800) 532-2916


                                       14