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

                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-K

[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934

                  For the fiscal year ended December 31, 2000

                                      OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

            For the transition period from __________ to __________


                         Commission File No. 001-12907


                                  KNOLL, INC.

        A Delaware Corporation               I.R.S. Employer No. 13-3873847

                               1235 Water Street
                           East Greenville, PA 18041
                        Telephone Number (215) 679-7991


Securities registered pursuant to section 12(b) of the Act:   None

Securities registered pursuant to section 12(g) of the Act:   None


Indicate by check mark whether the 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 [ ]

There is no public market for the voting stock of the Registrant.

As of March 30, 2001, there were 23,190,829 shares of the Registrant's
common stock, par value $0.01 per share, outstanding.


DOCUMENTS INCORPORATED BY REFERENCE
None.

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




                               TABLE OF CONTENTS
                               -----------------


 Item                                                                    Page
- ------                                                                  ------

                                     PART I

   1.  Business.......................................................     2

   2.  Properties.....................................................     8

   3.  Legal Proceedings..............................................     9

   4.  Submission of Matters to a Vote of Security Holders............     9


                                    PART II

   5.  Market for Registrant's Common Equity and Related
         Stockholder Matters..........................................    10

   6.  Selected Financial Data........................................    11

   7.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations....................................    12

  7A.  Quantitative and Qualitative Disclosures about Market Risk.....    17

   8.  Financial Statements and Supplementary Data....................    18

   9.  Changes in and Disagreements with Accountants on Accounting
         and Financial Disclosure.....................................    18


                                    PART III

  10.  Directors and Executive Officers of the Company................    19

  11.  Executive Compensation.........................................    21

  12.  Security Ownership of Certain Beneficial Owners and
         Management...................................................    25

  13.  Certain Relationships and Related Transactions.................    26


                                    PART IV

  14.  Exhibits, Financial Statement Schedules and Reports on
         Form 8-K.....................................................    29


  Signatures..........................................................    32




                                     PART I


ITEM 1.  BUSINESS

General

Knoll, Inc., a Delaware corporation, is engaged in the design, manufacture and
distribution of office furniture products and accessories, focusing on the
middle to high-end of the contract furniture market.  The Company's principal
executive offices are located at 1235 Water Street, East Greenville,
Pennsylvania 18041, and its telephone number is (215) 679-7991.

Knoll, Inc. is the successor by merger to the business and operations of The
Knoll Group, Inc. and related entities ("The Knoll Group" or the
"Predecessor"), which were acquired on February 29, 1996 from Westinghouse
Electric Corporation, whose successor is Viacom Inc. ("Westinghouse").  Unless
the context requires or specifies otherwise, the terms "Knoll" and the
"Company" refer to Knoll, Inc., its subsidiaries and predecessor entities as
a combined entity.

Pursuant to an agreement and plan of merger, the Company consummated a
recapitalization (merger) transaction on November 4, 1999 whereby a newly
formed entity, which was organized by Warburg, Pincus Ventures, L.P.
("Warburg"), was merged with and into Knoll, with Knoll continuing as the
surviving corporation.  As a result of the merger, 17,738,634 shares of common
stock held by the public stockholders of Knoll, other than Warburg and certain
members of Knoll management, immediately prior to the merger were converted
into the right to receive $28.00 per share in cash and were canceled.
Furthermore, the Company's common stock ceased to be listed on the New York
Stock Exchange ("NYSE"), and the registration of the Company's securities
under the Securities Exchange Act of 1934, as amended (the "Exchange Act"),
was terminated.

Except as otherwise indicated, the market and Company market share data
contained in this Form 10-K are based on preliminary information received from
The Business and Institutional Furniture Manufacturer's Association ("BIFMA"),
the United States ("U.S.") office furniture trade association.  The Company
believes that such data are considered within the industry to be the best
available and generally are indicative of the Company's relative market share
and competitive position.

Industry Overview

The U.S. office furniture market consists of five major product categories:
office systems, seating, storage, desks and casegoods and tables.  The
following table indicates the percentage of sales that each product category
contributed to the estimated U.S. office furniture industry in 2000.

                                              U.S.       % of U.S.
     Product Category                    Category Size     Market
     ----------------                    -------------   ----------
                                         (In Billions)

     Office systems....................      $4.7          35.7%
     Seating...........................       3.3          25.0
     Storage...........................       1.4          10.9
     Desks and casegoods...............       2.2          16.9
     Tables............................       0.9           7.0

Office systems consist of movable panels, work surfaces and storage units,
electrical distribution, lighting, organizing tools and freestanding
components.  These modular systems are popular with customers who require
flexible space configurations or where many people share open floor space, as
is common in modern office buildings.  Both seating, ranging from executive
desk chairs to task chairs and side chairs, and storage products, such as
overhead shelving, file cabinets and desk pedestals (file cabinets that serve
to support desks), are sold to users of office systems and also are sold
separately to non-systems users.  Desks and tables range from classic


                                       2



writing desks in private offices to conference and meeting room tables that
can accommodate sophisticated technological demands.

Management believes that fundamental trends in the workplace, including the
continued proliferation of technology in the workplace, changes in corporate
organizational structures and work processes and heightened sensitivity to
concerns about ergonomic standards are influencing revenues in the office
furniture industry.  Companies increasingly use workplace design and furniture
purchase decisions as catalysts for organizational and cultural change and to
attract and retain talented employees.  Several significant factors that
influence these changes include:  new office technology and the resulting
necessity for improved wire and data management; continued corporate
reengineering, restructuring and reorganizing; and corporate relocations.
Management also believes that there are certain macroeconomic conditions,
including white-collar employment levels, business confidence and corporate
cash flow, that influence industry revenues.

Growth in the office furniture industry decelerated in the latter part of
2000, and such deceleration is expected to continue into 2001.  This slowdown
is due primarily to a reduction in business confidence, corporate profitability
and white-collar employment growth in response to a general softening in the
economy in North America.

Management is aware of many current and potential initiatives by existing
competitors, as well as new entrants, to sell, distribute, market or service
office furniture and related products via the Internet.  These initiatives
may compete with existing office furniture companies, such as Knoll, but
management believes that they are not currently affecting the office furniture
industry's traditional channels of distribution.  The Company has developed
and continues to develop initiatives in an effort to take advantage of
opportunities presented by the Internet.  In 2000, the Company began its
development of an e-business strategy to link its dealers and customers with
the Company's internal systems via the Internet in order to simplify the
purchasing process and reduce cycle time and related costs.  In addition, the
Company began offering a limited number of its products for sale via the
Internet in 2000 and enhanced its available on-line product information.
There can be no assurance that any of such initiatives will be successful,
will be completed in a timely fashion or will materially affect the Company's
results of operations or financial condition.  Management is currently unable
to predict the extent to which the current or potential Internet initiatives
may affect the demand for the Company's products or the financial condition of
the office furniture industry.

Products

The Company offers a broad range of office furniture products and accessories
that support the Company's strategy of being a one-stop source for high
quality office furniture.  The Company's five basic product categories
offered in North America are as follows: (i) office systems, (ii) seating,
(iii) storage solutions and filing cabinets, (iv) desks and casegoods and
(v) tables.  The Company also offers specialty products that are sold under
the KNOLLSTUDIO, KNOLLEXTRA, KNOLLTEXTILES and SPINNEYBECK names.  KNOLLSTUDIO
features the Company's signature design classics, including high image side
chairs, sofas, desks and tables for both office and home use, while KNOLLEXTRA,
KNOLLTEXTILES and SPINNEYBECK feature products that complement the Company's
office system and seating product categories.

The following is a description of the Company's major product categories and
lines:

Office Systems

The Company offers a complete line of office system products, comprised mainly
of the REFF, CURRENTS, MORRISON, EQUITY and DIVIDENDS product lines, in order
to meet the needs of a variety of businesses.  Office systems may be used for
teamwork settings, private offices and open floor plans and are comprised of
adjustable partitions, work surfaces, storage units and electrical and
lighting systems that can be moved, re-configured and re-used within the
office.  Office systems, therefore, offer a cost effective and flexible
alternative to traditional drywall office construction.  The Company has
focused on this area of the office furniture industry because it is the
industry's largest product category, typically provides attractive gross
margins and often leads to repeat and add-on sales of additional office
systems, complementary furniture and furniture accessories.  Office systems


                                       3



accounted for approximately 71.3% of the Company's sales in 2000, 68.9% of
sales in 1999 and 68.4% of sales in 1998.

Seating

The Company believes that the office seating portion of the office furniture
market includes three major segments: the "appearance," "comfort" and "basic"
segments.  Key customer criteria in seating include superior ergonomics,
aesthetics, comfort and quality, all of which the Company believes to be
consistent with its strengths and reputation.  With its SAPPER, BULLDOG,
PARACHUTE and SOHO product lines, the Company has a complete offering of
seating in the appearance and comfort segments at various price, appearance,
comfort and performance levels.  In 2001, the Company expects to begin
shipping its mid-priced RPM chair.

Storage Solutions and Filing Cabinets

The Company offers a variety of storage options, as part of its CALIBRE
collection, designed to be integrated with its office systems as well as with
its and others' stand-alone furniture.  These products consist of stand-alone
metal filing, storage and desk products that integrate into and support the
Company's office system sales.  They also function as freestanding furniture
in private offices or open-plan environments.

Desks and Casegoods

The Company's collections of stand-alone wood desks, bookshelves and credenzas
are available in a range of designs and price points.  These products combine
contemporary styling with sophisticated workplace solutions and attract a
wide variety of customers, ranging from those conducting large office
reconfigurations to small retail purchasers.

Tables

The Company offers three product lines in the tables category:  INTERACTION
tables, PROPELLER tables and UPSTART tables.  INTERACTION tables are an
innovative line of adjustable tables that are designed to be integrated into
the Company's office system lines and to provide customers with ergonomically
superior work surfaces.  These tables are also often sold as stand-alone
products to non-systems customers.  The Company's award winning line of
PROPELLER meeting and conference tables provide advanced wire management and
technology support while offering sufficient flexibility to allow end users
to reconfigure a meeting room quickly and easily to accommodate their specific
needs.  The recently introduced UPSTART tables are a line of adjustable,
stand-alone tables, offered in new shapes and surfaces, that support the needs
of rapidly growing organizations.

KNOLLSTUDIO

The Company's historically significant KNOLLSTUDIO collection serves the
design-conscious segment of the fine contract furniture portion of the market,
providing the architecture and design community and customers with
sophisticated furniture for high-profile office and home uses.  KNOLLSTUDIO
provides a marketing umbrella for the full range of the Company's office
products.  KNOLLSTUDIO includes complete collections by individual designers
as well as distinctive single items.  KNOLLSTUDIO products, which include a
wide variety of high image side chairs, sofas, desks and conference, training,
side and dining tables, were created by many of the twentieth century's most
prominent architects and designers, such as Ludwig Mies van der Rohe, Marcel
Breuer, Eero Saarinen and Frank O. Gehry, for prestigious corporate and
residential interiors.  The KNOLLSTUDIO line also offers a signature collection
of products designed by Maya Lin, the internationally known designer of the
National Veterans Memorial in Washington, D.C., and certain design classics of
Fritz Hansen A/S for which Knoll is the exclusive North American distributor.
During 2000, the Company introduced the FOG chair, designed by Frank O. Gehry,
as a KNOLLSTUDIO offering.


                                       4



KNOLLEXTRA

KNOLLEXTRA is a line of desk and office accessories, including letter trays,
sorters, binder bins, file holders, calendars, desk pads, planters,
wastebaskets and bookends.  KNOLLEXTRA also offers a number of computer
accessories and ergonomic office products.  Not only does this product line
complement the Company's office system products, but it is also sold to
customers for use with other manufacturers' products.

KNOLLTEXTILES

KNOLLTEXTILES offers a wide range of coverings for walls, panels and seating.
KNOLLTEXTILES was established in 1947 to develop high quality fabrics for
Knoll furniture.  These products allow the Company to distinguish its product
offerings by providing specialty fabric options and flexibility in fabric
selection and application.  As it does with its furniture lines, the Company
uses many independent designers to create its fabrics, which has helped it
establish what management believes to be a unique reputation for textile
design.  Not only are KNOLLTEXTILES coverings applied to Knoll furniture, but
they are also sold to customers for use on other manufacturers' products,
thereby allowing the Company to benefit from its competitors' sales.  In 2000,
the Company began selling the IMAGO product, which combines the benefit of a
hard surface material with the texture and translucence of a textile.

Leather

Spinneybeck Enterprises, Inc., a wholly-owned subsidiary of the Company,
supplies quality upholstery leather that is used on Knoll furniture and is
sold to customers, including primarily other office furniture manufacturers,
upholsterers, aviation, custom coach and boating manufacturers and the
architecture and design community, for use on their products.

European Products

Much like North America, Knoll Europe has a product offering that allows
customers to single-source a complete office environment, including certain
products designed specifically for the European market.  Knoll Europe's core
product categories include:  (i) office systems, including the HANNAH DESKING
SYSTEM and the PL1 system, which are targeted to Northern Europe, the
ALESSANDRI system, which is targeted to the French market, the recently
introduced KNOLLSCOPE system and the SOHO DESKING SYSTEM; (ii) KNOLLSTUDIO,
which serves the image and design-oriented segment of the fine furniture
portion of the market; (iii) seating, including a comprehensive range of chairs
such as SAPPER, BULLDOG, PARACHUTE and SOHO; and (iv) storage units, which are
designed to complement its office system products.  The Company also sells its
products designed and manufactured in North America to the international
operations of its core North American customers.

Product Design and Development

Knoll's design philosophy is linked to its commitment to working with some of
the world's preeminent designers to develop products that delight and inspire.
The Company has won numerous design awards and has more than 30 products in
the design collection of the Museum of Modern Art.  The Company's collection
of classic and current designs includes works by such internationally
recognized architects and designers as Ludwig Mies van der Rohe, Marcel Breuer,
Eero Saarinen, Harry Bertoia, Massimo Vignelli, Frank Gehry and Maya Lin.
Today, the Company continues to engage prominent outside architects and
designers to create new products and product enhancements.  By combining the
creative vision of architects and designers with a corporate commitment to
products that address changing business needs, the Company seeks to launch new
offerings that achieve recognition in the architecture and design community
and generate strong demand among corporate customers.

An important part of the Company's product development capabilities is its
responsiveness to customer needs and flexibility to handle customized
manufacturing requests.  In order to develop products across its product
range, the Company works closely with independent designers from a number of
industries.  By utilizing these


                                       5



long-standing design relationships and listening to customers to analyze their
needs, the Company has been able to redesign and enhance its products in order
to better meet customer preferences.

Sales and Distribution

Knoll's customers are typically Fortune 1000 companies.  The Company employs
approximately 390 direct sales representatives, who work closely with its
approximately 230 independent dealers in North America to present the Company's
products to prospective customers.  The sales force, in conjunction with the
dealer network, has close relationships with architects, designers and
corporate facility managers, who often have a significant influence on product
selection for large orders.

In addition to coordinating sales efforts with the Company's sales
representatives, the Company's dealers generally handle project management,
installation and maintenance for the account after the initial product
selection and sale.  Although many of these dealers also carry products of
other manufacturers, none of them acts as a dealer for the Company's principal
direct competitors.  The Company has not experienced significant turnover in
its dealer network except at its own initiative.  The dealer's economic
investment in learning all aspects of a particular manufacturer's product
offerings and the value of the relationships the dealer forms with the Company
and with customers discourage dealers from changing their vendor affiliations.
The Company is not dependent on any one of its dealers, the largest of which
accounted for less than 6.0% of the Company's North American sales in 2000.
Additionally, no single customer represented more than 2.5% of the Company's
North American sales during 2000.  However, a number of U.S. government
agencies purchase the Company's products through multiple contracts with the
General Services Administration ("GSA").  Sales to government entities under
the GSA contracts aggregated approximately 8.8% of consolidated sales in 2000.

In Europe, the Company sells its products in largely the same manner as it
does in North America, through a direct sales force and a network of dealers,
though each major European market has its own distinct characteristics.  Knoll
Europe accounted for approximately 6.1% of the Company's sales in 2000.  In
the Latin American and Asia-Pacific markets, which accounted for less than
1.0% of the Company's sales in 2000, the Company uses both dealers and
independent licensees.

Manufacturing and Operations

The Company operates four manufacturing sites in North America, with plants
located in East Greenville, Pennsylvania; Grand Rapids and Muskegon, Michigan;
and Toronto, Canada.  In addition, the Company has two plants in Italy:  one
in Foligno and one in Graffignana.  All of the Company's plants are registered
under ISO 9000, an internationally developed set of quality criteria for
manufacturing companies.

In 2000, the Company implemented programs and procedures in its manufacturing
operations intended to improve customer service.  As part of these initiatives,
the Company increased its focus on process cycle time, percentage of orders
shipped complete and on-time, order correctness and other key measures aimed
at driving service improvements.  The Company made substantial progress in
each of these areas during 2000.

Raw Materials and Suppliers

The Company's purchasing function in North America is centralized in its East
Greenville facility.  This centralization, in addition to close working
relationships formed with its main suppliers, has enabled the Company to focus
on achieving purchasing economies and "just-in-time" inventory practices.  The
Company uses steel, lumber, paper, paint, plastics, laminates, particleboard,
veneers, glass, fabrics, leathers and upholstery filling material.  The Company
currently does not maintain any long-term supply contracts and believes that
the supply sources for these materials are adequate.  The Company does not
rely on any sole source suppliers for any of its raw materials, except for
certain electrical products.


                                       6



Competition

The office furniture market is highly competitive.  Office furniture companies
compete on the basis of (i) product design, including performance, ergonomic
and aesthetic factors, (ii) product quality and durability, (iii) price,
(iv) on-time delivery and (v) service and technical support.  In the United
States, where the Company had an estimated 8.1% market share and derived
approximately 91.2% of its sales in 2000, five companies (including the
Company) represented approximately 66.9% of the market in 2000.

Some of the Company's competitors, especially those in North America, are
large and have significantly greater financial, marketing, manufacturing and
technical resources than those of the Company.  The Company's most significant
competitors in its primary markets are Steelcase, Inc., Herman Miller, Inc.,
Haworth, Inc., Teknion Corporation and, to a lesser extent, HON Industries,
Inc.  These competitors have a substantial volume of furniture installed at
businesses throughout the country, providing a continual source of demand for
further products and enhancements.  Moreover, the products of these competitors
have strong acceptance in the marketplace.  Although the Company believes that
it has been able to compete successfully in its markets to date, there can be
no assurance that it will be able to continue to do so in the future.

The European market is highly fragmented, as the combined sales of the
estimated top 50 manufacturers represent less than approximately 61.0% of the
market.  Based on the most recent publicly available trade information, the
Company believes that no single company holds more than a 10.0% share of the
European market.

Patents and Trademarks

The Company has approximately 107 active United States utility patents on
various components used in its products and systems and approximately 132
active United States design patents.  The Company also has approximately 212
patents in various foreign countries.  Knoll(R), KnollStudio(R), KnollExtra(R),
Good Design Is Good Busines(R), Bulldog(R), Calibre(R), Currents(R),
Dividends(R), Equity(R), Imago(TM), KnollScope(TM), Parachute(R), Propeller(R),
Reff(R), RPM(TM) and Upstart(TM) are trademarks of the Company.  The Company
considers securing and protecting its intellectual property rights to be
important to its business.

Backlog

The Company's backlog of unfilled orders was $170.6 million at December 31,
2000 and $203.3 million at December 31, 1999.  The Company manufactures
substantially all of its products to order and expects to fill substantially
all outstanding unfilled orders within the next twelve months.  As such,
backlog is not a significant factor used to predict the Company's long-term
business prospects.

Foreign and Domestic Operations

For information regarding foreign and domestic operations, refer to Note 20
(Segment and Geographic Region Information) of the Notes to the Consolidated
Financial Statements on page F-23.

Environmental Matters

The Company believes that it is substantially in compliance with all
applicable laws and regulations for the protection of the environment and
the health and safety of its employees based upon existing facts known to
management.  Compliance with federal, state, local and foreign environmental
regulations relating to the discharge of substances into the environment, the
disposal of hazardous wastes and other related activities has had and will
continue to have an impact on the operations of the Company, but has, since
the formation of the Company's Predecessor in 1990, been accomplished without
having a material adverse effect on the operations of the Company.  There can
be no assurance that such regulations will not change in the future or that
the Company will not incur material costs as a result of such regulations.
While it is difficult to estimate the timing and ultimate costs to be incurred
due to uncertainties about the status of laws, regulations and technology,
management presently has no planned expenditures of significant amounts for
future environmental compliance.


                                       7



The Company has trained staff responsible for monitoring compliance with
environmental, health and safety requirements.  The Company's goal is to
reduce and, wherever possible, eliminate the creation of hazardous waste in
its manufacturing processes.

The Company has been identified as a potentially responsible party pursuant to
the Comprehensive Environmental Response Compensation and Liability Act
("CERCLA") for remediation costs associated with waste disposal sites
previously used by the Company.  CERCLA imposes liability without regard to
fault or the legality of the disposal.  The remediation costs at the CERCLA
sites are unknown; however, the Company does not expect its liability to be
material to the Company as a whole.  At each of the sites, the Company is one
of many potentially responsible parties and expects to have only a small
percentage of liability.  At some of the sites, the Company expects to qualify
as a de minimis or de micromis contributor, eligible for a cash-out settlement.
In addition, Westinghouse has agreed to indemnify the Company for certain
costs associated with certain CERCLA liabilities known as of the date of the
acquisition of the Company from Westinghouse.

Employees

As of February 28, 2001, the Company employed a total of 4,435 people,
including 2,927 hourly and 1,508 salaried employees.  The Grand Rapids,
Michigan plant is the only unionized plant within the U.S., with the
Carpenters and Joiners of America-Local 1615 having a four-year contract
expiring August 26, 2002.  Management believes that relations with this union
are positive.  In 1998, there was an unsuccessful attempt to unionize employees
at the Company's Muskegon, Michigan facility.  The Company believes that
relations with its employees in Muskegon and throughout North America are
good.  Nonetheless, it is possible that Company employees may attempt to
unionize in the future.  Certain workers in the Company's facilities in Italy
are represented by unions.  The Company has experienced brief work stoppages
from time to time at the Company's plants in Italy, certain of which related
to national or local issues.  Such work stoppages have not materially affected
the Company, and none have occurred during the past year.


ITEM 2.  PROPERTIES

The Company operates over 3,012,000 square feet of facilities, including
manufacturing plants, warehouses and sales offices.  Of these facilities,
the Company owns approximately 2,510,000 square feet and leases approximately
502,000 square feet.  The Company's manufacturing plants are located in East
Greenville, Pennsylvania; Grand Rapids and Muskegon, Michigan; Toronto,
Canada; and Foligno and Graffignana, Italy.

The Company's corporate headquarters are located in East Greenville,
Pennsylvania, where the Company owns two manufacturing facilities aggregating
approximately 547,000 square feet and leases three warehouses aggregating
approximately 142,000 square feet.  The East Greenville facility is also the
distribution center for KNOLLSTUDIO, KNOLLEXTRA and KNOLLTEXTILES.

The Company owns one approximately 545,000 square foot manufacturing facility
in Grand Rapids, Michigan.  In Muskegon, Michigan, the Company owns one
approximately 334,000 square foot plant and leases one approximately 105,000
square foot building for manufacturing.  The Company's plants in Toronto,
Canada consist of one approximately 408,000 square foot owned building and two
leased properties aggregating approximately 157,000 square feet.  The
Company's owned facilities in East Greenville, Grand Rapids and Muskegon are
encumbered by mortgages securing the Company's indebtedness under its $650.0
million senior credit agreement.

The Company owns two manufacturing facilities in Italy:  an approximately
258,000 square foot building in Foligno, which houses the Knoll Europe
headquarters, and an approximately 110,000 square foot building in Graffignana.

The Company believes that its plants and other facilities are sufficient for
its needs for the foreseeable future.


                                       8



ITEM 3.  LEGAL PROCEEDINGS

The Company is subject to various claims and litigation in the ordinary
course of its business.  The Company is not a party to any lawsuit or
proceeding which, in the opinion of management, based on information presently
known, is likely to have a material adverse effect on the Company.

The Company, for a number of years, has sold various products to the United
States Government under GSA multiple award schedule contracts.  The GSA is
permitted to audit the Company's compliance with the terms of the GSA
contracts.  As a result of one such audit, the GSA asserted refund claims
under 1985-1988 and 1987-1990 contracts between GSA and The Shaw-Walker
Company, which has been merged into the Company, for approximately $2.15
million ("Shaw-Walker GSA Claims").  On December 21, 2000, GSA, Knoll and the
former shareholders of The Shaw-Walker Company entered into a settlement
agreement whereby the former shareholders of The Shaw-Walker Company agreed to
pay the U.S. government, pursuant to the terms thereof, a cash payment in full
and final satisfaction of the Shaw-Walker GSA Claims.  This settlement has
been completed.


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

The Company held its annual meeting of stockholders on December 4, 2000.  The
Company's stockholders were asked to take the following actions at the meeting:

(1) Elect nine directors of the Company to serve until the next annual meeting
    of stockholders of Knoll or until their successors are elected and
    qualified ("Proposal 1").

(2) Ratify the appointment of the firm Ernst & Young LLP as independent
    auditors of Knoll for the 2000 fiscal year ("Proposal 2").

With respect to Proposal 1, all nine individuals nominated for director were
elected.  The nominees and the votes each received are as follows:

             Nominee                 For          Withheld
     ------------------------   --------------   ----------
     Burton B. Staniar.......     22,387,721         --
     John H. Lynch...........     22,387,721         --
     Andrew B. Cogan.........     22,387,721         --
     Kathleen G. Bradley.....     22,387,721         --
     Jeffrey A. Harris.......     22,387,721         --
     Sidney Lapidus..........     22,387,721         --
     Kewsong Lee.............     22,387,721         --
     Lloyd Metz..............     22,387,721         --
     Henry B. Schacht........     22,387,721         --

Proposal 2 was also approved by affirmative vote of a majority of shares of
common stock present at the annual meeting.  Such proposal received 22,387,721
votes FOR and zero votes AGAINST.  There were no abstentions.

On March 19, 2001, by written consent of the Company's majority stockholder
in an action taken without a meeting, the employment agreements for Andrew B.
Cogan and Kathleen G. Bradley were approved.  Such approval was obtained in
compliance with Section 280G(b)(5) of the Internal Revenue Code of 1986, as
amended.


                                       9



                                    PART II


ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Market Information and Dividend Policy

There has been no established trading market for the Company's common stock,
par value $0.01 per share since cessation of trading on November 3, 1999, the
day before consummation of the merger.  From May 9, 1997, the date of the
Company's initial public offering, through November 3, 1999, the Company's
common stock was traded on the NYSE.  The following table sets forth, for the
periods indicated, high and low closing sales prices for Knoll's common stock
as reported by the NYSE.

                                             High         Low
                                          ----------   ----------
     1999
     ----
     First quarter......................   29 15/16      15 1/4
     Second quarter.....................   26 3/4        23 3/4
     Third quarter......................   27 1/2        26 3/8
     Fourth quarter (through
       November 3, 1999)................   28            27 1/16

As of March 30, 2001, there were 38 holders of record of the Company's common
stock.

The credit agreement governing the Company's credit facilities and the
indenture relating to the Company's 10.875% Senior Subordinated Notes due 2006
(the "Senior Subordinated Notes") contain certain covenants that, among other
things, limit the Company's ability to purchase Knoll stock and pay dividends
to its stockholders.  On December 20, 2000, the Company's Board of Directors
declared a special cash dividend of $9.50 per share of common stock
(approximately $220.3 million in the aggregate) payable on January 5, 2001 to
stockholders of record as of the close of business on December 20, 2000.  Such
dividend was in compliance with the covenants contained in the aforementioned
debt agreements, as amended.  Prior to December 20, 2000, the Company had
never declared any dividends on its common stock.  Any future determination to
pay dividends will depend on the Company's results of operations, financial
condition, capital requirements, contractual restrictions and other factors
deemed relevant by the Board of Directors.

Recent Sales of Unregistered Securities

Options to purchase an aggregate of 40,000 shares of Knoll common stock were
granted to certain employees of the Company on October 30, 2000.  These options
were granted at an exercise price of $28.00, will vest in installments over
four years (30% on the first vesting date, 20% on each of the second and third
vesting dates and 30% on the fourth vesting date) and may be exercised
pursuant to the terms of the related stock option agreements.  The Company did
not receive any consideration for such grants.  These grants were exempt from
registration under the Securities Act of 1933, as amended (the "Securities
Act"), as not involving the sale of a security.

Options to purchase an aggregate of 200,000 shares of Knoll common stock were
granted to certain employees of the Company on February 6, 2001.  These options
were granted at an exercise price of $34.50, will vest in installments over
four years (30% on the first vesting date, 20% on each of the second and third
vesting dates and 30% on the fourth vesting date) and may be exercised pursuant
to the terms of the related stock option agreements.  The Company did not
receive any consideration for such grants.  These grants were exempt from
registration under the Securities Act as not involving the sale of
a security.


                                       10



ITEM 6.  SELECTED FINANCIAL DATA

The following table presents selected consolidated financial information of
the Predecessor for the period indicated and selected consolidated financial
information of the Company as of the dates and for the periods indicated.  The
consolidated financial information of the Predecessor and the Company has been
derived from audited financial statements of the Predecessor and the Company,
respectively.  The selected financial information should be read in conjunction
with Item 7, "Management's Discussion and Analysis of Financial Condition and
Results of Operations," and Item 8, "Financial Statements and Supplementary
Data."



                        Predecessor  |                              The Company
                        ------------ |  --------------------------------------------------------------------
                         Two Months  |   Ten Months
                           Ended     |     Ended                     Years Ended December 31,
                        February 29, |  December 31,  ------------------------------------------------------
                            1996     |      1996          1997          1998          1999          2000
                        ------------ |  ------------  ------------  ------------  ------------  ------------
                       (In Thousands)|                 (In Thousands, Except Per Share Data)
                               |                                              
Operating Data                       |
Sales.................   $ 90,232    |    $561,534      $810,857      $948,691      $984,511     $1,163,477
Cost of sales ........     59,714    |     358,841       489,962       572,756       593,442        682,421
                         --------    |    --------      --------      --------      --------     ----------
Gross profit..........     30,518    |     202,693       320,895       375,935       391,069        481,056
Selling, general and                 |
  administrative                     |
  expenses............     21,256    |     131,349       183,018       204,392       206,919        243,885
Westinghouse long-                   |
  term incentive                     |
  compensation........     47,900    |          --            --            --            --             --
Allocated corporate                  |
  expenses............        921    |          --            --            --            --             --
                         --------    |    --------      --------      --------      --------     ----------
Operating income                     |
  (loss)..............    (39,559)   |      71,344       137,877       171,543       184,150        237,171
Interest expense......        340    |      32,952        25,075        16,860        21,611         44,437
Recapitalization                     |
  expense.............         --    |          --            --            --         6,356             --
Other income                         |
  (expense), net......       (296)   |         447         1,667         2,732          (670)         3,026
                         --------    |    --------      --------      --------      --------     ----------
Income (loss) before                 |
  income tax expense                 |
  (benefit) and                      |
  extraordinary item..    (40,195)   |      38,839       114,469       157,415       155,513        195,760
Income tax expense                   |
  (benefit)...........    (16,107)   |      16,844        48,026        64,371        66,351         79,472
                         --------    |    --------      --------      --------      --------     ----------
Income (loss) before                 |
  extraordinary item..    (24,088)   |      21,995        66,443        93,044        89,162        116,288
Extraordinary loss                   |
  on early                           |
  extinguishment  of                 |
  debt, net of taxes..         --    |       5,159         5,337            --        10,801             --
                         --------    |    --------      --------      --------      --------     ----------
Net income (loss).....   $(24,088)   |    $ 16,836      $ 61,106      $ 93,044      $ 78,361     $  116,288
                         ========    |    ========      ========      ========      ========     ==========
                                     |
Per Share Data                       |
Cash dividends                       |
  declared............   $     --    |    $     --      $     --      $     --      $     --     $     9.50


                                       11





                                                            The Company
                               ----------------------------------------------------------------------
                                                            December 31,
                               ----------------------------------------------------------------------
                                   1996            1997          1998          1999          2000
                               ------------    ------------  ------------  ------------  ------------
                                                      (In Thousands)
                                                                          
Balance Sheet Data
Working capital..............    $ 64,754        $ 65,553      $ 95,040      $104,087     $  32,678
Total assets.................     675,712         680,859       714,027       742,306       695,130
Total long-term debt,
  including current portion..     354,154         207,029       169,255       610,376       425,755
Total liabilities............     497,908         392,570       370,177       836,500       899,505
Stockholders' equity
  (deficit)..................     177,804         288,289       343,850       (94,194)     (204,375)



ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

The following discussion should be read in conjunction with Item 8, "Financial
Statements and Supplementary Data."

Background

On November 4, 1999, pursuant to an Agreement and Plan of Merger dated as of
June 21, 1999 (as amended on July 29, 1999), between Warburg and Knoll, the
Company completed a recapitalization (merger) transaction whereby a newly
formed entity, which was organized by Warburg, was merged with and into Knoll,
with Knoll continuing as the surviving corporation.  As a result of the merger,
17,738,634 shares of common stock held by the public stockholders of Knoll,
other than Warburg and certain members of Knoll management, immediately prior
to the merger were converted into the right to receive $28.00 per share in
cash and were canceled.  Furthermore, the Company's common stock ceased to be
listed on the NYSE, and the registration of the Company's securities under the
Exchange Act was terminated.

The merger and related transactions were accounted for as a leveraged
recapitalization.  The historical accounting bases of Knoll's assets and
liabilities were retained subsequent to the transactions.  See Note 3 to the
consolidated financial statements for further discussion of the merger.

2000 was a record year for Knoll in terms of sales and profits.  It was the
first year in the history of the Company in which annual sales exceeded
$1.0 billion.  As previously discussed in the "Industry Overview" section
of Item 1, "Business," growth in the office furniture industry decelerated
in the latter half of 2000, and such deceleration is expected to continue
into 2001.  The Company anticipates that its sales in the first quarter of
2001 will be down compared to the first quarter of 2000 due principally to the
economic slowdown being experienced in North America.  In response to the
expectation of lower sales volumes, the Company is taking steps intended to
prevent deterioration in year-over-year profits as a percentage of sales by
aggressively managing certain discretionary costs.

Results of Operations

Sales

2000 sales of $1,163.5 million were up 18.2%, or $179.0 million, from
$984.5 million in sales for 1999.  Such growth resulted primarily from
increased volume in both North America and Europe.  Despite nearly a 1.0%
decrease in sales in the office furniture industry in 1999 compared to 1998,
the Company's sales grew 3.8%, to $984.5 million in 1999.  Such growth
resulted from increased volume in North America offset in part by a reduction
of volume in Europe.  The increased volume was primarily attributable to
office systems and specialty products in 2000 and office systems and storage
products in 1999.  Management believes that office systems is the largest and
fastest growing product category in the industry.  BIFMA estimates that U.S.
sales of office systems were $4.7 billion, or 35.7% of total industry sales,
in 2000.  Office systems accounted for 71.3% of the Company's sales in 2000,
68.9% of sales in 1999 and 68.4% of sales in 1998.


                                       12



Gross Profit and Operating Income

Gross profit and operating income as a percentage of sales were very strong in
2000, as they benefited from increased volume, the Company's continued focus
on cost control and the correction of certain manufacturing inefficiencies at
the Company's Toronto, Canada facility that resulted in part from
implementation issues associated with the transition to a new manufacturing
system in 1999.  As a percentage of sales, gross profit was 41.3% for 2000,
39.7% for 1999 and 39.6% for 1998 and operating income was 20.4% for 2000,
18.7% for 1999 and 18.1% for 1998.  The Company's 1999 gross profit and
operating income were impacted negatively by the aforementioned manufacturing
inefficiencies.

Although selling, general and administrative expenses increased in terms of
dollars in 2000 compared to 1999 and in 1999 compared to 1998, such expenses
remained relatively unchanged as a percentage of sales.  The increase of
$37.0 million from 1999 to 2000 was due primarily to incremental employee
costs, including incentives, related to higher sales, profit and employment
levels in 2000 in addition to increased expenses related to sales, marketing
and technology initiatives. The increase of $2.5 million from 1998 to 1999
resulted primarily from increased expenses related to sales and technology
initiatives in 1999.  The Company's selling, general and administrative
expenses as a percentage of sales were 21.0% for each of 2000 and 1999 and
21.5% for 1998.

Interest Expense

In connection with the merger that was consummated on November 4, 1999, the
Company incurred $533.0 million of debt under a new senior credit agreement
with higher interest rates than those under the credit agreement replaced
thereby.  Such debt resulted in significantly higher outstanding debt balances
during the last two months of 1999 and the year 2000.  The higher debt balances
were the principal cause of the increases in interest expense in 2000 and 1999.
See "Liquidity and Capital Resources" for further discussion of such senior
credit agreement.

Recapitalization Expense

In 1999, the Company incurred $6.4 million of expense relating to the
recapitalization of the Company that occurred upon consummation of the merger.

Income Tax Expense

The Company's effective tax rate was 40.6% for 2000, 42.7% for 1999 and 40.9%
for 1998.  The increase in the effective tax rate from 1998 to 1999 and the
decrease in the effective tax rate from 1999 to 2000 were due primarily to
$5.2 million of recapitalization expense recorded in 1999 that was not
deductible for income tax purposes.  The effective tax rate was also impacted,
to a lesser extent, by the changes in consolidated pretax income and the mix
of pretax income and varying effective tax rates attributable to the countries
in which the Company operates.

Extraordinary Items

In connection with the merger in 1999, Knoll refinanced $14.0 million owed
under its senior credit agreement that existed immediately prior to the merger
and paid the holders, as of August 13, 1999, of its Senior Subordinated Notes
a fee of $12.9 million for their consent to certain amendments to the
indenture governing the Senior Subordinated Notes.  The amendments allowed the
Company to complete the merger without violating the covenants under the
indenture.  The Company accounted for the refinancing of the debt under the
then-existing credit agreement and the modification of debt terms under the
indenture for the Senior Subordinated Notes as extinguishments of debt.  Such
treatment resulted in an extraordinary loss of $17.9 million on a pretax basis
($10.8 million on an after-tax basis) in 1999.  This loss consisted of the
$12.9 million consent fee paid to the noteholders and $5.0 million of
unamortized financing costs that were written-off, of which $0.9 million
related to the refinanced debt and $4.1 million related to the Senior
Subordinated Notes.


                                       13



Liquidity and Capital Resources

The following table highlights certain key cash flow and capital information
pertinent to the discussion that follows:



                                             2000         1999         1998
                                          ----------   ----------   ----------
                                                     (In Thousands)
                                                           
     Cash provided by operating
       activities.......................  $ 222,711     $127,987     $114,563
     Capital expenditures...............     24,097       25,095       36,390
     Purchase of common stock...........        322       28,703       38,849
     Payment of merger consideration....         --      496,682           --
     Payment of recapitalization costs..        230        8,843           --
     Payment of fees to amend debt
       agreements.......................        682       12,870           --
     Net proceeds from (repayment of)
       long-term debt...................   (184,500)     441,250      (37,799)


The Company generated strong cash flow from operating activities in 2000
primarily as a result of its improved earnings before noncash items in addition
to positive cash flow from working capital.  The Company's cash flow provided
by operations has generally been used to fund capital expenditures and debt
service, and in 1998 and 1999, it was also used to repurchase shares of common
stock under a share repurchase program.

The Company's capital expenditures are typically for new manufacturing
equipment and information systems.  However, in 1998, the Company also
incurred capital expenditures of $3.9 million for the expansion of three
U.S. manufacturing facilities by an aggregate of approximately 139,000 square
feet.  The Company estimates that capital expenditures for 2001 will be
approximately $35.0 million.

In September 1998, the Board of Directors approved a share repurchase program
that authorized the repurchase of 3.0 million shares of the Company's common
stock.  On February 2, 1999, the Board of Directors approved an increase of
2.0 million shares to the program.  The Company purchased a total of 2,894,700
shares of its common stock (1,187,000 shares during the first two months of
1999 and 1,707,700 shares during 1998) for $67.5 million under the program.

In connection with the merger consummated on November 4, 1999, the Company
transferred an aggregate of $496.7 million of merger consideration to its
exchange agent for the 17,738,634 shares of common stock that were converted
into the right to receive $28.00 per share and were canceled.  In addition,
the Company incurred recapitalization costs totaling $9.1 million and, as
previously discussed, paid the holders of its Senior Subordinated Notes an
aggregate consent fee of $12.9 million.  In order to finance these
transactions, the Company incurred debt of $533.0 million.  See below for
further discussion of the debt incurred.

The Company repaid $38.0 million of its outstanding senior bank debt during
1998 and repaid $47.0 million of such debt from January 1, 1999 through
November 3, 1999.  On November 4, 1999, in connection with the consummation of
the merger, the Company repaid all of its then-outstanding senior indebtedness,
which amounted to $14.0 million, and incurred debt totaling $533.0 million
under a new senior credit agreement.  The new credit agreement provides up to
$650.0 million to (i) fund the merger and related fees and expenses,
(ii) refinance all amounts owing under the Company's senior credit agreement
that existed immediately prior to the merger and (iii) provide for working
capital and ongoing general corporate purposes.  The agreement consists of a
$325.0 million six-year term loan facility and a $325.0 million six-year
revolving credit facility and contains restrictive covenants, financial
covenants and events of default.  Among other things, the restrictive
covenants limit the Company's ability to incur additional indebtedness, pay
dividends, purchase Company stock, make investments, grant liens and engage in
certain other activities.  The credit agreement was amended on December 20,
2000 in connection with the declaration of a special cash dividend, which is
discussed below.


                                       14



Borrowings under the new credit agreement bear interest at a floating rate
based, at the Company's option, upon (i) the Eurodollar rate (as defined
therein) plus an applicable percentage that is subject to change based upon
the Company's ratio of funded debt to earnings before income taxes,
depreciation, amortization and other noncash charges ("EBITDA") or (ii) the
greater of the federal funds rate plus 0.5% or the prime rate, plus an
applicable percentage that is subject to change based upon the Company's ratio
of funded debt to EBITDA.  The Company is required to make quarterly
principal payments under the term loan facility.  Aggregate annual amounts due
are as follows:  $31.25 million in 2001, $52.5 million in 2002, $63.75 million
in 2003, $81.25 million in 2004 and $75.0 million in 2005.  Loans made pursuant
to the revolving credit facility may be borrowed, repaid and reborrowed from
time to time until November 4, 2005.  The Company repaid $17.5 million and
$167.0 million of borrowings under the term loan facility and revolving credit
facility, respectively, in 2000 and repaid $3.75 million and $27.0 million of
borrowings under the term loan facility and revolving credit facility,
respectively, in December 1999.  As of December 31, 2000, the Company had an
aggregate of $307.9 million available for borrowing under the revolving credit
facility.

On December 20, 2000, the Company declared a special cash dividend of $9.50
per share of common stock payable on January 5, 2001 to stockholders of record
as of the close of business on December 20, 2000.  The Company borrowed
$221.0 million under the revolving credit facility on January 5, 2001 to fund
the payment of the dividend.

In addition to the credit facilities, the Company has $107.2 million aggregate
principal amount of Senior Subordinated Notes outstanding.  The Senior
Subordinated Notes are subordinated to all of the Company's existing and
future senior indebtedness, including all indebtedness under the senior credit
agreement.  The indenture governing the Senior Subordinated Notes imposes
certain restrictions on the Company and its subsidiaries, including
restrictions on the ability to incur indebtedness, pay dividends, purchase
Company stock, make investments, grant liens and engage in certain other
activities.  The Company may be required to purchase the Senior Subordinated
Notes upon a change of control (as defined in the indenture) and in certain
circumstances with the proceeds of asset sales.  The Senior Subordinated Notes
are redeemable at the Company's option at any time after March 15, 2001,
initially at 105.438% of their principal amount at maturity, plus accrued
interest, declining to 100.0% of their principal amount at maturity, plus
accrued interest, on or after March 15, 2004.

The Company's foreign subsidiaries maintain local credit facilities to
provide credit for overdraft, working capital and other purposes.  As of
December 31, 2000, total credit available under such facilities was
approximately $8.7 million, and there were no outstanding borrowings under the
facilities.  The Company believes that it is currently in compliance with all
terms of its indebtedness.

The Company continues to have significant liquidity requirements.  In addition
to working capital needs and the need to fund capital expenditures to support
the Company's growth initiatives, the Company has significant cash requirements
for debt service.  The Company believes that existing cash balances and
internally generated cash flows, together with borrowings available under the
revolving credit facility of its credit agreement, will be sufficient to fund
normal working capital needs, capital spending requirements and debt service
requirements for at least the next twelve months.

Inflation

There was no significant impact on Knoll's operations as a result of inflation
during the three years ended December 31, 2000.


                                       15



Environmental Matters

The past and present business operations of the Company and the past and
present ownership and operation of manufacturing plants on real property by
the Company are subject to extensive and changing federal, state, local and
foreign environmental laws and regulations.  As a result, the Company is
involved from time to time in administrative and judicial proceedings and
inquiries relating to environmental matters.  The Company cannot predict what
environmental legislation or regulations will be enacted in the future, how
existing or future laws or regulations will be administered or interpreted or
what environmental conditions may be found to exist. Compliance with more
stringent laws or regulations, or stricter interpretation of existing laws,
may require additional expenditures by the Company, some of which may be
material.  The Company has been identified as a potentially responsible
party pursuant to CERCLA for remediation costs associated with waste disposal
sites previously used by the Company.  The remediation costs at these CERCLA
sites are unknown, but the Company does not expect any liability it may have
under CERCLA to be material, based on the information presently known to the
Company.  In addition, Westinghouse has agreed to indemnify the Company for
certain costs associated with CERCLA liabilities known as of the date of the
acquisition of the Company from Westinghouse.

Statement Regarding Forward-Looking Disclosure

Certain portions of this Form 10-K, including "Management's Discussion and
Analysis of Financial Condition and Results of Operations," contain various
forward-looking statements within the meaning of Section 27A of the Securities
Act and Section 21E of the Exchange Act that represent the Company's
expectations or beliefs concerning future events.  Forward-looking statements
relate to future operations, strategies, financial results or other
developments and are not based on historical information.  In particular,
statements using verbs such as "anticipates," "believes," "estimates,"
"expects" or words of similar meaning generally involve forward-looking
statements.  Although the Company believes the expectations reflected in these
forward-looking statements are based upon reasonable assumptions, no assurance
can be given that Knoll will attain these expectations or that any deviations
will not be material.  Readers of this Form 10-K are cautioned not to unduly
rely on any forward-looking statements.

The Company cautions that its forward-looking statements are further qualified
by important factors that could cause actual results to differ materially from
those in the forward-looking statements.  Such factors include, without
limitation, the Company's indebtedness, which requires a significant portion
of the Company's cash flow from operations to be dedicated to debt service,
making such cash flow unavailable for other purposes, and which could limit
the Company's flexibility in reacting to changes in its industry or economic
conditions generally; fluctuations in industry revenues driven by a variety of
macroeconomic factors, including white-collar employment levels, business
confidence and corporate cash flows, as well as by a variety of industry
factors such as corporate reengineering and restructuring, technology demands,
ergonomic, health and safety concerns and corporate relocations; the impact of
the recent downturn in the high-technology industry; the highly competitive
nature of the market in which the Company competes, including the introduction
of new products, pricing changes by the Company's competitors and growth rates
of the office systems category; risks associated with the Company's growth
strategy, including the risk that the Company's introduction of new products
will not achieve the same degree of success achieved historically by the
Company's products; the Company's dependence on key personnel; the ability of
the Company to maintain its relationships with its dealers; the Company's
reliance on its patents and other intellectual property; environmental laws
and regulations, including those that may be enacted in the future, that
affect the ownership and operation of the Company's manufacturing plants;
risks relating to potential labor disruptions; risks associated with conducting
business via the Internet and the Company's ability to react appropriately
and in a timely fashion to changing technologies and business models; and
fluctuations in foreign currency exchange rates.  Except as otherwise required
by the federal securities laws, the Company disclaims any obligation or
undertaking to disseminate any updates or revisions to any forward-looking
statement contained in this Form 10-K to reflect any change in its expectations
with regard thereto or any change in events, conditions or circumstances on
which any such statement is based.


                                       16



ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

During the normal course of business, the Company is routinely subjected to
market risk associated with interest rate movements and foreign currency
exchange rate movements.  Interest rate risk arises from the Company's debt
obligations and related interest rate collar agreements.  Foreign currency
exchange rate risk arises from the Company's foreign operations and purchases
of inventory from foreign suppliers.

Interest Rate Risk

The Company has both fixed and variable rate debt obligations for other than
trading purposes that are denominated in U.S. dollars.  Changes in interest
rates have different impacts on the fixed and variable rate portions of the
debt.  A change in interest rates impacts the interest incurred and cash paid
on the variable rate debt but does not impact the interest incurred or cash
paid on the fixed rate debt.

The Company uses interest rate collar agreements for other than trading
purposes in order to manage its exposure to fluctuations in interest rates on
its variable rate debt.  Such agreements effectively set agreed-upon maximum
and minimum rates on a notional principal amount and utilize the London
Interbank Offered Rate ("LIBOR") as a floating rate reference.  The notional
amounts are utilized to measure the amount of interest to be paid or received
and do not represent the amount of exposure to credit loss.  Fluctuations in
LIBOR impact both the net financial instrument position and the amount of cash
to be paid or received, if any.

The following table summarizes the Company's market risks associated with its
debt obligations and interest rate collar agreements as of December 31, 2000.
For debt obligations, the table presents principal cash flows and related
weighted average interest rates by year of maturity.  Variable interest rates
presented for variable rate debt represent the weighted average interest rates
on the Company's credit facility borrowings as of December 31, 2000.  For
interest rate caps and floors, the table presents the notional amounts and
related interest rates by year of maturity.  The forward rates presented for
the caps and floors are the average forward rates for the term of each
contract.



                               2001      2002      2003      2004      2005    Thereafter    Total     Fair Value
                             --------  --------  --------  --------  --------  ----------  ----------  ----------
                                                            (Dollars in Thousands)
                                                                               
Rate Sensitive Liabilities
Long-term Debt:
    Fixed Rate.............       --   $    60   $     75   $    75   $    75   $107,720    $108,005    $105,515
        Average Interest
          Rate.............   10.81%    10.84%     10.85%    10.85%    10.85%     10.85%
    Variable Rate..........  $31,250   $52,500   $ 63,750   $81,250   $89,000         --    $317,750    $317,750
        Average Interest
          Rate.............    7.36%     7.36%      7.36%     7.36%     7.36%         --

Rate Sensitive Derivative
  Financial Instruments
Interest Rate Caps:
    Notional Amount........       --        --   $135,000        --        --         --    $135,000          --
    Strike Rate............       --        --     10.00%        --        --         --
    Forward Rate...........       --        --      6.40%        --        --         --
Interest Rate Floors:
    Notional Amount........       --        --   $135,000        --        --         --    $135,000          --
    Strike Rate............       --        --      5.64%        --        --         --
    Forward Rate...........       --        --      6.40%        --        --         --


At December 31, 1999, the Company had total debt outstanding of $610.4 million,
of which $502.3 million was variable rate debt.  The decrease in the variable
rate debt from December 31, 1999 to December 31, 2000 was due to the repayment
of $184.5 million of senior bank debt during 2000.

As previously discussed in "Management's Discussion and Analysis of Financial
Condition and Results of Operations," the Company borrowed $221.0 million
under its senior revolving credit facility on January 5, 2001 in connection
with the payment of a special cash dividend.  Consequently, this additional
variable rate debt has significantly increased the Company's market risk
exposure related to changes in interest rates.


                                       17



At December 31, 2000, the Company had three interest rate collar agreements
outstanding with an aggregate notional principal amount of $135.0 million,
related weighted average maximum and minimum rates of 10.00% and 5.64%,
respectively, and a termination date of February 2003.  In February 2001, the
Company negotiated modifications to these agreements that increased the
aggregate notional principal amount to $200.0 million, decreased the weighted
average minimum rate to 5.12% and extended the termination date to February
2004.  The Company did not have any interest rate collar agreements outstanding
at December 31, 1999.  During the years ended December 31, 2000 and 1999, the
Company was not required to make nor was it entitled to receive any payments
as a result of its use of interest rate collar agreements.

The Company will continue to review its exposure to interest rate fluctuations
and evaluate whether it should manage such exposure through derivative
transactions.

Foreign Currency Exchange Rate Risk

The Company manufactures its products in the United States, Canada and Italy
and sells its products in those markets as well as in other European countries.
The Company's foreign sales and certain expenses are transacted in foreign
currencies.  The production costs, profit margins and competitive position of
the Company are affected by the strength of the currencies in countries where
it manufactures or purchases goods relative to the strength of the currencies
in countries where its products are sold.  Additionally, as the Company's
reporting currency is the U.S. dollar, the financial position of the Company
is affected by the strength of the currencies in countries where the Company
has operations relative to the strength of the U.S. dollar.  The principal
foreign currencies in which the Company conducts business are the Canadian
dollar and the Italian lira.  Approximately 8.8% of the Company's revenues and
24.7% of the Company's expenses in 2000 and 8.3% of the Company's revenues and
26.5% of the Company's expenses in 1999 were denominated in currencies other
than the U.S. dollar.  Foreign currency exchange rate fluctuations did not have
a material impact on the financial results of the Company during 2000 and 1999.

The Company generally does not hedge its foreign currency exposure.  However,
from time to time, the Company enters into foreign currency forward exchange
contracts and foreign currency option contracts to manage its exposure to
foreign exchange rates associated with purchases of inventory from foreign
suppliers.  The terms of these contracts are generally less than a year.
Material gains and losses on these contracts are recognized in income in the
period the value of the contract changes.  The contract amounts outstanding at
December 31, 2000 and 1999 as well as the amount of gains and losses recorded
during 2000 and 1999 were not material.  Additionally, the Company does not
anticipate any material adverse effect on its results of operations or
financial position relating to these foreign currency forward exchange
contracts.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The consolidated financial statements of the Company and supplementary data
are filed under this Item beginning on page F-1 of this Form 10-K.


ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

None.


                                       18



                                    PART III


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

The table below sets forth the names, ages and titles of the persons who will
be directors and executive officers of the Company as of April 2001.



                 Name            Age                   Position
     ------------------------   -----   --------------------------------------
                                  
     Burton B. Staniar.......    59     Chairman of the Board
     Andrew B. Cogan.........    38     Chief Executive Officer, Knoll, Inc.,
                                          and Director
     Kathleen G. Bradley.....    51     President and Chief Executive Officer,
                                          Knoll North America, and Director
     Arthur C. Graves........    54     Senior Vice President--Sales and
                                          Distribution
     Stephen A. Grover.......    48     Senior Vice President--Operations
     Carl G. Magnusson.......    61     Senior Vice President--Design
     Barry L. McCabe.........    54     Senior Vice President, Treasurer and
                                          Controller
     Andrew C. McGregor......    51     Chief Marketing and Development Officer
     Patrick A. Milberger....    44     Senior Vice President, General Counsel
                                          and Secretary
     S. David Wolfe..........    43     Vice President--Human Resources
     Jeffrey A. Harris.......    45     Director
     Sidney Lapidus..........    63     Director
     Kewsong Lee.............    35     Director
     John H. Lynch...........    48     Director
     Lloyd Metz..............    32     Director
     Henry B. Schacht........    66     Director


Burton B. Staniar was appointed Chairman of the Board of the Company in
December 1993.  Mr. Staniar served as Chief Executive Officer of the Company
from December 1993 to January 1997.  Prior to that time, Mr. Staniar held a
number of assignments at Westinghouse, including President of Group W Cable
and Chairman and Chief Executive Officer of Westinghouse Broadcasting.  Prior
to joining Westinghouse in 1980, he held a number of marketing and general
management positions at Colgate-Palmolive Company and Church and Dwight Co.,
Inc.  Mr. Staniar is also a director of Church and Dwight Co., Inc.

Andrew B. Cogan has been a director of the Company since February 1996.
Effective April 2001, he will serve as Chief Executive Officer of Knoll, Inc.
He was appointed to this position after having served as Chief Operating
Officer since December 1999, Executive Vice President--Marketing and Product
Development since August 1998 and Senior Vice President since May 1994.  Mr.
Cogan held several positions in the design and marketing group since joining
the Company in 1989.

Kathleen G. Bradley has been a director of the Company since November 1999.
Effective April 2001, she will serve as President and Chief Executive Officer
of Knoll North America.  She was appointed to this position after having
served as President of the Company since December 1999, Executive Vice
President--Sales, Distribution and Customer Service since August 1998, Senior
Vice President since 1996, Divisional Vice President for Knoll's southeast
division since 1988 and regional manager for the Company's Atlanta region
since 1983.  She began her career with Knoll in 1979.

Arthur C. Graves was appointed Senior Vice President--Sales and Distribution in
October 1999, after serving as Divisional Vice President for Knoll's western
division since 1990.  Mr. Graves began his career at Knoll in March 1989 as a
regional sales manager for the Company's San Francisco region.


                                       19



Stephen A. Grover joined Knoll as Senior Vice President--Operations in May
1999.  Prior to such time, Mr. Grover spent 18 years at General Electric
Company, where he held a variety of management positions, the last being Global
Manager of Magnetic Resonance Manufacturing for GE Medical Systems.

Carl G. Magnusson, a Canadian citizen, has held the position of Senior Vice
President--Design since February 1993.  Mr. Magnusson has been involved in
design, product development, quality and communications since joining the
Company in 1976.

Barry L. McCabe was promoted to Senior Vice President, Treasurer and Controller
in January 2000, after serving as Vice President, Treasurer and Controller
since January 1995.  Mr. McCabe joined the Company in August 1990 as
Controller.  Mr. McCabe worked with a number of Westinghouse business units
after joining Westinghouse in 1974.  Prior to such time, Mr. McCabe worked with
the public accounting firm of Deloitte Haskins & Sells.

Andrew C. McGregor joined the Company in June 2000 as Chief Marketing and
Development Officer.  Prior to joining the Company, Mr. McGregor spent over 24
years at Herman Miller, Inc., where he held a variety of management and
executive positions.

Patrick A. Milberger was promoted to Senior Vice President, General Counsel
and Secretary in January 2000, after serving as Vice President, General Counsel
and Secretary.  Mr. Milberger joined the Company as Vice President and General
Counsel in April 1994.  Prior to joining the Company, Mr. Milberger served as
an Assistant General Counsel and in a number of other positions in the
Westinghouse Law Department, which he joined in 1986.  Prior to such time, Mr.
Milberger was in private practice at Buchanan Ingersoll, P.C.

S. David Wolfe was promoted to Vice President--Human Resources in October 2000.
Mr. Wolfe joined the Company in May 2000 as Process Improvement Manager.
Prior to joining the Company, he spent seven years at General Electric Company,
where he held a variety of management positions, the last being Manager of
Installation Services for GE Medical Systems.  Prior to that time, he held
management positions at Solvay America, Inc. and Atofina Chemicals, Inc.

Jeffrey A. Harris, a director of the Company since February 1996, has been a
General Partner of Warburg, Pincus & Co. ("Warburg, Pincus") and a Member and
Managing Director of E.M. Warburg, Pincus & Co., LLC ("E.M. Warburg") and its
predecessors since 1988, where he has been employed since 1983.  Mr. Harris is
a director of Avaya Inc., Industri-Matematik International Corp., ECsoft Group
plc, Spinnaker Exploration Company and several privately held companies.

Sidney Lapidus, a director of the Company since February 1996, has been a
General Partner of Warburg, Pincus and a Member and Managing Director of E.M.
Warburg and its predecessors since January 1982, where he has been employed
since 1967.  Mr. Lapidus is a director of Lennar Corporation, Information
Holdings, Inc., Radio Unica Communications Corp. and several privately held
companies.

Kewsong Lee, a director of the Company since February 1996, has been a General
Partner of Warburg, Pincus and a Member and Managing Director of E.M. Warburg
and its predecessors since January 1997, where he has been employed since 1992.
Mr. Lee is a director of RenaissanceRe Holdings Ltd., Eagle Family Foods
Holdings, Inc. and several privately held companies.

John H. Lynch resigned as Chief Executive Officer of the Company effective
April 2001.  Mr. Lynch has been a director of the Company since May 1994 and
will remain as a director subsequent to his resignation.  Mr. Lynch joined the
Company as Vice Chairman of the Board in May 1994.  He was subsequently
elected President of the Company and in January 1997 was elected Chief
Executive Officer.  From 1990 to 1994, prior to joining the Company, Mr. Lynch
was a partner in BGI, a management firm.  During that time, Mr. Lynch led the
restructuring of the Westinghouse Broadcasting television and radio stations.
From 1988 to 1990, Mr. Lynch was an associate dean at the Harvard Business
School.


                                       20



Lloyd Metz, a director of the Company since November 1999, has been a Vice
President of Warburg, Pincus Ventures, LLC, an affiliate of Warburg, since
January 2000.  Mr. Metz was an associate at Warburg, Pincus Ventures, LLC from
July 1998 to January 2000 and an investment banker at Morgan Stanley Dean
Witter from August 1996 to July 1998.  From 1994 to 1996, Mr. Metz attended
Harvard Business School.

Henry B. Schacht, a director of the Company since December 1998, has been a
General Partner of Warburg, Pincus and a Member and Managing Director of E.M.
Warburg since January 2000.  He is currently on unpaid leave from Warburg,
Pincus and E.M. Warburg and is serving as Chairman and Chief Executive Officer
of Lucent Technologies, Inc. ("Lucent").  Mr. Schacht returned to Lucent in
October 2000, after serving as Chairman of Avaya Inc., a spin-off of Lucent,
in October 2000.  Mr. Schacht served as a Director and Senior Advisor of E.M.
Warburg from March 1999 to January 2000.  Prior thereto, Mr. Schacht served as
Chairman of the Board of Lucent from April 1996 to February 1998, Chief
Executive Officer of Lucent from February 1996 to October 1997 and Chairman of
the Board (1977-1995) and Chief Executive Officer (1973-1994) of Cummins
Engine Company, Inc.  Mr. Schacht is also a director of Avaya Inc., Aluminum
Company of America (Alcoa), Johnson & Johnson Corp. and The New York Times
Company.

Except for Mr. Magnusson, all directors and executive officers of Knoll are
citizens of the United States.


ITEM 11.  EXECUTIVE COMPENSATION

Summary Compensation Table

The following table sets forth, for the years ended December 31, 2000, 1999
and 1998, individual compensation information for the Chief Executive Officer
of the Company and each of the four other most highly compensated executive
officers of the Company during 2000 (the "Named Executive Officers").



                                                                                 Long-Term
                                             Annual Compensation            Compensation Awards
                                      ----------------------------------  ------------------------
                                                               Other                                   All
                                                               Annual     Restricted   Securities     Other
                                                               Compen-       Stock     Underlying    Compen-
Name and Principal Position    Year     Salary      Bonus     sation (1)   Awards (2)  Options (3)  sation (4)
- ---------------------------   ------  ----------  ----------  ----------  -----------  -----------  ----------
                                                                               
Burton B. Staniar..........    2000    $200,004   $  625,000   $  6,940      $  --             --      $9,180
    Chairman of the Board      1999     400,008      450,000      7,559         --        150,000       7,299
                               1998     399,996      900,000      9,428         --             --       8,019

John H. Lynch..............    2000     400,008    1,450,000      7,430         --             --       9,180
    Chief Executive Officer    1999     400,008      450,000      7,610         --        300,000       7,299
                               1998     399,996      900,000      7,595         --             --       8,019

Andrew B. Cogan............    2000     300,000      905,000      4,985         --             --          99
    Chief Operating Officer    1999     254,174      400,000      4,875         --        200,000          99
                               1998     222,502      400,000      2,560         --             --          99

Kathleen G. Bradley........    2000     300,000    1,800,000      5,145         --             --       9,180
    President                  1999     254,174      400,000     71,444         --        200,000       7,299
                               1998     222,502      400,000      6,125         --             --       8,019

Arthur C. Graves...........    2000     200,683      600,000      6,866         --             --       9,180
    Senior Vice President--    1999     139,704      100,000    114,312         --         50,000       7,299
      Sales and Distribution   1998     116,122      195,000     62,079         --             --       8,019

___________________________

(1)    $64,239 of the amount indicated in 1999 for Ms. Bradley and $54,215 of
       the amount indicated in 1999 for Mr. Graves represents expenses related
       to their relocation to the Company's headquarters in East Greenville,
       Pennsylvania.  With respect to Mr. Graves, the indicated amounts also
       include sales commissions of $53,376 in 1999 and $55,373 in 1998.  All
       other amounts represent benefit dollars allocated to the Named Executive
       Officers pursuant to terms of the Company's employee benefit plans.


                                       21



(2)    On February 29, 1996, Messrs. Staniar, Lynch, Cogan and Graves and Ms.
       Bradley were granted 941,829, 941,829, 376,731, 70,637 and 188,365
       shares of vested and unvested restricted stock, respectively.  Holders
       of shares of restricted stock are not entitled to receive dividends
       until such shares vest and become unrestricted.  At December 31, 2000,
       100% of the shares granted to Messrs. Staniar, Lynch and Cogan were
       vested.  Ms. Bradley and Mr. Graves held 37,673 and 14,129 shares of
       unvested restricted stock, respectively, at December 31, 2000.  Such
       shares vested on March 1, 2001.  The values of the shares of unvested
       restricted stock held by Ms. Bradley and Mr. Graves at December 31, 2000
       were $1,299,719 and $487,451, respectively.  These values were based on
       an estimated fair value of $34.50 per share of Knoll common stock.
       Such fair value was based on an independent appraisal.

(3)    Represents the aggregate number of shares of common stock subject to
       options granted to the Named Executive Officers.

(4)    Amounts in this column represent the Company's matching contributions
       to the Knoll, Inc. Retirement Savings Plan and the payment by the
       Company of premiums in respect of term life insurance.

Stock Option Grants

No individual grants of options to purchase common stock were made to the
Named Executive Officers during 2000.

Aggregate Stock Option Exercise Table

The following table sets forth information regarding the exercise of options
by the Named Executive Officers during 2000.  The table also shows the number
and value of unexercised options that were held by the Named Executive Officers
on December 31, 2000.  The values of unexercised options are based on an
independent appraised fair value of $34.50 per share of Knoll common stock on
December 31, 2000.



                                                          Number of Securities
                                Number of                      Underlying         Value of Unexercised
                                 Shares                   Unexercised Options         In-the-Money
                               Acquired on     Value          Exercisable /       Options Exercisable
              Name              Exercise      Realized     Unexercisable (1)      / Unexercisable (1)
     -----------------------   -----------   ----------   --------------------   ----------------------
                                                                     
     Burton B. Staniar......       N/A          N/A         45,000 / 105,000     $  292,500 /   682,500
     John H. Lynch..........       N/A          N/A         90,000 / 210,000        585,000 / 1,365,000
     Andrew B. Cogan........       N/A          N/A         81,000 / 154,000        446,625 /   947,750
     Kathleen G. Bradley....       N/A          N/A        173,019 / 215,346      2,488,763 / 2,309,175
     Arthur C. Graves.......       N/A          N/A         15,000 /  35,000         97,500 /   227,500

     _______________________

     (1)    Does not reflect the February 2001 adjustments to outstanding
            options by the Company's Stock Plan Committee of the Board of
            Directors in response to dilution created by the special cash
            dividend paid on January 5, 2001.  See Note 18 (Stock Plans) of
            the Notes to the Consolidated Financial Statements beginning on
            page F-20 for further discussion of such adjustments.


                                       22



Pension Plans

The Knoll, Inc. Pension Plan (the "Company Pension Plan") provides eligible
employees with retirement benefits based on a career average compensation
formula.  The formula for computing normal retirement benefits under this plan
is 1.55% of career compensation divided by twelve.  Once a participant
accumulates five years of vesting service, he or she can take early retirement
anytime after reaching age 55.  Accrued normal retirement benefit is reduced
6% per year prior to normal retirement age.  The minimum benefit earned for
any year of participation in the plan is $300 ($25 per month), prorated for
the partial years worked during the first and last years of employment.  As of
December 31, 2000, the estimated annual benefits payable upon normal retirement
under the Company Pension Plan was $12,013 for each of the Named Executive
Officers.

Remuneration covered by the Company Pension Plan primarily includes salary and
bonus, as set forth in the "Summary Compensation Table."  As of December 31,
2000, each of the Named Executive Officers had 4.83 years of credited service.

Director Compensation

During 2000, the Company's directors did not receive compensation for service
on the Board of Directors but were reimbursed for certain expenses in
connection with attendance at Board and committee meetings.

Employment Arrangements

The Company entered into employment agreements with Messrs. Staniar, Lynch and
Cogan for terms that expired on March 1, 1999 and were each renewed pursuant
to automatic one-year extensions.  The agreements with Messrs. Staniar and
Lynch provide for a base salary of $400,000, with a service bonus of 25% of
base salary at the end of each calendar year, and a target annual bonus of up
to 125% of base salary based on the attainment of targets set by the Board of
Directors.  The agreement with Mr. Cogan was amended, with the last amendment
as of December 4, 1999, to provide for a base salary of $300,000.  Mr. Cogan's
agreement also provided for a target annual bonus of up to 100% of base salary
based on the attainment of goals and objectives set by the Board of Directors.
At the request of Mr. Staniar, his employment agreement was amended and
restated as of January 1, 2000 to reduce each of his base salary and time
commitment by 50%.  The employment agreements of Messrs. Lynch and Cogan have
been terminated (in the case of Mr. Lynch) and superseded (in the case of Mr.
Cogan).  The employment agreement for Mr. Staniar will continue to renew
automatically each January 1, unless either party gives 60 days notice not to
renew.  Mr. Staniar's agreement may be terminated at any time by the Company,
but if so terminated without "cause," or if the Company fails to renew the
agreement, the Company must pay him 125% of one year's base salary.  The
agreement also contains non-compete, non-solicitation (during the term of the
agreement and for one year thereafter) and confidentiality provisions.

On December 5, 2000, the Company announced that Mr. Lynch had decided to
resign his position as Chief Executive Officer effective April 2001.
Accordingly, on March 23, 2001, the Company and Mr. Lynch entered into an
agreement pursuant to which his employment agreement was terminated by mutual
consent as of March 31, 2001 without the payment of termination compensation.
Mr. Lynch will continue as a member of the Company's Board of Directors.

On March 23, 2001, the Company entered into employment agreements with Mr.
Cogan and Ms. Bradley.  Mr. Cogan's agreement replaces and supersedes his
agreement described above.  These agreements each commence on April 1, 2001
and have an initial term of one year, subject to automatic one-year extensions.
Each provides for a base salary of $400,000 subject to annual review and a
target annual bonus of 100% of base salary based upon the attainment of targets
set by the Board of Directors.  The employment agreements for Mr. Cogan and
Ms. Bradley will continue to renew automatically each April 1 unless either
party gives 60 days notice of his, her or its intention not to renew.  The
agreements may be terminated by the Company at any time, but if so terminated
without "cause," or if the Company fails to renew the agreements, the Company
must pay the employee termination compensation.  In the case of Mr. Cogan, the
termination compensation is 200% of his then current base salary plus the
average of the annual bonuses paid for the last two completed fiscal years


                                       23



preceding the fiscal year of termination.  In the case of Ms. Bradley, the
termination compensation is 100% of her then current base salary plus the
average of the annual bonuses paid for the last two completed fiscal years
preceding the fiscal year of termination. The agreements also contain non-
compete, non-solicitation (during the term of the agreement and for two years
thereafter for Mr. Cogan and during the term of the agreement and for one year
thereafter for Ms. Bradley) and confidentiality provisions.

In 1999, Mr. Graves was promoted to Senior Vice President--Sales and
Distribution.  For 2001, Mr. Graves' base salary is $208,000 and his target
bonus amount is $250,000, based upon the attainment of certain goals set by
the Company.  This bonus is subject to certain conditions, including approval
of the Company's Board of Directors.

The Named Executive Officers and the Company have entered into certain stock
option agreements that contain provisions regarding change in control of the
Company. The agreements provide that upon a Change in Control, as defined
therein, 100% of the options, to the extent not previously exercised, shall
become fully vested and exercisable.

Compensation Committee Interlocks and Insider Participation

During the year ended December 31, 2000, the base compensation of Messrs.
Staniar, Lynch, Cogan and Graves was determined pursuant to the employment
arrangements discussed above.  See "Employment Arrangements."  Except as
otherwise described herein, the 2000 compensation of each of Messrs. Staniar,
Lynch, Cogan and Graves and Ms. Bradley was determined by the Compensation
Committee of the Board of Directors, which was comprised of Messrs. Harris,
Lapidus and Lynch.  Mr. Lynch abstained from actions regarding the 2000
incentive compensation of Messrs. Staniar and Lynch.

Options are granted under the Company's stock incentive plans at the
discretion of the Stock Option Committee of the Board of Directors, which was
comprised of Messrs. Harris, Lapidus and Lynch in 2000.  No options were
granted to the Named Executive Officers during 2000.

Except for Messrs. Staniar, Lynch and Cogan and Ms. Bradley, no member of the
Board of Directors is or has been an officer or employee of the Company.
During the year ended December 31, 2000, no executive officer of the Company
served on any board of directors or compensation committee of any entity
(other than the Company) with which any member of the Board of Directors is
affiliated.


                                       24



ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table sets forth certain information regarding the beneficial
ownership of the Company's common stock, as of March 30, 2001, by (i) each
person known by the Company to own beneficially more than 5% of the
outstanding common stock, (ii) each of the Company's directors, (iii) each of
the Named Executive Officers of the Company, and (iv) all directors and
executive officers of the Company, as a group (16 persons).  Except as set
forth in the table and Note 6 to the table, the business address of each person
is 1235 Water Street, East Greenville, PA 18041.  As described in the notes to
the table, voting and/or dispositive power with respect to certain common
stock is shared by the named individuals or entities.  In these cases, such
shares are shown as beneficially owned by each of those sharing voting and/or
dispositive power.



                                          Number of Shares of
            Beneficial Owner (1)           Common Stock (2)       Percentage
     ----------------------------------   -------------------   --------------
                                                          
     Warburg, Pincus & Co. (3)
         466 Lexington Avenue
         New York, New York 10017......       20,981,956            90.5%
     Burton B. Staniar.................          718,465             3.1
     John H. Lynch ....................          562,896             2.4
     Andrew B. Cogan...................          290,927             1.2
     Kathleen G. Bradley...............          324,550             1.4
     Arthur C. Graves..................           45,998             *
     Jeffrey A. Harris (4) (6).........       20,981,956            90.5
     Sidney Lapidus (4) (6)............       20,981,956            90.5
     Kewsong Lee (4) (6)...............       20,981,956            90.5
     Lloyd Metz (6)....................               --              --
     Henry B. Schacht (5) (6)..........           17,742             *
     All directors and executive
       officers as a group
       (16 persons)....................       23,175,708            97.1

     __________________________

     *      Less than 1%.

     (1)    Percentages are calculated pursuant to Rule 13d-3 under the
            Exchange Act.  Percentage calculations assume, for each person and
            group, that all shares that may be acquired by such person or
            group pursuant to options currently exercisable or that become
            exercisable within 60 days following March 30, 2001 are outstanding
            for the purpose of computing the percentage of common stock owned
            by such person or group.  However, those unissued shares of common
            stock described above are not deemed to be outstanding for
            calculating the percentage of common stock owned by any other
            person.  Except as otherwise indicated, the persons in this table
            have sole voting and investment power with respect to all shares
            of common stock shown as beneficially owned by them, subject to
            community property laws where applicable and subject to the
            information contained in the footnotes to this table.  The number
            of shares outstanding for these purposes as of March 30, 2001 was
            23,190,829 shares of common stock.

     (2)    Excludes options to purchase 124,194, 248,388, 282,153, 41,398,
            11,828, 310,154 and 1,407,260 shares of common stock held by
            Messrs. Staniar, Lynch, Cogan, Graves and Schacht, Ms. Bradley
            and all directors and executive officers as a group, respectively,
            that will not vest within 60 days of March 30, 2001.


                                       25



     (3)    Warburg directly owns 20,709,922 shares of common stock and
            Warburg, Pincus directly owns an additional 272,034 shares.  The
            sole general partner of Warburg is Warburg, Pincus.  E.M. Warburg
            manages Warburg.  The members of E.M. Warburg are substantially
            the same as the partners of Warburg, Pincus.  Lionel I. Pincus is
            the managing partner of Warburg, Pincus and the managing member of
            E.M. Warburg and may be deemed to control both Warburg, Pincus and
            E.M. Warburg.  Warburg, Pincus has a 15% interest in the profits of
            Warburg as the general partner.  Jeffrey A. Harris, Sidney Lapidus,
            Kewsong Lee and Henry B. Schacht (who is currently on unpaid leave
            from Warburg, Pincus and E.M. Warburg), directors of the Company,
            are Managing Directors and members of E.M. Warburg and general
            partners of Warburg, Pincus.  As such, Messrs. Harris, Lapidus and
            Lee may be deemed to have an indirect pecuniary interest (within
            the meaning of Rule 16a-1 under the Exchange Act) in an
            indeterminate portion of the shares beneficially owned by Warburg
            and Warburg, Pincus.  See Note 4 below.

     (4)    20,709,922 and 272,034 of the shares indicated as owned by Messrs.
            Harris, Lapidus and Lee are owned directly by Warburg and Warburg,
            Pincus, respectively, and are included because of the affiliation
            of such persons with Warburg and Warburg, Pincus.  Messrs. Harris,
            Lapidus and Lee disclaim "beneficial ownership" of these shares
            within the meaning of Rule 13d-3 under the Exchange Act.  See
            Note 3 above.

     (5)    Reflects shares of common stock underlying stock options granted
            to Mr. Schacht on December 2, 1998 in connection with his
            appointment as a director of the Company.

     (6)    The business address of each of Messrs. Harris, Lapidus, Lee,
            Metz and Schacht is 466 Lexington Avenue, New York, NY 10017.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Stockholders Agreement

On November 4, 1999, Warburg and four senior members of management (each a
"Holder" and collectively, the "Holders") and the Company entered into an
Amended and Restated Stockholders Agreement (the "Stockholders Agreement")
which governs certain matters related to corporate governance and registration
of shares of common stock ("Registrable Securities") held by such Holders
(other than shares acquired pursuant to the Company's stock incentive plans).

Pursuant to the Stockholders Agreement, Warburg is entitled to request at any
time that the Company file a registration statement under the Securities Act
covering the sale of shares of common stock with an aggregate public offering
price of at least $25 million, subject to certain conditions.  If officers or
directors of the Company holding other securities of the Company request
inclusion of their securities in any such registration, or if holders of
securities of the Company other than Registrable Securities who are entitled,
by contract with the Company or otherwise, to have securities included in such
a registration (the "Other Stockholders"), request such inclusion, the Holders
shall offer to include the securities of such officers, directors and Other
Stockholders in any underwriting involved in such registration, provided,
among other conditions, that the underwriter representative of any such
offering has the right, subject to certain conditions, to limit the number of
Registrable Securities included in the registration.  The Company may defer
the registration for 120 days if it believes that it would be seriously
detrimental to the Company for such registration statement to be filed.

The Stockholders Agreement further provides that, if the Company proposes to
register any of its securities (other than registrations related solely to
employee benefit plans or pursuant to Rule 145 or on a form which does not
permit secondary sales or does not include substantially the same information
as would be required to be included in a registration statement covering the
sale of Registrable Securities), either for its own account or for the account
of other security holders, holders of Registrable Securities may require the
Company to include all or a portion of their Registrable Securities in the
registration and in any underwriting involved therein, provided,


                                       26



among other conditions, that the underwriter representative of any such
offering has the right, subject to certain conditions, to limit the number of
Registrable Securities included in the registration.  In addition, after the
Company becomes qualified to use Form S-3, the holders of Registrable
Securities will have the right to request an unlimited number of registrations
on Form S-3 to register such shares with an aggregate price to the public of
more than $5 million, subject to certain conditions, provided that the Company
will not be required to effect such a registration within 180 days of the
effective date of the most recent registration pursuant to this provision.

In general, all fees, costs and expenses of such registrations (other than
underwriting discounts and selling commissions applicable to sales of the
Registrable Securities) and all fees and disbursements of counsel for the
Holders will be borne by the Company.

The Stockholders Agreement provides that the Board of Directors of the Company
shall initially be comprised of Messrs. Staniar, Lynch, Cogan, Lapidus,
Harris, Lee, Metz and Schacht, and Ms. Bradley.  Pursuant to the Stockholders
Agreement, Warburg and the other stockholders who are a party thereto (who
hold in the aggregate a majority of the outstanding shares of common stock)
have agreed to nominate and use their best efforts to have elected (i) that
number of persons designated by Warburg as shall constitute a majority of the
Board (or, at Warburg's irrevocable election, as shall constitute one director
less than a majority of the Board), (ii) four directors nominated by Warburg
if Warburg owns 25% or more of the Company's outstanding shares of common
stock, (iii) three directors if it owns 15% or more and (iv) two directors if
it owns 5% or more.

Issuance of Restricted Shares of Common Stock

In connection with the issuance of 4,144,030 restricted shares of common stock
pursuant to the Company's 1996 stock incentive plan, Warburg and the Company
also entered into a Separate Stockholders agreement with all of the Company's
then executive officers and other members of the Company's management.  This
Stockholders Agreement was amended and restated as of November 4, 1999.
Pursuant to these agreements, persons deemed to be "insiders" within the
meaning of Section 16 of the Exchange Act have agreed not to transfer their
shares except (i) to members of their immediate families and other related or
controlled entities, (ii) to Warburg or an affiliate thereof or (iii) after an
initial public offering, upon 30 days prior written notice to the Board of
Directors.  The restrictions on transfer will terminate when Warburg owns less
than 10% of the outstanding shares of common stock.  In addition, pursuant to
these agreements, the Company agreed that, if the Company determined to
register any shares of common stock for its own account or for the account of
security holders, the Company would include in such registration certain
vested shares of common stock received by management pursuant to the 1996
stock incentive plan, subject to certain limited exceptions.  In addition,
management may request unlimited registrations of at least $5,000,000 of
securities on Form S-3, provided that the Company is not required to effect a
registration pursuant to this provision within 180 days of the effective date
of the most recent registration pursuant to this provision.

Pursuant to the 1996 stock incentive plan, the Company also entered into
Restricted Share Agreements with each recipient of restricted shares of
common stock, including each of the Company's executive officers.  Pursuant to
these agreements, Mr. Staniar received 941,829 restricted shares, Mr. Lynch
received 941,829 restricted shares, Ms. Bradley received 188,365 restricted
shares, Mr. Cogan received 376,731 restricted shares and Mr. Graves received
70,637 restricted shares.  The agreements for each recipient were dated
February 29, 1996.  The agreements were amended and restated as of March 6,
2000, except for the agreements with Messrs. Staniar and Lynch.  The amended
and restated agreements provide that upon the voluntary termination of
employment for reasons other than death, disability or retirement at age 65,
or (except in the case of Messrs. Staniar and Lynch) if the grantee's
employment was terminated without cause, the nonvested restricted shares
(except for shares that were vested prior to the merger) are to be immediately
forfeited to the Company.  As of December 31, 2000, 100% of the shares granted
to Messrs. Staniar, Lynch and Cogan were vested.  Ms. Bradley and Mr. Graves
held 37,673 and 14,129 shares of unvested restricted stock, respectively, at
December 31, 2000.  Such shares vested on March 1, 2001.


                                       27



Other

During the year ended December 31, 2000, the Company paid approximately
$456,000 to Emanuela Frattini Magnusson for design services and product
royalties, the bulk of which was payable pursuant to the terms of a July 1993
Design Development Agreement between Emanuela Frattini and the Company
pertaining to the Company's PROPELLER product line.  Emanuela Frattini
Magnusson is the wife of Carl G. Magnusson, the Company's Senior Vice
President--Design.


                                       28



                                    PART IV


ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a) Documents filed as part of the report:

    (1) CONSOLIDATED FINANCIAL STATEMENTS
        The Consolidated Financial Statements of the Company are listed in the
        Table of Contents for the Financial Statements beginning on page F-1 of
        this Form 10-K.

    (2) FINANCIAL STATEMENT SCHEDULES
        Financial Statement Schedule II--Valuation and Qualifying Accounts is
        filed with this Form 10-K on page S-1 of this Form 10-K.  All other
        schedules for which provision is made in the applicable regulation of
        the Commission are not required under the related instructions or are
        inapplicable and therefore have been omitted.

    (3) EXHIBITS



          Exhibit
          Number                                    Description
         ---------   ---------------------------------------------------------------------------
                  
          2+++       Amended and Restated Agreement and Plan of Merger by and between Warburg,
                     Pincus Ventures, L.P. and Knoll, Inc., dated as of July 29, 1999.
          3.1***     Amended and Restated Certificate of Incorporation of the Company.
          3.2***     Amended and Restated By-Laws of the Company.
         10.1*       Stock Purchase Agreement, dated as of December 20, 1995, by and between
                     Westinghouse and T.K.G. Acquisition Corp.
         10.2++++    Credit Agreement, dated as of October 20, 1999, by and among the Company,
                     the Guarantors (as defined therein), the Lenders (as defined therein),
                     Bank of America, N.A., as Administrative Agent, the Chase Manhattan Bank,
                     as Syndication Agent, and Merrill Lynch & Co., Merrill Lynch, Pierce,
                     Fenner & Smith Incorporated, as Documentation Agent.
         10.3        First Amendment to Credit Agreement, dated as of December 20, 2000, by
                     and among the Company, the Guarantors (as defined therein), the Lenders
                     (as defined therein) party thereto, and Bank of America, N.A., as
                     Administrative Agent.
         10.4*       Indenture, dated as of February 29, 1996, by and among the Company,
                     T.K.G. Acquisition Corp., T.K.G. Acquisition Sub, Inc., The Knoll Group,
                     Inc., Knoll North America, Inc., Spinneybeck Enterprises, Inc. and Knoll
                     Overseas, Inc., as guarantors, and IBJ Schroder Bank & Trust Company,
                     as trustee, relating to $165,000,000 principal amount of 10.875%
                     Senior Subordinated Notes due 2006, including form of Initial Global Note.
         10.5*       Supplemental Indenture, dated as of February 29, 1996, by and among the
                     Company, as successor to T.K.G. Acquisition Sub, Inc., the Guarantors
                     (as defined therein), and IBJ Schroder Bank & Trust Company, as trustee,
                     relating to $165,000,000 principal amount of 10.875% Senior Subordinated
                     Notes due 2006, including form of Initial Global Note.
         10.6**      Supplemental Indenture No. 2, dated as of March 14, 1997, by and among
                     the Company, the Guarantors (as defined therein), and IBJ Schroder
                     Bank & Trust Company, as trustee,  relating to $165,000,000 principal
                     amount of 10.875% Senior Subordinated Notes due 2006, including form
                     of Initial Global Note.
         10.7++      Letter Agreement between Oak Hill Securities Fund, L.P. and the Company,
                     dated August 13, 1999.


                                       29





          Exhibit
          Number                                    Description
         ---------   ---------------------------------------------------------------------------
                  
         10.8+       Supplemental Indenture No. 3, dated as of November 4, 1999, by and among
                     the Company, the Guarantors (as defined therein), and The Bank of
                     New York, as trustee, relating to the Company's 10.875% Senior
                     Subordinated Notes due 2006.
         10.9+++++   Amended and Restated Employment Agreement, dated as of January 1, 2000,
                     between the Company and Burton B. Staniar.
         10.10**     Employment Agreement, dated as of February 29, 1996, between T.K.G.
                     Acquisition Corp. and John H. Lynch.
         10.11       Letter Agreement, dated as of March 23, 2001, between the Company and
                     John H. Lynch.
         10.12**     Employment Agreement, dated as of February 29, 1996, between T.K.G.
                     Acquisition Corp. and Andrew B. Cogan.
         10.13***    Amendment to Employment Agreement, dated as of April 30, 1997, between the
                     Company and Andrew B. Cogan.
         10.14****   Amendment #2 to Employment Agreement, dated as of August 1, 1998, between
                     the Company and Andrew B. Cogan.
         10.15+++++  Amendment #3 to Employment Agreement, dated as of December 4, 1999,
                     between the Company and Andrew B. Cogan.
         10.16       Employment Agreement, dated as of March 23, 2001, between the Company and
                     Andrew B. Cogan.
         10.17       Employment Agreement, dated as of March 23, 2001, between the Company and
                     Kathleen G. Bradley.
         10.18+++++  Amended and Restated Stockholders Agreement, dated as of November 4, 1999,
                     among the Company, Warburg, Pincus Ventures, L.P., and the signatories
                     thereto.
         10.19+++++  Amended and Restated Stockholders Agreement (Common Stock Under Stock
                     Incentive Plans), dated as of November 4, 1999, among the Company,
                     Warburg, Pincus Ventures, L.P., and the signatories thereto.
         10.20+++++  Amended and Restated Knoll, Inc. 1996 Stock Incentive Plan.
         10.21+++++  Amended and Restated Knoll, Inc. 1997 Stock Incentive Plan.
         10.22+++++  Knoll, Inc. 1999 Stock Incentive Plan.
         10.23+++++  Form of Non-Qualified Stock Option Agreement under the Knoll, Inc. 1999
                     Stock Incentive Plan, entered into by the Company and certain executive
                     officers.
         21**        Subsidiaries of the Registrant.


(b) Current Reports on Form 8-K:

    On December 8, 2000, the Company filed a report on Form 8-K dated
    December 5, 2000.  In that Form 8-K under Item 5 -- Other Events, the
    Company reported its December 5, 2000 press release regarding (i) the
    resignation of John H. Lynch, Chief Executive Officer, effective April
    2001 and (ii) the promotions of Andrew B. Cogan to the position of Chief
    Executive Officer, Knoll, Inc., and Kathleen G. Bradley to the position of
    President and Chief Executive Officer, Knoll North America effective April
    2001.

    On December 21, 2000, the Company filed a report on Form 8-K dated
    December 20, 2000.  In that Form 8-K under Item 5 -- Other Events, the
    Company reported its December 21, 2000 press release regarding the
    declaration of a special cash dividend of $9.50 per share payable on
    January 5, 2001 to shareholders of record as of December 20, 2000.


                                       30



- -----------------------------------------
*	Incorporated by reference to the Company's Registration Statement on
        Form S-4 (File No. 333-2972), which was declared effective by the
        Commission on June 12, 1996.
**	Incorporated by reference to the Company's Annual Report on Form 10-K
        for the year ended December 31, 1996.
***	Incorporated by reference to the Company's Registration Statement on
        Form S-1 (File No. 333-23399), which was declared effective by the
        Commission on May 9, 1997.
****	Incorporated by reference to the Company's Annual Report on Form 10-K,
        and the amendments thereto, for the year ended December 31, 1998.
+	Incorporated by reference to the Company's Quarterly Report on
        Form 10-Q for the quarter ended September 30, 1999.
++	Incorporated by reference to the Company's Amendment No. 1 to
        Schedule 13E-3, which was filed with the Commission on September 10,
        1999.
+++	Incorporated by reference to the Company's Definitive Proxy Statement
        on Schedule 14A, which was filed with the Commission on September 30,
        1999.
++++    Incorporated by reference to the Company's Form 8-K dated November 4,
        1999, which was filed with the Commission on November 5, 1999.
+++++	Incorporated by reference to the Company's Annual Report on Form 10-K
        for the year ended December 31, 1999.


                                       31



                                   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 on Form 10-K to be
signed on its behalf by the undersigned, thereunto duly authorized, on this
30th day of March 2001.

                                          KNOLL, INC.

                                          By:  /s/ Burton B. Staniar
                                              -----------------------
                                                 Burton B. Staniar
                                               Chairman of the Board


Pursuant to the requirements of the Securities Exchange Act of 1934, this
report on Form 10-K has been signed by the following persons on behalf of the
Registrant and in the capacities and on the date indicated.


  /s/ Burton B. Staniar         Chairman of the Board           March 30, 2001
- ---------------------------
      Burton B. Staniar

  /s/ John H. Lynch             Chief Executive Officer         March 30, 2001
- ---------------------------       and Director
      John H. Lynch                 (Principal Executive Officer)

  /s/ Andrew B. Cogan           Chief Operating Officer         March 30, 2001
- ---------------------------       and Director
      Andrew B. Cogan

  /s/ Kathleen G. Bradley       President and Director          March 30, 2001
- ---------------------------
      Kathleen G. Bradley

  /s/ Barry L. McCabe           Controller                      March 30, 2001
- ---------------------------       (Principal Accounting Officer)
      Barry L. McCabe

  /s/ Jeffrey A. Harris         Director                        March 30, 2001
- ---------------------------
      Jeffrey A. Harris

  /s/ Sidney Lapidus            Director                        March 30, 2001
- ---------------------------
      Sidney Lapidus

  /s/ Kewsong Lee               Director                        March 30, 2001
- ---------------------------
      Kewsong Lee

  /s/ Lloyd Metz                Director                        March 30, 2001
- ---------------------------
      Lloyd Metz

  /s/ Henry B. Schacht          Director                        March 30, 2001
- ---------------------------
      Henry B. Schacht


                                       32



                                  KNOLL, INC.

                 TABLE OF CONTENTS FOR THE FINANCIAL STATEMENTS



                                                                         Page
                                                                        ------

Report of Independent Auditors........................................   F-2

Consolidated Balance Sheets at December 31, 2000 and 1999.............   F-3

Consolidated Statements of Operations for the Years Ended
   December 31, 2000, 1999 and 1998...................................   F-4

Consolidated Statements of Cash Flows for the Years Ended
   December 31, 2000, 1999 and 1998...................................   F-5

Consolidated Statements of Changes in Stockholders' Equity
   (Deficit) for the Years Ended December 31, 2000, 1999 and 1998.....   F-6

Notes to the Consolidated Financial Statements........................   F-7

Financial Statement Schedule II--Valuation and Qualifying Accounts....   S-1


                                      F-1



                         REPORT OF INDEPENDENT AUDITORS


Board of Directors and Stockholders
Knoll, Inc.

We have audited the accompanying consolidated balance sheets of Knoll, Inc. as
of December 31, 2000 and 1999, and the related consolidated statements of
operations, changes in stockholders' equity (deficit), and cash flows for each
of the three years in the period ended December 31, 2000.  Our audits also
included the financial statement schedule listed in the Index at Item 14(a).
These financial statements and schedule are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these financial
statements and schedule based on our audits.

We conducted our audits in accordance with auditing standards generally
accepted in the United States.  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, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Knoll, Inc. at
December 31, 2000 and 1999, and the consolidated results of its operations
and its cash flows for each of the three years in the period ended December 31,
2000, in conformity with accounting principles generally accepted in the United
States.  Also, in our opinion, the related financial statement schedule, when
considered in relation to the basic financial statements taken as a whole,
presents fairly in all material respects the information set forth therein.


                                       /s/  Ernst & Young LLP


Philadelphia, Pennsylvania
February 2, 2001


                                      F-2



                                   KNOLL, INC.

                          CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 2000 AND 1999

                 (Dollars In Thousands, Except Per Share Data)


                                                           2000        1999
                                                        ----------  ----------
                                                              
ASSETS
Current assets:
    Cash and cash equivalents........................   $  22,339    $ 10,785
    Restricted cash (Note 3).........................          --       7,776
    Customer receivables, net........................     132,183     167,767
    Inventories......................................      79,203      82,738
    Deferred income taxes............................      22,236      22,440
    Prepaid and other current assets.................       7,421       7,720
                                                        ---------    --------
        Total current assets.........................     263,382     299,226
    Property, plant and equipment, net...............     179,629     184,641
    Intangible assets, net...........................     245,879     254,957
    Other noncurrent assets..........................       6,240       3,482
                                                        ---------    --------
        Total Assets.................................   $ 695,130    $742,306
                                                        =========    ========

LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities:
    Current maturities of long-term debt.............   $  31,250    $ 17,500
    Accounts payable.................................      85,795      72,914
    Income taxes payable.............................       5,668       3,483
    Other current liabilities........................     107,991     101,242
                                                        ---------    --------
        Total current liabilities....................     230,704     195,139
    Dividend payable (Note 10).......................     220,339          --
    Long-term debt...................................     394,505     592,876
    Deferred income taxes............................      24,675      18,956
    Postretirement benefits other than pension.......      18,016      18,426
    Other noncurrent liabilities.....................      11,266      11,103
                                                        ---------    --------
        Total liabilities............................     899,505     836,500
                                                        ---------    --------
Stockholders' deficit:
    Common stock, $0.01 par value; authorized
      100,000,000 shares; 23,193,629 shares issued
      and outstanding (net of 12,500 treasury
      shares) in 2000 and 23,289,898 shares issued
      and outstanding (net of 1,000 treasury
      shares) in 1999................................         232         233
    Additional paid-in-capital.......................       3,591       4,173
    Unearned stock grant compensation................          (2)       (433)
    Retained deficit.................................    (195,379)    (91,328)
    Accumulated other comprehensive loss.............     (12,817)     (6,839)
                                                        ---------    --------
        Total stockholders' deficit..................    (204,375)    (94,194)
                                                        ---------    --------
        Total Liabilities and Stockholders' Deficit..   $ 695,130    $742,306
                                                        =========    ========

        See accompanying notes to the consolidated financial statements.


                                      F-3



                                  KNOLL, INC.

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                  YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998

                                 (In Thousands)


                                          2000          1999          1998
                                      ------------  ------------  ------------
                                                         
Sales..............................    $1,163,477     $984,511      $948,691
Cost of sales......................       682,421      593,442       572,756
                                       ----------     --------      --------
Gross profit.......................       481,056      391,069       375,935
Selling, general and
  administrative expenses..........       243,885      206,919       204,392
                                       ----------     --------      --------
Operating income...................       237,171      184,150       171,543
Interest expense...................        44,437       21,611        16,860
Recapitalization expense (Note 3)..            --        6,356            --
Other income (expense), net........         3,026         (670)        2,732
                                       ----------     --------      --------
Income before income tax expense
  and extraordinary item...........       195,760      155,513       157,415
Income tax expense.................        79,472       66,351        64,371
                                       ----------     --------      --------
Income before extraordinary item...       116,288       89,162        93,044
Extraordinary loss on early
  extinguishment of debt, net
  of taxes (Note 9)................             --      10,801            --
                                        ----------    --------      --------
Net income.........................     $  116,288    $ 78,361      $ 93,044
                                        ==========    ========      ========

        See accompanying notes to the consolidated financial statements.


                                      F-4



                                  KNOLL, INC.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998

                                 (In Thousands)


                                               2000        1999        1998
                                            ----------  ----------  ----------
                                                           
CASH FLOWS FROM OPERATING ACTIVITIES
Net income...............................   $ 116,288   $  78,361    $ 93,044
Adjustments to reconcile net income to
  cash provided by operating activities:
      Depreciation.......................      25,843      25,135      28,686
      Amortization of intangible assets..       8,106       7,873       7,816
      Recapitalization expense...........          --       6,356          --
      Extraordinary loss, net of taxes...          --      10,801          --
      Other noncash items................         351       7,748      (1,636)
      Changes in assets and liabilities:
          Customer receivables...........      33,033     (31,134)    (15,184)
          Inventories....................       1,958      (6,364)     (9,061)
          Accounts payable...............      14,197      13,848      (6,452)
          Current and deferred income
            taxes........................      10,339      13,715         591
          Other current assets...........      (2,028)       (166)       (237)
          Other current liabilities......      15,646       2,038      13,547
          Other noncurrent assets and
            liabilities..................      (1,022)       (224)      3,449
                                            ---------   ---------    --------
Cash provided by operating activities....     222,711     127,987     114,563
                                            ---------   ---------    --------

CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures.....................     (24,097)    (25,095)    (36,390)
Proceeds from sale of assets.............         139         114         152
                                            ---------   ---------    --------
Cash used in investing activities........     (23,958)    (24,981)    (36,238)
                                            ---------   ---------    --------

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from (repayment of) revolving
  credit facility, net...................    (167,000)    120,000     (38,000)
Proceeds from long-term debt.............          --     325,000         201
Repayment of long-term debt..............     (17,500)     (3,750)         --
Payment of debt issuance costs...........          --      (7,864)         --
Payment of fees to amend debt
  agreements.............................        (682)    (12,870)         --
Net proceeds from issuance of stock......          --       4,746       4,813
Purchase of common stock.................        (322)    (28,703)    (38,849)
Payment of merger consideration..........          --    (496,682)         --
Payment of recapitalization costs........        (230)     (8,843)         --
                                            ---------   ---------    --------
Cash used in financing activities........    (185,734)   (108,966)    (71,835)
                                            ---------   ---------    --------

Effect of exchange rate changes on cash
  and cash equivalents...................      (1,465)       (720)        185
                                            ---------   ---------    --------

Increase (decrease) in cash and cash
  equivalents............................      11,554      (6,680)      6,675

Cash and cash equivalents at beginning
  of year................................      10,785      17,465      10,790
                                            ---------   ---------    --------
Cash and cash equivalents at end
  of year................................   $  22,339   $  10,785    $ 17,465
                                            =========   =========    ========

        See accompanying notes to the consolidated financial statements.


                                      F-5



                                  KNOLL, INC.

      CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
                  YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998

                             (Dollars In Thousands)


                                                         Unearned                 Accumulated        Total
                                           Additional     Stock       Retained       Other       Stockholders'
                                   Common   Paid-In-      Grant       Earnings   Comprehensive      Equity
                                   Stock    Capital    Compensation   (Deficit)       Loss         (Deficit)
                                   ------  ----------  ------------  ----------  --------------  -------------
                                                                               
Balance at December 31, 1997
  (43,234,943 shares)...........   $ 432   $ 214,950      $(993)     $  77,942      $ (4,042)      $ 288,289
Net income......................      --          --         --         93,044            --          93,044
Foreign currency
  translation adjustment........      --          --         --             --        (4,592)         (4,592)
                                                                                                   ---------
Comprehensive income............                                                                      88,452
                                                                                                   ---------
Shares issued for consideration:
  Exercise of stock options,
    including tax benefit of
    $864 (196,647 shares).......       2       4,020         --             --            --           4,022
  Other (75,609 shares).........       1       1,654         --             --            --           1,655
Purchase of common stock
  (1,707,700 shares)............     (17)    (38,832)        --             --            --         (38,849)
Earned stock grant
  compensation..................      --          --        281             --            --             281
                                   -----   ---------      -----      ---------      --------       ---------
Balance at December 31, 1998....     418     181,792       (712)       170,986        (8,634)        343,850
                                                                                                   ---------
Net income......................      --          --         --         78,361            --          78,361
Foreign currency
  translation adjustment........      --          --         --             --         1,795           1,795
                                                                                                   ---------
Comprehensive income............                                                                      80,156
                                                                                                   ---------
Shares issued for consideration:
  Exercise of stock options,
    including tax benefit of
    $674 (244,798 shares).......       2       4,572         --             --            --           4,574
  Other (40,972 shares).........      --         846         --             --            --             846
Shares contributed to the
  401(k) Plan (150,100 shares)..       2       4,201         --             --            --           4,203
Purchase of common stock
  (1,188,000 shares)............     (12)    (28,691)        --             --            --         (28,703)
Shares forfeited under
  stock incentive plan
  (18,837 shares)...............      --          --          1             --            --               1
Merger consideration for shares
  canceled (17,738,634 shares)..    (177)   (155,830)        --       (340,675)           --        (496,682)
Recapitalization costs..........      --      (2,717)        --             --            --          (2,717)
Earned stock grant
  compensation..................      --          --        278             --            --             278
                                   -----   ---------      -----      ---------      --------       ---------
Balance at December 31, 1999....     233       4,173       (433)       (91,328)       (6,839)        (94,194)
                                                                                                   ---------
Net income......................      --          --         --        116,288            --         116,288
Foreign currency
  translation adjustment........      --          --         --             --        (5,978)         (5,978)
                                                                                                   ---------
Comprehensive income............                                                                     110,310
                                                                                                   ---------
Purchase of common stock
  (11,500 shares)...............      --        (322)        --             --            --            (322)
Shares forfeited under
  stock incentive plan
  (84,769 shares)...............      (1)       (260)       261             --            --              --
Cash dividend ($9.50 per share).      --          --         --       (220,339)           --        (220,339)
Earned stock grant
  compensation..................      --          --        170             --            --             170
                                   -----   ---------      -----      ---------      --------       ---------
Balance at December 31, 2000
  (23,193,629 shares)...........   $ 232   $   3,591      $  (2)     $(195,379)     $(12,817)      $(204,375)
                                   =====   =========      =====      =========      ========       =========

        See accompanying notes to the consolidated financial statements.


                                      F-6



                                   KNOLL, INC.

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS


1.   NATURE OF OPERATIONS

     Knoll, Inc. and its subsidiaries (the "Company" or "Knoll") are engaged
     in the design, manufacture and sale of office furniture products and
     accessories, focusing on the middle to high-end segments of the contract
     furniture market.  The Company has operations in the United States
     ("U.S."), Canada and Europe and sells its products primarily through its
     direct sales representatives and independent dealers.


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Principles of Consolidation

     The consolidated financial statements of the Company include the
     accounts of Knoll, Inc. and its wholly owned subsidiaries.  Intercompany
     transactions and balances have been eliminated in consolidation.

     The results of the European subsidiaries are reported and included in the
     consolidated financial statements on a one-month lag to allow for the
     timely presentation of consolidated information.  The effect of this
     presentation is not material to the financial statements.

     Cash and Cash Equivalents

     Cash and cash equivalents includes cash on hand and investments with
     maturities of three months or less at the date of purchase.

     Inventories

     Inventories are stated at the lower of cost or market.  Cost is
     determined using the first-in, first-out method.

     Property, Plant, Equipment and Depreciation

     Property, plant and equipment are recorded at cost.  Depreciation is
     computed using the straight-line method over the estimated useful lives
     of the assets.  The useful lives are as follows:  45 years for buildings
     and 3 to 12 years for machinery and equipment.

     Intangible Assets

     Intangible assets consist of goodwill, trademarks and deferred financing
     fees.  Goodwill is recorded at the amount by which cost exceeds the net
     assets of acquired businesses, and all other intangible assets are
     recorded at cost.  Goodwill and trademarks are amortized under the
     straight-line method over 40 years, while deferred financing fees are
     amortized over the life of the respective debt.

     Management reviews the carrying value of goodwill and other intangibles
     on an ongoing basis.  When factors indicate that an intangible asset may
     be impaired, management uses an estimate of the undiscounted future cash
     flows over the remaining life of the asset in measuring whether the
     intangible asset is recoverable.  If such an analysis indicates that
     impairment has in fact occurred, the book value of the intangible asset
     is written down to its estimated fair value.

     Revenue Recognition

     Revenue from the sale of products is recognized upon transfer of title to
     the customer, which usually occurs at the time of shipment.


                                      F-7



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


     Shipping and Handling

     Amounts billed to customers for shipping and handling of products are
     classified as sales in the consolidated statements of operations.  Costs
     incurred by the Company for shipping and handling are classified as cost
     of sales.

     Income Taxes

     Deferred tax assets and liabilities are recognized for the future tax
     consequences attributable to temporary differences between the financial
     statement carrying amounts of existing assets and liabilities and their
     respective tax bases and are measured using enacted tax rates expected to
     apply to taxable income in the years in which the temporary differences
     are expected to reverse.

     Foreign Currency Translation

     Results of foreign operations are translated into U.S. dollars using
     average exchange rates during the period, while assets and liabilities
     are translated into U.S. dollars using exchange rates in effect at the
     balance sheet date.  The resulting translation adjustments are recorded
     in, and are the only component of, accumulated other comprehensive loss.

     Transaction gains and losses resulting from exchange rate changes on
     transactions denominated in currencies other than the functional currency
     are included in income in the year in which the change occurs.

     Stock-Based Compensation

     Statement of Financial Accounting Standards No. 123, "Accounting for
     Stock-Based Compensation" ("SFAS 123"), encourages entities to record
     compensation expense for stock-based employee compensation plans at fair
     value but provides the option of measuring compensation expense using the
     intrinsic value method prescribed in Accounting Principles Board Opinion
     No. 25, "Accounting for Stock Issued to Employees" ("APB 25").  The
     Company accounts for stock-based compensation in accordance with APB 25.
     Pro forma results of operations as if SFAS 123 had been used to account
     for stock-based compensation plans are presented in Note 18.

     Use of Estimates

     The preparation of the consolidated financial statements in conformity
     with generally accepted accounting principles requires management to make
     estimates and assumptions that affect the reported amounts of certain
     assets, liabilities, revenues and expenses and the disclosure of certain
     contingent assets and liabilities.  Actual future results may differ from
     such estimates.

     Accounting Pronouncement Pending Adoption as of December 31, 2000

     In June 1998, the Financial Accounting Standards Board issued Statement
     of Financial Accounting Standards No. 133, "Accounting for Derivative
     Instruments and Hedging Activities," as amended (SFAS 133).  The Company
     adopted SFAS 133 on January 1, 2001.  Because of the Company's limited
     use of derivatives, the adoption of SFAS 133 did not have a significant
     effect on earnings or the financial position of the Company.


                                      F-8



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


3.   RECAPITALIZATION (MERGER)

     Pursuant to an Agreement and Plan of Merger dated as of June 21, 1999 (as
     amended on July 29, 1999), the Company consummated a recapitalization
     (merger) transaction on November 4, 1999 whereby a newly formed entity,
     which was organized by Warburg, Pincus Ventures, L.P. ("Warburg"), was
     merged with and into Knoll, with Knoll continuing as the surviving
     corporation.  As a result of the merger, 17,738,634 shares of common stock
     held by the public stockholders of Knoll immediately prior to the merger
     were converted into the right to receive $28.00 per share in cash and were
     canceled.  Furthermore, the Company's common stock ceased to be listed on
     the New York Stock Exchange, and the registration of the Company's
     securities under the Securities Exchange Act of 1934 was terminated.  The
     Company's consolidated balance sheet as of December 31, 1999 included
     restricted cash and a current liability of $7,776,000 related to merger
     consideration held by the Company's exchange agent for canceled shares of
     Knoll common stock that were not presented to the exchange agent as of
     December 31, 1999.

     In connection with the merger, the Company entered into an agreement on
     August 13, 1999 with the holder of a majority of its 10.875% Senior
     Subordinated Notes due 2006 ("Senior Subordinated Notes").  Under the
     agreement, the majority holder consented to the merger and the related
     transactions, and the Company agreed to pay such holder (and other holders
     of the Senior Subordinated Notes who also consent), promptly after
     completion of the merger, $120 per $1,000 principal amount of the Senior
     Subordinated Notes owned by the holder.  All other holders also provided
     their consent.  See Note 9 for further discussion of this transaction.

     The merger and related transactions were accounted for as a leveraged
     recapitalization.  The historical accounting bases of Knoll's assets and
     liabilities were retained subsequent to the transactions.  In connection
     with the merger and related transactions, the Company incurred
     recapitalization costs and financing costs of $9,073,000 and $20,734,000,
     respectively.  Of the recapitalization costs, $6,356,000 was expensed
     and $2,717,000, which represents investor direct acquisition costs, was
     recorded as a reduction of additional paid-in-capital.  Of the financing
     costs, $7,864,000 was capitalized as deferred financing fees and the
     remaining $12,870,000, which represents the total consent fee related to
     the Senior Subordinated Notes, was recorded as a component of the
     extraordinary loss on early extinguishment of debt.  The Company funded
     the merger and related fees and expenses with borrowings under a new
     senior credit agreement that was entered into in connection with the
     merger.  See Note 9 for further discussion of such credit agreement and
     the extraordinary loss noted above.


4.   CUSTOMER RECEIVABLES

     Customer receivables are presented net of an allowance for doubtful
     accounts of $6,682,000 and $6,783,000 at December 31, 2000 and 1999,
     respectively.  Management performs ongoing credit evaluations of its
     customers and generally does not require collateral.  As of December 31,
     2000 and 1999, the U.S. government represented approximately 13.7% and
     8.9%, respectively, of gross customer receivables.


                                      F-9



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


5.   INVENTORIES



                                                           2000        1999
                                                        ----------  ----------
                                                            (In Thousands)
                                                              
          Raw materials...............................    $50,626     $49,795
          Work in process.............................      8,633      10,313
          Finished goods..............................     19,944      22,630
                                                          -------     -------
          Inventories.................................    $79,203     $82,738
                                                          =======     =======



6.   PROPERTY, PLANT AND EQUIPMENT



                                                           2000        1999
                                                        ----------  ----------
                                                            (In Thousands)
                                                              
          Land and buildings..........................  $  70,740    $ 71,002
          Machinery and equipment.....................    213,180     193,000
          Construction in progress....................     14,908      15,970
                                                        ---------    --------
          Property, plant and equipment...............    298,828     279,972
          Accumulated depreciation....................   (119,199)    (95,331)
                                                        ---------    --------
          Property, plant and equipment, net..........  $ 179,629    $184,641
                                                        =========    ========



7.   INTANGIBLE ASSETS



                                                           2000        1999
                                                        ----------  ----------
                                                            (In Thousands)
                                                              
          Goodwill....................................   $ 52,278    $ 53,966
          Trademarks..................................    219,900     219,900
          Deferred financing fees.....................      8,546       7,864
                                                         --------    --------
          Intangible assets...........................    280,724     281,730
          Accumulated amortization....................    (34,845)    (26,773)
                                                         --------    --------
          Intangible assets, net......................   $245,879    $254,957
                                                         ========    ========



8.   OTHER CURRENT LIABILITIES



                                                           2000        1999
                                                        ----------  ----------
                                                            (In Thousands)
                                                              
          Accrued employee compensation...............   $ 62,215    $ 45,684
          Accrued product warranty....................      9,748       9,925
          Other.......................................     36,028      45,633
                                                         --------    --------
          Other current liabilities...................   $107,991    $101,242
                                                         ========    ========


                                      F-10



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


9.   INDEBTEDNESS

     The Company's long-term debt is summarized as follows:



                                                           2000        1999
                                                        ----------  ----------
                                                            (In Thousands)
                                                              
          10.875% Senior Subordinated Notes due 2006..   $107,250    $107,250
          Term loans, variable rate (7.355% at
            December 31, 2000 and 7.545% at
            December 31,1999), due through 2005.......    303,750     321,250
          Revolving loans, variable rate (7.355% at
            December 31, 2000 and 7.545% at
            December 31, 1999), due 2005..............     14,000     181,000
          Other.......................................        755         876
                                                         --------    --------
                                                          425,755     610,376
          Less current maturities.....................    (31,250)    (17,500)
                                                         --------    --------
          Long-term debt..............................   $394,505    $592,876
                                                         ========    ========


     Senior Subordinated Notes

     The Senior Subordinated Notes are unsecured and are guaranteed by each
     existing and future wholly owned domestic subsidiary of Knoll, Inc.
     However, if the Company is unable to satisfy all or any portion of its
     obligations with respect to the Senior Subordinated Notes, it is
     unlikely that the guarantors will be able to pay all or any portion of
     such unsatisfied obligations.

     The Senior Subordinated Notes outstanding at December 31, 2000 may not
     be redeemed at the Company's option prior to March 15, 2001.  At such
     date, the Senior Subordinated Notes are redeemable, in whole or in
     part, at 105.438% of principal amount, and thereafter at an annually
     declining premium over par until March 15, 2004 when they are
     redeemable at par.  There are no sinking fund requirements related to
     the Senior Subordinated Notes.

     The indenture for the Senior Subordinated Notes limits the incurrence
     of indebtedness, payment of dividends and purchase of Company stock
     and includes certain other restrictions and limitations that are
     customary with subordinated indebtedness of this type.  The Company
     believes that it was in compliance with the terms of the indenture at
     December 31, 2000.

     As discussed in Note 3, the Company entered into an agreement with the
     holder of a majority of its Senior Subordinated Notes on August 13, 1999.
     Under the agreement, (i) the holder consented to certain amendments to
     the indenture governing the Senior Subordinated Notes, thus allowing the
     Company to complete the merger without violating the covenants under the
     indenture, and (ii) the Company agreed to pay such holder (and other
     holders of the Senior Subordinated Notes who also consent), promptly
     after completion of the merger, $120 per $1,000 principal amount of the
     Senior Subordinated Notes owned by the holder.  The Company subsequently
     obtained consents from all other holders as of August 13, 1999 through a
     consent solicitation process.  Upon completion of the merger, the Company
     paid the holders an aggregate consent fee of $12,870,000.

     Due to the significance of the consent fee, the Company accounted for the
     modification of the debt terms under the indenture as an extinguishment
     of debt.  Such treatment resulted in an extraordinary loss of $17,001,000
     on a pretax basis ($10,244,000 on an after-tax basis), which consisted of
     the write-off of $4,131,000 of unamortized financing fees related to the
     Senior Subordinated Notes and the consent fee of $12,870,000 that was
     paid to the holders.


                                      F-11



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


     Term and Revolving Loans

     In connection with the merger, the Company entered into a $650,000,000
     senior credit agreement consisting of a $325,000,000 six-year term loan
     facility and a $325,000,000 six-year revolving credit facility, to
     (i) fund the merger and related fees and expenses (including consent fees
     related to the Company's Senior Subordinated Notes), (ii) refinance
     $14,000,000 owed under the Company's senior credit agreement that existed
     immediately prior to the merger and (iii) provide for working capital and
     ongoing general corporate purposes.  The refinancing resulted in an
     extraordinary loss of $925,000 on a pretax basis ($557,000 on an after-tax
     basis), which consisted of the write-off of unamortized financing fees
     related to the refinanced debt.  The credit agreement was amended on
     December 20, 2000 in connection with the declaration of a special cash
     dividend, which is discussed in Note 10.

     The senior credit agreement contains a letter of credit subfacility that
     allows for the issuance of up to $25,000,000 in letters of credit and a
     swing line loan subfacility that allows for the issuance of up to
     $10,000,000 in swing line loans.  The amount available for borrowing
     under the revolving credit facility is reduced by the total outstanding
     letters of credit and swing line loans.  At December 31, 2000, the
     Company had an aggregate of $3,057,000 of letters of credit outstanding
     and $307,943,000 available for borrowing under the revolving credit
     facility.  On January 5, 2001, the Company borrowed $221,000,000 under
     the revolving credit facility in connection with the payment of a special
     cash dividend (see Note 10).

     The Company pays a commitment fee ranging from 0.175% to 0.50%, depending
     on the Company's leverage ratio, on the unused portion of the revolving
     credit facility.  In addition, the Company is required to pay a letter of
     credit fee ranging from 0.625% to 1.625%, depending on the Company's
     ratio of funded debt to earnings before income taxes, depreciation,
     amortization and other noncash charges ("EBITDA"), and an issuing lender
     fee equal to 0.25% on the amount available to be drawn under letters of
     credit.  As of December 31, 2000, the commitment and letter of credit
     fees applicable to the Company were 0.175% and 0.625%, respectively.

     Borrowings under the agreement bear interest at a floating rate based, at
     the Company's option, upon (i) the Eurodollar rate (as defined therein)
     plus an applicable percentage that is subject to change based upon the
     Company's ratio of funded debt to EBITDA or (ii) the greater of the
     federal funds rate plus 0.5% or the prime rate, plus an applicable
     percentage that is subject to change based upon the Company's ratio of
     funded debt to EBITDA.  The Company is required to make quarterly
     principal payments under the term loan facility through September 2005.
     The revolving credit facility allows the Company to borrow, repay and
     reborrow funds from time to time until November 4, 2005.

     The agreement is secured by substantially all of the Company's present
     and future domestic assets, 100% of the capital stock of the Company's
     present and future domestic subsidiaries and 65% of the capital stock of
     the Company's present and future foreign subsidiaries.  Additionally, all
     borrowings are jointly and severally, unconditionally guaranteed by the
     Company's existing and future domestic subsidiaries.  However, if the
     Company is unable to satisfy all or any portion of its obligations with
     respect to the credit agreement, it is unlikely that the guarantors will
     be able to pay all or any portion of such unsatisfied obligations.

     The credit agreement subjects the Company to various affirmative and
     negative covenants.  Among other things, the covenants limit the Company's
     ability to incur additional indebtedness, declare or pay dividends and
     purchase Company stock; require the Company to maintain certain financial
     ratios with respect to funded debt leverage and interest coverage; and
     require the Company to maintain interest rate protection agreements in a
     notional amount of at least $135,000,000 for at least three years.  The
     Company believes


                                      F-12



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


     that it was in compliance with the credit agreement covenants at
     December 31, 2000.  See Note 12 for further discussion of interest rate
     protection agreements.

     The Company also has several revolving credit agreements with various
     European financial institutions.  These credit agreements are to provide
     credit primarily for overdraft and working capital purposes.  As of
     December 31, 2000, total credit available under such agreements was
     approximately $8,745,000 or the foreign currency equivalent.  There is
     currently no expiration date on these agreements.  The interest rate
     on borrowings is variable and is based on the monetary market rate that
     is linked to each country's prime rate.  As of December 31, 2000, the
     Company did not have any outstanding borrowings under the European
     credit facilities.

     Interest Paid

     During 2000, 1999 and 1998, the Company made interest payments totaling
     $44,407,000, $18,110,000 and $15,943,000, respectively.

     Maturities

     Aggregate principal maturities of the Company's indebtedness as of
     December 31, 2000 are as follows (in thousands):

          2001................................  $ 31,250
          2002................................    52,560
          2003................................    63,825
          2004................................    81,325
          2005................................    89,075
          Subsequent years....................   107,720
                                                --------
                                                $425,755
                                                ========


10.  DIVIDEND

     On December 20, 2000, the Company's Board of Directors declared a
     special cash dividend of $9.50 per share of common stock payable on
     January 5, 2001 to stockholders of record as of the close of business on
     December 20, 2000.  The payment of the dividend on January 5, 2001 was
     funded with borrowings under the Company's senior revolving credit
     facility.  As such, the aggregate dividend payable of $220,339,000 is
     classified as a noncurrent liability in the Company's consolidated
     balance sheet as of December 31, 2000.


11.  PREFERRED STOCK

     The Company's Certificate of Incorporation authorizes the issuance of
     10,000,000 shares of preferred stock with a par value of $1.00 per share.
     1,920,000 of these shares are designated as Series A 12% Participating
     Convertible Preferred Stock, of which 1,602,998 shares have been retired
     and canceled and 317,002 shares remain eligible to be issued.  Subject to
     applicable laws, the Board of Directors is authorized to provide for the
     issuance of preferred shares in one or more series, for such consideration
     and with designations, powers, preferences and relative, participating,
     optional or other special rights and the qualifications, limitations or
     restrictions thereof, as shall be determined by the Board of Directors.


                                      F-13



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


12.  DERIVATIVE FINANCIAL INSTRUMENTS

     The Company enters into interest rate collar agreements with major
     financial institutions to manage its exposure to fluctuations in interest
     rates on its variable rate debt.  Such agreements effectively set agreed-
     upon maximum and minimum rates on a notional principal amount and utilize
     the London Interbank Offered Rate ("LIBOR") as a variable rate reference.
     Thus, the agreements hedge the LIBOR component of the Eurodollar interest
     rate on the Company's variable rate debt.  The net amount paid or received
     on the agreements is recognized as an adjustment to interest expense.

     At December 31, 2000, the Company had three interest rate collar
     agreements outstanding with an aggregate notional principal amount of
     $135,000,000, related weighted average maximum and minimum rates of
     10.00% and 5.64%, respectively, and a termination date of February 2003.
     In February 2001, the Company negotiated modifications to these agreements
     that increased the aggregate notional principal amount to $200,000,000,
     decreased the weighted average minimum rate to 5.12% and extended the
     termination date to February 2004.  The Company did not have any interest
     rate collar agreements outstanding at December 31, 1999.  During 2000,
     1999 and 1998, the Company was not required to make nor was it entitled
     to receive any payments as a result of its use of interest rate collar
     agreements.

     From time to time, the Company enters into foreign currency forward
     exchange contracts and foreign currency option contracts to manage its
     exposure to foreign exchange rates associated with purchases of inventory
     from foreign suppliers.  The terms of these contracts are generally less
     than a year.  Material gains and losses on these contracts are recognized
     in income in the period the value of the contract changes.  The contract
     amounts outstanding at December 31, 2000 and 1999 as well as the amounts
     of gains and losses recorded during 2000, 1999 and 1998 were not material.


13.  CONTINGENT LIABILITIES AND COMMITMENTS

     The Company is subject to various claims and litigation in the ordinary
     course of its business.  The Company is not a party to any lawsuit or
     proceeding which, in the opinion of management, based on information
     presently known, is likely to have a material adverse effect on the
     Company.


14.  FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following methods and assumptions were used to estimate the fair
     values of each class of financial instruments:

     Cash and Cash Equivalents, Accounts Receivable and Accounts Payable

     The fair values of these financial instruments approximate their carrying
     amounts due to their immediate or short-term periods to maturity.

     Long-Term Debt

     The fair values of the variable rate long-term debt instruments
     approximate their carrying amounts.  The fair value of other long-term
     debt was estimated using quoted market values or discounted cash flow
     analyses based on current incremental borrowing rates for similar types
     of borrowing arrangements.  The fair value of the Company's long-term
     debt, including the current portion, was approximately $423,265,000 at
     December 31, 2000 and $610,239,000 at December 31, 1999 while the
     carrying amounts were $425,755,000 and $610,376,000, respectively.


                                      F-14



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


     Letters of Credit

     The Company had outstanding letters of credit totaling $3,057,000 and
     $2,517,000 at December 31, 2000 and 1999, respectively.  Historically,
     no claims have been made against letters of credit under which the
     Company was liable, and the Company does not expect any future claims
     against these financial instruments.  Therefore, the Company believes
     that the fair value of the letters of credit is zero.

     Interest Rate Collar Agreements

     The fair value of the Company's interest rate collar agreements, as
     estimated by dealers, was not material as of December 31, 2000.

     Foreign Currency Forward Exchange Contracts

     The fair value of the Company's foreign currency forward exchange
     contracts, as determined by quoted market prices, was not material as of
     December 31, 2000 and 1999.


15.  INCOME TAXES

     Income before income tax expense and extraordinary item consists of the
     following:



                                               2000        1999        1998
                                            ----------  ----------  ----------
                                                      (In Thousands)
                                                           
          U.S. operations.................   $180,398    $151,350    $142,483
          Foreign operations..............     15,362       4,163      14,932
                                             --------    --------    --------
                                             $195,760    $155,513    $157,415
                                             ========    ========    ========


     Income tax expense, excluding extraordinary items, is comprised of the
     following:



                                               2000        1999        1998
                                            ----------  ----------  ----------
                                                      (In Thousands)
                                                           
          Current:
              Federal.....................   $55,334     $46,651     $42,364
              State.......................    12,449      10,198       9,456
              Foreign.....................     4,324       2,206       5,414
                                             -------     -------     -------
                  Total current...........    72,107      59,055      57,234
                                             -------     -------     -------
          Deferred:
              Federal.....................     4,097       6,385       4,423
              State.......................       976       1,256       1,113
              Foreign.....................     2,292        (345)      1,601
                                             -------     -------     -------
                  Total deferred..........     7,365       7,296       7,137
                                             -------     -------     -------
          Income tax expense..............   $79,472     $66,351     $64,371
                                             =======     =======     =======


     Income taxes paid by the Company during 2000, 1999 and 1998 totaled
     $68,290,000, $52,285,000 and $61,404,000, respectively.


                                      F-15



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


     The following table sets forth the tax effects of temporary differences
     that give rise to the deferred tax assets and liabilities:



                                                           2000        1999
                                                        ----------  ----------
                                                            (In Thousands)
                                                              
          Deferred tax assets:
              Accounts receivable, principally due
                to allowance for doubtful accounts....   $  2,355    $  2,327
              Inventories.............................      2,924       3,030
              Net operating loss carryforwards........      9,753      13,432
              Obligation for postretirement benefits
                other than pension....................      7,835       7,787
              Accrued liabilities and other items.....     18,467      19,541
                                                         --------    --------
                  Gross deferred tax assets...........     41,334      46,117
              Valuation allowance.....................    (11,594)    (16,137)
                                                         --------    --------
                  Net deferred tax assets.............     29,740      29,980
                                                         --------    --------
          Deferred tax liabilities:
              Intangibles, principally due to
                differences in amortization...........     19,210      15,249
              Plant and equipment, principally due
                to differences in depreciation and
                assigned values.......................     12,969      11,155
              Other items.............................         --          92
                                                         --------    --------
                  Gross deferred tax liabilities......     32,179      26,496
                                                         --------    --------
          Net deferred tax asset (liability)..........   $ (2,439)   $  3,484
                                                         ========    ========


     As of December 31, 2000, the Company had net operating loss carryforwards
     totaling approximately $24,483,000 in various foreign tax jurisdictions.
     Such net operating loss carryforwards may be carried forward for an
     unlimited time.

     The Company has recorded a valuation allowance for net deferred tax
     assets in foreign tax jurisdictions, primarily related to net operating
     loss carryforwards that existed as of February 29, 1996, the date the
     Company was formed, due to losses incurred in these tax jurisdictions
     prior to such date.  At December 31, 1998, the valuation allowance was
     $22,528,000.  The decrease in the valuation allowance from 1998 to 1999
     and from 1999 to 2000 resulted primarily from the expiration and
     utilization of net operating loss carryforwards in the foreign tax
     jurisdictions.

     For 2000, 1999 and 1998, tax benefits recognized through reductions of
     the valuation allowance for net operating loss carryforwards that existed
     as of February 29, 1996 had the effect of reducing goodwill by $1,403,000,
     $430,000 and $1,457,000, respectively.  If additional tax benefits are
     recognized in the future through further reduction of the valuation
     allowance, such benefits will generally reduce goodwill.


                                      F-16



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


     The following table sets forth a reconciliation of the statutory federal
     income tax rate to the effective income tax rate:



                                                    2000      1999      1998
                                                  --------  --------  --------
                                                             
          Federal statutory tax rate............    35.0%     35.0%     35.0%
          Increase in the tax rate
            resulting from:
                State taxes, net of
                  federal effect................     4.6       4.9       4.4
                Nondeductible recapitalization
                  expense.......................      --       1.2        --
                Higher income tax rates of
                  other countries...............     0.5       1.3       1.2
                Nondeductible goodwill
                  amortization..................     0.2       0.3       0.2
                Other...........................     0.3        --       0.1
                                                    ----      ----      ----
          Effective tax rate....................    40.6%     42.7%     40.9%
                                                    ====      ====      ====


     The Company has not made provisions for U.S. federal and state income
     taxes as of December 31, 2000 on $46,912,000 of foreign earnings that
     are expected to be reinvested indefinitely.  Upon distribution of those
     earnings in the form of dividends or otherwise, the Company would be
     subject to U.S. federal and state income taxes (subject to an adjustment
     for foreign tax credits) and withholding taxes payable to the various
     foreign countries.  Determination of the amount of the unrecognized
     deferred tax liability is not practicable.


16.  LEASES

     The Company has commitments under operating leases for certain machinery
     and equipment and facilities used in its operations.  Total rental expense
     for 2000, 1999 and 1998 was $10,505,000, $9,626,000 and $9,256,000,
     respectively.  Future minimum rental payments required under those
     operating leases that have an initial or remaining noncancelable lease
     term in excess of one year are as follows (in thousands):

          2001................................  $ 9,315
          2002................................    8,652
          2003................................    6,015
          2004................................    3,393
          2005................................    2,450
          Subsequent years....................    6,836
                                                -------
          Total minimum rental payments.......  $36,661
                                                =======


                                      F-17



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


17.  PENSION AND OTHER POSTRETIREMENT BENEFITS

     The Company has two domestic defined benefit pension plans and two plans
     providing for other postretirement benefits, including medical and life
     insurance coverage.  One of the pension plans and one of the other
     postretirement benefits plans cover eligible U.S. nonunion employees
     while the other pension plan and other postretirement benefits plan cover
     eligible U.S. union employees.

     The following table sets forth a reconciliation of the benefit
     obligation, plan assets and accrued benefit cost related to the pension
     and other postretirement benefits provided by the Company:



                                                  Pension Benefits         Other Benefits
                                               ----------------------  ----------------------
                                                  2000        1999        2000        1999
                                               ----------  ----------  ----------  ----------
                                                               (In Thousands)
                                                                       
          Change in benefit obligation:
          Benefit obligation at January 1....   $24,250     $17,897     $ 19,503    $ 18,778
          Service cost.......................     6,830       6,826          693         582
          Interest cost......................     1,754       1,204        1,393       1,256
          Participant contributions..........       264         225           --          --
          Amendment..........................        --          --           --           4
          Actuarial loss (gain)..............       654      (1,781)         917         180
          Benefits paid......................      (219)       (121)      (1,879)     (1,297)
                                                -------      -------    --------    --------
          Benefit obligation at December 31..    33,533       24,250      20,627      19,503
                                                -------      -------    --------    --------
          Change in plan assets:
          Fair value of plan assets at
            January 1........................    14,466        8,641          --          --
          Actual return on plan assets.......     1,595          336          --          --
          Employer contributions.............     9,397        5,385       1,879       1,297
          Participant contributions..........       264          225          --          --
          Benefits paid......................      (219)        (121)     (1,879)     (1,297)
                                                -------      -------    --------    --------
          Fair value of plan assets at
            December 31......................    25,503       14,466          --          --
                                                -------      -------    --------    --------

          Funded status......................    (8,030)      (9,784)    (20,627)    (19,503)
          Unrecognized net loss (gain).......     1,082          756         887        (118)
          Unrecognized prior service cost....       347          381           4           4
                                                -------      -------    --------    --------
          Accrued benefit cost...............   $(6,601)     $(8,647)   $(19,736)   $(19,617)
                                                =======      =======    ========    ========


     At December 31, 2000, one of the Company's pension plans had an
     accumulated benefit obligation in excess of plan assets.  The accumulated
     benefit obligation applicable to such plan was $21,800,000 and the fair
     value of the related plan assets was $20,774,000.  The accrued benefit
     cost recorded with respect to this plan was $5,209,000.

     Significant assumptions as of December 31 that were used in accounting
     for the pension and other postretirement benefits plans are as follows:



                                                Pension Benefits     Other Benefits
                                               ------------------  ------------------
                                                 2000      1999      2000      1999
                                               --------  --------  --------  --------
                                                                 
          Discount rate......................    7.25%     7.25%     7.25%     7.25%
          Expected return on plan assets.....    8.50      8.50        --        --
          Rate of compensation increase......    4.50      4.50      4.50      4.50


                                      F-18



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


     The following table sets forth the components of the net periodic benefit
     cost for the Company's pension and other postretirement benefits plans:



                                          Pension Benefits               Other Benefits
                                    ----------------------------  ----------------------------
                                      2000      1999      1998      2000      1999      1998
                                    --------  --------  --------  --------  --------  --------
                                                          (In Thousands)
                                                                    
          Service cost............  $ 6,830    $6,826    $5,396    $  693     $  582   $  595
          Interest cost...........    1,754     1,204       615     1,393      1,256    1,294
          Expected return on
            plan assets...........   (1,267)     (744)     (321)       --         --       --
          Amortization of prior
            service cost..........       34        35        35        --         --       --
          Recognized actuarial
            loss (gain)...........       --        27       (22)      (88)      (94)       --
                                    -------    ------    ------    ------    ------    ------
          Net periodic benefit
            cost..................  $ 7,351    $7,348    $5,703    $1,998    $1,744    $1,889
                                    =======    ======    ======    ======    ======    ======


     For purposes of measuring the benefit obligation and the net periodic
     benefit cost as of and for the year ended December 31, 2000, respectively,
     associated with the Company's other postretirement benefits plans, a 5.5%
     annual rate of increase in the per capita cost of covered health care
     benefits was assumed for 2000 and thereafter.  Increasing the assumed
     health care cost trend rate by 1.0% in each year would increase the
     benefit obligation as of December 31, 2000 by $1,899,000 and increase the
     aggregate of the service and interest cost components of net periodic
     benefit cost for 2000 by $228,000.  Decreasing the assumed health care
     cost trend rate by 1.0% in each year would decrease the benefit obligation
     as of December 31, 2000 by $1,655,000 and decrease the aggregate of the
     service and interest cost components of net periodic benefit cost for
     2000 by $213,000.

     Employees of the Canadian, Belgium and United Kingdom operations
     participate in defined contribution pension plans sponsored by the
     Company.  The Company's expense related to these plans for 2000, 1999
     and 1998 was $854,000, $679,000 and $842,000, respectively.

     The Company also sponsors a retirement savings plan (i.e. 401(k) plan)
     for all U.S. employees.  Under this plan, participants may defer a
     portion of their earnings up to the annual contribution limits established
     by the Internal Revenue Service.  The Company matches 40.0% of
     participant contributions on up to the first 6.0% of compensation for
     nonunion employees and matches 50.0% of participant contributions on up
     to the first 6.0% of compensation for union employees.  For participants
     who are nonunion employees, the plan provides for additional employer
     matching based on the achievement of certain profitability goals.
     Furthermore, effective November 4, 1999, the plan provides that the
     Company may also make discretionary contributions of Knoll common stock
     to participant accounts on behalf of all actively employed U.S.
     participants.  However, upon retiring or leaving the Company, participants
     must sell vested shares of Knoll common stock back to the plan, and any
     shares that are not vested at such time are forfeited by the participant
     and held by the plan.  Participants generally vest their interest in
     Company contributions ratably according to years of service, with such
     contributions being 100% vested at the end of five years of service.
     The Company's total expense under the 401(k) plan was $6,603,000,
     $9,466,000 and $5,472,000 for 2000, 1999 and 1998, respectively.


                                      F-19



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


     The Company's common stock was offered as an investment option under the
     401(k) plan from May 9, 1997 through November 3, 1999, the period during
     which Knoll's common stock was publicly traded.  During such time, the
     plan purchased shares of Knoll common stock on the open market.  In
     connection with the merger, which is discussed in Note 3, all 71,174
     shares of Knoll common stock held in the 401(k) plan immediately prior
     to the merger were converted into the right to receive $28.00 per share
     in cash and were canceled.


18.  STOCK PLANS

     Stock Incentive Plans

     The Company sponsors three stock incentive plans under which awards
     denominated or payable in shares or options to purchase shares of Knoll
     common stock may be granted to officers, certain other key employees,
     directors and consultants of the Company.  As of December 31, 2000, a
     combined maximum of 9,264,898 shares or options to purchase shares were
     authorized for issuance under the plans.  A Stock Plan Committee of the
     Company's Board of Directors has sole discretion concerning administration
     of the plans, including selection of individuals to receive awards,
     types of awards, the terms and conditions of the awards and the time at
     which awards will be granted.  Options that are granted have a maximum
     contractual life of ten years.

     During 1996, the Company granted 4,144,030 restricted common shares, with
     a weighted-average fair value of $0.34 per share, to key employees.  The
     Company recorded the fair value of the shares on the date of grant as
     unearned stock grant compensation, which is a separate component of
     stockholders' equity (deficit), and is recognizing compensation expense
     ratably over the vesting period.  During 2000 and 1999, 84,769 and 18,837
     nonvested restricted shares, respectively, were forfeited by employees
     that terminated employment.  As of December 31, 2000, a total of 282,573
     restricted shares were not vested.  Such shares will vest in March 2001.

     The following table summarizes the Company's stock option activity in the
     years indicated:



                                           2000                      1999                      1998
                                  -----------------------   -----------------------   -----------------------
                                                Weighted                  Weighted                  Weighted
                                    Number      Average       Number      Average       Number      Average
                                      of        Exercise        of        Exercise        of        Exercise
                                    Options      Price        Options      Price        Options      Price
                                  -----------  ----------   -----------  ----------   -----------  ----------
                                                                                 
          Outstanding at
            beginning of year...   3,706,338     $25.37      1,965,511     $21.27      2,142,158     $20.73
          Granted...............     180,000      28.00      2,305,500      26.74         50,000      28.21
          Exercised.............          --         --       (244,798)     15.93       (196,647)     16.06
          Forfeited.............    (179,893)     25.22       (269,875)     17.28        (30,000)     28.50
          Canceled .............          --         --        (50,000)     17.00             --         --
                                   ---------                 ---------                 ---------
          Outstanding at end
            of year.............   3,706,445      25.51      3,706,338      25.37      1,965,511      21.27
                                   =========                 =========                 =========
          Exercisable at end
            of year.............   1,327,359      25.56        396,427      26.17        240,789      24.33
                                   =========                 =========                 =========

          Available for
            future grants.......   1,076,584                   991,922                   658,710
                                   =========                 =========                 =========


                                      F-20



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


     Options were granted with an exercise price that equals the market price
     of a share of Knoll common stock on the date of grant, while the
     Company's stock was publicly traded, or the estimated fair value of a
     share of Knoll common stock on the date of grant, subsequent to the
     November 4, 1999 merger.  Options that were granted generally vest in
     installments over either a four or five-year period, beginning one year
     from the date of grant.

     The following table summarizes information regarding stock options
     outstanding and exercisable at December 31, 2000:



                                      Options Outstanding               Options Exercisable
                             --------------------------------------   -----------------------
                                            Weighted
                                             Average      Weighted                  Weighted
                                Number      Remaining     Average       Number      Average
              Range of            of       Contractual    Exercise        of        Exercise
           Exercise Prices     Options        Life         Price        Options      Price
          -----------------  -----------  -------------  ----------   -----------  ----------
                                                                    
           $15.93 - $21.25      921,445     6.90 years     $17.66        314,959      $16.94
           $24.19 - $26.75       95,000     8.30            25.95         30,000       26.18
           $28.00 - $33.13    2,690,000     8.30            28.18        982,400       28.30
                              ---------                                ---------
           $15.93 - $33.13    3,706,445     7.95            25.51      1,327,359       25.56
                              =========                                =========


     In February 2001, the Stock Plan Committee granted an additional 200,000
     options with an exercise price of $34.50 per share and approved certain
     adjustments to outstanding options in response to dilution created by
     the special cash dividend paid on January 5, 2001 (see Note 10).  The
     adjustments included increasing the number of shares under option from
     3,706,445 to 4,383,968, lowering the range of exercise prices to $13.47 -
     $28.01 and increasing the number of options available for future grants
     to 1,273,382.  All vesting and term provisions of each award remain
     unchanged.  No compensation expense was recognized in connection with the
     adjustments since (i) the adjustments were executed in response to an
     equity restructuring and (ii) the modifications to the awards did not
     increase the aggregate intrinsic value of each award and did not reduce
     the per share ratio of the exercise price to the market value.

     Employee Stock Purchase Plan

     From August 1, 1997 through November 3, 1999, the Company sponsored an
     employee stock purchase plan that provided all employees the ability to
     purchase common stock of the Company at a price equal to 15.0% below the
     lower of the market price at (i) the beginning of each quarterly offering
     period or (ii) the end of each quarterly offering period.  Purchases under
     the plan were limited to 10.0% of an employee's eligible gross pay, up to
     $25,000 per year.  During 1999 and 1998, the Company issued 40,972 shares
     and 75,609 shares, respectively, at a weighted average per share price of
     $20.66 and $21.89, respectively.

     Other Stock-Based Compensation Plans

     On November 4, 1999, the Company established The Knoll Stock Ownership
     Award Plan, under which it may grant notional stock units to substantially
     all individuals employed by the Company in Canada as of the effective date
     of the plan.  Participants vest their interest in notional stock units
     ratably according to years of service, with such units being 100% vested
     at the end of five years of service.  On November 4, 1999, the Company
     granted a total of 54,900 notional stock units, with an estimated fair
     value of $28.00 per unit, to eligible employees.  Compensation expense
     is recognized based on the estimated fair value of notional stock units
     and vesting provisions.  Total compensation expense incurred in
     connection with this award was $723,000 for 2000 and $992,000 for 1999.
     2,140 and 370 units were forfeited during 2000 and 1999, respectively.
     As of December 31, 2000, 38,630 of the units outstanding were vested.  In
     January 2001, the number of notional units outstanding was adjusted, in
     accordance with the plan provisions, in response to the special cash
     dividend that was paid (see Note 10).  Subsequent to the adjustment, there
     were approximately 49,369 notional units vested.


                                      F-21



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


     As discussed in Note 17, the Company may contribute shares of Knoll
     common stock into participant 401(k) plan accounts at its discretion.
     Subsequent to the merger, the Company contributed 150,100 shares into the
     401(k) plan for substantially all individuals employed by the Company in
     the U.S. as of November 4, 1999.  In connection with this award, the
     Company recognized $4,203,000 of compensation expense, which was based
     on a value of $28.00 per share.  During 2000 and 1999, the Company
     repurchased 9,500 and 1,000 of the contributed common shares,
     respectively, from the 401(k) plan at a weighted average price per share
     of $28.00.  Such shares are held in treasury.

     Pro Forma Disclosures

     As discussed in Note 2, the Company accounts for its stock-based
     compensation plans in accordance with APB 25.  Accordingly, no
     compensation cost has been recognized for the Company's stock options or
     stock purchase rights granted in connection with the employee stock
     purchase plan.  If the Company had recognized compensation cost based
     upon the fair value of the stock options and stock purchase rights at
     the date of grant as prescribed by SFAS 123, the Company's pro forma net
     income would have been $108,680,000, $75,476,000 and $89,804,000 for
     2000, 1999 and 1998, respectively.

     For purposes of calculating pro forma net income, the weighted average
     per share fair value of options was $9.28 for 2000 grants, $10.22 for
     1999 grants and $13.68 for 1998 grants.  Additionally, the weighted
     average fair value of stock purchase rights granted under the employee
     stock purchase plan was $3.76 and $4.84 per share in 1999 and 1998,
     respectively.

     The fair value of the options and stock purchase rights was estimated at
     the date of grant using (i) a Black-Scholes option pricing model for
     grants made prior to March 24, 1999, the date the merger, which is
     discussed in Note 3, was first announced and (ii) a minimum value method
     for grants made on or subsequent to March 24, 1999.  The following
     assumptions were used for the Black-Scholes model:  risk-free interest
     rate of 6.5% in 1999 and 5.75% in 1998; dividend yield of zero in 1999
     and 1998; expected volatility of the market price of the common stock of
     35.0% in 1999 and 1998; and weighted average expected lives of 7 years
     for the options and 3 months for the stock purchase rights in 1999 and
     1998.  Under the minimum value method, the Company used the following
     assumptions: risk-free interest rate of 5.75% in 2000 and 6.5% in 1999;
     dividend yield of zero in 2000 and 1999; and weighted average expected
     lives of 7 years in 2000 and 1999.  Volatility was not considered under
     the minimum value method.  The estimated fair value of the options was
     amortized to expense over the vesting period of the options for purposes
     of determining pro forma net income.  The effects of applying SFAS 123
     for purposes of providing pro forma disclosures are not likely to be
     representative of the effects on reported net income in future years.


19.  STOCK REPURCHASE PROGRAM

     In September 1998, the Board of Directors approved a share repurchase
     program that authorized the repurchase of up to 3,000,000 shares of the
     Company's common stock.  The Board of Directors subsequently approved an
     increase of 2,000,000 shares to the program on February 2, 1999.  During
     1999, the Company purchased 1,187,000 shares of its common stock for
     $28,675,000, or an average price of $24.16 per share.  During 1998, the
     Company purchased 1,707,700 shares for $38,849,000, or an average price
     of $22.75 per share.  Total shares purchased under the program were
     2,894,700 for $67,524,000, or an average price of $23.33 per share.
     Common shares were purchased in the open market and were then held in
     treasury.  In connection with the merger, which is discussed in Note 3,
     all shares that were held in treasury immediately prior to the merger were
     canceled and retired, and the share repurchase program thereby came to an
     end.


                                      F-22



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


20.  SEGMENT AND GEOGRAPHIC REGION INFORMATION

     The Company operates exclusively in the business of design, manufacture
     and sale of office furniture products and accessories.  In addition to
     its principal manufacturing operations and markets in North America, the
     Company has manufacturing operations and markets in Europe.

     The Company's sales to customers, operating income and net property,
     plant and equipment are summarized by geographic areas below.  Sales to
     customers are attributed to the geographic areas based on the point of
     sale.



                                    United
                                    States       Canada       Europe     Consolidated
                                  ----------   ----------   ----------   ------------
                                                    (In Thousands)
                                                             
          2000
          Sales to customers....  $1,060,894     $32,191      $70,392     $1,163,477
          Operating income......     223,931      10,848        2,392        237,171
          Property, plant and
            equipment, net......     140,046      29,707        9,876        179,629

          1999
          Sales to customers....     902,554      26,028       55,929        984,511
          Operating income......     178,631       4,574          945        184,150
          Property, plant and
            equipment, net......     142,326      31,663       10,652        184,641

          1998
          Sales to customers....     857,711      29,361       61,619        948,691
          Operating income......     158,880       9,915        2,748        171,543
          Property, plant and
            equipment, net......     146,488      27,754       11,925        186,167



21.  QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

     The following table sets forth unaudited summary information on a
     quarterly basis for the Company for 2000 and 1999.



                                        First       Second        Third       Fourth
                                       Quarter      Quarter      Quarter      Quarter
                                     -----------  -----------  -----------  -----------
                                                        (In Thousands)
                                                                
          2000
          Sales....................    $268,834     $315,374     $295,357     $283,912
          Gross profit.............     108,183      132,437      122,282      118,154
          Net income...............      24,166       35,918       32,491       23,713

          1999
          Sales....................     209,210      253,726      247,543      274,032
          Gross profit.............      81,547      102,198       96,585      110,739
          Income before
            extraordinary item.....      18,394       21,804       25,013       23,951
          Net income...............      18,394       21,804       25,013       13,150


     In connection with the merger and related transactions discussed in
     Note 3, the Company recorded recapitalization expense totaling $3,000,000,
     $541,000 and $2,815,000 in the second, third and fourth quarters of 1999,
     respectively, and an extraordinary loss of $17,926,000 pretax ($10,801,000
     after-tax) in the fourth quarter of 1999.  The extraordinary loss
     consisted of the write-off of unamortized deferred financing fees and the
     consent fee paid to the holders of the Senior Subordinated Notes.


                                      F-23



                                   KNOLL, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


22.  FINANCIAL INFORMATION FOR GUARANTORS OF THE COMPANY'S DEBT

     As discussed in Note 9, certain debt of the Company is guaranteed by all
     existing and future directly or indirectly wholly owned domestic
     subsidiaries of the Company (the "Guarantors").  The Guarantors are
     Knoll Overseas, Inc., a holding company for the entities that conduct the
     Company's European business, and Spinneybeck Enterprises, Inc., which
     directly and through a Canadian subsidiary operates the Company's leather
     business.

     These Guarantors will irrevocably and unconditionally, fully, jointly
     and severally, guarantee the performance and payment when due, of all
     obligations under the Senior Subordinated Notes and senior credit
     agreement outstanding as of December 31, 2000, limited to the largest
     amount that would not render such Guarantors' obligations under the
     guarantees subject to avoidance under any applicable federal or state
     fraudulent conveyance or similar law.

     The condensed consolidating information that follows presents:

     -  Condensed consolidating financial information as of December 31, 2000
        and 1999 and for the years ended December 31, 2000, 1999 and 1998 of
        (a) Knoll, Inc. (as the Issuer), (b) the Guarantors, (c) the combined
        non-Guarantors, (d) elimination entries and (e) the Company on a
        consolidated basis.

     -  The Issuer and the Guarantors are shown with their investments in
        their subsidiaries accounted for on the equity method.

     The condensed consolidating financial information should be read in
     connection with the consolidated financial statements of the Company.
     Separate financial statements of the Guarantors are not presented
     because management has determined that separate financial statements
     are not material.  The Guarantors are fully, jointly, severally and
     unconditionally liable under the guarantees.


                                      F-24



                                  KNOLL, INC.

                                 BALANCE SHEET
                               DECEMBER 31, 2000
                                 (In Thousands)


                                                      Guarantors
                                               ------------------------
                                               Spinneybeck      Knoll
                                    Knoll,     Enterprises,   Overseas,       Non-
                                     Inc.          Inc.         Inc.       Guarantors   Eliminations      Total
                                  ----------   ------------   ---------   -----------   ------------   -----------
                                                                                     
ASSETS
Current assets:
    Cash and cash equivalents...  $     104       $   598      $    --     $ 21,637      $      --      $  22,339
    Customer receivables, net...    102,365         2,153           --       27,665             --        132,183
    Accounts receivable--
      related parties...........      8,092           118        1,446       38,309        (47,965)            --
    Inventories.................     55,281         6,981           --       16,941             --         79,203
    Deferred income taxes.......     21,277            --           --          959             --         22,236
    Prepaid and other current
      assets....................      3,583           706           14        3,118             --          7,421
                                  ---------       -------      -------     --------      ---------      ---------
          Total current assets..    190,702        10,556        1,460      108,629        (47,965)       263,382
Property, plant and
  equipment, net................    139,694           352           --       39,583             --        179,629
Intangible assets, net..........    246,155            --           --         (276)            --        245,879
Equity investments..............    124,416           987       17,096           --       (142,499)            --
Other noncurrent assets.........      5,717            --           97          426             --          6,240
                                  ---------       -------      -------     --------      ---------      ---------
          Total Assets..........  $ 706,684       $11,895      $18,653     $148,362      $(190,464)     $ 695,130
                                  =========       =======      =======     ========      =========      =========
LIABILITIES AND STOCKHOLDERS'
  EQUITY (DEFICIT)
Current liabilities:
    Current maturities of
      long-term debt............  $  31,250       $    --      $    --     $     --      $      --      $  31,250
    Accounts payable--trade.....     64,902           922           --       19,971             --         85,795
    Accounts payable--related
      parties...................     37,549           760        1,695        7,961        (47,965)            --
    Income taxes payable........        927           412            7        4,322             --          5,668
    Other current liabilities...     92,338         1,487        1,740       12,426             --        107,991
                                  ---------       -------      -------     --------      ---------      ---------
          Total current
            liabilities.........    226,966         3,581        3,442       44,680        (47,965)       230,704
Dividend payable................    220,339            --           --           --             --        220,339
Long-term debt..................    393,750            --           --          755             --        394,505
Deferred income taxes...........     22,353            --           --        2,322             --         24,675
Postretirement benefits
  other than pension............     18,016            --           --           --             --         18,016
Other noncurrent
  liabilities...................      5,048            --           --        6,218             --         11,266
                                  ---------       -------      -------     --------      ---------      ---------
          Total liabilities.....    886,472         3,581        3,442       53,975        (47,965)       899,505
                                  ---------       -------      -------     --------      ---------      ---------
Stockholders' equity (deficit):
    Common stock................        232            --           --           --             --            232
    Additional paid-in-capital..     15,361        (9,413)      12,896       60,292        (75,545)         3,591
    Unearned stock grant
      compensation..............         (2)           --           --           --             --             (2)
    Retained earnings (deficit).   (195,379)       17,727        2,315       46,912        (66,954)      (195,379)
    Accumulated other
      comprehensive loss........         --            --           --      (12,817)            --        (12,817)
                                  ---------       -------      -------     --------      ---------      ---------
          Total stockholders'
            equity (deficit)....   (179,788)        8,314       15,211       94,387       (142,499)      (204,375)
                                  ---------       -------      -------     --------      ---------      ---------
          Total Liabilities
            and Stockholders'
            Equity (Deficit)....  $ 706,684       $11,895      $18,653     $148,362      $(190,464)     $ 695,130
                                  =========       =======      =======     ========      =========      =========


                                      F-25



                                  KNOLL, INC.

                                 BALANCE SHEET
                               DECEMBER 31, 1999
                                 (In Thousands)


                                                      Guarantors
                                               ------------------------
                                               Spinneybeck      Knoll
                                    Knoll,     Enterprises,   Overseas,       Non-
                                     Inc.          Inc.         Inc.       Guarantors   Eliminations      Total
                                  ----------   ------------   ---------   -----------   ------------   -----------
                                                                                     
ASSETS
Current assets:
    Cash and cash equivalents...   $    549       $   662      $    --       $  9,574     $      --      $ 10,785
    Restricted cash.............      7,776            --           --             --            --         7,776
    Customer receivables, net...    140,867         1,952           --         24,948            --       167,767
    Accounts receivable--
      related parties...........      9,545            99        4,360         37,665       (51,669)           --
    Inventories.................     54,351         9,123           --         19,264            --        82,738
    Deferred income taxes.......     20,727            --           --          1,713            --        22,440
    Prepaid and other current
      assets....................      1,887           (10)           5          5,838            --         7,720
                                   --------       -------      -------       --------     ---------      --------
          Total current assets..    235,702        11,826        4,365         99,002       (51,669)      299,226
Property, plant and
  equipment, net................    142,143           183           --         42,315            --       184,641
Intangible assets, net..........    253,584            --           --          1,373            --       254,957
Equity investments..............    111,330           778       16,185             --      (128,293)           --
Other noncurrent assets.........      1,705             2           97          1,678            --         3,482
                                   --------       -------      -------       --------     ---------      --------
          Total Assets..........   $744,464       $12,789      $20,647       $144,368     $(179,962)     $742,306
                                   ========       =======      =======       ========     =========      ========
LIABILITIES AND STOCKHOLDERS'
  EQUITY (DEFICIT)
Current liabilities:
    Current maturities of
      long-term debt............   $ 17,500       $    --      $    --       $     --     $      --      $ 17,500
    Accounts payable--trade.....     50,203           765           --         21,946            --        72,914
    Accounts payable--related
      parties...................     37,169           496        3,980         10,024       (51,669)           --
    Income taxes payable........      1,786           964           37            696            --         3,483
    Other current liabilities...     87,016         1,037        2,092         11,097            --       101,242
                                   --------       -------      -------       --------     ---------      --------
          Total current
            liabilities.........    193,674         3,262        6,109         43,763       (51,669)      195,139
Long-term debt..................    592,000            --           --            876            --       592,876
Deferred income taxes...........     16,730            --           --          2,226            --        18,956
Postretirement benefits
  other than pension............     18,426            --           --             --            --        18,426
Other noncurrent
  liabilities...................      5,045            --           --          6,058            --        11,103
                                   --------       -------      -------       --------     ---------      --------
          Total liabilities.....    825,875         3,262        6,109         52,923       (51,669)      836,500
                                   --------       -------      -------       --------     ---------      --------
Stockholders' equity (deficit):
    Common stock................        233            --           --             --            --           233
    Additional paid-in-capital..     10,117        (3,562)      12,896         60,267       (75,545)        4,173
    Unearned stock grant
      compensation..............       (433)           --           --             --            --          (433)
    Retained earnings (deficit).    (91,328)       13,089        1,642         38,017       (52,748)      (91,328)
    Accumulated other
      comprehensive loss........         --            --           --         (6,839)           --        (6,839)
                                   --------       -------      -------       --------     ---------      --------
          Total stockholders'
            equity (deficit)....    (81,411)        9,527       14,538         91,445      (128,293)      (94,194)
                                   --------       -------      -------       --------     ---------      --------
          Total Liabilities
            and Stockholders'
            Equity (Deficit)....   $744,464       $12,789      $20,647       $144,368     $(179,962)     $742,306
                                   ========       =======      =======       ========     =========      ========


                                      F-26



                                  KNOLL, INC.

                            STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 2000
                                 (In Thousands)


                                                      Guarantors
                                               ------------------------
                                               Spinneybeck      Knoll
                                    Knoll,     Enterprises,   Overseas,       Non-
                                     Inc.          Inc.         Inc.       Guarantors   Eliminations      Total
                                  ----------   ------------   ---------   -----------   ------------   -----------
                                                                                     
Sales to customers..............  $1,034,115      $26,779      $   --       $102,583     $      --     $1,163,477
Sales to related parties........      31,457        4,098       1,088        127,568      (164,211)            --
                                  ----------      -------      ------       --------     ---------     ----------
Total sales.....................   1,065,572       30,877       1,088        230,151      (164,211)     1,163,477
Cost of sales to customers......     631,000       10,368         573         77,731       (37,251)       682,421
Cost of sales to related
  parties.......................      17,783        4,098          --        105,079      (126,960)            --
                                  ----------      -------      ------       --------     ---------     ----------
Gross profit....................     416,789       16,411         515         47,341            --        481,056
Selling, general and
  administrative expenses.......     200,409        8,838         537         34,101            --        243,885
                                  ----------      -------      ------       --------     ---------     ----------
Operating income (loss).........     216,380        7,573         (22)        13,240            --        237,171
Interest expense................      44,365           --          --             72            --         44,437
Other income (expense), net.....       1,148           --        (316)         2,194            --          3,026
Income from equity investments..      13,086          209         911             --       (14,206)            --
                                  ----------      -------      ------       --------     ---------     ----------
Income before income tax
  expense (benefit).............     186,249        7,782         573         15,362       (14,206)       195,760
Income tax expense (benefit)....      69,961        3,144        (100)         6,467            --         79,472
                                  ----------      -------      ------       --------     ---------     ----------
Net income......................  $  116,288      $ 4,638      $  673       $  8,895     $ (14,206)    $  116,288
                                  ==========      =======      ======       ========     =========     ==========


                                      F-27



                                  KNOLL, INC.

                            STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1999
                                 (In Thousands)


                                                      Guarantors
                                               ------------------------
                                               Spinneybeck      Knoll
                                    Knoll,     Enterprises,   Overseas,       Non-
                                     Inc.          Inc.         Inc.       Guarantors   Eliminations      Total
                                  ----------   ------------   ---------   -----------   ------------   -----------
                                                                                     
Sales to customers..............   $880,677      $21,877       $    --     $ 81,957      $      --      $984,511
Sales to related parties........     24,558        3,702         1,219      127,651       (157,130)           --
                                   --------      -------       -------     --------      ---------      --------
Total sales.....................    905,235       25,579         1,219      209,608       (157,130)      984,511
Cost of sales to customers......    551,894        8,347           803       62,049        (29,651)      593,442
Cost of sales to related
  parties.......................     13,883        3,702            --      109,894       (127,479)           --
                                   --------      -------       -------     --------      ---------      --------
Gross profit....................    339,458       13,530           416       37,665             --       391,069
Selling, general and
  administrative expenses.......    165,601        6,844         2,328       32,146             --       206,919
                                   --------      -------       -------     --------      ---------      --------
Operating income (loss).........    173,857        6,686        (1,912)       5,519             --       184,150
Interest expense................     21,519           --            --           92             --        21,611
Recapitalization expense........      6,356           --            --           --             --         6,356
Other income (expense), net.....        594           --            --       (1,264)            --          (670)
Income from equity investments..      4,621          112           253           --         (4,986)           --
                                   --------      -------       -------     --------      ---------      --------
Income (loss) before income
  tax expense (benefit) and
  extraordinary item............    151,197        6,798        (1,659)       4,163         (4,986)      155,513
Income tax expense (benefit)....     62,035        2,782          (134)       1,668             --        66,351
                                   --------      -------       -------     --------      ---------      --------
Income (loss) before
  extraordinary item............     89,162        4,016        (1,525)       2,495         (4,986)       89,162
Extraordinary loss on early
  extinguishment of debt, net
  of taxes......................     10,801           --            --           --             --        10,801
                                   --------      -------       -------     --------      ---------      --------
Net income (loss)...............   $ 78,361      $ 4,016       $(1,525)    $  2,495      $  (4,986)     $ 78,361
                                   ========      =======       =======     ========      =========      ========


                                      F-28



                                  KNOLL, INC.

                            STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1998
                                 (In Thousands)


                                                      Guarantors
                                               ------------------------
                                               Spinneybeck      Knoll
                                    Knoll,     Enterprises,   Overseas,       Non-
                                     Inc.          Inc.         Inc.       Guarantors   Eliminations      Total
                                  ----------   ------------   ---------   -----------   ------------   -----------
                                                                                     
Sales to customers..............   $835,209      $22,502       $   --      $ 90,980      $      --      $948,691
Sales to related parties........     24,652        3,531        1,244       124,816       (154,243)           --
                                   --------      -------       ------      --------      ---------      --------
Total sales.....................    859,861       26,033        1,244       215,796       (154,243)      948,691
Cost of sales to customers......    526,437        9,114          813        64,478        (28,086)      572,756
Cost of sales to related
  parties.......................     14,578        3,531           --       108,048       (126,157)           --
                                   --------      -------       ------      --------      ---------      --------
Gross profit....................    318,846       13,388          431        43,270             --       375,935
Selling, general and
  administrative expenses.......    165,976        6,938          871        30,607             --       204,392
                                   --------      -------       ------      --------      ---------      --------
Operating income (loss).........    152,870        6,450         (440)       12,663             --       171,543
Interest expense................     16,809           --           --            51             --        16,860
Other income, net...............        412           --           --         2,320             --         2,732
Income from equity investments..     11,401           99          985            --        (12,485)           --
                                   --------      -------       ------      --------      ---------      --------
Income before income tax
  expense (benefit).............    147,874        6,549          545        14,932        (12,485)      157,415
Income tax expense (benefit)....     54,830        2,685          (21)        6,877             --        64,371
                                   --------      -------       ------      --------      ---------      --------
Net income......................   $ 93,044      $ 3,864       $  566      $  8,055      $ (12,485)     $ 93,044
                                   ========      =======       ======      ========      =========      ========


                                      F-29



                                  KNOLL, INC.

                            STATEMENT OF CASH FLOWS
                          YEAR ENDED DECEMBER 31, 2000
                                 (In Thousands)


                                                      Guarantors
                                               ------------------------
                                               Spinneybeck      Knoll
                                    Knoll,     Enterprises,   Overseas,       Non-
                                     Inc.          Inc.         Inc.       Guarantors   Eliminations      Total
                                  ----------   ------------   ---------   -----------   ------------   -----------
                                                                                     
CASH PROVIDED BY OPERATING
  ACTIVITIES                      $ 205,309        $ 164         $ --        $17,238         $ --        $ 222,711

CASH FLOWS FROM INVESTING
  ACTIVITIES
Capital expenditures............    (20,041)        (228)          --         (3,828)          --          (24,097)
Proceeds from sale of assets....         21           --           --            118           --              139
                                  ---------        -----         ----        -------         ----        ---------
Cash used in investing
  activities....................    (20,020)        (228)          --         (3,710)          --          (23,958)

CASH FLOWS FROM FINANCING
  ACTIVITIES
Proceeds from revolving
  credit facility, net..........   (167,000)          --           --             --           --         (167,000)
Repayment of long-term debt.....    (17,500)          --           --             --           --          (17,500)
Payment of fees to amend
  debt agreements...............       (682)          --           --             --           --             (682)
Purchase of common stock........       (322)          --           --             --           --             (322)
Payment of recapitalization
  costs.........................       (230)          --           --             --           --             (230)
                                  ---------        -----         ----        -------         ----        ---------
Cash used in financing
  activities....................   (185,734)          --           --             --           --         (185,734)

Effect of exchange rate changes
  on cash and cash equivalents..         --           --           --         (1,465)          --           (1,465)
                                  ---------        -----         ----        -------         ----        ---------
Increase (decrease) in cash
  and cash equivalents..........       (445)         (64)          --         12,063           --           11,554

Cash and cash equivalents
  at beginning of year..........        549          662           --          9,574           --           10,785
                                  ---------        -----         ----        -------         ----        ---------
Cash and cash equivalents
  at end of year................  $     104        $ 598         $ --        $21,637         $ --        $  22,339
                                  =========        =====         ====        =======         ====        =========


                                      F-30



                                  KNOLL, INC.

                            STATEMENT OF CASH FLOWS
                          YEAR ENDED DECEMBER 31, 1999
                                 (In Thousands)


                                                      Guarantors
                                               ------------------------
                                               Spinneybeck      Knoll
                                    Knoll,     Enterprises,   Overseas,       Non-
                                     Inc.          Inc.         Inc.       Guarantors   Eliminations      Total
                                  ----------   ------------   ---------   -----------   ------------   -----------
                                                                                     
CASH PROVIDED BY OPERATING
  ACTIVITIES                      $ 124,858        $141         $ --        $ 2,988         $ --        $ 127,987

CASH FLOWS FROM INVESTING
  ACTIVITIES
Capital expenditures............    (18,906)        (40)          --         (6,208)          59          (25,095)
Proceeds from sale of assets....         60          --           --            113          (59)             114
                                  ---------        ----         ----        -------         ----        ---------
Cash used in investing
  activities....................    (18,846)        (40)          --         (6,095)          --          (24,981)

CASH FLOWS FROM FINANCING
  ACTIVITIES
Proceeds from revolving
  credit facility, net..........    120,000          --           --             --           --          120,000
Proceeds from long-term debt....    325,000          --           --             --           --          325,000
Repayment of long-term debt.....     (3,750)         --           --             --           --           (3,750)
Payment of debt issuance costs..     (7,864)         --           --             --           --           (7,864)
Payment of fees to amend
  debt agreements...............    (12,870)         --           --             --           --          (12,870)
Net proceeds from issuance
  of stock......................      4,746          --           --             --           --            4,746
Purchase of common stock........    (28,703)         --           --             --           --          (28,703)
Payment of merger
  consideration.................   (496,682)         --           --             --           --         (496,682)
Payment of recapitalization
  costs.........................     (8,843)         --           --             --           --           (8,843)
                                  ---------        ----         ----        -------         ----        ---------
Cash used in financing
  activities....................   (108,966)         --           --             --           --         (108,966)

Effect of exchange rate changes
  on cash and cash equivalents..         --          --           --           (720)          --             (720)
                                  ---------        ----         ----        -------         ----        ---------
Increase (decrease) in cash
  and cash equivalents..........     (2,954)        101           --         (3,827)          --           (6,680)

Cash and cash equivalents
  at beginning of year..........      3,503         561           --         13,401           --           17,465
                                  ---------        ----         ----        -------         ----        ---------
Cash and cash equivalents
  at end of year................  $     549        $662         $ --        $ 9,574         $ --        $  10,785
                                  =========        ====         ====        =======         ====        =========


                                      F-31



                                  KNOLL, INC.

                            STATEMENT OF CASH FLOWS
                          YEAR ENDED DECEMBER 31, 1998
                                 (In Thousands)


                                                      Guarantors
                                               ------------------------
                                               Spinneybeck      Knoll
                                    Knoll,     Enterprises,   Overseas,       Non-
                                     Inc.          Inc.         Inc.       Guarantors   Eliminations      Total
                                  ----------   ------------   ---------   -----------   ------------   -----------
                                                                                     
CASH PROVIDED BY OPERATING
  ACTIVITIES                       $101,588        $285         $ --        $12,690         $ --        $114,563

CASH FLOWS FROM INVESTING
  ACTIVITIES
Capital expenditures............    (27,170)        (15)          --         (9,205)          --         (36,390)
Proceeds from sale of assets....         69          --           --             83           --             152
                                   --------        ----         ----        -------         ----        --------
Cash used in investing
  activities....................    (27,101)        (15)          --         (9,122)          --         (36,238)

CASH FLOWS FROM FINANCING
  ACTIVITIES
Repayment of revolving
  credit facility, net..........    (38,000)         --           --             --           --         (38,000)
Proceeds from long-term debt....         --          --           --            201           --             201
Net proceeds from issuance
  of stock......................      4,813          --           --             --           --           4,813
Purchase of common stock........    (38,849)         --           --             --           --         (38,849)
                                   --------        ----         ----        -------         ----        --------
Cash provided by (used in)
  financing activities..........    (72,036)         --           --            201           --         (71,835)

Effect of exchange rate changes
  on cash and cash equivalents..         --          --           --            185           --             185
                                   --------        ----         ----        -------         ----        --------
Increase in cash and cash
  equivalents...................      2,451         270           --          3,954           --           6,675

Cash and cash equivalents
  at beginning of year..........      1,052         291           --          9,447           --          10,790
                                   --------        ----         ----        -------         ----        --------
Cash and cash equivalents
  at end of year................   $  3,503        $561         $ --        $13,401         $ --        $ 17,465
                                   ========        ====         ====        =======         ====        ========


                                      F-32



                                                                   SCHEDULE II

                         VALUATION AND QUALIFYING ACCOUNTS




                Column A                    Column B       Column C        Column D        Column E
- ---------------------------------------   ------------   ------------   --------------   ------------
                                                          Additions
                                           Balance at     Charged to                       Balance
                                           Beginning      Costs and                         at End
              Description                   of Year        Expenses     Deductions (1)     of Year
- ---------------------------------------   ------------   ------------   --------------   ------------
                                                                (In Thousands)
                                                                             
Valuation Accounts Deducted in the
  Consolidated Balance Sheet from the
  Assets to which They Apply:

Year Ended December 31, 2000:
    Allowance for doubtful accounts....      $6,783         $1,565          $1,666          $6,682
Year Ended December 31, 1999:
    Allowance for doubtful accounts....       5,057          2,513             787           6,783
Year Ended December 31, 1998:
    Allowance for doubtful accounts....       5,461          1,313           1,717           5,057


____________________
(1)  Uncollectible accounts written off and foreign currency translation.


                                      S-1



                                 EXHIBIT INDEX




 Exhibit
 Number                                     Description                                    Page
- ---------   ---------------------------------------------------------------------------   ------
                                                                                    
 2+++       Amended and Restated Agreement and Plan of Merger by and between Warburg,
            Pincus Ventures, L.P. and Knoll, Inc., dated as of July 29, 1999.
 3.1***     Amended and Restated Certificate of Incorporation of the Company.
 3.2***     Amended and Restated By-Laws of the Company.
10.1*       Stock Purchase Agreement, dated as of December 20, 1995, by and between
            Westinghouse and T.K.G. Acquisition Corp.
10.2++++    Credit Agreement, dated as of October 20, 1999, by and among the Company,
            the Guarantors (as defined therein), the Lenders (as defined therein),
            Bank of America, N.A., as Administrative Agent, the Chase Manhattan Bank,
            as Syndication Agent, and Merrill Lynch & Co., Merrill Lynch, Pierce,
            Fenner & Smith Incorporated, as Documentation Agent.
10.3        First Amendment to Credit Agreement, dated as of December 20, 2000, by
            and among the Company, the Guarantors (as defined therein), the Lenders
            (as defined therein) party thereto, and Bank of America, N.A., as
            Administrative Agent.
10.4*       Indenture, dated as of February 29, 1996, by and among the Company,
            T.K.G. Acquisition Corp., T.K.G. Acquisition Sub, Inc., The Knoll Group,
            Inc., Knoll North America, Inc., Spinneybeck Enterprises, Inc. and Knoll
            Overseas, Inc., as guarantors, and IBJ Schroder Bank & Trust Company,
            as trustee, relating to $165,000,000 principal amount of 10.875%
            Senior Subordinated Notes due 2006, including form of Initial Global Note.
10.5*       Supplemental Indenture, dated as of February 29, 1996, by and among the
            Company, as successor to T.K.G. Acquisition Sub, Inc., the Guarantors
            (as defined therein), and IBJ Schroder Bank & Trust Company, as trustee,
            relating to $165,000,000 principal amount of 10.875% Senior Subordinated
            Notes due 2006, including form of Initial Global Note.
10.6**      Supplemental Indenture No. 2, dated as of March 14, 1997, by and among
            the Company, the Guarantors (as defined therein), and IBJ Schroder
            Bank & Trust Company, as trustee,  relating to $165,000,000 principal
            amount of 10.875% Senior Subordinated Notes due 2006, including form
            of Initial Global Note.
10.7++      Letter Agreement between Oak Hill Securities Fund, L.P. and the Company,
            dated August 13, 1999.
10.8+       Supplemental Indenture No. 3, dated as of November 4, 1999, by and among
            the Company, the Guarantors (as defined therein), and The Bank of
            New York, as trustee, relating to the Company's 10.875% Senior
            Subordinated Notes due 2006.
10.9+++++   Amended and Restated Employment Agreement, dated as of January 1, 2000,
            between the Company and Burton B. Staniar.
10.10**     Employment Agreement, dated as of February 29, 1996, between T.K.G.
            Acquisition Corp. and John H. Lynch.
10.11       Letter Agreement, dated as of March 23, 2001, between the Company and
            John H. Lynch.
10.12**     Employment Agreement, dated as of February 29, 1996, between T.K.G.
            Acquisition Corp. and Andrew B. Cogan.
10.13***    Amendment to Employment Agreement, dated as of April 30, 1997, between the
            Company and Andrew B. Cogan.
10.14****   Amendment #2 to Employment Agreement, dated as of August 1, 1998, between
            the Company and Andrew B. Cogan.








 Exhibit
 Number                                     Description                                    Page
- ---------   ---------------------------------------------------------------------------   ------
                                                                                    
10.15+++++  Amendment #3 to Employment Agreement, dated as of December 4, 1999,
            between the Company and Andrew B. Cogan.
10.16       Employment Agreement, dated as of March 23, 2001, between the Company and
            Andrew B. Cogan.
10.17       Employment Agreement, dated as of March 23, 2001, between the Company and
            Kathleen G. Bradley.
10.18+++++  Amended and Restated Stockholders Agreement, dated as of November 4, 1999,
            among the Company, Warburg, Pincus Ventures, L.P., and the signatories
            thereto.
10.19+++++  Amended and Restated Stockholders Agreement (Common Stock Under Stock
            Incentive Plans), dated as of November 4, 1999, among the Company,
            Warburg, Pincus Ventures, L.P., and the signatories thereto.
10.20+++++  Amended and Restated Knoll, Inc. 1996 Stock Incentive Plan.
10.21+++++  Amended and Restated Knoll, Inc. 1997 Stock Incentive Plan.
10.22+++++  Knoll, Inc. 1999 Stock Incentive Plan.
10.23+++++  Form of Non-Qualified Stock Option Agreement under the Knoll, Inc. 1999
            Stock Incentive Plan, entered into by the Company and certain executive
            officers.
21**        Subsidiaries of the Registrant.


- -----------------------------------------
*	Incorporated by reference to the Company's Registration Statement on
        Form S-4 (File No. 333-2972), which was declared effective by the
        Commission on June 12, 1996.
**	Incorporated by reference to the Company's Annual Report on Form 10-K
        for the year ended December 31, 1996.
***	Incorporated by reference to the Company's Registration Statement on
        Form S-1 (File No. 333-23399), which was declared effective by the
        Commission on May 9, 1997.
****	Incorporated by reference to the Company's Annual Report on Form 10-K,
        and the amendments thereto, for the year ended December 31, 1998.
+	Incorporated by reference to the Company's Quarterly Report on
        Form 10-Q for the quarter ended September 30, 1999.
++	Incorporated by reference to the Company's Amendment No. 1 to
        Schedule 13E-3, which was filed with the Commission on September 10,
        1999.
+++	Incorporated by reference to the Company's Definitive Proxy Statement
        on Schedule 14A, which was filed with the Commission on September 30,
        1999.
++++    Incorporated by reference to the Company's Form 8-K dated November 4,
        1999, which was filed with the Commission on November 5, 1999.
+++++	Incorporated by reference to the Company's Annual Report on Form 10-K
        for the year ended December 31, 1999.