Exhibit 99.2


          UBS LOAN FINANCE LLC                BEAR, STEARNS & CO. INC.
        677 Washington Boulevard                 383 Madison Avenue
      Stamford, Connecticut 06901             New York, New York 10179

          UBS SECURITIES LLC                   BEAR STEARNS CORPORATE
            299 Park Avenue                         LENDING INC.
        New York, New York 10171                 383 Madison Avenue
                                              New York, New York 10179


                                                                November 7, 2005


Laundry Holding Co.
Laundry Merger Sub Co.
c/o Apollo Management, L.P.
9 West 57th Street
43rd Floor
New York, NY  10019

Attention:  Andrew Jhawar

                             Bank Commitment Letter
                             ----------------------

Ladies and Gentlemen:

          Apollo Management, L.P. (together with its affiliates,  "Sponsor") has
advised UBS Loan Finance LLC ("UBS"), UBS Securities LLC ("UBSS"), Bear, Stearns
& Co. Inc. ("Bear Stearns") and Bear Stearns Corporate Lending Inc. ("BSCL" and,
together  with UBS, UBSS and Bear  Stearns,  "we" or "us") that Laundry  Holding
Co., a newly  formed  corporation  formed by Sponsor  ("Holdings"),  proposes to
acquire (the "Acquisition")  Linens `n Things,  Inc. (the "Acquired  Business").
The  Acquisition   will  be  effected   pursuant  to  a  merger  agreement  (the
"Acquisition  Agreement") among Holdings,  a wholly owned subsidiary of Holdings
("Borrower" and, together with Holdings,  "you") and the Acquired Business.  All
references  to "dollars" or "$" in this  agreement  and the  attachments  hereto
(collectively,  this  "Commitment  Letter")  are  references  to  United  States
dollars. All references to "Borrower" or "Borrower and its subsidiaries" for any
period from and after consummation of the Acquisition shall include the Acquired
Business.

          We  understand  that  the  sources  of  funds  required  to  fund  the
Acquisition consideration, to repay all indebtedness under existing domestic and
foreign credit and trade payables  facilities and terminate all  commitments for
undrawn lines of credit of the Acquired Business and its subsidiaries thereunder
(the  "Refinancing"),  to pay  fees,  commissions  and  expenses  of up to $71.8
million in connection  with the  Transactions  (as defined below) and to provide
ongoing working capital requirements of Borrower and its subsidiaries  following
the Transactions will include:

                                      -5-



          o         a senior secured  asset-based  revolving  credit facility to
                    Borrower  of up to $600.0  million  (the  "Revolving  Credit
                    Facility"),  as described in the Summary of Principal  Terms
                    and  Conditions  attached  hereto  as  Annex  I  (the  "Term
                    Sheet"),  of which an amount (not to exceed $100.0  million)
                    equal to (i) the net working capital (current assets,  other
                    than  cash,  less  current   liabilities)  of  the  Acquired
                    Business  as of the last  completed  month's  balance  sheet
                    prior to the Closing  Date less (ii) $470.0  million will be
                    drawn  immediately  after giving effect to the  Transactions
                    (in addition, in connection with the Transactions, (x) up to
                    $150.0  million  face  amount of letters  of credit  will be
                    issuable  under the  Revolving  Credit  Facility  to replace
                    outstanding  letters of credit of the Acquired  Business and
                    (y) up to $10.0  million  face  amount of  letters of credit
                    will be  issuable  under the  Revolving  Credit  Facility to
                    secure  certain  indemnity   obligations  in  favor  of  CVS
                    Corporation and certain affiliated entities);

          o         the issuance by Borrower of up to $650.0  million  aggregate
                    gross  proceeds of secured or  unsecured  senior  notes (the
                    "Notes") pursuant to a public offering or Rule 144A or other
                    private  placement  (the "Notes  Offering") or, in the event
                    the Notes are not  issued at the time the  Transactions  are
                    consummated,  borrowings by Borrower of up to $650.0 million
                    under  a  senior  secured   credit   facility  (the  "Bridge
                    Facility" and,  together with the Revolving Credit Facility,
                    the  "Facilities"),  as described in the Senior Bridge Loans
                    Commitment  Letter  of even date  herewith  among you and us
                    (the "Bridge Commitment Letter"); and

          o         (i) a cash equity investment of not less than $633.4 million
                    by  Sponsor  and  one or  more  other  investors  reasonably
                    satisfactory  to us (the  "Equity  Investors")  in Holdings,
                    which investment shall be contributed to Borrower in cash as
                    common  equity  (the  "Equity  Financing")  and (ii)  common
                    equity  retained  in the  Acquired  Business  on  terms  and
                    conditions  reasonably  satisfactory  to us  (the  "Rollover
                    Equity").

          No other  financing  will be required  for the uses  described  above.
Immediately  following  the  Transactions,  neither  Holdings  nor  any  of  its
subsidiaries  will have any  indebtedness  or  preferred  equity  other than the
Revolving  Credit  Facility,  the  Notes  or the  Bridge  Facility,  the  Equity
Financing  and other  indebtedness  to be mutually  agreed  consistent  with the
information  regarding  the Acquired  Business and the  Transactions  previously
disclosed to us. As used herein, the term "Transactions"  means the Acquisition,
the  Refinancing,  the initial  borrowings or other credit  extensions under the
Revolving Credit Facility, the issuance of the Notes or the borrowings under the
Bridge Facility,  the Equity Financing,  the Rollover Equity and the payments of
fees, commissions and expenses in connection with each of the foregoing.

          Commitments.
          ------------

          You have  requested  that UBS commit to provide  75% of the  Revolving
Credit  Facility,  that  BSCL  commit to  provide  25% of the  Revolving  Credit
Facility  and that  UBSS and  Bear  Stearns  agree  to  structure,  arrange  and
syndicate the Revolving Credit Facility.

          UBS and BSCL are pleased to advise you of their  commitment to provide
75% and  25%,  respectively,  of the  commitments  under  the  Revolving  Credit
Facility to Borrower upon the terms and subject to the  conditions  set forth or
referred to in this Commitment  Letter (the  "Commitments").  You agree that the
closing date of the  Acquisition  and the  concurrent  closing of the  Revolving
Credit  Facility  (the  "Closing  Date")  shall  not  occur  until the terms and
conditions  hereof and in the Term Sheet and the Conditions to Closing set forth
in Annex II hereto (the "Conditions Annex") (including the conditions to initial
funding) have been satisfied.

                                      -6-



          Syndication.
          ------------

          It is agreed that UBSS will act as the sole lead  arranger and a joint
book-runner  for the Revolving  Credit  Facility,  will  exclusively  manage the
syndication  of the  Revolving  Credit  Facility and will,  in such  capacities,
perform the duties and exercise the authority  customarily  associated with such
roles.  It is further  agreed that Bear Stearns will act as a joint  book-runner
and  syndication  agent for the  Revolving  Credit  Facility  and will,  in such
capacity,  perform the duties and exercise the authority customarily  associated
with such role.

          It is further agreed that no additional advisors,  agents,  co-agents,
arrangers or  bookmanagers  will be appointed  and no Lender (as defined  below)
will receive  compensation with respect to the Revolving Credit Facility outside
the terms contained herein and in the letter of even date herewith  addressed to
you  providing,  among other things,  for certain fees relating to the Revolving
Credit  Facility  (the  "Fee  Letter")  in order to  obtain  its  commitment  to
participate in the Revolving Credit Facility unless you and we so agree.

          UBS and BSCL  reserve the right,  prior to or after  execution  of the
Bank  Documentation (as defined in the Conditions  Annex), to syndicate all or a
portion of their respective  Commitments to one or more institutions (other than
certain institutions designated in writing by you on or prior to the date of the
Commitment Letter) that will become parties to the Bank Documentation (UBS, BSCL
and the institutions becoming parties to the Bank Documentation, the "Lenders").

          UBS will, in consultation with you,  exclusively manage all aspects of
the  syndication  of the  Revolving  Credit  Facility,  including  selection  of
additional Lenders, determination of when UBS will approach potential additional
Lenders,  any naming  rights and the final  allocations  of the  commitments  in
respect of the Revolving Credit Facility among the additional Lenders. You agree
to, and to use commercially  reasonable  efforts to cause the Acquired  Business
to,  actively  assist UBS in  achieving a timely  syndication  of the  Revolving
Credit Facility.  To assist UBS in its syndication  efforts,  you agree that you
will,  and  will  cause  your  representatives  and  advisors  to,  and will use
commercially   reasonable  efforts  to  cause  the  Acquired  Business  and  its
representatives  and advisors to, (a) promptly prepare and provide all financial
and other  information  as we may  reasonably  request  with respect to you, the
Acquired Business,  your and their respective  subsidiaries and the transactions
contemplated  hereby,  including but not limited to financial  projections  (the
"Projections")  relating  to the  foregoing,  (b)  provide  copies  of  any  due
diligence  reports or memoranda  prepared at the  direction of Sponsor or any of
its affiliates by legal,  accounting,  tax or other advisors in connection  with
the Acquisition  (subject to the delivery of agreements  customarily required by
such  advisors),  (c) use  commercially  reasonable  efforts to ensure  that the
syndication  efforts benefit  materially from existing lending  relationships of
Sponsor,  the Acquired  Business  and their  respective  subsidiaries,  (d) make
available to  prospective  Lenders  senior  management and advisors of Holdings,
Borrower and the Acquired Business and their respective subsidiaries,  (e) host,
with UBS, one or more  meetings  with  prospective  Lenders  under the Revolving
Credit Facility,  (f) assist UBS in the preparation of one or more  confidential
information  memoranda  and other  marketing  materials to be used in connection
with the  syndication of the Revolving  Credit  Facility which are customary for
syndication of such  Revolving  Credit  Facility,  and (g) assist the Lenders in
conducting the review and appraisal  referred in condition #15 in the Conditions
Annex, which review shall be concluded and which appraisal shall be delivered no
later than 30 days prior to the Closing Date.

                                      -7-



          At our  request,  you agree to  prepare a version  of the  information
package and presentation and other marketing  materials to be used in connection
with  the  syndication  that  do not  contain  material  non-public  information
concerning  Holdings,  Borrower  or  the  Acquired  Business,  their  respective
affiliates or their securities.  In addition, you agree that unless specifically
labeled   "Private  --  Contains   Non-Public   Information,"   no  information,
documentation  or other data  disseminated to prospective  Lenders in connection
with the  syndication  of the  Revolving  Credit  Facility,  whether  through an
Internet  website  (including,  without  limitation,  an IntraLinks  workspace),
electronically,  in  presentations  at meetings or  otherwise,  will contain any
material non-public  information  concerning Holdings,  Borrower or the Acquired
Business, their respective affiliates or their securities.

          Information.
          ------------

          You hereby represent and covenant that (a) all information (other than
the  Projections)  that  has  been or will  be made  available  to us by you and
Borrower or any of your or its  respective  representatives  and, to the best of
your  knowledge,  by the  Acquired  Business  or any of its  representatives  in
connection with the transactions  contemplated hereby (the "Information"),  when
taken as a whole,  is and will be complete and correct in all material  respects
and does not and will not contain  any untrue  statement  of a material  fact or
omit to  state a  material  fact  necessary  to make  the  statements  contained
therein, in light of the circumstances under which such statements are made, not
misleading,  and (b) the Projections that have been or will be made available to
us  by  you,  the  Acquired   Business  or  any  of  your  or  their  respective
representatives  in connection with the  transactions  contemplated  hereby have
been and will be prepared in good faith based upon  assumptions  believed by you
to be reasonable at the time made, it being  understood  that actual results may
vary  materially from the  Projections.  You agree to supplement the Information
and the  Projections  from time to time  until the  Closing  Date to the  extent
necessary so that the  representations  and warranties in the preceding sentence
remain correct.  You  acknowledge  that we may share with any of our affiliates,
and such  affiliates  may share with us, any  information  related to  Holdings,
Borrower,  the Acquired  Business,  or any of their  respective  subsidiaries or
affiliates (including,  without limitation, in each case information relating to
creditworthiness) and the transactions contemplated hereby.

          Compensation.
          -------------

          As  consideration  for the  Commitments and the agreements of UBSS and
Bear Stearns to structure,  arrange and syndicate the Revolving  Credit Facility
and to  provide  advisory  services  in  connection  therewith,  in each case as
provided  herein,  you agree to pay, or cause to be paid,  the fees set forth in
the Term Sheet and the Fee Letter.  Once paid, such fees shall not be refundable
under any circumstances, except as provided therein.

                                      -8-



          Conditions.
          -----------

          The Commitments and UBSS' and Bear Stearns'  agreements to perform the
services  described  herein  may be  terminated  by  UBS or  BSCL  if:  (i)  any
information submitted to us by or on behalf of Holdings,  Borrower, the Acquired
Business or any of their  respective  subsidiaries  or affiliates is inaccurate,
incomplete or misleading in any respect reasonably  determined by UBS or BSCL to
be  material;  (ii) the  representations  in  "Information"  above  shall not be
correct or the representations and warranties in the Acquisition Agreement shall
not be accurate and complete in all material  respects;  (iii) subsequent to the
date hereof,  in the reasonable  determination  of UBS or BSCL, there occurs any
change,  effect,  event,  occurrence  or  state  of  facts  that is or  would be
materially adverse to the business, condition (financial or otherwise),  assets,
properties  or  results  of   operations  of  the  Acquired   Business  and  its
subsidiaries  taken  as a  whole,  other  than  any  changes,  effects,  events,
occurrences  or state of facts  relating  to or  resulting  from (a)  changes in
general economic, financial or securities market conditions in the United States
or elsewhere,  (b) general  changes or developments in the industry in which the
Acquired  Business and its  subsidiaries  operate,  (c) the  announcement of the
Acquisition Agreement and the transactions contemplated thereby, (d) any actions
required under the Acquisition Agreement to obtain any approval or authorization
under  applicable  antitrust or  competition  laws for the  consummation  of the
transactions  contemplated  by the  Acquisition  Agreement,  (e) the  effect  of
incurring and paying expenses to the Acquired  Business's  financial advisor and
other advisors to the Acquired Business in connection with negotiating, entering
into,   performing  and  consummating  the  transactions   contemplated  by  the
Acquisition Agreement,  (f) changes in any applicable foreign,  federal,  state,
provincial or local civil or criminal law, statute, code, ordinance, regulation,
legally binding rule or other legally enforceable  obligation imposed by a court
or  other  any  federal,  state  or  local or  foreign  government,  any  court,
administrative, regulatory or other governmental agency, commission or authority
or  any  non-governmental  United  States  or  foreign  self-regulatory  agency,
commission or authority or any arbitral tribunal or the  interpretation  thereof
after  the  date  of the  Acquisition  Agreement,  (g)  changes  in  GAAP or the
interpretation  thereof after the date of the Acquisition  Agreement and (h) any
outbreak of major  hostilities in which the United States is involved or any act
of  insurrection,  sabotage or  terrorism  within the United  States or directed
against its facilities or citizens wherever located; provided in the case of the
immediately  preceding  clauses (a), (b) and (h) that such changes do not affect
the Acquired Business or its subsidiaries  disproportionately  relative to other
companies operating in the same economies or industries;  and (iv) any condition
set forth in the Term  Sheet or the  Conditions  Annex is not  satisfied  or any
covenant  or  agreement  in this  Commitment  Letter  or the Fee  Letter  is not
complied with.

          Clear Market.
          -------------

          From  the date of this  Commitment  Letter  until  our  completion  of
syndication  (as  determined  by UBS and  notified in writing to you,  but in no
event later than the Closing Date) of the Revolving  Credit  Facility,  you will
ensure that no debt or preferred  equity financing for Holdings,  Borrower,  the
Acquired  Business or any of your or their respective  subsidiaries  (other than
the Bridge Facility and the Notes  Offering) is announced,  syndicated or placed
without  the prior  written  consent of UBS if such  financing,  syndication  or
placement  would have, in the reasonable  judgment of UBS, a detrimental  effect
upon such syndication.

                                      -9-



          Indemnity.
          ----------

          By your  acceptance  below,  you hereby  agree to  indemnify  and hold
harmless  us and the  other  Lenders  and our and  their  respective  affiliates
(including,   without  limitation,   controlling  persons)  and  the  directors,
officers, employees, advisors and agents of the foregoing (each, an "Indemnified
Person") from and against any and all losses, claims, costs,  expenses,  damages
or  liabilities  (or actions or other  proceedings  commenced or  threatened  in
respect thereof) that arise out of or in connection with this Commitment Letter,
the Term Sheet,  the  Conditions  Annex,  the Fee Letter,  the Revolving  Credit
Facility or any of the  transactions  contemplated  hereby or the  providing  or
syndication of the Revolving Credit Facility,  and to reimburse each Indemnified
Person upon its demand for any legal or other  expenses  incurred in  connection
with  investigating,  preparing to defend or defending against, or participating
in, any such loss, claim, cost,  expense,  damage,  liability or action or other
proceeding  (whether or not such Indemnified  Person is a party to any action or
proceeding),  other than any of the foregoing of any  Indemnified  Person (i) to
the  extent  determined  by a  final,  non-appealable  judgment  of a  court  of
competent  jurisdiction  to have  resulted  primarily  by  reason  of the  gross
negligence or willful misconduct of such Indemnified  Person, (ii) to the extent
determined  by  a  final,  non-appealable  judgment  of  a  court  of  competent
jurisdiction, those losses, claims, costs, expenses, damages or liabilities that
resulted from a breach of our obligations  under this Commitment Letter or (iii)
arising out of any claim, litigation,  investigation or proceeding that does not
involve any act or omission of you or any of your affiliates and that is brought
by an Indemnified Person against any other Indemnified  Person. You shall not be
liable for any settlement of any such proceeding  effected  without your written
consent,  but if settled with such consent or if there shall be a final judgment
for the plaintiff,  you shall indemnify the Indemnified Persons from and against
any loss or liability by reason of such  settlement or judgment,  subject to the
limitations on your indemnity  obligations in clauses (i), (ii) and (iii) in the
preceding  sentence.  You shall not,  without the prior  written  consent of any
Indemnified  Person,   effect  any  settlement  of  any  pending  or  threatened
proceeding in respect of which such  Indemnified  Person is or could have been a
party and indemnity could have been sought hereunder by such Indemnified Person,
unless such settlement (i) includes an unconditional release of such Indemnified
Person  from all  liability  or  claims  that  are the  subject  matter  of such
proceeding and (ii) does not include a statement as to or an admission of fault,
culpability, or a failure to act by or on behalf of any Indemnified Person. None
of us or any  other  Lender  (or any of their  respective  affiliates)  shall be
responsible or liable to Sponsor,  Holdings,  Borrower, the Acquired Business or
any of their  respective  subsidiaries,  affiliates or stockholders or any other
person or entity for any consequential  damages which may be alleged as a result
of this Commitment Letter, the Term Sheet, the Conditions Annex, the Fee Letter,
the  Revolving  Credit  Facility or the  transactions  contemplated  hereby.  In
addition, you hereby agree to reimburse each of the Lenders, UBS, UBSS, BSCL and
Bear  Stearns  upon  the  Closing  Date (if the  Closing  Date  occurs)  for all
reasonable  out-of-pocket  costs and expenses  (including,  without  limitation,
reasonable  legal  fees and  expenses  of UBS,  UBSS,  BSCL  and  Bear  Stearns,
appraisal  fees  and  printing,  reproduction,  document  delivery,  travel  and
communication  costs)  incurred in connection with the syndication and execution
of the Revolving Credit  Facility,  and the  preparation,  review,  negotiation,
execution and delivery of this Commitment Letter, the Term Sheet, the Conditions
Annex, the Fee Letter, the Financing Documentation (as defined in the Conditions
Annex) upon the Closing Date (if the Closing Date occurs).

                                      -10-



          Confidentiality.
          ----------------

          This Commitment  Letter is furnished for your benefit,  and may not be
relied on by any other person or entity.  This Commitment Letter is entered into
upon the condition  that neither the existence of this  Commitment  Letter,  the
Term Sheet,  the  Conditions  Annex or the Fee Letter nor any of their  contents
shall  be  disclosed  by us or any of our  affiliates,  or by you or any of your
affiliates,  directly  or  indirectly,  to any other  person,  except  that such
existence and contents may be disclosed (i) as may be compelled in a judicial or
administrative proceeding or as otherwise required by law and (ii) to us and our
affiliates'  directors,  officers,  employees,  advisors  and agents and to your
directors,  officers,  employees,  advisors  and  agents,  in  each  case  on  a
confidential  and   "need-to-know"   basis  and  only  in  connection  with  the
transactions   contemplated   hereby,   and  as  reasonably   required  for  the
syndication. In addition, this Commitment Letter, the Term Sheet, the Conditions
Annex  and  the Fee  Letter  (redacted  in a  manner  acceptable  to UBS to omit
economic  terms) may be disclosed to the  Acquired  Business and its  directors,
officers,  employees,  advisors and agents,  in each case on a confidential  and
"need-to-know"  basis and only in connection with the transactions  contemplated
hereby;  provided that this Commitment Letter, the Term Sheet and the Conditions
Annex  (but  not  the Fee  Letter)  may be  attached  to,  or  filed  with,  the
Acquisition  Agreement  if and  when  the  Acquisition  Agreement  is  filed  or
furnished  as an exhibit to a report filed by the  Acquired  Business  under the
Securities Exchange Act of 1934, as amended.

          Notwithstanding  the  foregoing,  the  existence  and contents of this
Commitment  Letter,  the Term Sheet, the Conditions Annex and the Fee Letter may
be disclosed by each of us and our affiliates (a) to the extent requested by any
regulatory  authority  purporting to have  jurisdiction over such person and (b)
subject to an agreement containing  confidentiality provisions substantially the
same as those set forth in this  paragraph and the foregoing  paragraph,  to (i)
any Lender,  assignee of or participant in, or any prospective Lender,  assignee
of or  participant  in,  the  Revolving  Credit  Facility,  (ii) any  actual  or
prospective counterparty (or its advisors) to any swap or derivative transaction
relating to Holdings and the Borrower and their obligations  thereunder or (iii)
any rating  agency for the purpose of obtaining a credit  rating  applicable  to
Borrower, Holdings or any of their respective subsidiaries.

          Other Services.
          ---------------

          You  acknowledge  and  agree  that we  and/or  our  affiliates  may be
requested to provide  additional  services  with  respect to Sponsor,  Holdings,
Borrower,  the Acquired  Business  and/or their  respective  affiliates or other
matters  contemplated  hereby. Any such services will be set out in and governed
by a separate agreement(s)  (containing terms relating,  without limitation,  to
services,  fees and  indemnification) in form and substance  satisfactory to the
parties  thereto.  Nothing in this Commitment  Letter is intended to obligate or
commit us or any of our affiliates to provide any services other than as set out
herein.

          You  acknowledge  that we and our  affiliates  may be  providing  debt
financing,  equity  capital  or other  services  (including  financial  advisory
services)  to other  companies  in  respect  of which  you may have  conflicting
interests regarding the transactions described herein and otherwise. We will not
use  confidential  information  obtained from you by virtue of the  transactions
contemplated by this Commitment  Letter or our other  relationships  with you in
connection  with the  performance  by us of services for other  companies,  and,
except as expressly  otherwise permitted by the terms of this Commitment Letter,
we  will  not  furnish  any  such  information  to  other  companies.  You  also

                                      -11-



acknowledge  that we and our affiliates  have no obligation to use in connection
with the transactions contemplated by Commitment Letter, or to furnish to you or
the  Sponsor  (or any of  your or  their  respective  affiliates),  confidential
information obtained from other companies. You further acknowledge that both UBS
and BSCL are full  service  securities  firms and may from  time to time  effect
transactions,  for their own or their  affiliates'  account  or the  account  of
customers,  and hold  positions  in loans,  securities  or  options  on loans or
securities of Holdings,  Borrower,  the Acquired Business,  their affiliates and
other companies that may be the subject of the transactions contemplated by this
Commitment Letter.

          Governing Law, Etc.
          -------------------

          This Commitment  Letter and the commitment of the Lenders shall not be
assignable by you without the prior written  consent of us and the Lenders,  and
any purported  assignment  without such consent shall be void.  This  Commitment
Letter may not be amended or modified  except by an instrument in writing signed
by us and you. No provision of this Commitment Letter may be waived except by an
instrument in writing signed by the party to this Commitment  Letter  benefiting
from the applicable  provision.  This  Commitment  Letter may be executed in any
number of  counterparts,  each of which shall be an  original  and all of which,
when taken  together,  shall  constitute one agreement.  Delivery of an executed
counterpart  of  a  signature  page  of  this  Commitment  Letter  by  facsimile
transmission  shall be effective as delivery of a manually executed  counterpart
of this Commitment  Letter.  Headings are for convenience  only. This Commitment
Letter is  intended  to be for the  benefit  of the  parties  hereto  and is not
intended  to confer  any  benefits  upon,  or create any rights in favor of, any
person  other than the parties  hereto,  the Lenders  and,  with  respect to the
indemnification provided under the heading "Indemnity," each Indemnified Person.
This Commitment  Letter shall be governed by, and construed in accordance  with,
the laws of the State of New York without  regard to  principles of conflicts of
law to the extent that the application of the laws of another  jurisdiction will
be  required  thereby.  Any right to trial by jury with  respect to any claim or
action arising out of this Commitment Letter is hereby waived. You hereby submit
to the exclusive  jurisdiction  of the federal and New York State courts located
in The City of New York (and appellate  courts  thereof) in connection  with any
dispute  related to this  Commitment  Letter or any of the matters  contemplated
hereby,  and agree that service of any process,  summons,  notice or document by
registered  mail addressed to you shall be effective  service of process against
you for any  suit,  action  or  proceeding  relating  to any such  dispute.  You
irrevocably and unconditionally  waive any objection to the laying of such venue
of any such suit,  action or proceeding  brought in any such court and any claim
that any such suit,  action or  proceeding  has been brought in an  inconvenient
forum.  A final judgment in any such suit,  action or proceeding  brought in any
such court may be enforced in any other courts to whose  jurisdiction you are or
may be subject by suit upon judgment.

          Patriot Act.
          ------------

          We hereby  notify you that  pursuant  to the  requirements  of the USA
Patriot Act, Title III of Pub. L. 107-56 (signed into law October 26, 2001) (the
"Patriot  Act"),  we and the other  Lenders are  required to obtain,  verify and
record information that identifies Holdings, Borrower and the Acquired Business,
which information  includes the name, address and tax  identification  number of
Holdings,  Borrower and the Acquired  Business and other  information  regarding
Holdings,  Borrower and the Acquired  Business that will allow us or such Lender
to identify Borrower in accordance with the Patriot Act. This notice is given in
accordance  with the  requirements  of the Patriot Act and is effective as to us
and the other Lenders.

                                      -12-



          Please  indicate  your  acceptance of the terms hereof and of the Term
Sheet,  the  Conditions  Annex and the Fee Letter by  returning  to us  executed
counterparts  of this  Commitment  Letter and the Fee Letter not later than 5:00
p.m., New York City time, on November 9, 2005 (the "Deadline").  This Commitment
Letter and our  agreement  to provide  the  services  described  herein are also
conditioned upon your acceptance  hereof and of the Fee Letter,  and our receipt
of executed  counterparts  hereof and thereof on or prior to the Deadline.  Upon
the  earliest  to occur  of (A) the  execution  and  delivery  of the  Financing
Documentation  by all  of the  parties  thereto,  (B)  April  18,  2006,  if the
Financing  Documentation  shall not have been executed and delivered by all such
parties prior to that date, or (C) if earlier than (B), the date of  termination
of the  definitive  agreement  pertaining to the  Acquisition,  this  Commitment
Letter  and our  agreement  to  provide  the  services  described  herein  shall
automatically  terminate  unless  we  shall,  in  our  discretion,  agree  to an
extension.   The   compensation,    expense   reimbursement,    confidentiality,
indemnification  and governing law and forum  provisions  hereof and in the Term
Sheet and the Fee Letter shall survive termination of this Commitment Letter (or
any portion hereof) or the commitments of the Lenders hereunder.  The provisions
under the headings  "Syndication"  and "Clear  Market"  above shall  survive the
execution and delivery of the Financing Documentation.

                            [Signature Page Follows]

                                      -13-



          We are  pleased  to have been given the  opportunity  to assist you in
connection with the financing for the Transactions.


                                             Very truly yours,


                                             UBS LOAN FINANCE LLC



                                          By:     /s/ David A. Juge
                                             --------------------------------
                                               Name:  David A. Juge
                                               Title: Managing Director



                                          By:     /s/ Barbara S. Wang
                                             --------------------------------
                                               Name:  Barbara S. Wang
                                               Title: Director and Counsel
                                                      Region Americas Legal



                                             UBS SECURITIES LLC



                                          By:     /s/ Brendan Connolly
                                             --------------------------------
                                               Name:  Brendan Connolly
                                               Title: Executive Director



                                          By:     /s/ Barbara S. Wang
                                             --------------------------------
                                               Name:  Barbara S. Wang
                                               Title: Director and Counsel
                                                      Region Americas Legal



                                             BEAR, STEARNS & CO. INC.



                                          By:     /s/ Lawrence B. Alletto
                                             --------------------------------
                                               Name:  Lawrence B. Alletto
                                               Title: Senior Managing Director



                                             BEAR STEARNS CORPORATE LENDING INC.



                                          By:     /s/ Lawrence B. Alletto
                                             --------------------------------
                                               Name:  Lawrence B. Alletto
                                               Title: Vice President



Accepted and agreed to as of the date first writted above:


LAUNDRY HOLDING CO.



By: /s/ Andrew S. Jhawar
   -----------------------------------------
     Name:   Andrew S. Jhawar
     Title:  Vice President


 LAUNDRY MERGER SUB CO.



By: /s/ Andrew S. Jhawar
   -----------------------------------------
     Name:   Andrew S. Jhawar
     Title:  Vice President





                                                                         ANNEX I
                                                                         -------


                    SUMMARY OF PRINCIPAL TERMS AND CONDITIONS
                    -----------------------------------------

Revolving Credit Facility(1)

Borrower:                               Laundry Merger Sub Co. ("Borrower").

Arranger:                               UBS   Securities   LLC  ("UBSS"  or  the
                                        "Arranger").

Joint Book-Runners:                     UBSS and Bear, Stearns & Co. Inc. ("Bear
                                        Stearns")

Lenders:                                A syndicate of banks, financial
                                        institutions and other entities,
                                        including UBS Loan Finance LLC ("UBS")
                                        and Bear Stearns Corporate Lending Inc.,
                                        arranged by the Arranger (collectively,
                                        the "Lenders").

Administrative Agent,
Co-Collateral Agent and Issuing
Bank:                                   UBS AG, Stamford Branch.

Syndication Agent:                      Bear Stearns

Co-Collateral Agent:                    A Lender satisfactory to UBS.

Swingline Lender:                       UBS Loan Finance LLC.

Type and Amount of Facility:            A revolving credit facility (the
                                        "Revolving Credit Facility") in an
                                        aggregate principal amount of up to
                                        $600.0 million (the "Maximum Amount").

Uncommitted Increase in
Revolving Credit Facility:              The Bank Documentation will provide that
                                        the Maximum Amount may be increased by
                                        $100.0 million (the "Additional Amount")
                                        to $700.0 million at the election of
                                        Borrower and subject to the agreement of
                                        the Lenders extending such credit as
                                        provided below, provided that (i) no
                                        event of default or default exists or
                                        would exist after giving effect thereto,
                                        (ii) all financial covenants would be
                                        satisfied on a pro forma basis on the
                                        date of such increase and for the most
                                        recent determination period, after
                                        giving effect to any borrowings and
                                        other customary and appropriate pro
                                        forma adjustment events and (iii) the
                                        terms and documentation in respect
                                        thereof shall otherwise be satisfactory
                                        to the Arranger and the Administrative
                                        Agent. Borrower may seek commitments
                                        from existing Lenders (each of which
                                        shall be entitled to agree or decline to
                                        participate in its sole discretion) and
                                        additional financial institutions
                                        reasonably acceptable to the Arranger
                                        and the Administrative Agent who shall
                                        thereupon become Lenders. The Bank
                                        Documentation shall be amended to give
                                        effect to the increase in the Maximum
                                        Amount by documentation executed by the
                                        Lender or Lenders making the commitments
                                        with respect to the Additional Amount,
                                        the Administrative Agent and Borrower,
                                        and without the consent of any other
                                        Lender.

(1)  All capitalized terms used but not defined herein shall have the
     meanings provided in the committment letter to which this summary is
     attached

                                       1



Purpose:                                The Revolving Credit Facility will be
                                        used by Borrower and its subsidiaries
                                        for working capital and general
                                        corporate purposes.

Closing Date:                           The date of consummation of the
                                        Acquisition.

Definitive Documentation:               Consistent with transactions for
                                        companies owned by Sponsor.

Maturity Date:                          Five (5) years from the Closing Date.

Availability:                           Upon satisfaction of conditions
                                        precedent to borrowings, borrowings may
                                        be made at any time on and after the
                                        Closing Date to but excluding the
                                        business day preceding the maturity date
                                        of the Revolving Credit Facility.
                                        Borrowing availability under the
                                        Revolving Credit Facility will be
                                        limited to the lesser of (i) the
                                        Borrowing Base Amount (as defined below)
                                        and (ii) the Maximum Amount, in each
                                        case less any applicable reserves as
                                        determined by the Collateral Agent or
                                        the Administrative Agent in its
                                        Permitted Discretion (as defined below).
                                        In addition, funded borrowings on the
                                        Closing Date will not exceed an amount
                                        (not to exceed $100.0 million) equal to
                                        (i) the net working capital (current
                                        assets, other than cash, less current
                                        liabilities) of the Acquired Business as
                                        of the last completed month's balance
                                        sheet prior to the Closing Date less
                                        (ii) $470.0 million (in addition, in
                                        connection with the Transactions, (x) up
                                        to $150.0 million face amount of letters
                                        of credit will be issuable under the
                                        Revolving Credit Facility to replace
                                        outstanding letters of credit of the
                                        Acquired Business and (y) up to $10.0
                                        million face amount of letters of credit
                                        will be issuable under the Revolving
                                        Credit Facility to secure certain
                                        indemnity obligations in favor of CVS
                                        Corporation and certain affiliated
                                        entities).

                                        "Permitted Discretion" means a
                                        determination made in good faith and in
                                        the exercise of reasonable (from the
                                        perspective of a secured asset based
                                        lender) business judgment.

Letters of Credit:                      Up to an agreed amount (but not less
                                        than $400.0 million) of the Revolving
                                        Credit Facility will be available for
                                        letters of credit, on customary terms
                                        and conditions to be set forth in the
                                        Bank Documentation.

                                        Each letter of credit shall expire (or
                                        be subject to non-renewal or termination
                                        by the Administrative Agent) not later
                                        than the earlier of (a) 12 months after
                                        its date of issuance and (b) the fifth
                                        day prior to the maturity date of the
                                        Revolving Credit Facility.

                                       2



Swing Line Facility:                    Up to an agreed amount of the Revolving
                                        Credit Facility will be available for
                                        Swing Line Loans, on terms and
                                        conditions to be set forth in the Bank
                                        Documentation.

                                        Except for purposes of calculating the
                                        commitment fee described below, any
                                        swingline borrowings will reduce
                                        availability under the Revolving Credit
                                        Facility on a dollar-for-dollar basis.

Canadian Subfacility:                   Up to an agreed amount of the Revolving
                                        Credit Facility may be made available as
                                        a revolving Canadian sub-facility (the
                                        "Canadian Subfacility"), with loans
                                        thereunder made directly to one or more
                                        Canadian subsidiaries of the Borrower.
                                        The Canadian Subfacility will be subject
                                        to a separate borrowing base (but shall
                                        include credit for excess availability
                                        on the domestic borrowing base) and will
                                        otherwise be on terms and conditions
                                        (including pricing terms) to be set
                                        forth in the Bank Documentation.

Amortization:                           None.

Interest:                               At Borrower's option, loans will bear
                                        interest based on the Base Rate or
                                        LIBOR, as described below:

                                        A.  Base Rate Option

                                        Interest will be at the Base Rate plus
                                        the applicable Interest Margin,
                                        calculated on the basis of the actual
                                        number of days elapsed in a year of 365
                                        days and payable quarterly in arrears.
                                        The Base Rate is defined as the higher
                                        of (a) the Federal Funds Rate, as
                                        published by the Federal Reserve Bank of
                                        New York, plus 1 /2 of 1 % and (b) the
                                        prime commercial lending rate of UBS AG
                                        for the Revolving Credit Facility, as
                                        established from time to time at its
                                        Stamford branch.

                                        Base Rate borrowings will require one
                                        business day's prior notice and will be
                                        in minimum amounts to be agreed upon.

                                        B. LIBOR Option

                                        Interest will be determined for periods
                                        ("Interest Periods") of one, two, three
                                        or six months (or nine or twelve months
                                        if available from all relevant Lenders)
                                        (as selected by Borrower) and will be at
                                        an annual rate equal to the London
                                        Interbank Offered Rate ("LIBOR") for the
                                        corresponding deposits of U.S. dollars,
                                        plus the applicable Interest Margin.
                                        LIBOR will be determined by the
                                        Administrative Agent at the start of
                                        each Interest Period and will be fixed
                                        through such period. Interest will be
                                        paid at the end of each Interest Period
                                        or, in the case of Interest Periods
                                        longer than three months, quarterly, and
                                        will be calculated on the basis of the
                                        actual number of days elapsed in a year
                                        of 360 days. LIBOR will be adjusted for
                                        maximum statutory reserve requirements
                                        (if any).


                                       3



                                        LIBOR borrowings will require three
                                        business days' prior notice and will be
                                        in minimum amounts to be agreed upon.

Default Interest:                       Upon the occurrence and during the
                                        continuance of an event of default,
                                        interest will accrue (i) in the case of
                                        principal, interest or premium (if any)
                                        on any loan at a rate of 2.0% per annum
                                        plus the rate otherwise applicable to
                                        such loan and (ii) in the case of any
                                        other amount, at a rate of 2.0% per
                                        annum plus the non-default interest rate
                                        then applicable to Base Rate loans under
                                        the Revolving Credit Facility. During
                                        the continuance of an event of default,
                                        letter of credit fees will accrue at the
                                        rate of 2% plus the amount otherwise
                                        payable hereunder. All default interest
                                        and fees shall be payable on demand.

Interest Margins:                       The applicable Interest Margin will
                                        initially be the basis points set forth
                                        in the following table:

                                                              Base Rate   LIBOR
                                                                Loans     Loans
                                        Initial Interest Margin   0        150

                                        After the date that is six months after
                                        the Closing Date (and so long as
                                        Borrower shall have delivered financial
                                        statements for the first full fiscal
                                        quarter after the Closing Date), the
                                        Interest Margin with respect to the
                                        Revolving Credit Facility will be based
                                        on average Excess Availability (as
                                        defined below) as follows:

                                         Average Excess
                                         Availability For     Base Rate   LIBOR
                                         Preceding Fiscal       Loans     Loans
                                             Quarter

                                          < $125 million          25       175

                                            $125 million -
                                            $350 million           0       150

                                            $350 million -
                                            $475 million           0       125
                                            > $475 million         0       100

                                       4



                                        "Excess Availability" shall mean (a) the
                                        lesser of (i) the commitments of all of
                                        the Lenders under the Revolving Credit
                                        Facility and (ii) the Borrowing Base on
                                        the date of determination less (b) all
                                        outstanding loans and obligations in
                                        respect of letters of credit under the
                                        Revolving Credit Facility.

Commitment Fee:                         A Commitment Fee shall accrue on the
                                        unused amounts of the commitments under
                                        the Revolving Credit Facility. Such
                                        Commitment Fee will initially be 0.375%
                                        per annum and after delivery of
                                        financial statements for the first full
                                        fiscal quarter ending after the Closing
                                        Date will be reduced based on a
                                        usage-based grid to be agreed. Accrued
                                        Commitment Fees will be payable
                                        quarterly in arrears (calculated on a
                                        360-day basis) for the account of the
                                        Lenders from the Closing Date.

Letter of Credit Fees:                  Borrower will pay (i) the issuing bank
                                        (the "Issuing Bank") a fronting fee
                                        equal to 12.5 basis points per annum and
                                        (ii) the Lenders under the Revolving
                                        Credit Facility letter of credit
                                        participation fees equal to (a) in the
                                        case of standby letters of credit, the
                                        Interest Margin for LIBOR Loans under
                                        the Revolving Credit Facility and (b) in
                                        the case of trade letters of credit, the
                                        greater of (x) the Interest Margin for
                                        LIBOR Loans under the Revolving Credit
                                        Facility minus 50 basis points and (y)
                                        50 basis points, in each case, on the
                                        undrawn amount of all outstanding
                                        letters of credit. In addition, Borrower
                                        will pay the Issuing Bank customary
                                        issuance fees.

Mandatory Prepayments:                  An amount equal to (a) 100% of the net
                                        proceeds received from the sale or other
                                        disposition of all or any part of the
                                        assets of Holdings or any of its
                                        subsidiaries after the Closing Date
                                        other than amounts reinvested in
                                        Borrower's business and subject to other
                                        exceptions to be agreed, (b) 100% of all
                                        casualty and condemnation proceeds in
                                        excess of amounts applied promptly to
                                        replace or restore any properties in
                                        respect of which such proceeds are paid
                                        to Holdings and its subsidiaries and (c)
                                        the amount, if any, required from time
                                        to time, to assure that amounts
                                        outstanding under the Revolving Credit
                                        Facility do not exceed the Borrowing
                                        Base.

                                        There will be no prepayment penalties
                                        (except LIBOR breakage costs) for
                                        mandatory prepayments.

Optional                                Prepayments: Permitted in whole or in
                                        part, with prior notice but without
                                        premium or penalty (except LIBOR
                                        breakage costs) and including accrued
                                        and unpaid interest, subject to
                                        limitations as to minimum amounts of
                                        prepayments.

Application                             of Prepayments: Mandatory prepayments
                                        (other than those made to comply with
                                        the Borrowing Base requirements) and
                                        optional prepayments will in each case
                                        be applied to the Revolving Credit
                                        Facility including cash
                                        collateralization of letters of credit.

                                       5



Commitment Reductions:                  Whenever a prepayment is made to the
                                        Revolving Credit Facility in connection
                                        with a sale or disposition referred to
                                        in clause (a) of the Section above
                                        entitled "Mandatory Prepayments", the
                                        Collateral Agent or the Administrative
                                        Agent shall have the right to reduce the
                                        Revolving Credit Facility commitments by
                                        an amount up to the amount of the
                                        payment applied to the Revolving Credit
                                        Facility.

Guarantees:                             The Revolving Credit Facility will be
                                        fully and unconditionally guaranteed on
                                        a joint and several basis by Holdings
                                        and all of the existing and future
                                        direct and indirect domestic
                                        subsidiaries of Holdings (collectively,
                                        the "Guarantors") and any Canadian
                                        Subfacility will be fully and
                                        unconditionally guaranteed on a joint
                                        and several basis by Holdings and all of
                                        the future direct and indirect domestic
                                        and foreign subsidiaries of Holdings
                                        (the "Canadian Guarantors") and, in each
                                        case, shall be subject to typical
                                        fraudulent conveyance savings provisions
                                        and contribution agreements to be
                                        coordinated with the terms in the Bridge
                                        Facility.

Security:                               The Revolving Credit Facility (other
                                        than the Canadian Subfacility which
                                        shall be secured as described below) and
                                        any hedging obligations or cash
                                        management arrangements to which a
                                        Lender or an affiliate of a Lender is a
                                        counterparty will be secured by
                                        perfected pledges of all of the equity
                                        interests of Borrower and each of
                                        Holdings' direct and indirect domestic
                                        subsidiaries and of 65% of the equity
                                        interests of Borrower's direct and
                                        indirect "first-tier" foreign
                                        subsidiaries (collectively, the "Pledged
                                        Equity Interests"), and perfected
                                        security interests in and mortgages on
                                        all tangible and intangible assets
                                        (including, without limitation, accounts
                                        receivable, inventory, equipment
                                        (excluding vehicles), general
                                        intangibles, intercompany notes,
                                        insurance policies, investment property,
                                        intellectual property, owned real
                                        property (but not leased real property,
                                        except that the Borrower will use
                                        commercially reasonable efforts to
                                        deliver, with respect to each of its
                                        leased distribution centers, a perfected
                                        leasehold mortgage and landlord's
                                        consent in favor of the Administrative
                                        Agent (it being understood that
                                        commercially reasonable efforts shall
                                        not include the payment of any material
                                        fee to obtain a landlord's consent, the
                                        increasing of rent under any lease in a
                                        material amount, or other material
                                        revisions to the economic terms of any
                                        lease)), cash and proceeds of the
                                        foregoing) of Borrower and the
                                        Guarantors, wherever located, now or
                                        hereafter owned (collectively, the
                                        "Collateral"), except, in the case of
                                        any foreign subsidiary, to the extent
                                        such pledge or security interest would
                                        be prohibited by applicable law or would
                                        result in materially adverse tax
                                        consequences, and except to the extent
                                        the cost of obtaining such pledge or
                                        security interest is excessive in
                                        relation to the benefit thereof (as
                                        determined by the Administrative Agent
                                        in its reasonable discretion), and
                                        subject to such other exceptions as are
                                        agreed. Any assets not constituting
                                        "Collateral" will be subject to a
                                        negative pledge.

                                       6



                                        Any Canadian Subfacility and related
                                        obligations thereunder will be secured
                                        by perfected pledges of all of the
                                        equity interests of Borrower and each of
                                        Holdings' direct and indirect domestic
                                        and foreign subsidiaries and perfected
                                        security interests in and mortgages on
                                        all other Collateral, except to the
                                        extent the cost of obtaining such pledge
                                        or security interest is excessive in
                                        relation to the benefit thereof (as
                                        determined by the Administrative Agent
                                        in its reasonable discretion), and
                                        subject to such other exceptions as are
                                        agreed.

Priorities; Intercreditor Agreement:    The liens and security interests in the
                                        Collateral and various other related
                                        rights will be subject to the terms of
                                        an Intercreditor Agreement to be
                                        reasonably satisfactory to the Arranger.
                                        That agreement will provide, among other
                                        things, that the liens on Collateral
                                        comprised of equipment, fixtures,
                                        trademarks, the Pledged Equity Interests
                                        and any interests in real property (the
                                        "Bridge Primary Collateral" will secure
                                        the Bridge Facility and any secured
                                        Notes and the obligations in respect of
                                        swap agreements provided by the Lenders
                                        under the Bridge Facility or the holders
                                        of such Notes (the "Bridge and Senior
                                        Secured Floating Rate Notes
                                        Obligations") on a first-priority basis
                                        and the Revolving Credit Facility and
                                        the obligations in respect of swap
                                        agreements and cash management
                                        arrangements provided by the Lenders
                                        under such facility (the "Revolving
                                        Credit Obligations") on a
                                        second-priority basis. The liens on all
                                        other Collateral (the "Revolving Credit
                                        Primary Collateral") shall secure the
                                        Revolving Credit Obligations on a
                                        first-priority basis and the Bridge and
                                        Senior Secured Floating Rate Notes
                                        Obligations on a second-priority basis.
                                        The Intercreditor Agreement shall
                                        provide, among other things, for
                                        customary and appropriate standstill and
                                        default notice provisions, for access to
                                        and use of (including licenses of
                                        trademarks) the Bridge Primary
                                        Collateral during an enforcement with
                                        respect to the Revolving Credit Primary
                                        Collateral, for procedures and
                                        limitations on the collection of
                                        proceeds of Collateral, the tracing of
                                        the priorities into such proceeds and
                                        the allocation and turn-over of any
                                        identified proceeds of Bridge Primary
                                        Collateral which are collected through
                                        the cash management process, for
                                        releases of second-priority liens upon
                                        sale or disposition of Collateral when
                                        the first-priority lien is released, for
                                        waiver of various adequate protection
                                        rights, for limitations on the rights of
                                        the second-priority lien holder to
                                        enforce on its Collateral if the effect
                                        would be to interfere with the
                                        first-priority lien holder, and for
                                        other customary provisions dealing with
                                        bankruptcy and enforcement issues
                                        between first-priority and
                                        second-priority lien holders.

                                       7



                                        Notwithstanding the foregoing, if the
                                        Bridge Facility or the Notes, as
                                        applicable, are not secured, the
                                        Revolving Credit Facility will be
                                        secured by a first-priority lien on all
                                        of the Collateral.

Borrowing                               Base: The amount from time to time
                                        outstanding (including any obligations
                                        with respect to Letters of Credit) under
                                        the Revolving Credit Facility shall not
                                        exceed the lesser of the Maximum Amount
                                        or the total of (the "Borrowing Base
                                        Amount"):

                                        1.        85% of the value of Borrower's
                                                  eligible receivables from
                                                  major credit card processors
                                                  (including, but not limited
                                                  to, VISA, Mastercard, American
                                                  Express, Diners Club and
                                                  DiscoverCard); plus

                                        2.        the lesser of (i) 80% of cost
                                                  of Borrower's eligible
                                                  inventory, or (ii) 85% of the
                                                  net orderly liquidation value
                                                  of such eligible inventory
                                                  (based on the most recent
                                                  inventory appraisal; a
                                                  seasonal over-advance of up to
                                                  90% will be provided if
                                                  necessary); plus

                                        3.        75% of the aggregate undrawn
                                                  face amount of eligible
                                                  documentary trade letters of
                                                  credit; minus

                                        4.        any other reserves as the
                                                  Collateral Agent or the
                                                  Administrative Agent may, from
                                                  time to time, establish in
                                                  their respective Permitted
                                                  Discretion.

                                        Eligible inventory shall include goods
                                        in transit from suppliers, other than
                                        goods which are being imported under
                                        outstanding letters of credit, if bills
                                        of lading and other customary shipping,
                                        insurance and customs documents have
                                        been delivered to the Collateral Agent
                                        or its designee, if such documentation
                                        is reasonably determined to be
                                        acceptable by the Collateral Agent and
                                        if such goods would otherwise qualify as
                                        "eligible inventory." Any inventory at
                                        locations not owned by the Borrower will
                                        be deemed eligible subject to access
                                        agreements and/or landlord waivers in
                                        form and substance satisfactory to the
                                        Collateral Agent and the Administrative
                                        Agent being received by the Collateral
                                        Agent or the maintenance of reserves and
                                        appropriate procedures to assure payment
                                        of amounts owing to landlords so that
                                        access can be obtained.

                                       8



                                        Actual advance rates and details of
                                        eligibility criteria, levels of
                                        collateral that may be included in the
                                        Borrowing Base from subsidiaries of
                                        Borrower, as well as other levels of and
                                        limitations on collateral that may be
                                        included in the Borrowing Base, are to
                                        be determined after the collateral audit
                                        and appraisals are completed and
                                        consolidating financial information has
                                        been made available and shall be subject
                                        to further revision, from time to time,
                                        pursuant to procedures to be detailed in
                                        the Bank Documentation. In addition,
                                        each of the Collateral Agent and the
                                        Administrative Agent shall have the
                                        right to establish reserves with respect
                                        to the borrowing base for such purposes
                                        and in such amounts as each shall
                                        determine appropriate in their
                                        respective Permitted Discretion from
                                        time to time, pursuant to procedures to
                                        be detailed in the Bank Documentation.

Cash Management:                        All cash and cash equivalents (other
                                        than payroll accounts and trust
                                        accounts) of Borrower and its
                                        subsidiaries and all proceeds of
                                        Collateral shall (a) be deposited into
                                        one or more bank accounts or investment
                                        accounts for which the Collateral Agent
                                        shall have a deposit account agreement,
                                        securities account control agreement or
                                        otherwise have control (in each case
                                        pursuant to documentation acceptable to
                                        the Collateral Agent and the
                                        Administrative Agent) and (b) in the
                                        event that average Excess Availability
                                        for the preceding Fiscal Quarter is less
                                        than $90 million, be applied one day
                                        after receipt in the account (or if a
                                        concentration account is used, one day
                                        after receipt in such concentration
                                        account) to the outstanding loan
                                        balances in accordance with customary
                                        collateral management procedures to be
                                        detailed in the Bank Documentation.


Reporting and Related Requirements:     Customary for facilities of this nature,
                                        including, but not limited to the
                                        following:

                                        1.        Annual audited financial
                                                  statements within 90 days of
                                                  each fiscal year end.

                                        2.        Quarterly financial statements
                                                  within 45 days of each quarter
                                                  end.

                                        3.        Monthly financial statements
                                                  within 30 days of each month
                                                  end.

                                        4.        Annually prepared monthly
                                                  budget for the upcoming year,
                                                  including line items for
                                                  budgeted Borrowing Base levels
                                                  and credit utilization.

                                        5.        A Collateral field audit
                                                  annually and independent
                                                  Collateral appraisals
                                                  annually, in each case at the
                                                  expense of the Borrower, and
                                                  in each case, if Excess
                                                  Availability is below $90.0
                                                  million, to be performed more
                                                  frequently at Collateral
                                                  Agent's or Administrative
                                                  Agent's reasonable request.

                                       9



                                        6.        Borrowing Base certificates
                                                  signed by a responsible
                                                  corporate officer and
                                                  supplemental or supporting
                                                  exhibits, and other specific
                                                  supporting data requested from
                                                  time to time by the Collateral
                                                  Agent or the Administrative
                                                  Agent, all on a basis,
                                                  frequency and form to be
                                                  determined after the
                                                  Collateral Agent has been
                                                  definitively selected and has
                                                  reviewed the results of the
                                                  collateral audit and appraisal
                                                  work.

Conditions                              to Initial Borrowings: Conditions
                                        precedent to initial borrowings under
                                        the Revolving Credit Facility will be
                                        those set forth in the Commitment Letter
                                        and in Annex II to the Commitment
                                        Letter.

Conditions to Each Borrowing:           Conditions precedent to each borrowing
                                        or issuance under the Revolving Credit
                                        Facility will be the following: (1) the
                                        absence of any continuing default or
                                        event of default, (2) the accuracy of
                                        all representations and warranties and
                                        (3) continued compliance with the
                                        Borrowing Base requirements after giving
                                        effect to such borrowing or issuance.

Representations and Warranties:         The following representations and
                                        warranties will apply, subject to
                                        materiality thresholds and exceptions to
                                        be agreed, to Holdings, Borrower and its
                                        subsidiaries: representations and
                                        warranties as to financial statements
                                        (including pro forma financial
                                        statements); absence of undisclosed
                                        liabilities; no material adverse change;
                                        corporate existence; compliance with
                                        law; corporate power and authority;
                                        enforceability of the Bank
                                        Documentation; no conflict with law or
                                        contractual obligations; no material
                                        litigation; no default; ownership of
                                        property; liens; intellectual property;
                                        taxes; Federal Reserve regulations;
                                        ERISA; Investment Company Act;
                                        subsidiaries; environmental matters;
                                        solvency; accuracy and completeness of
                                        disclosure; and creation and perfection
                                        of security interests.

Affirmative                             Covenants: The following affirmative
                                        covenants will apply, subject to
                                        materiality thresholds and exceptions to
                                        be agreed, to Holdings, Borrower and
                                        their subsidiaries:

                                        Delivery of notices of defaults,
                                        litigation and other material events,
                                        budgets and other information
                                        customarily supplied in a transaction of
                                        this type; payment of other obligations;
                                        continuation of business and maintenance
                                        of existence and material rights and
                                        privileges; compliance with all
                                        applicable laws and regulations
                                        (including, without limitation,
                                        environmental matters, taxation and
                                        ERISA) and material contractual
                                        obligations; maintenance of property and
                                        insurance; maintenance of books and
                                        records; right of the Lenders to inspect
                                        property and books and records;
                                        agreement to hold annual meetings of
                                        Lenders; further assurances (including,
                                        without limitation, with respect to
                                        security interests in after-acquired
                                        property); and, if more than 50.0% of
                                        the Notes are floating rate, agreement
                                        to establish an interest rate protection
                                        program and/or have fixed rate financing
                                        on 50.0% of the amount of the Notes.

                                       10



Negative Covenants:                     The following negative covenants will
                                        apply, subject to materiality thresholds
                                        and exceptions to be agreed, to
                                        Holdings, Borrower and its subsidiaries:

                                        1.        Limitation on dispositions of
                                                  assets and changes of business
                                                  and ownership.

                                        2.        Limitation on mergers and
                                                  acquisitions.

                                        3.        Limitations on dividends and
                                                  stock repurchases and
                                                  redemptions (with permitted
                                                  dividends to be agreed).

                                        4.        Limitation on indebtedness
                                                  (including guarantees and
                                                  other contingent obligations)
                                                  and preferred stock.

                                        5.        Limitation on loans and
                                                  investments.

                                        6.        Limitation on liens and
                                                  further negative pledges.

                                        7.        Limitation on transactions
                                                  with affiliates.

                                        8.        Limitation on sale and
                                                  leaseback transactions.

                                        9.        Limitation on capital
                                                  expenditures.

                                        10.       Limitation on hedging
                                                  agreements and arrangement of
                                                  non-speculative transactions.

                                        11.       Maintenance of Holdings as a
                                                  passive holding company.

                                        12.       Maintenance of any holding
                                                  company formed to hold
                                                  intellectual property as a
                                                  passive holding company.

                                        13.       Prohibition on amendments or
                                                  prepayments of subordinated
                                                  indebtedness.

                                        14.       No modification or waiver of
                                                  material documents (defined as
                                                  charter documents of Borrower
                                                  and its subsidiaries and all
                                                  documents relating to the
                                                  Bridge Facility, the Notes, if
                                                  any, and the Equity Financing)
                                                  in any manner materially
                                                  adverse to the Lenders without
                                                  the consent of the Requisite
                                                  Lenders.

                                        15.       No change to fiscal year.

Financial Covenants:                    Financial covenants will apply to
                                        Borrower and its consolidated
                                        subsidiaries at any time Excess
                                        Availability is less than $75.0 million
                                        and shall consist of:

                                       11



                                        1.        Maximum leverage ratio.

                                        2.        Minimum fixed charge coverage
                                                  ratio.

Events                                  of Default: Nonpayment, breach of
                                        representations and covenants, cross
                                        defaults, loss of lien on collateral,
                                        invalidity of guarantees, bankruptcy and
                                        insolvency events, ERISA events,
                                        judgments and change of control (to be
                                        defined), in each case subject to
                                        materiality thresholds and exceptions to
                                        be agreed.

Assignments and Participations:         Each Lender may assign all or, subject
                                        to minimum amounts to be agreed, a
                                        portion of its loans and commitments
                                        under the Revolving Credit Facility
                                        (except during the continuation of any
                                        default, other than to certain persons
                                        designated in writing by Borrower on or
                                        prior to the date of the Commitment
                                        Letter). Assignments will require
                                        payment of an administrative fee to the
                                        Administrative Agent and the consent of
                                        the Administrative Agent, the Issuing
                                        Bank and Borrower, which consents shall
                                        not be unreasonably withheld or delayed;
                                        provided that (i) no consents shall be
                                        required for an assignment to an
                                        existing Lender or an affiliate of an
                                        existing Lender and (ii) no consent of
                                        Borrower shall be required during the
                                        continuation of a default. In addition,
                                        each Lender may sell participations in
                                        all or a portion of its loans and
                                        commitments under the Revolving Credit
                                        Facility (other than to certain persons
                                        designated in writing by Borrower on or
                                        prior to the date of the Commitment
                                        Letter); provided that no purchaser of a
                                        participation shall have the right to
                                        exercise or to cause the selling Lender
                                        to exercise voting rights in respect of
                                        the Revolving Credit Facility (except as
                                        to certain customary issues).

Expenses and Indemnification:           All reasonable out-of-pocket expenses
                                        (including but not limited to reasonable
                                        legal fees and expenses of not more than
                                        one counsel plus, if necessary, one
                                        local counsel per jurisdiction and lien
                                        searches and title insurance charges,
                                        appraisal fees and other expenses
                                        incurred in connection with due
                                        diligence and travel, courier,
                                        reproduction, printing and delivery
                                        expenses) of UBS, the Co-Book-Managers,
                                        the Arranger, the Administrative Agent
                                        and the Collateral Agent associated with
                                        the syndication of the Revolving Credit
                                        Facility and with the preparation,
                                        execution and delivery, administration,
                                        amendment, waiver or modification
                                        (including proposed amendments, waivers
                                        or modifications) of the documentation
                                        contemplated hereby are to be paid by
                                        Borrower on and after the Closing Date,
                                        if it occurs. In addition, all
                                        reasonable out-of-pocket expenses
                                        (including but not limited to reasonable
                                        legal fees and expenses of not more than
                                        one counsel plus, if necessary, one
                                        local counsel per jurisdiction) of the
                                        Lenders, the Administrative Agent and
                                        the Collateral Agent for workout
                                        proceedings, enforcement costs and
                                        documentary taxes associated with the
                                        Revolving Credit Facility are to be paid
                                        by Borrower.

                                       12



                                        Borrower will indemnify the Lenders,
                                        UBS, the Co-Book-Managers, the Arranger,
                                        the Administrative Agent and the
                                        Collateral Agent and their respective
                                        affiliates, and hold them harmless from
                                        and against all reasonable out-of-pocket
                                        costs, expenses (including but not
                                        limited to reasonable legal fees and
                                        expenses of not more than one counsel
                                        plus, if necessary, one local counsel
                                        per jurisdiction) and liabilities
                                        arising out of or relating to the
                                        transactions contemplated hereby and any
                                        actual or proposed use of the proceeds
                                        of any loans made under the Revolving
                                        Credit Facility; provided, however, that
                                        no such person will be indemnified for
                                        costs, expenses or liabilities to the
                                        extent determined by a final judgment of
                                        a court of competent jurisdiction to
                                        have been incurred primarily by reason
                                        of the gross negligence or willful
                                        misconduct of such person. Yield
                                        Protection, Taxes and Other Deductions:
                                        The Bank Documentation will contain
                                        yield protection provisions, customary
                                        for facilities of this nature,
                                        protecting the Lenders in the event of
                                        unavailability of LIBOR, breakage
                                        losses, reserve and capital adequacy
                                        requirements.

                                        All payments are to be free and clear of
                                        any present or future taxes,
                                        withholdings or other deductions
                                        whatsoever (other than income taxes in
                                        the jurisdiction of the Lender's
                                        applicable lending office). The Lenders
                                        will use commercially reasonable efforts
                                        to minimize to the extent possible any
                                        applicable taxes and Borrower will
                                        indemnify the Lenders and the
                                        Administrative Agent for such taxes paid
                                        by the Lenders or the Administrative
                                        Agent.

Requisite                               Lenders: Lenders holding at least a
                                        majority of total loans and commitments
                                        under the Revolving Credit Facility,
                                        with certain amendments requiring the
                                        consent of Lenders holding a greater
                                        percentage (or each Lender affected) of
                                        the total loans and commitments under
                                        the Revolving Credit Facility (subject
                                        to a "yank-a-bank" provision).

Governing                               Law and Forum: The laws of the State of
                                        New York. Each party to the Bank
                                        Documentation will waive the right to
                                        trial by jury and will consent to the
                                        exclusive jurisdiction of the state and
                                        federal courts located in The City of
                                        New York.

Counsel to UBS, the Arranger,
the Administrative Agent
and the Collateral Agent:               Latham & Watkins LLP.

                                       13



                                                                        ANNEX II
                                                                        --------


                            CONDITIONS TO CLOSING(2)
                            ------------------------

                  The  Commitments of UBS, UBSS, BSCL and Bear Stearns under the
Commitment  Letter are  subject to the  conditions  set forth in the  Commitment
Letter and satisfaction of each of the conditions precedent set forth below.

                  1. UBS shall have reviewed,  and be satisfied  with, the final
structure,   terms  and  conditions  and  the  documentation   relating  to  the
Acquisition, including the Acquisition Agreement (collectively, the "Acquisition
Documents"), and each of the other Transactions (it being understood that UBS is
satisfied  with  the  draft  of the  Acquisition  Agreement  received  by UBS on
November  5,  2005).  The  Acquisition  and  the  other  Transactions  shall  be
consummated   concurrently  with  the  initial  funding  of  the  Facilities  in
accordance with the Acquisition  Documents and such other documentation  without
any  material  waiver  or  amendment  thereof  unless  consented  to by UBS.  In
connection with the Refinancing,  any and all indebtedness outstanding under all
existing  domestic  and  foreign  credit and trade  payable  facilities  and all
commitments for undrawn lines of credit  thereunder shall be repaid in full, all
such  facilities  shall be terminated and all liens granted with respect thereto
shall be fully and unconditionally released.

                  2. The  conditions to borrowing  described in Exhibit B to the
Bridge Commitment Letter shall have been satisfied or waived.

                  3. The proceeds to Borrower  from the Equity  Financing  shall
not be less than  $633.4  million.  The terms and  documentation  of the  Equity
Financing  and the  Rollover  Equity  shall be  reasonably  satisfactory  to the
Arranger.

                  4. The Arranger shall have (i) received  audited  consolidated
balance sheets and related statements of income,  stockholders'  equity and cash
flows of the Acquired  Business for the fiscal year ended  December 31, 2005 and
for each of the prior two fiscal years (the "Audited Financial  Statements") and
(ii) received (A) unaudited  consolidated  balance sheets and related statements
of income, stockholders' equity and cash flows of the Acquired Business for each
fiscal  quarter of the current fiscal year ending more than 20 days prior to the
Closing Date,  for the period from the  beginning of the current  fiscal year to
the end of such fiscal quarter and for the  comparable  periods of the preceding
fiscal year (the "Unaudited  Financial  Statements")  (with respect to which the
independent  auditors  shall have  performed a SAS 100  review),  (B)  unaudited
consolidated  balance  sheets and related  statements  of income of the Acquired
Business  for each  fiscal  month  ending more than 20 days prior to the Closing
Date, for the period from the beginning of the current fiscal year to the end of

(2)       All capitalized terms used but not defined herein shall have the
          meanings provided in the Committment Letter to which this Annex II is
          attached


                                      -2-


such month and for the comparable  periods of the preceding fiscal year, and (C)
a pro forma consolidated balance sheet and related statements of income and cash
flows for  Borrower  (the "Pro Forma  Financial  Statements"),  pro forma EBITDA
("Pro Forma  EBITDA") and pro forma EBITDAR  ("Pro Forma  EBITDAR") for the last
fiscal  year  covered  by  the  Audited   Financial   Statements  and  for  each
twelve-month  period ending after September 30, 2005 and more than 20 days prior
to the Closing Date, in each case after giving effect to the Transactions. By no
later than February 3, 2006, the Arranger shall have received financial data for
the year ended  December 31, 2005  comparable to that  contained in the Acquired
Business' year end earnings  release.  The financial  statements  referred to in
clauses (i), (ii)(A) and (ii)(B) shall be prepared in accordance with accounting
principles  generally  accepted in the United  States.  The Pro Forma  Financial
Statements  shall be  consistent  in all material  respects with the sources and
uses  described in the Commitment  Letter.  The Pro Forma  Financial  Statements
shall be prepared on a basis consistent with pro forma financial statements that
would be set forth in a  registration  statement  filed with the  Securities and
Exchange Commission.

                  5.  Holdings,   Borrower,  the  Acquired  Business  and  their
subsidiaries and the transactions contemplated hereby shall be in compliance, in
all material respects,  with all applicable laws and regulations,  except to the
extent as would not have a material  adverse effect on Holdings,  Borrower,  the
Acquired  Business  and  their  subsidiaries,  taken as a whole.  All  necessary
governmental   and  material  third  party  approvals  in  connection  with  the
Transactions  shall have been  obtained  and shall be in  effect,  except to the
extent as would not have a material  adverse effect on Holdings,  Borrower,  the
Acquired Business and their subsidiaries, taken as a whole.

                  6.  Sources  and uses of funds  and the  assumptions  relating
thereto (including  indebtedness or preferred equity of Holdings,  Borrower, the
Acquired Business or any of their respective subsidiaries after giving effect to
the Transactions) shall be as set forth in the Commitment Letter in all material
respects.

                  7. The Administrative Agent shall have received a satisfactory
solvency  certificate  from the chief  financial  officer of Holdings that shall
document the solvency of Holdings and its  subsidiaries on a consolidated  basis
after giving effect to the Transactions.

                  8. Holdings,  Borrower and each of the  Guarantors  shall have
provided the documentation and other information to the Lenders that is required
by  regulatory   authorities   under   applicable   "know  your   customer"  and
anti-money-laundering rules and regulations,  including, without limitation, the
Patriot Act.

                  9. Pro Forma EBITDA (calculated in accordance with Schedule A)
for the  fiscal  year ended  December  31,  2005  shall not be less than  $140.0
million. The ratio of (x) pro forma total consolidated  indebtedness of Holdings
as of December 31, 2005 (after giving effect to the Transactions,  including any
voluntary  capital  contribution made in addition to the required minimum Equity
Financing, the proceeds of which are used to reduce indebtedness of Holdings and


                                      -3-


its  subsidiaries,  but excluding  any amounts drawn under the Revolving  Credit
Facility  on the  Closing  Date) plus eight times rent for the fiscal year ended
December 31, 2005 (the "Rent  Amount") to (y) Pro Forma EBITDAR  (calculated  in
accordance  with  Schedule A) for the fiscal year ended  December 31, 2005 shall
not be greater than 6.75x.  Same store sales of the Acquired Business during the
fiscal  quarter ended  December 31, 2005 shall not have  decreased  more than 6%
from same store sales during the fiscal quarter ended December 31, 2004.

                  10. All costs, fees,  expenses and other compensation  payable
to the  Lenders,  the  Bank,  the  Arranger,  the  Administrative  Agent  or the
Collateral Agent shall have been paid to the extent due.

                  11. The Arranger  shall have had not less than 30  consecutive
days to conduct the syndication of the Revolving  Credit  Facility.  Such period
shall  (i)  commence  upon  delivery  of  the  final  confidential   information
memorandum  referred to in the  Commitment  Letter  under  "Syndication"  to the
Arranger and (ii) not include any days in the period from and including December
16, 2005 through and including January 1, 2006.

                  12. There shall have occurred the  negotiation,  execution and
delivery of definitive  documentation consistent with transactions for companies
owned by Sponsor (the "Bank  Documentation"),  including opinions,  certificates
and other closing  documentation as the Arranger shall reasonably request,  with
respect to the Revolving  Credit  Facility  reflecting and  consistent  with the
terms and  conditions  set forth  herein  and in the Bank Term Sheet and the Fee
Letter and otherwise reasonably satisfactory to you and us.

                  13. Prior to or concurrently with the initial borrowings under
the Revolving  Credit  Facility,  Borrower shall have received gross proceeds of
the lesser of (a) an amount  equal to the  difference  of (x) the product of (i)
6.75 and (ii) Pro Forma EBITDAR for the fiscal year ended  December 31, 2005 and
(y) the Rent Amount and (b) $650.0 million, either from the issuance and sale of
the Notes or from borrowings under the Bridge Facility.  The  documentation  and
terms of the Notes and the Bridge  Facility shall be reasonably  satisfactory in
form and substance to the Arranger.

                  14. Borrower shall have Excess Availability (as defined in the
Bank Term Sheet and after giving effect to the  Transactions) of at least $325.0
million or such lesser amount as UBS, after  consultation with the Lenders,  may
approve on the Closing Date.

                  15. The  Administrative  Agent and the Collateral  Agent shall
have (i)  conducted  (directly  or through  one or more  agents) a  satisfactory
review of the Collateral,  including the record-keeping  procedures  relating to
the  inventory  and  cash  collateral  reporting  and  the  performance  of  the
Collateral,  including a supplemental  "take-over  audit" to be conducted within
five (5) days prior to the Closing  Date,  and the results of such review  shall
support the determinations of the Collateral Agent and the Administrative  Agent
used in  determining  "Excess  Availability"  and the borrowing base and related
reserves,  (ii)  received  a  satisfactory  appraisal  of  Borrower's  inventory



                                      -4-


conducted by an  appraiser  to be  designated  by the  Collateral  Agent and the
Administrative  Agent (which appraisal shall appraise eligible  inventory at not
less than (i) 60.0% of the book value of gross  inventory  and (ii) 70.0% of the
liquidation  value of  Borrower's  gross  inventory as set forth in the Acquired
Business' most recent  financial  statements  delivered  pursuant to condition 4
above) and (iii)  received  evidence of  satisfactory  insurance  coverage  with
respect  to both  the  Collateral  and  general  liability  exposure,  including
customary loss payable  endorsements  recognizing the interest of the Collateral
Agent.

                  16.  The  Collateral  Agent  shall  have  perfected  liens and
security  interests  in all assets as  required in the Bank Term Sheet under the
heading  "Security" and lien searches and  commitments for title  insurance,  in
form and  substance  reasonable  satisfactory  to the  Collateral  Agent and the
Administrative  Agent,  shall have been  obtained for all  collateral  described
therein.




                                   SCHEDULE A
                                   ----------

Pro Forma EBITDA shall be defined as:
o    net earnings (loss)
o    plus income taxes,
o    plus interest expense,
o    less interest income,
o    plus depreciation,
o    plus amortization of intangibles,
o    plus goodwill amortization.

Pro Forma EBITDA will be adjusted to exclude the following items that occurred
in the first three quarters of fiscal year 2005:
o    expenses that can specifically be delineated as being attributable to this
     transaction (e.g. accounting, tax, legal, and other expenses specifically
     attributable to this transaction) in an amount to be no greater than $0.9
     million in aggregate.

Pro Forma EBITDA will be further adjusted to exclude the following items that
occurred only during the fourth quarter of fiscal year 2005:
o    expenses that can specifically be delineated as being attributable to this
     transaction (e.g. accounting, tax, legal, and other expenses specifically
     attributable to this transaction);
o    expenses related to transaction bonus and stay compensation specifically
     related to this transaction in an amount to be no greater than $1.6
     million;
o    shareholder reporting expenses (e.g. proxy statement preparation fees,
     proxy solicitor, printing, mailing expenses, etc.);
o    non-recurring non-cash goodwill and asset impairment charges (excluding any
     charges related to inventory);
o    restructuring reserve charges or credits related to the 2001 store closure
     program;
o    non-cash stock-based compensation charges;
o    severance costs associated with the Greensboro distribution center closure;
     and
o    non-recurring  gains  and  losses  from  the  sale  of the  Greensboro,  NC
     distribution center; the Clifton, NJ headquarters  building;  the Secaucus,
     NJ store;  the Plano,  TX store;  the College  Station,  TX store;  and the
     Colorado Springs, CO store.

In addition, the calculation of Pro Forma EBITDA should:
o    Incorporate the reversal of any change in accounting principles occurring
     after September 30, 2005, so that Pro Forma EBITDA will be calculated in
     the same manner as it would have been calculated on September 30, 2005
     before such change;
o    Maintain the same methodology, procedures or practices employed by the
     Acquired Business related to areas of accounting estimates as used in and
     consistent with past practice; and
o    To the extent the Acquired Business does not comply with Section 5.1 of the
     Acquisition Agreement, not reflect any resulting impact to the income
     statement.

                                 Exhibit A-1-1



UBSS and Bear  Stearns  and their  agents will be  permitted  to review all work
papers and have access to the Acquired Business' auditors in order to understand
the basis for the Acquired Business' computation of Pro Forma EBITDA.




                                 Exhibit A-1-2