Second Quarter Filing on Form 10-Q


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

FORM 10-Q

X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JULY 29, 2000

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT FOR THE TRANSITION PERIOD
FROM ............ TO ............

COMMISSION FILE NUMBER: 0-14818

TRANS WORLD ENTERTAINMENT CORPORATION
(Exact name of registrant as specified in its charter)

             New York                                                   14-1541629
-------------------------------                                    ----------------------
(State or other jurisdiction of                                          (I.R.S. Employer
 incorporation or organization)                        Identification Number)

                              38 Corporate Circle
                             Albany, New York 12203
                  ------------------------------------------------------------
          (Address of principal executive offices, including zip code)

                                 (518) 452-1242
                          ----------------------------------------------------
              (Registrant's telephone number, including area code)

Indicate by a check mark whether the Registrant (1) has filed all reports required to be filed by Sections 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.

Common Stock, $.01 par value, 48,504,817 shares outstanding as of September 1, 2000


TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
QUARTERLY REPORT ON FORM 10-Q
INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Form 10-Q
Page No.

PART 1. FINANCIAL INFORMATION

Item 1 - Financial Statements

Condensed Consolidated Balance Sheets at
     July 29, 2000 (unaudited), January 29, 2000
     and July 31, 1999 (unaudited)                                                                           3

Condensed Consolidated Statements of Income - Thirteen Weeks and Twenty-six
     Weeks Ended July 29, 2000 (unaudited) and July 31, 1999 (unaudited)    4

Condensed Consolidated Statements of Cash Flows - Twenty-six Weeks Ended
     July 29, 2000 (unaudited) and July 31, 1999 (unaudited)                5

Notes to Condensed Consolidated Financial Statements (unaudited)                          6

Item 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations 9

PART II. OTHER INFORMATION

Item 4 - Submission of Matters to a Vote of Security Holders 13

Item 6 - Exhibits and Reports on Form 8-K 14

Signatures 14


TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
PART 1. FINANCIAL INFORMATION

Item 1 - Financial Statements

CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share amounts)

                                      July 29,      January 29,   July 31,
                                       2000            2000         1999
                                    ------------   ------------  ----------
                                                                                                (unaudited)                                              (unaudited)

ASSETS
------

CURRENT ASSETS:
   Cash and cash equivalents         $106,044        $280,026     $ 83,797
   Merchandise inventory              408,936         437,363      398,726
   Current deferred tax asset             ---             ---        4,664
   Other current assets                11,004          11,176       15,061
                                                                 --------                --------         --------
      Total current assets            525,984         728,565      502,248
                                     --------        --------     --------

DEFERRED TAX ASSET                     34,899          34,431       31,841
NET FIXED ASSETS                      134,821         144,694      136,669
OTHER ASSETS                           49,385          48,720       46,028
                                     --------         -------      -------
      TOTAL ASSETS                   $745,089        $956,410     $716,786
                                     ========        ========     ========

LIABILITIES AND SHAREHOLDERS' EQUITY
------------------------------------

CURRENT LIABILITIES:
   Accounts payable                  $199,999        $353,294     $206,229
   Income taxes payable                   845          21,908          ---
   Accrued expenses and other          20,386          32,021       31,556
   Current deferred taxes                                  12,507                  12,469                  ---
   Current portion of long-term debt
    and capital lease obligations       5,350           5,311        4,497
                                     --------        --------     --------
      Total current liabilities       239,087         425,003      242,282


LONG-TERM DEBT, less current portion      ---            ---           ---
CAPITAL LEASE OBLIGATIONS, less
 current portion                       16,781          19,461       19,394
OTHER LIABILITIES                      17,992          17,773       18,941
                                     --------        --------     --------
      TOTAL LIABILITIES               273,860         462,237      280,617
                                     --------        --------     --------

SHAREHOLDERS' EQUITY:
   Preferred stock ($.01 par value;
    5,000,000 shares authorized;
     none issued)                         ---             ---          ---
   Common stock ($.01 par value;
    200,000,000 shares authorized;
      53,603,249, 53,425,867 and
       52,875,437 shares issued,
       respectively)                      536             534          529
   Additional paid-in capital         284,709         283,932      278,519
   Treasury stock, at cost (5,104,432,
    1,177,432 and 104,432 shares,
     respectively)                    (51,277)        (11,855)        (386)
   Unearned compensation -
    restricted stock                     (298)           (348)         (57)
   Retained earnings                  237,559         221,910      157,564
                                     --------        --------     --------
TOTAL SHAREHOLDERS' EQUITY            471,229         494,173      436,169
                                     --------        --------     --------
TOTAL LIABILITIES AND
 SHAREHOLDERS' EQUITY                $745,089        $956,410     $716,786
                                     ========        ========     ========

See Notes to Condensed Consolidated Financial Statements.


TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share amounts)

(unaudited)

                        Thirteen Weeks Ended         Twenty-Six Weeks Ended
                       ----------------------       ------------------------
                       July 29,     July 31,        July 29,       July 31,
                          2000         1999           2000           1999
                       ----------------------       ------------------------
Sales                   $285,510     $277,275        $595,626       $564,294
Cost of sales            181,513      174,705         380,785        356,780
                       ---------    ---------       ----------      --------
Gross profit             103,997      102,570         214,841        207,514
Selling, general and
administrative expenses   94,052       92,293         191,755        185,993

Costs related to the
 Camelot merger              ---          ---             ---         25,721
                       ---------    ---------       ----------      --------
Income (loss)
 from operations           9,945       10,277          23,086         (4,200)
Interest expense
(income)                    (721)         465          (1,952)           892
                       ---------    ---------       ----------      --------
Income (loss) before
 income taxes             10,666        9,812          25,038         (5,092)

Income tax expense
 (benefit)                 3,999        4,121           9,389         (2,139)
                       ---------    ---------       ----------      --------
NET INCOME (LOSS)       $  6,667     $  5,691        $ 15,649       $( 2,953)
                       =========    =========       ==========      ========

BASIC EARNINGS (LOSS)
 PER SHARE              $   0.14     $   0.11        $   0.32       $  (0.06)
                       =========    =========       ==========      ========

Weighted average number
of common shares
 outstanding - basic      48,373       52,191          49,047         52,080
                                                   =========       =========            ==========              ========

DILUTED EARNINGS (LOSS)
 PER SHARE              $   0.14     $   0.11        $   0.31       $  (0.06)
                                                   =========    =========               ==========              ========

Weighted average number
of common shares
 outstanding - diluted    49,261       53,646          49,973         52,080
                                                  ==========    =========               =========               ========


See Notes to  Condensed Consolidated Financial Statements.


TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)

(unaudited)

                                                 Twenty-Six Weeks Ended
                                                 ------------------------
                                                 July 29,       July 31,
                                                   2000          1999
                                                 ------------------------

NET CASH USED BY OPERATING ACTIVITIES            $(124,584)     $(23,079)
                                                 ------------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Acquisition of property and equipment            (8,057)      (22,346)
   (Acquisition)/disposal of
     videocassette rental inventory, net               (51)          162
                                                 ------------------------
   Net cash used by investing activities            (8,108)      (22,184)
                                                 ------------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Purchase of treasury shares                     (39,421)          ---
   Proceeds from capital leases                        ---         6,407
   Exercise of stock options                           772         6,625
   Payments of long term debt &
   lease obligations                                 (2,641)      (23,383)
                                                 ------------------------
   Net cash used by financing activities            (41,290)      (10,351)
                                                 ------------------------

   Decrease in cash and cash equivalents           (173,982)      (55,614)
   Cash and cash equivalents, beginning balance     280,026       139,411
                                                 ------------------------
   Cash and cash equivalents, ending balance       $106,044      $ 83,797
                                                 ========================

Supplemental disclosure of non-cash investing
 and financing activities:
   Income tax benefit resulting from exercise
    of stock options                              $    445      $    858
   Issuance of treasury stock under incentive
    stock programs                                       7            13

See Notes to Condensed Consolidated Financial Statements.


TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
July 29, 2000 and July 31, 1999 (unaudited)

Note 1. Basis of Presentation

The accompanying unaudited financial statements consist of Trans World Entertainment Corporation and its subsidiaries, (the "Company"), all of which are wholly-owned. All significant inter-company accounts and transactions have been eliminated.

The interim condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. The information furnished in these condensed consolidated financial statements reflect all normal, recurring adjustments which, in the opinion of management, are necessary for the fair presentation of such financial statements. Certain information and footnote disclosures normally included in the financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to rules and regulations applicable to interim financial statements.

These unaudited condensed consolidated financial statements should be read in conjunction with the audited financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended January 29, 2000.

Note 2. Seasonality

The Company's business is seasonal in nature, with the highest sales and earnings occurring in the fourth fiscal quarter.

Note 3. Depreciation and Amortization

Depreciation and amortization of videocassette rental inventory included in cost of sales totaled $184,000 and $263,000 for the thirteen weeks ended July 29, 2000 and July 31, 1999, respectively. Depreciation and amortization of videocassette rental inventory included in cost of sales totaled $415,000 and $499,000 for the twenty-six weeks ended July 29, 2000 and July 31, 1999, respectively.

Depreciation and amortization of fixed assets for the Company's distribution centers included in cost of sales totaled $412,000 and $390,000 for the thirteen weeks ended July 29, 2000 and July 31, 1999, respectively. For the twenty-six week periods ended July 29, 2000 and July 31, 1999, depreciation and amortization of fixed assets for the Company's distribution centers included in cost of sales totaled $819,000 and $793,000, respectively. Depreciation and amortization for the remaining fixed assets included in Selling, General & Administrative ("SG&A") expenses totaled $8.1 million and $9.0 million in the thirteen weeks ended July 29, 2000 and July 31, 1999, respectively. The depreciation and amortization included in SG&A was $16.3 and $17.4 million for the twenty-six week periods ended July 29, 2000 and July 31, 1999, respectively.


TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES NOTES TO CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
July 29, 2000 and July 31, 1999 (unaudited)
(continued)

Note 4. Earnings Per Share

Weighted average shares are calculated as follows :

<caption)

                             Thirteen Weeks ended   Twenty-six Weeks ended
                                                         --------------------     ----------------------
                              July 29,   July 31,     July 29,    July 31,
                                2000         1999                       2000           1999
                                                                         ---------      ---------       ----------      ----------
Weighted average common
 shares outstanding - basic     48,373     52,191              49,047      52,080
Dilutive effect of employee
 stock options                                                  888     1,455           926         ---
                                                                        ----------      ---------         ----------  ----------
Weighted average common shares
 outstanding - diluted          49,261    53,646        49,973      52,080
                                                                        ==========      =========   ==========  ==========

Anti dilutive stock options      2,628      1,437        2,752        5,394
                                                ==========      =========       ==========      ==========

Antidilutive stock options outstanding had an exercise price greater than the average market price during the period.

Note 5. Recently Issued Accounting Standards

Statement of Financial Accounting Standards ("SFAS") No. 133, "Accounting for Derivative Instruments and Hedging Activities," which established accounting and reporting standards for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities. Statement No. 133 has subsequently been amended by Financial Accounting Standards Board Statement No. 137 which delays the effective date for implementation of Statement No. 133 until fiscal quarters of fiscal years beginning after June 15, 2000. Management is currently evaluating the impact of SFAS No. 133 on the Company's consolidated financial statements.


TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
July 29, 2000 and July 31, 1999 (unaudited)
(continued)

Note 6. Legal Proceedings

The Company is party to various claims, legal actions, and complaints arising in the ordinary course of its business, including pre-petition assessments by the Internal Revenue Service ("IRS") aggregating approximately $7.9 million and relating to Camelot's corporate-owned life insurance program. No judgment has been rendered regarding these IRS assessments as of September 12, 2000. A trial to decide the matter was concluded on May 5, 2000 in the Federal District Court for the District of Delaware. A decision is expected to be rendered in the third or fourth quarter of fiscal 2000. In the event that a judgment is rendered against the Company in the full amount of the proposed assessment, the Company's results of operations would be materially adversely affected with a charge to earnings of approximately $7.9 million plus interest since January 1998. It is management's belief that the lawsuit is without merit and the Company will ultimately prevail in this regard.

On August 8, 2000, twenty eight states filed an antitrust action in the United States District Court for the Southern District of New York, against the five major music distributors (EMI Music Distribution, Bertelsmann Music Group, Inc., Warner-Elektra-Atlantic Corporation, Sony Music Entertainment, Inc., Universal Music and Video Distribution Corp.), the Company, Musicland Stores Corporation and MTS Inc. (Tower Records). The states are seeking unspecified damages for alleged illegal price-fixing agreements related to the five major music distributors' minimum advertised pricing ("MAP") policies. The states allege that the policy increased compact disc prices in violation of state and federal antitrust law, kept compact disc prices artificially high and penalized retailers that did not participate. It is management's belief that the lawsuit is without merit and the Company will ultimately prevail in this regard.

The Company is subject to other legal proceedings and claims that have arisen in the ordinary course of business and have not been finally adjudicated. Although there can be no assurance as to the ultimate disposition of these matters, it is management's opinion, based upon the information available at this time, that the expected outcome of these matters, individually or in the aggregate, will not have a material adverse effect on the results of operations and financial condition of the Company.

Note 7. Pending Acquisition

On September 9, 2000, the Company signed a Definitive Purchase Agreement with Wax Works, Inc. to acquire substantially all of the assets of its Disc Jockey Music stores. The Disc Jockey chain has 113 stores in 34 states. The acquisition is expected to close by October 31, 2000.


TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
PART 1. FINANCIAL INFORMATION

Item 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations

The following is an analysis of the Company's results of operations, liquidity and capital resources. To the extent that such analysis contains statements which are not of a historical nature, such statements are forward-looking statements, which involve risks and uncertainties. These risks include, but are not limited to, changes in the competitive environment for the Company's products, including the entry or exit of non-traditional retailers of the Company's products to or from its markets; the release by the music industry of an increased or decreased number of "hit releases;" general economic factors in markets where the Company's products are sold; and other factors discussed in the Company's filings with the Securities and Exchange Commission.

RESULTS OF OPERATIONS

Thirteen Weeks Ended July 29, 2000

Compared to the Thirteen Weeks Ended July 31, 1999

Sales. The Company's total sales increased 3% to $285.5 million for the thirteen weeks ended July 29, 2000 compared to $277.3 million for the thirteen weeks ended July 31, 1999. The increase was attributable to a comparable store sales increase of 2%.

For the thirteen weeks ended July 29, 2000, comparable store sales increased 3% for mall stores and 2% for free standing stores. By merchandise category, comparable store sales were flat in music, and increased 25% in video and 16% in accessories.

Gross Profit. Gross profit, as a percentage of sales, decreased to 36.4% in the thirteen weeks ended July 29, 2000 from 37.0% in the thirteen weeks ended July 31, 1999. This decrease relates to a more competitive pricing structure implemented at the Camelot stores acquired during the first quarter last year, as well as a shift in sales to lower margin categories.

Selling, General and Administrative Expenses. Selling, general and administrative expenses ("SG&A"), as a percentage of sales, decreased to 32.9% in the thirteen weeks ended July 29, 2000 from 33.3% in the thirteen weeks ended July 31, 1999. The improvement primarily relates to the leveraging of operating expenses and the elimination of Camelot's administrative expenses during the period.

Interest Expense (Income). Net interest income was $0.7 million in the thirteen weeks ended July 29, 2000 compared to an expense of $0.5 million for the thirteen weeks ended July 31, 1999. The improvement in net interest relates to increased investment income from higher average cash balances.


TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
PART 1. FINANCIAL INFORMATION

Item 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations

(continued)

Income Tax Expense (Benefit). The Company's effective tax rate decreased to 37.5% for the thirteen weeks ended July 29, 2000 from 42.0% for the thirteen weeks ended July 31, 1999. During 1999, the Company's effective tax rate was impacted by certain non-deductible expenses related to the Camelot merger.

Net Income. The Company's net income increased to $6.7 million for the thirteen weeks ended July 29, 2000, compared to $5.7 million for the same period last year. The increase in net income is attributable to increased sales, reduced SG&A, improved interest and a lower income tax rate.

Twenty-six Weeks Ended July 29, 2000 Compared to the Twenty-six Weeks Ended July 31, 1999

Sales. The Company's total sales increased 6% to $595.6 million for the twenty-six weeks ended July 29, 2000 compared to $564.3 million for the twenty-six weeks ended July 31, 1999. Comparable store sales increased 5% for the period.

For the twenty-six weeks ended July 29, 2000, comparable store sales increased 5% for mall stores and 6% for free standing stores. By merchandise category, comparable store sales increased 2% in music, 26% in video and 19% in accessories.

Gross Profit. Gross profit, as a percentage of sales, decreased to 36.1% in the twenty-six weeks ended July 29, 2000 from 36.8% in the twenty-six weeks ended July 31, 1999. The decrease relates to a more competitive pricing structure implemented at the Camelot stores acquired during the first quarter last year, as well as a shift in sales to lower margin categories.

Selling, General and Administrative Expenses. Selling, general and administrative expenses ("SG&A"), as a percentage of sales, decreased to 32.2% in the twenty-six weeks ended July 29, 2000 from 33.0% in the twenty-six weeks ended July 31, 1999. The improvement primarily relates to the leveraging of operating expenses and the elimination of Camelot's administrative expenses during the period.

Interest Expense (Income). Net interest income was $2.0 million in the twenty-six weeks ended July 29, 2000 compared to an expense of $0.9 million for the twenty-six weeks ended July 31, 1999. The improvement in net interest is due to the repayment of long-term debt related to Camelot's acquisition of Spec's Music and increased investment income from higher average cash balances.


TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
PART 1. FINANCIAL INFORMATION

Item 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations

(continued)

Costs Related to the Camelot Merger. A one-time pre-tax charge of $25.7 million for costs related to the merger with Camelot was taken in the twenty-six weeks ended July 31, 1999. The charge includes a write-off of redundant assets between the two companies of $8.0 million, investment banking fees and other professional costs of $10.0 million, printing and mailing costs for the joint proxy/prospectus filed on March 29, 1999 of $2.0 million, system and integration costs of $2.0 million and severance costs of $4.0 million.

Income Tax Expense (Benefit). The Company's effective tax rate decreased to 37.5% for the twenty-six weeks ended July 29, 2000 from 42.0% for the twenty-six weeks ended July 31, 1999. During 1999, the Company's effective tax rate was impacted by certain non-deductible expenses related to the Camelot merger.

Net Income. The Company's net income increased to $15.6 million for the twenty-six weeks ended July 29, 2000, compared to a net loss of $3.0 million for the same period last year. Excluding the one-time Camelot merger-related costs, 1999 net income was $12.0 million. The increase in net income is attributable to increased sales, reduced SG&A and improved interest, net.

LIQUIDITY AND CAPITAL RESOURCES

Liquidity. The Company's primary sources of working capital are cash flows from operations and borrowings under its revolving credit facility. The Company had cash balances of approximately $106.0 million at July 29, 2000, compared to $280.0 million at the end of fiscal 1999.

Cash used by operating activities was $124.6 million for the twenty-six weeks ended July 29, 2000. The primary uses of cash were a $153.3 million seasonal reduction of accounts payable and a $21.1 million net reduction in income taxes payable. These were partially offset by a $28.4 million reduction in inventory.

Cash used in financing activities was $41.3 million for the twenty-six weeks ended July 29, 2000. The primary use of cash was $39.4 million for the purchase of 3.9 million shares of common stock under a program authorized by the Board of Directors on January 7, 2000. As of July 29, 2000, the Company had completed the purchase of the 5.0 million shares authorized by the Board.


TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
PART 1. FINANCIAL INFORMATION

Item 2 - Management's Discussion and Analysis of Financial Condition and Liquidity and Capital Resources (continued)

The Company has a three-year $100 million secured revolving credit facility with Congress Financial Corporation that expires in July 2003 and automatically renews on a year-to-year basis thereafter with the consent of both parties. The Revolving Credit Facility contains certain restrictive provisions, including provisions governing cash dividends and acquisitions, is collateralized by merchandise inventory and contains a minimum net worth covenant. On July 29, 2000, the Company had no outstanding borrowings under the Revolving Credit Facility, and $100 million was available for borrowing.

On August 11, 2000, the Company acquired a majority interest in SecondSpin.com for $5.0 million. In addition, SecondSpin.com can borrow up to $10.0 million from the Company in the form of convertible debt. As of August 11, 2000, SecondSpin.com had borrowed $2.5 million and had an addditional $7.5 million available to borrow.

On September 9, 2000, the Company signed a Definitive Purchase Agreement with Wax Works, Inc. to acquire substantially all of the assets of its Disc Jockey Music stores. The Disc Jockey chain has 113 stores in 34 states. The acquisition is expected to close by October 31, 2000. The Company expects to fund the acquisition from current cash balances.

Capital Resources. On April 22, 1999, the Company acquired by merger Camelot Music Holdings, Inc., ("Camelot") a Delaware corporation, by issuing 1.9 shares of the Company's common stock in exchange for each share of Camelot's outstanding common stock. Upon consummation of the merger, Camelot became a wholly-owned subsidiary of the Company.

The merger was accounted for as a tax-free pooling-of-interests. All financial and per share information for prior periods has been restated to reflect the results of the combined company. During the first twenty-six weeks of 2000, the Company had capital expenditures of $8.1 million.

The Company plans to spend $35.0 million, net of construction allowances, for capital expenditures in fiscal 2000. During the first twenty-six weeks of 2000, the Company opened or relocated 16 stores and closed 43 stores.


TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
PART II - OTHER INFORMATION

Item 4 - Submission of Matters to a Vote of Security Holders

A) An Annual Meeting of Shareholders of Trans World Entertainment Corporation was held on Friday, June 16, 2000.

B) In the case of each individual nominee named below, authority to vote was withheld with respect to the number of shares shown opposite their name in Column 1, and each nominee received the number of votes set opposite their name in Column 2 for election as director of the Corporation.

                                                                               Column 1                Column 2
Names  of Nominees                     Withheld                Votes for
        ------------------       ----------    -----------
        Dean Adler                                  3,095,516          33,026,727
        Michael Solow                       504,048            35,618,195

C) A proposal to amend Trans World Entertainment Corporation's 1990 Stock Option Plan for Non-Employee Directors was approved as follows:

FOR-                                    29,892,284
AGAINST-                             6,176,569
ABSTAIN-                                53,390


TRANS WORLD ENTERTAINMENT CORPORATION AND SUBSIDIARIES
PART II - OTHER INFORMATION

Item 6 - Exhibits and Reports on Form 8-K

(A) Exhibits -

           Exhibit No              Description                                     Page No.
           ----------      ----------------------------       ---------
4.2                Amendment Number 5  to the                    15
                   Loan and Security Agreement

27                 Financial Data Schedule                        N/A
                                   (electronic filing only)

(B) Reports on Form 8-K -

On August 15, 2000, the Company filed a report on Form 8-K announcing that the Board of Directors has adopted a shareholder rights plan, designed to protect Company shareholders from coercive or unfair takeover techniques.

Omitted from this Part II are items which are not applicable or to which the answer is negative to the periods covered.

SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

TRANS WORLD ENTERTAINMENT CORPORATION

September 12, 2000              By:  /s/ ROBERT J. HIGGINS
                             -----------------
                             Robert J. Higgins
                                                 Chairman and Chief Executive Officer
                                                        (Principal Executive Officer)

September 12, 2000              By: /s/ JOHN J. SULLIVAN
                                                                                ----------------
                                                        John J. Sullivan
                                                        Senior Vice President
                                                        and Chief Financial Officer
                                                        (Chief Financial and Accounting Officer)


Exhibit 4.2

As of June 30, 2000

Trans World Entertainment
Corporation
38 Corporate Circle
Albany, New York 12203

Record Town, Inc.
38 Corporate Circle
Albany, New York 12203

Re: Amendment No. 5 to Loan and Security Agreement

Ladies and Gentlemen:

Reference is made to the Loan and Security Agreement, dated July 9, 1997 (the "Loan Agreement"), by and among Congress Financial Corporation ("Lender"), Trans World Entertainment Corporation ("TWE"), Record Town, Inc. ("RTI"), Record Town Minnesota, Inc. ("RT Minnesota"), and Record Town Michigan, Inc. ("RT Michigan"; together with TWE, Record Town and RT Minnesota, each, individually, a "Borrower" and, collectively, "Borrowers"), as amended by Amendment No. 1 to Loan and Security Agreement, dated as of February 17, 1998, Amendment No. 2 to Loan and Security Agreement, dated May 29, 1998, Amendment No. 3 to Loan and Security Agreement, dated as of December 31, 1998, as amended by this Amendment No. 4 to Loan and Security Agreement (this "Amendment "), dated as of the date hereof, together with all other agreements, documents, supplements and instruments now or at any time hereafter executed and/or delivered by Borrowers and Media Logic, Inc. ("MLI"), Trans World Fixture Company, Inc. ("TWFC"), Movies Plus, I nc. ("Movies Plus"), Records and Such, Inc. ("R&S"), Saturday Matinee, Inc. ("SMI"), Trans World Management Company, Inc. ("TW Management"), Trans World New York, LLC ("TW New York LLC") and TWEC.com LLC ("TWEC LLC"; together with MLI, TWFC, Movies Plus, R&S, SMI, TW Management and TW New York LLC, each, individually, a "Guarantor" and, collectively, "Guarantors"), or any other person, with, to or in favor of Lender in connection therewith (all of the foregoing, together with this Amendment and the agreements and instruments delivered hereunder, as the same now exist or may hereafter be amended, modified, supplemented, extended, renewed, restated or replaced, collectively, the "Financing Agreements"). All capitalized terms used herein and not otherwise defined herein shall have the meanings given to them in the Loan Agreement as amended hereby.

Borrowers and Guarantors have requested that Lender enter into certain amendments to the Financing Agreements to (a) reduce the Interest Rate on Eurodollar Rate Loans, (b) revise certain of the terms under which Borrowers are permitted to make certain investments, (c) permit Borrowers to make certain automatic overnight investments of funds credited to the Blocked Accounts that are the subject of the Blocked Account Agreement with LaSalle National Bank , and (d) extend the term of the Financing Agreements. Lender is willing to do so to the extent and subject to the terms and conditions set forth herein.

In addition, Borrowers and Guarantors have informed Lender that Camelot Music Holdings, Inc. ("Camelot"), a wholly owned subsidiary of TWE, and each of the subsidiaries of Camelot have transferred, assigned and sold to Borrowers and Guarantors substantially all of the assets and properties of Camelot and its subsidiaries (the "Camelot Assets" as hereinafter further defined) and Borrowers and Guarantors have requested that Lender consent to such acquisition by Borrowers and Guarantors of the Camelot Assets from Camelot and its subsidiaries. Lender is willing to do so to the extent and subject to the terms and conditions set forth herein.

The parties hereto wish to enter into this Amendment to evidence and effectuate such consents and amendments and certain other agreements relating thereto, in each case subject to the terms and conditions and to the extent set forth herein.

In consideration of the premises and covenants set forth herein and other good and valuable consideration, the receipt and sufficiency of which is hereby acknowledged, the parties hereto agree as follows:

1. Definitions.

(a) Additional Definitions. As used herein or in any of the other Financing Agreements, the following terms shall have the meanings given to them below, and the Loan Agreement shall be deemed and is hereby amended to include, in addition and not in limitation, the following definitions:

(i) "Camelot Assets" shall mean all of the assets and properties that were owned by Camelot or any of the subsidiaries of Camelot before the consummation of the transactions contemplated by the Camelot Purchase Agreements and are or have been owned or acquired by Borrowers or Guarantors at any time after the effectiveness of the transactions contemplated by the Camelot Purchase Agreements, including, without limitation, all Accounts, Inventory, Equipment, Real Property, in each case, wherever located.

(ii) "Camelot Purchase Agreements" shall mean, collectively, all agreements, documents, instruments, bills of sale, assignment and assumption agreement, and other instruments of transaction, and all related agreements, documents and instruments executed, delivered or filed in connection therewith, or otherwise evidencing the sale, transfer or assignment of the Camelot assets by Camelot and its subsidiaries to Borrowers and Guarantors, as the same now exist or may hereafter be amended, modified, supplemented, extended, renewed, restated or replaced.

(iii) "Cash Equivalents" shall mean, at any time, (A) any evidence of Indebtedness with a maturity date of three hundred sixty-five (365) days or less issued or directly and fully guaranteed or insured by the United States of America or any agency or instrumentality thereof; provided, that, the full faith and credit of the United States of America is pledged, directly or indirectly, in support thereof; (B) certificates of deposit or bankers' acceptances with a maturity of three hundred sixty-five (365) days or less of any financial institution that is a member of the Federal Reserve System having combined capital and surplus and undivided profits of not less than $250,000,000; (C) commercial paper (including variable rate demand notes), corporate bonds, notes and medium term notes with a maturity of three hundred sixty-five (365) days or less issued by a corporation (except an Affiliate of Borrower) organized under the laws of any State of the United States of America or the District of Columbia and rated at least A-1 by Standard & Poor's Ratings Service, a division of The McGraw-Hill Companies, Inc. or at least P-1 by Moody's Investors Service, Inc.; (D) repurchase obligations with a term of not more than thirty (30) days for underlying securities of the types described in clause (A) above entered into with any financial institution having combined capital and surplus and undivided profits of not less than $250,000,000; (E) repurchase agreements and reverse repurchase agreements relating to marketable direct obligations issued or unconditionally guaranteed by the United States of America or issued by any governmental agency thereof and backed, directly or indirectly, by the full faith and credit of the United States of America, in each case maturing within three hundred sixty-five (365) days or less from the date of acquisition; provided, that, the terms of such agreements comply with the guidelines set forth in the Federal Financial Agreements of Depository Institutions with Securities Dealers and Others, a s adopted by the Comptroller of the Currency on October 31, 1985; and (F) investments in money market funds and mutual funds which invest substantially all of their assets in securities of the types described in clauses (A) through (E) above.

(iv) "Eurodollar Investment Agreements" shall mean such agreements, documents and instruments that TWE may enter into after the date hereof in connection with the overnight investment of certain funds of Borrowers in Eurodollar deposits to the extent provided in Section 4 hereof, as the same may hereafter exist when executed and delivered or may thereafter be amended, modified, supplemented, extended, renewed, restated or replaced.

(v) "LaSalle" shall mean LaSalle National Bank, a national banking association, and its successors and assigns.

(vi) "LaSalle Blocked Account Agreement" shall mean the Amended and Restated Blocked Account Agreement, dated as of November 10, 1997, among TWE, Lender and LaSalle, as the same now exists or may hereafter be amended, modified, supplemented, extended, renewed, restated or replaced.

(b) Amendments to Definitions.

(i) The reference to the term "Blocked Account Agreement" in the Loan Agreement and the other Financing Agreements shall include, without limitation, the LaSalle Blocked Account Agreement.

(ii) Effective with respect to interest accruing on and after July 1, 2000, all references to the term "Interest Rate" contained in Section 1.31 of the Loan Agreement shall be deemed and each such reference is hereby amended to mean, as to Prime Rate Loans, a rate per annum equal to the Prime Rate and, as to Eurodollar Rate Loans, a rate of one and sixty-five hundredths (1.65%) percent per annum in excess of the Adjusted Eurodollar Rate (based on the Eurodollar Rate applicable for the Interest Period selected by Borrowers or by TWE on behalf of Borrowers as in effect three (3) Business Days after the date of receipt by Lender of the request by Borrowers or by TWE on behalf of Borrowers for such Eurodollar Rate Loans in accordance with the terms hereof, whether such rate is higher or lower than any rate previously quoted to such Borrower); provided, that: the Interest Rate shall be increased to a rate two (2%) percent per annum in excess of the pre-default variable rate as to Prime Rate Loans and to a rate two (2%) percent per annum in excess of the pre-default variable rate as to Eurodollar Rate Loans, at Lender's option, without prior notice, (A) for the period on and after (i) the date of termination or non-renewal hereof and until such time as all non-contingent Obligations are fully and finally paid (notwithstanding entry of any judgment against any Borrower), or (ii) the date of the occurrence of any Event of Default or act, condition or event which with notice or passage of time or both would constitute an Event of Default, and for so long as such Event of Default or other event is continuing and (B) on the Loans at any time outstanding in excess of the amounts available to a Borrower under Section 2 hereof (whether or not such excess(es), arise or are made with or without Lender's knowledge or consent and whether made before or after an Event of Default); provided, further, that Lender will notify Borrower of Lender's implementation of the increased Interest Rate under the preceding proviso and the effective date thereof, which may be retroactive to the date of the event or circumstance under the preceding proviso giving rise to the option to increase such rate.

2. Loans, Investments and Guarantees.

(a) Section 9.10 (b) of the Loan Agreement is hereby deleted and replaced with the following:

"(b) investments in Cash Equivalents and investments in stock or obligations issued in settlement of claims against any non-affiliated person by reason of any bankruptcy case or composition or readjustment of debt or reorganization of any such non-affiliated person that is a debtor of any Borrower; provided, that, unless waived in writing by Lender, Borrowers shall take such actions as are deemed necessary by Lender to perfect its security interest in such Cash Equivalents;"

(b) Section 9.10(f) of the Loan Agreement is hereby amended by deleting clauses (B) and (C) in their entirety and replacing them with the following:

"(B) the aggregate amount of all such investments (whether with respect to Retailing Investments or Retailing Ventures or both) made by Borrowers after June 30, 2000 shall not exceed $50,000,000, (C) Borrowers shall have maintained not less than $25,000,000 of Excess Availability as of the close of business of each day during the period of thirty (30) consecutive days immediately preceding each such investment and after giving effect thereto,"

3. Term Section 12.1(a) of the Loan Agreement is hereby amended by deleting the first two sentences of that Section and replacing them with the following:

"(a) This Agreement and the other Financing Agreements shall become effective as of the date set forth on the first page hereof and shall continue in full force and effect for a term ending on July 8, 2003 (the "Renewal Date"), and from year to year thereafter, unless sooner terminated pursuant to the terms hereof; provided, that, Lender may, at its option, extend the Renewal Date to July 8, 2004 by giving Borrower written notice at least sixty (60) days prior to July 8, 2003. Lender may terminate this Agreement and the other Financing Agreements effective on the Renewal Date or on the anniversary of the Renewal Date in any year by giving to Borrowers or TWE on behalf of Borrowers at least sixty (60) days prior written notice and Borrowers may terminate this Agreement at any time without premium or penalty, including, the payment of any prepayment or early termination fees; provided, that, this Agreement and all other Financing Agreements must be terminated simultaneously."

4. Overnight Investment of Certain Funds.

(a) Notwithstanding anything to the contrary contained in Section 6.3 or
Section 9.10 of the Loan Agreement or the LaSalle Blocked Account Agreement, TWE may, through a bank acceptable to Lender, invest in Eurodollar deposits on an overnight basis, that is, only between the close of business on each Business Day and the opening of business on the next Business Day, those collected funds credited to the LaSalle Blocked Accounts (as defined in the LaSalle Blocked Account Agreement), that have not become immediately available funds in time for remittance to the Payment Account by 11:00 a.m., Chicago, Illinois time (the "Remittance Deadline") on each Business Day; provided, that, (i) Lender shall have received not less than thirty (30) Business Days' prior written notice of the intention of TWE to enter into the Eurodollar Investment Agreements, (ii) Lender shall have received, in form and substance satisfactory to Lender, all Eurodollar Investment Agreements, (iii) Lender shall have received, in form and sub stance satisfactory to Lender, a letter agreement among LaSalle, such Eurodollar deposit bank, TWE and Lender with respect to the LaSalle Blocked Account Agreement and the Eurodollar Investment Agreements providing for, among other things, that all funds so invested on a given Business Day pursuant to the Eurodollar Investment Agreements shall be remitted to the Payment Account on the immediately succeeding Business Day prior to the Remittance Deadline and the acknowledgment of Lender's security interest in and lien on all such funds, (iv) Borrowers shall have obtained or received all consents and approvals required of any Person in connection with the transactions contemplated by the Eurodollar Investment Agreements, and (v) no Event of Default, or event, act or condition which with notice or passage of time or both would constitute and Event of Default, shall exist or have occurred and be continuing.

(b) Upon satisfaction of the conditions set forth in Section 4(a) hereof, TWE shall thereafter be permitted to invest funds in Eurodollar deposits on an overnight basis to the extent set forth in Section 4(a) hereof so long as:
(i) the outstanding amount of all Loans or Letter of Credit Accommodations (after taking into account any credit balances of Borrowers as reflected on the books and records of Lender) shall be zero Dollars (-$0-), and (ii) no Event of Default, or event, act or condition which with notice or passage of time or both would constitute an Event of Default, shall exist or have occurred and be continuing. Without limiting Borrowers' obligation to cease making such investments upon the occurrence or existence of any one or more of the events, acts or conditions described in clause (i) or (ii), Lender may, at any time thereafter, instruct LaSalle and/or such Eurodollar deposit bank to cease arrangements for the investments permitted in Section 4(a) hereof, other than the return to the resp ective Blocked Accounts of the last overnight investment plus interest, gains and profits thereon.

5. Camelot Asset Acquisition.

(a) Notwithstanding anything to the contrary contained in Section 9.9 or
Section 9.10 of the Loan Agreement, Lender consents to the following:

(i) the purchase by certain of the Borrowers and Guarantors of the Camelot Assets from Camelot and its subsidiaries and the sale, transfer and assignment by Camelot and its subsidiaries of the Camelot Assets to such Borrowers and Guarantors pursuant to the Camelot Purchase Agreements;

(ii) the assumption by Borrowers and Guarantors of certain liabilities of the Subsidiaries of Camelot in respect of the Camelot Assets pursuant to the Camelot Purchase Agreements;

(b) the consents contained in Section 5(a) hereof are subject, nevertheless, to the satisfaction of each of the following conditions:

(i) promptly, but in any event within five (5) days after the date hereof, Borrowers and Guarantors shall have delivered true, correct and complete copies to Lender, of all of the Camelot Purchase Agreements, which shall be in form and substance satisfactory to Lender;

(ii) each of the Camelot Purchase Agreements and the transactions contemplated thereunder have been duly authorized, executed and delivered by the respective parties thereto prior to or contemporaneously with the effectiveness thereof;

(iii) Borrowers and Guarantors have acquired all of the right, title and interest in and to the Purchased Assets, free and clear of all liens, claims, charges and encumbrances, except as may be permitted by the Loan Agreement and the other Financing Agreements;

(iv) all actions and proceedings required by the Camelot Purchase Agreements, applicable law or regulation and the transactions contemplated thereby have been duly and validly taken in accordance with the terms thereof, and all required consents thereto under any agreement, document or instrument to which any of Borrowers or Guarantors, or any of Camelot or its subsidiaries, is a party or by which any of its or their properties are bound, and all applicable consents or approvals of governmental authorities, have been obtained;

(v) no court of competent jurisdiction has issued any injunction, restraining order or other order then subsisting which prohibits consummation of the transactions described in the Camelot Purchase Agreements, and no governmental or other action or proceeding has been threatened or commenced seeking any injunction, restraining order or other order which seeks to void or otherwise modify the transactions described in or contemplated by the Camelot Purchase Agreements;

(vi) after giving effect to the purchase by Borrowers and Guarantors of the Camelot Assets from Camelot and its subsidiaries and the sale, transfer and assignment of the Camelot Assets by Camelot and its subsidiaries to Borrowers and Guarantors in accordance with the terms and conditions of the Camelot Purchase Agreements and after giving effect to the transactions contemplated by the Camelot Purchase Agreements, no Event of Default shall exist or have occurred and no event or condition shall have occurred or exist which with notice or passage of time or both would constitute an Event of Default; and

(vii) promptly, but in any event within not less than thirty (30) days after the date hereof, Borrowers and Guarantors shall deliver to Lender, in form and substance satisfactory to Lender, such agreements, documents and instruments as Lender may request to comply with the terms and conditions of the Loan Agreement and the other Financing Agreements and otherwise to continue valid, first priority, perfected security interests in and liens on the Collateral, except for liens permitted under the Financing Agreements, such agreements to include, without limitation, any amendments to the Loan Agreement or to any of the Financing Agreements, UCC financing statements and documents or agreements for filing with the United States Patent and Trademark Office.

(c) Each of Borrowers and Guarantors hereby acknowledges, confirms and agrees that Lender has and shall continue to have a perfected security interest in and lien upon all of the Collateral, including, without limitation, the Camelot Assets, heretofore granted to Lender pursuant to the Financing Agreements to secure the Obligations, as well as any Collateral otherwise granted to or held by Lender.

(d) Each of Borrowers and Guarantors hereby acknowledges, confirms and agrees that the Camelot Assets consisting of Inventory may be treated by Lender as Eligible Inventory for lending purposes under the Financing Agreements so long as the eligibility criteria set forth in the Loan Agreement shall have been satisfied as determined by Lender pursuant to the Financing Agreements, including, without limitation, the following: (i) the delivery by Borrowers' to Lender, at Lender's option, of a written appraisal, in form, scope and methodology, addressed to Lender or upon which Lender is expressly permitted to rely, prepared by an appraiser acceptable to Lender and at Borrowers' expense, with respect to the value of the Camelot Assets, and the preparation and delivery of any such appraisal shall be in addition to, and not in limitation of any requirement to prepare and deliver any other appraisal that may or is otherwise required by the Loan Agreement and the other Financing Agreements, and
(ii) the coope ration of Borrowers with Lender in conducting Lender's due diligence in respect of the Camelot Assets, including, but not limited to, a field examination, site visits, appraisal, and review of books and records in respect thereof, and in no event shall Lender be liable to Borrowers for any determination made by Lender, in good faith, with respect to its consideration of such matters.

6. Amendment Fee. In addition to all other fees, charges, interest and expenses payable by Borrowers to Lender under the Financing Agreements, Borrowers shall pay to Lender a fee for entering into this Amendment in the amount of $150,000, which amount is fully earned and payable as of the date hereof and may, at Lender's option, be charged directly to Borrowers' Loan account maintained by Lender.

7. Representations, Warranties and Covenants. Borrowers and Guarantors represent, warrant and covenant with and to Lender as follows, which representations, warranties and covenants are continuing and shall survive the execution and delivery hereof, the truth and accuracy of, or compliance with each, together with the representations, warranties and covenants in the other Financing Agreements, being a condition of the effectiveness of this Amendment and a continuing condition of the making or providing of any Revolving Loans or Letter of Credit Accommodations by Lender to Borrowers:

(a) This Amendment and each other agreement or instrument to be executed and delivered by each Borrower and Guarantor hereunder have been duly authorized, executed and delivered by all necessary action on the part of each Borrower and Guarantor and, if necessary, their respective stockholders (with respect to any corporation) or members (with respect to any limited liability company), and is in full force and effect as of the date hereof, as the case may be, and the agreements and obligations of each Borrower and Guarantor, as the case may be, contained herein and therein constitute legal, valid and binding obligations of each of such Borrower and/or Guarantor, as the case may be, enforceable against them in accordance with their terms.

(b) Neither the execution and delivery of this Amendment, nor the modifications to the Financing Agreements contemplated by this Amendment (i) shall violate any applicable law or regulation, or any order or decree of any court or any governmental instrumentality in any respect or (ii) does or shall conflict with or result in the breach of, or constitute a default in any respect under, any indenture, or any material mortgage, deed of trust, security agreement, agreement or instrument to which Borrower or any Guarantor is a party or may be bound, or (iii) violate any provision of the organizational documents of Borrower or Guarantors.

(c) All of the representations and warranties set forth in the Loan Agreement as amended hereby, and the other Financing Agreements, are true and correct in all material respects after giving effect to the provisions of this Amendment, except to the extent any such representation or warranty is made as of a specified date, in which case such representation or warranty shall have been true and correct as of such date.

8. Conditions Precedent. The effectiveness of this Amendment and the agreement of Lender to the consents, modifications and amendments set forth in this Amendment are subject to the fulfillment of the following conditions precedent:

(a) Lender shall have received an executed original or executed original counterparts of this Amendment (as the case may be), duly authorized, executed and delivered by the respective party or parties hereto;

(b) each of Borrowers and Guarantors shall deliver, or cause to be delivered, to Lender a true and correct copy of any consent, waiver or approval to or of this Amendment, which any Borrower or Guarantor is required to obtain from any other Person, and such consent, approval or waiver shall be in a form reasonably acceptable to Lender;

(c) all requisite corporate action and proceedings in connection with this Amendment and the documents and instruments to be delivered hereunder shall be in form and substance satisfactory to Lender, and Lender shall have received all information and copies of all documents, including, without limitation, records of requisite corporate action and proceedings which Lender may have reasonably requested in connection therewith, such documents where requested by Lender or its counsel to be certified by appropriate corporate officers or governmental authorities; and

(d) no Event of Default shall exist or have occurred and no event or condition shall have occurred or exist which with notice or passage of time or both would constitute an Event of Default.

9. Effect of this Amendment. This Amendment and the instruments and agreements delivered pursuant hereto constitute the entire agreement of the parties with respect to the subject matter hereof and thereof, and supersede all prior oral or written communications, memoranda, proposals, negotiations, discussions, term sheets and commitments with respect to the subject matter hereof and thereof. Except as expressly amended pursuant hereto, and except for the consents expressly set forth in Consent No. 1 to Loan Agreement, Consent No. 2 to Loan Agreement and Consent No. 3 to Loan Agreement, no other changes or modifications to the Financing Agreements or consents under any provisions thereof are intended or implied, and in all other respects the Financing Agreements are hereby specifically ratified, restated and confirmed by all parties hereto as of the effective date hereof. To the extent of conflict between the terms of this Amendment and the other Financing Agreements, the terms of this Amendment shall cont rol. 10. Further Assurances. Borrowers shall execute and deliver such additional documents and take such additional action as may be reasonably requested by Lender to effectuate the provisions and purposes of this Amendment.

11. Governing Law. The rights and obligations hereunder of each of the parties hereto shall be governed by and interpreted and determined in accordance with the internal laws of the State of New York (without giving effect to principles of conflicts of laws).

12. Binding Effect. This Amendment shall be binding upon and inure to the benefit of each of the parties hereto and their respective successors and assigns.

[REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]

13. Counterparts. This Amendment may be executed in any number of counterparts, but all of such counterparts shall together constitute but one and the same agreement. In making proof of this Amendment, it shall not be necessary to produce or account for more than one counterpart thereof signed by each of the parties hereto.

Please sign in the space provided below and return a counterpart of this Amendment, whereupon this Amendment, as so agreed to and accepted, shall become a binding agreement among Borrowers, Guarantors and Lender.

Very truly yours,

CONGRESS FINANCIAL CORPORATION

By: _________________________________

Title: ________________________________

AGREED TO AND ACCEPTED:

TRANS WORLD ENTERTAINMENT CORPORATION

By:

Title:

RECORD TOWN, INC.

By:

Title:

RECORD TOWN MICHIGAN, INC.

By:

Title:

[SIGNATURES CONTINUE ON NEXT PAGE]

[SIGNATURES CONTINUED FROM PREVIOUS PAGE]

RECORD TOWN MINNESOTA, INC.

By:

Title:

CONSENTED AND AGREED TO:

MEDIA LOGIC, INC.

By:

Title:

TRANS WORLD FIXTURE COMPANY, INC.

By:

Title:

MOVIES PLUS, INC.

By:

Title:

SATURDAY MATINEE, INC.

By:

Title:

RECORDS AND SUCH, INC.

: Title:

[SIGNATURES CONTINUE ON NEXT PAGE]

[SIGNATURES CONTINUED FROM PREVIOUS PAGE]

TRANS WORLD NEW YORK, LLC

By: RECORD TOWN MICHIGAN, INC.,
its sole member

By:

Title:

TRANS WORLD MANAGEMENT COMPANY, INC.

By:

Title:

TWEC.COM LLC

By: TRANS WORLD MANAGEMENT COMPANY, INC.,
its sole member

By:

Title:


ARTICLE 5
THIS SCHEDULE CONTAINS DATA EXTRACTED FROM THE CONSOLIDATED BALANCE SHEETS, AND THE CONSOLIDATED STATEMENTS OF INCOME AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
CIK: 0000795212
NAME: TRANS WORLD ENTERTAINMENT AMOUNT ITEM DESCRIPTION (IN THOUSANDS, EXCEPT PER SHARE DATA) ---------------- -------------------------------------


FISCAL YEAR END FEB 03 2001
PERIOD START APR 30 2000
PERIOD END JUL 29 2000
PERIOD TYPE 3 MOS
CASH 106,044
SECURITIES 0
RECEIVABLES 0
ALLOWANCES 0
INVENTORY 408,936
CURRENT ASSETS 525,984
PP&E 288,484
DEPRECIATION 153,663
TOTAL ASSETS 745,089
CURRENT LIABILITIES 239,087
BONDS 0
PREFERRED MANDATORY 0
PREFERRED 0
COMMON 536
OTHER SE 470,693
TOTAL LIABILITY AND EQUITY 745,089
SALES 595,626
TOTAL REVENUES 595,626
CGS 380,785
TOTAL COSTS 380,767
OTHER EXPENSES 191,755
LOSS PROVISION 0
INTEREST EXPENSE (1,952)
INCOME PRETAX 25,038
INCOME TAX 9,389
INCOME CONTINUING 9,389
DISCONTINUED 0
EXTRAORDINARY 0
CHANGES 0
NET INCOME 15,649
EPS BASIC .32
EPS DILUTED .31