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

                                    FORM 10-K

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

                    FOR THE FISCAL YEAR ENDED MARCH 31, 2004

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

         For the transition period from _____________to______________ .

                        COMMISSION FILE NUMBER 333-48221

                           NEBRASKA BOOK COMPANY, INC.
             (Exact name of registrant as specified in our charter)

               KANSAS                                            47-0549819
(State or other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                               Identification No.)

                             4700 SOUTH 19TH STREET
                             LINCOLN, NE 68501-0529
                    (Address of Principal executive offices)

                     (402) 421-7300 (Registrant's telephone
                          number, including area code)

        Securities registered pursuant to Section 12(b) of the Act: NONE
        Securities registered pursuant to Section 12(g) of the Act: NONE

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

    Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K (ss.229.405 of this chapter) is not contained herein, and
will not be contained, to the best of registrant's knowledge, in definitive
proxy or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. [X]

    Indicate by check mark whether the registrant is an accelerated  filer (as
defined in Rule 12b-2 of the Act).  Yes [  ]  NO [X]

    MARKET VALUE OF THE REGISTRANT'S VOTING STOCK HELD BY NON-AFFILIATES OF THE
REGISTRANT - NOT APPLICABLE AS REGISTRANT'S STOCK IS NOT PUBLICLY TRADED.

    THERE WERE 100 SHARES OF COMMON STOCK OUTSTANDING AS OF JUNE 25, 2004.

                    DOCUMENTS INCORPORATED BY REFERENCE: NONE

                            Total Number of Pages: 99

                             Exhibit Index: PAGE 94

                                        1
<PAGE>
                                    TABLE OF CONTENTS


PART I:

Item 1     Business............................................................3
Item 2     Properties.........................................................11
Item 3     Legal Proceedings..................................................14
Item 4     Submission of Matters to a Vote of Security Holders................14

PART II:

Item 5     Market for Registrant's Common Equity and Related
             Stockholder Matters..............................................15
Item 6     Selected Financial Data............................................15
Item 7     Management's Discussion and Analysis of Financial Condition and
             Results of Operations............................................17
Item 7A    Quantitative and Qualitative Disclosures about Market Risk.........31
Item 8     Financial Statements and Supplementary Data........................32
Item 9     Changes in and Disagreements with Accountants on Accounting and
             Financial Disclosure.............................................73
Item 9A    Controls and Procedures............................................73

PART III:

Item 10     Directors and Executive Officers of the Registrant................74
Item 11     Executive Compensation............................................76
Item 12     Security Ownership of Certain Beneficial Owners and Management
              and Related Stockholder Matters.................................81
Item 13     Certain Relationships and Related Transactions....................82
Item 14     Principal Accountant Fees and Services............................83

PART IV:

Item 15     Exhibits, Financial Statement Schedules, and Reports on Form 8-K..84
Signatures....................................................................90
Supplemental Information to be Furnished......................................91
Financial Statement Schedule II - Valuation and Qualifying Accounts...........92
Exhibit Index.................................................................94

                                       2
<PAGE>

                                     PART I.

                                ITEM 1. BUSINESS.

    References in this Annual Report on Form 10-K to the "Company" refer to
Nebraska Book Company, Inc., the term "NBC" refers to our parent company, NBC
Acquisition Corp., and the terms "we," "our," "ours," and "us" refer
collectively to the Company and its subsidiaries, except where otherwise
indicated.

    The Company is a wholly-owned subsidiary of NBC. NBC was formed for the
purpose of acquiring all of the outstanding capital stock of the Company,
effective September 1, 1995. NBC did not have substantive operations prior to
the acquisition of the Company and was acquired by affiliates of Haas Wheat &
Partners, L.P. ("HWP") in February, 1998. Effective July 1, 2002, our distance
learning division was separately incorporated under the laws of the State of
Delaware as Specialty Books, Inc., a wholly-owned subsidiary of ours ("Specialty
Books").

    On August 2, 2002, HWH Capital Partners, L.P. and HWH Cornhusker Partners,
L.P., affiliates of HWP, along with certain other stockholders of NBC
(collectively with HWP, the "Sellers"), sold approximately 33% of the issued and
outstanding shares of NBC to certain funds affiliated with Weston Presidio
(Weston Presidio Capital III, L.P., Weston Presidio Capital IV, L.P., WPC
Entrepreneur Fund, L.P., and WPC Entrepreneur Fund II, L.P.). HWP retained a
controlling interest in NBC after the sale. This sale is referred to as the
"Weston Presidio Transaction." Under the terms of a buy-sell agreement entered
into in connection with this sale, Weston Presidio could have required that the
Sellers repurchase Weston Presidio's shares of NBC at a price as defined in the
buy-sell agreement, unless a majority of the Sellers elected, in the
alternative, to sell to Weston Presidio their remaining shares of NBC at a price
as defined in the buy-sell agreement.

    On March 4, 2004, Weston Presidio gained controlling interest in NBC, and
hence in us, through (i) the formation of two new corporations, NBC Holdings
Corp. and New NBC Acquisition Corp.; (ii) a $28.2 million equity investment by
Weston Presidio in NBC Holdings Corp., funds for which were ultimately paid to
NBC in the form of a capital contribution; (iii) Weston Presidio's purchase of
36,455 shares of NBC's common stock directly from its holders; (iv) the
cancellation of 870,285 shares of NBC's common stock upon payment by NBC of
merger consideration of $180.4 million to the shareholders of record for such
shares; (v) the exchange of 397,711 shares of NBC's common stock for 512,799
shares of New NBC Acquisition Corp. capital stock in the merger of the two
entities with NBC as the surviving entity; and (vi) the exchange of 512,799
shares of NBC's common stock by Weston Presidio and current and former members
of management for a like number of shares of NBC Holdings Corp. capital stock.
Payment of the $180.4 million of merger consideration was funded through
proceeds from the $28.2 million capital contribution, available cash, and
proceeds from $405.0 million in new debt financing, of which $261.0 million was
utilized by NBC and the Company to retire certain debt instruments outstanding
at March 4, 2004 or to place funds in escrow for untendered debt instruments
called for redemption on March 4, 2004 and redeemed on April 3, 2004. We
declared and paid dividends to NBC of $184.3 million to help finance this
transaction. There were 549,254 shares of NBC's common stock outstanding at
March 31, 2004, of which 532,436 shares were owned by Weston Presidio (495,981
shares through NBC Holdings Corp.) and the remainder were owned by current and
former members of management through NBC Holdings Corp. For ease of
presentation, financial information presented in the Annual Report on Form 10-K
reflects this transaction as if it had occurred on March 1, 2004. We have
determined that no material transactions occurred during the period from March
1, 2004 through March 4, 2004. As a result of this transaction, financial
information for periods ending prior to March 1, 2004 is presented as the
"Predecessor," while financial information for periods after March 1, 2004 is
presented as the "Successor." Throughout this Annual Report, we generally refer
to all of the steps comprising this transaction as the "March 4, 2004
Transaction."

    On April 27, 2004, we filed a Registration Statement on Form S-4 with the
Securities and Exchange Commission for purposes of registering debt securities
to be issued in exchange for the Senior Subordinated Notes arising out of the
March 4, 2004 Transaction. The Securities and Exchange Commission declared such
Registration Statement effective on May 7, 2004. All notes were tendered in the
offer to exchange that was completed on June 8, 2004.

GENERAL

    We are one of the largest wholesale distributors of used college textbooks
in North America, offering over 100,000 textbook titles and selling more than
7.6 million books annually primarily to campuses located in the United States.
In addition, as of March 31, 2004, we operate 113 bookstores on or adjacent to
college campuses through which we sell a variety of new and used textbooks and
general merchandise. We are also a leading provider of distance education
materials to students in nontraditional courses, which include correspondence
and corporate education courses. Furthermore, we provide the college bookstore
industry with a variety of services including proprietary information systems,

                                       3
<PAGE>

in-store promotions, buying programs, and marketing services. With origins
dating to 1915 as a single bookstore operation, we have built a consistent
reputation for excellence in order fulfillment, shipping performance and
customer service.

    We entered the wholesale used textbook market following World War II, when
the supply of new textbooks could not meet the demand created by the return of
ex-GI students. In 1964, we became a national, rather than regional, wholesaler
of used textbooks as a result of our purchase of The College Book Company of
California. During the 1970's we continued our focus on the wholesale business.
However, realizing the synergies that exist between wholesale operations and
college bookstore operations, in the 1980's we expanded our efforts in the
college bookstore market under a revised strategy. Under this strategy we
operate bookstores on or near larger campuses, typically where the
institution-owned college bookstore is contract-managed by a competitor or where
we do not have a significant wholesale presence. Today, we service the college
bookstore industry through our Textbook, Bookstore and Complementary Services
Divisions.

    TEXTBOOK DIVISION. We are one of the largest wholesale distributors of used
college textbooks in North America. Our Textbook Division consists primarily of
selling used textbooks to college bookstores, buying them back from students or
college bookstores at the end of each school semester and then reselling them to
college bookstores. We purchase used textbooks from and resell them to college
bookstores at many of the nation's largest college campuses, including:
University of Texas; University of Southern California; Indiana University; San
Diego State University; University of Washington; and University of Minnesota.
Historically, Textbook Division sales have been determined primarily by the
amount of used textbooks that we could purchase. This occurs because the demand
for used textbooks has consistently outpaced supply. Our strong relationships
with the management of non contract-managed college bookstores nationwide have
provided important access to valuable market information regarding the
campus-by-campus supply and demand of textbooks, as well as an ability to
procure large quantities of a wide variety of textbooks. We provide an
internally-developed BUYER'S GUIDE to our Textbook Division customers. This
guide lists details such as author, new copy retail price, and our repurchase
price for over 47,000 textbook titles.

    BOOKSTORE DIVISION. College bookstores are the primary outlets for sales of
new and used textbooks to students. As of March 31, 2004, we operated 113
college bookstores on or adjacent to college campuses. Of these 113 bookstores,
19 were leased from the educational institution that they served. Our college
bookstores are located at some of the nation's largest college campuses
including: University of Nebraska; University of Michigan; University of
Maryland; Arizona State University; Pennsylvania State University; University of
Kansas; Michigan State University; University of California - Berkeley; Texas
A&M University; University of Florida; and University of Tennessee. In addition
to generating profits, our Bookstore Division provides an exclusive source of
used textbooks for sale across our wholesale distribution network.

    COMPLEMENTARY SERVICES DIVISION. With our acquisition of Specialty Books in
May 1997, we entered the distance education market, which consists of providing
education materials to students in nontraditional college and other courses
(such as correspondence courses, continuing and corporate education courses and
courses offered through electronic media such as the Internet). We believe the
fragmented distance education market represents an opportunity for us to
leverage our order fulfillment and distribution expertise in a rapidly growing
sector.

    Other services offered to college bookstores include the sale of computer
hardware and software, such as our turnkey bookstore management software, and
related maintenance contracts. We have an installed base of over 220 college
bookstore locations for our textbook management control systems, and we have
installed our proprietary total store management system at almost 660 college
bookstore locations. In total, including our own bookstores, almost 880 college
bookstore locations utilize our software products. We have a leading E-commerce
platform for college bookstores with over 530 stores licensing the technology
via CampusHub. We also provide the college bookstore industry with buying
programs and marketing and store design services.

    On July 1, 2003, we acquired all of the outstanding shares of common stock
of TheCampusHub.com, Inc. ("CampusHub"), an entity affiliated with us through
common ownership. CampusHub is no longer separately incorporated and is instead
accounted for as a division within our Complementary Services Division segment.
Each share of TheCampusHub.com, Inc. common stock issued and outstanding was
converted into shares of NBC Acquisition Corp. Class A Common Stock, resulting
in the issuance of 39,905 shares of NBC Acquisition Corp. Class A Common Stock.
CampusHub provides college bookstores with a way to sell in-store inventory and
virtual brand name merchandise over the Internet utilizing technology originally
developed by us.

    In January 1998, we acquired Connect 2 One (formerly Collegiate Stores
Corporation), a centralized buying service for 610 college bookstores across the
United States. Through the enhanced purchasing power of such a large group of
bookstores, participating bookstores are able to purchase certain general
merchandise at lower prices than those that would be paid by the stores
individually. Bookstores participating in Connect 2 One's ("C2O") programs also
provide us with another potential source of used textbooks.

                                       4
<PAGE>

    We also provide a consulting and store design program to assist college
bookstores in store presentation and layout. During fiscal 2002, we introduced a
marketing services program to leverage our distribution channels. Our marketing
services offered by us enable national vendors to reach college students through
in-store kiosks, prepackaged freshman mailers, coupon books, e-mail promotions
and in-store displays.

INDUSTRY SEGMENT FINANCIAL INFORMATION

    Revenue, operating profit or loss, and identifiable assets attributable to
each of our industry segments are disclosed in the notes to the consolidated
financial statements presented in Item 8, "Financial Statements and
Supplementary Data" of our Annual Report on Form 10-K. We make our periodic and
current reports available, free of charge, through www.nebook.com as soon as
reasonably practicable after such material is electronically filed with the
Securities and Exchange Commission. Information contained on our web site is not
a part of this Annual Report on Form 10-K.

BUSINESS STRATEGY

    Our objective is to strengthen our position as a leading provider of
products and services to the college bookstore market, thereby increasing
revenue and cash flow. In order to accomplish our goal, we intend to pursue the
following strategies:

    ENHANCE GROWTH IN THE TEXTBOOK DIVISION. We expect the Textbook Division to
continue to be a primary contributor of revenues and cash flows, primarily as a
result of an expected increase in college enrollments and increased utilization
of used textbooks, as well as through the expansion of our own Bookstore
Division. Additionally, our enhanced commission structure rewards customers who
make a long-term commitment to supplying us with a large portion of their
textbooks. Finally, we are strengthening our marketing campaign to increase
student awareness of the benefits of buying and selling used textbooks.

    CAPITALIZE ON COLLEGE BOOKSTORE OPPORTUNITIES. We intend to increase
revenues for our Bookstore Division by acquiring, opening or contract-managing
additional bookstores at selected college campuses and offering additional
specialty products and services at our existing bookstores. We have recently
created and filled the position of Vice President of Contract Management with
the intent of more actively pursuing contract-management relationships at
selected college campuses. We also intend to increase same-store sales growth
through a more coordinated effort to implement best practices across our entire
bookstore network. Finally, we believe there are opportunities to improve cash
flow at our college bookstores by reducing certain selling, general and
administrative expenses.

    CONTINUE TO SERVICE THE DISTANCE EDUCATION MARKET. We have been informed by
Specialty Books' largest customer that it intends to discontinue the use of
Specialty Books' services for delivery of educational materials during fiscal
2005. However, we expect Specialty Books' revenues, after adjusting for the loss
of this customer, to continue to grow as the distance education market continues
to expand due to the increased popularity of correspondence courses, continuing
and corporate education courses and courses offered through electronic media
such as the Internet.

    INCREASED MARKET PENETRATION THROUGH TECHNOLOGY. We intend to continue
generating incremental revenue through the sale of our turnkey bookstore
management software. The installation of such software, along with E-commerce
technology offered through CampusHub, a division within the Complementary
Services Division, also increases the channels through which we can access the
college and university market.

    EXPANSION OF MARKETING SERVICES PROGRAM. It is very difficult for
traditional vendors to access the highly fragmented college and university
market in an efficient manner. Our marketing services program provides vendors
with efficient access to the college and university market through our
distribution channels. We intend to expand this program by establishing
arrangements with major national vendors.

INDUSTRY OVERVIEW

    Based on recent industry trade data from the National Association of College
Stores, the college bookstore industry remains strong, with over 5,000 college
stores generating annual sales of approximately $11.1 billion to college
students and other consumers in North America. Sales of textbooks and other
education materials used for classroom instruction comprise approximately
two-thirds of that amount. We expect this market will continue to grow as a
result of anticipated increases in enrollment at U.S. colleges attributable to
the children of the baby boom generation entering the college population.

                                       5
<PAGE>

    WHOLESALE TEXTBOOK MARKET. We believe that used textbooks will continue to
be attractive to both students and college bookstores. Used textbooks provide
students with a lower-cost alternative to new textbooks and bookstores typically
achieve higher margins through the sale of used rather than new textbooks.

    The pricing pattern of textbook publishing accounts for a large part of the
growth of the used book market. Because of copyright restrictions, each new
textbook is produced by only one publisher, which is free to set the new copy
retail price and discount terms to bookstores. Publishers generally offer new
textbooks at prices that enable college bookstores to achieve a gross margin of
23.0% to 25.0% on new textbooks. Historically, the high retail costs of new
textbooks and the higher margins achieved by bookstores on the sale of used
textbooks (approximately 33.0%) have encouraged the growth of the market for
used textbooks.

    The used textbook cycle begins with new textbook publishers, who purposely
plan obsolescence into the publication of new textbooks. Generally, new editions
of textbooks are produced every two to four years. In the first year of a new
edition, there are few used copies of a new edition available. In the second and
third years, used textbooks become increasingly available. Simultaneously,
publishers begin to plan an updated edition. In years four and beyond, at the
end of the average life cycle of a particular edition, as publishers cut back on
original production, used textbooks generally represent a majority (in unit
terms) of the particular edition in use. While the length of the cycle varies by
title (and sometimes is indefinite, as certain titles are never updated), the
basic supply/demand progression remains fairly consistent.

    College bookstores begin to place orders with used textbook wholesalers once
professors determine which books will be required for their upcoming courses,
usually by the end of May for the fall semester and the end of November for the
spring semester. Bookstore operators must first determine their allocation
between new and used copies for a particular title but, in most cases, they will
order an ample supply of used books because: (i) used book demand from students
is typically strong and consistent; (ii) many operators only have access to a
limited supply from wholesalers and believe that not having used book
alternatives could create considerable frustration among students and with the
college administration; (iii) bookstore operators earn higher margins on used
books than on new books; and (iv) both new and used books are sold with return
privileges, eliminating any overstock risk (excluding freight charges) to the
college bookstore.

    New textbook ordering usually begins in June, at which time the store
operator augments its expected used book supply by ordering new books. By this
time, publishers typically will have just implemented their annual price
increases. These regular price increases allow us and our competitors to buy
used textbooks based on old list prices (in May) and to almost simultaneously
sell them based on new higher prices, thereby creating an immediate margin
increase.

    While price is an important factor in the store operator's purchasing
decision, available supply, as well as service, usually determine with which
used textbook wholesaler a college bookstore will develop a strong relationship.
Used textbook wholesalers that are able to significantly service a college
bookstore account typically receive preferential treatment from store operators,
both in selling and in buying used textbooks. Pure exclusive supply arrangements
in our market are rare. However, in the past five to six years, we have been
marketing our exclusive supply program to the industry. This program has grown
to approximately 280 participating bookstores at the end of fiscal 2004. We also
introduced the NBC Advantage program in fiscal 2001. This program rewards
customers who make a long-term commitment to supplying us with a large portion
of their books. At the end of fiscal 2004, approximately 530 bookstores were
participating in this program, approximately 260 of which were also
participating in the exclusive program. Since we are usually able to sell the
vast majority of the used textbooks we are able to purchase, our ability to
obtain sufficient supply is a critical factor in our success.

    COLLEGE BOOKSTORE MARKET. College stores generally fall into three
categories: (i) INSTITUTIONAL -- stores that are primarily owned and operated by
institutions of higher learning (represents approximately 56.0% of the U.S.
market according to the National Association of College Stores); (ii)
CONTRACT-MANAGED -- stores owned by institutions of higher learning and managed
by outside, private companies, typically found on-campus (represents
approximately 28.0% of the U.S. market according to the National Association of
College Stores); and (iii) INDEPENDENT STORES -- privately owned and operated
stores, generally located off campus (represents approximately 16.0% of the U.S.
market according to the National Association of College Stores). In general, the
"captive" portion of the college bookstore market includes those
contract-managed stores that sell their used textbooks to affiliated companies,
and institutional and independent stores to the extent that such used textbooks
are repurchased from students and are retained by the bookstore for resale
without involving a wholesaler.

    We believe that sales at our college bookstores will continue to grow as a
result of increased enrollment at colleges and due to the increasing number of
products and services offered in these bookstores, including E-commerce
capabilities provided through CampusHub, a division within our Complementary
Services Division.

                                       6
<PAGE>

PRODUCTS AND SERVICES

    TEXTBOOK DIVISION.  Our Textbook Division is engaged in the procurement and
redistribution of textbooks on college campuses primarily across the United
States.

    We also publish the BUYER'S GUIDE, which lists over 47,000 textbooks
according to author, title, new copy retail price, and our repurchase price. The
BUYER'S GUIDE is an important part of our inventory control and book procurement
system. We update and reprint the BUYER'S GUIDE nine times each year and make it
available in both print and various electronic formats, including on all of our
proprietary information systems. A staff of dedicated professionals gathers
information from all over the country in order to make the BUYER'S GUIDE into
what we believe to be the most comprehensive and up-to-date pricing and buying
aid for college bookstores. We also maintain a database of almost 172,000 titles
in order to better serve our customers.

    BOOKSTORE DIVISION. As of March 31, 2004, we operated 113 college bookstores
on or adjacent to college campuses. These bookstores sell a wide variety of used
and new textbooks, general books and assorted general merchandise, including
apparel, sundries and gift items. Over the past three years, revenues of our
bookstores from activities other than used and new textbook sales have been
between 20.6% and 23.4% of total revenues. We have been, and intend to continue,
selectively expanding our product offerings at our bookstores in order to
increase sales and profitability. We have also installed software providing
E-commerce capabilities in all of our own bookstores, thereby allowing our
bookstores to further expand product offerings and compete with other online
textbook sellers.

    COMPLEMENTARY SERVICES DIVISION. Through Specialty Books, we have access to
the market for distance education products and services. Currently, we provide
students at approximately 60 colleges with textbooks and materials for use in
distance education courses, and we are a leading provider of textbooks to
nontraditional programs and students such as correspondence or corporate
education students. We believe the fragmented distance education market
represents an opportunity for us to leverage our fulfillment and distribution
expertise in a rapidly growing sector. Beyond textbooks, we offer services and
specialty course materials to distance education students including videotape
duplication and shipping; shipping of specialty, non-textbook course materials;
and a sales and ordering function. Students can order distance education
materials from us over the Internet. Over the past three years, revenues of
Specialty Books have been between 74.9% and 84.1% of total Complementary
Services Division revenues. However, we have been informed by Specialty Books'
largest customer, who accounted for more than 50.0% of Specialty Books' fiscal
2004 revenues, that it intends to discontinue the use of Specialty Books'
services for delivery of educational materials during fiscal 2005. After
adjusting for the expected reduction in revenues from this customer, we believe
we can continue to increase distance education revenues over the next several
years.

    Other services offered to college bookstores include services related to our
turnkey bookstore management software, the sale of other software and hardware,
and the related maintenance contracts. These services generate revenue and
assist us in gaining access to new sources of used textbooks. We have an
installed base of over 220 college bookstore locations for our textbook
management control systems, and we have installed our proprietary total store
management system at almost 660 college bookstore locations. In total, including
our own bookstores, almost 880 college bookstore locations utilize our software
products. In addition, we have developed software for E-commerce capabilities.
These software products allow college bookstores to launch their own E-commerce
site and effectively compete against other online textbook sellers by offering
textbooks and both traditional and non-traditional store merchandise online.
Presently there are over 530 stores licensing our E-commerce technology via
CampusHub.

    Through C2O, we are able to offer a variety of products and services to
participating college bookstores. C2O negotiates apparel and general merchandise
discounts and develops and executes marketing programs for its membership. As a
centralized buying service for 610 participating college bookstores including
our own bookstores, C2O has evolved into a buying group with substantial
purchasing power. Other C2O marketing services include a freight savings
program, a check authorization program, and retail display allowances for
magazine displays. Additionally, a staff of experienced C2O professionals
consult with the management of bookstores. Services offered include strategic
planning, store review, merchandise planning and help with other operational
aspects of the business. While consulting has historically represented a
relatively small component of C2O's business, it is nonetheless strategically
important to the ongoing success of this aspect of our business.

    We also provide a consulting and store design program to assist college
bookstores in store presentation and layout. Through our newly-introduced
marketing services program, we are able to leverage our distribution channels.
Marketing services offered by us enable national vendors to reach college
students through in-store kiosks, prepackaged freshman mailers, coupon books,
e-mail promotions and in-store displays.

                                       7
<PAGE>

WHOLESALE PROCUREMENT AND DISTRIBUTION

    Historically, because the demand for used textbooks has consistently
exceeded supply, our sales have been primarily determined by the amount of used
textbooks that we can purchase. We believe that, on average, we are able to
fulfill approximately 20% to 25% of our demand. As a result, our success has
depended primarily on our inventory procurement, and we continue to focus our
efforts on obtaining inventory. In order to ensure our ability to both obtain
and redistribute inventory, our Textbook Division strategy has emphasized
establishing and maintaining strong customer and supplier relationships with
college bookstores (primarily, independent and institutional college bookstores)
through our employee account representatives. These 33 account representatives
(as of March 31, 2004) are responsible for procuring used textbooks from
students, marketing our services on campus, purchasing overstock textbooks from
bookstores and securing leads for sale of our systems products. We have been
able to maintain a competitive edge by providing superior service, made possible
primarily through the development and maintenance of ready access to inventory,
information and supply. Other components of the Textbook Division strategy and
its implementation include: (i) selectively paying a marginal premium relative
to competitors to entice students to sell back more books to us; (ii) gaining
access to competitive campuses (where the campus bookstore is contract-managed
by a competitor) by opening off-campus, company-owned college bookstores; (iii)
using technology to gain efficiencies and to improve customer service; (iv)
maintaining a knowledgeable and experienced sales force that is customer-service
oriented; (v) providing working capital flexibility for bookstores making
substantial purchases; and (vi) establishing long-term supply arrangements by
rewarding customers who make a long-term commitment to supplying us with a large
portion of their books.

    The two major used textbook purchasing seasons are at the end of each
academic semester, May and December. Although we make book purchases during
other periods, the inventory purchased in May, before publishers announce their
price increases in June and July, allows us to purchase inventory based on the
lower retail prices of the previous year. The combination of this purchasing
cycle and the fact that we are able to sell our inventory in relation to retail
prices for the following year permits us to realize additional gross profit. We
advance cash to our representatives during these two periods, and the
representatives in turn buy books directly from students, generally through the
on-campus bookstore.

    After we purchase the books, we arrange for shipment to one of our two
warehouses (Nebraska and California) via common carrier. At the warehouse, we
refurbish damaged books and categorize and shelf all other books in a timely
manner, and enter them into our on-line inventory system. These two locations
function as one facility allowing customers to access inventory at both
locations.

    Customers place orders by phone, mail, fax or other electronic method. Upon
receiving an order, we remove the books from available inventory and hold them
for future shipping. Customers may return books within 60 days after the start
of classes if a written request is enclosed. Returns currently average
approximately 20.9% of sales and generally are attributable to course
cancellations or overstocking. The majority of returns are textbooks that we are
able to resell for the next semester.

BOOKSTORE DIVISION

    An important aspect of our business strategy is a program designed to reach
new customers through the opening or acquisition of bookstores adjacent to
college campuses or the contract-management of stores on campus. In addition to
generating sales of new and used textbooks and general merchandise, these
outlets enhance our Textbook Division by increasing the inventory of used books
purchased from the campus.

    A desirable campus for a company-operated college bookstore is one on which
we do not currently buy or sell used textbooks either because a competitor
contract-manages the college's bookstore or the college bookstore does not have
a strong relationship with us. We generally will not open a location on a campus
where we already have a strong relationship with the college bookstore because
some college bookstores may view having a competing location as a conflict of
interest.

    We tailor each of our own bookstores to fit the needs and lifestyles of the
campus on which it is located. Individual bookstore managers are given
significant planning and managing responsibilities, including, hiring employees,
controlling cash and inventory, and purchasing and merchandising product. We
have staff specialists to assist individual bookstore managers in such areas as
store planning, merchandise layout and inventory control.

    As of March 31, 2004 we operated 113 college bookstores nationwide, having
expanded from 65 bookstores in fiscal 2000. During fiscal 2004 we purchased, or
entered into contracts to manage, nine bookstores located in Wayne, Nebraska;
Huntington, West Virginia; Mesa, Arizona; Phoenix, Arizona; Johnson City,
Tennessee; Toledo, Ohio; and three locations in East Lansing, Michigan. We
closed bookstores located in Chadron, Nebraska; Wayne, Nebraska; Columbia, South
Carolina; Northridge, California; and Tempe, Arizona during fiscal 2004.

                                       8
<PAGE>

    The table below highlights certain information regarding our bookstores
added and closed through March 31, 2004.

                Bookstores                                         Approximate
                 Open at   Bookstores   Bookstores    Bookstores      Total
                Beginning     Added       Closed      at End of      Square
                of Fiscal    During       During       Fiscal        Footage
   Fiscal Year    Year     Fiscal Year Fiscal Year(1)    Year     (in thousands)
   -----------  ---------  ----------- --------------  --------   --------------

       2000         65         35           2             98          733
       2001         98          4           0            102          740
       2002        102         10           4            108          797
       2003        108          4           3            109          798
       2004        109          9           5            113          847

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

(1) In fiscal 2000, the property lease at one bookstore location expired and was
    not renewed by us and one Triro, Inc. bookstore location which did not meet
    our expansion criteria described below was closed. In fiscal 2002, the
    property leases at two bookstore locations expired and were not renewed by
    us and two bookstore locations in Austin, Texas were sold to a large
    Textbook Division customer. In fiscal 2003, the property leases at three
    bookstore locations expired and were not renewed by us. In fiscal 2004, five
    bookstores were closed, as either the lease expired, the contract-managed
    relationship was not renewed, or an agreement was reached with the landlord
    to terminate the lease.

    We plan to continue increasing the number of bookstores in operation. The
bookstore expansion plan will focus on campuses where we do not already have a
strong relationship with the on-campus bookstore. In determining to open a
bookstore, we look at several criteria: (i) a large enough market to justify our
efforts (typically this means a campus of at least 6,000 students); (ii) a site
in close proximity to campus with adequate parking and accessibility; (iii) the
potential of the bookstore to have a broad product mix (larger bookstores are
more attractive than smaller bookstores because a full line of general
merchandise can be offered in addition to textbooks); (iv) the availability of
top-quality management; and (v) certain other factors, including leasehold
improvement opportunities and personnel costs. We also plan to pursue
opportunities to contract-manage additional stores. In determining to pursue
opportunities to contract-manage a campus bookstore, we look at: (i) the size of
the market; (ii) the competitive status of the market; (iii) the availability of
top quality management; and (iv) certain other factors, including personnel
costs.

    Our bookstores have an average size of 7,500 square feet but range in size
from 400 to 50,000 square feet. We estimate that new bookstore leasehold
improvements, furniture and fixtures, and automation with PRISM cost
approximately $100,000 per bookstore, after giving effect to construction
allowances.

MANAGEMENT INFORMATION SYSTEMS

    We believe that we can enhance efficiency, profitability and competitiveness
through investments in technology. Our MIS operations process order entry,
control inventory, generate purchase orders and customer invoices, generate
various sales reports, and process and retrieve textbook information. All our
bookstores operate with IBM RS/6000's. At the center of our MIS operations are
our self-developed, proprietary software programs such as PRISM, our whole store
management system, and PC-Text, our textbook management and inventory control
system. This software is maintained and continuously enhanced by an experienced
team of development and design professionals.

    In addition, we have developed software for E-commerce capabilities. These
software products allow college bookstores to launch their own E-commerce site
and effectively compete against other online textbook sellers by offering
textbooks and both traditional and non-traditional store merchandise online.

    None of our proprietary software programs are copyrighted, although we do
have registered trademarks for certain names. In addition to using our software
programs for our own management and inventory control, we license the use of our
software programs to bookstores. Our software programs enhance the efficiency
and cost-effectiveness of our operations, and their use by bookstores that are
our customers or suppliers tends to solidify the relationship between us and
such customers or suppliers, resulting in increased sales or supplies for us.

                                       9
<PAGE>

    MIS operations consist of four operating units: (i) the mainframe unit,
which develops and supports all systems utilized in our warehouses and corporate
offices; (ii) a system sales unit, which markets our college store management
systems to colleges; (iii) the College Bookstore Management Systems ("CBMS"),
which develops and supports the systems that are sold to bookstores; and (iv)
CampusHub, which develops and supports software for E-commerce.

    We conduct training courses for all systems users at our headquarters in
Lincoln, Nebraska. Classes are small and provide hands on demonstrations of the
various systems. Printed reference manuals and training materials also accompany
each system. The customer support unit of CBMS is staffed with approximately 50
experienced personnel. Personnel are available 24 hours a day to answer
questions on a toll-free number.

CUSTOMERS

    We sell our products and services to college bookstores throughout the
United States, Canada and Puerto Rico for ultimate use by the students of the
respective colleges. Our 25 largest Textbook Division customers accounted for
approximately 5.4% of our fiscal 2004 consolidated revenues. No single Textbook
Division customer accounted for more than 1.0% of our fiscal 2004 consolidated
revenues.

    Our Textbook Division purchases from and resells used textbooks to many of
the nation's largest college campuses including: University of Texas; University
of Southern California; Indiana University; San Diego State University;
University of Washington; and University of Minnesota.

    Our college bookstores are located on many of the nation's largest college
campuses including: University of Nebraska; University of Michigan; University
of Maryland; Arizona State University; Pennsylvania State University; University
of Kansas; Michigan State University; University of California - Berkeley; Texas
A&M University; University of Florida; and University of Tennessee.

    Our distance education program is, among other things, a primary supplier of
textbooks and educational material to students enrolled in on-line courses
offered through one institution. That institution accounted for greater than
50.0% of total revenues in the distance education program. However, we have been
informed by this institution that it intends to discontinue the use of our
services for delivery of educational materials during fiscal 2005.

    No single customer accounted for more than 10.0% of our fiscal 2004
consolidated revenues.

COMPETITION

    Our Textbook Division competes in the used textbook wholesale distribution
market. This market includes the sale of all used textbooks purchased from
students by an independent third party which are then redistributed through
college bookstores; sales to contract-managed stores, which obtain virtually all
of their supply of used textbooks from within their chain of stores under common
management; and used textbooks retained by college bookstores.

    Our two major competitors in the college store industry and used textbook
business are Follett Campus Resources ("Follett") and MBS Textbook Exchange
("MBS"), which contract-manage approximately 680 stores and 430 stores,
respectively. We believe that our market share of the used college textbook
wholesale distribution market is comparable to that of Follett and MBS,
individually. The remaining competitors are smaller regional companies,
including Budgetext, Texas Book Company and Southeastern Book Company. Most of
the leading companies in the industry also have an established retail presence,
either through direct store ownership/operation or through contract-management.

    Many of Follett's college bookstores are located on smaller campuses. The
size of the campus and Follett's presence there have precluded potential
competitors such as us from entering these markets, which in turn affects both
our ability to buy books and our ability to add new accounts. However, because
it is required to supply used texts to all of its own stores, Follett must
balance the demands of its own bookstores with those of its other independent
customers.

    MBS is controlled by the same shareholder that controls Barnes & Noble.
Consequently, MBS supplies approximately 430 Barnes & Noble college stores. MBS
faces the same challenges that Follett faces in supplying existing institutional
accounts. MBS has a strong systems division that competes actively with us for
new customers and also fulfills all of the needs of the Barnes & Noble stores.
Beyond MBS, we believe the market is fragmented.

                                       10
<PAGE>

    Our Bookstore Division competes with other college campus bookstores,
including the on-campus bookstore in those locations where our bookstore is
off-campus.

    Both our Textbook and Bookstore Divisions compete with a number of entities
that have entered the college marketplace, or enhanced their sales channel to
that marketplace, through E-commerce. These competitors typically use the
Internet to establish websites designed to sell textbooks and/or other
merchandise directly to students, bypassing the traditional college bookstore.
By contrast, E-commerce services provided through CampusHub are designed to sell
textbooks and other merchandise through college bookstore websites. We also
compete against the expansion of electronic media as a source of textbook
information, such as on-line resources, E-Books, print-on-demand textbooks and
CD-ROM, which may replace or modify the need for students to purchase textbooks
through the traditional college bookstore. We do not believe that such
competition has had a material adverse impact on our results of operations,
though we do believe electronic media to be a factor in the distance education
program's largest customer deciding to discontinue the use of our services for
delivery of distance education materials during fiscal 2005.

    Presently, we believe that our largest competitor in textbook distribution
for the distance education market, and only other major competitor, is MBS.

    There is only one centralized buying service that is similar to C2O, the
Independent College Bookstore Association ("ICBA"). Participation by college
bookstores in C2O's or ICBA's centralized buying service is voluntary, and
college bookstores may, and some do, belong to both buying associations.

GOVERNMENTAL REGULATION

    We are subject to various federal, state and local environmental, health and
safety laws and regulations. Generally, these laws impose limitations on the
discharge of pollutants and the presence of hazardous substances in the
workplace and establish standards for vehicle and employee safety and for the
handling of solid and hazardous wastes. These laws include the Resource
Conservation and Recovery Act, the Comprehensive Environmental Response,
Compensation and Liability Act, the Clean Air Act, the Hazardous Materials
Transportation Act and the Occupational Safety and Health Act. Future
developments, such as stricter environmental or employee health and safety laws
and regulations thereunder, could affect our operations. We do not currently
anticipate that the cost of our compliance with, or of any foreseeable
liabilities under, environmental and employee health and safety laws and
regulations will have a material adverse affect on our business or financial
condition.

EMPLOYEES

    As of March 31, 2004 we had a total of approximately 2,500 employees, of
which approximately 1,000 were full-time, approximately 400 were part-time and
approximately 1,100 were temporary. We have no unionized employees and believe
that our relationship with our employees is satisfactory.

    In view of the seasonal nature of our Textbook Division, we utilize seasonal
labor to improve operating efficiency. We employ a small number of "flex-pool"
workers who are cross-trained in a variety of warehouse functions. Recently, we
have employed up to 50 flex-pool workers in the Nebraska and California
facilities, thereby enabling us to lower Textbook Division operating expenses.
Temporary employees augment the flex-pool to meet periodic labor demands.


                               ITEM 2. PROPERTIES.

    We own our two Textbook Division warehouses (totaling 244,000 square feet)
in Lincoln, Nebraska (one of which is also the location of our headquarters),
and lease our 60,000 square foot Textbook Division warehouse in Cypress,
California. The Cypress lease expires on August 31, 2007. Our distance education
program resides in a leased facility with 49,500 square feet in Athens, Ohio.
The lease expires on May 31, 2007 and has one five-year option to renew.

    Listed below, set forth as of March 31, 2004, are our college bookstores,
their location, college served and the school's estimated enrollment.
<TABLE>
<CAPTION>


Institution                                       Location           Enrollment  Store Name
-----------                                       --------           ----------  ----------
<S>                                                 <C>               <C>      <C>
University of Alabama                             Tuscaloosa, AL         20,300  The College Store
University of Arkansas - Little Rock              Little Rock, AR        11,400  Campus Bookstore
Northern Arizona University                       Flagstaff, AZ          19,900  The College Store
Northern Arizona University                       Flagstaff, AZ          19,900  University Text and Tools

                                       11
<PAGE>


Institution                                       Location           Enrollment  Store Name
-----------                                       --------           ----------  ----------
Mesa Community College, also serving:             Mesa, AZ               25,000  The Textbook Company
   Chandler Gilbert Community College - Pecos                             7,500
Western International University                  Phoenix, AZ             3,300  Western International
                                                                                   University Bookstore (1)
Arizona State University                          Tempe, AZ              47,400  The College Store
University of Arizona                             Tucson, AZ             37,100  Arizona Book Store
University of Arizona                             Tucson, AZ             37,100  Arizona  Bookstore South
University of California - Berkeley               Berkeley, CA           33,100  Ned's Bookstore
University of California - Berkeley               Berkeley, CA           33,100  Ned's Bookstore
University of California - Berkeley               Berkeley, CA           33,100  Ned's Bookstore
University of Northern Colorado                   Greeley, CO            11,400  The Book Stop
Daytona Beach Community College                   Daytona Beach, FL      18,200  College Book Rack
University of Florida, also serving:              Gainesville, FL        47,900  Florida Book Store
   Santa Fe Community College                                            13,800
University of Florida, also serving:              Gainesville, FL        47,900  Florida Book Store, Volume II
   Santa Fe Community College                                            13,800
Miami-Dade College                                Miami, FL              21,700  Lemox College Book & Supply
University of Central Florida, also serving:      Orlando, FL            38,500  College Book & Supply
   Seminole Community College                                            11,300
   Valencia Community College                                            16,000
University of Central Florida                     Orlando, FL            38,500  Knight's Corner
Georgia State University                          Atlanta, GA            28,100  Georgia Book Store
Drake University                                  Des Moines, IA          5,100  D-Shoppe (1)
Drake University, also serving:                   Des Moines, IA          5,100  University Book Store (2)
   Mercy College of Health Sciences                                         600
Southern Illinois University                      Carbondale, IL         21,400  Saluki Bookstore
Ball Sate University                              Muncie, IN             18,300  Collegiate Book Exchange
Valparaiso University                             Valparaiso, IN          3,900  University Book Center (1)
University of Kansas                              Lawrence, KS           26,800  University Book Shop
Johnson County Community College                  Overland Park, KS      17,600  The College Store
Western Kentucky University                       Bowling Green, KY      17,300  Lemox Book Company
Western Kentucky University                       Bowling Green, KY      17,300  Lemox II
University of Louisville                          Louisville, KY         21,500  College Book Warehouse
Eastern Kentucky University                       Richmond, KY           15,800  University Book & Supply
University of Maryland                            College Park, MD       34,800  Maryland Book Exchange
Prince George's Community College                 Largo, MD              12,600  Prince George's Community
                                                                                    College Bookstore (1)
Concordia University - Ann Arbor                  Ann Arbor, MI             500  Concordia College Bookstore (1)
University of Michigan                            Ann Arbor, MI          39,000  Michigan Book & Supply
University of Michigan                            Ann Arbor, MI          39,000  Ulrich's Bookstore
Oakland University                                Auburn Hills, MI       16,600  Textbook Outlet
Wayne County Community College                    Belleville, MI         11,100  WCCCD Bookstore (1)
Wayne County Community College                    Detroit, MI            11,100  WCCCD Bookstore (1)
Wayne County Community College                    Detroit, MI            11,100  WCCCD Bookstore (1)
Wayne County Community College                    Detroit, MI            11,100  WCCCD Bookstore (1)
Wayne County Community College                    Taylor, MI             11,100  WCCCD Bookstore (1)
Michigan State University                         East Lansing, MI       44,500  The College Store
Michigan State University                         East Lansing, MI       44,500  Ned's Bookstore
Michigan State University                         East Lansing, MI       44,500  Spartan Art Store (1)
Michigan State University                         East Lansing, MI       44,500  Spartan Bookstore (1)
Michigan State University                         East Lansing, MI       44,500  Spartan Medical Store (1)
Kettering University                              Flint, MI               2,500  Kettering Campus Store (1)
Eastern Michigan University, also serving:        Ypsilanti, MI          23,700  Campus Book & Supply
   Washtenaw Community College                                           12,000
   Washtenaw Technical Middle College                                       500
Eastern Michigan University                       Ypsilanti, MI          23,700  Ned's Bookstore
Eastern Michigan University                       Ypsilanti, MI          23,700  Ned's College of Business
                                                                                    Bookstore
Minnesota State University Mankato                Mankato, MN            12,800  Maverick Bookstore (2)
North Carolina State University                   Raleigh, NC            29,900  Packbackers Student Bookstore
Chadron State College                             Chadron, NE             1,700  Eagle Pride Bookstore (1)
University of Nebraska - Kearney                  Kearney, NE             6,400  The Antelope Bookstore (1)
University of Nebraska - Lincoln                  Lincoln, NE            22,600  Big Red Shop
University of Nebraska - Lincoln                  Lincoln, NE            22,600  Nebraska Bookstore (2)
Nebraska Wesleyan University                      Lincoln, NE             1,500  Prairie Wolves Bookstore (1)
Wayne State College                               Wayne, NE               3,300  Wayne State College Bookstore (1)
University of Nevada Las Vegas                    Las Vegas, NV          24,200  Rebelbooks
State University of New York - Buffalo, also      Amherst, NY            25,800  The College Store
serving:
   Erie Community College - North Campus                                 11,500
State University of New York - Binghamton         Vestal, NY             12,500  The Bookbridge
University of Akron                               Akron, OH              24,300  The College Store
Ohio University                                   Athens, OH             16,900  Specialty Books
Ohio State University                             Columbus, OH           50,700  College Town
Wright State University, also serving:            Fairborn, OH           15,700  The College Store
   Sinclair Community College                                            19,400

                                       12
<PAGE>

Institution                                       Location           Enrollment  Store Name
-----------                                       --------           ----------  ----------
University of Toledo                              Toledo, OH             19,000  Student Bookstore
University of Oklahoma                            Norman, OK             27,700  Boomer Book Company
University of Oklahoma                            Norman, OK             27,700  Sooner Textbooks
Oklahoma State University                         Stillwater, OK         21,100  Cowboy Book
Indiana University of Pennsylvania                Indiana, PA            13,900  The College Store
University of Pittsburgh                          Pittsburgh, PA         27,000  GotUsed Bookstore
Pennsylvania State University                     State College, PA      41,800  University Book Centre
College of Charleston                             Charleston, SC         11,500  University Book of Charleston
University of South Carolina                      Columbia, SC           25,400  Carolina Spirit Shop
University of South Carolina                      Columbia, SC           25,400  South Carolina Book Store
East Tennessee State University                   Johnson City, TN       11,400  The College Store
East Tennessee State University                   Johnson City, TN       11,400  East Tennessee State University
                                                                                    Bookstore (1)
University of Tennessee                           Knoxville, TN          27,300  Rocky Top Books
University of Tennessee                           Knoxville, TN          27,300  Rocky Top East (2)
University of Texas - Arlington                   Arlington, TX          25,000  The College Store
Austin Community College                          Austin, TX             29,100  Bevo's
Austin Community College                          Austin, TX             29,100  Bevo's
Blinn College                                     Bryan, TX              13,000  Traditions Bookstore
Texas A&M University                              College Station, TX    44,900  Traditions Bookstore
Texas A&M University                              College Station, TX    44,900  Traditions Bookstore
Texas A&M University                              College Station, TX    44,900  Traditions Bookstore
Southern Methodist University                     Dallas, TX             11,000  Varsity Bookstore
University of North Texas, also serving:          Denton, TX             31,100  Voertman's (2)
   North Central Texas College                                            6,100
   Texas Woman's University                                               8,700
University of Texas - Pan American                Edinburg, TX           15,300  South Texas Book & Supply
North Harris College                              Houston, TX            10,400  College Bookstore (2)
North Harris College                              Humble, TX             10,400  College Bookstore
University of Houston, also serving:              Houston, TX            35,100  Rother's Bookstore
   Texas Southern University School of Law                                  200
Texas Tech University                             Lubbock, TX            28,500  Double T Bookstore
Texas Tech University                             Lubbock, TX            28,500  Double T Bookstore
Texas Tech University                             Lubbock, TX            28,500  Double T Bookstore
Texas Tech University                             Lubbock, TX            28,500  Spirit Shop
South Texas Community College                     McAllen, TX            13,700  South Texas Book & Supply
Stephen F. Austin State University                Nacogdoches, TX        11,400  Varsity Book Store
San Antonio College, also serving:                San Antonio, TX        22,100  L&M Bookstore
   Northwest Vista College                                                6,800
   Palo Alto College                                                      6,500
   St. Philip's College                                                   9,000
   UTSA - Downtown                                                        6,000
University of Texas - San Antonio                 San Antonio, TX        24,700  L&M UTSA Bookstore
Southwest Texas State University - San Marcos     San Marcos, TX         26,300  Colloquium Bookstore
Southwest Texas State University - San Marcos     San Marcos, TX         26,300  Colloquium Bookstore
Southwest Texas State University - San Marcos     San Marcos, TX         26,300  Colloquium Bookstore
Tarleton State University                         Stephenville, TX        8,800  The College Store
Baylor University                                 Waco, TX               13,300  University Bookstore
Baylor University                                 Waco, TX               13,300  University Bookstore and
                                                                                    Spirit Shop
Midwestern State University                       Wichita Falls, TX       6,500  The College Store
Virginia Polytechnic Institute and State          Blacksburg, VA         28,000  Tech Bookstore
   University
Old Dominion University                           Norfolk, VA            20,800  Dominion Bookstore
Radford University                                Radford, VA             9,200  Radford Book Exchange
Western Washington University, also serving:      Bellingham, WA         11,800  The College Store
   Whatcom Community College                                              4,200
Marshall University                               Huntington, WV         16,000  Stadium Bookstore


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

(1) Denotes properties leased from the educational institution
    ("contract-managed" stores).

(2) Property is owned by us.

</TABLE>

                                       13
<PAGE>

                           ITEM 3. LEGAL PROCEEDINGS.

    From time to time, we are subject to legal proceedings and other claims
arising in the ordinary course of our business. We believe that currently we are
not a party to any litigation the outcome of which would have a material adverse
affect on our financial condition or results of operations. We maintain
insurance coverage against claims in an amount which we believe to be adequate.


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

    No items were submitted to a vote by our security holders during the fourth
quarter of fiscal 2004.


                                       14
<PAGE>

                                     PART II

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

    There were no equity securities sold by us during fiscal 2004. There is no
established public trading market for our common stock and all of our common
stock is owned by NBC. As discussed in Item 7, "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and Item 8,
"Financial Statements and Supplementary Data", the payment of dividends is
subject to various restrictions under our debt instruments. In accordance with
such covenants, in fiscal 2004 we declared and paid $8.2 million in dividends to
NBC for interest due and payable on NBC's senior discount debentures, $32.8
million in dividends to NBC in conjunction with the purchase of treasury stock
associated with the December 10, 2003 debt refinancing, and $184.3 million in
dividends to NBC in conjunction with the March 4, 2004 Transaction. No dividends
were declared by us during fiscal 2003.

    Additional information regarding equity compensation plans can be found in
Item 12, "Security Ownership of Certain Beneficial Owners and Management and
Related Stockholder Matters."

                        ITEM 6. SELECTED FINANCIAL DATA.

    The following table sets forth our selected historical consolidated
financial and other data as of and for the one month ended March 31, 2004
(successor), the eleven months ended February 29, 2004 and the fiscal years
ended March 31, 2003, 2002, 2001, and 2000 (predecessor), respectively. The
selected historical consolidated financial data was derived from our audited
consolidated financial statements.

    The following table should be read in conjunction with Item 7, "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
our consolidated financial statements and the related notes thereto included in
Item 8, "Financial Statements and Supplementary Data."
<TABLE>
<CAPTION>


                                           Successor (1)                        Predecessor (1)
                                           ------------ -----------------------------------------------------------------
                                             1 Month     11 Months                     Fiscal Years Ended
                                              Ended        Ended       --------------------------------------------------
                                            March 31,   February 29,    March 31,    March 31,    March 31,    March 31,
                                              2004          2004           2003         2002        2001         2000
                                           ------------ -------------- ------------ ------------ ----------- ------------
                                                                           (dollars in thousands)
<S>                                        <C>           <C>          <C>          <C>         <C>          <C>
Statement of Operations Data:
  Revenues                                    $ 13,317      $ 385,364     $370,510    $ 338,917    $301,669     $267,069
  Costs of sales                                 7,768        231,874      224,488      206,976     187,099      164,984
                                           ------------ -------------- ------------ ------------ ----------- ------------
      Gross profit                               5,549        153,490      146,022      131,941     114,570      102,085
  Operating expenses:
    Selling, general, and administrative         8,540         91,740       90,391       84,871      74,100       65,820
    Depreciation                                   343          2,977        2,988        3,087       2,956        3,096
    Amortization (4)                               649          1,162          644          505      10,446        9,320
    Stock-based compensation                         -          7,264            -            -           -            -
                                           ------------ -------------- ------------ ------------ ----------- ------------
      Income (loss) from operations             (3,983)        50,347       51,999       43,478      27,068       23,849
  Other expenses (income):
    Interest expense                             2,227         22,409       14,212       17,189      17,487       17,469
    Interest income                                (97)          (308)        (360)        (400)       (615)        (356)
    (Gain) loss on derivative instruments            -            (57)         156          361           -            -
                                           ------------ -------------- ------------ ------------ ----------- ------------
      Income (loss) before income taxes         (6,113)        28,303       37,991       26,328      10,196        6,736
  Income tax expense (benefit)                  (2,398)        11,108       14,985       10,492       5,857        4,845
                                           ------------ -------------- ------------ ------------ ----------- ------------
      Net income (loss)                       $ (3,715)     $  17,195     $ 23,006    $  15,836    $  4,339     $  1,891
                                           ============ ============== ============ ============ =========== ============

Other Data:
  EBITDA (2)                                  $ (2,991)     $  54,486     $ 55,631    $  47,070    $ 40,470     $ 36,265
  Net cash flows from operating activities      (7,764)        46,913       37,332       31,038       8,839       18,945
  Net cash flows from investing activities      (2,591)        (6,452)      (5,327)      (7,616)     (4,994)     (30,244)
  Net cash flows from financing activities     (36,030)          (204)      (4,018)     (16,412)     (3,887)      11,690
  Capital expenditures                             720          3,965        3,708        2,277       1,759        3,542
  Business acquisition expenditures (3)          1,849          2,355        1,389        6,110       2,975       26,072
  Number of bookstores open at
  end of the period                                113            112          109          108         102           98

Balance Sheet Data (At End of Period):
  Cash and cash equivalents                   $ 33,276      $  79,662     $ 39,405    $  11,419    $  4,410     $  4,451
  Working capital                              106,259        132,729       82,959       75,865      72,394       62,244
  Total assets                                 647,723        255,848      208,466      182,794     165,136      166,100
  Total debt, including current maturities     373,179        187,782      143,367      147,576     161,773      166,302
</TABLE>

                                       15
<PAGE>

(1)     On March 4, 2004, Weston Presidio acquired the controlling interest in
        NBC, and hence in us, through a series of steps which resulted in Weston
        Presidio owning a substantial majority of NBC's common stock. For ease
        of presentation, financial information presented in this table reflects
        this transaction as if it had occurred on March 1, 2004. We have
        determined that no material transactions occurred during the period from
        March 1, 2004 through March 4, 2004. As a result of the March 4, 2004
        Transaction, financial information for periods ending prior to March 1,
        2004 is presented as the "Predecessor," while financial information for
        periods ending after March 1, 2004 is presented as the "Successor."

        As a result of the March 4, 2004 Transaction, which included substantial
        increases in long-term indebtedness through the issuance of new
        indebtedness and amortizable identifiable intangibles through the
        application of purchase accounting, the results of our operations
        beginning with the one month ended March 31, 2004 include higher
        interest and amortization expense. Additionally, the results of our
        operations for the eleven months ended February 29, 2004 contain
        non-recurring charges associated with (a) the write-off of $6.7 million
        of debt issue costs in conjunction with the March 4, 2004 Transaction
        and a debt refinancing which occurred on December 10, 2003; (b) call
        premiums totaling $3.2 million related to the March 4, 2004 Transaction;
        and (c) stock-based compensation totaling $7.3 million associated with
        the March 4, 2004 Transaction and the December 10, 2003 debt
        refinancing.

(2)     EBITDA is defined as earnings before interest, taxes, depreciation, and
        amortization. As we are highly-leveraged and as our equity is not
        publicly-traded, management believes that EBITDA is useful in measuring
        our liquidity and provides additional information for determining our
        ability to meet debt service requirements. The Senior Subordinated Notes
        and Senior Credit Facility also utilize EBITDA, as defined in those
        agreements, for certain financial covenants. EBITDA does not represent
        and should not be considered as an alternative to net cash flows from
        operating activities as determined by accounting principles generally
        accepted in the United States of America, and EBITDA does not
        necessarily indicate whether cash flows will be sufficient for cash
        requirements. Items excluded from EBITDA, such as interest, taxes,
        depreciation and amortization, are significant components in
        understanding and assessing our financial performance. EBITDA measures
        presented may not be comparable to similarly titled measures presented
        by other registrants.

        The following presentation reconciles EBITDA with net cash flows from
        operating activities as presented in the Consolidated Statements of Cash
        Flows included in Item 8, "Financial Statements and Supplementary Data":

<TABLE>
<CAPTION>

                                              Successor                          Predecessor
                                             ----------- --------------------------------------------------------
                                                1 Month    11 Months                   Fiscal Year Ended
                                                Ended        Ended     ------------------------------------------
                                               March 31,  February 29,  March 31,  March 31, March 31,  March 31,
                                                 2004        2004         2003        2002      2001      2000
                                             ----------- ------------- ---------- ---------- --------- ----------
                                                                      (dollars in thousands)
<S>                                            <C>           <C>        <C>        <C>       <C>        <C>
EBITDA                                         $ (2,991)     $ 54,486   $ 55,631   $ 47,070  $ 40,470   $ 36,265

Adjustments to reconcile EBITDA to
net cash flows from operating activities:

Interest income                                      97           308        360        400       615        356
Provision for losses on receivables                 218            66        452      1,630       434        141
Cash paid for interest                           (4,174)      (11,956)   (13,549)   (15,225)  (16,001)   (16,175)
Cash paid for income taxes                          (10)       (6,467)   (14,533)    (4,063)   (6,018)    (2,424)
(Gain) loss on disposal of assets                    14           408         36       (483)       60         18
Other                                                 -             -          -          -         -          7
Changes in operating assets and liabilities,
net of effect of acquistions/disposals (5)         (918)       10,068      8,935      1,709   (10,721)       757

                                             ----------- ------------- ---------- ---------- --------- ----------
Net Cash Flows from Operating Activities       $ (7,764)     $ 46,913   $ 37,332   $ 31,038  $  8,839   $ 18,945
                                             =========== ============= ========== ========== ========= ==========
</TABLE>

(3)     Business acquisition expenditures represent established businesses
        purchased by us.

(4)     We adopted SFAS No. 142, GOODWILL AND OTHER INTANGIBLE ASSETS, on April
        1, 2001. Under SFAS No. 142, goodwill and intangible assets with
        indefinite useful lives are not amortized but rather tested for
        impairment on a periodic basis.

                                       16
<PAGE>

(5)     Changes in operating assets and liabilities, net of effect of
        acquisitions/disposals includes the changes in the balances of
        receivables, inventories, prepaid expenses and current other assets,
        other assets, accounts payable, accrued employee compensation and
        benefits, accrued incentives, accrued expenses, deferred revenue, and
        other long-term liabilities.


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

    The following discussions should be read in conjunction with our
consolidated financial statements and the related notes thereto included in Item
8, "Financial Statements and Supplementary Data," and other information in this
Annual Report on Form 10-K.

                                EXECUTIVE SUMMARY

FISCAL 2004 HIGHLIGHTS

    This summary refers to our operations for the predecessor period from April
1, 2003 to February 29, 2004 and the successor period from March 1, 2004 to
March 31, 2004 on a "combined" basis. This basis assists us in comparing results
of operations between the current fiscal year with the previous year.

    CHANGES IN CAPITALIZATION. We underwent two transactions during the fiscal
year that ultimately provided us with a revised capital structure, a new
controlling shareholder through the change in control at NBC and revised debt
service requirements. Those transactions were a debt refinancing in December,
2003 and the recapitalization transaction that we are referring to as the March
4, 2004 Transaction. New or amended debt instruments arising out of the March 4,
2004 Transaction included an amended and restated $230.0 million Senior Credit
Facility, our private placement for $175.0 million of 8.625% Senior Subordinated
Notes and NBC's private placement for $77.0 million of 11.0% Senior Discount
Notes. We describe those transactions in more detail later in Management's
Discussion & Analysis.

    REVENUE GROWTH. Our combined consolidated revenues grew 7.6% to $398.7
million, the highest level in our history. That increase was primarily due to
our continuing efforts to add college bookstores, either through acquisition or
contract management, strong same store sales in our retail college bookstores
and strong revenue growth within our Complementary Services Division, primarily
in the systems divisions.

    OPERATING DIVISION RESULTS. We achieved strong results in EBITDA from
several of our divisions. EBITDA is considered a non-GAAP measure by SEC
Regulation G and therefore you should refer to the more detailed explanation of
that measure that is provided later in Management's Discussion & Analysis.
EBITDA increased 13.8% in our Bookstore Division and 40.9% in our Complementary
Services Division. Those increases continue the trend of positive year over year
operating results for those divisions which have been driven by strong revenue
growth, steady or improving gross margins and expense control. Our Textbook
Division declined slightly due primarily to a decrease in the number of units
purchased in the major buyback periods in December of 2002 and May of 2003 which
supplied the peak selling periods for fiscal 2004. Our combined consolidated
EBITDA decreased approximately $4.1 million to $51.5 million primarily due to
the impact of the two transactions referred to in "Changes in capitalization"
above which included combined stock-based compensation charges of $7.3 million
and $0.2 million of other charges related to the debt refinancing.

    THECAMPUSHUB.COM, INC. AND OTHER ACQUISITIONS. We completed a number of
acquisitions during fiscal 2004, including the acquisition of TheCampusHub.com,
Inc. CampusHub provides college bookstores with a way to sell in-store inventory
and virtual brand name merchandise over the Internet. The acquisition enables us
to complement our bookstore management systems, which we sell through the
Complementary Services Division, with Internet capabilities. We also continued
the expansion of our College Bookstore Division through acquisition or
contract-management of 9 new locations. Finally, we did close four bookstore
locations primarily due to poor performance and we lost the contract management
of one other bookstore location during the fiscal year.

    LARGE DISTANCE EDUCATION CUSTOMER LOSS. Our largest customer in the distance
education business, which is included in the Complementary Services Division,
informed us in our fiscal fourth quarter that it intends to discontinue the use
of our services for delivery of educational materials during the 2005 fiscal
year. Revenue from that customer exceeded $22.0 million in fiscal 2004. The
distance education business is a low EBITDA contributor as a percentage of
revenue - typically 3-5%. We do expect revenues from the distance education
business, after adjusting for the loss of this customer, to continue to grow.

                                       17
<PAGE>

CHALLENGES AND EXPECTATIONS

    We expect that we will continue to face challenges and opportunities similar
to those that we have faced in the recent past. We have experienced, and
continue to experience, competition for the supply of used textbooks from other
textbook wholesalers, competition from alternative media as a source of textbook
information, competition for contract-management opportunities and other
challenges. We also believe that we will continue to face challenges and
opportunities related to acquisitions. Despite these challenges, we expect that
we will continue to grow revenue and EBITDA on a consolidated basis in fiscal
2005. We also expect that our capital spending will remain modest for a company
of our size.


           FISCAL YEAR ENDED MARCH 31, 2004 COMPARED WITH FISCAL YEAR
                             ENDED MARCH 31, 2003.

    Unless otherwise noted, for purposes of management's discussion and analysis
of results of operations for the fiscal year ended March 31, 2004, which
includes the predecessor period from April 1, 2003 to February 29, 2004 and the
successor period from March 1, 2004 to March 31, 2004, results of operations are
presented on a "combined" basis, which combines the results of operations for
the predecessor and successor periods, to assist in comparing results of
operations between fiscal years.

    REVENUES. Revenues for the one month ended March 31, 2004, the eleven months
ended February 29, 2004, and the year ended March 31, 2003 and the corresponding
change in revenues (based upon combined revenues for fiscal 2004) were as
follows:
<TABLE>
<CAPTION>
                                    Successor            Predecessor
                                 -------------- --------------------------------
                                    1 Month         11 Months                             Change
                                     Ended            Ended        Year Ended    ------------------------
                                 March 31, 2004 February 29, 2004 March 31, 2003    Amount    Percentage
                                 -------------- ----------------- -------------- ------------ -----------
<S>                                <C>            <C>            <C>            <C>                <C>
Textbook Division                 $  4,484,265    $ 125,746,000  $ 132,806,703  $ (2,576,438)    (1.9)%

Bookstore Division                   5,318,989      234,328,454    216,943,133    22,704,310     10.5 %

Complementary Services Division      4,443,778       49,754,314     44,004,856    10,193,236     23.2 %

Intercompany eliminations             (929,638)     (24,465,094)   (23,244,843)   (2,149,889)     9.2 %
                                 -------------- ---------------- -------------- ------------- -----------
                                  $ 13,317,394    $ 385,363,674  $ 370,509,849  $ 28,171,219      7.6 %
                                 ============== ================ ============== ============= ===========
</TABLE>

    The decrease in Textbook Division revenues was due primarily to a decrease
in the number of units sold. We believe that unit sales are down for the year
primarily due to a decrease in the number of units purchased in the December of
2002 and May of 2003 student book buys, which supplied the peak selling periods
in fiscal 2004. Textbook Division revenues are limited by the supply of used
textbooks available to us. The increase in Bookstore Division revenues was
attributable to the addition of acquired bookstores (defined by us as stores
acquired since April 1, 2002) and increases in same store sales. The new
bookstores provided an additional $14.4 million of revenue in the year ended
March 31, 2004. This increase was offset, in part, by a $2.5 million decrease in
revenues attributable to stores closed since April 1, 2002. Same store sales
increased 5.1%, or $10.8 million. Complementary Services Division revenues
increased primarily due to increased installation and training activity in the
systems divisions, the acquisition of TheCampusHub.com, Inc. in July, 2003, and
growth in the distance education program. However, future revenue streams for
the distance education program will be impacted by certain developments as
described in Recent Developments. Corresponding to the overall growth in the
number of company-owned college bookstores and growth in services provided to
our college bookstores by the Complementary Services Division, our intercompany
transactions also increased.

    GROSS PROFIT. Gross profit for the year ended March 31, 2004 increased $13.0
million, or 8.9%, to $159.0 million from $146.0 million for the year ended March
31, 2003. This increase was primarily due to higher revenues, along with a
slightly higher gross margin percent. Gross margin percent was 39.9% for the
year ended March 31, 2004 as compared to 39.4% for the year ended March 31,
2003, driven primarily by improved gross margin percents in the Bookstore and
Textbook Divisions.

    SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses for the year ended March 31, 2004 increased $9.9
million, or 10.9%, to $100.3 million from $90.4 million for the year ended March
31, 2003. Selling, general and administrative expenses as a percentage of
revenues were 25.2% and 24.4% for the years ended March 31, 2004 and 2003,
respectively. The increase in selling, general and administrative expenses is
primarily attributable to our continued growth which prompted increases in
personnel costs, shipping costs, and rent, as well as an increased focus on
advertising. Additionally, $0.2 million in expenses were recorded in conjunction
with the debt refinancing on December 10, 2003 and $0.3 million in expenses were
recorded in conjunction with our new human resources system.

                                       18
<PAGE>

    STOCK-BASED COMPENSATION. Stock-based compensation expense was incurred in
conjunction with the March 4, 2004 Transaction, whereby 40,668 options to
purchase shares of NBC Acquisition Corp. Class A Common Stock were converted
into the right to receive cash payments which totaled $7.1 million.
Additionally, in connection with the December 10, 2003 debt refinancing, 838
options to purchase shares of NBC Acquisition Corp. Class A Common Stock were
converted into the right to receive cash payments which totaled $0.2 million.
Such costs represent the difference between the fair value of the NBC
Acquisition Corp. Class A Common Stock underlying such options at the time the
options were converted into the right to receive cash payment and the exercise
price on such options.

    EARNINGS (LOSS) BEFORE INTEREST, TAXES, DEPRECIATION, AND AMORTIZATION
(EBITDA). EBITDA for the one month ended March 31, 2004, the eleven months ended
February 29, 2004, and the year ended March 31, 2003 and the corresponding
change in EBITDA (based upon combined EBITDA for fiscal 2004) were as follows:
<TABLE>
<CAPTION>

                                   Successor             Predecessor
                                ---------------  ------------------------------
                                                                                          Change
                                 1 Month Ended   11 Months Ended   Year Ended    -----------------------
                                March 31, 2004  February 29, 2004 March 31, 2003    Amount    Percentage
                                --------------- ----------------- -------------- ------------ ----------
<S>                                <C>            <C>             <C>            <C>             <C>
Textbook Division                  $   (85,994)   $  33,544,806   $ 33,915,223   $  (456,411)    (1.3)%

Bookstore Division                  (2,471,525)      33,190,998     26,992,497     3,726,976     13.8 %

Complementary Services Division        251,371        2,624,520      2,041,093       834,798     40.9 %

Corporate administration              (685,336)     (14,874,542)    (7,318,023)   (8,241,855)   112.6 %
                                --------------- ---------------- -------------- ------------- ----------
                                   $(2,991,484)   $  54,485,782   $ 55,630,790   $(4,136,492)    (7.4)%
                                =============== ================ ============== ============= ==========
</TABLE>

    The decrease in EBITDA in the Textbook Division is primarily attributable to
lower revenues. Bookstore Division EBITDA improved as a result of the
aforementioned increases in revenues and gross margin percent. Complementary
Services Division EBITDA improved as a result of increasing revenues and
controlling expenses. Corporate Administration EBITDA declined by $8.2 million,
primarily as a result of expenses of the March 4, 2004 Transaction, December 10,
2003 debt refinancing, and installation of the new human resources system.

    EBITDA is defined as earnings before interest, taxes, depreciation, and
amortization. As we are highly-leveraged and as our equity is not
publicly-traded, management believes that EBITDA is useful in measuring our
liquidity and provides additional information for determining our ability to
meet debt service requirements. The Senior Subordinated Notes and Senior Credit
Facility also utilize EBITDA, as defined in those agreements, for certain
financial covenants. EBITDA does not represent and should not be considered as
an alternative to net cash flows from operating activities as determined by
accounting principles generally accepted in the United States of America, and
EBITDA does not necessarily indicate whether cash flows will be sufficient for
cash requirements. Items excluded from EBITDA, such as interest, taxes,
depreciation and amortization, are significant components in understanding and
assessing our financial performance. EBITDA measures presented may not be
comparable to similarly titled measures presented by other registrants.

    The following presentation reconciles EBITDA with net cash flows from
operating activities and also sets forth net cash flows from investing and
financing activities as presented in the Consolidated Statements of Cash Flows
included in Item 8, "Financial Statements and Supplementary Data":

                                       19
<PAGE>
<TABLE>
<CAPTION>

                                                      Successor         Predecessor      Predecessor
                                                    ---------------- ----------------- ---------------
                                                     1 Month Ended     11 Months Ended     Year Ended
                                                    March 31, 2004   February 29, 2004  March 31, 2003
                                                    ---------------- ----------------- ---------------
<S>                                                   <C>              <C>               <C>
EBITDA                                                $  (2,991,484)   $ 54,485,782      $ 55,630,790

Adjustments to reconcile EBITDA to net cash
flows from operating activities:

  Interest income                                            97,587         307,680           360,448
  Provision for losses on receivables                       218,205          66,393           451,578
  Cash paid for interest                                 (4,173,547)    (11,955,528)      (13,549,099)
  Cash paid for income taxes                                 (9,991)     (6,466,526)      (14,533,352)
  Loss on disposal of assets                                 13,582         408,095            35,428
  Changes in operating assets and liabilities, net
  of effect of acquisitions/disposals (1)                  (918,756)     10,066,803         8,935,820
                                                    ---------------- ---------------   ---------------
Net Cash Flows from Operating Activities              $  (7,764,404)   $ 46,912,699      $ 37,331,613
                                                    ================ ===============   ===============
Net Cash Flows from Investing Activities              $  (2,591,297)   $ (6,451,658)     $ (5,327,072)
                                                    ================ ===============   ===============
Net Cash Flows from Financing Activities              $ (36,030,404)   $   (204,137)     $ (4,018,436)
                                                    ================ ===============   ===============
</TABLE>

        (1) Changes in operating assets and liabilities, net of effect of
        acquisitions/disposals, includes the changes in the balances of
        receivables, inventories, prepaid expenses and other current assets,
        other assets, accounts payable, accrued employee compensation and
        benefits, accrued incentives, accrued expenses, deferred revenue, and
        other long-term liabilities.

    DEPRECIATION EXPENSE. Depreciation expense for the year ended March 31, 2004
increased $0.3 million, or 11.1% to $3.3 million from $3.0 million for the year
ended March 31, 2003, primarily due to growth and the step-up in basis of
property and equipment resulting from the March 4, 2004 Transaction.

    AMORTIZATION EXPENSE. Amortization expense for the year ended March 31, 2004
increased $1.2 million to $1.8 million from $0.6 million for the year ended
March 31, 2003, primarily due to the March 4, 2004 Transaction, which
significantly increased the balance of amortizable intangibles, and amortization
of developed technology assets obtained through the acquisition of
TheCampusHub.com, Inc. in July, 2003.

    INTEREST EXPENSE, NET. Interest expense, net for the year ended March 31,
2004 increased $10.3 million, or 74.9%, to $24.2 million from $13.9 million for
the year ended March 31, 2003, primarily due to interest costs arising from the
March 4, 2004 Transaction and the December 10, 2003 debt refinancing. As a
result of these two transactions, $6.7 million in debt issue costs associated
with retired debt were written-off to interest expense. Additionally, $3.2
million in call premiums were recorded to interest expense in connection with
the tendering or calling of the $110.0 million senior subordinated notes in
conjunction with the March 4, 2004 Transaction. Finally, interest expense
increased as a result of our higher-leveraged position, as total long-term
indebtedness increased from $143.4 million at March 31, 2003 to $373.2 million
at March 31, 2004, primarily attributable to the March 4, 2004 Transaction.

    (GAIN) LOSS ON DERIVATIVE FINANCIAL INSTRUMENTS. (Gain) loss on derivative
financial instruments for the year ended March 31, 2004 improved $0.2 million
compared to the year ended March 31, 2003 due to the increase in the fair market
value of the interest rate swap agreements that expired on July 31, 2003.

    INCOME TAXES. Income tax expense for the year ended March 31, 2004 decreased
$6.3 million, or 41.9%, to $8.7 million from $15.0 million for the year ended
March 31, 2003. Our effective tax rate was 39.3% and 39.4% for the years ended
March 31, 2004 and 2003, respectively. Our effective tax rate differs from the
statutory tax rate primarily as a result of state income taxes.

                                       20
<PAGE>


           FISCAL YEAR ENDED MARCH 31, 2003 COMPARED WITH FISCAL YEAR
                             ENDED MARCH 31, 2002.

    REVENUES. Revenues for the years ended March 31, 2003 and 2002 and the
corresponding change in revenues were as follows:
<TABLE>
<CAPTION>

                                   Predecessor    Predecessor            Change
                                 --------------- -------------- ------------------------
                                      2003           2002           Amount    Percentage
                                 --------------- -------------- ------------  ----------
<S>                               <C>            <C>             <C>              <C>
Textbook Division                 $ 132,806,703  $ 122,893,781  $  9,912,922      8.1 %
Bookstore Division                  216,943,133    201,399,648    15,543,485      7.7 %
Complementary Services Division      44,004,856     38,093,091     5,911,765     15.5 %
Intercompany eliminations           (23,244,843)   (23,470,111)      225,268     (1.0)%
                                 --------------- -------------- ------------- ----------
                                  $ 370,509,849  $ 338,916,409  $ 31,593,440      9.3 %
                                 =============== ============== ============= ==========
</TABLE>

    The increase in Textbook Division revenues for the year ended March 31, 2003
was due in part to publisher price increases, complemented by an increase in
unit sales. The increase in Bookstore Division revenues was primarily
attributable to an increase in same store sales of 4.9%, or $9.4 million, and to
the acquisition of new college bookstores (defined by us as stores acquired
since April 1, 2001). These new bookstores provided a $6.2 million increase in
revenues. Complementary Services Division revenues increased primarily due to
growth in our distance education program, offset in part by outsourcing the
plastic bag program late in fiscal 2002 and a decline in systems division
revenues resulting from revisions made to certain agreements with
TheCampusHub.com, Inc. and a drop in system installations. The increased
revenues in distance education resulted primarily from additional services
provided to the program's largest account and, in part, to services provided to
new accounts. Our intercompany transactions decreased primarily due to changes
made to some of the Complementary Services Division programs.

    GROSS PROFIT. Gross profit for fiscal 2003 increased $14.1 million, or
10.7%, to $146.0 million from $131.9 million for fiscal 2002. This increase was
primarily due to higher revenues and an increase in gross margin percent. Gross
margin percent was 39.4% for fiscal 2003 as compared to 38.9% for fiscal 2002.
Gross margin percent in the Textbook Division experienced a small decline
primarily as a result of the impact of the incentive programs, while gross
margin percentages in the Bookstore Division improved primarily due to certain
margin improvement efforts. Complementary Services Division experienced a small
decline due to the lower-margin distance education program continuing to grow as
a percentage of total Complementary Services Division revenues.

    SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses for fiscal 2003 increased $5.5 million, or 6.5%, to
$90.4 million from $84.9 million for fiscal 2002. Selling, general and
administrative expenses as a percentage of revenues were 24.4% and 25.0% in
fiscal 2003 and fiscal 2002, respectively. The increase in expenses is primarily
the result of our growth, as previously discussed. The decrease in expenses as a
percentage of revenues is primarily attributable to revenue growth outpacing
growth in certain expenses, particularly salaries and wages.

    EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION, AND AMORTIZATION (EBITDA).
EBITDA for fiscal 2003 and 2002 and the corresponding change in EBITDA were as
follows:
<TABLE>
<CAPTION>
                                  Predecessor    Predecessor           Change
                                 -------------- -------------- ------------------------
                                      2003           2002          Amount    Percentage
                                 -------------- -------------- ------------- ----------
<S>                               <C>            <C>            <C>              <C>
Textbook Division                 $ 33,915,223   $ 31,290,952   $ 2,624,271      8.4 %
Bookstore Division                  26,992,497     22,399,279     4,593,218     20.5 %
Complementary Services Division      2,041,093        696,335     1,344,758    193.1 %
Corporate administration            (7,318,023)    (7,316,701)       (1,322)    (0.0)%
                                 -------------- -------------- ------------- ----------
                                  $ 55,630,790   $ 47,069,865   $ 8,560,925     18.2 %
                                 ============== ============== ============= ==========
</TABLE>

    The increase in EBITDA in the Textbook Division was attributable to
increased revenues and a decline in certain expenses as a percentage of
revenues, offset in part by the aforementioned decline in gross margin percent.
The increase in EBITDA in the Bookstore Division was primarily due to increased
revenues, improved margins, and a decline in certain expenses as a percentage of
revenues. The increase in EBITDA in the Complementary Services Division was
primarily due to increased revenues and a decline in certain expenses as a
percentage of revenues, offset in part by a slightly lower gross margin percent
attributable to revenue mix. Corporate administrative costs have remained stable
between fiscal years.

    EBITDA is defined as earnings before interest, taxes, depreciation, and
amortization. As we are highly-leveraged and as our equity is not
publicly-traded, management believes that EBITDA is useful in measuring our


                                       21
<PAGE>

liquidity and provides additional information for determining our ability to
meet debt service requirements. The Senior Subordinated Notes and Senior Credit
Facility also utilize EBITDA, as defined in those agreements, for certain
financial covenants. EBITDA does not represent and should not be considered as
an alternative to net cash flows from operating activities as determined by
accounting principles generally accepted in the United States of America, and
EBITDA does not necessarily indicate whether cash flows will be sufficient for
cash requirements. Items excluded from EBITDA, such as interest, taxes,
depreciation and amortization, are significant components in understanding and
assessing our financial performance. EBITDA measures presented may not be
comparable to similarly titled measures presented by other registrants.

    The following presentation reconciles EBITDA with net cash flows from
operating activities and also sets forth net cash flows from investing and
financing activities as presented in the Consolidated Statements of Cash Flows
included in Item 8, "Financial Statements and Supplementary Data":

                                                Predecessor  Predecessor
                                               ------------- -------------
                                                  Year Ended March 31,
                                                   2003          2002
                                               ------------- -------------
EBITDA                                          $55,630,790  $ 47,069,865

Adjustments to reconcile EBITDA to net cash
flows from operating activities:

  Interest income                                   360,448       399,573
  Provision for losses on receivables               451,578     1,629,704
  Cash paid for interest                        (13,549,099)  (15,224,920)
  Cash paid for income taxes                    (14,533,352)   (4,062,737)
  (Gain) loss on disposal of assets                  35,428      (482,810)
  Changes in operating assets and liabilities,
  net of effect of acquisitions/disposals (1)     8,935,820     1,709,245
                                               ------------- -------------
Net Cash Flows from Operating Activities        $37,331,613  $ 31,037,920
                                               ============= =============
Net Cash Flows from Investing Activities        $(5,327,072) $ (7,616,067)
                                               ============= =============
Net Cash Flows from Financing Activities        $(4,018,436) $(16,412,081)
                                               ============= =============

        (1) Changes in operating assets and liabilities, net of effect of
        acquisitions/disposals, includes the changes in the balances of
        receivables, inventories, prepaid expenses and other current assets,
        other assets, accounts payable, accrued employee compensation and
        benefits, accrued incentives, accrued expenses, deferred revenue, and
        other long-term liabilities.

    INTEREST EXPENSE, NET. Interest expense, net for fiscal 2003 decreased $2.9
million, or 17.5%, to $13.9 million from $16.8 million for fiscal 2002,
primarily due to reduced interest charges on the Senior Credit Facility
resulting from the $10.0 million optional prepayment of Tranche A and Tranche B
Loans on March 29, 2002 and reduced usage under the Revolving Credit Facility.
Additionally, a portion of interest expense associated with the interest rate
swap agreements previously classified as interest expense is now included in the
loss on derivative financial instruments, as discussed in the footnotes to the
consolidated financial statements presented in Item 8, "Financial Statements and
Supplementary Data."

    LOSS ON DERIVATIVE FINANCIAL INSTRUMENTS. This loss is attributable to the
$10.0 million optional prepayment of Tranche A and Tranche B Loans on March 29,
2002. As a result of the optional prepayment, notional amounts under the
interest rate swap agreements no longer correlate with remaining principal
balances due under the Tranche A and Tranche B Loans. This loss represents the
change in the fair value of the portion of the interest rate swap agreements
that no longer qualify as hedging instruments, along with interest associated
with that portion of the interest rate swap agreements.

    INCOME TAXES. Income tax expense for fiscal 2003 increased $4.5 million, or
42.8%, to $15.0 million from $10.5 million for fiscal 2002. Our effective tax
rate for fiscal years 2003 and 2002 was 39.4% and 39.8%, respectively. Our
effective tax rate differs from the statutory tax rate primarily as a result of
state income taxes.

RECENT DEVELOPMENTS

    We have been informed by the distance education program's largest customer
that it intends to discontinue the use of our services for delivery of

                                       22
<PAGE>

educational materials during fiscal 2005. Revenues attributable to this customer
for the fiscal year ended March 31, 2004 exceeded $22.0 million. We estimate
that EBITDA as a percentage of revenue for this program is approximately 3-5%.
We expect revenues from the distance education program, after adjusting for the
loss of this customer, to continue to grow.

RISK FACTORS

    The risks described below are not the only ones facing us. Additional risks
and uncertainties not currently known to us or that we currently deem to be
immaterial may also materially and adversely affect our business operations. Any
of the following risks could materially adversely affect our business, financial
condition or results of operations.

    WE FACE COMPETITION IN OUR MARKETS. Our industry is highly competitive. A
large number of actual or potential competitors exist, some of which are larger
than us and have substantially greater resources than us. We cannot give
assurances that our business will not be adversely affected by increased
competition in the markets in which we currently operate or in markets in which
we will operate in the future, or that we will be able to improve or maintain
our profit margins. In recent years, an increasing number of institution-owned
college stores have decided to contract-manage their bookstore operations. As of
April 1, 2003, approximately 28% of NACS U.S. members, according to The National
Association of College Stores, were contract-managed. The leading managers of
these stores include two of our principal competitors in the wholesale textbook
distribution business. Contract-managed stores primarily purchase their used
textbook requirements from and sell their available supply of used textbooks to
their affiliated operations. A significant increase in the number of
contract-managed stores operated by our competitors, particularly at large
college campuses, could adversely affect our ability to acquire an adequate
supply of used textbooks.

    We are also experiencing growing competition from alternative media as a
source of textbook information, such as on-line resources, e-books,
print-on-demand textbooks and CD-ROMs, and from the use of course packs, which
are collections of copyrighted materials and professors' original content which
are produced by college bookstores and sold to students, all of which have the
potential to reduce or replace the need for textbooks. A substantial increase in
the availability of these alternative media as a source of textbook information
could significantly reduce college students' use of traditional textbooks and
thus have a material adverse effect on our business and results of operations.

    WE MAY NOT BE ABLE TO SUCCESSFULLY ACQUIRE BOOKSTORES OR INTEGRATE OUR
FUTURE ACQUISITIONS. Part of our business strategy is to expand sales for our
college bookstore operations by acquiring bookstores. We cannot give assurances
that we will be able to identify additional bookstores for acquisition or that
any anticipated benefits will be realized from any of these acquisitions. Due to
the seasonal nature of business in our bookstores, operations may be affected by
the time of year when a bookstore is acquired. The process may require financial
resources that would otherwise be available for our existing operations. We
cannot give assurances that the integration of our future acquisitions will be
successful or that the anticipated strategic benefits of our future acquisitions
will be realized or that they will be realized within time frames contemplated
by our management. Acquisitions may involve a number of special risks,
including, but not limited to, adverse short-term effects on our reported
operating results, diversion of management's attention, standardization of
accounting systems, dependence on retaining, hiring and training key personnel,
unanticipated problems or legal liabilities and actions of our competitors and
customers. If we are unable to successfully integrate our future acquisitions
for these or other reasons, our results from operations may be adversely
affected.

    IF WE ARE UNABLE TO OBTAIN A SUFFICIENT SUPPLY OF USED TEXTBOOKS, OUR
BUSINESS MAY BE ADVERSELY AFFECTED. We are generally able to sell a substantial
majority of our available used textbooks and, therefore, our ability to purchase
a sufficient number of used textbooks largely determines our used textbook sales
for future periods. Successfully acquiring books requires a visible presence on
college campuses at the end of each semester, which requires hiring a
significant number of temporary personnel, and having access to sufficient funds
under our Revolving Credit Facility or other financing alternatives. Textbook
acquisition also depends upon college students' willingness to sell their used
textbooks at the end of each semester. The unavailability of sufficient
personnel or credit, or a shift in student preferences, could impair our ability
to acquire sufficient used textbooks to meet our sales objectives and adversely
affect our results of operations.

    WE ARE DEPENDENT ON KEY PERSONNEL, THE LOSS OF WHOM COULD MATERIALLY
ADVERSELY AFFECT OUR BUSINESS AND FINANCIAL PERFORMANCE. Our future success
depends to a significant extent on the efforts and abilities of our management
team. As outlined in Item 10, "Directors and Executive Officers of the
Registrant", our management team has over 150 years of cumulative experience in
the college bookstore industry. The loss of the services of these individuals
could have a material adverse effect on our business, financial condition and
results of operations.

    OUR OPERATIONS MAY BE ADVERSELY AFFECTED IF PUBLISHERS DO NOT CONTINUE TO
INCREASE PRICES OF TEXTBOOKS ANNUALLY. We generally buy used textbooks based on
publishers' prevailing prices for new textbooks just prior to the implementation

                                       23
<PAGE>

by publishers of their annual price increases (which historically have been 4%
to 5%) and resell these textbooks shortly thereafter based upon the new higher
prices, thereby creating an immediate margin increase. Our ability to increase
our used textbook prices each year depends on annual price increases on new
textbooks implemented by publishers. The failure of publishers to continue
annual increases could adversely affect our results of operations.

    THE SEASONALITY OF OUR WHOLESALE AND BOOKSTORE OPERATIONS COULD NEGATIVELY
AFFECT OUR OPERATING RESULTS. Our wholesale and bookstore operations experience
two distinct selling periods and the wholesale operations experience two
distinct buying periods. The peak selling periods for the wholesale operations
occur prior to the beginning of each school semester in July/August and
November/December. The buying periods for the wholesale operations occur at the
end of each school semester in May and December. The primary selling periods for
the bookstore operations are in August/September and January. In fiscal 2004,
approximately 43% of our annual revenues occurred in the second fiscal quarter
(July-September), while approximately 29% of our annual revenues occurred in the
fourth fiscal quarter (January-March). Accordingly, our working capital
requirements fluctuate throughout the year, increasing substantially at the end
of each semester, in May and December, as a result of the buying periods. We
fund our working capital requirements primarily through the Revolving Credit
Facility, which historically has been repaid with cash provided from operations.
A significant reduction in sales during our peak selling periods could have a
material adverse effect on our financial condition or results of operations for
the year.

    THE INDENTURES GOVERNING THE SENIOR SUBORDINATED NOTES AND NBC'S SENIOR
DISCOUNT NOTES, AS WELL AS THE SENIOR CREDIT FACILITY, IMPOSE SIGNIFICANT
OPERATING AND FINANCIAL RESTRICTIONS, WHICH MAY PREVENT US FROM INCURRING
ADDITIONAL INDEBTEDNESS AND TAKING SOME ACTIONS. The indentures governing the
Senior Subordinated Notes and NBC's Senior Discount Notes restrict our ability
to do the following: incur additional indebtedness; pay dividends or make other
restricted payments; consummate certain asset sales, create liens on assets;
enter into transactions with affiliates; make investments, loans or advances;
consolidate or merge with or into any other person; and convey, transfer or
lease all or substantially all of our assets or change the business we conduct.

    The Senior Credit Facility prohibits us from prepaying other indebtedness.
In addition, we are required to comply with and maintain specified financial
ratios and tests, including minimum interest coverage ratios, maximum leverage
ratios and a minimum fixed charge coverage ratio. Our ability to meet these
financial ratios and tests can be affected by events beyond our control, and we
cannot give assurances that we will satisfy these requirements in the future. A
breach of any of these covenants could result in a default under the Senior
Credit Facility or the indentures. Upon an event of default under the Senior
Credit Facility, the lenders could elect to declare all amounts and accrued
interest outstanding under the Senior Credit Facility to be due and payable and
could terminate their commitments to make further extensions of credit under the
Senior Credit Facility and the holders of the Senior Subordinated Notes and
NBC's Senior Discount Notes could elect to declare all amounts under such notes
immediately due and payable. If we were unable to repay our indebtedness under
the Senior Credit Facility, the lenders could proceed against the collateral
securing the indebtedness. If the indebtedness under the Senior Credit Facility
were accelerated, we cannot give assurances that our assets would be sufficient
to repay in full such indebtedness and other indebtedness, including the Senior
Subordinated Notes and NBC's Senior Discount Notes. Substantially all of our
assets are pledged as security under the Senior Credit Facility.

    WE ARE CONTROLLED BY ONE PRINCIPAL EQUITY HOLDER, WHO HAS THE POWER TO TAKE
UNILATERAL ACTION. Following the March 4, 2004 Transaction, Weston Presidio
beneficially owns approximately 84.4% of our parent's (NBC's) issued and
outstanding common stock and options available under the 2004 Stock Option Plan.
As a result, Weston Presidio is able to control all matters, including the
election of a majority of our board of directors, the approval of amendments to
NBC's and our certificate of incorporation and fundamental corporate
transactions such as mergers and asset sales. The interests of Weston Presidio
may not in all cases be aligned with the interests of other affected parties. In
addition, Weston Presidio may have an interest in pursuing acquisitions,
divestitures and other transactions that, in their judgment, could enhance their
equity investment, even though such transactions might involve risks to other
affected parties.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

    Management's Discussion and Analysis of Financial Condition and Results of
Operations discusses our consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the
United States of America. The preparation of these consolidated financial
statements requires us to make estimates and assumptions that affect the
reported amounts of assets and liabilities and the disclosure of contingent
assets and liabilities at the date of the consolidated financial statements and
the reported amounts of revenues and expenses during the reporting period. On an
on-going basis, we evaluate our estimates and judgments, including those related
to product returns, bad debts, inventory valuation and obsolescence, intangible
assets, rebate programs, income taxes, and contingencies and litigation. We base
our estimates and judgments on historical experience and on various other
factors that are believed to be reasonable under the circumstances, the results
of which form the basis for making judgments about the carrying values of assets

                                       24
<PAGE>

and liabilities that are not readily apparent from other sources. Actual results
may differ from these estimates under different assumptions or conditions. We
believe the following critical accounting policies, among others, affect our
more significant judgments and estimates used in the preparation of our
consolidated financial statements:

    PRODUCT RETURNS. We recognize revenue from Textbook Division sales at the
time of shipment. We have established a program which, under certain conditions,
enables our customers to return textbooks. We record reductions to revenue and
costs of sales for the estimated impact of textbooks with return privileges
which have yet to be returned to the Textbook Division. Additional reductions to
revenue and costs of sales may be required if the actual rate of product returns
exceeds the estimated rate of product returns. The estimated rate of product
returns is determined utilizing actual historical product return experience.

    BAD DEBTS. We maintain allowances for doubtful accounts for estimated losses
resulting from the inability of our customers to make required payments. In
determining the adequacy of the allowance, we analyze the aging of the
receivable, the customer's financial position, historical collection experience,
and other economic and industry factors. If the financial condition of our
customers were to deteriorate, resulting in an impairment of their ability to
make payments, additional allowances may be required.

    INVENTORY VALUATION. Our Bookstore Division values new textbook and
non-textbook inventories at the lower of cost or market using the retail
inventory method. Under the retail inventory method, the valuation of
inventories at cost and the resulting gross margins are calculated by applying a
calculated cost-to-retail ratio to the retail value of inventories. The retail
inventory method is an averaging method that has been widely used in the retail
industry due to its practicality. Inherent in the retail inventory method
calculation are certain significant management judgments and estimates which
impact the ending inventory valuation at cost as well as the resulting gross
margins. Changes in the fact patterns underlying such management judgments and
estimates could ultimately result in adjusted inventory costs.

    INVENTORY OBSOLESCENCE. We account for inventory obsolescence based upon
assumptions about future demand and market conditions. If actual future demand
or market conditions are less favorable than those projected by us, inventory
write-downs may be required. In determining inventory adjustments, we consider
amounts of inventory on hand, projected demand, new editions, and industry and
other factors.

    GOODWILL AND INTANGIBLE ASSETS. We evaluate the impairment of the carrying
value of our goodwill and identifiable intangibles in accordance with applicable
accounting standards, including Statements of Financial Accounting Standards No.
86, ACCOUNTING FOR THE COSTS OF COMPUTER SOFTWARE TO BE SOLD, LEASED, OR
OTHERWISE MARKETED; No. 142, GOODWILL AND OTHER INTANGIBLE ASSETS; and No. 144,
IMPAIRMENT OF LONG-LIVED ASSETS. In accordance with such standards, we evaluate
impairment on goodwill and certain identifiable intangibles annually and
evaluate impairment on all intangibles whenever events or changes in
circumstances indicate that the carrying amounts of such assets may not be
recoverable. Our evaluation of impairment is based on a combination of our
projection of estimated future cash flows and other valuation methodologies. We
are required to make certain assumptions and estimates when assigning an initial
value to covenants not to compete arising from bookstore acquisitions. We are
also required to make certain assumptions and estimates regarding the fair value
of intangible assets when assessing such assets for impairment. Changes in the
fact patterns underlying such assumptions and estimates could ultimately result
in the recognition of impairment losses on intangible assets. The March 4, 2004
Transaction resulted in the application of purchase accounting to the Company's
balance sheet as of the transaction date. The fair values of the Company's
assets and liabilities were determined in part from a valuation by an
independent appraiser. In certain circumstances, Company management performed
valuations where appropriate. The value of goodwill in the transaction was
determined by taking the difference between the purchase price and the fair
value of net assets acquired.

LIQUIDITY AND CAPITAL RESOURCES

FINANCING ACTIVITIES

    Our primary liquidity requirements are for debt service under the Senior
Credit Facility, the Senior Subordinated Notes and other outstanding
indebtedness, for working capital, for capital expenditures and for certain
acquisitions. We have historically funded these requirements primarily through
internally generated cash flows and funds borrowed under our Revolving Credit
Facility. At March 31, 2004, our total indebtedness was approximately $373.2
million, consisting of an $180.0 million Term Loan, $175.0 million of Senior
Subordinated Notes, $15.4 million of senior subordinated notes which were called
for redemption on March 4, 2004 and redeemed on April 3, 2004, and $2.8 million
of other indebtedness, including capital lease obligations. To provide
additional financing to fund the March 4, 2004 Transaction, NBC issued Senior
Discount Notes which provided $50.0 million in net proceeds (face value of $77.0
million less original issue discount of $27.0 million).

                                       25
<PAGE>

    On October 7, 2003, along with NBC, we filed Current Reports on Form 8-K
announcing that we were soliciting consents to amend certain of the covenants
and other provisions of the indentures governing the senior subordinated notes
and senior discount debentures. The amendments would have allowed, among other
things, (i) for the entry into either an amendment and restatement of the
then-existing senior credit facility or a new secured credit facility, (ii) for
the refinancing or repayment of the then-existing senior credit facility, and
(iii) for the payment of a dividend by us to NBC to be used by NBC to purchase
or redeem a defined number of shares of NBC's common stock and stock options
underlying NBC's stock. Neither of us received the requisite consents of holders
of the senior subordinated notes and senior discount debentures.

    As announced on November 10, 2003 and January 8, 2004 in Current Reports on
Form 8-K's filed with the Securities and Exchange Commission, NBC purchased
116,786 shares of its common stock and 838 options to purchase NBC's common
stock were converted into the right to receive cash payment on December 10,
2003. The cost of the treasury shares was $32.7 million and stock-based
compensation expense resulting from cancellation of the options was $0.2
million. A substantial portion of a $34.5 million dividend from us was used to
fund the purchase of the treasury shares. In order to finance the dividend
payment, the related transactions and the fees and expenses relating thereto, we
completed a debt refinancing in which we amended and restated our then-existing
senior credit facility, providing for a $75.0 million Term Loan and a $50.0
million Revolving Credit Facility.

    After the dividend payment, payment of principal, interest, and other costs
associated with the then-existing senior credit facility, and payment of the
fees and expenses relating to the transactions, there were proceeds of $24.4
million remaining. We ultimately utilized such proceeds to assist in financing
the March 4, 2004 Transaction.

    On March 4, 2004, Weston Presidio acquired the controlling interest in NBC
through a series of steps which resulted in Weston Presidio owning a substantial
majority of NBC's common stock. The transaction was accomplished pursuant to,
among other instruments, an Agreement & Plan of Merger and a Stock Purchase
Agreement dated February 18, 2004. The series of related steps underlying this
transaction included the following:

    (1) We refinanced our existing $125.0 million senior credit facility with a
        $230.0 million senior credit facility (the "Senior Credit Facility")
        comprised of an $180.0 million term loan (the "Term Loan") which matures
        on March 4, 2011 and was drawn in full in connection with the
        consummation of the transaction, and a $50.0 million revolving credit
        facility (the "Revolving Credit Facility") which matures on March 4,
        2009 and was not drawn upon at the consummation of the transaction.

    (2) We completed a private placement of $175.0 million principal amount of
        8.625% senior subordinated notes (the "Senior Subordinated Notes") which
        mature on March 15, 2012. On April 27, 2004, we filed a Form S-4
        Registration Statement with the Securities and Exchange Commission for
        the purpose of registering debt securities to be issued in exchange for
        the Senior Subordinated Notes. Such Registration Statement was declared
        effective by the Securities and Exchange Commission on May 7, 2004. All
        notes were tendered in the offer to exchange that was completed on June
        8, 2004. The terms of the securities issued in the exchange offer are
        identical to those in effect at March 31, 2004.

    (3) NBC completed a private placement of $77.0 million principal amount of
        11.0% senior discount notes (the "Senior Discount Notes") which mature
        on March 15, 2013. The Senior Discount Notes were issued at a discount
        of $27.0 million and will become fully-accreted on March 15, 2008, at
        which point semi-annual cash interest payments begin to accrue and are
        payable beginning September 15, 2008. On April 27, 2004, NBC filed a
        Form S-4 Registration Statement with the Securities and Exchange
        Commission for the purpose of registering debt securities to be issued
        in exchange for the Senior Discount Notes. Such Registration Statement
        was declared effective by the Securities and Exchange Commission on May
        7, 2004. All notes were tendered in the offer to exchange that was
        completed on June 8, 2004. The terms of the securities issued in the
        exchange offer are identical to those in effect at March 31, 2004.

    (4) We completed a cash tender offer for, and partial redemption of, our
        $110.0 million principal amount of outstanding 8.75% senior subordinated
        notes. Untendered notes which totaled $15.4 million were called for
        redemption on March 4, 2004 and redeemed on April 3, 2004. Funds
        totaling $16.1 million, including accrued interest and call premiums on
        such indebtedness, were held in escrow as of March 31, 2004, pending the
        April 3, 2004 redemption. Such escrowed funds are presented in
        "restricted cash" in the Consolidated Balance Sheet included in Item 8,
        "Financial Statements and Supplementary Data."

    (5) NBC completed a cash tender offer for, and partial redemption of, its
        $76.0 million principal amount of outstanding 10.75% senior discount
        debentures. Untendered debentures which totaled $10.5 million were

                                       26
<PAGE>

        called for redemption on March 4, 2004 and redeemed on April 3, 2004.
        Funds totaling $11.0 million, including accrued interest and call
        premiums on such indebtedness, were held in escrow as of March 31, 2004,
        pending the April 3, 2004 redemption. Such escrowed funds are presented
        in "restricted cash" with an offsetting amount due to parent included in
        "accounts payable" in the Consolidated Balance Sheet included in Item 8,
        "Financial Statements and Supplementary Data."

    (6) Weston Presidio made an initial equity investment of $28.2 million in
        NBC Holdings Corp., funds for which were ultimately paid to NBC in the
        form of a capital contribution.

    (7) Weston Presidio purchased 36,455 shares of NBC's common stock directly
        from its holders for $8.4 million.

    (8) 870,285 shares of NBC's common stock were cancelled upon NBC's payment
        of $180.4 million in merger consideration to the holders of such shares.

    (9) 397,711 shares of NBC common stock were exchanged for 512,799 shares of
        capital stock of New NBC Acquisition Corp., a new corporation formed by
        Weston Presidio, in the merger of the two entities with NBC as the
        surviving entity.

   (10) Weston Presidio and current and former members of management
        contributed 495,981 shares and 16,818 shares, respectively, of NBC's
        common stock to NBC Holdings Corp. in exchange for a like number of
        shares of NBC Holdings Corp. capital stock.

   (11) Options to acquire 49,778 shares of NBC's common stock held by members
        of management were exchanged for options to acquire a like number of
        shares of NBC Holdings Corp. capital stock.

   (12) We declared and paid dividends of $184.3 million to NBC to help finance
        the transaction.

       Principal and interest payments under the Senior Credit Facility, the
Senior Subordinated Notes, and NBC's Senior Discount Notes represent significant
liquidity requirements for us. Under the terms of the Senior Credit Facility's
Term Loan, we are scheduled to make principal payments totaling approximately
$1.8 million in fiscals 2005-2010 and $169.2 million in fiscal 2011. Such
scheduled principal payments are subject to change upon the annual payment and
application of excess cash flows (as defined in the Credit Agreement underlying
the Senior Credit Facility), if any, towards the Term Loan principal balances.
Loans under the Senior Credit Facility bear interest at floating rates based
upon the borrowing option selected by us. The Senior Subordinated Notes require
semi-annual interest payments at a fixed rate of 8.625% and mature on March 15,
2012. The Senior Discount Notes require semi-annual cash interest payments
commencing September 15, 2008 at a fixed rate of 11.0% and mature on March 15,
2013.

INVESTING CASH FLOWS

    Our capital expenditures were $4.7 million, $3.7 million, and $2.3 million
for the fiscal years ended March 31, 2004, 2003, and 2002, respectively. Capital
expenditures consist primarily of leasehold improvements and furnishings for new
bookstores, bookstore renovations, computer upgrades and miscellaneous warehouse
improvements. Our ability to make capital expenditures is subject to certain
restrictions under the Senior Credit Facility, including an annual limitation on
capital expenditures made in the ordinary course of business. Such annual
limitation for fiscal 2004 was $6.5 million.

    Business acquisition expenditures were $4.2 million, $1.4 million, and $6.1
million for the fiscal years ended March 31, 2004, 2003, and 2002, respectively.
For the fiscal year ended March 31, 2004, single bookstore locations were
acquired serving Wayne State College, Mesa Community College, Western
International University, the University of Toledo, East Tennessee State
University, Marshall University; and 3 bookstore locations were acquired serving
Michigan State University. For the fiscal year ended March 31, 2003, single
bookstore locations were acquired serving Stephen F. Austin State University,
the University of Northern Colorado; and 2 bookstore locations were acquired
serving Western Kentucky University. For the fiscal year ended March 31, 2002,
single bookstore locations were acquired serving Western Washington University,
Chadron State College, North Carolina State University, the University of
Oklahoma, Radford University, the University of Central Florida; and 2 bookstore
locations each were acquired serving the University of Florida and the
University of California - Berkeley. Our ability to make acquisition
expenditures is subject to certain restrictions under the Senior Credit
Facility.

    During fiscal 2004, bookstore locations serving Wayne State College,
Columbia College, California State University - Northridge, Chadron State
College, and Arizona State University were closed, as either the lease expired,
the contract-managed relationship was not renewed, or an agreement was reached
with the landlord to terminate the lease. During fiscal 2003, bookstores serving

                                       27
<PAGE>

Virginia Commonwealth University, Ferris State University, and the University of
California - Berkeley were closed upon the expiration of the property leases.
During fiscal 2002, we closed bookstores serving Austin Community College and
Coconino Community College upon expiration of the property leases and sold
certain assets of two of our college bookstore locations serving the University
of Texas in Austin, Texas for approximately $1.1 million, recognizing a gain on
disposal of approximately $0.5 million. This gain is presented as an offset to
selling, general, and administrative expenses in our Consolidated Statements of
Operations included in Item 8, "Financial Statements and Supplementary Data."

    On July 1, 2003, we acquired all of the outstanding shares of common stock
of TheCampusHub.com, Inc. CampusHub is no longer separately incorporated and is
instead accounted for as a division within our Complementary Services Division
segment. CampusHub provides college bookstores with a way to sell in-store
inventory and virtual brand name merchandise over the Internet utilizing
technology originally developed by us. This transaction, with a net purchase
price of $10.0 million, was financed primarily through the issuance of 39,905
shares of NBC Acquisition Corp. Class A Common Stock.

OPERATING CASH FLOWS

      Our principal sources of cash to fund our future operating liquidity needs
will be cash from operating activities and borrowings under the Revolving Credit
Facility. Usage of the Revolving Credit Facility to meet our liquidity needs
fluctuates throughout the year due to our distinct buying and selling periods,
increasing substantially at the end of each college semester (May and December).
For the year ended March 31, 2004, weighted-average borrowings under the
Revolving Credit Facility approximated $1.7 million, with actual borrowings
ranging from a low of no borrowings to a high of $14.5 million. Net cash flows
from operating activities for the year ended March 31, 2004 were $39.1 million,
an increase of $1.8 million from $37.3 million for the year ended March 31,
2003. This increase was primarily due to (a) $11.0 million in accounts payable
attributable to cash held in escrow related to a portion of NBC's senior
discount debentures which were called for redemption on April 3, 2004; (b) $3.2
million in call premiums incurred in connection with the tendering and calling
of the $110.0 million senior subordinated notes in conjunction with the March 4,
2004 Transaction; (c) $7.3 million of stock-based compensation paid in
conjunction with the March 4, 2004 Transaction and the December 10, 2003 debt
refinancing; and (d) the tax benefit associated with the call premiums and
stock-based compensation.

COVENANT RESTRICTIONS

    Access to our principal sources of cash is subject to various restrictions.
The availability of additional borrowings under the Revolving Credit Facility is
subject to the calculation of a borrowing base, which at any time is equal to a
percentage of eligible accounts receivable and inventory, up to a maximum of
$50.0 million. The Senior Credit Facility restricts our ability to make loans or
advances and pay dividends, except that, among other things, we may pay
dividends to NBC (i) in an amount not to exceed the amount of interest required
to be paid on the Senior Discount Notes and (ii) to pay corporate overhead
expenses not to exceed $250,000 per year and any taxes owed by NBC. The
indenture governing the Senior Subordinated Notes restricts the ability of the
Company and its Restricted Subsidiaries (as defined in the indenture) to pay
dividends or make other Restricted Payments (as defined in the indenture) to
their respective stockholders, subject to certain exceptions, unless certain
conditions are met, including that (i) no default under the indenture shall have
occurred and be continuing, (ii) the Company shall be permitted by the indenture
to incur additional indebtedness and (iii) the amount of the dividend or payment
may not exceed a certain amount based on, among other things, the Company's
consolidated net income. The indenture governing the Senior Discount Notes
contains similar restrictions on NBC's ability and the ability of its Restricted
Subsidiaries (as defined in the indenture) to pay dividends or make other
Restricted Payments (as defined in the indenture) to their respective
stockholders. Such restrictions are not expected to affect our ability to meet
our cash obligations for the foreseeable future. These covenant restrictions
were similar under the indebtedness retired as a result of the March 4, 2004
Transaction. In accordance with such covenants, we declared and paid dividends
to NBC of (a) $8.2 million for cash interest payments made on the senior
discount debentures due August 15, 2003 and February 15, 2004; (b) $32.8 million
to finance the purchase of treasury stock associated with the December 10, 2003
debt refinancing; and (c) $184.3 million to assist in financing the March 4,
2004 Transaction.

SOURCES OF AND NEEDS FOR CAPITAL

    As of March 31, 2004, we could borrow up to $38.5 million under the
Revolving Credit Facility. The Revolving Credit Facility was unused at March 31,
2004. Amounts available under the Revolving Credit Facility may be used for
working capital and general corporate purposes (including up to $10.0 million
for letters of credit), subject to certain limitations under the Senior Credit
Facility.

    We believe that funds generated from operations, existing cash, and
borrowings under the Revolving Credit Facility will be sufficient to finance our
current operations, any required excess cash flow payments, increased cash
interest requirements resulting from the March 4, 2004 Transaction, planned
capital expenditures and internal growth for the foreseeable future. Future
acquisitions, if any, may require additional debt financing or capital
contributions.
                                       28
<PAGE>

    The following tables present aggregated information as of March 31, 2004
regarding our contractual obligations and commercial commitments:
<TABLE>
<CAPTION>


                                                                       Payments Due by Period
                                                      ------------------------------------------------------------
                  Contractual                           Less Than         2-3             4-5          After 5
                  Obligations              Total          1 Year          Years           Years          Years
-------------------------------------  -------------- -------------- --------------- -------------- --------------
<S>                                    <C>             <C>             <C>            <C>            <C>
Long-term debt                         $ 370,873,880   $ 17,238,881    $  3,667,918   $  3,684,129   $346,282,952
Interest on long-term debt (1)           197,797,399     24,023,712      51,007,460     55,394,200     67,372,027
Capital lease obligations                  2,305,584        167,433         489,905        651,928        996,318
Interest on capital lease obligations      1,161,936        257,356         442,435        309,858        152,287
Unconditional purchase obligations                 -              -               -              -              -
Operating leases                          49,436,000      9,762,000      17,694,000     11,274,000     10,706,000
                                       -------------- -------------- --------------- -------------- --------------
Total                                  $ 621,574,799   $ 51,449,382    $ 73,301,718   $ 71,314,115   $425,509,584
                                       ============== ============== =============== ============== ==============


                                                              Amount of Commitment Expiration Per Period
                                          Total       -----------------------------------------------------------
                Other Commercial         Amounts        Less Than         2-3             4-5          Over 5
                  Commitments           Committed        1 Year          Years           Years          Years
------------------------------------  --------------- -------------- --------------- -------------- --------------
Unused line of credit (2)              $  50,000,000   $          -    $          -   $ 50,000,000   $          -
                                      =============== ============== =============== ============== ==============

</TABLE>

(1)     Interest on the variable rate debt is estimated based upon implied
        forward rates in the yield curve at March 31, 2004 and does not reflect
        any potential management of interest rate fluctuations through interest
        rate swap agreements or other similar instruments.

(2)     Interest is not estimated on the line of credit due to uncertainty
        surrounding the timing and extent of usage of the line of credit.

TRANSACTIONS WITH RELATED AND CERTAIN OTHER PARTIES

    In fiscal 2001, we entered into several agreements with a newly created
entity, TheCampusHub.com, Inc., which was partially owned by HWP.
TheCampusHub.com, Inc. was created to provide college bookstores with a way to
sell in-store inventory and virtual brand name merchandise over the Internet
utilizing technology originally developed by us. Such agreements (including an
equity option agreement, a management services agreement, and a technology sale
and license agreement) terminated effective July 1, 2003 upon our acquisition of
all of the outstanding shares of common stock of TheCampusHub.com, Inc. This
business combination was accounted for by us in accordance with Statement of
Financial Accounting Standards No. 141, BUSINESS COMBINATIONS. The total
purchase price, net of cash acquired, of such acquisition was $10.0 million, of
which $3.7 million was assigned to non-deductible goodwill. The management
services agreement reimbursed us for certain direct costs incurred on behalf of
TheCampusHub.com, Inc., as well as $0.3 million per year for certain shared
management and administrative support. Complementary Services Division revenue
resulting from the management services agreement was recognized as the services
were performed. For the years ended March 31, 2004, 2003, and 2002, revenues
attributable to the management services agreement totaled $0.1 million, $0.3
million, and $1.0 million, respectively, and reimbursable direct costs incurred
on behalf of TheCampusHub.com, Inc. totaled $0.1 million, $0.6 million, and $0.8
million, respectively. Net amounts due from TheCampusHub.com, Inc. at March 31,
2003 totaled $0.1 million.

    In accordance with our debt covenants, we declared and paid $8.2 million in
dividends to NBC for interest due and payable on the senior discount debentures
during fiscal 2004; declared and paid $32.8 million in dividends to NBC for the
purchase of treasury stock associated with the December 10, 2003 debt
refinancing; and declared and paid $184.3 million in dividends in connection
with the March 4, 2004 Transaction.

                                       29
<PAGE>

IMPACT OF INFLATION

    Our results of operations and financial condition are presented based upon
historical costs. While it is difficult to accurately measure the impact of
inflation due to the imprecise nature of the estimates required, we believe that
the effects of inflation, if any, on our results of operations and financial
condition have not been material. However, there can be no assurance that during
a period of significant inflation, our results of operations will not be
adversely affected.

ACCOUNTING STANDARDS NOT YET ADOPTED

    In May, 2003 the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 150, ACCOUNTING FOR CERTAIN
FINANCIAL INSTRUMENTS WITH CHARACTERISTICS OF BOTH LIABILITIES AND EQUITY ("SFAS
No. 150"), to establish standards for how an issuer classifies and measures
certain financial instruments with characteristics of both liabilities and
equity. It requires that an issuer classify a financial instrument within its
scope as a liability (or an asset in some circumstances). SFAS No. 150 is
effective for financial instruments entered into or modified after May 31, 2003,
and otherwise is effective at the beginning of the first interim period
beginning after June 15, 2003, except for certain provisions that have been
deferred. Adoption of SFAS No. 150 had no impact and is not expected to have a
significant impact on our consolidated financial statements.

    In January, 2003 the Financial Accounting Standards Board (FASB) issued
Interpretation No. 46, CONSOLIDATION OF VARIABLE INTEREST ENTITIES (FIN 46) and
later revised FIN 46 in December, 2003. FIN 46 requires a variable interest
entity to be consolidated by a company if that company is subject to a majority
of the risk of loss from the variable interest entity's activities or entitled
to receive a majority of the entity's residual returns or both. FIN 46 also
requires disclosures about variable interest entities that a company is not
required to consolidate but in which it has a significant variable interest. The
provisions of FIN 46 become effective on varying dates. As these provisions
become effective and are adopted, they have not had and are not expected to have
a significant impact on our consolidated financial statements.

"SAFE HARBOR" STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT
OF 1995

    This Annual Report on Form 10-K contains or incorporates by reference
certain statements that are not historical facts, including, most importantly,
information concerning possible or assumed future results of our operations and
statements preceded by, followed by or that include the words "may," "believes,"
"expects," "anticipates," or the negation thereof, or similar expressions, which
constitute "forward-looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995 (the "Reform Act"). All statements
which address operating performance, events or developments that are expected or
anticipated to occur in the future, including statements relating to volume and
revenue growth, earnings per share or EBITDA growth or statements expressing
general optimism about future operating results, are forward-looking statements
within the meaning of the Reform Act. Such forward-looking statements involve
risks, uncertainties and other factors which may cause our actual performance or
achievements to be materially different from any future results, performances or
achievements expressed or implied by such forward-looking statements. For those
statements, we claim the protection of the safe harbor for forward-looking
statements contained in the Reform Act. Several important factors could affect
our future results and could cause those results to differ materially from those
expressed in the forward-looking statements contained herein. The factors that
could cause actual results to differ materially include, but are not limited to,
the following: increased competition from other companies that target our
markets and from alternative media as a source of textbook information; ability
to successfully acquire bookstores or to integrate future acquisitions;
inability to purchase a sufficient supply of used textbooks; changes in pricing
of new and/or used textbooks; loss or retirement of key members of management;
the impact of seasonality of the wholesale and bookstore operations; increases
in our cost of borrowing or inability to raise or unavailability of additional
debt or equity capital; changes in general economic conditions and/or in the
markets in which we compete or may, from time to time, compete; and other risks
detailed in our Securities and Exchange Commission filings, in particular this
Annual Report on Form 10-K, all of which are difficult or impossible to predict
accurately and many of which are beyond our control. We will not undertake and
specifically decline any obligation to publicly release the result of any
revisions which may be made to any forward-looking statements to reflect events
or circumstances after the date of such statements or to reflect the occurrence
of anticipated or unanticipated events.

                                       30
<PAGE>

      ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

    Our primary market risk exposure is, and is expected to continue to be,
fluctuation in variable interest rates. Of the $373.2 million in total
indebtedness outstanding at March 31, 2004, approximately $180.0 million is
subject to fluctuations in the Eurodollar rate. As provided in our Senior Credit
Facility, exposure to interest rate fluctuations is managed by maintaining fixed
interest rate debt (primarily the Senior Subordinated Notes) and, in the past,
by entering into interest rate swap agreements that qualified as cash flow
hedging instruments to convert certain variable rate debt into fixed rate debt.
We had separate five-year amortizing interest rate swap agreements with two
financial institutions whereby our variable rate term debt was converted into
debt with a fixed rate of 5.815% plus an applicable margin (as defined in the
then-existing credit agreement). Such agreements expired on July 31, 2003.
Depending upon interest rate trends in the future, we may choose to manage our
risk to variable interest rate fluctuations by again entering into interest rate
swap agreements.

    The following table presents quantitative information about our market risk
sensitive instruments (the weighted-average variable rates are based on implied
forward rates in the yield curve at March 31, 2004):

<TABLE>
<CAPTION>

                                 Fixed Rate Debt             Variable Rate Debt
                             ---------------------------  ---------------------------
                                              Weighted-                    Weighted-
                                               Average                      Average
                               Principal      Interest      Principal      Interest
                               Cash Flows       Rate      Cash Flows (1)     Rate
                             ---------------  ----------  ---------------  ----------
<C>                           <C>                 <C>      <C>                 <C>
Fiscal Year Ended March 31:
  2005                        $  15,606,314       8.67%    $   1,800,000       4.32%
  2006                              251,807       8.67%        1,800,000       5.40%
  2007                              306,016       8.66%        1,800,000       6.34%
  2008                              346,989       8.66%        1,800,000       7.02%
  2009                              389,068       8.65%        1,800,000       7.51%
  Thereafter                    176,279,270       8.64%      171,000,000       8.00%
                             ---------------  ----------  ---------------  ----------
    Total                     $ 193,179,464       8.65%    $ 180,000,000       6.63%
                             ===============  ==========  ===============  ==========

    Fair Value                $ 194,361,088           -    $ 180,000,000       -
                             ===============              ===============
</TABLE>

(1)     Principal cash flows represent scheduled principal payments and are
        adjusted for anticipated excess cash flow payments and optional
        prepayments (as defined in the Credit Agreement underlying the Senior
        Credit Facility), if any, to be applied toward principal balances.

    Certain quantitative market risk disclosures have changed since March 31,
2003 as a result of market fluctuations, movement in interest rates, expiration
of the interest rate swap agreements, the December 10, 2003 debt refinancing,
the March 4, 2004 Transaction, and principal payments. The following table
presents summarized market risk information for the years ended March 31, 2004
and 2003 (the weighted-average variable rates are based on implied forward rates
in the yield curve as of the date presented):

                                                March 31,     March 31,
                                                  2004           2003
                                             -------------- -------------
Fair Values:
  Fixed rate debt                             $ 194,361,088 $ 113,676,064
  Variable rate debt                            180,000,000    30,447,160
  Interest rate swaps                                     -      (845,669)

Overall Weighted-Average Interest Rates:
  Fixed rate debt                                      8.65%         8.83%
  Variable rate debt                                   6.63%         4.24%
  Interest rate swaps receive rate                        -          1.22%


                                       31
<PAGE>

                 ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

Index to Consolidated Financial Statements of Nebraska Book Company, Inc.

Report of Independent Registered Public Accounting Firm                       33

Consolidated Balance Sheets as of March 31, 2004 (Successor) and
March 31, 2003 (Predecessor)                                                  34

Consolidated Statements of Operations for the One Month Ended March 31, 2004
(Successor), the Eleven Months Ended February 29, 2004 (Predecessor), and the
Years Ended March 31, 2003 and 2002 (Predecessor)                             35

Consolidated Statements of Stockholder's Equity for the One Month Ended March
31, 2004 (Successor), the Eleven Months Ended February 29, 2004 (Predecessor),
and the Years Ended March 31, 2003 and 2002 (Predecessor)                     36

Consolidated Statements of Cash Flows for the One Month Ended March 31, 2004
(Successor), the Eleven Months Ended February 29, 2004 (Predecessor), and the
Years Ended March 31, 2003 and 2002 (Predecessor)                             37

Notes to Consolidated Financial Statements                                    38


                                       32
<PAGE>


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholder of
Nebraska Book Company, Inc.
Lincoln, Nebraska

    We have audited the accompanying consolidated balance sheets of Nebraska
Book Company, Inc. (a wholly-owned subsidiary of NBC Acquisition Corp.) and
subsidiary as of March 31, 2004 (Successor) and March 31, 2003 (Predecessor),
and the related consolidated statements of operations, stockholder's equity
(deficit), and cash flows for the one month ended March 31, 2004 (Successor),
the eleven months ended February 29, 2004 (Predecessor), and the years ended
March 31, 2003 and 2002 (Predecessor). These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

    We conducted our audits in accordance with standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

    In our opinion, such consolidated financial statements present fairly, in
all material respects, the financial position of Nebraska Book Company, Inc. and
subsidiary as of March 31, 2004 (Successor) and March 31, 2003 (Predecessor),
and the results of their operations and their cash flows for the one month ended
March 31, 2004 (Successor), the eleven months ended February 29, 2004
(Predecessor), and the years ended March 31, 2003 and 2002 (Predecessor) in
conformity with accounting principles generally accepted in the United States of
America.


/s/  Deloitte & Touche LLP

Lincoln, Nebraska
June 25, 2004


                                       33
<PAGE>

NEBRASKA BOOK COMPANY, INC.

CONSOLIDATED BALANCE SHEETS
---------------------------------------------------------------------------

                                                   Successor    Predecessor
                                                 ------------- -------------
                                                   March 31,    March 31,
                                                     2004         2003
                                                 ------------- ------------
ASSETS

CURRENT ASSETS:
  Cash and cash equivalents                      $ 33,276,181  $ 39,405,382
  Restricted cash                                  27,065,000             -
  Receivables                                      30,412,590    29,085,329
  Inventories                                      70,139,222    68,315,352
  Recoverable income taxes                          5,351,480             -
  Deferred income taxes                             6,102,015     3,861,932
  Prepaid expenses and other assets                   873,167       834,284
                                                 ------------- ------------
    Total current assets                          173,219,655   141,502,279

PROPERTY AND EQUIPMENT, net of
depreciation & amortization                        36,133,256    27,666,370

GOODWILL                                          268,646,931    30,472,823

IDENTIFIABLE INTANGIBLES, net of amortization     157,505,632     1,350,660

DEBT ISSUE COSTS, net of amortization              10,001,172     4,142,416

OTHER ASSETS                                        2,216,565     3,331,134
                                                 ------------- ------------
                                                 $647,723,211  $208,465,682
                                                 ============= ============
LIABILITIES AND STOCKHOLDER'S EQUITY

CURRENT LIABILITIES:
  Accounts payable                               $ 29,300,768  $ 19,857,301
  Accrued employee compensation and benefits        9,118,730    10,642,713
  Accrued interest                                  2,041,957     1,512,733
  Accrued incentives                                6,982,304     5,518,883
  Accrued expenses                                  1,211,448     1,077,844
  Income taxes payable                                      -        89,932
  Deferred revenue                                    898,658       538,230
  Current maturities of long-term debt             17,238,881    19,181,277
  Current maturities of capital lease obligations     167,433       124,703
                                                 ------------- ------------
    Total current liabilities                      66,960,179    58,543,616

LONG-TERM DEBT, net of current maturities         353,634,999   121,755,713

CAPITAL LEASE OBLIGATIONS,
net of current maturities                           2,138,151     2,305,583

OTHER LONG-TERM LIABILITIES                           317,287       300,823

DEFERRED INCOME TAXES                              61,849,744             -

DUE TO PARENT                                      16,836,358    12,371,846

COMMITMENTS (Note I)

STOCKHOLDER'S EQUITY:
  Common stock, voting, authorized 50,000 shares
  of $1.00 par value; issued and
  outstanding 100 shares                                  100           100
  Additional paid-in capital                      137,957,716    46,986,333
  Retained earnings (accumulated deficit)           8,028,677   (33,379,701)
  Accumulated other comprehensive loss                      -      (418,631)
                                                 ------------- ------------
    Total stockholder's equity                    145,986,493    13,188,101
                                                 ------------- ------------
                                                 $647,723,211  $208,465,682
                                                 ============= ============

See notes to consolidated financial statements.

                                       34
<PAGE>
<TABLE>
<CAPTION>

NEBRASKA BOOK COMPANY, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS
---------------------------------------------------------------------------------------------

                                     Successor                   Predecessor
                                  --------------- -------------------------------------------
                                  1 Month Ended   11 Months Ended         Year Ended
                                    March 31,      February 29,     March 31,      March 31,
                                       2004            2004            2003           2002
                                  --------------- --------------- -------------- ------------
<S>                                 <C>             <C>            <C>           <C>
REVENUES, net of returns            $ 13,317,394    $385,363,674   $370,509,849  $338,916,409

COSTS OF SALES                         7,768,616     231,874,108    224,488,201   206,975,716
                                  --------------- --------------- --------------  -----------
  Gross profit                         5,548,778     153,489,566    146,021,648   131,940,693

OPERATING EXPENSES:
  Selling, general and
  administrative                       8,540,262      91,739,844     90,390,858    84,870,828
  Depreciation                           342,992       2,977,309      2,987,947     3,087,234
  Amortization                           649,000       1,162,320        644,053       504,468
  Stock-based compensation                     -       7,263,940              -             -
                                  --------------- --------------- --------------  -----------
                                       9,532,254     103,143,413     94,022,858    88,462,530
                                  --------------- --------------- --------------  -----------

INCOME (LOSS) FROM OPERATIONS         (3,983,476)     50,346,153     51,998,790    43,478,163
                                  --------------- --------------- --------------  -----------

OTHER EXPENSES (INCOME):
  Interest expense                     2,226,851      22,408,295     14,212,281    17,189,316
  Interest income                        (97,587)       (307,680)      (360,448)     (399,573)
  (Gain) loss on derivative
  financial instruments                        -         (57,296)       155,831       360,445
                                  --------------- --------------- --------------  -----------
                                       2,129,264      22,043,319     14,007,664    17,150,188
                                  --------------- --------------- --------------  -----------

INCOME (LOSS) BEFORE INCOME TAXES     (6,112,740)     28,302,834     37,991,126    26,327,975

INCOME TAX EXPENSE (BENEFIT)          (2,397,491)     11,108,144     14,984,792    10,491,668
                                  --------------- --------------- --------------  -----------

NET INCOME (LOSS)                   $ (3,715,249)   $ 17,194,690   $ 23,006,334  $ 15,836,307
                                  =============== =============== ============== ============


See notes to consolidated financial statements.
</TABLE>


                                       35
<PAGE>
<TABLE>
<CAPTION>

NEBRASKA BOOK COMPANY, INC.

STATEMENTS OF STOCKHOLDER'S EQUITY (DEFICIT)
-------------------------------------------------------------------------------------------------------------------

                                                              Retained      Accumulated
                                             Additional       Earnings        Other
                                    Common    Paid-in       (Accumulated   Comprehensive              Comprehensive
                                    Stock     Capital         Deficit)     Income (Loss)     Total     Income (Loss)
                                    ------- -----------    -------------  --------------- ----------- -------------
<S>                                  <C>    <C>             <C>            <C>           <C>
BALANCE, April 1, 2001
(Predecessor)                        $ 100  $  46,435,726   $ (72,222,342) $        -    $(25,786,516)

  Contributed capital                    -        (31,252)              -           -         (31,252) $          -

  Net income                             -              -      15,836,307           -      15,836,307    15,836,307

  Other comprehensive loss,
  net of taxes:

    Cumulative effect of adoption of
    SFAS No.133, net of taxes
    of $401,760                          -              -               -    (602,640)       (602,640)     (602,640)

    Unrealized losses on interest
    rate swap agreements, net of taxes
    of $1,285                            -              -               -      (1,927)         (1,927)       (1,927)

                                    ------- -------------  --------------  ------------   ------------  -------------
BALANCE, March 31, 2002
(Predecessor)                          100  $  46,404,474     (56,386,035)   (604,567)    (10,586,028) $ 15,231,740
                                                                                                       =============

  Contributed capital                    -        581,859               -           -         581,859  $          -

  Net income                             -              -      23,006,334           -      23,006,334    23,006,334

  Other comprehensive income,
  net of taxes:

    Unrealized gains on interest rate
    swap agreements, net of taxes
    of $146,900                          -              -               -     185,936         185,936       185,936

                                    ------- -------------  -------------- -------------  -------------  -------------
BALANCE, March 31, 2003
(Predecessor)                          100     46,986,333     (33,379,701)   (418,631)     13,188,101  $ 23,192,270
                                                                                                       =============

  Contributed capital                    -      9,932,075               -           -       9,932,075  $          -

  Net income                             -              -      17,194,690           -      17,194,690    17,194,690

  Dividends declared                     -              -     (43,727,584)          -     (43,727,584)            -

  Other comprehensive income,
  net of taxes:

    Unrealized gains on interest rate
    swap agreements, net of taxes
    of $256,145                          -              -               -     418,631         418,631       418,631

                                     ------- -------------  -------------- -------------  ------------ -------------
BALANCE, February 29, 2004
(Predecessor)                          100     56,918,408     (59,912,595)          -      (2,994,087) $ 17,613,321
                                                                                                       =============

  March 4, 2004 Transaction:

    Record step-up in basis of assets
    and liabilities                      -    334,216,997               -           -     334,216,997  $          -
    Dividends declared to parent to
    finance transaction                  -              -    (181,571,265)          -    (181,571,265)            -
    Repayments received on management
    notes to parent                      -         50,471               -           -          50,471             -
    Reset retained earnings              -   (253,227,786)    253,227,786           -               -             -

  Contributed capital                    -           (374)              -           -            (374)            -
  Net loss                               -              -      (3,715,249)          -      (3,715,249)   (3,715,249)
                                    ------- -------------  -------------- ------------   ------------  -------------
BALANCE, March 31, 2004 (Successor)  $ 100  $ 137,957,716   $   8,028,677  $        -    $145,986,493  $ (3,715,249)
                                    ======= =============  ============== ============   ============  =============

See notes to consolidated financial statements.
</TABLE>


                                       36
<PAGE>

<TABLE>
<CAPTION>

NEBRASKA BOOK COMPANY, INC.

STATEMENTS OF CASH FLOWS
-------------------------------------------------------------------------------------------------------------------

                                                               Successor              Predecessor
                                                            ------------- -----------------------------------------
                                                            1 Month Ended 11 Months Ended       Year Ended
                                                              March 31,    February 29,     March 31,   March 31,
                                                                 2004          2004          2003        2002
                                                            ------------- ---------------  ---------- -------------
<S>                                                          <C>            <C>           <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)                                         $ (3,715,249)   $ 17,194,690  $ 23,006,334 $ 15,836,307
  Adjustments to reconcile net income (loss)
  to net cash flows from operating activities:
     Provision for losses on receivables                          218,205         66,393       451,578    1,629,704
     Depreciation                                                 342,992      2,977,309     2,987,947    3,087,234
     Amortization                                                 766,693      9,135,071     1,937,425    2,137,968
     Noncash interest (income) expense from
     derivative financial instruments                                   -         (1,030)     (249,310)     250,340
     (Gain) loss on derivative financial instruments                    -       (169,863)     (190,583)     360,445
     (Gain) loss on disposal of assets                             13,582        408,095        35,428     (482,810)
     Deferred income taxes                                       (898,964)     4,110,000     1,269,000     (500,000)
     Changes in operating assets and liabilities,
     net of effect of acquisitions/disposals:
       Receivables                                             (4,242,720)     3,658,110      (175,488)     309,193
       Inventories                                              5,031,722     (4,791,883)    2,061,981   (6,554,490)
       Recoverable income taxes                                (3,198,588)    (2,127,892)            -      706,408
       Prepaid expenses and other assets                          (88,681)        83,487      (335,844)     (94,740)
       Other assets                                              (363,805)      (814,529)     (346,736)    (683,573)
       Accounts payable                                          (129,715)    10,418,017     3,927,555    3,436,113
       Accrued employee compensation and benefits              (1,005,513)      (602,470)    1,731,811    2,398,129
       Accrued interest                                        (2,064,389)     2,593,613       (34,466)      80,556
       Accrued incentives                                        (213,186)     1,676,607     1,923,255    2,613,734
       Accrued expenses                                           (61,411)       192,125        16,875       96,188
       Income taxes payable                                             -        (89,932)   (3,594,507)   3,684,439
       Deferred revenue                                           153,037        207,391       105,440      153,808
       Other long-term liabilities                                  1,516         14,948        26,971       34,883
       Due to parent                                            1,690,070      2,774,442     2,776,947    2,538,084
                                                            -------------  ------------  ------------ -------------
          Net cash flows from operating activities             (7,764,404)    46,912,699    37,331,613   31,037,920

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                            (719,844)    (3,964,662)   (3,707,733)  (2,276,892)
  Acquisitions, net of cash acquired                           (1,848,798)    (2,355,486)   (1,389,338)  (6,109,599)
  Proceeds from sale of bookstores                                      -              -             -    1,139,400
  Proceeds from sale of property and equipment and other            2,095          9,676        19,643       49,487
  Software development costs                                      (24,750)      (141,186)     (249,644)    (418,463)
                                                             -------------  ------------  ------------ -------------
          Net cash flows from investing activities             (2,591,297)    (6,451,658)   (5,327,072)  (7,616,067)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from issuance of long-term debt                    355,000,000     75,000,000             -            -
  Payment of financing costs                                  (10,118,865)    (3,830,335)      (32,446)           -
  Principal payments on long-term debt                       (169,592,270)   (30,470,840)   (4,476,155) (16,308,445)
  Principal payments on capital lease obligations                 (10,395)      (122,287)     (114,524)    (117,388)
  Dividends paid to parent                                   (184,294,345)   (41,004,504)            -            -
  Increase in restricted cash                                 (27,065,000)             -             -            -
  Capital contributions                                            50,471        223,829       604,689       13,752
                                                             -------------  ------------  ------------ -------------
          Net cash flows from financing activities            (36,030,404)      (204,137)   (4,018,436) (16,412,081)
                                                             -------------  ------------  ------------ -------------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS          (46,386,105)    40,256,904    27,986,105    7,009,772

CASH AND CASH EQUIVALENTS, Beginning of period                 79,662,286     39,405,382    11,419,277    4,409,505
                                                             -------------  ------------  ------------ -------------
CASH AND CASH EQUIVALENTS, End of period                    $  33,276,181   $ 79,662,286  $ 39,405,382 $ 11,419,277
                                                             =============  ============  ============ =============


SUPPLEMENTAL DISCLOSURES OF CASH FLOWS INFORMATION:
  Cash paid during the period for:
    Interest                                                $   4,173,547   $ 11,955,528  $ 13,549,099 $ 15,224,920
    Income taxes                                                    9,991      6,466,526    14,533,352    4,062,737
Noncash investing and financing activities:
    Revaluation of assets and equity in
      March 4, 2004 Transaction                               334,216,997              -             -            -
    Acquisition of TheCampusHub.com, Inc.
      through issuance of NBC Acquisition Corp.
      Class A Common Stock                                              -      9,722,683             -            -
    Property acquired through capital lease                             -              -       381,509    2,228,972
    Cumulative effect of adoption of
      SFAS No. 133, net of income taxes                                 -              -             -     (602,640)
    Unrealized gains (losses) on interest rate
      swap agreements, net of income taxes                              -        418,631       185,936       (1,927)
    Deferred taxes resulting from accumulated
      other comprehensive income (loss)                                 -        256,145       146,900     (403,045)
    Dividend declared but unpaid                                        -      2,723,080             -            -

See notes to consolidated financial statements.
</TABLE>


                                       37
<PAGE>

NEBRASKA BOOK COMPANY, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------

A.  NATURE OF OPERATIONS

    Nebraska Book Company, Inc. (the "Company") is a wholly-owned subsidiary
of NBC Acquisition Corp. NBC Acquisition Corp. ("NBC") was formed for the
purpose of acquiring all of the outstanding capital stock of the Company,
effective September 1, 1995. NBC did not have substantive operations prior to
the acquisition of the Company and was acquired by affiliates of Haas Wheat &
Partners, L.P. ("HWP") in February, 1998.

    The Company participates in the college bookstore industry primarily by
providing used textbooks to college bookstore operators, by operating its own
college bookstores, by providing distance education products and services, and
by providing proprietary college bookstore information systems, consulting
services, and other.

    On August 2, 2002, HWH Capital Partners, L.P. and HWH Cornhusker Partners,
L.P., affiliates of HWP, along with certain other stockholders of NBC
(collectively with HWP, the "Sellers"), sold approximately 33% of the issued and
outstanding shares of NBC to certain funds affiliated with Weston Presidio
(Weston Presidio Capital III, L.P., Weston Presidio Capital IV, L.P., WPC
Entrepreneur Fund, L.P., and WPC Entrepreneur Fund II, L.P.). HWP retained a
controlling interest in NBC after the sale. This sale is referred to as the
"Weston Presidio Transaction." Under the terms of a buy-sell agreement entered
into in connection with this sale, Weston Presidio could have required that the
Sellers repurchase Weston Presidio's shares of NBC at a price as defined in the
buy-sell agreement, unless a majority of the Sellers elected, in the
alternative, to sell to Weston Presidio their remaining shares of NBC at a price
as defined in the buy-sell agreement.

    As further discussed in Note C, on March 4, 2004, Weston Presidio gained
controlling interest in NBC through (i) the formation of two new corporations,
NBC Holdings Corp. and New NBC Acquisition Corp.; (ii) a $28.2 million equity
investment by Weston Presidio in NBC Holdings Corp., funds for which were
ultimately paid to NBC in the form of a capital contribution; (iii) Weston
Presidio's purchase of 36,455 shares of NBC's common stock directly from its
holders; (iv) the cancellation of 870,285 shares of NBC's common stock upon
payment by NBC of merger consideration of $180.4 million to the shareholders of
record for such shares; (v) the exchange of 397,711 shares of NBC's common stock
for 512,799 shares of New NBC Acquisition Corp. capital stock in the merger of
the two entities with NBC as the surviving entity; and (vi) the exchange of
512,799 shares of NBC's common stock by Weston Presidio and current and former
members of management for a like number of shares of NBC Holdings Corp. capital
stock. Payment of the $180.4 million of merger consideration was funded through
proceeds from the $28.2 million capital contribution, available cash, and
proceeds from $405.0 million in new debt financing, of which $261.0 million was
utilized by NBC and the Company to retire certain debt instruments outstanding
at March 4, 2004 or to place funds in escrow for untendered debt instruments
called for redemption on March 4, 2004 and redeemed on April 3, 2004. There were
549,254 shares of NBC's common stock outstanding at March 31, 2004, of which
532,436 shares were owned by Weston Presidio (495,981 shares through NBC
Holdings Corp.) and the remainder were owned by current and former members of
management through NBC Holdings Corp. For ease of presentation, this transaction
has been reflected in the accompanying financial statements as if it had
occurred on March 1, 2004. Management has determined that no material
transactions occurred during the period from March 1, 2004 through March 4,
2004. As a result of this transaction, the Company's results of operations,
financial position and cash flow's prior to March 1, 2004 are presented as the
"Predecessor." The Company's results of operations, financial position and cash
flows thereafter are presented as the "Successor."

                                       38
<PAGE>

B.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    The significant accounting policies of the Company are as follows:

    PRINCIPLES OF CONSOLIDATION: Effective July 1, 2002, the Company's distance
learning division was separately incorporated under the laws of the State of
Delaware as Specialty Books, Inc., a wholly-owned subsidiary of the Company.
Subsequent to the date of incorporation, the Company's financial statements have
been presented on a consolidated basis to include all of the accounts of
Specialty Books, Inc., after elimination of all significant intercompany
accounts and transactions. In connection with its incorporation, Specialty
Books, Inc. has guaranteed payment and performance of obligations, liabilities,
and indebtedness arising under, out of, or in connection with the Senior
Subordinated Notes and Senior Credit Facility.

    REVENUE RECOGNITION: The Company generally recognizes revenue from product
sales at the time of shipment, net of estimated product returns. The Company has
established a program which, under certain conditions, enables its customers to
return product. The effect of this program is estimated utilizing actual
historical return experience and amounts are adjusted accordingly. The Company
recognizes revenues from the licensing of its software products upon delivery or
installation if the Company is contractually obligated to install the software.

    SHIPPING AND HANDLING FEES AND COSTS: Amounts billed to a customer for
shipping and handling have been classified as revenues in the consolidated
statements of operations and approximated $0.4 million, $5.8 million, $5.4
million, and $4.4 million for the one month ended March 31, 2004, the eleven
months ended February 29, 2004, and the years ended March 31, 2003 and 2002,
respectively. Shipping and handling costs are included in operating expenses in
the consolidated statements of operations and approximated $0.7 million, $9.4
million, $9.0 million, and $8.0 million for the one month ended March 31, 2004,
the eleven months ended February 29, 2004, and the years ended March 31, 2003
and 2002, respectively.

    ADVERTISING: Advertising costs are expensed as incurred and approximated
$0.2 million, $4.0 million, $3.2 million, and $2.7 million for the one month
ended March 31, 2004, the eleven months ended February 29, 2004, and the years
ended March 31, 2003 and 2002, respectively.

    USE OF ESTIMATES: The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements and the reported amounts of
revenues and expenses during the reporting period. Actual results could differ
from the estimates.

    CASH AND CASH EQUIVALENTS: Cash and cash equivalents consist of cash on hand
and in the bank as well as short-term investments with maturities of three
months or less when purchased.

    RESTRICTED CASH: Included in restricted cash at March 31, 2004 is $27.1
million representing amounts held in escrow to be utilized to fund the
redemption on April 3, 2004 of untendered principal balances and related accrued
interest and call premiums thereon under the $110.0 million senior subordinated
notes and NBC's $76.0 million senior discount debentures, as further discussed
in Note C. Of the $27.1 million held in escrow, $11.0 million are amounts held
on behalf of NBC related to the senior discount debentures to be redeemed on
April 3, 2004 and have a corresponding amount due to parent included in
"accounts payable" in the consolidated balance sheet as of March 31, 2004.

    INVENTORIES: Inventories are stated at the lower of cost or market.
Inventories for the Textbook Division are determined on the weighted-average
cost method. The Company's Bookstore Division values new textbook and
non-textbook inventories using the retail inventory method. Other inventories
are determined on the first-in, first-out cost method.

    PROPERTY AND EQUIPMENT: Property and equipment are stated at cost.
Depreciation is determined using the straight-line method. The majority of
property and equipment have useful lives of one to seven years, with the
exception of buildings which are depreciated over 39 years and leasehold
improvements which are depreciated over the remaining life of the corresponding
lease.

    GOODWILL: Goodwill as of March 31, 2004 arose as a result of the March 4,
2004 Transaction described in Note C and the acquisition of bookstore operations
subsequent thereto. Prior to March 4, 2004, goodwill was attributable to the
acquisition of 100% of the stock of the Company effective September 1, 1995 and
the acquisition of various bookstore operations and other businesses. Goodwill
is not amortized but rather tested at least annually for impairment. The test
for impairment of goodwill is a two-step process that identifies potential
impairment and then measures the amount of such impairment to be recorded in the
consolidated financial statements. There were no impairment losses recognized
during fiscal 2004.

                                       39
<PAGE>

    IDENTIFIABLE INTANGIBLES - CUSTOMER RELATIONSHIPS: The identifiable
intangible asset for customer relationships is attributable to the
non-contractual long-term relationships the Company has established over the
years with customers in its Textbook and Complementary Services Divisions. This
identifiable intangible is amortized on a straight-line basis over an estimated
useful life of 20 years. There were no impairment losses recognized during
fiscal 2004.

    IDENTIFIABLE INTANGIBLES - TRADENAMES: The identifiable intangible asset for
tradenames relates to the trademark owned on the name "Nebraska Book Company"
and the corresponding logo. This identifiable intangible has an indefinite
useful life; and, thus, is not amortized but rather tested at least annually for
impairment. The test for impairment of identifiable intangibles with indefinite
useful lives consists of comparing the fair value of the identifiable intangible
with its carrying amount, recognizing any excess carrying value as an impairment
loss. There were no impairment losses recognized during fiscal 2004.

    IDENTIFIABLE INTANGIBLES - DEVELOPED TECHNOLOGY: The Company's primary
activities regarding the internal development of software revolve around its
proprietary college bookstore information systems (PRISM and WinPRISM) and
E-commerce technology (WebPRISM), which are utilized by the Company's Bookstore
Division and also marketed to the general public. As this software developed
internally is intended for both internal use and sale to external customers, the
Company adheres to the guidance in Statement of Financial Accounting Standards
("SFAS") No. 86, ACCOUNTING FOR THE COSTS OF COMPUTER SOFTWARE TO BE SOLD,
LEASED, OR OTHERWISE MARKETED as required by Statement of Position 98-1,
ACCOUNTING FOR THE COSTS OF COMPUTER SOFTWARE DEVELOPED OR OBTAINED FOR INTERNAL
USE.

    Development costs included in the research and development of new software
products and enhancements to existing software products associated with the
Company's proprietary college bookstore information systems and E-commerce
technology are expensed as incurred until technological feasibility has been
established. After technological feasibility is established, additional
development costs are capitalized and amortized on a straight-line basis over
the lesser of six years or the economic life of the related product.
Recoverability of such capitalized costs is evaluated based upon estimates of
future undiscounted cash flows. There were no impairment losses recognized
during fiscal 2004. Amortization of the capitalized costs associated with such
functionalities totaled $0.2 million, $1.0 million, $0.4 million, and $0.3
million for the one month ended March 31, 2004, the eleven months ended February
29, 2004, and the years ended March 31, 2003 and 2002, respectively.

    IDENTIFIABLE INTANGIBLES - COVENANTS NOT TO COMPETE: The identifiable
intangible asset for covenants not to compete represents the value assigned to
such agreements, which are typically entered into with the owners of college
bookstores acquired by the Company. This identifiable intangible is amortized on
a straight-line basis over the term of the agreement, which generally is 3
years.

    DEBT ISSUE COSTS: The costs related to the issuance of debt are capitalized
and amortized to interest expense using the effective interest method over the
lives of the related debt. Accumulated amortization of such costs as of March
31, 2004 and 2003 was approximately $0.1 million and $7.2 million, respectively.
Debt issue costs related to retired debt were written-off to interest expense in
connection with the December 10, 2003 debt refinancing and the March 4, 2004
Transaction and totaled $0.5 million and $6.2 million, respectively.

    In April, 2002 the Financial Accounting Standards Board issued SFAS No. 145,
RESCISSION OF FASB STATEMENTS NO. 4, 44, AND 64, AMENDMENT OF FASB STATEMENT NO.
13 AND TECHNICAL CORRECTIONS. In part, this standard rescinds SFAS No. 4, which
required all gains and losses from extinguishment of debt to be aggregated and,
if material, classified as an extraordinary item, net of income taxes. The
provisions of SFAS No. 145 related to the rescission of SFAS No. 4 are effective
for fiscal years beginning after May 15, 2002. The Company early-adopted this
standard in fiscal 2002, recording the write-off of approximately $0.3 million
in unamortized debt issue costs related to a $10.0 million optional prepayment
of the term loans as additional interest expense.

    DERIVATIVE FINANCIAL INSTRUMENTS: Interest rate swap agreements were
utilized in the past by the Company to reduce exposure to fluctuations in the
interest rates on its variable rate debt through July 31, 2003. Such agreements
were recorded in the consolidated balance sheet at fair value. Changes in the
fair value of the agreements were recorded in earnings or other comprehensive
income (loss), based on whether the agreements were designated as part of the
hedge transaction and whether the agreements were effective in offsetting the
change in the value of the interest payments attributable to the Company's
variable rate debt.

    FAIR VALUE OF FINANCIAL INSTRUMENTS: The carrying amounts of financial
instruments including cash and cash equivalents, accounts receivable, and
accounts payable approximate fair value as of March 31, 2004 and 2003, because
of the relatively short maturity of these instruments. The fair value of
long-term debt, including the current maturities, was approximately $374.4

                                       40
<PAGE>

million and $144.1 million as of March 31, 2004 and 2003, respectively, as
determined by quoted market values and prevailing interest rates for similar
debt issues. The fair value of the interest rate swap agreements (see Note J)
approximated $(0.8) million as of March 31, 2003 using quotes from brokers and
represented the Company's loss on settlement if the existing agreements had been
settled on that date.

    STOCK BASED COMPENSATION: The Company accounts for its stock-based
compensation under provisions of Accounting Principles Board ("APB") Opinion No.
25, ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES and related interpretations
utilizing the intrinsic value method. Under this method, compensation expense is
recorded on the date of grant only if the current market price of the underlying
stock exceeded the exercise price. SFAS No. 123, Accounting for Stock-Based
Compensation, established accounting and disclosure requirements using a
fair-value-based method of accounting for stock-based employee compensation
plans. As allowed by SFAS No. 123, the Company has elected to continue to apply
the intrinsic-value-based method of accounting.

    In December 2002, the FASB issued SFAS No. 148, ACCOUNTING FOR STOCK-BASED
COMPENSATION - TRANSITION AND DISCLOSURE, AN AMENDMENT OF FASB STATEMENT NO.
123. SFAS No. 148 amends SFAS No. 123 to provide alternative methods of
transition for a voluntary change to the fair value method of accounting for
stock-based employee compensation. In addition, SFAS No. 148 amends the
disclosure requirements of SFAS No. 123 to require prominent disclosures in both
annual and interim financial statements. The following table illustrates the
effect on net income if the fair-value-based method had been applied to all
outstanding and unvested awards in each period: :
<TABLE>
<CAPTION>
                                                 Successor                       Predecessor
                                             ---------------- -------------------------------------------------
                                              1 Month Ended   11 Months Ended         Fiscal Year Ended
                                                March 31,       February 29,       March 31,        March 31,
                                                  2004              2004             2003             2002
                                             ---------------- ---------------- -------------- -----------------
<S>                                             <C>              <C>            <C>              <C>
Net income (loss), as reported                  $ (3,715,249)    $ 17,194,690   $ 23,006,334     $ 15,836,307

Add:  Stock-based compensation
expense included in reported net income,
net of related income tax effects                          -        4,358,364              -               -

Less:  Stock-based compensation determined
under fair value based method, net of related
income tax effects                                         -       (4,455,453)       (92,382)         (51,344)
                                             ---------------- ---------------- -------------- -----------------
Pro forma net income (loss)                     $ (3,715,249)    $ 17,097,601   $ 22,913,952     $ 15,784,963
                                             ================ ================ ============== =================
</TABLE>

    INCOME TAXES: The Company files a consolidated federal income tax return
with its parent and follows a policy of recording an amount equal to the income
tax expense which the Company would have incurred had it filed a separate
return. The Company is responsible for remitting tax payments and collecting tax
refunds for the consolidated group. The amount due to parent (i.e., NBC)
represents the cumulative reduction in tax payments made by the Company as a
result of the tax benefit of operating losses generated by the Company's parent.
The Company provides for deferred income taxes based upon temporary differences
between financial statement and income tax bases of assets and liabilities, and
tax rates in effect for periods in which such temporary differences are
estimated to reverse.

    COMPREHENSIVE INCOME (LOSS): Comprehensive income (loss) includes net income
and other comprehensive income (losses). For the eleven months ended February
29, 2004, and the years ended March 31, 2003 and 2002, other comprehensive
income (losses) consisted of the cumulative effect of adoption of SFAS No. 133
and unrealized gains (losses) on interest rate swap agreements, net of taxes.

    RECLASSIFICATIONS: Certain prior year amounts have been reclassified to
conform with the fiscal 2004 presentation.

    ACCOUNTING STANDARDS NOT YET ADOPTED: In January, 2003 the Financial
Accounting Standards Board (FASB) issued Interpretation No. 46, CONSOLIDATION OF

                                       41
<PAGE>

VARIABLE INTEREST ENTITIES ("FIN 46") and later revised FIN 46 in December,
2003. FIN 46 requires a variable interest entity to be consolidated by a company
if that company is subject to a majority of the risk of loss from the variable
interest entity's activities or entitled to receive a majority of the entity's
residual returns or both. FIN 46 also requires disclosures about variable
interest entities that a company is not required to consolidate but in which it
has a significant variable interest. The provisions of FIN 46 become effective
on varying dates. As these provisions become effective and are adopted, they
have not and are not expected to have a significant impact on the Company's
consolidated financial statements.

    In May, 2003 the FASB issued SFAS No. 150, ACCOUNTING FOR CERTAIN FINANCIAL
INSTRUMENTS WITH CHARACTERISTICS OF BOTH LIABILITIES AND EQUITY, to establish
standards for how an issuer classifies and measures certain financial
instruments with characteristics of both liabilities and equity. It requires
that an issuer classify a financial instrument within its scope as a liability
(or an asset in some circumstances). SFAS No. 150 is effective for financial
instruments entered into or modified after May 31, 2003, and otherwise is
effective at the beginning of the first interim period beginning after June 15,
2003, except for certain provisions that have been deferred. Adoption of SFAS
No. 150 had no impact and is not expected to have a significant impact on the
Company's consolidated financial statements.

C.  BUSINESS COMBINATION

    On March 4, 2004, Weston Presidio acquired the controlling interest in NBC
through a series of steps which resulted in Weston Presidio owning a substantial
majority of NBC's common stock. The transaction was accomplished pursuant to,
among other instruments, an Agreement & Plan of Merger and a Stock Purchase
Agreement dated February 18, 2004. The series of related steps underlying this
transaction included the following:

    (1) The Company refinanced its existing $125.0 million senior credit
        facility with a $230.0 million senior credit facility (the "Senior
        Credit Facility") comprised of an $180.0 million term loan (the "Term
        Loan") which matures on March 4, 2011 and was drawn in full in
        connection with the consummation of the transaction, and a $50.0 million
        revolving credit facility (the "Revolving Credit Facility") which
        matures on March 4, 2009 and was not drawn upon at the consummation of
        the transaction.

    (2) The Company completed a private placement of $175.0 million principal
        amount of 8.625% senior subordinated notes (the "Senior Subordinated
        Notes") which mature on March 15, 2012. On April 27, 2004, the Company
        filed a Form S-4 Registration Statement with the Securities and Exchange
        Commission for the purpose of registering debt securities to be issued
        in exchange for the Senior Subordinated Notes. Such Registration
        Statement was declared effective by the Securities and Exchange
        Commission on May 7, 2004. All notes were tendered in the offer to
        exchange that was completed on June 8, 2004. The terms of the securities
        issued in the exchange offer are identical to those in effect at March
        31, 2004.

    (3) NBC completed a private placement of $77.0 million principal amount of
        11.0% senior discount notes (the "Senior Discount Notes") which mature
        on March 15, 2013. The Senior Discount Notes were issued at a discount
        of $27.0 million and will become fully-accreted on March 15, 2008, at
        which point semi-annual cash interest payments begin to accrue and are
        payable beginning September 15, 2008. On April 27, 2004, NBC filed a
        Form S-4 Registration Statement with the Securities and Exchange
        Commission for the purpose of registering debt securities to be issued
        in exchange for the Senior Discount Notes. Such Registration Statement
        was declared effective by the Securities and Exchange Commission on May
        7, 2004. All notes were tendered in the offer to exchange that was
        completed on June 8, 2004. The terms of the securities issued in the
        exchange offer are identical to those in effect at March 31, 2004.

    (4) The Company completed a cash tender offer for, and partial redemption
        of, its $110.0 million principal amount of outstanding 8.75% senior
        subordinated notes. Untendered notes which totaled $15.4 million were
        called for redemption on March 4, 2004 and redeemed on April 3, 2004.
        Funds totaling $16.1 million, including accrued interest and call
        premiums on such indebtedness, were held in escrow as of March 31, 2004,
        pending the April 3, 2004 redemption. Such escrowed funds are included
        in "restricted cash" in the consolidated balance sheet.

    (5) NBC completed a cash tender offer for, and partial redemption of, its
        $76.0 million principal amount of outstanding 10.75% senior discount
        debentures. Untendered debentures which totaled $10.5 million were
        called for redemption on March 4, 2004 and redeemed on April 3, 2004.
        Funds totaling $11.0 million, including accrued interest and call
        premiums on such indebtedness, were held in escrow as of March 31, 2004,
        pending the April 3, 2004 redemption. Such escrowed funds are included
        in "restricted cash" with an offsetting amount due to parent included in
        "accounts payable" in the consolidated balance sheet.

    (6) Weston Presidio made an initial equity investment of $28.2 million in
        NBC Holdings Corp., funds for which were ultimately paid to NBC in the
        form of a capital contribution.

                                       42
<PAGE>

    (7) Weston Presidio purchased 36,455 shares of NBC's common stock directly
        from its holders for $8.4 million.

    (8) 870,285 shares of NBC's common stock were cancelled upon NBC's payment
        of $180.4 million in merger consideration to the holders of such shares.

    (9) 397,711 shares of NBC common stock were exchanged for 512,799 shares of
        capital stock of New NBC Acquisition Corp., a new corporation formed by
        Weston Presidio, in the merger of the two entities with NBC as the
        surviving entity.

    (10) Weston Presidio and current and former members of management
        contributed 495,981 shares and 16,818 shares, respectively, of NBC's
        common stock to NBC Holdings Corp. in exchange for a like number of
        shares of NBC Holdings Corp. capital stock.

    (11) Options to acquire 49,778 shares of NBC's common stock held by members
        of management were exchanged for options to acquire a like number of
        shares of NBC Holdings Corp. capital stock.

    (12) The Company declared and paid dividends of $184.3 million to NBC to
        help finance the transaction.

    Throughout this Annual Report, we generally refer to all of the above steps
and transactions that comprise this entire transaction, collectively, as the
"March 4, 2004 Transaction." The March 4, 2004 Transaction was accounted for as
a purchase at NBC Holdings Corp. with the related purchase accounting
pushed-down to NBC and the Company as of the date of the transaction. The March
4, 2004 Transaction was accounted for as a purchase in accordance with Statement
of Financial Accounting Standards ("SFAS") No.141, BUSINESS COMBINATIONS and
EITF 88-16, BASIS IN LEVERAGED BUYOUT TRANSACTIONS. Accordingly, the Company was
revalued at the time of the March 4, 2004 Transaction to fair value to the
extent of the majority stockholder's (Weston Presidio's) 96.9% controlling
interest in NBC. The remaining 3.1% is accounted for at the continuing
stockholders' (current and former members of management) carryover basis in NBC.
The excess of the purchase price over the historical basis of the net assets
acquired has been applied to adjust net assets to their fair values to the
extent of Weston Presidio's 96.9% ownership of outstanding common stock of NBC.
Fair value was determined in part using an independent third-party appraisal.

                                       43
<PAGE>

    The following table summarizes the purchase price allocation of the March 4,
2004 Transaction:
<TABLE>
<CAPTION>

<S>                                                           <C>             <C>
Purchase Price:
  Net debt issued in transaction                              $ 170,000,000

  Contribution of existing equity:
    Weston Presidio                                              77,964,969
    Current and former members of management                      1,033,800

  Capital contribution to NBC from NBC Holdings Corp.            28,164,181

  Purchase of 36,455 NBC shares by Weston Presidio directly
  from shareholders                                               8,435,958

  Net cash paid by Company                                        8,192,816

  Fair value of NBC Holdings Corp. options granted                7,850,118
                                                             ---------------
    Total Purchase Price                                                      $ 301,641,842

Net Book Value of Tangible Assets Acquired and
Liabilities Assumed                                                              38,432,770

Allocation of NBC Purchase Accounting Adjustments                                29,581,068
                                                                             ---------------

Excess Purchase Price                                                         $ 369,655,680
                                                                             ===============

Allocation of Excess Purchase Price:

  Goodwill                                                                    $ 267,114,671

  Identifiable Intangibles:

     Customer relationships                                   $ 114,830,000
     Tradename                                                   31,320,000
     Developed technology                                        11,449,000     157,599,000
                                                             ---------------

  Property and Equipment                                                          7,098,009

  Deferred Tax Liability                                                        (62,156,000)
                                                                             ---------------
                                                                              $ 369,655,680
                                                                             ===============
</TABLE>

    The Company incurred $20.6 million in costs associated with the March 4,
2004 Transaction and wrote off $6.2 million of debt issue costs associated with
debt retired to interest expense. Of the $20.6 million of costs incurred, $10.1
million was capitalized as debt issue costs, $7.3 million of stock-based
compensation and related payroll taxes was recorded in conjunction with 40,668
options to purchase shares of NBC Acquisition Corp. Class A Common Stock which
were converted into the right to receive cash payment, and $3.2 million of call
premiums paid on the debt retired was recorded as interest expense.

    The following unaudited pro forma financial information was prepared as if
the March 4, 2004 Transaction had occurred at the beginning of each of the
periods presented:

                               Successor               Predecessor
                            --------------- ----------------------------------
                                  One            Eleven
                              Month Ended     Months Ended       Year Ended
                             March 31, 2004  February 29, 2004 March 31, 2003
                            --------------- ------------------ ---------------
Revenues, net of returns      $ 13,317,394     $ 385,363,674    $ 370,509,849
Net income (loss)               (3,606,207)       17,050,491       10,966,406


    These unaudited pro forma results have been prepared for comparative
purposes only and primarily include adjustments for depreciation and
amortization arising from the step-up in basis of assets in the March 4, 2004


                                       44
<PAGE>

Transaction, interest expense on debt issued in connection with the March 4,
2004 Transaction, and the related income tax adjustments. These adjustments were
tax effected using the Company's effective tax rates of 39.2%, 39.2%, and 39.4%
for the one month ended March 31, 2004, the eleven months ended February 29,
2004, and the year ended March 31, 2003, respectively. The pro forma information
is not necessarily indicative of the results that would have occurred had the
March 4, 2004 Transaction occurred at the beginning of the periods presented,
nor is it necessarily indicative of future results.

D.  RECEIVABLES

    Receivables are summarized as follows:

                                                     March 31,
                                              ------------------------
                                                 2004           2003
                                              ----------     ---------
   Trade  receivables,  less  allowance for
   doubtful accounts of $510,839 and $442,942
   at March 31, 2004 and 2003, respectively   $15,326,208  $13,792,759
   Receivables from book publishers for
   returns                                      9,164,926   10,351,717
   Advances for book buy-backs                  4,068,709    2,294,455
   Computer  finance  agreements, current
   portion                                        655,649      445,393
   Related party receivables                            -      348,386
   Other                                        1,197,098    1,852,619
                                              -----------  -----------
                                              $30,412,590  $29,085,329
                                              ===========  ===========


   Trade receivables include the effect of estimated product returns. The amount
of estimated product returns at March 31, 2004 and 2003 was approximately $5.3
million and $6.0 million, respectively.

E.  INVENTORIES

    Inventories are summarized as follows:

                                                      March 31,
                                              --------------------------
                                                 2004          2003
                                              -----------   ------------
   Textbook Division                          $31,247,606    $28,908,121
   Bookstore Division                          35,313,780     31,986,260
   Complementary Services Division              3,577,836      7,420,971
                                              -----------   ------------
                                              $70,139,222    $68,315,352
                                              ===========   ============

    Textbook Division inventories include the effect of estimated product
returns. The amount of estimated product returns at March 31, 2004 and 2003 was
approximately $2.5 million and $2.7 million, respectively.

    General and administrative costs associated with the storage and handling of
inventory totaled approximately $7.3 million and $7.4 million for the years
ended March 31, 2004 and 2003, respectively, of which approximately $2.0 million
and $2.1 million was capitalized into inventory at March 31, 2004 and 2003,
respectively.

                                       45
<PAGE>

F.  PROPERTY AND EQUIPMENT

    A summary of the cost of property and equipment follows:


                                                            March 31,
                                                -------------------------------
                                                     2004            2003
                                                ---------------  --------------
Land                                              $  3,565,382    $  2,408,999
Buildings and improvements                          16,236,634      17,394,396
Leasehold improvements                               6,687,660       7,134,396
Furniture and fixtures                               4,684,992       7,060,829
Information systems                                  3,638,204      11,514,821
Automobiles and trucks                                 178,938         337,957
Machinery                                              298,422         564,468
Projects in process                                  1,185,860         483,246
                                                ---------------  --------------
                                                    36,476,092      46,899,112
Less:  Accumulated depreciation & amortization        (342,836)    (19,232,742)
                                                ---------------  --------------
                                                  $ 36,133,256    $ 27,666,370
                                                ===============  ==============

G.  GOODWILL AND OTHER IDENTIFIABLE INTANGIBLES


    As discussed in detail in Note C, on March 4, 2004 Weston Presidio acquired
the controlling interest in NBC through a series of steps which resulted in
Weston Presidio owning a substantial majority of NBC's common stock. The March
4, 2004 Transaction was accounted for as a purchase at NBC Holdings Corp. with
the related purchase accounting pushed-down to NBC and the Company as of the
date of the transaction. The excess of the purchase price over the historical
basis of the net assets acquired was applied to adjust net assets to their fair
values, as described in Note C and as determined in part using an independent
third-party appraisal. The allocation of the excess purchase price included
establishing identifiable intangibles for customer relationships of $114.8
million and tradename of $31.3 million; adjusting the carrying value of
developed technology at March 4, 2004 to a fair value of $11.4 million; and
adjusting the carrying value of goodwill at March 4, 2004 to a fair value of
$267.1 million, of which $25.3 million is deductible for income tax purposes.
The weighted-average amortization period for identifiable intangibles subject to
amortization is 18.7 years, including 20 years for customer relationships and 6
years for developed technology.

    During the fiscal year ended March 31, 2004, the Company acquired nine
college bookstore locations in seven separate transactions, none of which was
material to the Company's consolidated financial statements. In May of 2003, the
Company acquired certain assets of a privately owned bookstore serving Marshall
University. Also in May of 2003, the Company acquired certain assets of an
institutional ("contract-managed") bookstore location serving Wayne State
College. In June of 2003, the Company acquired certain assets of an
institutional ("contract-managed") bookstore with three locations serving
Michigan State University. In July of 2003, the Company acquired certain assets
of a privately owned bookstore serving Mesa Community College. In September of
2003, the Company acquired certain assets of an institutional
("contract-managed") bookstore location serving Western International
University. In November of 2003, the Company acquired certain assets of an
institutional ("contract-managed") bookstore location serving East Tennessee
State University. In March of 2004, the Company acquired certain assets of a
privately owned bookstore serving the University of Toledo. The total purchase
price, net of cash acquired, of such acquisitions was approximately $3.9
million, of which approximately $0.2 million was assigned to a covenant not to
compete with an amortization period of three years and approximately $1.5
million was assigned to tax-deductible goodwill.

    On July 1, 2003, the Company acquired all of the outstanding shares of
common stock of TheCampusHub.com, Inc. ("CampusHub"). CampusHub is no longer
separately incorporated and is instead accounted for as a division within the
Complementary Services Division segment. Each share of TheCampusHub.com, Inc.
common stock issued and outstanding was converted into shares of NBC Acquisition
Corp. Class A Common Stock, resulting in the issuance of 39,905 shares of NBC
Acquisition Corp. Class A Common Stock. CampusHub provides college bookstores
with a way to sell in-store inventory and virtual brand name merchandise over
the Internet utilizing technology originally developed by the Company.
TheCampusHub.com, Inc. had 1,300,099 shares of issued and outstanding common
stock at the time of acquisition, of which 650,000 shares were owned by HWP,
650,000 shares were owned by an unrelated third party, and 99 shares were owned
by three employees of the Company. This business combination was accounted for
by the Company in accordance with Statement of Financial Accounting Standards

                                       46
<PAGE>

No. 141, BUSINESS COMBINATIONS. The total purchase price, net of cash acquired,
of such acquisition was $10.0 million, of which $3.7 million was assigned to
non-deductible goodwill.

    The changes in the carrying amount of goodwill for the one month ended March
31, 2004, the eleven months ended February 29, 2004, and the year ended March
31, 2003, in total and by reportable segment, are as follows:
<TABLE>
<CAPTION>

                                                        Complementary
                                        Bookstore          Services         Corporate
                                        Division           Division      Administration       Total
                                       --------------- ---------------- --------------- ----------------
<S>                                    <C>              <C>             <C>            <C>
Balance, April 1, 2002                   $ 13,020,761     $         -     $ 16,770,574   $  29,791,335

Additions to goodwill:
  Bookstore acquisitions                      681,488               -                -         681,488

                                       --------------- ---------------- --------------- ----------------
Balance, March 31, 2003                    13,702,249               -       16,770,574      30,472,823

Additions to goodwill:
  Bookstore acquisitions                       11,373               -                -          11,373

  Acquisition of TheCampusHub.com, Inc.             -       3,604,375                -       3,604,375

                                       --------------- ---------------- --------------- ----------------
Balance, February 29, 2004                 13,713,622       3,604,375       16,770,574      34,088,571

Additions to goodwill:
  Purchase accounting adjustment -
  TheCampusHub.com, Inc.                            -         100,856                -         100,856

  March 4, 2004 Transaction               (13,713,622)     (3,705,231)     250,344,097     232,925,244

  Bookstore acquisitions                    1,532,260               -                -       1,532,260

                                       --------------- ---------------- --------------- ----------------
Balance, March 31, 2004                  $  1,532,260     $         -     $267,114,671   $ 268,646,931
                                       =============== ================ =============== ================
</TABLE>

    Goodwill assigned to corporate administration represents goodwill arising
out of the March 4, 2004 Transaction, as all goodwill was assigned to corporate
administration. As is the case with a portion of the Company's assets, such
goodwill is not allocated between the Company's reportable segments when
management makes operating decisions and assesses performance. Such goodwill is
allocated to the Company's reporting units for purposes of testing goodwill for
impairment and calculating any gain or loss on the disposal of all or a portion
of a reporting unit.

                                       47
<PAGE>


    The following table presents the gross carrying amount and accumulated
amortization of identifiable intangibles subject to amortization, in total and
by asset class, as of March 31, 2004 and 2003:

                                             March 31, 2004
                             -----------------------------------------------
                                Gross                             Net
                               Carrying        Accumulated      Carrying
                                Amount        Amortization       Amount
                             --------------- --------------- ---------------
 Customer relationships       $ 114,830,000    $   (478,060)  $ 114,351,940
 Developed technology            11,473,750        (159,006)     11,314,744
 Covenants not to compete           689,333        (170,385)        518,948
                             --------------- --------------- ---------------
                              $ 126,993,083    $   (807,451)  $ 126,185,632
                             =============== =============== ===============

                                             March 31, 2003
                             -----------------------------------------------
                                Gross                             Net
                               Carrying        Accumulated      Carrying
                                 Amount       Amortization       Amount
                             --------------- --------------- ---------------
 Developed technology         $   1,868,497    $   (756,851)  $   1,111,646
 Covenants not to compete           847,333        (608,319)        239,014
                             --------------- --------------- ---------------
                              $   2,715,830    $ (1,365,170)  $   1,350,660
                             =============== =============== ===============

    Information regarding aggregate amortization expense for the one month ended
March 31, 2004, the eleven months ended February 29, 2004, and the years ended
March 31, 2003 and 2002 for identifiable intangibles subject to amortization,
along with estimated aggregate amortization expense for each of the next five
fiscal years, is presented in the following table:


                                                           Amortization
                                                              Expense
                                                          ---------------

One month ended March 31, 2004 (Successor)                   $   648,289
Eleven months ended February 29, 2004 (Predecessor)            1,154,502
Year ended March 31, 2003 (Predecessor)                          635,524
Year ended March 31, 2002 (Predecessor)                          495,939

Estimated amortization expense for the fiscal
years ending March 31:
      2005                                                   $ 7,801,747
      2006                                                     7,743,519
      2007                                                     7,729,246
      2008                                                     7,676,688
      2009                                                     7,676,688


    Identifiable intangibles not subject to amortization consist solely of the
tradename asset arising out of the March 4, 2004 Transaction and total
$31,320,000.

                                       48
<PAGE>


H.  LONG-TERM DEBT

      Details regarding each of the instruments of indebtedness of the Company
are provided in the following table:
<TABLE>
<CAPTION>

                                                                                      March 31,
                                                                             --------------------------
                                                                                  2004          2003
                                                                             ------------  ------------
<S>                                                                         <C>            <C>
Term Loan due March 4, 2011, principal and interest payments due
quarterly, interest accrues at a floating rate based on Eurodollar
rate plus an applicable margin percent (3.84% at March 31, 2004)            $ 180,000,000  $          -

Senior Subordinated Notes, unsecured, principal due on
March 15, 2012, interest payments accrue at a fixed rate of
8.625% and are payable semi-annually on March 15 and
September 15, 2004                                                            175,000,000             -

Senior subordinated notes, unsecured, principal due on February 15,
2008, interest payments accrue at a fixed rate of 8.75% and are
payable semi-annually on February 15 and August 15, tendered or
called for redemption on March 4, 2004                                         15,410,000   110,000,000

Mortgage note payable with an insurance company assumed with
the acquisition of a bookstore facility, due December 1, 2013, monthly
payments of $6,446 including interest at 10.75%                                   463,880       489,830

Tranche A loan, due March 31, 2004, principal and interest payments due
quarterly, interest accrues at a floating rate based on Eurodollar rate
plus an applicable margin percent (2.76% at March 31, 2003),
refinanced on December 10, 2003                                                         -     6,642,873

Tranche B loan, due March 31, 2006, principal and interest payments due
quarterly, interest accrues at a floating rate based on Eurodollar
rate plus an applicable margin percent (3.76% at March 31, 2003),
refinanced on December 10, 2003                                                         -    23,804,287
                                                                           --------------  -------------
                                                                              370,873,880   140,936,990
Less current maturities of long-term debt                                     (17,238,881)  (19,181,277)
                                                                           --------------  -------------
Long-term debt                                                              $ 353,634,999  $121,755,713
                                                                           ==============  =============
</TABLE>

      Indebtedness at March 31, 2004 includes an amended and restated
bank-administered senior credit facility (the "Senior Credit Facility") provided
to the Company through a syndicate of lenders, consisting of an $180.0 million
term loan (the "Term Loan") and a $50.0 million revolving credit facility (the
"Revolving Credit Facility"); and $175.0 million of 8.625% senior subordinated
notes (the "Senior Subordinated Notes"). The Revolving Credit Facility expires
on March 4, 2009. Availability under the Revolving Credit Facility is determined
by the calculation of a borrowing base, which at any time is equal to a
percentage of eligible accounts receivable and inventory, up to a maximum of
$50.0 million. The calculated borrowing base at March 31, 2004 was approximately
$38.5 million. The Revolving Credit Facility was unused at March 31, 2004.

      The interest rate on the Senior Credit Facility is prime plus an
applicable margin of up to 1.75% or, on Eurodollar borrowings, the Eurodollar
rate plus an applicable margin of up to 2.75%. Additionally, there is a 0.5%
commitment fee for the average daily unused amount of the Revolving Credit
Facility. The average borrowings under the Revolving Credit Facility for the
years ended March 31, 2003 and 2002 were approximately $1.7 million and $9.8
million at an average rate of 4.8% and 5.5%, respectively.

      The Senior Credit Facility is collateralized by substantially all of the
assets of the Company and NBC. Additionally, NBC has guaranteed the prompt and
complete payment and performance of the Company's obligations under the Senior
Credit Facility. The Senior Credit Facility also stipulates that excess cash
flows as defined in the credit agreement dated February 13, 1998 (the "Credit
Agreement"), as most recently amended and restated on March 4, 2004, shall be
applied towards prepayment of the Term Loan. An excess cash flow payment of

                                       49
<PAGE>

$14.3 million was made in September, 2003 and applied towards the then-existing
Tranche A and B loans in accordance with the Credit Agreement. As a result of
the amendment and restatement of the Credit Agreement on March 4, 2004, the next
excess cash flow measurement date will be March 31, 2005.

      The Senior Credit Facility requires the Company to maintain certain
financial ratios and contains a number of other covenants that among other
things, restrict the ability to incur additional indebtedness, dispose of
assets, make capital expenditures, make loans or advances and pay dividends,
except that, among other things, the Company may pay dividends to NBC (i) in an
amount not to exceed the amount of interest required to be paid on the Senior
Discount Notes and (ii) to pay corporate overhead expenses not to exceed
$250,000 per year and any taxes owed by NBC.

      The Senior Subordinated Notes pay cash interest semi-annually and mature
on March 15, 2012. The indenture governing the Senior Subordinated Notes
restricts the ability of the Company and its restricted subsidiaries (as defined
in the indenture) to pay dividends or make other restricted payments (as defined
in the indenture) to their respective stockholders, subject to certain
exceptions, unless certain conditions are met, including that (i) no default
under the indenture shall have occurred and be continuing, (ii) the Company
shall be permitted by the indenture to incur additional indebtedness and (iii)
the amount of the dividend or payment may not exceed a certain amount based on,
among other things, the Company's consolidated net income.

      Two significant events occurred during fiscal 2004 which impacted
long-term indebtedness. On December 10, 2003, the Company's bank-administered
senior credit facility provided through a syndicate of lenders was amended and
restated to finance NBC's purchase of 116,786 shares of its common stock and 838
options outstanding to purchase shares of its common stock and to refinance the
remaining indebtedness under the then-existing senior credit facility. The
amended and restated senior credit facility consisted of a $75.0 million term
loan and a $50.0 million revolving credit facility. Tranche A and Tranche B
loans existing under the senior credit facility refinanced on December 10, 2003
totaled $13.4 million.

      The second significant event was the March 4, 2004 Transaction (see Notes
A and C) which resulted in the retirement of indebtedness underlying the senior
credit facility and the issuance of an $180.0 million Term Loan described above;
the tendering or calling for redemption of the $110.0 million of senior
subordinated notes and the issuance of $175.0 million of Senior Subordinated
Notes described above; and the tendering or calling for redemption of NBC's
$76.0 million of senior discount debentures and the issuance by NBC of $77.0
million of 11.0% Senior Discount Notes (discounted to $50.0 million). NBC's
Senior Discount Notes accrete in value at the rate of 11.0% compounded
semi-annually through March 15, 2008, with semi-annual cash interest payments
commencing September 15, 2008. Of the $110.0 million of senior subordinated
notes and $76.0 million of NBC senior discount debentures outstanding at the
time of the March 4, 2004 Transaction, $15.4 million and $10.5 million,
respectively, were not tendered by the bondholders and thus were not redeemed on
March 4, 2004. Instead, the non-tendered notes were called for redemption by the
Company and NBC on March 4, 2004 and redeemed on April 3, 2004, in accordance
with the indentures. Restricted amounts held in escrow at March 31, 2004 to fund
the April 3, 2004 redemption totaled $27.1 million, including accrued interest
and call premiums on such indebtedness, and are included in "restricted cash" in
the consolidated balance sheet. Of the $27.1 million held in escrow, $11.0
million are amounts held on behalf of NBC related to the senior discount
debentures to be redeemed on April 3, 2004 and have a corresponding amount due
to parent included in "accounts payable" in the consolidated balance sheet as of
March 31, 2004.

      On April 27, 2004, NBC and the Company filed Form S-4 Registration
Statements with the Securities and Exchange Commission for purposes of
registering debt securities to be issued in exchange for the Senior Subordinated
Notes and Senior Discount Notes. Such Registration Statements were declared
effective by the Securities and Exchange Commission on May 7, 2004. All notes
were tendered in the offers to exchange that were completed on June 8, 2004. The
terms of the securities issued in the exchange offers are identical to those in
effect at March 31, 2004.

      At March 31, 2004, the aggregate maturities of long-term debt (including
principal amounts payable relating to indebtedness called for redemption on
March 4, 2004 and redeemed on April 3, 2004) for the next five years were as
follows:

          Fiscal
           Year
        ------------

           2005              $ 17,238,881
           2006                 1,832,144
           2007                 1,835,774
           2008                 1,839,816
           2009                 1,844,313


                                       50
<PAGE>

I.  LEASES AND OTHER COMMITMENTS

      In conjunction with two bookstores acquired in June of 2001 and one
bookstore acquired in March of 2003, the Company entered into bookstore facility
leases that qualified as capital leases. Such leases expire at various dates
through fiscal 2013 and contain options to renew for periods of up to ten years.
Capitalized leased property included in property and equipment was approximately
$1.9 million at March 31, 2004, net of accumulated depreciation.

      The Company leases bookstore facilities and data processing equipment
under noncancelable operating leases expiring at various dates through fiscal
2016, many of which contain options to renew for periods of up to ten years.
Certain of the leases are based on a percentage of sales, ranging from 3.0% to
10.0%.

      Future minimum capital lease payments and aggregate minimum lease payments
under noncancelable operating leases for the years ending March 31 are as
follows:

                                             Capital       Operating
    Year                                     Leases          Leases
    ----                                  ------------    -------------
    2005                                  $    424,791    $  9,762,000
    2006                                       454,947       9,395,000
    2007                                       477,392       8,299,000
    2008                                       480,895       6,824,000
    2009                                       480,891       4,450,000
    Thereafter                               1,148,604      10,706,000
                                          ------------    ------------
    Total minimum lease payments             3,467,520    $ 49,436,000
                                                          ============
    Amount representing interest at 11.5%   (1,161,936)
                                          ------------
    Present value of minimum lease
      payments                               2,305,584
    Obligations due within one year           (167,433)
                                          -------------

    Long-term obligations                 $  2,138,151
                                          ============


      Total rent expense for the one month ended March 31, 2004, the eleven
months ended February 29, 2004 and the years ended March 31, 2003 and 2002 was
approximately $1.0 million, $12.9 million, $11.5 million, and $10.6 million,
respectively. Percentage rent expense for the one month ended March 31, 2004,
the eleven months ended February 29, 2004 and the years ended March 31, 2003 and
2002 was approximately $0.3 million, $3.5 million, $3.0 million, and $2.5
million, respectively.

J.  DERIVATIVE FINANCIAL INSTRUMENTS

      The Financial Accounting Standards Board has issued SFAS No. 133,
ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES, as amended by SFAS
No. 137, ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES - DEFERRAL
OF THE EFFECTIVE DATE OF FASB STATEMENT NO. 133, SFAS No. 138, ACCOUNTING FOR
CERTAIN DERIVATIVE INSTRUMENTS AND CERTAIN HEDGING ACTIVITIES, and SFAS No. 149,
AMENDMENT OF STATEMENT 133 ON DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES.
This standard requires that all derivative instruments be recorded in the
balance sheet at fair value. Changes in the fair value of derivatives are
recorded in earnings or other comprehensive income (loss), based on whether the
instrument is designated as part of a hedge transaction and, if so, the type of
hedge transaction. In the past, the Company has utilized derivative financial
instruments primarily to manage the risk that changes in interest rates will
affect the amount of its future interest payments on its variable rate debt and
adopted SFAS No. 133 effective April 1, 2001.

      The Company's primary market risk exposure is, and is expected to continue
to be, fluctuation in variable interest rates. As provided in the Company's
Senior Credit Facility, exposure to interest rate fluctuations is managed by
maintaining fixed interest rate debt (primarily the Senior Subordinated Notes)
and by entering into interest rate swap agreements that qualify as cash flow
hedging instruments to convert certain variable rate debt into fixed rate debt.
The Company had separate five-year amortizing interest rate swap agreements with
two financial institutions whereby the Company's variable rate term debt was
converted into debt with a fixed rate of 5.815% plus an applicable margin (as
defined in the then-existing credit agreement). Such agreements expired on July
31, 2003. Notional amounts under the agreements were reduced periodically by
amounts equal to the originally-scheduled principal payments on the term debt.
General information regarding the Company's exposure to fluctuations in variable
interest rates is presented in the following table:

                                       51
<PAGE>

                                                              March 31,
                                                          2004          2003
                                                    -------------- -------------

Total indebtedness outstanding                      $ 373,179,464  $ 143,367,276

Term debt subject to Eurodollar fluctuations          180,000,000     30,447,160

Notional amounts under swap agreements                          -     38,100,000

Fixed interest rate indebtedness                      193,179,464    112,920,116

Variable interest rate, including applicable margin:
  Term Debt - Term Loan                                     3.84%              -
  Term Debt - Tranche A Loans                                   -          2.76%
  Term Debt - Tranche B Loans                                   -          3.76%

      The interest rate swap agreements qualified as cash flow hedge instruments
if the following criteria were met:

    (1) Formal documentation of the hedging relationship and the Company's risk
        management objective and strategy for undertaking the hedge occurred at
        the inception of the agreements.

    (2) The interest rate swap agreements were expected to be highly effective
        in offsetting the change in the value of the interest payments
        attributable to the Company's term debt.

      The Company estimated the effectiveness of the interest rate swap
agreements utilizing the hypothetical derivative method. Under this method, the
fair value of the actual interest rate swap agreements was compared to the fair
value of hypothetical swap agreements that had the same critical terms as the
term debt, including notional amounts and repricing dates. To the extent that
the agreements were not considered to be highly effective in offsetting the
change in the value of the interest payments being hedged, the fair value
relating to the ineffective portion of such agreements and any subsequent
changes in such fair value were immediately recognized in earnings as "gain or
loss on derivative financial instruments". To the extent that the agreements
were considered highly effective but not completely effective in offsetting the
change in the value of the interest payments being hedged, any changes in fair
value relating to the ineffective portion of such agreements were immediately
recognized in earnings as interest expense.

      Under hedge accounting, the interest rate swap agreements were reflected
at fair value in the Company's consolidated balance sheet (as "accounts payable"
in fiscal 2003) and the related gains or losses on these agreements were
generally recorded in stockholders' equity, net of applicable income taxes (as
"accumulated other comprehensive loss"). The gains or losses recorded in
accumulated other comprehensive loss were reclassified into earnings as an
adjustment to interest expense in the same periods in which the related interest
payments being hedged were recognized in earnings. Except as described below,
the net effect of this accounting on the Company's consolidated results of
operations was that interest expense on the term debt was generally recorded
based on fixed interest rates until the interest rate swap agreements expired on
July 31, 2003. The fair value of the interest rate swap agreements reflected as
a liability at March 31, 2003 totaled $0.8 million.

      As a result of a $10.0 million optional prepayment of term debt on March
29, 2002, notional amounts under the interest rate swap agreements no longer
correlated with remaining principal balances due under the term debt. The
difference between the notional amounts under the interest rate swap agreements
and the remaining principal balances due under the term debt represented the
portion of the agreements that no longer qualified for hedge accounting. The
fair value of the interest rate swap agreements on March 29, 2002 was allocated
between the portion of the agreements that no longer qualified for hedge
accounting and the portion of the agreements that were redesignated as hedging
instruments on the remaining amounts due under the term debt. The fair value
allocated to the portion of the interest rate swap agreements that no longer
qualified for hedge accounting was immediately recognized in the Company's
consolidated results of operations as a loss on derivative financial instruments
and totaled approximately $(0.4) million. Changes in the fair value of this
portion of the interest rate swap agreements, along with the proportionate share
of actual net cash settlements attributable to this portion of the agreements,
were also recognized as a gain (loss) on derivative financial instruments in the
consolidated statements of operations and totaled $0.1 million for the eleven
months ended February 29, 2004 and $(0.2) million for the year ended March 31,
2003.

                                       52
<PAGE>

      Information regarding the fair value of the portion of the interest rate
swap agreements designated as hedging instruments is presented in the following
table for the one month ended March 31, 2004, the eleven months ended February
29, 2004, and the years ended March 31, 2003 and 2002:
<TABLE>
<CAPTION>


                                             Successor                       Predecessor
                                           -------------- -------------------------------------------
                                           1 Month Ended  11 Months Ended   Year Ended    Year Ended
                                             March 31,     February 29,      March 31,    March 31,
                                               2004            2004            2003          2002
                                           -------------- --------------- -------------  ------------

<S>                                       <C>                <C>              <C>         <C>
Increase (decrease) in fair value
of swap agreements designated as hedges   $      -           $ 675,806        $ 582,146   $ (253,552)

Interest income (expense) recorded due
to hedge ineffectiveness                         -               1,030          249,310     (250,340)
</TABLE>


      Changes in the fair value of the interest rate swap agreements are
reflected in the consolidated statements of cash flows as either "noncash
interest expense from derivative financial instruments", "gain or loss on
derivative financial instruments", or as noncash investing and financing
activities.

K.  INCOME TAXES

      The provision (benefit) for income taxes consists of:

                  Successor                   Predecessor
              -------------- ----------------------------------------------
               1 Month Ended 11 Months Ended          Year Ended
                 March 31,     February 29,      March 31,      March 31,
                   2004            2004            2003           2002
              -------------- ---------------  -------------- --------------
Current:
  Federal     $ (1,151,169)   $   5,320,504   $ 11,615,670    $  9,311,719
  State           (347,358)       1,677,640      2,100,122       1,679,949
Deferred          (898,964)       4,110,000      1,269,000        (500,000)
              -------------  --------------   --------------  -------------
              $ (2,397,491)   $  11,108,144   $ 14,984,792    $ 10,491,668
              =============  ==============   ==============  =============



      The following represents a reconciliation between the actual income tax
expense (benefit) and income taxes computed by applying the Federal income tax
rate to income (loss) before income taxes:
<TABLE>
<CAPTION>

                                    Successor                    Predecessor
                                  -------------  -----------------------------------------
                                  1 Month Ended  11 Months Ended        Year Ended
                                    March 31,     February 29,     March 31,     March 31,
                                      2004            2004           2003          2002
                                  -------------  --------------- -----------  ------------
<S>                                   <C>             <C>            <C>           <C>
Statutory rate                        (35.0)%         35.0%          35.0%         35.0%
State income tax effect                (3.5)           3.8            3.8           4.0
Change in estimate of income tax
liabilities                               -              -            0.3           0.4
Other                                  (0.7)           0.4            0.3           0.4
                                      ------           ----           ---           ---
                                      (39.2)%         39.2%          39.4%         39.8%
                                      =======         =====          =====         =====
</TABLE>

                                       53
<PAGE>

The components of the deferred tax assets (liabilities) consist of the
following:

                                                              March 31,
                                                     -------------------------
                                                        2004           2003
                                                     ----------      ---------
  Deferred income tax assets (liabilities),
  current:
    Vacation accruals                              $    514,414   $    495,160
    Inventory                                           138,286        110,913
    Allowance for doubtful accounts                     193,914        168,141
    Product returns                                   1,093,492      1,238,155
    Incentive programs                                2,457,369      1,991,821
    NOL carryforward                                  1,882,419              -
    Other                                              (177,879)      (142,258)
                                                   -------------  -------------
                                                      6,102,015      3,861,932
                                                   ------------   ------------
  Deferred income tax assets (liabilities),
  noncurrent:
    Deferred compensation agreements                    120,442        114,192
    Goodwill amortization                              (471,752)       692,739
    Covenant not to compete                           1,197,689      1,309,811
    Unrealized losses on derivatives                          -        321,016
    Identifiable intangibles                        (59,262,150)             -
    Fixed assets                                     (3,433,973)      (423,383)
                                                   -------------  -------------
                                                    (61,849,744)     2,014,375
                                                   -------------  -------------
                                                   $(55,747,729)  $  5,876,307
                                                   =============  =============

      The non-current portion of deferred tax assets (liabilities) is classified
in other assets at March 31, 2003.

L.  RETIREMENT PLAN

      The Company participates in and sponsors a 401(k) compensation deferral
plan. The plan covers substantially all employees. The plan provisions include
employee contributions based on a percentage of compensation along with a
sponsor base contribution in addition to a limited matching feature. The sponsor
contributions for the one month ended March 31, 2004, the eleven months ended
February 29, 2004 and the years ended March 31, 2003 and 2002 were $1,417, $1.0
million, $1.0 million, and $0.9 million, respectively.

M. DEFERRED COMPENSATION

      The Company has a non-qualified deferred compensation plan for selected
employees. This plan allows participants to voluntarily elect to defer portions
of their current compensation. The amounts can be distributed upon either death
or voluntary/involuntary resignation or termination. Interest is accrued at the
prime rate adjusted semi-annually on January 1 and July 1 and is compounded as
of March 31. The liability for the deferred compensation is included in other
long-term liabilities and approximated $0.3 million as of March 31, 2004 and
2003.

N.  STOCK-BASED COMPENSATION

      NBC had two stock-based compensation plans established to provide for the
granting of options to purchase NBC Acquisition Corp. Class A Common Stock - the
1998 Performance Stock Option Plan and the 1998 Stock Option Plan. Effective
July 1, 2003, NBC established two new stock-based compensation plans - the 2003
Performance Stock Option Plan and the 2003 Stock Option Plan. In conjunction
with the March 4, 2004 Transaction, NBC terminated the existing stock-based
compensation plans and NBC Holdings Corp. established the 2004 Stock Option
Plan. Details regarding each of the plans are as follows:

      1998 PERFORMANCE STOCK OPTION PLAN - This plan provided for the granting
of options to purchase 53,771 shares of NBC's common stock to selected members
of senior management of NBC and its affiliates. All options granted were
nonqualified stock options, although the plan also provided for incentive stock
options. NBC granted a portion of the available options in fiscal years
2001-2003 upon the attainment of pre-established financial targets. Generally,
twenty-five percent of the options granted became exercisable immediately upon
granting, with the remaining options becoming exercisable in 25% increments over
the subsequent three years on the anniversary of the date of grant. The options
had an exercise price of not less than fair market value on the date the options
were granted and were to expire ten years from the date of grant. On March 4,
2004, options granted and outstanding under this plan were either converted into

                                       54
<PAGE>

the right to receive cash or cancelled and the plan was terminated. The
cancelled options were replaced with new options granted under the 2004 Stock
Option Plan. Such options were immediately fully-vested and contained the same
exercise prices as the options which were cancelled.

      1998 STOCK OPTION PLAN - This plan provided for the granting of options to
purchase 29,229 shares of NBC's common stock to selected employees, officers,
and directors of NBC and its affiliates. All options granted were nonqualified
stock options, although the plan also provided for incentive stock options. NBC
granted such options at the discretion of a committee designated by the Board of
Directors (the Committee). Generally, twenty-five percent of the options granted
became exercisable immediately upon granting, with the remaining options
becoming exercisable in 25% increments over the subsequent three years on the
anniversary of the date of grant. Incentive stock options would have had an
exercise price of not less than fair market value on the date the options were
granted, while the Committee determined the exercise price for nonqualified
options at the time of grant. All options were to expire ten years from the date
of grant. On March 4, 2004, options granted and outstanding under this plan were
either converted into the right to receive cash or cancelled and the plan was
terminated. The cancelled options were replaced with new options granted under
the 2004 Stock Option Plan. Such options were immediately fully-vested and
contained the same exercise prices as the options which were cancelled.

      2003 PERFORMANCE STOCK OPTION PLAN - This plan provided for the granting
of options to purchase 43,000 shares of NBC's common stock to selected
employees, officers, employee directors, and members of senior management of NBC
and its affiliates. All options granted were intended to be nonqualified stock
options, although the plan also provided for incentive stock options. This plan
provided for the granting of up to 25% of the total number of shares of stock
available under such plan upon the attainment of established targets in fiscal
years 2003-2006. Generally, twenty-five percent of the options granted became
exercisable immediately upon granting, with the remaining options becoming
exercisable in 25% increments over the subsequent three years on the anniversary
of the date of grant. Options granted under the this plan were to be granted at
an exercise price of not less than fair market value on the date the options
were granted. Options were to expire ten years from the date of grant. On March
4, 2004, this plan was terminated and options granted and outstanding under this
plan were cancelled and replaced with new options granted under the 2004 Stock
Option Plan. Such options were immediately fully-vested and contained the same
exercise prices as the options which were cancelled.

      2003 STOCK OPTION PLAN - This plan provided for the granting of options to
purchase 28,000 shares of NBC's common stock to selected employees, officers,
employee directors, and members of senior management of NBC and its affiliates.
Had options been granted under this plan, they were intended to be nonqualified
stock options, although the plan also provided for incentive stock options. This
plan provided for the granting of options at the discretion of a committee
designated by NBC's Board of Directors. Generally, twenty-five percent of any
options granted would have become exercisable immediately upon granting, with
the remaining options becoming exercisable in 25% increments over the subsequent
three years on the anniversary of the date of grant. Incentive stock options
granted under this plan would have been granted at an exercise price of not less
than fair market value on the date the options were granted, while nonqualified
options could have been granted at less than fair market value. Options would
have expired ten years from the date of grant. On March 4, 2004, prior to any
options being granted under this plan, the plan was terminated.

      2004 STOCK OPTION PLAN - This plan, established by NBC Holdings Corp. (see
Note C), provides for the granting of options to purchase 81,306 shares of NBC
Holdings Corp. capital stock to selected employees, officers, and employee
directors of NBC and its affiliates. Additional shares may be issued upon
changes in the capitalization of NBC and upon approval of a committee designated
by NBC's Board of Directors ("the Committee"). All options granted are intended
to be nonqualified stock options, although the plan also provides for incentive
stock options. This plan provides for the granting of options at the discretion
of the Committee. Vesting schedules of options may vary and are determined at
the time of grant by the Committee. Subject to certain exceptions, stock options
granted under this plan are to be granted at an exercise price of not less than
fair market value on the date the options are granted and expire ten years from
the date of grant. At March 31, 2004, there were 31,528 options available for
grant under this plan.

      In conjunction with the March 4, 2004 Transaction, certain option holders
of 40,668 options granted and outstanding under the 1998 stock option plans
elected to convert such options into the right to receive cash. This election
resulted in the payout of $7.1 million which was recognized as stock-based
compensation expense during the period ended February 29, 2004.

      Also in conjunction with the March 4, 2004 Transaction, certain option
holders of 49,778 options granted and outstanding under the 1998 and 2003 stock
option plans were cancelled and replaced with options granted under the 2004
Stock Option Plan. The new options were fully-vested at the time of grant and

                                       55
<PAGE>

therefore no stock-based compensation expense was recognized on such options.
The fair value of the options granted under the 2004 Stock Option Plan totaled
$7.9 million and was included as part of the purchase consideration of the March
4, 2004 Transaction, as further discussed in Note C.

      In conjunction with the December 10, 2003 debt refinancing, NBC purchased
116,786 shares of its common stock, and 838 options outstanding to purchase
shares of its common stock were converted into the right to receive cash. The
cost of the treasury shares was $32.7 million and stock-based compensation
expense resulting from the conversion of options into the right to receive cash
totaled $0.2 million. The Company funded the purchase of the treasury shares by
NBC through a dividend it declared to NBC in conjunction with the debt
refinancing.

      No stock-based compensation expense was recognized at the time of grant
for the options granted to employees in the eleven months ended February 29,
2004 and the fiscal years ended March 31, 2003 and 2002, as the exercise price
was greater than or equal to the estimated fair value (including a discount for
the holder's minority interest position and illiquidity of NBC's common stock)
of NBC's common stock on the date of grant. In fiscal 2002, the estimated fair
value was based upon an independent valuation of NBC's common stock performed
during fiscal 2002.

      A summary of the Company's stock-based compensation activity related to
stock options for each of the plans for the one month ended March 31, 2004, the
eleven months ended February 29, 2004, and the years ended March 31, 2003 and
2002 is as follows:
<TABLE>
<CAPTION>
                                             Successor                              Predecessor
                                        -------------------  --------------------------------------------------------------
                                            1 Month Ended      11 Months Ended                  Year Ended
                                              March 31,          February 29,          March 31,            March 31,
                                               2004                  2004                2003                  2002
                                        -------------------  -------------------- --------------------  -------------------
                                                 Weighted-              Weighted-          Weighted-              Weighted-
                                                  Average                Average            Average                Average
                                                 Exercise              Exercise            Exercise               Exercise
                                         Number    Price     Number       Price   Number     Price       Number    Price
                                        -------- ----------  --------  ---------- -------- -----------  -------- ----------
<S>                                      <C>      <C>         <C>        <C>       <C>        <C>        <C>       <C>
1998 PERFORMANCE STOCK
OPTION PLAN:
   Outstanding - beginning of period     34,600   $  70.18    52,896     $ 66.32   40,771     $ 52.47    22,530    $ 52.47
   Granted                                    -          -         -           -   13,825      107.39    18,241      52.47
   Expired/terminated                   (34,600)    (70.18)        -           -     (825)     (76.80)        -          -
   Exercised                                  -          -         -           -     (875)     (60.12)        -          -
   Converted to right to receive cash         -          -   (18,296)     (59.01)       -           -         -          -
                                        -------- ----------  --------  ---------- -------- -----------  -------- ----------
   Outstanding - end of period                -   $      -    34,600     $ 70.18   52,896     $ 66.32    40,771    $ 52.47
                                        ======== ==========  ========  ========== ======== ===========  ======== ==========

1998 STOCK OPTION PLAN:
   Outstanding - beginning of period      4,428   $  58.64    29,229     $ 56.38   27,094     $ 52.47    28,094    $ 52.47
   Granted                                    -          -         -           -    2,135      106.00         -          -
   Expired/terminated                    (4,428)    (58.64)   (1,291)     (56.62)       -           -    (1,000)    (52.47)
   Exercised                                  -          -      (300)     (52.47)       -           -         -          -
   Converted to right to receive cash         -          -   (23,210)     (55.99)       -           -         -          -
                                        -------- ----------  --------  ---------- -------- -----------  -------- ----------
   Outstanding - end of period                -   $      -     4,428     $ 58.64   29,229     $ 56.38    27,094    $ 52.47
                                        ======== ==========  ========  ========== ======== ===========  ======== ==========

2003 PERFORMANCE STOCK OPTION PLAN:
   Outstanding - beginning of period     10,750   $ 146.00         -     $     -
   Granted                                    -          -    10,750      146.00
   Expired/terminated                   (10,750)   (146.00)        -           -
   Exercised                                  -          -         -           -
                                        -------- ----------  --------  ----------
   Outstanding - end of period                -   $      -    10,750     $146.00
                                        ======== ==========  ========  ==========

2004 STOCK OPTION PLAN:
   Outstanding - beginning of period          -   $      -
   Granted                               49,778      85.53
   Expired/terminated                         -          -
   Exercised                                  -          -
                                        -------- ----------
   Outstanding - end of period           49,778   $  85.53
                                        ======== ==========
</TABLE>

                                       56
<PAGE>

<TABLE>
<CAPTION>

                                        2004 Stock Option Plan
                                        ----------------------
                                                  Weighted-
                                                   Average
                                                  Remaining
                                                 Contractual
                                         Number   Life (Yrs)
                                        -------- ------------
Outstanding and exercisable -
March 31, 2004:
<S>                                       <C>         <C>           <C>        <C>
  Exercise price of $52.47               27,068        9.9
  Exercise price of $106                 11,960        9.9
  Exercise price of $146                 10,750        9.9
                                        -------- ------------
                                         49,778        9.9
                                        ======== ============

                                        1998 Performance Stock
                                             Option Plan         1998 Stock Option Plan
                                        -----------------------  ----------------------
                                                  Weighted-                  Weighted-
                                                  Average                    Average
                                                  Remaining                  Remaining
                                                 Contractual                Contractual
                                         Number    Life (Yrs)      Number    Life (Yrs)
                                        -------- -----------     --------- -------------
Outstanding - March 31, 2003:
  Exercise price of $52.47               39,571         7.4        27,094           6.2
  Exercise price of $106                 12,500         9.3         2,135           9.3
  Exercise price of $129.30                 825         9.8             -             -
                                        -------- -----------     --------- -------------
                                         52,896         7.9        29,229           6.4
                                        ======== ===========     ========= =============

Exercisable - March 31, 2003:
  Exercise price of $52.47               27,652         7.1        26,294           6.2
  Exercise price of $106                  3,127         9.3           534           9.3
  Exercise price of $129.30                 206         9.8             -             -
                                        -------- -----------     --------- -------------
                                         30,985         7.3        26,828           6.2
                                        ======== ===========     ========= =============

Outstanding as of March 31, 2002:
  Exercise price of $52.47               40,771         8.4        27,094           7.2

Exercisable as of March 31, 2002:
  Exercise price of $52.47               20,592         7.8        22,596           7.1

 </TABLE>

      If the Company accounted for its stock-based compensation using the fair
value method prescribed by SFAS No. 123, ACCOUNTING FOR STOCK-BASED
COMPENSATION, the weighted-average grant-date fair value per option granted
would be as follows:
<TABLE>
<CAPTION>


                                      Successor                 Predecessor
                                    -------------  ----------------------------------------
                                    1 Month Ended  11 Months Ended       Year Ended
                                      March 31,     February 29,    March 31,    March 31,
                                        2004            2004           2003        2002
                                    -------------  --------------- ----------- ------------

<C>                                      <C>            <C>           <C>          <C>
1998 Performance Stock Option Plan       $     -        $    -        $ 14.35      $ 2.83
1998 Stock Option Plan                         -             -          14.51           -
2003 Performance Stock Option Plan             -         15.62              -           -
2004 Stock Option Plan                    157.70             -              -           -
</TABLE>

      The weighted-average grant-date fair value per option for options granted
under the 2004 Stock Option Plan, as determined using a Black-Scholes option
pricing model, is significantly higher than the weighted-average grant-date fair
value per option for options granted in other periods due to the stock price of

                                       57
<PAGE>

NBC's common stock, which is not publicly-traded, and was based upon the value
assigned to such options in the March 4, 2004 Transaction. The fair value of
options granted was estimated at the date of grant using a Black-Scholes option
pricing model with the following weighted-average assumptions:

                            Successor                 Predecessor
                          -------------  ---------------------------------------
                          1 Month Ended  11 Months Ended       Year Ended
                            March 31,    February 29,     March 31,    March 31,
                              2004           2004           2003         2002
                          -------------  --------------- -----------  ----------

Risk-free interest rate         3.02%          2.87%          3.68%        3.71%
Dividend yield                     -              -              -            -
Expected volatility             1.00%          1.00%          1.00%        1.00%
Expected life (years)            5.0            4.0            4.0          1.5


O.  SEGMENT INFORMATION

      The Company's operating segments are determined based on the way that
management organizes the segments for making operating decisions and assessing
performance. Management has organized the Company's segments based upon
differences in products and services provided. The Company has three reportable
segments: Textbook Division, Bookstore Division and Complementary Services
Division. The Textbook Division segment consists primarily of selling used
textbooks to college bookstores, buying them back from students or college
bookstores at the end of each college semester and then reselling them to
college bookstores. The Bookstore Division segment encompasses the operating
activities of the Company's 113 college bookstores as of March 31, 2004 located
on or adjacent to college campuses. The Complimentary Services Division segment
includes book-related services such as distance education materials, computer
hardware and software, E-commerce technology, and a centralized buying service.

      The Company primarily accounts for intersegment sales as if the sales were
to third parties (at current market prices). Assets (excluding inventories and
certain cash and cash equivalents, receivables, property and equipment,
intangibles, and other assets), net interest expense and taxes are not allocated
between the Company's segments; instead, such balances are accounted for in a
corporate administrative division.

                                       58
<PAGE>

      The following table provides selected information about profit or loss and
assets on a segment basis for the one month ended March 31, 2004, the eleven
months ended February 29, 2004, and the years ended March 31, 2003 and 2002.
<TABLE>
<CAPTION>

                                                                                    Complementary
                                                        Textbook       Bookstore       Services
                                                        Division        Division       Division         Total
                                                    ---------------- -------------- --------------- --------------
<S>                                                    <C>            <C>              <C>           <C>
One month ended March 31, 2004 (Successor):
  External customer revenues                          $   3,883,675  $   5,309,747    $  4,123,972  $  13,317,394
  Intersegment revenues                                     600,590          9,242         319,806        929,638
  Depreciation and amortization expense                     498,579        245,676         229,191        973,446
  Earnings Before Interest, Taxes, Depreciation, and
  Amortization (EBITDA)                                     (85,994)    (2,471,525)        251,371     (2,306,148)
  Total assets                                          162,762,093     64,189,376      31,678,754    258,630,223

Eleven months ended February 29, 2004 (Predecessor):
  External customer revenues                          $ 104,533,832  $ 233,170,224    $ 47,659,618  $ 385,363,674
  Intersegment revenues                                  21,212,168      1,158,230       2,094,696     24,465,094
  Depreciation and amortization expense                     782,249      1,877,780       1,336,868      3,996,897
  Earnings Before Interest, Taxes, Depreciation, and
  Amortization (EBITDA)                                  33,544,806     33,190,998       2,624,520     69,360,324

Year ended March 31, 2003 (Predecessor):
  External customer revenues                          $ 111,365,802  $ 216,026,871    $ 43,117,176  $ 370,509,849
  Intersegment revenues                                  21,440,901        916,262         887,680     23,244,843
  Depreciation and amortization expense                     671,628      2,141,544         646,287      3,459,459
  Earnings Before Interest, Taxes, Depreciation, and
  Amortization (EBITDA)                                  33,915,223     26,992,497       2,041,093     62,948,813
  Total assets                                           49,444,007     67,572,172      13,852,133    130,868,312

Year ended March 31, 2002 (Predecessor):
  External customer revenues                          $ 101,596,353  $ 200,850,901    $ 36,469,155  $ 338,916,409
  Intersegment revenues                                  21,297,428        548,747       1,623,936     23,470,111
  Depreciation and amortization expense                     462,448      2,241,941         633,863      3,338,252
  Earnings Before Interest, Taxes, Depreciation, and
  Amortization (EBITDA)                                  31,290,952     22,399,279         696,335     54,386,566
  Total assets                                           51,431,071     67,387,725      13,720,897    132,539,693
</TABLE>

                                       59
<PAGE>

      The following table reconciles segment information presented above with
consolidated information as presented in the Company's consolidated financial
statements for the one month ended March 31, 2004, the eleven months ended
February 29, 2004, and the years ended March 31, 2003 and 2002.
<TABLE>
<CAPTION>


                                                      Successor                        Predecessor
                                                   ---------------  ------------------------------------------------
                                                    1 Month Ended   11 Months Ended           Year Ended
                                                     March 31,        February 29,      March 31,       March 31,
                                                        2004              2004            2003             2002
                                                   ---------------  --------------- ---------------- ---------------
<S>                                                  <C>             <C>              <C>             <C>
Revenues:
  Total for reportable segments                      $ 14,247,032    $ 409,828,768    $ 393,754,692   $ 362,386,520
  Elimination of intersegment revenues                   (929,638)     (24,465,094)     (23,244,843)    (23,470,111)
                                                   ---------------  --------------- ---------------- ---------------
    Consolidated total                               $ 13,317,394    $ 385,363,674    $ 370,509,849   $ 338,916,409
                                                   ===============  =============== ================ ===============

Depreciation and Amortization Expense:
  Total for reportable segments                      $    973,446    $   3,996,897    $   3,459,459   $   3,338,252
  Corporate administration                                 18,546          142,732          172,541         253,450
                                                   ---------------  --------------- ---------------- ---------------
    Consolidated total                               $    991,992    $   4,139,629    $   3,632,000   $   3,591,702
                                                   ===============  =============== ================ ===============

Income (Loss) Before Income Taxes:
  Total EBITDA for reportable segments               $ (2,306,148)   $  69,360,324    $  62,948,813   $  54,386,566
  Corporate administrative costs                         (685,336)     (14,874,542)      (7,318,023)     (7,316,701)
                                                   ---------------  --------------- ---------------- ---------------
                                                       (2,991,484)      54,485,782       55,630,790      47,069,865
    Depreciation and amortization                        (991,992)      (4,139,629)      (3,632,000)     (3,591,702)
                                                   ---------------  --------------- ---------------- ---------------
    Consolidated income (loss) from operations         (3,983,476)      50,346,153       51,998,790      43,478,163
  Interest and other expense, net                      (2,129,264)     (22,043,319)     (14,007,664)    (17,150,188)
                                                   ---------------  --------------- ---------------- ---------------
    Consolidated income (loss) before income taxes   $ (6,112,740)   $  28,302,834    $  37,991,126   $  26,327,975
                                                   ===============  =============== ================ ===============


                                                                Year Ended March 31,
                                                        2004             2003            2002
                                                   ---------------  --------------- ----------------
Total Assets:
  Total for reportable segments                      $258,630,223    $ 130,868,312    $ 132,539,693
  Assets not allocated to segments:
    Cash and cash equivalents                          28,468,747       34,276,049        6,798,602
    Restricted cash                                    27,065,000                -                -
    Receivables                                        10,153,615       13,967,352       12,130,650
    Recoverable income taxes                            5,351,480                -                -
    Deferred income taxes                               6,102,015        3,861,932        3,557,325
    Property and equipment, net                           596,060          534,598          507,927
    Goodwill                                          267,114,671       16,770,574       16,770,574
    Debt issue costs, net                              10,001,172        4,142,416        5,403,342
    Identifiable intangibles, net                      31,320,000                -                -
    Other assets                                        2,051,467        3,241,143        4,591,241
    Other                                                 868,761          803,306          494,217
                                                   ---------------  --------------- ----------------
      Consolidated total                             $647,723,211    $ 208,465,682    $ 182,793,571
                                                   ===============  =============== ================
</TABLE>

           EBITDA is defined as earnings before interest, taxes, depreciation,
      and amortization. As the Company is highly-leveraged and as the Company's
      equity is not publicly-traded, management believes that EBITDA is useful
      in measuring its liquidity and provides additional information for
      determining its ability to meet debt service requirements. The Senior
      Subordinated Notes and Senior Credit Facility also utilize EBITDA, as
      defined in those agreements, for certain financial covenants. EBITDA does
      not represent and should not be considered as an alternative to net cash
      flows from operating activities as determined by accounting principles
      generally accepted in the United States of America, and EBITDA does not
      necessarily indicate whether cash flows will be sufficient for cash
      requirements. Items excluded from EBITDA, such as interest, taxes,
      depreciation and amortization, are significant components in understanding
      and assessing the Company's financial performance. EBITDA measures
      presented may not be comparable to similarly titled measures presented by
      other registrants.

                                       60
<PAGE>

           The following presentation reconciles EBITDA with net cash flows from
      operating activities as presented in the Consolidated Statements of Cash
      Flows:
<TABLE>
<CAPTION>
                                                  Successor                       Predecessor
                                                -------------- ----------------------------------------------
                                                1 Month Ended  11 Months Ended          Year Ended
                                                  March 31,     February 29,      March 31,      March 31,
                                                    2004            2004            2003           2002
                                                -------------- ---------------- -------------- --------------
<S>                                              <C>              <C>             <C>            <C>
EBITDA                                           $ (2,991,484)    $ 54,485,782    $55,630,790   $ 47,069,865

Adjustments to reconcile EBITDA to net cash
flows from operating activities:

  Interest income                                      97,587          307,680        360,448        399,573
  Provision for losses on receivables                 218,205           66,393        451,578      1,629,704
  Cash paid for interest                           (4,173,547)     (11,955,528)   (13,549,099)   (15,224,920)
  Cash paid for income taxes                           (9,991)      (6,466,526)   (14,533,352)    (4,062,737)
  (Gain) loss on disposal of assets                    13,582          408,095         35,428       (482,810)
  Changes in operating assets and liabilities,
  net of effect of acquisitions/disposals (1)        (918,756)      10,066,803      8,935,820      1,709,245
                                                -------------- ---------------- -------------- --------------
Net Cash Flows from Operating Activities         $ (7,764,404)    $ 46,912,699    $37,331,613   $ 31,037,920
                                                ============== ================ ============== ==============

Net Cash Flows from Investing Activities         $ (2,591,297)    $ (6,451,658)   $(5,327,072)  $ (7,616,067)
                                                ============== ================ ============== ==============

Net Cash Flows from Financing Activities         $(36,030,404)    $   (204,137)   $(4,018,436)  $(16,412,081)
                                                ============== ================ ============== ==============
</TABLE>

           (1) Changes in operating assets and liabilities, net of effect of
           acquisitions/disposals includes the changes in the balances of
           receivables, inventories, prepaid expenses and other current assets,
           other assets, accounts payable, accrued employee compensation and
           benefits, accrued incentives, accrued expenses, deferred revenue, and
           other long-term liabilities.

      The Company's revenues are attributed to countries based on the location
of the customer. Substantially all revenues generated are attributable to
customers located within the United States.

P.  RELATED PARTY TRANSACTIONS

      In fiscal 2001, the Company entered into several agreements (including an
equity option agreement, a management services agreement, and a technology sale
and license agreement) with a newly created entity, TheCampusHub.com, Inc.,
which was partially owned by HWP. TheCampusHub.com, Inc. was created to provide
college bookstores with a way to sell in-store inventory and virtual brand name
merchandise over the Internet utilizing technology originally developed by the
Company. The management services agreement reimbursed the Company for certain
direct costs incurred on behalf of TheCampusHub.com, Inc., as well as $0.3
million per year for certain shared management and administrative support.
Complementary Services Division revenue resulting from the management services
agreement was recognized as the services were performed. For the eleven months
ended February 29, 2004 and years ended March 31, 2003 and 2002, revenues
attributable to the management services agreement totaled $0.1 million, $0.3
million, and $1.0 million, respectively, and reimbursable direct costs incurred
on behalf of TheCampusHub.com, Inc. totaled $0.1 million, $0.6 million, and $0.8
million, respectively. Net amounts due from TheCampusHub.com, Inc. at March 31,
2003 totaled $0.1 million. Such agreements terminated effective July 1, 2003.

      On July 1, 2003, the Company acquired all of the outstanding shares of
common stock of TheCampusHub.com, Inc. CampusHub is no longer separately
incorporated and is instead accounted for as a division within the Company's
Complementary Services Division segment. Each share of TheCampusHub.com, Inc.
common stock issued and outstanding was converted into shares of NBC Acquisition
Corp. Class A Common Stock, resulting in the issuance of 39,905 shares of NBC
Acquisition Corp. Class A Common Stock. TheCampusHub.com, Inc. had 1,300,099
shares of issued and outstanding common stock at the time of acquisition, of
which 650,000 shares were owned by HWP, 650,000 shares were owned by an
unrelated third party, and 99 shares were owned by three of the Company's
employees. This business combination was accounted for by the Company in
accordance with Statement of Financial Accounting Standards No. 141, BUSINESS
COMBINATIONS. The total purchase price, net of cash acquired, of such
acquisition was $10.0 million, of which $3.7 million was assigned to
non-deductible goodwill.

      In accordance with the Company's debt covenants, the Company declared and
paid $8.2 million in dividends to NBC for interest due and payable on the senior


                                       61
<PAGE>

discount debentures during fiscal 2004; declared and paid $32.8 million in
dividends to NBC for the purchase of treasury stock associated with the December
10, 2003 debt refinancing; and declared and paid dividends to NBC totaling
$184.3 million related to the March 4, 2004 Transaction.

Q.  CONDENSED CONSOLIDATING FINANCIAL INFORMATION

      Effective July 1, 2002, the Company's distance learning division was
separately incorporated under the laws of the State of Delaware as Specialty
Books, Inc., a wholly-owned subsidiary of the Company. In connection with its
incorporation, Specialty Books, Inc. has unconditionally guaranteed, on a joint
and several basis, full and prompt payment and performance of the Company's
obligations, liabilities, and indebtedness arising under, out of, or in
connection with the Senior Subordinated Notes. Specialty Books, Inc. is also a
party to the Guarantee and Collateral Agreement related to the Senior Credit
Facility. Condensed consolidating balance sheets, statements of operations, and
statements of cash flows are presented on the following pages which reflect
financial information for the parent company (Nebraska Book Company, Inc.),
subsidiary guarantor (Specialty Books, Inc.), consolidating eliminations, and
consolidated totals. Activity in the distance learning division prior to
incorporation on July 1, 2002 has been separately "carved out" and presented in
the subsidiary guarantor column.


                                       62
<PAGE>
<TABLE>
<CAPTION>

NEBRASKA BOOK COMPANY, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING BALANCE SHEET
MARCH 31, 2004 (SUCCESSOR)
-------------------------------------------------------------------------------------------------------

                                                   Nebraska     Specialty
                                                     Book        Books,                   Consolidated
                                                  Company, Inc.   Inc.      Eliminations     Totals
                                                  ------------ ------------ ------------- -------------
<S>                                              <C>            <C>          <C>          <C>
ASSETS

CURRENT ASSETS:
  Cash and cash equivalents                      $ 33,142,420   $  133,761   $         -  $ 33,276,181
  Restricted cash                                  27,065,000            -             -    27,065,000
  Receivables                                      33,022,016    1,660,458    (4,269,884)   30,412,590
  Inventories                                      67,142,492    2,996,730             -    70,139,222
  Recoverable income taxes                          5,351,480            -             -     5,351,480
  Deferred income taxes                             6,102,015            -             -     6,102,015
  Prepaid expenses and other assets                   868,761        4,406             -       873,167
                                                  ------------ ------------ ------------- -------------
    Total current assets                          172,694,184    4,795,355    (4,269,884)  173,219,655

PROPERTY AND EQUIPMENT, net                        35,615,009      518,247             -    36,133,256

GOODWILL                                          268,646,931            -             -   268,646,931

IDENTIFIABLE INTANGIBLES, NET                     155,514,045    1,991,587             -   157,505,632

OTHER ASSETS                                       14,388,466       17,077    (2,187,806)   12,217,737
                                                  ------------ ------------ ------------- -------------
                                                 $646,858,635   $7,322,266   $(6,457,690) $647,723,211
                                                  ============ ============ ============= =============

LIABILITIES AND STOCKHOLDER'S EQUITY

CURRENT LIABILITIES:
  Accounts payable                               $ 29,300,768   $4,269,884   $(4,269,884) $ 29,300,768
  Accrued employee compensation and benefits        9,062,590       56,140             -     9,118,730
  Accrued interest                                  2,041,957            -             -     2,041,957
  Accrued incentives                                6,982,304            -             -     6,982,304
  Accrued expenses                                  1,199,647       11,801             -     1,211,448
  Deferred revenue                                    898,658            -             -       898,658
  Current maturities of long-term debt             17,238,881            -             -    17,238,881
  Current maturities of capital lease obligations     167,433            -             -       167,433
                                                  ------------ ------------ ------------- -------------
    Total current liabilities                      66,892,238    4,337,825    (4,269,884)   66,960,179

LONG-TERM DEBT, net of current maturities         353,634,999            -             -   353,634,999

CAPITAL LEASE OBLIGATIONS,
net of current maturities                           2,138,151            -             -     2,138,151

OTHER LONG-TERM LIABILITIES                           317,287            -             -       317,287

DEFERRED INCOME TAXES                              61,053,109      796,635             -    61,849,744

DUE TO PARENT                                      16,836,358            -             -    16,836,358

COMMITMENTS

STOCKHOLDER'S EQUITY                              145,986,493    2,187,806    (2,187,806)  145,986,493
                                                 ------------- ------------ ------------- -------------
                                                 $646,858,635   $7,322,266   $(6,457,690) $647,723,211
                                                 ============= ============ ============= =============
</TABLE>
                                       63
<PAGE>
<TABLE>
<CAPTION>

NEBRASKA BOOK COMPANY, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING BALANCE SHEET
MARCH 31, 2003 (PREDECESSOR)
--------------------------------------------------------------------------------------------------------------

                                                        Nebraska     Specialty
                                                          Book         Books,                    Consolidated
                                                      Company, Inc.     Inc.      Eliminations      Totals
                                                      ------------- ------------- -------------  -------------
<S>                                                   <C>            <C>          <C>            <C>
ASSETS

CURRENT ASSETS:
  Cash and cash equivalents                           $ 39,269,385   $   135,997  $          -   $ 39,405,382
  Receivables                                           35,523,170     1,234,423    (7,672,264)    29,085,329
  Inventories                                           61,481,363     6,833,989             -     68,315,352
  Deferred income taxes                                  3,861,932             -             -      3,861,932
  Prepaid expenses and other assets                        803,306        30,978             -        834,284
                                                      ------------- ------------- -------------  -------------
     Total current assets                              140,939,156     8,235,387    (7,672,264)   141,502,279

PROPERTY AND EQUIPMENT, net                             27,113,167       553,203             -     27,666,370

GOODWILL                                                30,472,823             -             -     30,472,823

OTHER ASSETS                                             9,749,964        17,077      (942,831)     8,824,210
                                                      ------------- ------------- -------------  -------------
                                                      $208,275,110   $ 8,805,667  $ (8,615,095)  $208,465,682
                                                      ============= ============= =============  =============

LIABILITIES AND STOCKHOLDER'S EQUITY

CURRENT LIABILITIES:
  Accounts payable                                    $ 19,857,301   $ 7,672,264  $ (7,672,264)  $ 19,857,301
  Accrued employee compensation and benefits            10,470,043       172,670             -     10,642,713
  Accrued interest                                       1,512,733             -             -      1,512,733
  Accrued incentives                                     5,518,883             -             -      5,518,883
  Accrued expenses                                       1,059,942        17,902             -      1,077,844
  Income taxes payable                                      89,932             -             -         89,932
  Deferred revenue                                         538,230             -             -        538,230
  Current maturities of long-term debt                  19,181,277             -             -     19,181,277
  Current maturities of capital lease obligations          124,703             -             -        124,703
                                                      ------------- ------------- -------------  -------------
     Total current liabilities                          58,353,044     7,862,836    (7,672,264)    58,543,616

LONG-TERM DEBT, net of current maturities              121,755,713             -             -    121,755,713

CAPITAL LEASE OBLIGATIONS, net of current maturities     2,305,583             -             -      2,305,583

OTHER LONG-TERM LIABILITIES                                300,823             -             -        300,823

DUE TO PARENT                                           12,371,846             -             -     12,371,846

COMMITMENTS

STOCKHOLDER'S EQUITY                                    13,188,101       942,831      (942,831)    13,188,101
                                                      ------------- ------------- -------------  -------------
                                                      $208,275,110   $ 8,805,667  $ (8,615,095)  $208,465,682
                                                      ============= ============= =============  =============
</TABLE>

                                       64
<PAGE>
<TABLE>
<CAPTION>
NEBRASKA BOOK COMPANY, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
FOR THE ONE MONTH ENDED MARCH 31, 2004 (SUCCESSOR)
--------------------------------------------------------------------------------------------

                                          Nebraska    Specialty
                                            Book        Books,                 Consolidated
                                        Company, Inc.    Inc.     Eliminations    Totals
                                        ------------- ----------- ------------  ------------
<S>                                     <C>          <C>            <C>         <C>
REVENUES, net of returns                $10,373,787  $ 2,953,059    $  (9,452)  $13,317,394

COSTS OF SALES                            5,604,389    2,174,359      (10,132)    7,768,616
                                        ------------ ------------ ------------  ------------

  Gross profit                            4,769,398      778,700          680     5,548,778

OPERATING EXPENSES (INCOME):
  Selling, general and administrative     7,946,404      593,178          680     8,540,262
  Depreciation                              337,781        5,211            -       342,992
  Amortization                              640,587        8,413            -       649,000
  Equity in earnings of subsidiary         (103,139)           -      103,139             -
                                        ------------ ------------ ------------  ------------
                                          8,821,633      606,802      103,819     9,532,254
                                        ------------ ------------ ------------  ------------
INCOME (LOSS) FROM OPERATIONS            (4,052,235)     171,898     (103,139)   (3,983,476)
                                        ------------ ------------ ------------  ------------

OTHER EXPENSES (INCOME):
  Interest expense                        2,226,851            -            -     2,226,851
  Interest income                           (97,587)           -            -       (97,587)
                                        ------------ ------------ ------------  ------------
                                          2,129,264            -            -     2,129,264
                                        ------------ ------------ ------------  ------------

INCOME (LOSS) BEFORE INCOME TAXES        (6,181,499)     171,898     (103,139)   (6,112,740)

INCOME TAX EXPENSE (BENEFIT)             (2,466,250)      68,759            -    (2,397,491)
                                        ------------ ------------ ------------  ------------
NET INCOME (LOSS)                       $(3,715,249) $   103,139    $(103,139)  $(3,715,249)
                                        ============ ============ ============  ============
</TABLE>

                                       65
<PAGE>
<TABLE>
<CAPTION>
NEBRASKA BOOK COMPANY, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
FOR THE ELEVEN MONTHS ENDED FEBRUARY 29, 2004 (PREDECESSOR)
--------------------------------------------------------------------------------------------------

                                             Nebraska       Specialty
                                               Book          Books,                   Consolidated
                                           Company, Inc.      Inc.       Eliminations   Totals
                                           -------------- -------------- ------------ ------------
<S>                                        <C>             <C>             <C>        <C>
REVENUES, net of returns                   $ 349,624,899   $ 35,826,604    $ (87,829) $385,363,674

COSTS OF SALES                               205,593,526     26,379,385      (98,803)  231,874,108
                                           -------------- -------------- ------------ -------------

  Gross profit                               144,031,373      9,447,219       10,974   153,489,566

OPERATING EXPENSES (INCOME):
  Selling, general and administrative         82,261,800      9,467,070       10,974    91,739,844
  Depreciation                                 2,900,220         77,089            -     2,977,309
  Amortization                                 1,162,320              -            -     1,162,320
  Stock-based compensation                     7,263,940              -            -     7,263,940
  Equity in loss of subsidiary                    58,164              -      (58,164)            -
                                           -------------- -------------- ------------ -------------
                                              93,646,444      9,544,159      (47,190)  103,143,413
                                           -------------- -------------- ------------ -------------
INCOME (LOSS) FROM OPERATIONS                 50,384,929        (96,940)      58,164    50,346,153
                                           -------------- -------------- ------------  ------------

OTHER EXPENSES (INCOME):
  Interest expense                            22,408,295              -            -    22,408,295
  Interest income                               (307,680)             -            -      (307,680)
  Gain on derivative financial instruments       (57,296)             -            -       (57,296)
                                           -------------- -------------- ------------ -------------
                                              22,043,319              -            -    22,043,319
                                           -------------- -------------- ------------ -------------

INCOME (LOSS) BEFORE INCOME TAXES             28,341,610        (96,940)      58,164    28,302,834

INCOME TAX EXPENSE (BENEFIT)                  11,146,920        (38,776)           -    11,108,144
                                           -------------- -------------- ------------ -------------
NET INCOME (LOSS)                          $  17,194,690   $    (58,164)   $  58,164  $ 17,194,690
                                           ============== ============== ============ =============
</TABLE>

                                       66
<PAGE>
<TABLE>
<CAPTION>
NEBRASKA BOOK COMPANY, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
FOR THE YEAR ENDED MARCH 31, 2003 (PREDECESSOR)
---------------------------------------------------------------------------------------------

                                        Nebraska     Specialty
                                          Book         Books,                   Consolidated
                                      Company, Inc.     Inc.      Eliminations     Totals
                                      ------------- ------------- ------------- -------------
<S>                                   <C>           <C>            <C>          <C>
REVENUES, net of returns              $334,348,074  $ 36,263,160   $  (101,385) $370,509,849

COSTS OF SALES                         199,552,780    25,060,555      (125,134)  224,488,201
                                      ------------- ------------- ------------- -------------

  Gross profit                         134,795,294    11,202,605        23,749   146,021,648

OPERATING EXPENSES (INCOME):
  Selling, general and administrative   81,008,670     9,358,439        23,749    90,390,858
  Depreciation                           2,873,032       114,915             -     2,987,947
  Amortization                             644,053             -             -       644,053
  Equity in earnings of subsidiary      (1,037,550)            -     1,037,550             -
                                      ------------- ------------- ------------- -------------
                                        83,488,205     9,473,354     1,061,299    94,022,858
                                      ------------- ------------- ------------- -------------
INCOME FROM OPERATIONS                  51,307,089     1,729,251    (1,037,550)   51,998,790
                                      ------------- ------------- ------------- -------------

OTHER EXPENSES (INCOME):
  Interest expense                      14,212,281             -             -    14,212,281
  Interest income                         (360,448)            -             -      (360,448)
  Loss on derivative financial
  instruments                              155,831             -             -       155,831
                                      ------------- ------------- ------------- -------------
                                        14,007,664             -             -    14,007,664
                                      ------------- ------------- ------------- -------------
INCOME BEFORE INCOME TAXES              37,299,425     1,729,251    (1,037,550)   37,991,126

INCOME TAX EXPENSE                      14,293,091       691,701             -    14,984,792
                                      ------------- ------------- ------------- -------------
NET INCOME                            $ 23,006,334  $  1,037,550   $(1,037,550) $ 23,006,334
                                      ============= ============= ============= =============
</TABLE>

                                       67
<PAGE>
<TABLE>
<CAPTION>

NEBRASKA BOOK COMPANY, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
FOR THE YEAR ENDED MARCH 31, 2002 (PREDECESSOR)
--------------------------------------------------------------------------------------------

                                      Nebraska     Specialty
                                        Book         Books,                   Consolidated
                                    Company, Inc.     Inc.       Eliminations    Totals
                                    ------------- ------------- ------------- --------------
<S>                                 <C>           <C>            <C>          <C>
REVENUES, net of returns            $310,790,246  $ 28,232,663   $  (106,500) $ 338,916,409

COSTS OF SALES                       187,614,539    19,483,995      (122,818)   206,975,716
                                    ------------- ------------- ------------- --------------
  Gross profit                       123,175,707     8,748,668        16,318    131,940,693

OPERATING EXPENSES (INCOME):
  Selling, general and
  administrative                      77,394,546     7,459,964        16,318     84,870,828
  Depreciation                         2,938,438       148,796             -      3,087,234
  Amortization                           504,468             -             -        504,468
  Equity in earnings of subsidiary      (683,945)            -       683,945              -
                                    ------------- ------------- ------------- --------------
                                      80,153,507     7,608,760       700,263     88,462,530
                                    ------------- ------------- ------------- --------------
INCOME FROM OPERATIONS                43,022,200     1,139,908      (683,945)    43,478,163
                                    ------------- ------------- ------------- --------------

OTHER EXPENSES (INCOME):
  Interest expense                    17,189,316             -             -     17,189,316
  Interest income                       (399,573)            -             -       (399,573)
  Loss on derivative financial
  instruments                            360,445             -             -        360,445
                                    ------------- ------------- ------------- --------------
                                      17,150,188             -             -     17,150,188
                                    ------------- ------------- ------------- --------------
INCOME BEFORE INCOME TAXES            25,872,012     1,139,908      (683,945)    26,327,975

INCOME TAX EXPENSE                    10,035,705       455,963             -     10,491,668
                                    ------------- ------------- ------------- --------------
NET INCOME                          $ 15,836,307  $    683,945   $  (683,945) $  15,836,307
                                    ============= ============= ============= ==============
</TABLE>

                                       68
<PAGE>
<TABLE>
<CAPTION>
NEBRASKA BOOK COMPANY, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE ONE MONTH ENDED MARCH 31, 2004 (SUCCESSOR)
------------------------------------------------------------------------------------------------------------


                                                       Nebraska     Specialty
                                                         Book         Books,                   Consolidated
                                                     Company, Inc.     Inc.      Eliminations     Totals
                                                     ------------- ------------- ------------- -------------

<S>                                                  <C>              <C>          <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES                 $ (7,881,763)    $ 117,359    $        -  $ (7,764,404)

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                    (713,662)       (6,182)            -      (719,844)
  Acquisitions, net of cash acquired                   (1,848,798)            -             -    (1,848,798)
  Proceeds from sale of property and equipment
  and other                                                 2,095             -             -         2,095
  Software development costs                              (24,750)            -             -       (24,750)
                                                     ------------- ------------- ------------- -------------

    Net cash flows from investing activities           (2,585,115)       (6,182)            -    (2,591,297)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from issuance of long-term debt            355,000,000             -             -   355,000,000
  Payment of financing costs                          (10,118,865)            -             -   (10,118,865)
  Principal payments on long-term debt               (169,592,270)            -             -  (169,592,270)
  Principal payments on capital lease obligations         (10,395)            -             -       (10,395)
  Dividends paid to parent                           (184,294,345)            -             -  (184,294,345)
  Increase in restricted cash                         (27,065,000)            -             -   (27,065,000)
  Capital contributions                                    50,471             -             -        50,471
                                                     ------------- ------------- ------------- -------------
    Net cash flows from financing activities          (36,030,404)            -             -   (36,030,404)
                                                     ------------- ------------- ------------- -------------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS  (46,497,282)      111,177             -   (46,386,105)

CASH AND CASH EQUIVALENTS, Beginning of period         79,639,702        22,584             -    79,662,286
                                                     ------------- ------------- ------------- -------------
CASH AND CASH EQUIVALENTS, End of period             $ 33,142,420     $ 133,761    $        -  $ 33,276,181
                                                     ============= ============= ============= =============
</TABLE>

                                       69
<PAGE>
<TABLE>
<CAPTION>
NEBRASKA BOOK COMPANY, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE ELEVEN MONTHS ENDED FEBRUARY 29, 2004 (PREDECESSOR)
---------------------------------------------------------------------------------------------------------------


                                                          Nebraska      Specialty
                                                            Book          Books,                   Consolidated
                                                         Company, Inc.     Inc.      Eliminations     Totals
                                                         ------------- ------------ -------------- ------------
<S>                                                     <C>            <C>            <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES                    $46,984,950    $  (72,251)    $        -   $46,912,699

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                    (3,923,500)      (41,162)             -    (3,964,662)
  Acquisitions, net of cash acquired                     (2,355,486)            -              -    (2,355,486)
  Proceeds from sale of property and equipment
  and other                                                   9,676             -              -         9,676
  Software development costs                               (141,186)            -              -      (141,186)
                                                         ----------- ------------- -------------- -------------

    Net cash flows from investing activities             (6,410,496)      (41,162)             -    (6,451,658)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from issuance of long-term debt               75,000,000             -              -    75,000,000
  Payment of financing costs                             (3,830,335)            -              -    (3,830,335)
  Principal payments on long-term debt                  (30,470,840)            -              -   (30,470,840)
  Principal payments on capital lease obligations          (122,287)            -              -      (122,287)
  Dividends paid to parent                              (41,004,504)            -              -   (41,004,504)
  Capital contributions                                     223,829             -              -       223,829

                                                         ----------- ------------- -------------- -------------
    Net cash flows from financing activities               (204,137)            -              -      (204,137)
                                                         ----------- ------------- -------------- -------------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS     40,370,317      (113,413)             -    40,256,904

CASH AND CASH EQUIVALENTS, Beginning of period           39,269,385       135,997              -    39,405,382
                                                         ----------- ------------- -------------- -------------
CASH AND CASH EQUIVALENTS, End of period                $79,639,702    $   22,584     $        -   $79,662,286
                                                         =========== ============= ============== =============
</TABLE>

                                       70
<PAGE>
<TABLE>
<CAPTION>
NEBRASKA BOOK COMPANY, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED MARCH 31, 2003 (PREDECESSOR)
--------------------------------------------------------------------------------------------------------


                                                   Nebraska     Specialty
                                                     Book        Books,                    Consolidated
                                                 Company, Inc.    Inc.       Eliminations     Totals
                                                 ------------- ------------ -------------- -------------
<S>                                              <C>             <C>          <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES             $ 37,088,670    $ 242,943    $         -  $ 37,331,613

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment              (3,563,701)    (144,032)             -    (3,707,733)
  Acquisitions, net of cash acquired               (1,389,338)           -              -    (1,389,338)
  Proceeds from sale of property and equipment
  and other                                            18,685          958              -        19,643
  Software development costs                         (249,644)           -              -      (249,644)
                                                 ------------- ------------ -------------- -------------

    Net cash flows from investing activities       (5,183,998)    (143,074)             -    (5,327,072)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Payment of financing costs                          (32,446)           -              -       (32,446)
  Principal payments on long-term debt             (4,476,155)           -              -    (4,476,155)
  Principal payments on capital lease obligations    (114,524)           -              -      (114,524)
  Capital contributions                               604,689            -              -       604,689
                                                  ------------ ------------ -------------- -------------
    Net cash flows from financing activities       (4,018,436)           -              -    (4,018,436)
                                                 ------------- ------------ -------------- -------------

NET INCREASE IN CASH AND CASH EQUIVALENTS          27,886,236       99,869              -    27,986,105

CASH AND CASH EQUIVALENTS, Beginning of year       11,383,149       36,128              -    11,419,277
                                                 ------------- ------------ -------------- -------------
CASH AND CASH EQUIVALENTS, End of year           $ 39,269,385    $ 135,997    $         -  $ 39,405,382
                                                 ============= ============ ============== =============
</TABLE>

                                       71
<PAGE>
<TABLE>
<CAPTION>
NEBRASKA BOOK COMPANY, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED MARCH 31, 2002 (PREDECESSOR)
----------------------------------------------------------------------------------------------------------


                                                      Nebraska     Specialty
                                                        Book         Books,                  Consolidated
                                                    Company, Inc.     Inc.     Eliminations     Totals
                                                    ------------- ------------ ------------- --------------
<S>                                                 <C>             <C>         <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES                $30,966,168     $ 71,752    $        -    $31,037,920

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                (2,222,115)     (54,777)            -     (2,276,892)
  Acquisitions, net of cash acquired                 (6,109,599)           -             -     (6,109,599)
  Proceeds from sale of bookstores                    1,139,400            -             -      1,139,400
  Proceeds from sale of property and equipment
  and other                                              49,487            -             -         49,487
  Software development costs                           (418,463)           -             -       (418,463)
                                                    ------------ ------------ ------------- --------------
    Net cash flows from investing activities         (7,561,290)     (54,777)            -     (7,616,067)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Principal payments on long-term debt              (16,308,445)           -             -    (16,308,445)
  Principal payments on capital lease obligations      (117,388)           -             -       (117,388)
  Capital contributions                                  13,752            -             -         13,752
                                                    ------------ ------------ ------------- --------------
    Net cash flows from financing activities        (16,412,081)           -             -    (16,412,081)
                                                    ------------ ------------ ------------- --------------

NET INCREASE IN CASH AND CASH EQUIVALENTS             6,992,797       16,975             -      7,009,772

CASH AND CASH EQUIVALENTS, Beginning of year          4,390,352       19,153             -      4,409,505
                                                    ------------ ------------ ------------- --------------
CASH AND CASH EQUIVALENTS, End of year              $11,383,149     $ 36,128    $        -    $11,419,277
                                                    ============ ============ ============= ==============
</TABLE>

                                       72
<PAGE>

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

      There were no changes in or disagreements with accountants on accounting
and financial disclosure for the fiscal year ended March 31, 2004.

                        ITEM 9A. CONTROLS AND PROCEDURES.

      (A) EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES. Our management, with
the participation of our chief executive officer and chief financial officer
(our principal executive officer and principal financial officer), evaluated the
effectiveness of our disclosure controls and procedures (as defined in Rules
13a-15(e) and 15d-15(e) under the Exchange Act) as of March 31, 2004. Based on
this evaluation, our chief executive officer and chief financial officer
concluded that, as of March 31, 2004, our disclosure controls and procedures
were (1) designed to ensure that material information relating to us, including
our consolidated subsidiaries, is made known to our chief executive officer and
chief financial officer by others within those entities, particularly during the
period in which this report was being prepared and (2) effective, in that they
provide reasonable assurance that information required to be disclosed by us in
the reports that we file or submit under the Exchange Act is recorded,
processed, summarized and reported within the time periods specified in the
Securities and Exchange Commission's rules and forms.

       (B) CHANGES IN INTERNAL CONTROLS. No change in our internal control over
financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the
Exchange Act) occurred during the year ended March 31, 2004 that has materially
affected, or is reasonably likely to materially affect, our internal control
over financial reporting.


                                       73
<PAGE>

                                    PART III

          ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

      The members of our Board of Directors and executive officers and their
ages are as follows:

         NAME        AGE               POSITION
         ----        ---               --------
Michael F. Cronin    50     Director
Mark L. Bono         44     Director
R. Sean Honey        33     Director
Mark W. Oppegard     54     Chief Executive Officer, President and Director
Barry S. Major       47     Chief Operating Officer and Director
Alan G. Siemek       43     Chief Financial Officer, Senior Vice President of
                            Finance and Administration, Treasurer, and Assistant
                            Secretary
William H. Allen     61     Senior Vice President of Textbook Division
Robert A. Rupe       56     Senior Vice President of Bookstore Division
Michael J. Kelly     46     Senior Vice President of Distance Learning/Marketing
                            Services and Other Complementary Services
Thomas A. Hoff       56     Vice President of Retail Development
John A. Callahan     55     Vice President of Contract Management
Larry R. Rempe       56     Vice President of Information Systems
Kenneth F. Jirovsky  60     Vice President of Development
Cynthia L. Morris    47     Vice President of Administration and Secretary


     The business experience, principal occupation and employment as well as the
periods of service of each of our directors and executive officers during the
last five years are set forth below.

      MICHAEL F. CRONIN became a Director of ours and NBC upon the consummation
of the Weston Presidio Transaction in fiscal 2003. Mr. Cronin co-founded Weston
Presidio, a private equity firm, in 1991 and is a managing member of the general
partners of the Weston Funds. Mr. Cronin also serves as a Director of
Tekni-Plex, Inc. and Tweeter Home Entertainment, Inc. as well as a number of the
Weston Funds' portfolio companies.

      MARK L. BONO became a Director of ours and NBC upon the consummation of
the Weston Presidio Transaction in fiscal 2003. Mr. Bono joined Weston Presidio
in 1999 and is a member of the general partners of the Weston Funds. Prior to
1999, Mr. Bono served in various positions at Tucker Anthony, an investment
banking firm, including Managing Director and Co-Head of Mergers and
Acquisitions. Mr. Bono also serves as a Director of Trimark Sportswear Group,
Herald Media, and Euro-Pro.

      R. SEAN HONEY was named a Director of ours and NBC upon the consummation
of the March 4, 2004 Transaction. Mr. Honey joined Weston Presidio in 1999.
Prior to 1999, Mr. Honey served in various positions at J.P. Morgan in both
Mergers and Acquisitions and Merchant Banking. Mr. Honey also serves as a
Director of Trimark Sportswear Group and Schurman Fine Papers.

      MARK W. OPPEGARD has served in the college bookstore industry for 34 years
(all of which have been with us) and became our Chief Executive Officer and
President/Chief Executive Officer, Secretary and a Director of NBC on February
13, 1998. Additionally, Mr. Oppegard has served as our President since 1992 and
as our Director since 1995. Prior to 1998, Mr. Oppegard served as Vice
President, Secretary, Assistant Treasurer and a Director of NBC between 1995 and
1998. Prior to 1992, Mr. Oppegard served in a series of positions with us,
including Vice President of the Bookstore Division.

      BARRY S. MAJOR was named our Chief Operating Officer in January, 1999, and
upon consummation of the March 4, 2004 Transaction, was also named our Director
and NBC's Director. Prior to joining us, Mr. Major served in various executive
management positions at SITEL Corporation (SITEL), a company listed on the New
York Stock Exchange that provides outsourced telephone and Internet-based sales
and customer service. Joining SITEL in 1995 as the Executive Vice President of
Finance, Mr. Major was named Chief Financial Officer in 1996 and assumed the
role of President of the North America Region in 1997. Between 1985 and 1995,
Mr. Major served in a series of positions, including President in 1995,
Executive Vice President, and Senior Vice President/Credit Manager, with
American National Corporation, a multi-bank holding company operating three
banks throughout Omaha and Southeast Nebraska.

                                       74
<PAGE>

      ALAN G. SIEMEK was named our Senior Vice President of Finance and
Administration in April, 2001. Mr. Siemek has also served as our Chief Financial
Officer, Treasurer and Assistant Secretary and Vice President and Treasurer of
NBC since July, 1999. Prior to joining us, Mr. Siemek served as Corporate
Controller at SITEL, starting in 1997. Between 1994 and 1997, Mr. Siemek served
in the positions of Director and Manager of SEC Reporting and Risk Management
for MFS Communications, a billion dollar telecommunications firm. Prior to
joining MFS Communications, Mr. Siemek spent eleven years in public accounting
with Coopers & Lybrand LLP in their Omaha and New York offices.

      WILLIAM H. ALLEN has served in the college bookstore industry for 39 years
(of which 30 have been with us). Mr. Allen was named the Senior Vice President
of the Textbook Division in April, 2001. Between 1994 and 2001, Mr. Allen served
as our Vice President of Warehouse Operations. Between 1974 and 1994, Mr. Allen
served in a series of positions, including assistant manager of the Textbook
Division. Prior to joining us in 1974, Mr. Allen was employed by the Missouri
Store Company, a predecessor of MBS.

      ROBERT A. RUPE was named Senior Vice President of the Bookstore Division
in April, 2001. Prior to joining us and a one-year period in which he was
self-employed as a management training consultant, Mr. Rupe served as Vice
President of Operations of Busybody, Inc., a specialty retailer with over 100
retail locations, from 1995 to 2000. Mr. Rupe has 34 years of retail experience,
including a variety of senior management positions at May Department Stores,
Marshall Field and Company, Phillips Van-Huesen and International Paper.

      MICHAEL J. KELLY was named Senior Vice President of Distance
Learning/Marketing Services and Other Complementary Services in August, 2001,
having previously served as our Vice President of E-commerce since November,
1999. Prior to joining us, Mr. Kelly served in various executive management
positions at SITEL. Joining SITEL in 1995 as a Business Unit Vice President of
Administration and Finance, Mr. Kelly was named a Business Unit President in
1997, assumed the role of Chief Information Officer for the North America Region
in March, 1998, and was named Chief Technology Officer for Global Operations in
August, 1998. Between 1981 and 1995, Mr. Kelly served as Director of Information
Technology for Father Flanagan's Boys Home, a non-profit organization offering
services to troubled children.

      THOMAS A. HOFF has served in the college bookstore industry for 17 years
(all of which have been with us) and was named our Vice President of Retail
Development in April, 2001. Between 1992 and 2001, Mr. Hoff served as our Vice
President of the Bookstore Division. Mr. Hoff served as an assistant to the Vice
President of the Bookstore Division between 1987 and 1992.

      JOHN A. CALLAHAN was named Vice President of Contract Management in
December, 2003. Prior to this, Mr. Callahan was an Executive Director of GWP,
Inc. a publications company that publishes World Magazine, a weekly news
magazine. From 1986 until 2000, Mr. Callahan served in the college bookstore
industry as a field operations manager and the Director of Marketing and Sales
for Barnes & Noble College Bookstores, Inc.

      LARRY R. REMPE has served in the college bookstore industry for 18 years
(all of which have been with us) and has been our Vice President of Information
Systems since 1986. Between 1974 and 1986, Mr. Rempe served in various positions
for Lincoln Industries, Inc., a holding company that owned us until 1995.

      KENNETH F. JIROVSKY has served in the college bookstore industry for 43
years (all of which have been with us) and was named our Vice President of
Development in April, 2001. Between 1986 and 2001, Mr. Jirovsky served as our
Vice President of Sales and Marketing. Prior to 1986 Mr. Jirovsky served in a
series of positions, including assistant manager of the Textbook Division.

      CYNTHIA L. MORRIS was named our Vice President of Administration and
Secretary in January, 2003 after having served as the Executive Director and the
Director of Finance of TheCampusHub.com, Inc. since November, 2002 and January,
2001, respectively. Prior to joining TheCampusHub.com, Inc., Ms. Morris served
as the Director of Finance and Accounting of the Dental Division of InfoCure
Inc., a national provider of practice management software applications, from
November 1999 to October 2000, and as the Corporate Treasurer and Corporate
Controller of Cohesive Technology Solutions, Inc., a national computer service
integration and consulting corporation, from April 1997 to October 1999. Prior
to 1997, Ms. Morris was self-employed as a financial consultant, served as the
Controller and Treasurer of HealthCare Communications, Inc., a developer of
office management software, and also spent twelve years in public accounting
with KPMG Peat Marwick LLP in their Lincoln, Nebraska office.

                                       75
<PAGE>

AUDIT COMMITTEE

      Our audit committee currently consists of Mark L. Bono and R. Sean Honey.
Among other functions, our audit committee (a) makes recommendations to our
board of directors regarding the selection of independent auditors; (b) reviews
the results and scope of the audit and other services provided by our
independent auditors; (c) reviews our financial statements; and (d) reviews and
evaluates our internal control functions. The Board of Directors is satisfied
that the members of our audit committee have sufficient expertise and business
and financial experience necessary to effectively perform their duties as the
audit committee. In light of the fact that we have no public equity outstanding,
the Board of Directors has not determined whether either of our audit committee
members is an "audit committee financial expert" as defined in Item 401(h) of
Regulation S-K.

CODE OF ETHICS

      We have adopted a written code of ethics for our principal executive
officer and senior financial officers as required by the United States
Securities and Exchange Commission, or SEC, under Section 406 of the
Sarbanes-Oxley Act of 2002. The code sets forth written standards to deter
wrongdoing and promote honest and ethical conduct, accurate and timely
disclosure in reports and documents, compliance with applicable governmental
laws and regulations, prompt internal reporting of violations of the code, and
accountability for adherence to the code.


                        ITEM 11. EXECUTIVE COMPENSATION.

      The following tables and paragraphs provide information concerning
compensation paid by us for the last three fiscal years to our Chief Executive
Officer and to the four other most highly compensated executive officers earning
in excess of $100,000 in annual salary and bonuses; compensation paid to
Directors; and employment contracts in place with executive officers.

                                       76
<PAGE>

      The table presented below summarizes annual and long-term compensation,
including stock compensation, to such persons for the last three fiscal years:
<TABLE>
<CAPTION>

                              SUMMARY COMPENSATION TABLE

                                                                             Long-Term
                                                                            Compensation
                                                      Annual Compensation     Awards
                                                      --------------------  ------------

                                                                              Number
                                                                           of Securities
                                               Fiscal                       Underlying     All Other
Name and Principal Position                     Year   Salary      Bonus    Options (1)  Compensation (2)
--------------------------------------------- ------- --------- ----------  ------------ ----------------
<S>                                             <C>   <C>        <C>          <C>            <C>
Mark W. Oppegard - Chief Executive Officer,
President, and Director                         2004  $ 288,389  $ 147,000    10,825         $ 2,276
                                                2003    276,923    280,000     2,675           2,573
                                                2002    253,731    236,000     2,900           2,962

Barry S. Major - Chief Operating Officer
and Director                                    2004    257,383    140,000     9,330       1,791,595
                                                2003    247,077    250,000     2,500           2,477
                                                2002    235,539    215,000     2,600           2,430

Alan G. Siemek - Chief Financial Officer,
Senior Vice President of Finance and
Administration, Treasurer, and
Assistant Secretary                             2004    189,251    100,000     7,478       1,004,192
                                                2003    181,885    160,000     1,375           2,417
                                                2002    173,923    120,000     2,100           2,430

Michael J. Kelly - Senior Vice President
of Distance Learning/Marketing Services
and Other Complementary Services                2004    183,324     70,000     4,661         871,276
                                                2003    169,731    130,000     1,375           2,477
                                                2002          -    120,000     1,150               -

Robert A. Rupe - Senior Vice President of
Bookstore Division                              2004    148,618    111,000     3,800         694,304
                                                2003    142,750    146,500     1,250           2,813
                                                2002    128,704    135,000     5,241           2,312
</TABLE>


    (1) In connection with the March 4, 2004 Transaction, all existing options,
        including those listed in this column for fiscal 2003 and 2002, vested
        and were either converted into the right to receive cash payment (see
        footnote 2) or were cancelled in exchange for new options granted under
        the 2004 Stock Option Plan. Options granted under the 2004 Stock Option
        Plan were fully vested, exercisable at prices consistent with the
        options which were cancelled, and represent the right to purchase shares
        of capital stock of NBC Holdings Corp. Options granted in fiscal 2004
        prior to the March 4, 2004 Transaction were entirely cancelled in
        exchange for new options granted under the 2004 Stock Option Plan and
        thus, are reflected only once in the column.

    (2) All other compensation consists of the following components: (a) In
        fiscal 2004, as a result of the December 10, 2003 debt refinancing and
        the March 4, 2004 Transaction, option holders were given the opportunity
        to convert options into the right to receive cash payments. The cash
        payments represented the difference between the exercise price and the
        fair market value of the securities underlying such options and totaled
        $1,789,415, $1,002,072, $869,096 and $691,788 for Messrs. Major, Siemek,
        Kelly, and Rupe, respectively; (b) matching contributions to the NBC
        Retirement Plan; (c) life insurance premiums paid by us on the
        executive's behalf; and (d) for Mr. Oppegard, the dollar value, if any,
        of above-market amounts earned on deferred compensation (such amounts
        totaled $376 for 2002).

                                       77
<PAGE>

      Presented below is information in tabular format regarding individual
grants of stock options to executive officers named in the Summary Compensation
Table for the year ended March 31, 2004:
<TABLE>
<CAPTION>


                            OPTIONS GRANTED DURING THE YEAR ENDED MARCH 31, 2004

                           Individual Grants                                          Grant Date Value
--------------------------------------------------------------------------------  -------------------------
                                              Number    % of Total
                                                of        Options
                                            Securities   Granted to                               Grant
                                            Underlying   Employees     Exercise                   Date
                                             Options     in Fiscal       Price     Expiration    Present
                      Name                    Granted      2004       Per Share    Date (1)     Value (2)
-------------------------------------------  ---------  -----------  -----------   ----------  -----------
<S>                                           <C>          <C>        <C>         <C>   <C>   <C>
Mark W. Oppegard - Chief Executive Officer,
President, and Director                       5,950        22.0%      $ 52.47     03/03/14    $  1,107,831
                                              2,675        22.4        106.00     03/03/14         374,661
                                              2,200        20.5        146.00     03/03/14         232,298
                                           ---------                                          -------------
                                             10,825                                           $  1,714,790
                                           =========                                          =============

Barry S. Major - Chief Operating Officer
and Director                                  4,780        17.7         52.47     03/03/14    $    889,988
                                              2,500        20.9        106.00     03/03/14         350,150
                                              2,050        19.1        146.00     03/03/14         216,460
                                           ---------                                          -------------
                                              9,330                                           $  1,456,598
                                           =========                                          =============

Alan G. Siemek - Chief Financial Officer,
Senior Vice President of Finance and
Administration, Treasurer, and
Assistant Secretary                           4,728        17.5         52.47     03/03/14    $    880,306
                                              1,375        11.5        106.00     03/03/14         192,583
                                              1,375        12.8        146.00     03/03/14         145,186
                                           ---------                                          ------------
                                              7,478                                           $  1,218,075
                                           =========                                          =============

Michael J. Kelly - Senior Vice President
of Distance Learning/Marketing Services
and Other Complementary Services              2,111         7.8         52.47     03/03/14    $    393,047
                                              1,375        11.5        106.00     03/03/14         192,583
                                              1,175        10.9        146.00     03/03/14         124,068
                                           ---------                                         -------------
                                              4,661                                           $    709,698
                                           =========                                         =============

Robert A. Rupe - Senior Vice President
of Bookstore Division                         1,375         5.1         52.47     03/03/14    $    256,011
                                              1,250        10.5        106.00     03/03/14         175,075
                                              1,175        10.9        146.00     03/03/14         124,068
                                           ---------                                         -------------
                                              3,800                                           $    555,154
                                           =========                                         =============
</TABLE>

    (1) Options were granted on March 4, 2004 in conjunction with the March 4,
        2004 Transaction. Such options represent options previously granted
        under the 1998 and 2003 Stock Option Plans that were cancelled on March
        4, 2004, with replacement options that were fully vested and had
        exercise prices consistent with the cancelled options being granted out
        of the 2004 Stock Option Plan on March 4, 2004. The grant date market
        price of such options, as determined in conjunction with the March 4,
        2004 Transaction, was $231.41 per option. The options with an exercise
        price of $146.00 were previously granted under the 2003 Performance
        Stock Option Plan on August 1, 2003. As these options granted under the
        2003 Performance Stock Option Plan in fiscal 2004 were entirely
        cancelled in exchange for new options granted under the 2004 Stock
        Option Plan, they are reflected only once in this table.

    (2) Grant date present value was determined using a Black-Scholes option
        pricing model, assuming a 3.02% risk-free interest rate, 1.0% expected
        volatility, and an expected life of approximately 5.0 years.

                                       78
<PAGE>

      The following table provides information concerning each exercise of stock
options by executive officers named in the Summary Compensation Table during the
year ended March 31, 2004 as well as the value of unexercised options as of
March 31, 2004:
<TABLE>
<CAPTION>

              AGGREGATED OPTION EXERCISES DURING THE YEAR ENDED MARCH 31, 2004
                    and Option Value as of March 31, 2004

                                                                         Number
                                                                      of Securities      Value of
                                                                        Underlying      Unexercised
                                                                       Unexercised     in-the-Money
                                                                        Options at       Options at
                                                                      March 31, 2004 March 31, 2004 (1)
                                                                      -------------- ------------------
                                                Shares
                                               Acquired      Value     Exercisable/     Exercisable/
                  Name                        on Exercise   Realized   Unexercisable   Unexercisable
-------------------------------------------  ------------ -----------  ------------- ------------------
<S>                                                         <C>         <C>              <C>
Mark W. Oppegard - Chief Executive
Officer, President, and Director                    -       $    -      10,825 / -       $599,316 / -

Barry S. Major - Chief Operating
Officer and Director                                -            -       9,330 / -        492,896 / -

Alan G. Siemek - Chief Financial
Officer, Senior Vice President of
Finance and Administration, Treasurer,
and Assistant Secretary                             -            -       7,478 / -        451,791 / -

Michael J. Kelly - Senior Vice President
of Distance Learning/Marketing Services
and Other Complementary Services                    -            -       4,661 / -        226,499 / -

Robert A. Rupe - Senior Vice President
of Bookstore Division                               -            -       3,800 / -        159,069 / -
</TABLE>

    (1) Represents the excess of the March 31, 2004 estimated fair market value
        of NBC's common stock underlying the stock options, which includes a
        discount for the holder's minority interest position and illiquidity of
        the common stock, over the exercise price of such options. The estimated
        fair market value was based upon the March 4, 2004 Transaction, though
        on a discounted basis. All options were granted on March 4, 2004 and
        were fully vested and exercisable at the time of grant.

COMPENSATION OF DIRECTORS AND ADDITIONAL INFORMATION

     Our Directors receive no compensation for services but are reimbursed for
out-of-pocket expenses.

EMPLOYMENT AGREEMENTS

     We have employment agreements with Mark W. Oppegard and eight of our other
executive officers. As amended, such agreements (the "Employment Agreements")
with the aforementioned executive officers (each, an "Executive") provide for an
annual base salary as determined by the Board of Directors after considering the
recommendation of the chief executive officer, for incentive compensation based
upon the attainment of financial objectives to be established by the Board of
Directors (or a committee thereof) after considering the recommendation of the


                                       79
<PAGE>

chief executive officer, and for customary fringe benefits. The amounts of
salaries are as follows: Mr. Oppegard, $293,000 per annum; Mr. Major, $262,000
per annum; Mr. Siemek, $193,000 per annum; Mr. Kelly, $186,500 per annum; and
Mr. Rupe, $151,500 per annum. The Employment Agreements provide that their term
will be automatically extended from year to year, unless terminated upon
specified notice by either party.

     The Employment Agreements also provide that each Executive will be granted
a number of options to acquire shares of NBC common stock determined by the
Board of Directors. Each such option has an exercise price not to be less than
the fair market value per share as of the date of grant and is exercisable as to
25% of the shares covered thereby on the date of grant and as to an additional
25% of the shares covered thereby on each of the first three anniversaries of
the date of grant, subject to the Executive's continued employment with us on
such dates.

     The Employment Agreements also provide for specified payments to the
Executive in the event of termination of employment with us without "cause" (as
defined in the respective agreements) and in the event of death or disability of
the Executive during the term. The Employment Agreements also contain customary
confidentiality obligations and three-year non-competition agreements for each
Executive.

     Finally, the Employment Agreements provide that, prior to the consummation
by NBC of an initial public offering of NBC common stock, the Executives will
not sell, transfer, pledge or otherwise dispose of any shares of NBC common
stock, except for certain transfers to immediate family members, in the event of
disability and for estate planning purposes.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

      We do not currently have a compensation committee. Mark W. Oppegard -
Chief Executive Officer, President, and Director participated in the Board of
Directors' deliberations concerning executive officer compensation during the
last fiscal year.

                                       80
<PAGE>

          ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                  MANAGEMENT AND RELATED STOCKHOLDER MATTERS.

      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT - All
shares of our common stock are owned by NBC; therefore, the following table sets
forth information on security ownership of NBC common stock beneficially owned
by each person who owns more than 5.0% of such shares; each director; each
executive officer named in Item 11; and all of our directors and executive
officers treated as a group. The shares listed and percentages calculated
thereon are based upon NBC common stock outstanding as of June 25, 2004 and NBC
Holdings Corp. capital stock underlying nonqualified stock options that are
exercisable within sixty days, pursuant to Rule 13d-3 of the Securities Exchange
Act of 1934. As a result of the March 4, 2004 Transaction, shares of NBC common
stock issued and outstanding totaled 549,254 on June 25, 2004. Weston Presidio
owns 36,455 of the issued and outstanding shares directly, with the remaining
512,799 issued and outstanding shares being owned by NBC Holdings Corp, a
company newly formed by Weston Presidio which has 512,799 shares of capital
stock issued and outstanding that are owned either by Weston Presidio or current
and former members of management. To the knowledge of NBC, each of such holders
of shares has sole voting and investment power as to the shares owned unless
otherwise noted. The address for each executive officer and director is 4700
South 19th Street, Lincoln, Nebraska 68501 unless otherwise noted.

                                                     Amount and
                                                     Nature of
                                                     Beneficial    Percent of
       Title of Class/Name of Beneficial Owner       Ownership (1)   Class (3)
-------------------------------------------------- --------------- -----------

NBC Class A Common Stock:
 Owning Greater Than 5% of Shares:
  Weston Presidio Capital IV, L.P. (2)                    365,449      66.5%
  Weston Presidio Capital III, L.P. (2)                   153,623      28.0%
  WPC Entrepreneur Fund, L.P. (2)                           7,579       1.4%
  WPC Entrepreneur Fund II, L.P. (2)                        5,785       1.1%

 Ownership of Directors:
  Michael F. Cronin (2)                                   532,436      96.9%
  Mark L. Bono (2)                                              -          -
  R. Sean Honey (2)                                             -          -

 Ownership of Executive Officers Named in Item 11:
  Mark W. Oppegard                                         14,825       2.6%
  Barry S. Major                                           11,077       2.0%
  Alan G. Siemek                                            7,478       1.3%
  Michael J. Kelly                                          4,661       0.8%
  Robert A. Rupe                                            3,800       0.7%

 Ownership of Directors and All Executive
 Officers as a Group                                      586,927      98.5%


    (1) Beneficial ownership is determined in accordance with the rules of the
        SEC and includes voting and investment power with respect to the shares
        of NBC common stock. Such shares include NBC Holdings Corp. shares
        underlying nonqualified stock options exercisable within sixty days, as
        follows: Mr. Oppegard - 10,825 shares; Mr. Major - 9,330 shares; Mr.
        Siemek - 7,478 shares; Mr. Kelly - 4,661 shares; Mr. Rupe - 3,800
        shares; and 46,744 shares for all directors and executive officers as a
        group.

    (2) The sole general partner of Weston Presidio Capital IV, L.P., Weston
        Presidio Capital III, L.P., WPC Entrepreneur Fund, L.P., and WPC
        Entrepreneur Fund II, L.P. (the "Weston Presidio Funds") is a limited
        partnership whose sole general partner is a limited liability company of
        which Mr. Cronin is a managing member and Mr. Bono is a member. Messrs.
        Cronin, Bono, and Honey disclaim beneficial ownership of the shares held
        by the Weston Presidio Funds, except to the extent of their respective
        pecuniary interests therein. The address of the Weston Presidio Funds,
        and Messrs. Cronin, Bono, and Honey is 200 Clarendon Street, 50th Floor,
        Boston, Massachusetts 02116.

    (3) The percentages are calculated based upon 549,254 shares of NBC common
        stock outstanding as of June 25, 2004 and shares underlying nonqualified
        stock options exercisable within sixty days as detailed in footnote (1).

                                       81
<PAGE>

      SECURITIES AUTHORIZED FOR ISSUANCE UNDER EQUITY COMPENSATION PLANS -
Through NBC's parent, NBC Holdings Corp., NBC has a stock-based compensation
plan established to provide for the granting of options to purchase capital
stock of NBC Holdings Corp. Details regarding the plan in effect are presented
in the footnotes to the consolidated financial statements found in Item 8,
"Financial Statements and Supplementary Data." Specific information as of March
31, 2004 regarding the plan, which was not subject to the approval by security
holders, is also presented in the following table.

                                Number of      Weighted-      Number of
                              Securities to     Average      Securities
                              be Issued Upon    Exercise      Remaining
                               Exercise of      Price of    Available for
                               Outstanding    Outstanding      Future
       Plan                      Options        Options       Issuance
--------------------------  ---------------- ------------- ----------------

2004 Stock Option Plan             49,778       $ 85.53         31,528


            ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

      CERTAIN BUSINESS RELATIONSHIPS - In fiscal 2001, we entered into several
agreements with a newly created entity, TheCampusHub.com, Inc., which was
partially owned by HWP. TheCampusHub.com, Inc. was created to provide college
bookstores with a way to sell in-store inventory and virtual brand name
merchandise over the Internet utilizing technology originally developed by us.
Mr. Oppegard served as a Director of TheCampusHub.com, Inc. and Messrs. Major,
Siemek, and Kelly served as executive officers of TheCampusHub.com, Inc. As of
July 1, 2003, Messrs. Oppegard, Major, Siemek, and Kelly had been granted
13,900, 13,900, 9,690, and 16,800 options, respectively, from TheCampusHub.com,
Inc. as compensation for services provided to TheCampusHub.com, Inc. since its
inception, none of which were ever exercised. In total, such options represented
approximately 3.9% of TheCampusHub.com, Inc.'s outstanding shares and options at
July 1, 2003. Such agreements (including an equity option agreement, a
management services agreement, and a technology sale and license agreement)
terminated effective July 1, 2003 upon our acquisition of all of the outstanding
shares of common stock of TheCampusHub.com, Inc. This business combination was
accounted for by us in accordance with Statement of Financial Accounting
Standards No. 141, BUSINESS COMBINATIONS. The total purchase price, net of cash
acquired, of such acquisition was $10.0 million, of which $3.7 million was
assigned to non-deductible goodwill. The management services agreement
reimbursed us for certain direct costs incurred on behalf of TheCampusHub.com,
Inc., as well as $0.3 million per year for certain shared management and
administrative support. Complementary Services Division revenue resulting from
the management services agreement was recognized as the services were performed.
For the year ended March 31, 2004, revenues attributable to the management
services agreement totaled $0.1 million and reimbursable direct costs incurred
on behalf of TheCampusHub.com, Inc. totaled $0.1 million.

      INDEBTEDNESS OF MANAGEMENT - As of March 31, 2004, NBC reported notes
receivable from stockholders and associated interest receivable of approximately
$0.1 million and $1,214, respectively. The remaining balances originated
pursuant to the terms of an employment agreement with our Chief Operating
Officer, Barry S. Major. In January, 1999, NBC issued 4,765 shares of its common
stock to Mr. Major at a price of $52.47 per share, in exchange for $25,000 in
cash and a promissory note in the principal amount of $225,000 bearing interest
at 5.25% per year. The largest aggregate amount outstanding under this note at
any time during the year ended March 31, 2004 was approximately $170,000. This
note was amended and restated in July, 2002 and matures on January 19, 2009. A
similar note, which was repaid in fiscal 2004, originated pursuant to the terms
of an employment agreement with our Chief Financial Officer, Alan G. Siemek. In
July, 1999, NBC issued 3,177 shares of its common stock to Mr. Siemek at a price
of $52.47 per share, in exchange for $16,688 in cash and a promissory note in
the principal amount of $150,000 bearing interest at 5.25% per year. The largest
aggregate amount outstanding under this note at any time during the year ended
March 31, 2004 was approximately $77,000.

                                       82
<PAGE>

                ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

      The following table sets forth the aggregate fees billed to us during
fiscal years 2004 and 2003 by Deloitte & Touche LLP:


                                          Year Ended March 31,
                                             2004       2003
                                         ----------- -----------

             Audit Fees                   $  98,410   $  91,510
             Audit-Related Fees             155,262      21,999
             Tax Fees                        99,063      52,782
                                         ----------- -----------

             Total                        $ 352,735   $ 166,291
                                         =========== ===========


      AUDITS FEES include professional services rendered for the audit of our
annual consolidated financial statements and for the reviews of the consolidated
interim financial statements included in our Quarterly Reports on Form 10-Q.

      AUDIT-RELATED FEES consist of fees for assurance and related services that
are related to the performance of the audit or review of our consolidated
financial statements, including procedures performed in conjunction with various
merger and acquisition activities, as well as the audit of the 401(k)
compensation plan.

      TAX FEES consist of fees for professional services for tax compliance, tax
advice, and tax planning. These services include assistance regarding federal
and state tax compliance, return preparation, and tax audits.

      The audit committee pre-approves all audit and non-audit services
performed by our independent auditor.


                                       83
<PAGE>

                                     PART IV

   ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, & REPORTS ON FORM 8-K.

      (a)   FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES.

           (1) Consolidated Financial Statements of Nebraska Book Company, Inc.

                  Index to Consolidated Financial Statements.

                  Report of Independent Registered Public Accounting Firm.

                  Consolidated Balance Sheets as of March 31, 2004 (Successor)
                     and March 31, 2003 (Predecessor).

                  Consolidated Statements of Operations for the One Month Ended
                     March 31, 2004 (Successor), the Eleven Months Ended
                     February 29, 2004 (Predecessor), and the Years Ended March
                     31, 2003 and 2002 (Predecessor).

                  Consolidated Statements of Stockholder's Equity for the One
                     Month Ended March 31, 2004 (Successor), the Eleven Months
                     Ended February 29, 2004 (Predecessor), and the Years Ended
                     March 31, 2003 and 2002 (Predecessor).

                  Consolidated Statements of Cash Flows for the One Month Ended
                     March 31, 2004 (Successor), the Eleven Months Ended
                     February 29, 2004 (Predecessor), and the Years Ended March
                     31, 2003 and 2002 (Predecessor).

                  Notes to Consolidated Financial Statements.

           (2) Financial Statement Schedules.

                  Report of Independent Registered Public Accounting Firm on
                     Schedule.
                  Schedule II - Valuation and Qualifying Accounts.

           (3)  Exhibits.

               2.1  Agreement for Purchase and Sale of Stock, dated as of May
                    26, 1999 by and among Nebraska Book Company, Inc., Dennis
                    Rother, and Larry Rother, filed as Exhibit 2.1 to Nebraska
                    Book Company, Inc. Form 8-K, as amended, dated June 4, 1999,
                    is incorporated herein by reference.

               2.2  Agreement of Sale, dated as of September 30, 1999 by and
                    among Nebraska Book Company, Inc., Michigan College Book
                    Company, Inc., Ned's Berkeley Book Company, Inc., Ned Shure,
                    Fred Shure, and Jack Barenfanger filed as Exhibit 2.1 to
                    Nebraska Book Company, Inc. Form 8-K, as amended, dated
                    November 12, 1999, is incorporated herein by reference.

               2.3  Agreement of Sale, as amended, dated as of May 11, 2001
                    between Nebraska Book Company, Inc. and University
                    Co-operative Society, filed as Exhibit 2.1 to Nebraska Book
                    Company, Inc. Form 8-K dated May 11, 2001, is incorporated
                    herein by reference.

               2.4  Agreement and Plan of Merger, dated as of July 1, 2003, by
                    and among TheCampusHub.com, Inc., Nebraska Book Company,
                    Inc. and NBC Acquisition Corp., filed as Exhibit 2.1 to
                    Nebraska Book Company, Inc. Form 10-Q for the quarter ended
                    June 30, 2003, is incorporated herein by reference.

               3.1  Certificate of Incorporation, as amended, of Nebraska Book
                    Company, Inc., filed as Exhibit 3.1 to Nebraska Book
                    Company, Inc. Registration Statement on Form S-4, as amended
                    (File No. 333-48221), is incorporated herein by reference.

               3.2  First Restated By-laws of Nebraska Book Company, Inc., filed
                    as Exhibit 3.2 to Nebraska Book Company, Inc. Form 10-Q for
                    the quarter ended September 30, 2003, is incorporated herein
                    by reference.

                                       84
<PAGE>

               4.1  Indenture, dated as of February 13, 1998 by and between
                    Nebraska Book Company, Inc. and United States Trust Company
                    of New York, as Trustee, filed as Exhibit 4.1 to Nebraska
                    Book Company, Inc. Registration Statement on Form S-4, as
                    amended (File No. 333-48221), is incorporated herein by
                    reference.

               4.2  Supplemental Indenture, dated as of July 1, 2002, by and
                    among Specialty Books, Inc., Nebraska Book Company, Inc.,
                    and The Bank of New York, as Trustee, filed as Exhibit 10.1
                    to Nebraska Book Company, Inc. Form 10-Q for the quarter
                    ended September 30, 2002, is incorporated herein by
                    reference.

               4.3  Second Supplemental Indenture, dated March 4, 2004, by and
                    among Nebraska Book Company, Inc., the subsidiary guarantor
                    named therein and The Bank of New York, as Trustee, filed as
                    Exhibit 4.3 to Nebraska Book Company, Inc. Registration
                    Statement on Form S-4 (File No. 333-114891), is incorporated
                    herein by reference.

               4.4  Form of Initial Note of Nebraska Book Company, Inc.
                    (included in Exhibit 4.1 as Exhibit A), filed as Exhibit 4.3
                    to Nebraska Book Company, Inc. Registration Statement on
                    Form S-4, as amended (File No. 333-48221), is incorporated
                    herein by reference.

               4.5  Form of Exchange Note of Nebraska Book Company, Inc.
                    (included in Exhibit 4.1 as Exhibit B), filed as Exhibit 4.4
                    to Nebraska Book Company, Inc. Registration Statement on
                    Form S-4, as amended (File No. 333-48221), is incorporated
                    herein by reference.

               4.6  Indenture, dated March 4, 2004, by and among Nebraska Book
                    Company, Inc., the subsidiary guarantors parties thereto and
                    BNY Midwest Trust Company as Trustee, filed as Exhibit 4.6
                    to Nebraska Book Company, Inc. Registration Statement on
                    Form S-4 (File No. 333-114891), is incorporated herein by
                    reference.

               4.7  Form of 8 5/8% Senior Subordinated Note Due 2012 (included
                    in Exhibit 4.6), filed as Exhibit 4.7 to Nebraska Book
                    Company, Inc. Registration Statement on Form S-4 (File No.
                    333-114891), is incorporated herein by reference.

               4.8  Form of Exchange Note of Nebraska Book Company, Inc. 8 5/8%
                    Senior Subordinated Note Due 2012.

               10.1 Credit Agreement dated as of February 13, 1998 by and among
                    NBC Acquisition Corp., Nebraska Book Company, Inc., the
                    Chase Manhattan Bank and certain other financial
                    institutions, filed as Exhibit 10.1 to Nebraska Book
                    Company, Inc. Registration Statement on Form S-4, as amended
                    (File No. 333-48221), is incorporated herein by reference.

               10.2 First Amendment, dated as of May 21, 1999, to the Credit
                    Agreement, dated as of February 13, 1998 by and among NBC
                    Acquisition Corp., Nebraska Book Company, Inc., the Chase
                    Manhattan Bank, and certain other financial institutions,
                    filed as Exhibit 10.1 to Nebraska Book Company, Inc. Form
                    10-Q for the quarter ended June 30, 1999, is incorporated
                    herein by reference.

               10.3 Second Amendment and Waiver, dated as of April 27, 2000, to
                    the Credit Agreement, dated as of February 13, 1998, by and
                    among NBC Acquisition Corp., Nebraska Book Company, Inc.,
                    the Chase Manhattan Bank, and certain other financial
                    institutions, filed as Exhibit 10.1 to Nebraska Book
                    Company, Inc. Form 10-Q for the quarter ended June 30, 2000,
                    is incorporated herein by reference.

               10.4 Third Amendment, dated as of December 20, 2001, to the
                    Credit Agreement, dated as of February 13, 1998, by and
                    among NBC Acquisition Corp., Nebraska Book Company, Inc.,
                    J.P. Morgan Chase Bank, and certain other financial
                    institutions, filed as Exhibit 10.1 to Nebraska Book
                    Company, Inc. Form 10-Q for the quarter ended December 31,
                    2001, is incorporated herein by reference.

               10.5 Fourth Amendment and Waiver, dated as of June 4, 2002, to
                    and under the Credit Agreement, dated as of February 13,
                    1998, by and among NBC Acquisition Corp., Nebraska Book
                    Company, Inc., JPMorgan Chase Bank, and certain other
                    financial institutions, filed as Exhibit 10.1 to Nebraska
                    Book Company, Inc. Form 10-Q for the quarter ended June 30,
                    2002, is incorporated herein by reference.

                                       85
<PAGE>

               10.6 Fifth Amendment and Waiver, dated as of June 13, 2003, to
                    and under the Credit Agreement, dated as of February 13,
                    1998, by and among NBC Acquisition Corp., Nebraska Book
                    Company, Inc., JPMorgan Chase Bank, and certain other
                    financial institutions, filed as Exhibit 10.1 to Nebraska
                    Book Company, Inc. Form 10-Q for the quarter ended June 30,
                    2003, is incorporated herein by reference.

               10.7 Amended and Restated Credit Agreement, dated February 13,
                    1998, as amended and restated as of December 10, 2003, by
                    and among NBC Acquisition Corp., Nebraska Book Company,
                    Inc., and the other parties thereto, filed as Exhibit 99.1
                    to Nebraska Book Company, Inc. Current Report on Form 8-K
                    dated December 10, 2003, is incorporated herein by
                    reference.

               10.8 Amended and Restated Credit Agreement, dated as of March 4,
                    2004, by and among NBC Holdings Corp., NBC Acquisition
                    Corp., Nebraska Book Company, Inc., the Several Lenders
                    parties thereto, JPMorgan Chase Bank as Administrative Agent
                    and Collateral Agent, Citigroup Global Markets Inc. as
                    Syndication Agent, and Fleet National Bank and Wells Fargo
                    Bank N.A., as Co-Documentation Agents, filed as Exhibit 10.8
                    to Nebraska Book Company, Inc. Registration Statement on
                    Form S-4 (File No. 333-114891), is incorporated herein by
                    reference.

               10.9 Assumption Agreement, dated as of July 1, 2002 between
                    Specialty Books, Inc. and JPMorgan Chase Bank, as
                    Administrative Agent, filed as Exhibit 10.2 to Nebraska Book
                    Company, Inc. Form 10-Q for the quarter ended September 30,
                    2002, is incorporated herein by reference.

              10.10 Guarantee and Collateral Agreement, dated as of February
                    13, 1998 made by NBC Acquisition Corp. and Nebraska Book
                    Company, Inc. in favor of the Chase Manhattan Bank, as
                    administrative agent, filed as Exhibit 10.2 to Nebraska Book
                    Company, Inc. Registration Statement on Form S-4, as amended
                    (File No. 333-48221), is incorporated herein by reference.

              10.11 Amended and Restated Guarantee and Collateral Agreement,
                    dated March 4, 2004, by and among NBC Holdings Corp., NBC
                    Acquisition Corp., Nebraska Book Company, Inc. and Specialty
                    Books, Inc. in favor of JPMorgan Chase Bank, as
                    administrative agent, filed as Exhibit 10.11 to Nebraska
                    Book Company, Inc. Registration Statement on Form S-4 (File
                    No. 333-114891), is incorporated herein by reference.

              10.12 Purchase Agreement dated February 10, 1998 by and between
                    Nebraska Book Company, Inc. and Chase Securities Inc., filed
                    as Exhibit 10.3 to Nebraska Book Company, Inc. Registration
                    Statement on Form S-4, as amended (File No. 333-48221), is
                    incorporated herein by reference.

              10.13 Purchase Agreement, dated as of March 4, 2004, by and among
                    Nebraska Book Company, Inc. and J.P. Morgan Securities Inc.,
                    Citigroup Global Markets Inc. and Fleet Securities, Inc.,
                    filed as Exhibit 10.13 to Nebraska Book Company, Inc.
                    Registration Statement on Form S-4 (File No. 333-114891), is
                    incorporated herein by reference.

              10.14 Exchange and Registration Rights Agreement, dated as of
                    February 13, 1998 by and among Nebraska Book Company, Inc.
                    and Chase Securities Inc., filed as Exhibit 4.2 to Nebraska
                    Book Company, Inc. Registration Statement on Form S-4, as
                    amended (File No. 333-48221), is incorporated herein by
                    reference.

              10.15 Registration Rights Agreement, dated as of March 4, 2004,
                    by and among Nebraska Book Company, Inc. and J.P. Morgan
                    Securities Inc., Citigroup Global Markets Inc. and Fleet
                    Securities, Inc., filed as Exhibit 10.15 to Nebraska Book
                    Company, Inc. Registration Statement on Form S-4 (File No.
                    333-114891), is incorporated herein by reference.

             10.16* Form of Memorandum of Understanding, dated as of February
                    13, 1998 by and between NBC Acquisition Corp. and each of
                    Mark W. Oppegard, Bruce E. Nevius, Larry R. Rempe, Kenneth
                    F. Jirovsky, William H. Allen, Thomas A. Hoff and Ardean A.
                    Arndt, filed as Exhibit 10.4 to Nebraska Book Company, Inc.
                    Registration Statement on Form S-4, as amended (File No.
                    333-48221), is incorporated herein by reference.

             10.17* Memorandum of Understanding, dated as of December 22, 1998
                    by and between Nebraska Book Company, Inc. and Barry S.
                    Major, Chief Operating Officer, filed as Exhibit 10.1 to
                    Nebraska Book Company, Inc. Form 10-Q for the quarter ended
                    December 31, 1998, is incorporated herein by reference.

                                       86
<PAGE>

             10.18* Addendum to the Memorandum of Understanding, dated as of
                    December 22, 1998 by and between Nebraska Book Company, Inc.
                    and Barry S. Major, dated March 29, 2002, filed as Exhibit
                    10.9 to Nebraska Book Company, Inc. Form 10-K for the year
                    ended March 31, 2002, is incorporated herein by reference.

             10.19* Amended and Restated Secured Promissory Note dated July 9,
                    2002 by and between NBC Acquisition Corp. and Barry S.
                    Major, filed as Exhibit 10.4 to Nebraska Book Company, Inc.
                    Form 10-Q for the quarter ended June 30, 2002, is
                    incorporated herein by reference.

             10.20* Memorandum of Understanding, dated as of July 1, 1999 by
                    and between Nebraska Book Company, Inc. and Alan Siemek,
                    Chief Financial Officer, filed as Exhibit 10.1 to Nebraska
                    Book Company, Inc. Form 10-Q for the quarter ended September
                    30, 1999, is incorporated herein by reference.

             10.21* Addendum to the Memorandum of Understanding, dated as of
                    July 1, 1999 by and between Nebraska Book Company, Inc. and
                    Alan Siemek, dated March 29, 2002, filed as Exhibit 10.11 to
                    Nebraska Book Company, Inc. Form 10-K for the year ended
                    March 31, 2002, is incorporated herein by reference.

             10.22* Amended and Restated Secured Promissory Note dated July 9,
                    2002 by and between NBC Acquisition Corp. and Alan Siemek,
                    filed as Exhibit 10.5 to Nebraska Book Company, Inc. Form
                    10-Q for the quarter ended June 30, 2002, is incorporated
                    herein by reference.

             10.23* Memorandum of Understanding, dated as of November 1, 1999
                    by and between Nebraska Book Company, Inc. and Michael J.
                    Kelly, Vice President of E-commerce, filed as Exhibit 10.1
                    to Nebraska Book Company, Inc. Form 10-Q for the quarter
                    ended December 31, 1999, is incorporated herein by
                    reference.

             10.24* Amended and Restated Secured Promissory Note dated July 9,
                    2002 by and between NBC Acquisition Corp. and Michael J.
                    Kelly, filed as Exhibit 10.6 to Nebraska Book Company, Inc.
                    Form 10-Q for the quarter ended June 30, 2002, is
                    incorporated herein by reference.

             10.25* Memorandum of Understanding, dated as of April 17, 2001 by
                    and between Nebraska Book Company, Inc. and Robert Rupe,
                    Senior Vice President of the Bookstore Division, filed as
                    Exhibit 10.1 to Nebraska Book Company, Inc. Form 10-Q for
                    the quarter ended June 30, 2001, is incorporated herein by
                    reference.

             10.26* Amended and Restated Secured Promissory Note dated July 9,
                    2002 by and between NBC Acquisition Corp. and Robert Rupe,
                    filed as Exhibit 10.7 to Nebraska Book Company, Inc. Form
                    10-Q for the quarter ended June 30, 2002, is incorporated
                    herein by reference.

             10.27* Amendment to the Memorandums of Understanding by and
                    between Nebraska Book Company, Inc. and each of Mark W.
                    Oppegard, Larry R. Rempe, Kenneth F. Jirovsky, William H.
                    Allen, Thomas A. Hoff, Barry S. Major, Alan Siemek, Michael
                    J. Kelly, and Robert Rupe, dated March 4, 2004.

             10.28* NBC Acquisition Corp. 1995 Stock Incentive Plan adopted
                    August 31, 1995, filed as Exhibit 10.5 to Nebraska Book
                    Company, Inc. Registration Statement on Form S-4, as amended
                    (File No. 333-48221), is incorporated herein by reference.

             10.29* NBC Acquisition Corp. 1998 Performance Stock Option Plan
                    adopted June 30, 1998, filed as Exhibit 10.1 to Nebraska
                    Book Company, Inc. Form 10-Q for the quarter ended June 30,
                    1998, is incorporated herein by reference.

             10.30* First Amendment, dated as of June 12, 2002, to the NBC
                    Acquisition Corp. 1998 Performance Stock Option Plan adopted
                    June 30, 1998, filed as Exhibit 10.2 to Nebraska Book
                    Company, Inc. Form 10-Q for the quarter ended June 30, 2002,
                    is incorporated herein by reference.

             10.31* NBC Acquisition Corp. 1998 Stock Option Plan adopted June
                    30, 1998, filed as Exhibit 10.2 to Nebraska Book Company,
                    Inc. Form 10-Q for the quarter ended June 30, 1998, is
                    incorporated herein by reference.

                                       87
<PAGE>

             10.32* First Amendment, dated as of June 12, 2002, to the NBC
                    Acquisition Corp. 1998 Stock Option Plan adopted June 30,
                    1998, filed as Exhibit 10.3 to Nebraska Book Company, Inc.
                    Form 10-Q for the quarter ended June 30, 2002, is
                    incorporated herein by reference.

             10.33* NBC Acquisition Corp. 2003 Performance Stock Option Plan
                    adopted July 1, 2003, filed as Exhibit 10.1 to Nebraska Book
                    Company, Inc. Form 10-Q for the quarter ended September 30,
                    2003, is incorporated herein by reference.

             10.34* NBC Acquisition Corp. 2003 Stock Option Plan adopted July
                    1, 2003, filed as Exhibit 10.2 to Nebraska Book Company,
                    Inc. Form 10-Q for the quarter ended September 30, 2003, is
                    incorporated herein by reference.

             10.35* NBC Holdings Corp. 2004 Stock Option Plan adopted March 4,
                    2004, filed as Exhibit 10.34 to Nebraska Book Company, Inc.
                    Registration Statement on Form S-4 (File No. 333-114891), is
                    incorporated herein by reference.

             10.36* NBC Acquisition Corp. Senior Management Bonus Plan adopted
                    June 30, 1998, filed as Exhibit 10.3 to Nebraska Book
                    Company, Inc. Form 10-Q for the quarter ended June 30, 1998,
                    is incorporated herein by reference.

             10.37* Form of Deferred Compensation Agreement by and among
                    Nebraska Book Company, Inc. and each of Mark W. Oppegard,
                    Bruce E. Nevius, Larry R. Rempe and Thomas A. Hoff, filed as
                    Exhibit 10.6 to Nebraska Book Company, Inc. Registration
                    Statement on Form S-4, as amended (File No. 333-48221), is
                    incorporated herein by reference.

             10.38* Amendment of Form of Deferred Compensation Agreement,
                    dated December 30, 2002, by and among Nebraska Book Company,
                    Inc. and each of Mark W. Oppegard, Larry R. Rempe and Thomas
                    A. Hoff, filed as Exhibit 10.1 to Nebraska Book Company,
                    Inc. Form 10-Q for the quarter ended December 31, 2002, is
                    incorporated herein by reference.

             10.39* NBC Acquisition Corp. 401(k) Savings Plan, filed as
                    Exhibit 10.7 to Nebraska Book Company, Inc. Registration
                    Statement on Form S-4, as amended (File No. 333-48221), is
                    incorporated herein by reference.

              10.40 Agreement for Purchase and Sale of Stock dated January 9,
                    1998 by and among Nebraska Book Company, Inc. and Martin D.
                    Levine, the Lauren E. Levine Grantor Trust and the Jonathan
                    L. Levine Grantor Trust (the "Collegiate Stores Corporation
                    Agreement"), filed as Exhibit 10.8.1 to Nebraska Book
                    Company, Inc. Registration Statement on Form S-4, as amended
                    (File No. 333-48221), is incorporated herein by reference.

              10.41 First Amendment dated January 23, 1998 to the Collegiate
                    Stores Corporation Agreement, filed as Exhibit 10.8.2 to
                    Nebraska Book Company, Inc. Registration Statement on Form
                    S-4, as amended (File No. 333-48221), is incorporated herein
                    by reference.

              10.42 Commercial Lease Agreement made and entered into March 8,
                    1989, by and among Robert J. Chaney, Mary Charlotte Chaney
                    and Robert J. Chaney, as Trustee under the Last Will and
                    Testament of James A Chaney, and Nebraska Book Company,
                    Inc., filed as Exhibit 10.9 to Nebraska Book Company, Inc.
                    Registration Statement on Form S-4, as amended (File No.
                    333-48221), is incorporated herein by reference.

              10.43 Lease Agreement entered into as of September 1, 1986, by
                    and among Odell Associates Limited Partnership and Nebraska
                    Book Company, Inc., filed as Exhibit 10.10 to Nebraska Book
                    Company, Inc. Registration Statement on Form S-4, as amended
                    (File No. 333-48221), is incorporated herein by reference.

              10.44 Lease Agreement entered into as of September 1, 1986, by
                    and among John B. DeVine, successor trustee of the Fred C.
                    Ulrich Trust, as amended, and Nebraska Book Company, Inc.,
                    filed as Exhibit 10.11 to Nebraska Book Company, Inc.
                    Registration Statement on Form S-4, as amended (File No.
                    333-48221), is incorporated herein by reference.

              10.45 Lease Agreement entered into as of September 1, 1986 by and
                    among Odell Associates Limited Partnership and Nebraska Book
                    Company, Inc., filed as Exhibit 10.12 to Nebraska Book
                    Company, Inc. Registration Statement on Form S-4, as amended
                    (File No. 333-48221), is incorporated herein by reference.

                                       88
<PAGE>

             10.46  Lease Agreement made and entered into October 12, 1988 by
                    and among Hogarth Management and Nebraska Book Company,
                    Inc., filed as Exhibit 10.13 to Nebraska Book Company, Inc.
                    Registration Statement on Form S-4, as amended (File No.
                    333-48221), is incorporated herein by reference.

             10.47  Industrial Real Estate Lease dated June 22, 1987 by and
                    among Cyprus Land Company and Nebraska Book Company, Inc.,
                    filed as Exhibit 10.14 to Nebraska Book Company, Inc.
                    Registration Statement on Form S-4, as amended (File No.
                    333-48221), is incorporated herein by reference.

              12.1  Statements regarding computation of ratios, filed as Exhibit
                    12.1 to Nebraska Book Company, Inc. Registration Statement
                    on Form S-4 (File No. 333-114891), is incorporated herein by
                    reference.

              14.1  Code of Business Conduct and Ethics and Code of Ethics for
                    Our Principal Executive Officer and Senior Financial
                    Officers for Nebraska Book Company, Inc.

              21.1  Subsidiary of Nebraska Book Company, Inc., filed as Exhibit
                    21.1 to Nebraska Book Company, Inc. Registration Statement
                    on Form S-4 (File No. 333-114891), is incorporated herein by
                    reference.

               31.1 Certification of Chief Executive Officer pursuant to Rules
                    13a-15(e) of the Securities Exchange Act of 1934, as adopted
                    pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

               31.2 Certification of Chief Financial Officer pursuant to Rules
                    13a-15(e) of the Securities Exchange Act of 1934, as adopted
                    pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

               32.1 Certification of Chief Executive Officer pursuant to 18
                    U.S.C. Section 1350, as adopted pursuant to Section 906 of
                    the Sarbanes-Oxley Act of 2002.

               32.2 Certification of Chief Financial Officer pursuant to 18
                    U.S.C. Section 1350, as adopted pursuant to Section 906 of
                    the Sarbanes-Oxley Act of 2002.

               * - Management contracts or compensatory plans filed herewith or
                   incorporated by reference.

      All other schedules for which provision is made in the applicable
accounting regulations of the Securities and Exchange Commission are either not
required under the related instructions, are not applicable (and therefore have
been omitted), or the required disclosures are contained in the consolidated
financial statements included herein.

      (b)  REPORTS ON FORM 8-K.

                  Current Report on Form 8-K dated and filed on March 8, 2004
                  announcing the completion of the sale of our 8.625% Senior
                  Subordinated Notes due 2012 and that we will redeem all of the
                  8.75% senior subordinated notes that were not tendered on or
                  prior to the expiration of the consent solicitation initiated
                  by us on February 4, 2004.

                  Current Report on Form 8-K/A dated and filed on February 24,
                  2004 amending the Current Report on Form 8-K, filed on
                  February 19, 2004, to replace Exhibit 99.4 concerning recent
                  developments in the business and certain financial information
                  for the ten-month periods ended January 31, 2003 and 2004, and
                  the twelve-month period ended January 31, 2004.

                  Current Report on Form 8-K dated and filed on February 19,
                  2004 providing consolidated financial statements for the three
                  years ended March 31, 2003 with updated segment information,
                  providing certain financial information for the ten-month
                  periods ended January 31, 2004 and 2003 and the twelve-month
                  period ended January 31, 2004, announcing a proposed debt
                  offering, and discussing the related tender offer and consent
                  solicitation.

                  Current Report on Form 8-K dated and filed on February 5, 2004
                  announcing a tender offer and consent solicitation for our
                  8.75% senior subordinated notes.

                  Current Report on Form 8-K dated December 10, 2003 and filed
                  on January 8, 2004 announcing NBC's purchase of treasury stock
                  and the amendment and restatement of the senior credit
                  facility.

                                       89
<PAGE>

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

                                NEBRASKA BOOK COMPANY, INC.


                                /s/  Mark W. Oppegard
                                ------------------------------------------------
                                Mark W. Oppegard
                                Chief Executive Officer, President, and Director
                                June 25, 2004

      Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.


/s/  Mark W. Oppegard                            /s/  Michael F. Cronin
--------------------------------------------     -------------------------------
Mark W. Oppegard                                 Michael F. Cronin
Chief Executive Officer, President               Director
and Director                                     June 25, 2004
June 25, 2004


/s/ Alan G. Siemek                              /s/  Mark L. Bono
--------------------------------------------    --------------------------------
Alan G. Siemek                                   Mark L. Bono
Chief Financial Officer,                         Director
Senior Vice President of Finance                 June 25, 2004
and Administration, Treasurer, and
Assistant Secretary
June 25, 2004


/s/  Barry S. Major                             /s/  R. Sean Honey
--------------------------------------------    -------------------------------
Barry S. Major                                   R. Sean Honey
Director                                         Director
June 25, 2004                                    June 25, 2004



                                       90
<PAGE>


      SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO
SECTION 15(D) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES
PURSUANT TO SECTION 12 OF THE ACT:

      No annual report or proxy material with respect to any annual or other
meeting of security holders for the fiscal year ended March 31, 2004 has been,
or will be, sent to security holders.


                                       91
<PAGE>

                          FINANCIAL STATEMENT SCHEDULES



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholder of
Nebraska Book Company, Inc.
Lincoln, Nebraska

      We have audited the consolidated financial statements of Nebraska Book
Company, Inc. (a wholly-owned subsidiary of NBC Acquisition Corp.) and
subsidiary as of March 31, 2004 (Successor) and March 31, 2003 (Predecessor) and
for the one month ended March 31, 2004 (Successor), the eleven months ended
February 29, 2004 (Predecessor) and the years ended March 31, 2003 and 2002
(Predecessor), and have issued our report thereon dated June 25, 2004; such
report is included elsewhere in this Form 10-K. Our audits also included the
financial statement schedule listed in Item 15(a)(2). This financial statement
schedule is the responsibility of the Company's management. Our responsibility
is to express an opinion based on our audits. In our opinion, such financial
statement schedule, when considered in relation to the basic consolidated
financial statements taken as a whole, presents fairly in all material respects
the information set forth therein.


/s/  Deloitte & Touche LLP

Lincoln, Nebraska
June 25, 2004


                                       92
<PAGE>
<TABLE>
<CAPTION>
NEBRASKA BOOK COMPANY, INC.

SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
---------------------------------------------------------------------------------------------------------------------

                                                                   Charged to  Charged to
                                                     Beginning of  Costs and     Other         Net       End of Year
                                                     Year Balance   Expenses    Accounts   Charge-Offs     Balance
                                                     ------------ ------------ ----------- ------------ ------------
<S>                                                   <C>           <C>           <C>        <C>           <C>

ONE MONTH ENDED MARCH 31, 2004 (SUCCESSOR)
Allowance for doubtful accounts                       $ 510,839     $218,205      $    -     $(218,205)    $ 510,839


ELEVEN MONTHS ENDED FEBRUARY 29, 2004 (PREDECESSOR)
Allowance for doubtful accounts                         442,942       66,393           -         1,504       510,839


YEAR ENDED MARCH 31, 2003 (PREDECESSOR)
Allowance for doubtful accounts                       1,429,803      451,578           -    (1,438,439)      442,942


YEAR ENDED MARCH 31, 2002 (PREDECESSOR)
Allowance for doubtful accounts                         407,033    1,629,704           -      (606,934)    1,429,803
</TABLE>

                                       93
<PAGE>

                                  EXHIBIT INDEX

2.1     Agreement for Purchase and Sale of Stock, dated as of May 26, 1999 by
        and among Nebraska Book Company, Inc., Dennis Rother, and Larry Rother,
        filed as Exhibit 2.1 to Nebraska Book Company, Inc. Form 8-K, as
        amended, dated June 4, 1999, is incorporated herein by reference.

2.2     Agreement of Sale, dated as of September 30, 1999 by and among Nebraska
        Book Company, Inc., Michigan College Book Company, Inc., Ned's Berkeley
        Book Company, Inc., Ned Shure, Fred Shure, and Jack Barenfanger filed as
        Exhibit 2.1 to Nebraska Book Company, Inc. Form 8-K, as amended, dated
        November 12, 1999, is incorporated herein by reference.

2.3     Agreement of Sale, as amended, dated as of May 11, 2001 between Nebraska
        Book Company, Inc. and University Co-operative Society, filed as Exhibit
        2.1 to Nebraska Book Company, Inc. Form 8-K dated May 11, 2001, is
        incorporated herein by reference.

2.4     Agreement and Plan of Merger, dated as of July 1, 2003, by and among
        TheCampusHub.com, Inc., Nebraska Book Company, Inc. and NBC Acquisition
        Corp., filed as Exhibit 2.1 to Nebraska Book Company, Inc. Form 10-Q for
        the quarter ended June 30, 2003, is incorporated herein by reference.

3.1     Certificate of Incorporation, as amended, of Nebraska Book Company,
        Inc., filed as Exhibit 3.1 to Nebraska Book Company, Inc. Registration
        Statement on Form S-4, as amended (File No. 333-48221), is incorporated
        herein by reference.

3.2     First Restated By-laws of Nebraska Book Company, Inc., filed as Exhibit
        3.2 to Nebraska Book Company, Inc. Form 10-Q for the quarter ended
        September 30, 2003, is incorporated herein by reference.

4.1     Indenture, dated as of February 13, 1998 by and between Nebraska Book
        Company, Inc. and United States Trust Company of New York, as Trustee,
        filed as Exhibit 4.1 to Nebraska Book Company, Inc. Registration
        Statement on Form S-4, as amended (File No. 333-48221), is incorporated
        herein by reference.

4.2     Supplemental Indenture, dated as of July 1, 2002, by and among Specialty
        Books, Inc., Nebraska Book Company, Inc., and The Bank of New York, as
        Trustee, filed as Exhibit 10.1 to Nebraska Book Company, Inc. Form 10-Q
        for the quarter ended September 30, 2002, is incorporated herein by
        reference.

4.3     Second Supplemental Indenture, dated March 4, 2004, by and among
        Nebraska Book Company, Inc., the subsidiary guarantor named therein and
        The Bank of New York, as Trustee, filed as Exhibit 4.3 to Nebraska Book
        Company, Inc. Registration Statement on Form S-4 (File No. 333-114891),
        is incorporated herein by reference.

4.4     Form of Initial Note of Nebraska Book Company, Inc. (included in Exhibit
        4.1 as Exhibit A), filed as Exhibit 4.3 to Nebraska Book Company, Inc.
        Registration Statement on Form S-4, as amended (File No. 333-48221), is
        incorporated herein by reference.

4.5     Form of Exchange Note of Nebraska Book Company, Inc. (included in
        Exhibit 4.1 as Exhibit B), filed as Exhibit 4.4 to Nebraska Book
        Company, Inc. Registration Statement on Form S-4, as amended (File No.
        333-48221), is incorporated herein by reference.

4.6     Indenture, dated March 4, 2004, by and among Nebraska Book Company,
        Inc., the subsidiary guarantors parties thereto and BNY Midwest Trust
        Company as Trustee, filed as Exhibit 4.6 to Nebraska Book Company, Inc.
        Registration Statement on Form S-4 (File No. 333-114891), is
        incorporated herein by reference.

4.7     Form of 8 5/8% Senior Subordinated Note Due 2012 (included in Exhibit
        4.6), filed as Exhibit 4.7 to Nebraska Book Company, Inc. Registration
        Statement on Form S-4 (File No. 333-114891), is incorporated herein by
        reference.

                                       94
<PAGE>

4.8     Form of Exchange Note of Nebraska Book Company, Inc. 8 5/8% Senior
        Subordinated Note Due 2012.

10.1    Credit Agreement dated as of February 13, 1998 by and among NBC
        Acquisition Corp., Nebraska Book Company, Inc., the Chase Manhattan Bank
        and certain other financial institutions, filed as Exhibit 10.1 to
        Nebraska Book Company, Inc. Registration Statement on Form S-4, as
        amended (File No. 333-48221), is incorporated herein by reference.

10.2    First Amendment, dated as of May 21, 1999, to the Credit Agreement,
        dated as of February 13, 1998 by and among NBC Acquisition Corp.,
        Nebraska Book Company, Inc., the Chase Manhattan Bank, and certain other
        financial institutions, filed as Exhibit 10.1 to Nebraska Book Company,
        Inc. Form 10-Q for the quarter ended June 30, 1999, is incorporated
        herein by reference.

10.3    Second Amendment and Waiver, dated as of April 27, 2000, to the Credit
        Agreement, dated as of February 13, 1998, by and among NBC Acquisition
        Corp., Nebraska Book Company, Inc., the Chase Manhattan Bank, and
        certain other financial institutions, filed as Exhibit 10.1 to Nebraska
        Book Company, Inc. Form 10-Q for the quarter ended June 30, 2000, is
        incorporated herein by reference.

10.4    Third Amendment, dated as of December 20, 2001, to the Credit Agreement,
        dated as of February 13, 1998, by and among NBC Acquisition Corp.,
        Nebraska Book Company, Inc., J.P. Morgan Chase Bank, and certain other
        financial institutions, filed as Exhibit 10.1 to Nebraska Book Company,
        Inc. Form 10-Q for the quarter ended December 31, 2001, is incorporated
        herein by reference.

10.5    Fourth Amendment and Waiver, dated as of June 4, 2002, to and under the
        Credit Agreement, dated as of February 13, 1998, by and among NBC
        Acquisition Corp., Nebraska Book Company, Inc., JPMorgan Chase Bank, and
        certain other financial institutions, filed as Exhibit 10.1 to Nebraska
        Book Company, Inc. Form 10-Q for the quarter ended June 30, 2002, is
        incorporated herein by reference.

10.6    Fifth Amendment and Waiver, dated as of June 13, 2003, to and under the
        Credit Agreement, dated as of February 13, 1998, by and among NBC
        Acquisition Corp., Nebraska Book Company, Inc., JPMorgan Chase Bank, and
        certain other financial institutions, filed as Exhibit 10.1 to Nebraska
        Book Company, Inc. Form 10-Q for the quarter ended June 30, 2003, is
        incorporated herein by reference.

10.7    Amended and Restated Credit Agreement, dated February 13, 1998, as
        amended and restated as of December 10, 2003, by and among NBC
        Acquisition Corp., Nebraska Book Company, Inc., and the other parties
        thereto, filed as Exhibit 99.1 to Nebraska Book Company, Inc. Current
        Report on Form 8-K dated December 10, 2003, is incorporated herein by
        reference.

10.8    Amended and Restated Credit Agreement, dated as of March 4, 2004, by and
        among NBC Holdings Corp., NBC Acquisition Corp., Nebraska Book Company,
        Inc., the Several Lenders parties thereto, JPMorgan Chase Bank as
        Administrative Agent and Collateral Agent, Citigroup Global Markets Inc.
        as Syndication Agent, and Fleet National Bank and Wells Fargo Bank N.A.,
        as Co-Documentation Agents, filed as Exhibit 10.8 to Nebraska Book
        Company, Inc. Registration Statement on Form S-4 (File No. 333-114891),
        is incorporated herein by reference.

10.9    Assumption Agreement, dated as of July 1, 2002 between Specialty Books,
        Inc. and JPMorgan Chase Bank, as Administrative Agent, filed as Exhibit
        10.2 to Nebraska Book Company, Inc. Form 10-Q for the quarter ended
        September 30, 2002, is incorporated herein by reference.

10.10   Guarantee and Collateral Agreement, dated as of February 13, 1998 made
        by NBC Acquisition Corp. and Nebraska Book Company, Inc. in favor of the
        Chase Manhattan Bank, as administrative agent, filed as Exhibit 10.2 to
        Nebraska Book Company, Inc. Registration Statement on Form S-4, as
        amended (File No. 333-48221), is incorporated herein by reference.

                                       95
<PAGE>

10.11   Amended and Restated Guarantee and Collateral Agreement, dated March 4,
        2004, by and among NBC Holdings Corp., NBC Acquisition Corp., Nebraska
        Book Company, Inc. and Specialty Books, Inc. in favor of JPMorgan Chase
        Bank, as administrative agent, filed as Exhibit 10.11 to Nebraska Book
        Company, Inc. Registration Statement on Form S-4 (File No. 333-114891),
        is incorporated herein by reference.

10.12   Purchase Agreement dated February 10, 1998 by and between Nebraska Book
        Company, Inc. and Chase Securities Inc., filed as Exhibit 10.3 to
        Nebraska Book Company, Inc. Registration Statement on Form S-4, as
        amended (File No. 333-48221), is incorporated herein by reference.

10.13   Purchase Agreement, dated as of March 4, 2004, by and among Nebraska
        Book Company, Inc. and J.P. Morgan Securities Inc., Citigroup Global
        Markets Inc. and Fleet Securities, Inc., filed as Exhibit 10.13 to
        Nebraska Book Company, Inc. Registration Statement on Form S-4 (File No.
        333-114891), is incorporated herein by reference.

10.14   Exchange and Registration Rights Agreement, dated as of February 13,
        1998 by and among Nebraska Book Company, Inc. and Chase Securities Inc.,
        filed as Exhibit 4.2 to Nebraska Book Company, Inc. Registration
        Statement on Form S-4, as amended (File No. 333-48221), is incorporated
        herein by reference.

10.15   Registration Rights Agreement, dated as of March 4, 2004, by and among
        Nebraska Book Company, Inc. and J.P. Morgan Securities Inc., Citigroup
        Global Markets Inc. and Fleet Securities, Inc., filed as Exhibit 10.15
        to Nebraska Book Company, Inc. Registration Statement on Form S-4 (File
        No. 333-114891), is incorporated herein by reference.

10.16*  Form of Memorandum of Understanding, dated as of February 13, 1998 by
        and between NBC Acquisition Corp. and each of Mark W. Oppegard, Bruce E.
        Nevius, Larry R. Rempe, Kenneth F. Jirovsky, William H. Allen, Thomas A.
        Hoff and Ardean A. Arndt, filed as Exhibit 10.4 to Nebraska Book
        Company, Inc. Registration Statement on Form S-4, as amended (File No.
        333-48221), is incorporated herein by reference.

10.17*  Memorandum of Understanding, dated as of December 22, 1998 by and
        between Nebraska Book Company, Inc. and Barry S. Major, Chief Operating
        Officer, filed as Exhibit 10.1 to Nebraska Book Company, Inc. Form 10-Q
        for the quarter ended December 31, 1998, is incorporated herein by
        reference.

10.18*  Addendum to the Memorandum of Understanding, dated as of December 22,
        1998 by and between Nebraska Book Company, Inc. and Barry S. Major,
        dated March 29, 2002, filed as Exhibit 10.9 to Nebraska Book Company,
        Inc. Form 10-K for the year ended March 31, 2002, is incorporated herein
        by reference.

10.19*  Amended and Restated Secured Promissory Note dated July 9, 2002 by and
        between NBC Acquisition Corp. and Barry S. Major, filed as Exhibit 10.4
        to Nebraska Book Company, Inc. Form 10-Q for the quarter ended June 30,
        2002, is incorporated herein by reference.

10.20*  Memorandum of Understanding, dated as of July 1, 1999 by and between
        Nebraska Book Company, Inc. and Alan Siemek, Chief Financial Officer,
        filed as Exhibit 10.1 to Nebraska Book Company, Inc. Form 10-Q for the
        quarter ended September 30, 1999, is incorporated herein by reference.

10.21*  Addendum to the Memorandum of Understanding, dated as of July 1, 1999 by
        and between Nebraska Book Company, Inc. and Alan Siemek, dated March 29,
        2002, filed as Exhibit 10.11 to Nebraska Book Company, Inc. Form 10-K
        for the year ended March 31, 2002, is incorporated herein by reference.

10.22*  Amended and Restated Secured Promissory Note dated July 9, 2002 by and
        between NBC Acquisition Corp. and Alan Siemek, filed as Exhibit 10.5 to
        Nebraska Book Company, Inc. Form 10-Q for the quarter ended June 30,
        2002, is incorporated herein by reference.

10.23*  Memorandum of Understanding, dated as of November 1, 1999 by and between
        Nebraska Book Company, Inc. and Michael J. Kelly, Vice President of
        E-commerce, filed as Exhibit 10.1 to Nebraska Book Company, Inc. Form
        10-Q for the quarter ended December 31, 1999, is incorporated herein by
        reference.

                                       96
<PAGE>

10.24*  Amended and Restated Secured Promissory Note dated July 9, 2002 by and
        between NBC Acquisition Corp. and Michael J. Kelly, filed as Exhibit
        10.6 to Nebraska Book Company, Inc. Form 10-Q for the quarter ended June
        30, 2002, is incorporated herein by reference.

10.25*  Memorandum of Understanding, dated as of April 17, 2001 by and between
        Nebraska Book Company, Inc. and Robert Rupe, Senior Vice President of
        the Bookstore Division, filed as Exhibit 10.1 to Nebraska Book Company,
        Inc. Form 10-Q for the quarter ended June 30, 2001, is incorporated
        herein by reference.

10.26*  Amended and Restated Secured Promissory Note dated July 9, 2002 by and
        between NBC Acquisition Corp. and Robert Rupe, filed as Exhibit 10.7 to
        Nebraska Book Company, Inc. Form 10-Q for the quarter ended June 30,
        2002, is incorporated herein by reference.

10.27*  Amendment to the Memorandums of Understanding by and between Nebraska
        Book Company, Inc. and each of Mark W. Oppegard, Larry R. Rempe, Kenneth
        F. Jirovsky, William H. Allen, Thomas A. Hoff, Barry S. Major, Alan
        Siemek, Michael J. Kelly, and Robert Rupe, dated March 4, 2004.

10.28*  NBC Acquisition Corp. 1995 Stock Incentive Plan adopted August 31, 1995,
        filed as Exhibit 10.5 to Nebraska Book Company, Inc. Registration
        Statement on Form S-4, as amended (File No. 333-48221), is incorporated
        herein by reference.

10.29*  NBC Acquisition Corp. 1998 Performance Stock Option Plan adopted June
        30, 1998, filed as Exhibit 10.1 to Nebraska Book Company, Inc. Form 10-Q
        for the quarter ended June 30, 1998, is incorporated herein by
        reference.

10.30*  First Amendment, dated as of June 12, 2002, to the NBC Acquisition Corp.
        1998 Performance Stock Option Plan adopted June 30, 1998, filed as
        Exhibit 10.2 to Nebraska Book Company, Inc. Form 10-Q for the quarter
        ended June 30, 2002, is incorporated herein by reference.

10.31*  NBC Acquisition Corp. 1998 Stock Option Plan adopted June 30, 1998,
        filed as Exhibit 10.2 to Nebraska Book Company, Inc. Form 10-Q for the
        quarter ended June 30, 1998, is incorporated herein by reference.

10.32*  First Amendment, dated as of June 12, 2002, to the NBC Acquisition Corp.
        1998 Stock Option Plan adopted June 30, 1998, filed as Exhibit 10.3 to
        Nebraska Book Company, Inc. Form 10-Q for the quarter ended June 30,
        2002, is incorporated herein by reference.

10.33*  NBC Acquisition Corp. 2003 Performance Stock Option Plan adopted July 1,
        2003, filed as Exhibit 10.1 to Nebraska Book Company, Inc. Form 10-Q for
        the quarter ended September 30, 2003, is incorporated herein by
        reference.

10.34*  NBC Acquisition Corp. 2003 Stock Option Plan adopted July 1, 2003, filed
        as Exhibit 10.2 to Nebraska Book Company, Inc. Form 10-Q for the quarter
        ended September 30, 2003, is incorporated herein by reference.

10.35*  NBC Holdings Corp. 2004 Stock Option Plan adopted March 4, 2004, filed
        as Exhibit 10.34 to Nebraska Book Company, Inc. Registration Statement
        on Form S-4 (File No. 333-114891), is incorporated herein by reference.

10.36*  NBC Acquisition Corp. Senior Management Bonus Plan adopted June 30,
        1998, filed as Exhibit 10.3 to Nebraska Book Company, Inc. Form 10-Q for
        the quarter ended June 30, 1998, is incorporated herein by reference.

10.37*  Form of Deferred Compensation Agreement by and among Nebraska Book
        Company, Inc. and each of Mark W. Oppegard, Bruce E. Nevius, Larry R.
        Rempe and Thomas A. Hoff, filed as Exhibit 10.6 to Nebraska Book
        Company, Inc. Registration Statement on Form S-4, as amended (File No.
        333-48221), is incorporated herein by reference.

                                       97
<PAGE>

10.38*  Amendment of Form of Deferred Compensation Agreement, dated December 30,
        2002, by and among Nebraska Book Company, Inc. and each of Mark W.
        Oppegard, Larry R. Rempe and Thomas A. Hoff, filed as Exhibit 10.1 to
        Nebraska Book Company, Inc. Form 10-Q for the quarter ended December 31,
        2002, is incorporated herein by reference.

10.39*  NBC Acquisition Corp. 401(k) Savings Plan, filed as Exhibit 10.7 to
        Nebraska Book Company, Inc. Registration Statement on Form S-4, as
        amended (File No. 333-48221), is incorporated herein by reference.

10.40   Agreement for Purchase and Sale of Stock dated January 9, 1998 by and
        among Nebraska Book Company, Inc. and Martin D. Levine, the Lauren E.
        Levine Grantor Trust and the Jonathan L. Levine Grantor Trust (the
        "Collegiate Stores Corporation Agreement"), filed as Exhibit 10.8.1 to
        Nebraska Book Company, Inc. Registration Statement on Form S-4, as
        amended (File No. 333-48221), is incorporated herein by reference.

10.41   First Amendment dated January 23, 1998 to the Collegiate Stores
        Corporation Agreement, filed as Exhibit 10.8.2 to Nebraska Book Company,
        Inc. Registration Statement on Form S-4, as amended (File No.
        333-48221), is incorporated herein by reference.

10.42   Commercial Lease Agreement made and entered into March 8, 1989, by and
        among Robert J. Chaney, Mary Charlotte Chaney and Robert J. Chaney, as
        Trustee under the Last Will and Testament of James A Chaney, and
        Nebraska Book Company, Inc., filed as Exhibit 10.9 to Nebraska Book
        Company, Inc. Registration Statement on Form S-4, as amended (File No.
        333-48221), is incorporated herein by reference.

10.43   Lease Agreement entered into as of September 1, 1986, by and among Odell
        Associates Limited Partnership and Nebraska Book Company, Inc., filed as
        Exhibit 10.10 to Nebraska Book Company, Inc. Registration Statement on
        Form S-4, as amended (File No. 333-48221), is incorporated herein by
        reference.

10.44   Lease Agreement entered into as of September 1, 1986, by and among John
        B. DeVine, successor trustee of the Fred C. Ulrich Trust, as amended,
        and Nebraska Book Company, Inc., filed as Exhibit 10.11 to Nebraska Book
        Company, Inc. Registration Statement on Form S-4, as amended (File No.
        333-48221), is incorporated herein by reference.

10.45   Lease Agreement entered into as of September 1, 1986 by and among Odell
        Associates Limited Partnership and Nebraska Book Company, Inc., filed as
        Exhibit 10.12 to Nebraska Book Company, Inc. Registration Statement on
        Form S-4, as amended (File No. 333-48221), is incorporated herein by
        reference.

10.46   Lease Agreement made and entered into October 12, 1988 by and among
        Hogarth Management and Nebraska Book Company, Inc., filed as Exhibit
        10.13 to Nebraska Book Company, Inc. Registration Statement on Form S-4,
        as amended (File No. 333-48221), is incorporated herein by reference.

10.47   Industrial Real Estate Lease dated June 22, 1987 by and among Cyprus
        Land Company and Nebraska Book Company, Inc., filed as Exhibit 10.14 to
        Nebraska Book Company, Inc. Registration Statement on Form S-4, as
        amended (File No. 333-48221), is incorporated herein by reference.

12.1    Statements regarding computation of ratios, filed as Exhibit 12.1 to
        Nebraska Book Company, Inc. Registration Statement on Form S-4 (File No.
        333-114891), is incorporated herein by reference.

14.1    Code of Business Conduct and Ethics and Code of Ethics for Our Principal
        Executive Officer and Senior Financial Officers for Nebraska Book
        Company, Inc.

21.1    Subsidiary of Nebraska Book Company, Inc., filed as Exhibit 21.1 to
        Nebraska Book Company, Inc. Registration Statement on Form S-4 (File No.
        333-114891), is incorporated herein by reference.

31.1    Certification of Chief Executive Officer pursuant to Rules 13a-15(e) of
        the Securities Exchange Act of 1934, as adopted pursuant to Section 302
        of the Sarbanes-Oxley Act of 2002.

                                       98
<PAGE>

31.2    Certification of Chief Financial Officer pursuant to Rules 13a-15(e) of
        the Securities Exchange Act of 1934, as adopted pursuant to Section 302
        of the Sarbanes-Oxley Act of 2002.

32.1    Certification of Chief Executive Officer pursuant to 18 U.S.C. Section
        1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
        2002.

32.2    Certification of Chief Financial Officer pursuant to 18 U.S.C. Section
        1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
        2002.

        * - Management contracts or compensatory plans filed herewith or
        incorporated by reference.

      All other schedules for which provision is made in the applicable
accounting regulations of the Securities and Exchange Commission are either not
required under the related instructions, are not applicable (and therefore have
been omitted), or the required disclosures are contained in the consolidated
financial statements included herein.


                                       99