Exhibit 99.3

New York & Company, Inc. and Subsidiaries
Schedule of Consolidating Statements of Operations
- Fiscal Year 2006 (amounts in thousands, except per share amounts) -

(Unaudited)

	Three Months Ended April 29, 2006						Three Months Ended July 29, 2006						Three Months Ended October 28, 2006						Three Months Ended February 3, 2007						Twelve Months Ended February 3, 2007
	New York & Company		JasmineSola		Consolidated Company		New York & Company		JasmineSola		Consolidated Company		New York & Company		JasmineSola		Consolidated Company		New York & Company		JasmineSola		Consolidated Company		New York & Company		JasmineSola		Consolidated Company
Net sales	$259,015		$8,122		$267,137		$256,993		$7,865		$264,858		$260,007		$10,915		$270,922		$377,318		$12,958		$390,276		$1,153,333		$39,860		$1,193,193
Cost of goods sold, buying and occupancy costs	182,124		5,910		188,034		182,524		6,753		189,277		172,356		8,640		180,996		249,753		10,284		260,037		786,757		31,587		818,344
Gross profit	76,891		2,212		79,103		74,469		1,112		75,581		87,651		2,275		89,926		127,565		2,674		130,239		366,576		8,273		374,849
Selling, general and administrative expenses	66,571		1,913		68,484		61,518		2,682		64,200		70,254		3,128		73,382		86,321		4,279		90,600		284,664		12,002		296,666
Operating income (loss)	10,320		299		10,619		12,951		(1,570	)	11,381		17,397		(853	)	16,544		41,244		(1,605	)	39,639		81,912		(3,729	)	78,183
Interest expense, net	489		1		490		477		—		477		471		—		471		226		—		226		1,663		1		1,664
Income (loss) before income taxes	9,831		298		10,129		12,474		(1,570	)	10,904		16,926		(853	)	16,073		41,018		(1,605	)	39,413		80,249		(3,730	)	76,519
Income tax provision (benefit)	3,952		120		4,072		5,037		(632	)	4,405		6,822		(342	)	6,480		16,042		(650	)	15,392		31,853		(1,504	)	30,349
Net income (loss)	$5,879		$178		$6,057		$7,437		$(938	)	$6,499		$10,104		$(511	)	$9,593		$24,976		$(955	)	$24,021		$48,396		$(2,226	)	$46,170
Basic earnings (loss) per share	$0.11		$—		$0.11		$0.13		$(0.01	)	$0.12		$0.18		$(0.01	)	$0.17		$0.44		$(0.02	)	$0.42		$0.86		$(0.04	)	$0.82
Diluted earnings (loss) per share	$0.10		$—		$0.10		$0.12		$(0.01	)	$0.11		$0.17		$(0.01	)	$0.16		$0.41		$(0.01	)	$0.40		$0.81		$(0.04	)	$0.77
Weighted average shares outstanding:
Basic shares of common stock	55,226		55,226		55,226		55,656		55,656		55,656		56,381		56,381		56,381		57,023		57,023		57,023		56,072		56,072		56,072
Diluted shares of common stock	59,744		59,744		59,744		59,852		59,852		59,852		59,963		59,963		59,963		60,566		60,566		60,566		60,031		60,031		60,031
As a percentage of net sales:
Net sales	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%
Cost of goods sold, buying and occupancy costs	70.3	%	72.8	%	70.4	%	71.0	%	85.9	%	71.5	%	66.3	%	79.2	%	66.8	%	66.2	%	79.4	%	66.6	%	68.2	%	79.2	%	68.6	%
Gross profit	29.7	%	27.2	%	29.6	%	29.0	%	14.1	%	28.5	%	33.7	%	20.8	%	33.2	%	33.8	%	20.6	%	33.4	%	31.8	%	20.8	%	31.4	%
Selling, general and administrative expenses	25.7	%	23.5	%	25.6	%	24.0	%	34.1	%	24.2	%	27.0	%	28.6	%	27.1	%	22.9	%	33.0	%	23.2	%	24.7	%	30.2	%	24.8	%
Operating income (loss)	4.0	%	3.7	%	4.0	%	5.0	%	(20.0	%)	4.3	%	6.7	%	(7.8	%)	6.1	%	10.9	%	(12.4	%)	10.2	%	7.1	%	(9.4	%)	6.6	%
Interest expense, net	0.2	%	—	%	0.2	%	0.2	%	—	%	0.2	%	0.2	%	—	%	0.2	%	0.1	%	—	%	0.1	%	0.1	%	—	%	0.1	%
Income (loss) before income taxes	3.8	%	3.7	%	3.8	%	4.8	%	(20.0	%)	4.1	%	6.5	%	(7.8	%)	5.9	%	10.8	%	(12.4	%)	10.1	%	7.0	%	(9.4	%)	6.5	%
Income tax provision (benefit)	1.5	%	1.5	%	1.5	%	1.9	%	(8.1	%)	1.6	%	2.6	%	(3.1	%)	2.4	%	4.2	%	(5.0	%)	3.9	%	2.8	%	(3.8	%)	2.6	%
Net income (loss)	2.3	%	2.2	%	2.3	%	2.9	%	(11.9	%)	2.5	%	3.9	%	(4.7	%)	3.5	%	6.6	%	(7.4	%)	6.2	%	4.2	%	(5.6	%)	3.9	%

1