# FORM 10-Q

SECURITIES AND EXCHANGE
COMMISSION

Washington, DC 20549

(Mark One)

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

For the quarterly period ended October 30, 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   00019774

United Retail Group, Inc. (Exact name of registrant as specified in its charter)

| |                                                               |                                     
| | ------------------------------------------------------------- | ------------------------------------
| | Delaware                                                      | 51-0303670                          
| | (State or other jurisdictionof incorporation or organization) | (I.R.S. employer identification no.)

365 West Passaic Street, Rochelle Park, New Jersey 07662(Address of principal executive offices) (Zip Code)

(201) 845-0880Registrant's telephone number, including area code

_______________________________________________________________

(Former name, former address and former fiscal year, if changed since last report)

---

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 (the Exchange Act) 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.

Indicate by check mark whether the
registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

# APPLICABLE ONLY TO
ISSUERS INVOLVED IN BANKRUPTCY

# PROCEEDINGS DURING THE
PRECEDING FIVE YEARS:

Indicate by check mark whether the
registrant has filed all documents and reports required to be filed by Section 12, 13 or
15(d) of the Exchange Act subsequent to the distribution of securities under a plan
confirmed by a court.

# APPLICABLE ONLY TO
CORPORATE ISSUERS:

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

As of October 30, 2004, 12,657,934
units, each consisting of one share of the registrants common stock, $.001 par value
per share, and one attached stock purchase right, were outstanding. The units are referred
to herein as shares.

TIMING OF FILING

The Company filed a Form 12b-25 Notification on December 15, 2004 to extend its time to file this Report by up to five days.

---

PART I - FINANCIAL INFORMATION

ITEM I - FINANCIAL STATEMENTS

UNITED RETAIL GROUP, INC. AND SUBSIDIARIESCONDENSED CONSOLIDATED BALANCE SHEETS(dollars in thousands)(unaudited)

|                                                                        | ASSETS               | October 30,2004 | January 31,2004(Restated)(See Note 2) | November 1,2003(Restated)(See Note 2)
|----------------------------------------------------------------------- | -------------------- | --------------- | ------------------------------------- | -------------------------------------
|Current Assets:                                                         |                      |                 |                                       |                                      
|Cash and cash equivalents                                               |                      | $6,402          | $14,421                               | $16,557                              
|Accounts receivable                                                     |                      | 2,049           | 1,789                                 | 2,891                                
|Inventory                                                               |                      | 60,673          | 49,054                                | 61,847                               
|Prepaid rents                                                           |                      | 4,730           | 4,826                                 | 4,953                                
|Other prepaid expenses                                                  |                      | 1,970           | 2,044                                 | 2,575                                
|Total current assets                                                    |                      | 75,824          | 72,134                                | 88,823                               
|                                                                        |                      |                 |                                       |                                      
|Property and equipment, net                                             |                      | 82,733          | 91,703                                | 95,422                               
|Deferred compensation plan assets                                       |                      | 4,044           | 4,893                                 | 4,668                                
|Trademarks, net of accumulated                                          |                      |                 |                                       |                                      
|amortization of $437, $389 and $373                                     |                      | 446             | 493                                   | 510                                  
|Other assets                                                            |                      | 1,324           | 1,465                                 | 1,368                                
|Total Assets                                                            |                      | $164,371        | $170,688                              | $190,791                             
|                                                                        |                      |                 |                                      
|                                                                        | LIABILITIES          |                 |                                       |                                      
|Current liabilities:                                                    |                      |                 |                                       |                                      
|Short-term distribution center financing                                |                      | $678            | $635                                  | $622                                 
|Short-term capital leases                                               |                      | 1,948           | 2,086                                 | 2,067                                
|Accounts payable and other                                              |                      | 24,145          | 19,795                                | 34,081                               
|Disbursement accounts                                                   |                      | 9,768           | 9,434                                 | 10,391                               
|Accrued expenses                                                        |                      | 23,350          | 21,737                                | 20,730                               
|Total current liabilities                                               |                      | 59,889          | 53,687                                | 67,891                               
|                                                                        |                      |                 |                                       |                                      
|Long-term distribution center financing                                 |                      | 2,812           | 3,326                                 | 3,490                                
|Long-term capital leases                                                |                      | 2,192           | 3,646                                 | 4,172                                
|Long-term line-of-credit borrowings                                     |                      | 2,053           | -                                     | -                                    
|Deferred lease incentives                                               |                      | 13,588          | 14,993                                | 15,740                               
|Deferred compensation plan liabilities                                  |                      | 5,015           | 4,893                                 | 4,668                                
|Other long-term liabilities                                             |                      | 9,472           | 10,123                                | 10,778                               
|Total liabilities                                                       |                      | 95,021          | 90,668                                | 106,739                              
|                                                                        | STOCKHOLDERS' EQUITY |                 |                                       |                                      
|Preferred stock, $.001 par value; authorized                            |                      |                 |                                       |                                      
|1,000,000 shares; none issued                                           |                      |                 |                                       |                                      
|Series A junior participating preferred stock,                          |                      |                 |                                       |                                      
|$.001 par value; authorized 150,000 shares; none issued                 |                      |                 |                                       |                                      
|Common stock, $.001 par value; authorized                               |                      |                 |                                      
|30,000,000 shares; issued 14,248,700   14,248,200 and 14,248,200 shares |                      | 14              | 14                                    | 14                                   
|Additional paid-in capital                                              |                      | 84,854          | 83,696                                | 83,696                               
|(Accumulated deficit) retained earnings                                 |                      | (7,191)         | 3,986                                 | 8,018                                
|Treasury stock                                                          |                      |                 |                                       |                                      
|(1,590,766, 1,310,906 and 1,310,906 shares) at cost                     |                      | (8,327)         | (7,676)                               | (7,676)                              
|Total stockholders' equity                                              |                      | 69,350          | 80,020                                | 84,052                               
|Total liabilities and stockholders' equity                              |                      | $164,371        | $170,688                              | $190,791                             

The accompanying notes are an integral part of the Condensed Consolidated Financial Statements.

---

UNITED RETAIL GROUP, INC. AND SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(dollars in thousands, except per share amounts)(Unaudited)

|                              | Thirteen Weeks Ended | Thirty-Nine Weeks Ended |            |           
|----------------------------- | -------------------- | ----------------------- | ---------- | ----------
|
|Net sales                     | $92,597              | $88,535                 | $291,385   | $294,855  
|                              |                      |                         |            |           
|Cost of goods sold, including |                      |                         |            |           
|buying and occupancy costs    | 74,762               | 70,732                  | 231,822    | 233,212   
|                              |                      |                         |            |           
|Gross profit                  | 17,835               | 17,803                  | 59,563     | 61,643    
|                              |                      |                         |            |           
|General, administrative and   |                      |                         |            |           
|store operating expenses      | 24,106               | 23,642                  | 71,678     | 75,638    
|                              |                      |                         |            |           
|Operating loss                | (6,271)              | (5,839)                 | (12,115)   | (13,995)  
|                              |                      |                         |            |           
|Interest income               | 131                  | 29                      | 1,338      | 84        
|Interest expense              | (240)                | (279)                   | (660)      | (798)     
|                              |                      |                         |            |           
|Loss before income taxes      | (6,380)              | (6,089)                 | (11,437)   | (14,709)  
|                              |                      |                         |            |           
|(Benefit from) provision      |                      |                         |            |           
|for income taxes              | (125)                | 158                     | (260)      | 329       
|                              |                      |                         |            |           
|Net loss                      | ($6,255)             | ($6,247)                | ($11,177)  | ($15,038) 
|                              |                      |                         |            |           
|Net loss per share            |                      |                         |            |           
|Basic                         | ($0.49)              | ($0.48)                 | ($0.87)    | ($1.16)   
|Diluted                       | ($0.49)              | ($0.48)                 | ($0.87)    | ($1.16)   
|                              |                      |                         |            |           
|Weighted average number of    |                      |                         |            |           
|shares outstanding            |                      |                         |            |           
|Basic                         | 12,657,615           | 12,937,304              | 12,779,126 | 12,937,304
|Common stock equivalents      |                      |                         |            |           
|(stock options)               | 0                    | 0                       | 0          | 0         
|Diluted                       | 12,657,615           | 12,937,304              | 12,779,126 | 12,937,304

The accompanying notes are an integral part of the Condensed Consolidated Financial Statements.

---

UNITED RETAIL GROUP, INC. AND SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(dollars in thousands)(Unaudited)

|                                                        | Thirty-Nine Weeks Ended |          
|------------------------------------------------------- | ----------------------- | ---------
|
|Cash Flows From Operating Activities:                   |                         |          
|Net loss                                                | ($11,177)               | ($15,038)
|Adjustments to reconcile net loss to net cash           |                         |          
|provided by operating activities:                       |                         |          
|Depreciation and amortization of property and equipment | 10,798                  | 11,427   
|Amortization of deferred charges and other              |                         |          
|intangible assets                                       | 313                     | 384      
|Loss on disposal of assets                              | 194                     | 442      
|Deferred compensation expense                           | 395                     | 1,012    
|Unrealized gain on deferred compensation plan assets    | (75)                    | (917)    
|Deferred lease assumption revenue amortization          | (2)                     | (25)     
|Internal Revenue Service settlement related to warrants | 1,157                   | -        
|Changes in operating assets and liabilities:            |                         |          
|Accounts receivable                                     | (260)                   | 103      
|Income taxes                                            | 13                      | 1,347    
|Inventory                                               | (11,619)                | (278)    
|Accounts payable and accrued expenses                   | 5,667                   | 7,709    
|Prepaid expenses                                        | 170                     | (266)    
|Deferred lease incentives                               | (1,405)                 | (1,248)  
|Other assets and liabilities                            | (776)                   | 901      
|Net Cash (Used in) Provided by Operating Activities     | (6,607)                 | 5,553    
|                                                        |                         |          
|Investing Activities:                                   |                         |          
|Capital expenditures                                    | (2,022)                 | (2,583)  
|Deferred payment for property and equipment             | 285                     | 136      
|                                                        |                         |          
|Net Cash Used in Investing Activities                   | (1,737)                 | (2,447)  
|                                                        |                         |          
|Financing Activities:                                   |                         |          
|Repayments of long-term debt                            | (471)                   | (1,069)  
|Payments on capital lease obligations                   | (1,592)                 | (1,488)  
|Increase (decrease) in disbursement accounts            | 334                     | (1,532)  
|Net borrowings under line-of-credit agreement           | 2,053                   | -        
|Proceeds from exercise of stock options                 | 1                       | -        
|                                                        |                         |          
|Net Cash Provided by (Used in) Financing Activities     | 325                     | (4,089)  
|                                                        |                         |          
|Net decrease in cash and cash equivalents               | (8,019)                 | (983)    
|Cash and cash equivalents, beginning of period          | 14,421                  | 17,540   
|Cash and cash equivalents, end of period                | $6,402                  | $16,557  

The accompanying notes are an integral part of the Condensed Consolidated Financial Statements.

---

UNITED RETAIL GROUP,
INC.

NOTES TO CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

# 1. Basis of Presentation

The consolidated financial statements
include the accounts of United Retail Group, Inc. and its subsidiaries (the
Company). All significant intercompany balances and transactions have been
eliminated.

The consolidated financial statements
as of and for the thirteen and thirty-nine weeks ended October 30, 2004 and November 1,
2003 are unaudited and are presented pursuant to the rules and regulations of the
Securities and Exchange Commission. Accordingly, the consolidated financial statements are
condensed and do not include all disclosures required by generally accepted accounting
principles for a full set of financial statements and should be read in conjunction with
the financial statement disclosures contained in the Companys 2003 Annual Report and
2003 Form 10-K. In the opinion of management, the accompanying condensed consolidated
financial statements reflect all adjustments necessary to present fairly the financial
position and results of operations and cash flows for the interim periods, but are not
necessarily indicative of the results of operations for a full fiscal year.

Certain prior period balances have
been reclassified to conform with the current period presentation.

# 2. Restatement of Prior
Period Financial Statements

In accordance with Statement of
Financial Accounting Standards No. 13, Accounting for Leases (SFAS
13) and Financial Accounting Standards Board Technical Bulletin No. 88-1,
Issues Relating to Accounting for Leases (FTB 88-1), the Company
accounts for rental expense for step provisions and escalation clauses on a straight-line
basis over the minimum lease term, with such amounts being included along with other
related rent expense as part of buying and occupancy costs. Construction allowances and
other lease concessions are amortized over the minimum lease term on a straight-line basis
as part of buying and occupancy costs. However, in its detailed accounts, the Company had
recorded this amortization as a reduction of depreciation expense, rather than rent
expense. Both depreciation and rent expense are reflected within buying and occupancy
costs on the statements of operations.

Also, in prior periods, the
Companys balance sheets have reflected the unamortized portion of construction
allowances and other lease concessions as a reduction of property and equipment, instead
of as a deferred credit (liability). Further, in prior periods, the Companys
statements of cash flows have reflected construction allowances and other lease
concessions received as a reduction of capital expenditures (within investing
cash flows), rather than as an operating lease activity (within operating cash
flows).

In order to comply with SFAS 13 and
FTB 88-1, we have determined in December of 2004 that we will restate our consolidated
balance sheets as of January 31, 2004 and November 1, 2003 to reflect a liability for the
unamortized portion of construction allowances and other lease concessions (deferred lease
incentives) rather than as a reduction to property and equipment.

The following information shows the
effect of these restatements on our balance sheets as of January 31, 2004 and November 1,
2003:

|                            | As of January 31, 2004(in thousands) |            |               |         
|--------------------------- | ------------------------------------ | ---------- | ------------- | --------
|
|Property and equipment, net | $76,710                              | $14,993(a) | $         --- | $91,703 
|Total assets                | $155,695                             | $14,993(a) | $         --- | $170,688
|Deferred lease incentives   | $         ---                        | $14,993(a) | $         --- | $14,993 
|Total liabilities           | $75,675                              | $14,993(a) | $         --- | $90,668 
|                            |                                      |            |               |         

|                            | As of November 1, 2003(in thousands) |               |              |         
|--------------------------- | ------------------------------------ | ------------- | ------------ | --------
|
|Property and equipment, net | $79,682                              | $15,740(a)    | $        --- | $95,422 
|Total assets                | $170,383                             | $15,740(a)    | $4,668(b)    | $190,791
|Current liabilities         | $70,865                              | $       ---   | ($2,974)(c)  | $67,891 
|Deferred lease incentives   | $        ---                         | $15,740(a)    | $        --- | $15,740 
|Other long term liabilities | $7,804                               | $         --- | $2,974(c)    | $10,778 
|Total liabilities           | $86,331                              | $15,740(a)    | $4,668(b)    | $106,739

(a)  Restatement to comply with FTB 88-1 and SFAS 13, as discussed above.(b)  To
          conform presentation of deferred compensation plan with year-end reporting.(c)  Reclassification from short-term liability to long-term liability to reflect
          expected settlement date.

Further, we are restating our
consolidated statement of cash flows for the thirty-nine weeks ended November 1, 2003 to
present construction allowances and other lease concessions within operating activities,
rather than as a reduction of capital expenditures.

The following information shows the
effect of this restatement on our statement of cash flows for the thirty-nine weeks ended
November 1, 2003:

|                                            | For the thirty-nine weeks ended November 1, 2003(in thousands) |           |             |         
|------------------------------------------- | -------------------------------------------------------------- | --------- | ----------- | --------
|
|Net cash provided by   operating activities | $3,249                                                         | 772(a)    | $1,532(d)   | $5,553  
|Net cash used in   investing activities     | ($1,675)                                                       | ($772)(a) | $     ---   | ($2,447)
|Net cash used in   financing activities     | ($2,557)                                                       | $     --- | ($1,532)(d) | ($4,089)

(a)  
          Restatement to comply with FTB 88-1 and SFAS 13, as discussed above.(d)  To
          restate disbursement account overdraft activity to financing activities to
          conform with presentation in year-end reporting.

There is no impact on our statements
of operations related to the above. However, amortization of construction allowances and
other lease concessions is now treated as a reduction of rent expense rather than as a
reduction of depreciation expense.

# 3. Net Loss Per Share

Basic per share data has been
computed based on the weighted average number of shares of common stock outstanding.
Diluted per share data has been computed on the basic shares because, for the thirteen and
thirty-nine weeks ended October 30, 2004 and November 1, 2003, the effect of stock options
is anti-dilutive.

Options to purchase shares of common
stock which were not included in the computation of diluted per share data were as
follows:

|                                 | Thirteen Weeks Ended | Thirty-Nine Weeks Ended |                |               
|-------------------------------- | -------------------- | ----------------------- | -------------- | --------------
|
|Options                          | 1,890,272            | 1,707,872               | 1,890,272      | 1,773,872     
|Range of option prices per share | $1.80 - $15.13       | $3.25 - $15.13          | $1.80 - $15.13 | $3.03 - $15.13

The Company uses the intrinsic value
method to account for stock-based compensation in accordance with Accounting Principles
Board Opinion No. 25, Accounting For Stock Issued To Employees (Opinion No.
25) and has adopted the disclosure provisions of Statement of Financial Accounting
Standards (SFAS) No. 123, Accounting For Stock-Based Compensation. Under
Opinion No. 25, compensation expense, if any, is measured as the excess of the market
price of the stock over the exercise price on the measurement date. In accordance with
Opinion No. 25, compensation expense was recorded ratably over the five-year vesting
period of the options.

The following table illustrates the
effect on net loss and loss per share if the Company had applied the fair value
recognition provisions of SFAS No. 123, Accounting For Stock-Based
Compensation to stock-based employee compensation:

|                                   | Thirteen Weeks Ended | Thirty-Nine Weeks Ended |           |          
|---------------------------------- | -------------------- | ----------------------- | --------- | ---------
|
|                                   |                      |                         |           |          
|Reported net loss                  | ($6,255)             | ($6,247)                | ($11,177) | ($15,038)
|Add back: Compensation expense     | -                    | -                       | -         | 95       
|Deduct: Total stock-based          |                      |                         |           |          
|employee compensation              |                      |                         |           |          
|expense determined under fair      |                      |                         |           |          
|value based method for all         |                      |                         |           |          
|awards, net of related tax effects | (7)                  | (61)                    | (124)     | (229)    
|                                   |                      |                         |           |          
|Pro forma net loss                 | ($6,262)             | ($6,308)                | ($11,301) | ($15,172)
|                                   |                      |                         |           |          
|Loss per share:                    |                      |                         |           |          
|Basic - as reported                | ($0.49)              | ($0.48)                 | ($0.87)   | ($1.16)  
|Basic - pro forma                  | ($0.49)              | ($0.49)                 | ($0.88)   | ($1.17)  
|                                   |                      |                         |          
|Diluted - as reported              | ($0.49)              | ($0.48)                 | ($0.87)   | ($1.16)  
|Diluted - pro forma                | ($0.49)              | ($0.49)                 | ($0.88)   | ($1.17)  

# 4. Financing Arrangements

In 1993, the Company executed a
ten-year $7.0 million note bearing interest at 7.3%. Interest and principal were payable
in equal monthly installments beginning November 1993. Final payment on this note was made
in October 2003.

In 1994, the Company executed a
fifteen-year $8.0 million loan bearing interest at 8.64%. Interest and principal are
payable in equal monthly installments beginning May 1994. The loan is collateralized by a
mortgage on the national distribution center owned by the Company in Troy, Ohio.

The Company and certain of its
subsidiaries (collectively, the Companies) are parties to a Financing
Agreement, dated August 15, 1997 (the Financing Agreement), with The CIT
Group/Business Credit, Inc. (CIT). The Financing Agreement was extended and
expanded during fiscal 2003. The term was extended three years to August 15, 2008. The
line of credit was increased from $40 million to $50 million for the Companies, subject to
availability of credit according to a borrowing base computation. The line of credit may
be used on a revolving basis by any of the Companies to support trade letters of credit
and standby letters of credit and to finance loans.

The Companies are required to
maintain unused at all times combined asset availability of at least $5 million. Except
for the maintenance of a minimum availability of $5 million and a limit on capital
expenditures, the Financing Agreement does not contain any significant financial
covenants.

The Financing Agreement also includes
certain restrictive covenants that impose limitations (subject to certain exceptions) on
the Companies with respect to, among other things, making certain investments, declaring
or paying dividends, making loans, engaging in certain transactions with affiliates, or
consolidating, merging or making acquisitions outside the ordinary course of business.

In the event a loan is made to one of
the Companies, interest is payable monthly based on a 360-day year at the Chase Manhattan
Bank prime rate plus incremental percentages ranging from 0.00% to 0.75% or the LIBOR rate
plus incremental percentages ranging from 1.75% to 2.50% as determined by the average
excess availability each month per the Financing Agreement on a per annum basis. The
borrower can select either the prime rate or the LIBOR rate as the basis for determining
the interest rate.

The line of credit is collateralized
by a security interest in i) inventory and its proceeds ii) bank credit card receivables
and iii) the balance on deposit from time to time in a bank account that has been pledged
to the lenders.

At October 30, 2004, the borrowing
capacity of the Companies under the Financing Agreement with CIT, after satisfying the $5
million minimum availability requirement, was $19.9 million, trade letters of credit for
the account of the Companies were outstanding in the amount of $21.9 million, standby
letters of credit were outstanding in the amount of $6.1 million and a revolver loan of
$2.1 million from CIT was outstanding. The Companys cash and cash equivalents of
$6.4 million were unrestricted.

In January 2002, the Company executed
a five-year $8.2 million sale and lease back agreement for certain fixtures in new and
remodeled stores. The lease bears an interest rate of 7.0% per annum. The Company was
required to pay sales tax as part of the agreement. The agreement provides for equal
monthly rent payments beginning February 2002 and gives the Company the option of buying
back the fixtures at the end of the term for a nominal price.

From January 2002 through January
2003, the Company executed a series of three-year capital lease agreements for call center
systems at the Companys national distribution center in Troy, Ohio, bearing interest
at rates from 6.09% to 6.64% per annum aggregating approximately $1.4 million. The Company
has the option of buying the systems at the end of the term for a nominal price.

# 5. Income Taxes

In November 2003, the Company agreed
in principle with the Internal Revenue Service (IRS) on a settlement and the
closure of its examination of the Companys tax returns for the years through 1996.

In November 2003, the Company also
agreed in principle with the IRS on the settlement of a matter related to tax refund
claims the Company had filed for research credits and for deductions attributable to
certain bank financing transactions during 1989 to 1992. In April 2004, the Company
received payment from the IRS in the amount of $2.5 million which was initially deferred
on the balance sheet. The Company subsequently received final clearance from the IRS
regarding this amount. Consequently, the Company recognized the benefit of the refund
claims, including the related interest thereon during the second fiscal quarter of 2004.
$1.1 million was recorded as an increase to additional paid-in capital as it related to
stock warrant deductions, $1.2 million of interest income was recorded in the
Companys results of operations and $0.2 million in federal tax benefit was recorded
related to research credits. An additional payment of $0.3 million was received in August
2004 in connection with further claims, of which $0.1 million of interest income was
recorded in the Companys third quarter results of operations and $0.2 million in
federal tax benefit was recorded related to research credits.

The Company recorded a $7.3 million
non-cash charge to establish a valuation allowance for its net deferred tax assets and net
operating loss carryforwards in the fourth quarter of fiscal 2002. The valuation allowance
was calculated in accordance with the provisions of SFAS No. 109, Accounting for
Income Taxes (SFAS No. 109), which places significant importance on the
Companys cumulative operating results in the most recent three-year period when
assessing the need for a valuation allowance. The Companys cumulative loss in the
three-year period ended February 1, 2003, which included the net loss reported in the
fourth quarter of fiscal 2002, was sufficient to require a full valuation allowance under
the provisions of SFAS No. 109.

The Company recorded additional
valuation allowances of $12.6 million and $4.9 million in the fiscal year ended January
31, 2004 and thirty-nine week period ended October 30, 2004, respectively. The total
valuation allowance as of October 30, 2004 was $24.7 million, of which $19.4 million
related to net operating loss carryforwards. The Company intends to maintain a valuation
allowance for its net deferred tax assets and net operating loss carryforwards until
sufficient positive evidence exists to support its reversal.

# 6. Stock Appreciation
Rights Plan

Commencing in May 2000 and annually
thereafter, each nonmanagement Director received an award under the Companys Stock
Appreciation Rights Plan that provides for a cash payment by the Company when the Director
exercises the stock option granted to him contemporaneously under the Companys Stock
Option Plans. The payment will be an amount equivalent to the after tax equity in the
option that is being exercised, that is, the excess of the then current market price of
the shares issued over the exercise price of the corresponding option plus any personal
income tax withholding on the gain arising from the exercise.

# 7. Stockholders
Equity

The Company acquired 279,870 shares
of its common stock within the deferred compensation plan in the second quarter of fiscal
2004, which cost $651,000 and is reflected as a reduction in equity in the balance sheet.

# 8. Contingencies

The Company is involved in legal
actions and claims arising in the ordinary course of business. Management believes that
such litigation and claims, net of reserves, will not have a material adverse effect on
the Companys financial position, annual results of operations or annual cash flows.

In addition, on May 1, 2003, a suit
in California Superior Court, Los Angeles County, styled Erik Stanford vs. United
Retail Incorporated was served on the Company by a former store manager in California.
On March 3, 2004, an amended complaint was served that added another plaintiff. The suit
is purportedly a class action on behalf of certain current and former associates in
California in the previous four years.

The plaintiffs in the Stanford
case assert state wage and hour claims.

The Company intends to strongly oppose class certification at a Court hearing scheduled to be
held in June 2005. To the extent that the plaintiffs successfully obtain class
certification, the Company intends to defend the Stanford case vigorously on the
merits at trial, which is likely to be scheduled to take place after the Spring season of
fiscal 2005. However, the plaintiffs have raised the possibility of settlement and the
Company is participating in mediation proceedings to resolve the matter, subject to court
approval as early as the Spring season of fiscal 2005.

The Company has recorded an accrual for its estimated losses in the Stanford case.

Although the ultimate overall outcome of the Stanford case can not be predicted at this
time, management does not believe that the amount related to the outcome of the case,
beyond the amount already accrued, will have a material impact on the Companys
financial position. An estimate of the range of reasonably possible losses can not be made
at this stage of the case. Given the uncertainty at this stage, it is possible that if
either an adverse judgment for damages is rendered or a negotiated settlement is agreed
upon, the amount payable could be material to the Companys cash flows and results of
operations for the fiscal year in which the matter is resolved.

---

# ITEM 2.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS.

FUTURE RESULTS

With the exception of historical
information, the matters contained in the following analysis and elsewhere in this Report
are forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995 (the Reform Act). Such statements may include
but are not limited to projections of sales, results of operations, liquidity, financing
needs, cash flows, capital expenditures and plans for future operations, as well as
assumptions relating to the foregoing. Forward-looking statements are inherently subject
to variables, risks and uncertainties, some of which the Company can not predict or
quantify.

The Company cautions that any
forward-looking statements contained in this Report or otherwise made by management of the
Company involve risks and uncertainties and are subject to change based on various
important factors, many of which may be beyond the Companys control. Accordingly,
the Companys future performance and financial results may differ materially from
those expressed or implied in any such forward-looking statements.

The following factors, among others,
could affect the Companys actual results and could cause actual results to differ
materially from those expressed or implied in any forward-looking statements included in
this Report or otherwise made by management: threats of terrorism; war risk; shifts in
consumer spending patterns, consumer preferences and overall economic conditions; the
impact of increased competition; variations in weather patterns; fluctuations in consumer
acceptance of the Companys products; uncertainties relating to execution of the
Companys product repositioning strategy; store lease expirations; risks associated
with the financial performance of the World Financial Network National Bank private label
credit card program; increases in interest rates; the ability to retain, hire and train
key personnel; risks associated with the ability of the Companys manufacturers to
deliver products in a timely manner; political instability and other risks associated with
foreign sources of production and increases in fuel costs. Also, in the fourth quarter of
fiscal 2004, the transition from the international quota system for apparel may disrupt
apparel imports into the United States. Further, the Stanfordwage and hour class
action lawsuit might be settled in the Spring season of fiscal 2005 or go to trial later
in the year (see, Pending Litigation). As a result of these variables, risks
and uncertainties, the projections made in this Report may not be reliable.

The Company assumes no obligation to
update any forward-looking statements.

EXECUTIVE SUMMARY

Introduction

The Executive Summary section of
Managements Discussion and Analysis of Financial Condition and Results of Operations
provides a high level summary of the more detailed information elsewhere in this Report,
an overview to put this information in context and a plan to return the Company to
long-term profitability. This section is also an introduction to the discussion and
analysis that follows. Accordingly, it necessarily omits details that appear elsewhere in
this Report. It should not be relied upon separately from the balance of this Report.

As discussed in Note 2 to the consolidated financial statements, the balance sheets as of January 31, 2004 and
November 1, 2003, and the statement of cash flows for the nine months ended November 1, 2003 have been restated
to reflect a change in accounting for construction allowances received from landlords.  As applicable, this Item
2 has been revised to reflect these changes in prior periods.

Products and Purchasing

United Retail Group, Inc. and its
subsidiaries (collectively, the Company) is a leading specialty retailer of women's fashions
featuring its proprietary AVENUE® brand.  Its product line features Avenue® brand large size (14 or larger) womens wearing
apparel, AVENUE BODY® brand large size womens undergarments and
lingerie and CLOUDWALKERS® brand womens footwear, as well as AVENUE® brand
accessories and gifts.

Most of the Companys products
are made for the Company by contract manufacturing abroad.

Customer Base

The Company serves the mass market in
the United States and targets fashion conscious women between 25 and 55 years of age who
wear large size apparel. Management believes that the number of women in this age range
who wear large size apparel has increased in recent years.

Merchandising and Marketing

Design is an important aspect of the
Companys apparel. Many AVENUE® and AVENUE BODY® products are custom
designed. The Company emphasizes a contemporary brand image and consistency of merchandise
quality and fit.

The Company uses direct mail, credit
card statement inserts, in-store signage, e-mail messages and print media in its marketing
activities.

Channel of Distribution

The Companys channel of
distribution is retail stores using its AVENUE® trade name. It leases 530 stores in 37
states, principally in strip shopping centers. The Company also operates a website at
www.avenue.com that sells a selection of the merchandise that is also on sale in the
stores.

Until March 2003, the Company also
mailed catalogs that featured a merchandise selection that included both items in the
stores and similar products.

Increased Competition

The womens retail apparel and
shoe industries are highly competitive. Operating results of businesses in these
industries, especially businesses that emphasize fashionable merchandise, can vary
materially from time to time. The Companys competition includes other specialty
retailers, mass merchants, department stores, discount stores, mail order companies,
television shopping channels and Internet websites. Management believes that total sales
of large size womens apparel from these sources of supply increased in recent years.
Among specialty retailers for large size women like the Company, the competition includes
large store chains that have announced long-term store growth plans to aggressively expand
into additional strip shopping center locations.

Deflationary Price Trend
in Apparel Industry

The Consumer Price Index published by
the U.S. Dept. of Labor, Bureau of Labor Statistics city average for womens and
girls apparel (the CPI) declined 5.0% in fiscal 2001, 1.9% in fiscal
2002 and 1.8% in fiscal 2003. There is no assurance that this deflationary trend will not
continue.

Company Sales Fluctuations

Sales figures and merchandise margins
are central to regaining the Companys profitability. The Company conducts a weekly
interdisciplinary review of sales and merchandise margins and prepares budgets for two
six-month seasons each year, the Spring season and the Fall season. Management uses
comparable store sales (for stores open at least 12 months at the time*) as an analytical
tool.

Seasonal sales and CPI data follows:

|                                 | 2001   | 2002   | 2003   | 2004   |        |        |       
|-------------------------------- | ------ | ------ | ------ | ------ | ------ | ------ | ------
|
|Total store sales ($ millions)** | $208.8 | $206.7 | $225.1 | $198.7 | $203.5 | $187.7 | $196.0
|                                 |        |        |        |        |        |        |       
|Sales per average store ($000's) | $393   | $373   | $406   | $356   | $371   | $344   | $368  
|                                 |        |        |        |        |        |        |       
|Average number of stores         | 532    | 554    | 555    | 558    | 548    | 545    | 532   
|                                 |        |        |        |        |        |        |       
|Comparable store sales           | -3.4%  | -2.1%  | +3.2%  | -5.3%  | -9.3%  | -4.2%  | -2.2% 
|                                 |        |        |        |        |        |        |       
|Six-month CPI***                 | -3.4%  | -1.6%  | -1.9%  | 0.0%   | -1.4%  | -0.4%  | +0.4% 

---

*A store that is relocated within the
same shopping center or mall is considered comparable. However, if the store is relocated
elsewhere, it is considered a new store and not comparable. A store that is expanded or
contracted is still considered comparable, i.e., the sales from the remodeled store are
considered comparable. Stores that are closed are not considered comparable. The
comparable store sales calculation is not adjusted for changes in the store sales return
reserve.

** Excluding sales on the internet and, until March 2003, through a catalog

***U.S. Dept. of Labor, U.S. City Average, Womens and Girls Apparel

Seasonal Operating Results

The declines in sales per average
store from Spring 2001 to Fall 2003 adversely affected operating results.

The Company had net income of $0.4
million in fiscal 2001 and incurred net losses of $23.1 million in fiscal 2002 and $19.1
million in fiscal 2003 and $4.9 million in Spring 2004. The Company had operating income
of $0.6 million in fiscal 2001 and incurred operating losses of $22.8 million in fiscal
2002 and $18.8 million in fiscal 2003 and $5.8 million in Spring 2004.

Product Repositioning Plan

In the womens retail specialty
apparel industry, sales, especially in businesses that emphasize fashionable merchandise,
can vary significantly over time. Sales are volatile because of shifts in consumer
spending patterns, consumer preferences and overall economic conditions; the impact of
competition; variations in weather patterns; fluctuations in consumer acceptance of
products; changes in the ability to develop new merchandise; differences in promotional
strategies; and movements in consumer confidence levels. These variables caused the
Companys sales per average store to fluctuate in the past. Thus, recent sales
performance is not necessarily indicative of future sales performance. As a result,
management believes that long-term sales projections within a defined narrow range are not
reliable.

After fiscal 2001, when net income
declined to $0.4 million, the Company incurred net losses. Since then, the Company has
sought to absorb normal cost inflation and return to long-term profitability through a
goal of increased sales per average store with higher merchandise margins. This unrealized
financial goal was translated early in fiscal 2003 into an integrated operational plan
designed to reposition the Companys product offering. This plan has four principal
components: (i) to improve the design of the Companys merchandise and thereby
differentiate it from competitors merchandise, (ii) to market more items together as
coordinated outfits rather than separately as individual garments, (iii) to put more
emphasis on fashionable merchandise and less on basic items, and (iv) to raise the level
of merchandise presentation in the store to make shopping easier and to encourage outfit
buying. This plan relies primarily on the Companys intellectual capital. Only small
amounts of financial capital are required to execute the plan.

This section constitutes
forward-looking information under the Reform Act, which is subject to the variables,
uncertainties and other risk factors referred to under the caption Future
Results.

Fluctuation in Store Count

Store counts averaged 543, 557 and
546, respectively, for fiscal 2001, 2002 and 2003. In fiscal 2004 to date, the Company
opened two stores and closed seven stores as part of its normal lease maintenance program.
The average number of stores is expected to decline further in the fourth quarter of
fiscal 2004.

The annual capital expenditure
budgets after fiscal 2004 will provide for new store construction and other infrastructure
development priorities. Prioritization will be based, among other things, on overall
profitability and the availability of suitable locations at rents and on terms that fit
the Companys financial model for new store construction. This paragraph constitutes
forward-looking information under the Reform Act, which is subject to the variables,
uncertainties and other risk factors referred to under the caption Future
Results.

Liquidity

United Retail Group, Inc. and certain
of its subsidiaries (collectively, the Companies) are parties to a Financing
Agreement, dated August 15, 1997, as amended (the Financing Agreement), with
The CIT Group/Business Credit, Inc. (CIT). The Financing Agreement provides
credit on a revolving basis.

During the first nine months of
fiscal 2004, the Company funded repayments of long-term debt and payments on capital lease
obligations, net cash used in operating activities and net cash used in investing
activities from its cash and cash equivalents, borrowings under the Financing Agreement on
a revolving basis and short-term trade credit.

In early fiscal 2003, the Company
adopted an integrated operational plan designed to reposition the Companys product
offering. This plan has four principal components: (i) to improve the design of the
Companys merchandise and thereby differentiate it from competitors
merchandise, (ii) to market more items together as coordinated outfits rather than
separately as individual garments, (iii) to put more emphasis on fashionable merchandise
and less on basic items, and (iv) to raise the level of merchandise presentation in the
store to make shopping easier and to encourage outfit buying.

The Company plans to use the
Financing Agreement for its immediate and future working capital needs. Management
believes that the borrowing capacity under the Financing Agreement, together with cash on
hand and current and anticipated cash flow from operations, will be adequate to meet the
Companys working capital and capital expenditure requirements through the next 12
months.

This section constitutes
forward-looking information under the Reform Act and is subject to the variables,
uncertainties and other risk factors referred to under the caption Future
Results.

DISCUSSION AND ANALYSIS

(The following two sections
provide details about the material line items in the Companys statements of
operations.)

Third Quarter of Fiscal
2004 Versus Third Quarter of Fiscal 2003

Net sales for the third quarter of
fiscal 2004 increased 4.6% from the third quarter of fiscal 2003, to $92.6 million from
$88.5 million. Average number of stores decreased from 545 to 531.

The components of this increase in
net sales are as follows:

| |               |                                        
| | ------------- | ---------------------------------------
| | Amount        | Attributable to                        
| | $4.8 million  | 5.5% increase in comparable store sales
| | 0.6 million   | new stores                             
| | (2.1) million | closed stores                          
| | 0.8 million   | other                                  
| | $4.1 million  | Total                                  

Units sold per average store
increased 21% and average price per unit sold decreased 12%, in comparison to the third
quarter of fiscal 2003.

There was greater customer acceptance
of sweaters, woven tops and coats, which increased sales $4.1 million in the third quarter
of fiscal 2004 in comparison to sales of those products in the third quarter of fiscal
2003.

Gross profit was $17.8 million in
both the third quarter of fiscal 2004 and the third quarter of fiscal 2003, decreasing as
a percentage of net sales to 19.3% from 20.1%. Gross profit as a percentage of net sales
decreased principally because of lower merchandise margins (310 basis points as a percentage of sales) partially offset by lower rent (140 basis points).
Lower merchandise margins were the result of weaker customer demand.  Gross profit levels in the future will be subject to the variables, uncertainties and other risk
factors referred to under the caption Future Results.

General, administrative and store
operating expenses increased to $24.1 million in the third quarter of fiscal 2004 from
$23.6 million in the third quarter of fiscal 2003, decreasing as a percentage of net
sales, however, to 26.0% from 26.7%. The percentage decrease was principally because of
lower store payroll (110 basis points), partially offset by an increase in non-cash
compensation expense related to the Companys Supplemental Retirement Savings Plan
(45 basis points).

The Company incurred operating losses
of $6.3 million in the third quarter of fiscal 2004 and $5.8 million in the third quarter
of the previous year.

The Companys effective tax rate
was 2.0% for the third quarter of fiscal 2004 and (2.6%) for the third quarter of fiscal
2003. The primary factor contributing to this rate in each period was the valuation
allowance provided for the Companys net operating loss (NOL)
carryforwards and other net deferred tax assets. Additionally, in the third quarter of
fiscal 2004, the Company recognized a federal tax benefit of $0.2 million related to
research credits from the settlement with the Internal Revenue Service of certain tax
claims asserted by the Company.

The Company incurred net losses of
$6.3 million in the third quarter of fiscal 2004 and $6.2 million in the third quarter of
fiscal 2003.

See, Critical Accounting
Policies for a discussion of estimates made by management in preparing financial
statements in accordance with generally accepted accounting principles.

First Nine Months of
Fiscal 2004 Versus First Nine Months of Fiscal 2003

Net sales for the first nine months
of fiscal 2004 decreased 1.2% from the first nine months of fiscal 2003, to $291.4 million
from $294.9 million. Average number of stores decreased from 547 to 532.

The components of this decrease in
net sales are as follows:

| |                |                                        
| | -------------- | ---------------------------------------
| | Amount         | Attributable to                        
| | $0.6 million   | 0.2% increase in comparable store sales
| | 2.4 million    | new stores                             
| | (7.7) million  | closed stores                          
| | 1.2 million    | other                                  
| | $(3.5) million | Total                                  

Units sold per average store
increased by 7% and average price per unit sold decreased 5%, in comparison to the first
nine months of fiscal 2003.

There was less customer acceptance of
denim bottoms, which reduced sales $4.3 million in the first nine months of fiscal 2004 in
comparison to sales of denim bottoms in the comparable period of the previous year.

Gross profit decreased to $59.6
million in the first nine months of fiscal 2004 from $61.6 million in the first nine
months of fiscal 2003 decreasing as a percentage of net sales to 20.4% from 20.9%. Gross
profit as a percentage of net sales decreased principally because of lower merchandise
margins (100 basis points), partially offset by lower rent (40 basis points). Lower merchandise margins were the result of weaker customer demand.

General, administrative and store
operating expenses decreased to $71.7 million in the first nine months of fiscal 2004 from
$75.6 million in the first nine months of fiscal 2003, decreasing as a percentage of net
sales to 24.6% from 25.7%. The percentage decrease was principally because of lower
expenses for casualty insurance (50 basis points) and lower store payroll (40 basis
points).

The Company incurred operating losses
of $12.1 million in the first nine months of fiscal 2004 and $14.0 million in the first
nine months of the previous year.

Interest income was $1.3 million for
the first nine months of fiscal 2004, principally as a result of the recognition of
interest from the Internal Revenue Service on the settlement of certain tax claims
asserted by the Company. The claims related to deductions attributable to stock purchase
warrants used in bank financing transactions prior to 1993 and to research credits.

The Companys effective tax rate
was 2.3% for the first nine months of fiscal 2004 and (2.2%) for the first nine months of
fiscal 2003. The valuation allowance for NOLs and net deferred tax assets was
increased by $4.9 million in the first nine months of fiscal 2004. Additionally, in the
first nine months of fiscal 2004, the Company recognized a federal tax benefit of $0.4
million related to research credits from the settlement with the Internal Revenue Service
of certain tax claims asserted by the Company.

The Company incurred net losses of
$11.2 million in the first nine months of fiscal 2004 and $15.0 million in the first nine
months of fiscal 2003.

November Sales Results

Net sales for November 2004 increased
9.5% from November 2003 to $33.8 million from $30.9 million. Comparable store sales for
the month increased 10.7%.

Increased Competition

The womens retail apparel and
shoe industries are highly competitive. Operating results of businesses in these
industries, especially businesses that emphasize fashionable merchandise, can vary
materially from time to time. The Companys competition includes other specialty
retailers, mass merchants, department stores, discount stores, mail order companies,
television shopping channels and Internet websites. Management believes that total sales
of large size womens apparel from these sources of supply increased in recent years.
Among specialty retailers for large size women like the Company, the competition includes
large store chains that have announced long-term store growth plans to aggressively expand
into additional strip shopping center locations.

Product Repositioning Plan

In the womens retail specialty
apparel industry, sales, especially in businesses that emphasize fashionable merchandise,
can vary significantly over time. Sales are volatile because of shifts in consumer
spending patterns, consumer preferences and overall economic conditions; the impact of
competition; variations in weather patterns; fluctuations in consumer acceptance of
products; changes in the ability to develop new merchandise; differences in promotional
strategies; and movements in consumer confidence levels. These variables caused the
Companys sales per average store to fluctuate in the past. Thus, recent sales
performance is not necessarily indicative of future sales performance. As a result,
management believes that long-term sales projections within a defined narrow range are not
reliable.

After fiscal 2001, when net income
declined to $0.4 million, the Company incurred net losses. Since then, the Company has
sought to absorb normal cost inflation and return to long-term profitability through a
goal of increased sales per average store with higher merchandise margins. This unrealized
financial goal was translated in early fiscal 2003 into an integrated operational plan
designed to reposition the Companys product offering. This plan has four principal
components: (i) to improve the design of the Companys merchandise and thereby
differentiate it from competitors merchandise, (ii) to market more items together as
coordinated outfits rather than separately as individual garments, (iii) to put more
emphasis on fashionable merchandise and less on basic items, and (iv) to raise the level
of merchandise presentation in the store to make shopping easier and to encourage outfit
buying. This plan relies primarily on the Companys intellectual capital. Only small
amounts of financial capital are required to execute the plan. There is no assurance,
however, that the Companys product repositioning plan will succeed.

This section constitutes
forward-looking information under the Reform Act, which is subject to the variables,
uncertainties and other risk factors referred to under the caption Future
Results.

Liquidity and Capital
Resources

(This section provides details
about the Companys principal sources of liquidity.)

Balance Sheet Sources of
Liquidity

The Companys cash and cash
equivalents were $6.4 million at October 30, 2004 compared with $16.6 million at November
1, 2003 and $14.4 million at January 31, 2004.

Inventories were stated at $60.7
million at October 30, 2004 compared with $61.8 million at November 1, 2003 and with $49.1
million at January 31, 2004. Inventory levels are seasonal. (See, Critical
Accounting Policies  Inventory for a discussion of estimates made by
management in stating inventories in financial statements prepared in accordance with
generally accepted accounting principles.)

Other Liquidity Sources

Purchases of merchandise directly
imported by the Company are made in U.S. dollars. Direct imports are generally financed by
trade letters of credit. They constituted approximately 53% of total purchases in fiscal
2003.

The Financing Agreement was extended
and expanded during fiscal 2003. The term was extended three years to August 15, 2008. The
line of credit was increased from $40 million to $50 million for the Companies, subject to
availability of credit as described in the following paragraphs. The line of credit may be
used on a revolving basis by any of the Companies to support trade letters of credit and
standby letters of credit and to finance loans. At October 30, 2004, trade letters of
credit for the account of the Companies and supported by CIT were outstanding in the
amount of $21.9 million and standby letters of credit were outstanding in the amount of
$6.1 million. Standby letters of credit were used principally in connection with insurance
policies issued to the Company.

Subject to the following paragraph,
the availability of credit (within the aggregate $50 million line of credit) to any of the
Companies at any time is the excess of its borrowing base over the sum of the aggregate
outstanding amount of its letters of credit and its revolving loans, if any. The borrowing
base, as to any of the Companies, is (i) the sum of (x) a percentage of the book value of
its eligible inventory (both on hand and unfilled purchase orders financed with letters of
credit), ranging from 65% to 75% depending on the time of year, (y) the balance from time
to time in an account in its name that has been pledged to the lenders (a Pledged
Account) and (z) 85% of certain receivables from credit card companies, less (ii)
reserves for rent for stores located in the states of Pennsylvania, Virginia and
Washington and liens other than permitted liens and, at CITs option, a reserve for
sales taxes collected but not yet paid.

The provisions of the preceding
paragraph to the contrary notwithstanding, the Companies are required to maintain unused
at all times combined asset availability of at least $5 million. Except for the
maintenance of a minimum availability of $5 million and a limit on capital expenditures,
the Financing Agreement does not contain any significant financial covenants.

The combined borrowing capacity of
the Companies is cyclical due to the seasonality of the retail industry. At October 30,
2004, the combined borrowing capacity of the Companies, after satisfying the $5 million
minimum availability requirement, was $19.9 million; the Pledged Account had a zero
balance; the Companies cash on hand was unrestricted; and a $2.1 million loan was
outstanding.

The line of credit is collateralized
by a security interest in (i) inventory and its proceeds, (ii) receivables from credit
card companies and (iii) the balance from time to time in the Pledged Account.

The Financing Agreement includes
certain restrictive covenants that impose limitations (subject to certain exceptions) on
the Companies with respect to making certain investments, declaring or paying dividends,
making loans, engaging in certain transactions with affiliates, or consolidating, merging
or making acquisitions outside the ordinary course of business.

The Company has drawn on the
revolving loan facility under the Financing Agreement from time to time to meet its peak
working capital requirements. Interest is payable monthly based on a 360-day year either
at the prime rate plus an incremental percentage up to 0.75% per annum or at the LIBOR
rate plus an incremental percentage ranging from 1.75% to 2.50% per annum. The borrower
can select either the prime rate or the LIBOR rate as the basis for determining the
interest rate. In either case, the incremental percentage is determined by the average
excess availability.

As explained in Item 4, Controls and Procedures, the Company intends to file amendments to the Companys Annual
Report on Form 10-K for fiscal 2003 and both Quarterly Reports subsequently filed by the Company on Form 10-Q.
The amendments, among other things, will revise the Companys accounting treatment for construction allowances
and other concessions from landlords of retail stores leased by the Company (Construction Allowances).  The
filing of the amendments, the revision in the manner in which the Company accounts for Construction Allowances
and the delay in filing this Report (pursuant to a Form 12b-25 Notification) will not contravene the provisions
of the Financing Agreement.

The Companys obligation to pay
customs duties on merchandise imports was collateralized by an unsecured surety bond for
$1.5 million during the first quarter of fiscal 2003. The surety bond is now $2.0 million.
The tightening market for surety bonds has made it necessary for the Company to support
the surety bond with a standby letter of credit under the Financing Agreement in the
amount of $0.5 million.

Short-term trade credit represents a
significant source of financing for merchandise purchases other than merchandise directly
imported by the Company. Trade credit arises from the willingness of vendors of these
products to grant extended payment terms for inventory purchases and is generally financed
either by the vendor or a third-party factor. The availability of trade credit depends on
the Companys having other sources of liquidity, as well. In particular, credit
authorizations by trade creditors focus on the amount of the Companys cash and cash
equivalents and its borrowing capacity under the Financing Agreement.

In the first nine months of fiscal
2004, the Company received refunds of $2.8 million from the IRS.

Cash Flows

During the first nine months of
fiscal 2004, net cash used in operating activities and in investing activities was funded
by net cash provided from financing activities and a reduction in cash and cash
equivalents. During the first nine months of fiscal 2003, net cash used in financing
activities and in investing activities was funded by net cash provided by operating
activities and a reduction in cash and cash equivalents.

Cash and cash equivalents were $17.5
million at the beginning of fiscal 2003 and $6.4 million at October 30, 2004.

Net cash was used in operating
activities during the first nine months of fiscal 2004 principally because of an $11.3
million larger increase in inventory, partially offset by a $3.9 million decrease in the
net loss. Net cash in the amount of $0.3 million was provided from financing activities during the first nine months of
fiscal 2004, principally because of $2.1 million borrowing under the Company's revolving credit facility, partialy offset
by payments on capital lease obligations.

The Company has sought to absorb
normal cost inflation and return to long-term profitability through an integrated
operational plan designed to reposition the Companys product offering. This plan has
four principal components: (i) to improve the design of the Companys merchandise and
thereby differentiate it from competitors merchandise, (ii) to market more items
together as coordinated outfits rather than separately as individual garments, (iii) to
put more emphasis on fashionable merchandise and less on basic items, and (iv) to raise
the level of merchandise presentation in the store to make shopping easier and to
encourage outfit buying. The Company plans to use the Financing Agreement for its
immediate and future working capital needs. Management believes that the borrowing
capacity under the Financing Agreement, together with cash on hand and current and
anticipated cash flow from operations, will be adequate to meet the Companys working
capital and capital expenditure requirements through the next 12 months. There is no
assurance, however, that the Company will reverse the negative cash flow that the Company
experienced during the first nine months of fiscal 2004.

This section constitutes
forward-looking information under the Reform Act, which is subject to the variables,
uncertainties and other risk factors referred to under the caption Future
Results.

(The following three sections
provide details about certain uses of cash by the Company.)

Capital Expenditures

Capital expenditures in the first
nine months of fiscal 2004 were $2.0 million compared with $2.6 million in the first nine
months of fiscal 2003.

Capital expenditures are projected to
be approximately $2.5 million for fiscal 2004, including implementation of the
Companys product repositioning plan. This paragraph constitutes forward-looking
information under the Reform Act and is subject to the variables, uncertainties and other
risk factors referred to under the caption Future Results.

Pending Litigation

The Company is involved in legal
actions and claims arising in the ordinary course of business. Management believes that such litigation and claims, net of reserves, will not
have a material adverse effect on the Companys financial position, annual results of
operations or annual cash flows.

In addition, on May 1, 2003, a suit
in California Superior Court, Los Angeles County, styled Erik Stanford vs. United
Retail Incorporated was served on the Company by a former store manager in California.
On March 3, 2004, an amended complaint was served that added another plaintiff. The suit
is purportedly a class action on behalf of certain current and former associates in
California in the previous four years.

The plaintiffs in the Stanford
case assert state wage and hour claims.

The Company intends to strongly
oppose class certification at a Court hearing scheduled to be held in June 2005. To the
extent that the plaintiffs successfully obtain class certification, the Company intends to
defend the Stanford case vigorously on the merits at trial, which is likely to be
scheduled to take place after the Spring season of fiscal 2005. However, the plaintiffs
have raised the possibility of settlement and the Company is participating in mediation
proceedings to resolve the matter, subject to Court approval as early as the Spring season
of fiscal 2005.

The Company has recorded an accrual
for its estimated losses in the Stanford case.

Although the ultimate overall outcome of the
Stanford case can not be predicted at this time, management does not believe that the amount related to the outcome of
the case, beyond the amount already accrued, will have a material impact on the Companys financial position. An estimate
of the range of reasonably possible losses can not be made at this stage of the case.
Given the uncertainty at this stage, it is possible that if either an adverse judgment for
damages is rendered or a negotiated settlement is agreed upon, the amount payable could be
material to the Companys cash flows and results of operations for the fiscal year in
which the matter is resolved.

Meeting Cash Requirements

The Companys cash requirements
include, among other things, (i) anticipated working capital needs, including seasonal
inventory financing, (ii) financing activities, including payments due on its principal
contractual obligations, and (iii) investing activities, including costs for building
stores and replacing fixtures where appropriate. Also, the Stanford wage and hour class
action lawsuit might be settled with Court approval (see, Pending Litigation).

During the first nine months of
fiscal 2004, the Company funded repayments of long-term debt and payments on capital lease
obligations, net cash used in operating activities and net cash used in investing
activities from its cash and cash equivalents, borrowings under the Financing Agreement on
a revolving basis and short-term trade credit.

The Company plans to use the
Financing Agreement for its immediate and future working capital needs. Management
believes that the borrowing capacity under the Financing Agreement, together with cash on
hand and current and anticipated cash flow from operations, will be adequate to meet the
Companys working capital and capital expenditure requirements through the next 12
months.

This section constitutes
forward-looking information under the Reform Act and is subject to the variables,
uncertainties and other risk factors referred to under the caption Future
Results.

Critical Accounting
Policies

Introduction

This section discusses the
Companys critical accounting policies.

Financial statements prepared by
companies in accordance with generally accepted accounting principles are affected by the
policies followed by management in preparing them. Some accounting policies require
difficult, subjective or complex judgments by corporate management, often as a result of
the need to make estimates about the effect of matters that are inherently uncertain.
Among the most important accounting policies of the Company that involve such management
judgments are (i) the use of the retail method of accounting for inventory, (ii) the use
of estimates of incurred but not reported claims for uninsured damages for personal
injuries and workers compensation benefits and for benefits under the
Companys self-insured medical, dental and prescription plans for its associates, as
well as future development costs of reported claims (collectively, IBNR
Claims) and (iii) determining whether to continue the valuation allowance for the
Companys net deferred tax assets, including NOLs.

Inventory

In accordance with generally accepted
accounting principles, inventories are stated at the lower of cost or market. The Company
utilizes the retail method, under which a cost-to-price relationship is developed on the
basis of original cost as compared to initial retail selling price. The valuation of
inventories at cost and the resulting margins are calculated by applying this
cost-to-price relationship to the retail value of inventories. Consequently, the use of
the retail inventory method results in valuing inventories at lower of cost or market.

Inherent in the retail inventory
method are management estimates on current and future selling value of the inventory.
These estimates, which are described in the following paragraphs, can significantly impact
the ending inventory valuation at cost, as well as resulting margins. In the womens
retail specialty apparel industry, sales, especially in businesses that emphasize
fashionable merchandise, can vary significantly over time. Sales are volatile because of
shifts in consumer spending patterns, consumer preferences and overall economic
conditions; the impact of increased competition; variations in weather patterns;
fluctuations in consumer acceptance of products; changes in the ability to develop new
merchandise; differences in promotional strategies; and movements in consumer confidence
levels. The necessity for management estimates based on these variables, coupled with the
fact that the retail inventory method is an averaging process, can produce inventory
valuations at any point in time that are inexact.

Permanent markdowns, when taken,
reduce both the price and cost components of inventory on hand, which maintains the
established cost-to-price relationship. (Deferred markdowns can result in an overstatement
of inventories under the lower of cost or market principle.) Based on managements
business judgment, the Company may reduce further the carrying value of inventories by
recording a markdown reserve. Markdown reserves are established for inventory categories
with sales performance below expectations and/or unsold quantities in excess of
expectations. Also, a markdown reserve is established by management to reduce the carrying
value of obsolete categories of merchandise to their estimated net realizable value.

The markdown reserves at the end of
the third quarter of fiscal 2004, fiscal 2003 and fiscal 2002, respectively, ranged from a
high of $0.7 million to a low of $0.5 million. Giving effect to these reserves,
inventories were stated at $60.7 million at October 30, 2004, $61.8 million at November 1,
2003 and $70.1 million at November 2, 2002.

Markdown reserves may fluctuate,
principally because the market environment is dynamic for the reasons set forth above.
However, a consistent methodology for markdown reserves is one of the Companys
important accounting objectives.

Recording a reserve reduces the
inventory on the Companys balance sheet and is charged to the Companys cost of
sales. If inventories, net of reserves, were overestimated at the end of a period, assets
and income for that period would be overstated and margins for the beginning of the next
period would be lower. (The opposite would be true if inventories were underestimated.)

Management believes that the
inventories shown on all the balance sheets included in the financial statements contained
in this Report were properly stated in all material respects.

Incurred But Not Reported
Claims For Personal Injuries and Medical Benefits

The Company records a liability for IBNR Claims which is based on (i) the number and size of outstanding claims, (ii) a comparison between the
dates paid claims were incurred and the dates they were paid, (iii) an analysis of the
amounts previously paid, (iv) projections of inflation in medical costs and (v) advice
from time to time from its insurance broker. The Company has insurance policies with
coverage for auto, general liability and workers compensation claims but it remains
liable for a self-insured retention of $0.1 million for each auto claim and $0.3 million
for each general liability and workers compensation claim. The Company is
self-insured for its medical, dental and prescription plans for associates. The Company
has stop loss insurance coverage for employee medical claims over $0.2 million each with
an aggregate limit of $6.9 million.

If the outcome of claims made with
respect to a fiscal period were to exceed the recorded IBNR liability for that period, the
liabilities on the balance sheet would have been understated and income would have been
overstated for the period in question. (The opposite would be true if the subsequent
outcome was less than the recorded IBNR liability.) The estimates underlying the liability
for IBNR Claims are matters of judgment on which insurance experts may differ.

To estimate its casualty (auto,
general liability and workers compensation) IBNR, the Company uses policy year
maturation factors based on the Companys history of claim development (currently
eight fully developed years; the high and low year factors are excluded to arrive at an
average). Another possible method would be to use industry maturation factors.

The Company estimates its health
claims IBNR by (i) dividing the run-off amounts (claims paid after a policy
expired without being renewed) by claims paid during the last policy year and (ii)
applying the resulting percentage to the trailing 12 months of paid claims at the time of
the calculation. An alternative methodology would be to use industry factors.

The Company believes that industry
factors are less reliable because they are broad based.

As the use of different estimates
would change the IBNR liability recorded materially, a consistent approach to estimating
liability for IBNR Claims is one of the Companys important accounting objectives.

Management believes that the
liabilities for IBNR Claims reflected on all the balance sheets included in the financial statements contained in this Report were fairly
stated in all material respects, subject to the uncertainties of litigation and the risk
of different than anticipated inflation in medical costs.

Tax Valuation Allowance

In fiscal 2002, the Company recorded
a $7.3 million charge to establish a valuation allowance for its NOL carryforwards and
other net deferred tax assets. The tax valuation allowance was calculated in accordance
with the provisions of SFAS No. 109, Accounting for Income Taxes, which places
significant importance on the Companys cumulative operating results in the most
recent three-year period when assessing the need for a tax valuation allowance. The tax
valuation allowance was increased by $12.6 million in fiscal 2003 and by $4.9 million in
the first nine months of fiscal 2004, making the aggregate amount as of October 30, 2004
$24.7 million, of which $19.4 million related to NOLs.

The Company intends to maintain a
valuation allowance for its net deferred tax assets until management determines that
sufficient positive evidence regarding operating results exists to support reversal of the
allowance remaining at that time. A reversal of the tax valuation allowance would improve
the Companys net income/loss. Accordingly, whether to continue a tax valuation
allowance is one of the Companys important accounting matters.

Private Label Credit
Cards Issued By The Bank

The Company and World Financial
Network National Bank (the Bank) are parties to a Private Label Credit Card
Program Agreement, dated January 27, 1998 (as amended, the Credit Card Program
Agreement).

Under the Credit Card Program
Agreement, the Bank issues credit cards to eligible Company customers who apply to the
Bank. Net credit sales volume with the Bank increased to $89.1 million in the first nine
months of fiscal 2004 from $82.7 million in the first nine months of fiscal 2003.
Customers must meet standards for creditworthiness set by the Bank with the approval of
the Company, provided, however, that the Bank shall take any actions required to prevent
unsafe and unsound banking practices. The credit cards issued by the Bank are co-branded
with both the Companys AVENUE service mark and the Banks name. The credit
cards are used only for merchandise and services offered by the Company. Credit card
holders remit payments to the Bank, generally by mailing personal checks. The Bank also
handles all statement processing, payment processing, cardholder customer service and
collections from delinquent cardholders.

In accordance with generally accepted
accounting principles, the Company does not include the receivable asset created under the
Credit Card Program Agreement in the Companys accounts receivable on its balance
sheets because the Company has no interest in the customer accounts or receivables. In
this connection, it should be noted that the Credit Card Program Agreement states that (i)
the Bank is the sole and exclusive owner of all customer accounts, (ii) the Company has no
interest in the customer accounts and (iii) the Bank is the creditor in respect of
receivables (defined in the Credit Card Program Agreement as amounts owed with respect to
retail purchases, finance charges, deferred finance charges, other fees and charges for
sales tax). Also, depending on the circumstances, the Company might not purchase the
accounts from the Bank upon the expiration of the contractual term.

The Credit Card Program Agreement is
currently scheduled to expire on February 28, 2007. The Company shall then have the right
to purchase the customer accounts from the Bank for a price equal to the receivables.
Also, the Bank shall then have the right to sell the customer accounts to the Company at
that price if the Company commences a private label credit card program either on its own
or through another issuer of credit cards. When the Credit Card Program Agreement is about
to expire without being renewed, the Company is likely to submit requests for proposals to
other banks that issue private label credit cards to retailers customers and to use
the banks proposals to evaluate a continuation of the private label credit card
program. There is no assurance, however, that other banks would make proposals to continue
the program on terms satisfactory to the Company or that the Company could finance a
program on its own without involving a bank.

Receivables as defined in the Credit
Card Program Agreement at the close of the last billing cycle in the third quarter were
$74.2 million in fiscal 2004 and $74.1 million in fiscal 2003.

The credit card program premium (or,
potentially, discount) reflected in general, administrative and store operating expenses
is an amount equal to royalties paid to the Company by the Bank minus costs charged by the
Bank. Costs are based on the volume of credit card program processing activities performed
by the Bank.

General, administrative and store
operating expenses were offset in part by premiums received from the Bank of $3.7 million
in the first nine months of fiscal 2004 and $3.2 million in the first nine months of
fiscal 2003. The increase in premiums from the Bank was primarily due to a decrease in bad
debt write-offs by the Bank, partially offset by lower finance income.

Royalties are based on program
revenues minus receivables written off by the Bank and the cost of funds for the program.
For up to the first $85 million of receivables, cost of funds means the one-year Constant
Maturities Treasury (CMT) rate plus 25 basis points to be reset every three
months (the published CMT rate was 2.27% per annum at October 29, 2004). However, the CMT
rate shall not be more than 6.75% per annum and not be less than 5.00% per annum for the
purpose of this calculation. (The Banks receivables for the program were less than
$85 million at October 30, 2004, but, if they grew larger than that amount, the cost of
funds for the excess would be based primarily on the cost of borrowing of a trust for the
purpose of securitizing receivables.)

Stores

The Companys channel of
distribution is retail stores using its AVENUE® trade name. The Company leased 530
stores at October 30, 2004.

Store counts averaged 543, 557 and
546, respectively, for fiscal 2001, 2002 and 2003. In fiscal 2004 to date, the Company
opened two stores and closed seven stores as part of its normal lease maintenance program.
The average number of stores is expected to decline further in the fourth quarter of
fiscal 2004.

The annual capital expenditure
budgets after fiscal 2004 will provide for new store construction and other infrastructure
development priorities. Prioritization will be based, among other things, on overall
profitability and the availability of suitable locations at rents and on terms that fit
the Companys financial model for new store construction. This paragraph constitutes
forward-looking information under the Reform Act, which is subject to the uncertainties
and other risk factors referred to under the caption Future Results.

Retail selling space at October 30,
2004 and at November 1, 2003, as well as the average for the nine-month periods then
ended, was approximately 2.3 million square feet and approximately 2.4 million square
feet, respectively.

Depreciation and amortization of
property and equipment relate principally to assets in stores and were $10.8 million in
the first nine months of fiscal 2004 and $11.4 million in the first nine months of fiscal
2003.

Suspension of Catalog
Operations

The Company mailed catalogs until
March 2003, when the Company suspended catalog mailings indefinitely.

Stock Repurchases

The Company did not repurchase shares
of its own stock in the first nine months of fiscal 2004 except that the trust under the
Companys Supplemental Retirement Savings Plan (SRSP) purchased 279,870
shares using a portion of the funds accumulated since 1993 in the deferred compensation
account of Raphael Benaroya, the Companys Chairman, President and Chief Executive
Officer. (At March 31, 2004, 56.2% of that account balance represented amounts withheld
from Mr. Benaroyas salary and earnings thereon and the remainder represented
contributions by the Company pursuant to the general terms of the SRSP and earnings
thereon.) The shares held in Mr. Benaroyas SRSP account are treasury shares. The
Company has no plans to repurchase shares of its own stock at present except with trust
funds under the Companys SRSP to satisfy obligations that may arise under that plan
to invest a portion of participants accounts in Company stock.

With respect to the deferred
compensation obligations of the SRSP, the liability is marked to market and this liability
adjustment flows through the statement of operations as either an increase or a decrease
in compensation expense. With respect to the SRSP assets, marketable securities are also
marked to market except shares of Company stock, which are recorded permanently at cost.
This asset adjustment also flows through the statement of operations. The liability
adjustment and the asset adjustment are not necessarily equal in amount because of the
disparate treatment of Company stock. In the third quarter of fiscal 2004, the market
price of Company stock increased and the related compensation expense was $0.4 million.

Corporate Acquisition
Reviews

As a matter of routine, the Company
from time to time conducts due diligence reviews of businesses that are either
for sale as a going concern or are in liquidation. The Company would consider making a bid
on a suitable corporate acquisition at an opportune price if adequate financing at
acceptable rates were available.

Seasonality

In fiscal 2001, fiscal 2002 and
fiscal 2003, the Companys operating income (loss) was better in the Spring season
than in the Fall season.

---

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The Company does not hold or issue
financial instruments for trading purposes, provided, however, that the trust under the
Companys Supplemental Retirement Savings Plan holds mutual fund shares and other
listed securities. See, the subcaption Stock Repurchases in
Managements Discussion and Analysis of Financial Condition and Results of
Operations.

Management of the Company believes
that its exposure to interest rate risk with financial instruments is not material. See,
however, in Managements Discussion and Analysis of Financial Condition and
Results of Operations (i) the eighth paragraph under the caption Other
Liquidity Sources regarding the variable interest rate payable on revolving loans to
the Companies and (ii) the final paragraph under the caption Private Label Credit
Cards Issued By The Bank for a discussion of the cost of funds associated with the
credit cards that are co-branded with the Companys AVENUE service mark and the name
of the issuer of the cards, World Financial Network National Bank.

---

# ITEM 4. CONTROLS AND
PROCEDURES.

In December 2004, the Company re-evaluated the manner in which it accounts for construction allowances and other
concessions from landlords of retail stores leased by the Company (Construction Allowances) on its balance
sheets and statements of cash flows. The Companys accounting for Construction Allowances on its
statements of operations has complied with Statement of Financial Accounting Standards No. 13 (SFAS 13) and FASB
Technical Bulletin No. 88-1 (FTB 88-1) because Construction Allowances have been amortized over the minimum lease
term on a straight-line basis, as part of buying and occupancy costs.  However, in its detailed accounts, the
Company historically followed the practice of recording this amortization as a reduction of depreciation
expense, rather than rent expense.  Additionally, on the Companys balance sheets, the unamortized portion of
Construction Allowances was netted against fixed assets and not presented as a deferred credit.  Further, the
Companys statements of cash flows reflected Construction Allowances received as a reduction of capital
expenditures (within investing cash flows), rather than as an operating lease activity (within operating cash
flows).

The Company, in consultation with and with the concurrence of the Companys independent registered public
accounting firm, is changing the manner in which it accounts for Construction Allowances to provide for, pursuant
to SFAS 13 and FTB 88-1, the establishment of a deferred credit on the balance sheets for the unamortized portion
of Construction Allowances, rather than netting these amounts against fixed assets.  Further, the Company will
present Construction Allowances received within operating activities on the statements of cash flows.  These
changes to the accounting presentation of Construction Allowances are reflected in the balance sheets and
statements of cash flows included in this Report.

With respect to historical accounting for Construction Allowances, the Company intends to file amendments to the
Companys Annual Report on Form 10-K for fiscal 2003 and both Quarterly Reports subsequently filed by the Company
on Form 10-Q, which amended filings will restate the Companys balance sheets and statements of cash flows and
conform the financial statement footnotes and Managements Discussion and Analysis of Financial Condition and
Results of Operations, as well as the five-year selected financial data, to the revised accounting treatment for
Construction Allowances described above.  It, however, is not expected that it will be necessary for the Company
to make any change to its historical statements of operations.

Based on the definition of the term material weakness in the Public Company Accounting Oversight Boards
Auditing Standard No. 2, An Audit of Internal Control Over Financial Reporting Performed in Conjunction With an
Audit of Financial Statements, the need to file amendments to restate financial statements in prior filings with
the Securities and Exchange Commission indicates the existence of a material weakness in the design or
operation of internal control over financial reporting. Management notified the Audit Committee of the Board of
Directors and the Companys independent registered public accounting firm of this matter.

The Company also performed its quarterly evaluation, in which the Companys Chief Executive Officer and Chief
Financial Officer (the CEO and CFO) participated, of the effectiveness of its disclosure controls and
procedures (as defined by Exchange Act Rule 13a-15(e), Disclosure Controls) with respect to information
required to be disclosed by the Company (Disclosures) in filings with the Commission.  Based on the issue that
they identified in the Companys accounting for Construction Allowances and certain other matters, the CEO and CFO each concluded that the Disclosure Controls were not effective as of October 30, 2004 in providing reasonable
assurance that Disclosures were (i) recorded, accumulated, processed, summarized and communicated to him on a
timely basis and (ii) reported within the time periods specified in the Commissions rules and forms.The Company is currently studying ways (i) to strengthen its evaluation and monitoring of ongoing compliance with
leasing matters and other generally accepted accounting principles and (ii) to ensure that it has appropriate
staffing in its financial reporting function with qualifications for evaluating ongoing
compliance with relevant accounting and financial reporting requirements.

During the third quarter of fiscal 2004, there were no changes in the Companys internal control over financial
reporting that materially affected or are reasonably likely to materially affect internal control over financial
reporting.

---

# PART II  OTHER INFORMATION

# ITEM 1. LITIGATION.

The subsection in Part I, Item 2,
Managements Discussion and Analysis of Financial Condition and Results of
Operations, captioned Pending Litigation is incorporated herein by
reference.

# ITEM 2. CHANGES IN
SECURITIES AND USE OF PROCEEDS.

The Company did not repurchase shares
of its own stock in the first nine months of fiscal 2004 except that the trust under the
Companys Supplemental Retirement Savings Plan (SRSP) purchased shares in
May 2004 and June 2004 using funds in the deferred compensation account of Raphael
Benaroya, the Companys Chairman of the Board, President and Chief Executive Officer.
The shares held in Mr. Benaroyas SRSP account are treasury shares.

|Issuer Purchases of Equity Securities |                                   |                             |                                                                              |                                                                           
|------------------------------------- | --------------------------------- | --------------------------- | ---------------------------------------------------------------------------- | --------------------------------------------------------------------------
|Period                                | Total Number ofSharesPurchased(1) | Average PricePaid per Share | Total Number ofShares Purchasedas Part of PubliclyAnnounced Plansor Programs | Maximum Numberof Shares that MayYet Be PurchasedUnder the Plans orPrograms
|May 2 to May 31                       | 247,616                           | 2.55                        | -0-                                                                          | -0-                                                                       
|June 1 to June 30                     | 32,254                            | 2.60                        | -0-                                                                          | -0-                                                                       

(1)    
          The shares were purchased in open market transactions by the trust under the
          Companys Supplemental Retirement Savings Plan (SRSP) using a
          portion of the funds accumulated since 1993 in the deferred compensation account
          of Raphael Benaroya, the Companys Chairman of the Board, President and
          Chief Executive Officer. (At March 31, 2004, 56.2% of that account balance
          represented amounts withheld from Mr. Benaroyas salary and earnings
          thereon and the remainder represented contributions by the Company pursuant to
          the general terms of the SRSP and earnings thereon.)

---

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K.

(a)    
          The following exhibits are filed herewith:

|Number | Description                                                                                       
|------ | --------------------------------------------------------------------------------------------------
|10     | Severance Pay Agreement, dated October 2, 2004, between United Retail Incorporated and Jerry Soucy
|21     | Subsidiaries of the Corporation                                                                   
|31     | Certifications pursuant to Section 302                                                            

The following exhibit is furnished
herewith:

|Number | Description                           
|------ | --------------------------------------
|32     | Certifications pursuant to Section 906

The following exhibits to the
Corporations Quarterly Report on Form 10-Q for the period ended July 31, 2004 are
incorporated herein by reference:

|Number in Filing | Description                                                                                                                                                                                                                                                                                      
|---------------- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.1*            | Employment Agreement, dated as of September 3, 2004, between the Corporation and Raphael Benaroya                                                                                                                                                                                                
|10.2*            | Employment Agreement, dated as of September 3, 2004, between the Corporation and George R. Remeta                                                                                                                                                                                                
|10.3*            | Employment Agreement, dated as of September 3, 2004, between the Corporation and Kenneth P. Carroll                                                                                                                                                                                              
|10.4*            | Form of Severance Pay Agreement, dated September 9, 2004 (entered into separately by the Corporation with Paul McFarren and Jon Grossman; similar contracts were entered into at the same time
between the Corporation's respective subsidiaries and the respective officers of the subsidiaries)

The following exhibit to the
Corporations Quarterly Report on Form 10-Q for the period ended May 1, 2004 is
incorporated herein by reference:

|Number in Filing | Description                                                                   
|---------------- | ------------------------------------------------------------------------------
|10*              | Bonus agreement, dated May 28, 2004, between the Corporation and Joann Fielder

The following exhibits to the
Corporations Annual Report on Form 10-K for the year ended January 31, 2004 are
incorporated herein by reference:

|Number in Filing | Description                                                                                          
|---------------- | -----------------------------------------------------------------------------------------------------
|3                | Restated By-Laws of the Corporation                                                                  
|10.1*            | Tandem Merit Bonus Plan                                                                              
|10.2             | Form of Indemnification Agreement between the Corporation and each of its Directors                  
|14               | Code of Business Ethics for Principal Executive and Senior Financial Officers pursuant to Section 406

The following exhibit to the
Corporations Current Report on Form 8-K, dated January 8, 2004, is incorporated
herein by reference:

|Number in Filing | Description                                                                                                                                                                                          
|---------------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10               | Amendment, dated December 23, 2003, to Financing Agreement among the Corporation, United Retail Incorporated, Cloudwalkers, Inc.
and The CIT Group/Business Credit, Inc., as Agent and Lender ("CIT")

The following exhibit to the
Corporations Quarterly Report on Form 10-Q for the period ended May 3, 2003 is
incorporated herein by reference:

|Number in Filing | Description                                               
|---------------- | ----------------------------------------------------------
|10*              | Amendment to Restated Supplemental Retirement Savings Plan

The 2003 Stock Option Plan set forth
as the appendix to the Corporations proxy statement on Schedule 14A for its 2003
annual meeting of stockholders is incorporated herein by reference.*

The following exhibits to the
Corporations Annual Report on Form 10-K, as amended, for the year ended February 1,
2003 are incorporated herein by reference:

|Number in Filing | Description                                                                                                                            
|---------------- | ---------------------------------------------------------------------------------------------------------------------------------------
|10.1             | Amendment, dated January 31, 2003, to Financing Agreement among the Corporation, United Retail Incorporated, Cloudwalkers, Inc. and CIT
|10.2*            | Amendment to Restated Supplemental Retirement Savings Plan                                                                             

The following exhibits to the
Corporations Quarterly Report on Form 10-Q for the period ended August 3, 2002 are
incorporated herein by reference:

|Number in Filing | Description                                                                                                                          
|---------------- | -------------------------------------------------------------------------------------------------------------------------------------
|10.1             | Amendment, dated August 2, 2002, to Financing Agreement among the Corporation, United Retail Incorporated, Cloudwalkers, Inc. and CIT
|10.2*            | Amendment to Restated Supplemental Retirement Savings Plan                                                                           

The following exhibits to the
Corporations Annual Report on Form 10-K for the year ended February 2, 2002 are
incorporated herein by reference:

|Number in Filing | Description                                                                                                                                                                                          
|---------------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.1             | Amendment, dated April 5, 2002, to Private Label Credit Card Program Agreement, dated January 27, 1998,
between the Corporation, United Retail Incorporated and World Financial Network National Bank
|10.2             | Amendment, dated December 29, 1999, to Private Label Credit Card Program Agreement                                                                                                                   
|10.3             | Amendment, dated August 19, 1999, to Private Label Credit Card Program Agreement                                                                                                                     

The following exhibits to the
Corporations Quarterly Report on Form 10-Q for the period ended November 3, 2001 are
incorporated herein by reference:

|Number in Filing | Description                                                                                                                                                   
|---------------- | --------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.4*            | Summary Plan Description for United Retail Group, Inc. Incentive Compensation Program for Executives                                                          
|10.5             | Amendment, dated October 1, 2001, to Private Label Credit Card Program Agreement (Confidential
portions filed separately with the Secretary of the Commission)

The following exhibit to the
Corporations Quarterly Report on Form 10-Q for the period ended August 4, 2001 is
incorporated herein by reference:

|Number in Filing | Description                            
|---------------- | ---------------------------------------
|10.1*            | Restated Stock Appreciation Rights Plan

The 2001 Stock Option Plan set forth
as an appendix to the Corporations proxy statement on Schedule 14A for its 2001
annual meeting of stockholders is incorporated herein by reference.*

The following exhibit to the
Corporations Registration Statement on Form S-8 (Registration No. 333-44868) is
incorporated herein by reference:

|Number in Filing | Description                                                                                                                           
|---------------- | --------------------------------------------------------------------------------------------------------------------------------------
|10               | Amendment, dated August 21, 2000, to Financing Agreement among the Corporation, United Retail Incorporated, Cloudwalkers, Inc. and CIT

The following exhibits to the
Corporations Annual Report on Form 10-K for the year ended January 29, 2000 are
incorporated herein by reference:

|Number in Filing | Description                                                                                                                                                                              
|---------------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.2             | Amendment, dated December 28, 1999, to Financing Agreement among the Corporation, United Retail Incorporated and
CIT ("Financing Agreement")                                             
|10.3             | Amendment, dated January 31, 2000, to Financing Agreement among the Corporation, United Retail                                                   Incorporated,
Cloudwalkers, Inc. and CIT

The following exhibit to the
Corporations Quarterly Report on Form 10-Q for the period ended October 30, 1999 is
incorporated herein by reference:

|Number in Filing | Description                                             
|---------------- | --------------------------------------------------------
|10.1             | Amendment, dated October 6, 1999, to Financing Agreement

The following exhibit to the
Corporations Current Report on Form 8-K, filed September 23, 1999, is incorporated
herein by reference:

|Number in Filing | Description                                                                                        
|---------------- | ---------------------------------------------------------------------------------------------------
|3                | Certificate of Designation, Preferences and Rights of Series A Junior Participating Preferred Stock

The stockholders rights plan
filed as the exhibit to the Corporations Registration Statement on Form 8-A, dated
September 15, 1999, is incorporated herein by reference.

The following exhibit to the
Corporations Annual Report on Form 10-K for the year ended January 30, 1999 is
incorporated herein by reference:

|Number in Filing | Description                                            
|---------------- | -------------------------------------------------------
|10.1             | Amendment, dated March 29, 1999, to Financing Agreement

The 1999 Stock Option Plan set forth
as the Appendix to the Corporations proxy statement on Schedule 14A for its 1999
annual meeting of stockholders is incorporated herein by reference.*

The following exhibits to the
Corporations Quarterly Report on Form 10-Q for the period ended May 2, 1998 are
incorporated herein by reference:

|Number in Filing | Description                                                                                  
|---------------- | ---------------------------------------------------------------------------------------------
|10.1*            | 1998 Stock Option Agreement, dated May 21, 1998, between the Corporation and Raphael Benaroya
|10.2*            | 1998 Stock Option Agreement, dated May 21, 1998, between the Corporation and George R. Remeta

The following exhibits to the
Corporations Annual Report on Form 10-K for the year ended January 31, 1998 are
incorporated herein by reference:

|Number in Filing | Description                                                                                                                                                                        
|---------------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.1             | Restated Stockholders' Agreement, dated December 23, 1992, between the Corporation and certain of its
stockholders and Amendment No. 1, Amendment No. 2 and Amendment No. 3 thereto
|10.2             | Private Label Credit Card Program Agreement                                                                                                                                        
|10.4*            | Restated 1990 Stock Option Plan as of March 6, 1998                                                                                                                                
|10.5*            | Restated 1990 Stock Option Plan as of May 28, 1996                                                                                                                                 
|10.6*            | Restated 1996 Stock Option Plan as of March 6, 1998                                                                                                                                

The following exhibit to the
Corporations Quarterly Report on Form 10-Q for the period ended November 1, 1997 is
incorporated herein by reference:

|Number in Filing | Description                                                
|---------------- | -----------------------------------------------------------
|10.1             | Amendment, dated September 15, 1997, to Financing Agreement

The following exhibits to the
Corporations Quarterly Report on Form 10-Q for the period ended August 2, 1997 are
incorporated herein by reference:

|Number in Filing | Description                                               
|---------------- | ----------------------------------------------------------
|10.1             | Financing Agreement                                       
|10.2*            | Amendment to Restated Supplemental Retirement Savings Plan

The following exhibit to the
Corporations Quarterly Report on Form 10-Q for the period ended November 2, 1996 is
incorporated herein by reference:

|Number in Filing | Description                                  
|---------------- | ---------------------------------------------
|10.1*            | Restated Supplemental Retirement Savings Plan

The following exhibits to the
Corporations Registration Statement on Form S-1 (Registration No. 33-44499), as
amended, are incorporated herein by reference:

|Number in Filing | Description                                                                                                                                                                      
|---------------- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1              | Amended and Restated Certificate of Incorporation of the Corporation                                                                                                             
|4.1              | Specimen Certificate for Common Stock of the Corporation                                                                                                                         
|10.2.1           | Software License Agreement, dated as of April 30, 1989, between The Limited Stores, Inc.
and Sizes Unlimited, Inc. (now known as United Retail Incorporated) ("Software License")
|10.2.2           | Amendment, dated December 10, 1991, to Software License                                                                                                                          

---

*A compensatory plan for the benefit
of the Corporations management or a management contract.

|(b) | During the third quarter of fiscal 2004, the Company filed a Current Report on
          Form 8-K on August 17, 2004 to furnish summary financial information for the
          second quarter of fiscal 2004.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

---

SIGNATURES

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

(Registrant)     UNITED RETAIL GROUP, INC.

Date:    December 20, 2004

| |                                                                                                                          
| | -------------------------------------------------------------------------------------------------------------------------
| | By:/s/GEORGE R. REMETAGeorge R. Remeta,
Vice Chairman of the Board and ChiefAdministrative Officer - Authorized Signatory
| |                                                                                                                          
| | By:/s/JON GROSSMANJon Grossman,
Vice President - Finance andChief Accounting Officer                                     

---

EXHIBIT INDEX

(a)    
          The following exhibits are filed herewith:

|Number | Description                                                                                       
|------ | --------------------------------------------------------------------------------------------------
|10     | Severance Pay Agreement, dated October 2, 2004, between United Retail Incorporated and Jerry Soucy
|21     | Subsidiaries of the Corporation                                                                   
|31     | Certifications pursuant to Section 302                                                            

The following exhibit is furnished
herewith:

|Number | Description                           
|------ | --------------------------------------
|32     | Certifications pursuant to Section 906

The following exhibits to the
Corporations Quarterly Report on Form 10-Q for the period ended July 31, 2004 are
incorporated herein by reference:

|Number in Filing | Description                                                                                                                                                                                                                                                                                      
|---------------- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.1*            | Employment Agreement, dated as of September 3, 2004, between the Corporation and Raphael Benaroya                                                                                                                                                                                                
|10.2*            | Employment Agreement, dated as of September 3, 2004, between the Corporation and George R. Remeta                                                                                                                                                                                                
|10.3*            | Employment Agreement, dated as of September 3, 2004, between the Corporation and Kenneth P. Carroll                                                                                                                                                                                              
|10.4*            | Form of Severance Pay Agreement, dated September 9, 2004 (entered into separately by the Corporation with Paul McFarren and Jon Grossman; similar contracts were entered into at the same time
between the Corporation's respective subsidiaries and the respective officers of the subsidiaries)

The following exhibit to the
Corporations Quarterly Report on Form 10-Q for the period ended May 1, 2004 is
incorporated herein by reference:

|Number in Filing | Description                                                                   
|---------------- | ------------------------------------------------------------------------------
|10*              | Bonus agreement, dated May 28, 2004, between the Corporation and Joann Fielder

The following exhibits to the
Corporations Annual Report on Form 10-K for the year ended January 31, 2004 are
incorporated herein by reference:

|Number in Filing | Description                                                                                          
|---------------- | -----------------------------------------------------------------------------------------------------
|3                | Restated By-Laws of the Corporation                                                                  
|10.1*            | Tandem Merit Bonus Plan                                                                              
|10.2             | Form of Indemnification Agreement between the Corporation and each of its Directors                  
|14               | Code of Business Ethics for Principal Executive and Senior Financial Officers pursuant to Section 406

The following exhibit to the
Corporations Current Report on Form 8-K, dated January 8, 2004, is incorporated
herein by reference:

|Number in Filing | Description                                                                                                                                                                                          
|---------------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10               | Amendment, dated December 23, 2003, to Financing Agreement among the Corporation, United Retail Incorporated, Cloudwalkers, Inc.
and The CIT Group/Business Credit, Inc., as Agent and Lender ("CIT")

The following exhibit to the
Corporations Quarterly Report on Form 10-Q for the period ended May 3, 2003 is
incorporated herein by reference:

|Number in Filing | Description                                               
|---------------- | ----------------------------------------------------------
|10*              | Amendment to Restated Supplemental Retirement Savings Plan

The 2003 Stock Option Plan set forth
as the appendix to the Corporations proxy statement on Schedule 14A for its 2003
annual meeting of stockholders is incorporated herein by reference.*

The following exhibits to the
Corporations Annual Report on Form 10-K, as amended, for the year ended February 1,
2003 are incorporated herein by reference:

|Number in Filing | Description                                                                                                                            
|---------------- | ---------------------------------------------------------------------------------------------------------------------------------------
|10.1             | Amendment, dated January 31, 2003, to Financing Agreement among the Corporation, United Retail Incorporated, Cloudwalkers, Inc. and CIT
|10.2*            | Amendment to Restated Supplemental Retirement Savings Plan                                                                             

The following exhibits to the
Corporations Quarterly Report on Form 10-Q for the period ended August 3, 2002 are
incorporated herein by reference:

|Number in Filing | Description                                                                                                                          
|---------------- | -------------------------------------------------------------------------------------------------------------------------------------
|10.1             | Amendment, dated August 2, 2002, to Financing Agreement among the Corporation, United Retail Incorporated, Cloudwalkers, Inc. and CIT
|10.2*            | Amendment to Restated Supplemental Retirement Savings Plan                                                                           

The following exhibits to the
Corporations Annual Report on Form 10-K for the year ended February 2, 2002 are
incorporated herein by reference:

|Number in Filing | Description                                                                                                                                                                                          
|---------------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.1             | Amendment, dated April 5, 2002, to Private Label Credit Card Program Agreement, dated January 27, 1998,
between the Corporation, United Retail Incorporated and World Financial Network National Bank
|10.2             | Amendment, dated December 29, 1999, to Private Label Credit Card Program Agreement                                                                                                                   
|10.3             | Amendment, dated August 19, 1999, to Private Label Credit Card Program Agreement                                                                                                                     

The following exhibits to the
Corporations Quarterly Report on Form 10-Q for the period ended November 3, 2001 are
incorporated herein by reference:

|Number in Filing | Description                                                                                                                                                   
|---------------- | --------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.4*            | Summary Plan Description for United Retail Group, Inc. Incentive Compensation Program for Executives                                                          
|10.5             | Amendment, dated October 1, 2001, to Private Label Credit Card Program Agreement (Confidential
portions filed separately with the Secretary of the Commission)

The following exhibit to the
Corporations Quarterly Report on Form 10-Q for the period ended August 4, 2001 is
incorporated herein by reference:

|Number in Filing | Description                            
|---------------- | ---------------------------------------
|10.1*            | Restated Stock Appreciation Rights Plan

The 2001 Stock Option Plan set forth
as an appendix to the Corporations proxy statement on Schedule 14A for its 2001
annual meeting of stockholders is incorporated herein by reference.*

The following exhibit to the
Corporations Registration Statement on Form S-8 (Registration No. 333-44868) is
incorporated herein by reference:

|Number in Filing | Description                                                                                                                           
|---------------- | --------------------------------------------------------------------------------------------------------------------------------------
|10               | Amendment, dated August 21, 2000, to Financing Agreement among the Corporation, United Retail Incorporated, Cloudwalkers, Inc. and CIT

The following exhibits to the
Corporations Annual Report on Form 10-K for the year ended January 29, 2000 are
incorporated herein by reference:

|Number in Filing | Description                                                                                                                                                                              
|---------------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.2             | Amendment, dated December 28, 1999, to Financing Agreement among the Corporation, United Retail Incorporated and
CIT ("Financing Agreement")                                             
|10.3             | Amendment, dated January 31, 2000, to Financing Agreement among the Corporation, United Retail                                                   Incorporated,
Cloudwalkers, Inc. and CIT

The following exhibit to the
Corporations Quarterly Report on Form 10-Q for the period ended October 30, 1999 is
incorporated herein by reference:

|Number in Filing | Description                                             
|---------------- | --------------------------------------------------------
|10.1             | Amendment, dated October 6, 1999, to Financing Agreement

The following exhibit to the
Corporations Current Report on Form 8-K, filed September 23, 1999, is incorporated
herein by reference:

|Number in Filing | Description                                                                                        
|---------------- | ---------------------------------------------------------------------------------------------------
|3                | Certificate of Designation, Preferences and Rights of Series A Junior Participating Preferred Stock

The stockholders rights plan
filed as the exhibit to the Corporations Registration Statement on Form 8-A, dated
September 15, 1999, is incorporated herein by reference.

The following exhibit to the
Corporations Annual Report on Form 10-K for the year ended January 30, 1999 is
incorporated herein by reference:

|Number in Filing | Description                                            
|---------------- | -------------------------------------------------------
|10.1             | Amendment, dated March 29, 1999, to Financing Agreement

The 1999 Stock Option Plan set forth
as the Appendix to the Corporations proxy statement on Schedule 14A for its 1999
annual meeting of stockholders is incorporated herein by reference.*

The following exhibits to the
Corporations Quarterly Report on Form 10-Q for the period ended May 2, 1998 are
incorporated herein by reference:

|Number in Filing | Description                                                                                  
|---------------- | ---------------------------------------------------------------------------------------------
|10.1*            | 1998 Stock Option Agreement, dated May 21, 1998, between the Corporation and Raphael Benaroya
|10.2*            | 1998 Stock Option Agreement, dated May 21, 1998, between the Corporation and George R. Remeta

The following exhibits to the
Corporations Annual Report on Form 10-K for the year ended January 31, 1998 are
incorporated herein by reference:

|Number in Filing | Description                                                                                                                                                                        
|---------------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.1             | Restated Stockholders' Agreement, dated December 23, 1992, between the Corporation and certain of its
stockholders and Amendment No. 1, Amendment No. 2 and Amendment No. 3 thereto
|10.2             | Private Label Credit Card Program Agreement                                                                                                                                        
|10.4*            | Restated 1990 Stock Option Plan as of March 6, 1998                                                                                                                                
|10.5*            | Restated 1990 Stock Option Plan as of May 28, 1996                                                                                                                                 
|10.6*            | Restated 1996 Stock Option Plan as of March 6, 1998                                                                                                                                

The following exhibit to the
Corporations Quarterly Report on Form 10-Q for the period ended November 1, 1997 is
incorporated herein by reference:

|Number in Filing | Description                                                
|---------------- | -----------------------------------------------------------
|10.1             | Amendment, dated September 15, 1997, to Financing Agreement

The following exhibits to the
Corporations Quarterly Report on Form 10-Q for the period ended August 2, 1997 are
incorporated herein by reference:

|Number in Filing | Description                                               
|---------------- | ----------------------------------------------------------
|10.1             | Financing Agreement                                       
|10.2*            | Amendment to Restated Supplemental Retirement Savings Plan

The following exhibit to the
Corporations Quarterly Report on Form 10-Q for the period ended November 2, 1996 is
incorporated herein by reference:

|Number in Filing | Description                                  
|---------------- | ---------------------------------------------
|10.1*            | Restated Supplemental Retirement Savings Plan

The following exhibits to the
Corporations Registration Statement on Form S-1 (Registration No. 33-44499), as
amended, are incorporated herein by reference:

|Number in Filing | Description                                                                                                                                                                      
|---------------- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1              | Amended and Restated Certificate of Incorporation of the Corporation                                                                                                             
|4.1              | Specimen Certificate for Common Stock of the Corporation                                                                                                                         
|10.2.1           | Software License Agreement, dated as of April 30, 1989, between The Limited Stores, Inc.
and Sizes Unlimited, Inc. (now known as United Retail Incorporated) ("Software License")
|10.2.2           | Amendment, dated December 10, 1991, to Software License                                                                                                                          

---

*A compensatory plan for the benefit
of the Corporations management or a management contract.