UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-K/A
(Amendment No. 3)

(Mark One)

|[X] | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|--- | ------------------------------------------------------------------------------------
|    | For the fiscal year ended May 29, 2004,                                             

or

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

Commission File No.: 1-8739

BURLINGTON COAT FACTORY WAREHOUSE CORPORATION(Exact Name of Registrant as specified in its charter)

State or other jurisdiction:  Delaware

I.R.S. Employer incorporation or
organization Identification No.:  22-1970303
1830 Route 130,  Burlington, New Jersey               08016(Address of principal executive offices)           (Zip Code)



Registrant''s telephone number,
including area code:          (609) 387-7800

Securities registered pursuant to Section 12(b) of the Act:

Title of each class:     Common Stock, $1.00 par value per share

Name of each exchange
on which registered:     New York Stock Exchange

Securities Registered pursuant to Section 12(g) of the Act:

Title of Class:     None

Page 1 of 72

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.     YES X     NO___.

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

Indicate by check mark whether the registrant is an accelerated filer.     YES X     NO___.

The aggregate market value of the Common Stock, $1.00 par value ("Common Stock"), of the registrant held by non-affiliates of the registrant, as determined by reference to the closing price of the Common Stock on the New York Stock Exchange as of November 28, 2003, was $345,663,893.

As of July 31, 2004, the number of shares of Common Stock, $1.00 par value, outstanding was 44,630,689.

The documents incorporated by	reference into this Form 10-K:

Registrant''s Proxy Statement to be filed pursuant to
Regulation 14A.

The Part of the Form 10-K into which the document is incorporated:

Part III





Page 2 of 72

EXPLANATORY NOTE

As previously disclosed in our Current Report on Form 8-K dated April 4, 2005, the Company, with the concurrence of the Audit Committee of the Company''s Board of Directors, concluded that the Company''s previously issued financial statements for each of the fiscal years ended May 29, 2004, May 31, 2003 and June 1, 2002 and for the first two quarters of fiscal 2005 should be restated as a result of a recent letter issued by the Securities and Exchange Commission (the "SEC") regarding the application of generally accepted accounting principles for lease accounting.

Historically, when accounting for leases with renewal options, the Company recorded rent expense on a straight-line basis over the fixed initial term, with the term commencing when rental payments actually began, and computed depreciation/amortization on the related leasehold improvements and other long-lived assets located on these properties over their useful lives.  The Company has restated the financial statements to recognize rent expense on a straight-line basis over the expected lease term, including rent holidays and option periods where exercise of such option periods is reasonably assured.  In addition, the commencement date of the period over which rental expense is recognized is the earlier of the date on which the Company becomes legally obligated for rental payments or the date on which the Company takes possession of the property.  The resulting adjustments have no effect on historical or future cash flows or timing of payments under pertinent leases.

In addition, the Company previously netted lease incentives received from the lessor for the reimbursement of costs of leasehold improvements against the incurred capital expenditures.  The Company has restated the financial statements to account for these lease incentives by recording them as deferred rent and amortizing them over the lease term.

In addition, the Company identified other matters requiring the reclassification of certain items in its statements of operations and cash flows, as discussed in Note 3.  
This Amendment No. 3 to our Annual Report on Form 10-K ("Form 10-K/A") for the fiscal year ended May 29, 2004, initially filed with the SEC on August 12, 2004, as subsequently amended on August 19, 2004 and October 26, 2004 (the "Original Filing"), is being filed to restate (i) the Company''s consolidated balance sheets at May 29, 2004 and May 31, 2003 and (ii) the Company''s consolidated statements of operations, stockholders'' equity and cash flows for each of the years ended May 29, 2004, May 31, 2003 and June 1, 2002, and the notes related thereto.  For a more detailed description of these restatements, see Note 3, "Restatement of Financial Statements" to the accompanying consolidated financial statements and the section entitled "Restatement" in Management''s Discussion and Analysis of Results of Operations and Financial Condition in this Form 10-K/A.

For the convenience of the reader, this Form 10-K/A sets forth the Original Filing in its entirety, as amended by this Form 10-K/A. However, this Form 10-K/A amends and restates only Items 6, 7, 8 and 9A of Part II, in each case, solely as a result of, and to reflect, the Restatement (as defined in Management''s Discussion and Analysis of Results of Operations and Financial Condition in this Form 10-K/A) and, except as noted above, in Management''s Discussion and Analysis and in Note 3 to the accompanying financial statements, no other information in the Original Filing is amended hereby.  The foregoing items have not been updated to reflect other events occurring after the Original Filing or to modify or update those disclosures affected by subsequent events. In addition, Item 15 of Part IV of this Form 10-K/A has been amended to contain (1) the currently-dated certifications from our Chief Executive Officer and Chief Accounting Officer required under Sections 302 and 906 of the Sarbanes-Oxley Act of 2002, and (2) the currently-dated consent of our independent registered public accounting firm to the use of their report on the financial statements of the Company for the year ended May 29, 2004 in the specified registration statements of the Company.  The updated certifications are attached to this Form 10-K/A as Exhibits 31.1, 31.2, 32.1 and 32.2, and the updated consent is attached to this Form 10-K/A as Exhibit 23.1.

Except for the foregoing amended information, this Form 10-K/A continues to describe conditions as of the date of the Original Filing, and we have not updated the disclosure made in this Form 10-K/A to reflect events occurring after the Original Filing. Disclosure reflecting events occurring after the Original Filing or modifying or updating information in this Form 10-K/A that is required to be made by the Company has been or will be addressed, as of their respective dates, in our Quarterly Report on Form 10-Q for the quarter ended February 26, 2005 or other reports filed with the SEC subsequent to the Original Filing.

We have not amended and do not intend to amend our previously filed Annual Reports on Form 10-K or our Quarterly Reports on Form 10-Q for the periods affected by the Restatement that ended prior to May 29, 2004. For this reason, the consolidated financial statements, auditors'' reports and related financial information for the affected periods contained in such reports should no longer be relied upon.



PART I

Item 1.	Business

Burlington Coat Factory Warehouse Corporation and its subsidiaries (the "Company" or "Burlington Coat") operate, through its Burlington Coat Factory division, a chain of department stores which offer a broad range of moderate to higher priced, current brand name merchandise for men, women and children at prices substantially below traditional full retail prices generally charged by other department and specialty stores. Burlington Coat offers customers a complete line of men''s, women''s and children''s wear and accessories (such as handbags, belts, perfume, watches, etc.) as well as a linens (linens, bath shop items, gifts and luggage) department in three hundred seven of its stores, a children''s furniture department in one hundred ninety-nine of its stores, and a shoe department in three hundred fourteen of its stores. The Company also offers merchandise for sale through its internet subsidiary, Burlington Coat Factory Direct Corporation, on the worldwide web (www.bcfdirect.com). The Company''s policy of buying significant quantities of merchandise throughout the year, maintaining inventory control and using a "no-frills" merchandising approach, allows it to offer merchandise at prices below traditional full retail prices.  Merchandise is displayed on easy access racks, and sales assistance generally is available. Clothing alteration services are available on a limited basis in many stores for an additional charge.

Burlington Coat''s practice of purchasing outerwear early in each fashion season and of reordering in rapid response to sales has enabled it to maintain a large, current and varied selection of outerwear throughout each year.  Although the Company believes that this practice helps attract customers to its stores, to the extent the Company maintains a relatively large inventory of merchandise, particularly outerwear, the risks related to style changes, weather and other seasonal factors, and economic conditions are necessarily greater than if the Company maintained smaller inventories.

An important factor in Burlington Coat''s operations has been its continued ability to purchase desirable, first-quality, current brand, labeled merchandise directly from manufacturers on terms at least as favorable as those offered to other department and specialty stores.  The Company estimates that over 1,000 manufacturers of apparel, including over 200 manufacturers of outerwear, are represented at the Company''s stores, and that no manufacturer accounted for more than 5% of the Company''s purchases during the last full fiscal year.  The Company does not maintain any long term or exclusive commitments or arrangements to purchase from any manufacturer.  No assurance can be given that the Company will be able to continue to purchase such merchandise directly from manufacturers or to continue its current selling price structure. See "

Page 3 of 72

The Company sells its merchandise to retail customers for cash and accepts checks and most major credit cards.  The Company''s "Cohoes" division also offers its own credit card.  In addition, the Company  maintains a layaway plan and offers special orders on selected merchandise.  It does not offer refunds, except on defective merchandise and certain sales from specialty retail operations, but will exchange merchandise or give store credit for merchandise returned within a prescribed period of time.

The Company advertises primarily on television and, to a lesser extent, in regional and local newspapers and radio.  During the past three fiscal years, advertising expenditures have averaged approximately 2.3% of total revenues.

The Company has two major product segments, apparel and home products.  The apparel segment includes departments offering all clothing items for men, women and children and apparel accessories such as shoes, jewelry, perfumes and watches.  The home products segment includes departments offering linens, home furnishings, gifts, baby furniture and baby furnishings.  Net sales from continuing operations from the sale of apparel products for fiscal years 2004, 2003 and 2002 were $2.2 billion, $2.1 billion and $1.9 billion, respectively.  Net sales from continuing operations from the sale of home products for fiscal years 2004, 2003 and 2002 were $0.6 billion, $0.6 billion, and $0.6 billion, respectively.

The Stores

As of July 31, 2004, the Company operated three hundred forty-nine department stores, all but forty of which are located in leased facilities ranging in size (including storage space) from approximately 20,000 to approximately 178,000 square feet, with an average area of approximately 78,000 square feet.  Total store gross square footage increased to approximately 27,315,000 square feet, an increase of 7.1% over a year ago.  Selling space accounts for over seventy percent of the total area in most stores.

All of the Company''s department stores are either free-standing or are located in shopping malls, strip shopping centers or other commercial complexes.  The Company believes that its customers are attracted to its stores principally by the availability of a large assortment of first-quality current brand name merchandise at attractive prices.

Page 4 of 72

The Company also operates stores under the names "Cohoes Fashions," "MJM Designer Shoes" and "Luxury Linens."  Cohoes Fashions offers merchandise in the middle to higher price range.  MJM Designer Shoes offers moderately priced designer and fashion shoes.  Luxury Linens is a specialty store for linens, bath shop items, gifts and accessories and offers merchandise in the middle to higher range. The Company also operates one stand-alone store under the name "Totally 4 Kids".  Through June 2003, the Company operated seven stores under the name "Decelle."  During July 2003, these stores were closed.  The Company converted three stores formerly operated as Decelle stores to Burlington Coat Factory Stores and intends to convert two stores formerly operated as Decelle stores to Cohoes Fashions stores.

In general, Burlington Coat has selected sites for its stores where there are suitable existing structures which can be refurbished, and, if necessary, enlarged, in a manner consistent with the Company''s merchandising concepts.  In some cases, space has been substantially renovated or built to specifications given by Burlington Coat to the lessor.  Such properties have been available to the Company on lease terms which it believes have been favorable.  See "

The stores generally are located in close proximity to population centers, other department stores and other retail operations and are usually established near a major highway or thoroughfare, making them easily accessible by automobile.  It is likely that the Company would be adversely affected by any conditions which were to result in the reduction of automobile use.

The Company owns substantially all the equipment used in its stores and believes that its selling space is well utilized and that its equipment is well maintained and suitable for its requirements.

Some stores contain departments licensed to unaffiliated parties for the sale of items such as lingerie, fragrances, shoes and jewelry.  During the fiscal year ended May 29, 2004, the Company''s rental income from all of its licensed departments aggregated less than 1% of the Company''s total revenues.

Central Distribution

Central distribution, warehousing, ticketing and marking services are extended to approximately fifty-three percent of the dollar volume of the Company''s merchandise through its warehouse/distribution facilities in Burlington, New Jersey, Edgewater Park, New Jersey, Bristol, Pennsylvania and a third party distribution service in Ontario, California. See "

Page 5 of 72

Safe Harbor Statement

Statements made in this report that are forward-looking (within the meaning of the Private Securities Litigation Reform Act of 1995) are not historical facts and involve a number of risks and uncertainties.  Such statements include but are not limited to, proposed store openings and closings, proposed capital expenditures, projected financing requirements, proposed developmental projects, projected sales and earnings, and the Company''s ability to maintain selling margins.  Among the factors that could cause actual results to differ materially are the following:  general economic conditions; consumer demand; consumer preferences; weather patterns; competitive factors, including pricing and promotional activities of major competitors; the availability of desirable store locations on suitable terms; the availability, selection and purchasing of attractive merchandise on favorable terms; import risks; the Company''s ability to control costs and expenses; unforeseen computer related problems; any unforeseen material loss or casualty; the effect of inflation; and other factors that may be described in the Company''s filings with the Securities and Exchange Commission.  The Company does not undertake to publicly update or revise its forward-looking statements even if experience or future changes make it clear that any projected results expressed or implied will not be realized.

Growth and Expansion

(1)	Stores Growth

Since 1972 when its first store was opened in Burlington, New Jersey, the Company has expanded to three hundred twenty-nine Burlington Coat Factory department stores, five Cohoes Fashions stores, eleven MJM Designer Shoes stores and three stand-alone Luxury Linens stores.  The Company also operates one stand-alone Totally 4 Kids store.

At July 31, 2004 the Company operated stores in 42 states and is exploring expansion opportunities both within its current market areas and in other regions.  For fiscal 2005, the Company plans to open approximately twelve additional Burlington Coat Factory department stores, eight MJM Designer Shoes stores and two Super Baby Depot stores.*  The Company plans to open one Super Baby Depot store in Moorestown, New Jersey and one in Ontario, California.  The Super Baby Depot store in Ontario, California will be the result of the conversion of the existing Totally 4 Kids store into two separate stores, the Super Baby Depot store and an MJM Designer Shoes store. The Super Baby Depot Stores are stand-alone stores based on the same merchandising concepts as those of the Baby Depot departments in the Burlington Coat Factory stores.  The Company also intends to convert two stores formerly operated as Decelle stores to Cohoes Fashions stores.*

* Forward Looking Statement.  See



Page 6 of 72

For fiscal 2005, the Company has planned store expansions and remodelings for approximately twelve stores.* In  addition,  the Company plans to relocate approximately six of its stores to new locations within the same trading market.*  The Company continues to monitor store profitability and should economic factors change, some store closings could be possible.

The Company believes that its ability to find satisfactory locations for its stores is essential for the continued growth of its business.  The opening of stores generally is contingent upon a number of factors, including the availability of desirable locations with suitable structures and the negotiation of acceptable lease terms.  There can be no assurance, however, that the Company will be able to find suitable locations for new stores or that even if such locations are found and acceptable lease terms are obtained, the Company will be able to open the number of new stores presently planned.

(2)	Operations

During fiscal 2004, the Company completed construction of a new warehouse and distribution facility of approximately 650,000 square feet in Edgewater Park, New Jersey.  This new facility expands the Company''s warehousing and distribution capacity and allows the Company to increase its percentage of centrally received goods.  The new facility came on-line in August of 2003 and should be processing merchandise at full capacity within eighteen to twenty-four months.  During fiscal 2005, the Company plans to implement a new warehouse management system which the Company hopes will (i) reduce receiving, sorting and other merchandise handling times, (ii) improve planning and allocation efficiency and (iii) reduce merchandise processing and handling costs.* The new facility also contains a new data center. This data center and the existing data center at the Company''s corporate headquarters will be active operational data centers connected by a high speed telecommunications network.  These facilities will provide back up to each other in the case of an event causing a loss of data at one of the facilities.*

Early in fiscal 2004, the Company completed a roll-out of new point-of-sale register systems to all of the Company''s stores. The new register systems allows the Company to use new payment methodologies and technologies and provides necessary flexibility as these methodologies and technologies evolve over time.* During fiscal 2004, the Company also completed a roll-out of new debit card and electronic signature capture terminals.  These roll-outs were part of a multi-year store systems upgrade which includes gift cards, new software and customer loyalty programs.

During the second quarter of fiscal 2003, the Company launched its stored value card and gift card programs.  The cards are reusable plastic wallet-sized cards that substantially replace the Company''s paper gift certificates and store credits.  The cards allow for improved control over the administration of store credit and gift certificate services.  The Company hopes that these cards will be the foundation of its customer loyalty program.*

During fiscal 2004, the Company continued its drive to increase the percentage of its merchandise purchases performed via electronic data interchange ("EDI").  Conducting transactions via EDI, rather than via paper purchase orders and paper invoices, improves efficiency in submitting merchandise orders, receiving merchandise and processing payments for merchandise orders.*  By the end of fiscal 2004, approximately one-third of all the Company''s merchandise purchases were being conducted via EDI.



* Forward Looking Statement.  See





Page 7 of 72



In fiscal 2005, the Company plans to begin a pilot program using kiosks in its stores to perform a variety of employment and customer service functions.  The kiosks will allow customers to enroll in and search the Company''s Baby Depot gift registry, place and retrieve information regarding the status of special merchandise orders.  In addition, the kiosks will gather customer information for direct marketing and promotional purposes and allow prospective employees to submit employment applications.*

The Company offers merchandise for sale through its internet subsidiary, Burlington Coat Factory Direct Corporation, on the worldwide web.  During the Spring of 2000, the Company relaunched its on-line shopping web site (www.bcfdirect.com).  The site features thousands of merchandise items, shopping cart functionality, item search capability and a secure on-line payment processing system.  An order management system allows for vendor direct, warehouse and store-based fulfillment of orders.  Web site product data is tied to the Company''s inventory systems for maintenance of prices and item availability. No assurance can be given, however, that this venture will be successful.*

The Company seeks to maintain its competitive position and improve its prospects by periodically reevaluating its methods of operation, including its pricing and inventory policies, the format of its stores and its ownership or leasing of stores.

Seasonality

The Company''s business is seasonal, with its highest sales occurring in the months of September, October, November, December and January of each year.  For the past five fiscal years, approximately 52% of the Company''s net sales have occurred during the period from September through January.  Weather, however, continues to be an important contributing factor to the sale of clothing in the fall, winter and spring seasons.  Generally, the Company''s sales are higher if the weather is cold during the fall and warm during the early spring.  See "

* Forward Looking Statement.  See



Page 8 of 72





Operations

Each store has a manager and one or more assistant managers, as well as department managers.  The Company also employs regional and district managers to supervise overall store operating and merchandising policies.  Major merchandising decisions are made, overall policies are set, and accounting and general financial functions for the Company''s stores are conducted, at corporate headquarters.  In addition, other operations such as real estate, store operations, loss prevention, merchandise presentation, customer service, and human resources, are managed on a Company-wide basis.

Merchandise purchased by the Company is either shipped directly from manufacturers to store locations or distributed through the Company''s warehousing and distribution facilities.  See "

At July 31, 2004, the Company had approximately 24,000 employees, including a large number of part-time and seasonal employees which varies throughout the year.  Of the Company''s employees, only those employed at two of its stores are members of collective bargaining units.  The Company cannot predict whether any future attempts to unionize its employees will be successful.  The Company believes that its relationship with its employees has been and remains satisfactory.

Competition

General.  The retail business is highly competitive. Competitors include other department stores as well as individual, regional, and national "off-price" retailers and discount store chains.  At various times throughout the year, traditional full-price department store chains and specialty shops offer brand name merchandise at substantial markdowns, which can result in prices approximating those offered by the Company at its Burlington Coat Factory department stores.  Some of the Company''s competitors

Page 9 of 72

are considerably larger than the Company and have substantially greater financial and other resources.

Resale Price Maintenance.  Since it is the general policy of the Company to sell at lower than the traditional full retail price, its business may be adversely affected by manufacturers who attempt to maintain the resale price of their merchandise by refusing to sell or grant advertising allowances to purchasers who do not adhere to their suggested retail prices.  Federal legislation and regulations have been proposed from time to time which, if enacted, would be helpful to manufacturers attempting to establish minimum prices or withhold allowances.  In addition, the rules against resale price maintenance have been subject to challenge in the courts from time to time.

The Company has, on several occasions in the past, brought lawsuits against certain manufacturers and department store chains and complained to the Federal Trade Commission seeking more vigorous enforcement of existing Federal laws, as well as testified before Congress in connection with proposed legislation concerning the Federal antitrust laws.

Available Information

The Company''s website is www.coat.com. The Company makes available on this website, free of charge, the Company''s annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and any amendments to those filings, as soon as practical after such reports are filed with the Securities and Exchange Commission. The Company also makes available on this website its Code of Business Conduct and Ethics (which includes the Company''s Code of Ethics for the Chief Executive Officer and Senior Financial Officers), its Corporate Governance Guidelines, and its Audit Committee Charter.  Information contained on this website is not part of this report.  Printed copies of information referred to in this paragraph is also available by writing to the Company at: Corporate Secretary, Burlington Coat Factory Warehouse Corporation, 1830 Rt. 130, Burlington, NJ  08016.

Item 2.	Properties

The Company owns the land and/or building for forty of its stores. Generally, however, the Company''s policy has been to lease its stores.  Store leases generally provide for fixed monthly rental payments, plus the payment, in most cases, of real estate taxes and other charges with escalation clauses.  In many locations, the Company''s store leases contain formulas providing for the payment of additional rent based on sales.

Page 10 of 72

The following table shows the years in which store leases existing at July 31, 2004 expire:

|Fiscal YearsEnding May 31 | Number of LeasesExpiring | Expiring withRenewal Options
|------------------------- | ------------------------ | ----------------------------
|2005-2006                 | 16                       | 47                          
|2007-2008                 | 10                       | 68                          
|2009-2010                 | 7                        | 73                          
|2011-2012                 | 3                        | 31                          
|2013-2014                 | 4                        | 26                          
|Thereafter                | 18                       | 17                          
|Total                     | 58                       | 262                         



The Company owns five buildings in Burlington, New Jersey.  Of these buildings, two are used by the Company as retail space.  In addition, the Company owns approximately 97 acres of land in the Townships of Burlington and Florence, New Jersey on which the Company has constructed its office and warehouse/distribution facility. The Company leases a warehouse facility of approximately 300,000 square feet in Bristol, Pennsylvania.  The Company leases approximately 20,000 square feet of office space in New York City. The Company owns approximately forty-six acres of land in Edgewater Park, New Jersey on which the Company has constructed a new facility of approximately 650,000 square feet.  This new facility expands the Company''s warehousing and distribution capabilities.  The new facility became operational in August of 2003.

Item 3.	Legal Proceedings

In the past, the Company has initiated several lawsuits in its effort to stop what it believes to be unlawful practices on the part of certain manufacturers and large retailers to control the prices at which certain items of merchandise may be sold at the Company''s stores.

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

The Company did not submit any matter to a vote of its security holders during the fourth quarter of fiscal 2004.



Page 11 of 72

PART II

|Item 5. | Market for Registrant''s Common Equity and Related Stockholder Matters
|------- | ----------------------------------------------------------------------

The Company''s Common Stock is traded on the New York Stock Exchange and its trading symbol is "BCF."

The following table provides the high and low closing prices on the New York Stock Exchange for each fiscal quarter for the period from June 2, 2002 to May 29, 2004 and for the two months ended July 31, 2004.

|Period                                 | Low Price | High Price
|-------------------------------------- | --------- | ----------
|June 2, 2002 to
August 31, 2002        | 17.3500   | 22.1700   
|September 1, 2002 to
November 30, 2002 | 16.5500   | 21.4800   
|December 1, 2002 to
March 1, 2003      | 15.5000   | 21.3500   
|March 2, 2003 to
May 31, 2003          | 15.7000   | 17.9000   
|June 1, 2003 to
August 30, 2003        | 17.2200   | 20.8700   
|August 31, 2003 to
November 29, 2003   | 18.7000   | 22.2600   
|November 30, 2003 to
February 28, 2004 | 18.5500   | 21.6800   
|March 1, 2004 to
May 29, 2004          | 17.5200   | 20.4800   
|May 30, 2004 to
July 31, 2004          | 17.5000   | 19.5800   
|                                       |           |           



At July 31, 2004, there were 228 record holders of the Company''s Common Stock.  The number of record holders does not reflect the number of beneficial owners of the Company''s Common Stock for whom shares are held by Cede & Co., certain brokerage firms and others.

Dividend Policy

The Board of Directors of the Company declared an annual cash dividend of four cents ($0.04) per share on August 5, 2004, payable on December 15, 2004, to stockholders of record on November 22, 2004.  The Company expects the paid dividend to be approximately $1.8 million.  A cash dividend of three cents ($0.03) per share for fiscal 2004 was declared on August 14, 2003, and was paid on December 8, 2003, to stockholders of record on November 14, 2003.  The paid dividend amounted to $1.3 million.  Maintenance of the cash dividend policy or any change thereto in the future will be at the discretion of the Company''s Board of Directors and will depend upon the financial condition, capital requirements and earnings of the Company as well as other factors which the Board of Directors may deem relevant. At present, the policy of the Board of Directors of the Company is to retain the majority of earnings to finance the growth and development of the Company''s business.



Page 12 of 72



Issuer Purchases of Equity Securities

The Company did not repurchase any shares of its stock during fiscal 2004.  As of May 29, 2004, the Company had not authorized the repurchase of any additional shares of stock.

The following table summarizes the Company''s common stock repurchase activity for the three months ended May 29, 2004 and the approximate value of shares of common stock that may yet be repurchased.

|Period                              | Total Number
of SharesPurchased | Average
Price PaidPer Share | Total Number of
Shares Purchased as
Part of PubliclyAnnounced Program | Maximum Value
of Shares that
May Yet be
Purchased Under
Publicly AnnouncedProgram
|----------------------------------- | ------------------------------- | --------------------------- | --------------------------------------------------------------------- | ---------------------------------------------------------------------------------
|                                    |                                 |                             |                                                                       |                                                                                  
|February 29, 2004
to March 27, 2004 | -0-                             | N/A                         | -0-                                                                   | $0                                                                               
|                                    |                                 |                             |                                                                       |                                                                                  
|March 28, 2004
to May 1, 2004       | -0-                             | N/A                         | -0-                                                                   | $0                                                                               
|                                    |                                 |                             |                                                                       |                                                                                  
|May 1, 2004
to May 29, 2004         | -0-                             | N/A                         | -0-                                                                   | $0                                                                               
|                                    |                                 |                             |                                                                       |                                                                                  
|Total                               | -0-                             | N/A                         | -0-                                                                   |                                                                                  





Item 6.	Selected Financial Data

The following tables set forth certain selected financial data, which has been adjusted to give effect to the Restatement as discussed in Note 3 to the consolidated financial statements:

|                                                                                                             |  | Twelve (1)
Months Ended6/3/00                    |  | Twelve
Months Ended6/2/01 |  | Twelve
Months Ended6/1/02 |  | Twelve 
Months Ended5/31/03 |  | Twelve Months Ended 5/29/04
|------------------------------------------------------------------------------------------------------------ |  | ------------------------------------------------ |  | ------------------------- |  | ------------------------- |  | --------------------------- |  | ---------------------------
|                                                                                                             |  | (In thousands of dollars, except per share data)
|Statement of Operations Data:                                                                               
|Revenues from
  Continuing
  Operations                                                                      |  | $2,139,878                                       |  | $2,356,577                |  | $2,553,757                |  | $2,692,109                  |  | $2,873,002                 
|                                                                                                             |  |                                                  |  |                           |  |                           |  |                             |  |                            
|Income from
  Continuing
  Operations Before
  Cumulative
  Effect of
  Accounting Change                    |  | 63,886                                           |  | 74,069                    |  | 71,395                    |  | 70,617                      |  | 71,902                     
|Discontinued
  Operations, Net
  of Tax (2)                                                                  |  | (1,224)                                          |  | (2,634)                   |  | (3,354)                   |  | (4,498)                     |  | (3,926)                    
|Net Income                                                                                                   |  | 61,306                                           |  | 71,436                    |  | 68,041                    |  | 66,119                      |  | 67,976                     
|Basic Income 
  Per Share from
  Continuing
  Operations Before
  Cumulative
  Effect of
  Accounting Change |  | 1.40                                             |  | 1.67                      |  | 1.61                      |  | 1.59                        |  | 1.61                       
|Basic Income 
  Per Share from
  Continuing
  Operations                                                     |  | 1.37                                             |  | 1.65                      |  | 1.61                      |  | 1.59                        |  | 1.61                       
|                                                                                                             |  |                                                  |  |                           |  |                           |  |                             |  |                            
|Dividends Per Share                                                                                          |  | 0.02                                             |  | 0.02                      |  | 0.02                      |  | 0.02                        |  | 0.03                       
|                                                                                                             |  |                                                  |  |                           |  |                           |  |                             |  |                            
|Balance Sheet Data:                                                                                          |  |                                                  |  |                           |  |                           |  |                             |  |                            
|Total Assets                                                                                                 |  | $1,065,515                                       |  | $1,079,802                |  | $1,292,562                |  | $1,337,049                  |  | $1,579,178                 
|Working Capital                                                                                              |  | 254,195                                          |  | 289,496                   |  | 230,258                   |  | 195,211                     |  | 330,007                    
|Long-Term Debt                                                                                               |  | 8,105                                            |  | 7,560                     |  | 22,245                    |  | 34,587                      |  | 133,538                    
|Stockholders'' Equity                                                                                        |  | $  572,922                                       |  | $  642,063                |  | $  710,467                |  | $  777,152                  |  | $  845,432                 



|    |                                                                                                                              
|--- | -----------------------------------------------------------------------------------------------------------------------------
|(1) | During fiscal 2000, the Company changed its method of accounting for layaway and lease department revenues and related costs.
|(2) | Discontinued operations include the after-tax operations of stores closed by the Company during the fiscal years listed.     



Page 13 of 72

|Item 7. | Management''s Discussion and Analysis of Financial Condition and Results of Operations
|------- | --------------------------------------------------------------------------------------

Burlington Coat Factory''s management intends for this discussion to provide the reader with information that will assist in understanding our financial statements, the changes in certain key items in those financial statements from year to year, and the primary factors that accounted for those changes, as well as how certain accounting principles affect our financial statements.  The following discussion contains forward-looking information and should be read in conjunction with the consolidated financial statements and notes thereto included elsewhere in this report. Our actual results could differ materially from the results contemplated by these forward-looking statements due to various factors, including those discussed under the section entitled "

Restatement

Subsequent to the Company''s issuance of its consolidated financial statements for the fiscal years ended May 29, 2004, May 31, 2003 and June 1, 2003, the Company''s management reviewed its application of generally accepted accounting principles for lease accounting.  Based on this review and discussions that the Company had with the Audit Committee of the Company''s Board of Directors, the Company concluded to restate its previously issued financial statements for each of the fiscal years ended May 29, 2004, May 31, 2003 and June 1, 2002, and for the first two quarters of fiscal 2005 related to its computation of depreciation/amortization, straight-line rent expense and the related deferred rent liability.  In addition, the Company identified other matters requiring the reclassification of certain items in the statements of operations and cash flows, as discussed in Note 3.  These adjustments, collectively, are referred to as the "Restatement".

Historically, when accounting for leases with renewal options, the Company recorded rent expense on a straight-line basis over the fixed initial term, with the term commencing when rental payments actually began, and computed depreciation/amortization on the related leasehold improvements and other long-lived assets located on these properties over their useful lives.  The Company  has restated the financial statements to  recognize rent expense on a straight-line basis over the expected lease term, including rent holidays and option periods where exercise of such option periods is  reasonably assured.  In addition, the commencement date of the period over which rental expense is recognized is the earlier of the date on which the Company becomes legally obligated for rental payments or the date on which the Company takes possession of the property.

In addition, the Company previously netted lease incentives received from the lessor for the reimbursement of costs of leasehold improvements against the incurred capital expenditures. The Company restated the financial statements to account for these lease incentives by recording them as deferred rent and amortizing them over the lease term.

As a result of the Restatement, Other Revenue decreased $5.3 million, $6.0 million and $6.6 million in fiscal 2004, fiscal 2003, and fiscal 2002, respectively.  Selling and Administrative Expenses decreased $2.4 million, $3.7 million and $2.5 million in fiscal years 2004, 2003 and 2002, respectively.  Depreciation expense increased by $2.3 million, $1.5 million and $1.4 million in fiscal 2004, 2003 and 2002 respectively.  Other income, Net increased $10.3 million, $6.0 million and $6.6 million in fiscal 2004, 2003 and fiscal 2002, respectively.  Total Costs and Expenses decreased $5.7 million, $8.2 million and $7.7 million in fiscal 2004, 2003 and 2002, respectively.  Income from continuing operations before provision for income tax increased $0.4 million, $2.2 million $1.1 million for the fiscal years 2004, 2003 and 2002, respectively.  Basic and diluted net earnings per share increased by $0.03 per share, $0.03 per share and $0.01 per share, respectively.  The cumulative effect of the Restatement related to fiscal years prior to fiscal 2002 is $13.2 million, which was recorded as an adjustment to Retained Earnings in the Company''s restated financial statements included in this filing.  As a result of the Restatement, net cash provided by continuing operations increased $2.1 million for the twelve month period ended May 29,2004 and $0.7 million for the twelve month period ended June 1, 2002.  Net cash provided by continuing operations remained relatively unchanged for the twelve month period ended May 31, 2003 as a result of the Restatement.  Net cash used in investing activities increased $2.0 million and $0.9 million for the twelve month period ended May 30, 2004 and May 31, 2003, respectively.  Net cash used in investing activities amounted to  $3.2 million for the year ended June 1, 2002.  The primary effects of the adjustments set forth in this paragraph take into account both continued and discontinued operations.  The Restatement did not have an effect on comparative sales or on the Company''s compliance with any covenant under the Company''s line of credit facility or other debt instrumentsManagement''s Discussion and Analysis of Financial Condition and Results of Operations has been revised for the effects of the Restatement.  See Note 3 to the consolidated financial statements.

Overview

Burlington Coat Factory sales were weak during the first two quarters of fiscal 2004 as a result of the general economic condition.  However, sales strengthened in the second half of the year as the economy improved. Comparative store sales decreased by 0.3% in fiscal 2004 as compared with the same twelve-month period a year ago.  Consolidated net sales for the 2004 fiscal year increased 6.6% over the twelve-month period a year ago. While improving economic conditions contributed to the improved performance during the latter half of the year, the increase in consolidated net sales for the year resulted primarily from the sales contributed by the new stores that opened in fiscal 2004.

The Company''s second quarter sales were weak as a result of the dramatically unseasonable warm weather throughout most of the country in October and November 2003.  Historically, sales in the months of September to January have accounted for 52% of the Company''s net sales for the year.  The warm weather that was experienced throughout most of the areas served by the Burlington Coat Factory directly resulted in lower than expected sales.

Page 14 of 72

Key Performance Measures

Management considers numerous factors in assessing the Company''s performance.  Key performance measures used by management include comparative store sales, inventory turnover, inventory levels, gross margin, net margin and liquidity.

Comparative store sales is a measure of the performance of a store during the current reporting period against the performance of the same store in the corresponding period of the previous year.  The Company experienced a slight decrease in comparative store sales of 0.3% in fiscal 2004 compared with fiscal 2003.  In the Company''s case, the slight decline in comparative store sales was experienced even though unit sales increased.  The Company experienced increased price competition from other retailers due to the availability of products from manufacturers at lower prices.

Inventory turnover is a measure that indicates how efficiently inventory is bought and sold.  It measures the length of time the Company owns its inventory.  This is significant because usually the longer the inventory is owned, the more likely markdowns may be required to sell the inventory.  Inventory turnover is calculated by dividing the retail sales before sales discounts by the average retail stock for the period being measured.  Inventory turnover improved slightly in fiscal 2004 with a 2.4 rate, compared with a 2.3 rate in fiscal 2003.

Inventory levels are monitored by management to assure that the stores are properly stocked to service customer needs while at the same time assuring that stores are not over-stocked which would necessitate increased markdowns to move slow-selling merchandise.  At the end of fiscal 2004, the inventory was $622.5 million versus $583.1 million at the end of fiscal 2003.  This increase in inventory is due to the increase in the number of stores operating in fiscal 2004 compared with fiscal 2003.  The inventory per store was $1.8 million in both fiscal 2004 and fiscal 2003.

Gross margin is a measure used by management to indicate whether the Company is selling merchandise at an appropriate gross profit. Gross margin is the difference between net sales and the cost of sales.  The Company experienced a slight increase in gross margin for fiscal 2004 to 37.7%, from 37.5% for fiscal 2003.

Net operating margin provides management with an indication of the operating profitability of the Company.  Net operating margin is the difference between revenues (net sales and other revenue) and the combination of the cost of sales and operating expenses (selling and administrative expenses and depreciation).  The Company''s net margin was $110.0 million in both fiscal 2003 and fiscal 2004.



Page 15 of 72

Liquidity measures the Company''s ability to generate cash.  Management measures liquidity through cash flow and working capital.  Cash flow is the measure of cash generated from operating, financing, and investing activities.  The Company experienced an increase in cash flow from operations resulting from an increase of cash from merchandise sales in fiscal 2004 compared with the prior fiscal year, and from an increase in trade accounts payable in fiscal 2004 compared with the prior year.  The increase in sales resulted from the contribution of sales from new stores and did not significantly improve the cash position of the Company.  The increase in trade accounts payable was due to longer dating of accounts, which was driven by terms negotiated with vendors, and has benefited the Company''s cash position by allowing the Company to hold and productively utilize the cash for a longer period.  In addition, the Company sold $100 million of senior notes in fiscal 2004, which bolstered cash flow from financing activities. The cash from the sale of notes increased the Company''s liquidity and further improved the current ratio.  The Company will use the proceeds from the sale of notes for general corporate purposes and store expansions.  Along with cash flow, working capital assists management in determining the Company''s ability to meet its cash requirements.  Working capital measures the Company''s current financial position.  Working capital is current assets, excluding assets from discontinued operations, minus current liabilities.  Working capital for fiscal 2004 was $330.0 million, compared with $195.2 million in fiscal 2003.  This increase in working capital resulted in part from the Company''s sale of $100 million of senior notes.

Critical Accounting Policies and Estimates

The Company''s consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America.  The preparation of these financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period.  On an on-going basis, management evaluates its estimates and judgments, including those related to revenue returns, bad debts, inventories, income taxes, financing operations, asset impairment, retirement benefits, risk participation agreements, vendor promotional allowances, reserves for closed store and contingencies and litigation.  Management bases its estimates and judgments on historical experience and on various other factors that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources.  Actual results may differ from these estimates under different assumptions or conditions.

The Company believes that the following represent its more critical estimates and assumptions used in the preparation of the consolidated financial statements:

Page 16 of 72

Inventory.  The Company''s inventory is valued at the lower of cost or market using the retail first-in, first-out ("FIFO") inventory method.  Under the retail inventory method, the valuation of inventory at cost and resulting gross margin are calculated by applying a calculated cost to retail ratio to the retail value of inventory.  The retail inventory method is an averaging method that has been widely used in the retail industry due to its practicality. Additionally, the use of the retail inventory method will result in valuing inventory at the lower of cost or market if markdowns are currently taken as a reduction of the retail value of inventory.  Inherent in the retail inventory method calculation are certain significant management judgments and estimates including, merchandise markon, markups, markdowns and shrinkage which significantly impact the ending inventory valuation at cost as well as the resulting gross margin. Management believes that the Company''s retail inventory method and application of FIFO provides an inventory valuation which approximates cost using a first-in, first-out assumption and results in carrying value at the lower of cost or market.  Estimates are used to charge inventory shrinkage for the first three fiscal quarters of the fiscal year.  An actual physical inventory is conducted at the end of the fiscal year to calculate actual shrinkage.  The Company also estimates its required markdown allowances.  If actual market conditions are less favorable than those projected by management, additional markdowns may be required.  While the Company makes estimates on the basis of the best information available to it at the time estimates are made, over accruals or under accruals may be uncovered as a result of the physical inventory requiring fourth quarter adjustments.

Insurance.  The Company has risk participation agreements with insurance carriers with respect to workers'' compensation and liability insurance.  Pursuant to these arrangements, the Company is responsible for paying individual claims up to designated dollar limits.  The amounts included in the Company''s costs related to these claims are estimated and can vary based on changes in assumptions or claims experience included in the associated insurance programs.  An increase in worker''s compensation claims by employees or liability claims will result in a corresponding increase in the Company''s costs related to these claims.

Reserves for Revenue Returns.  The Company records reserves for future revenue returns.  The reserves are based on current revenue volume and historical claim experience.  If claims experience differs from historical levels, revisions in the Company''s estimates may be required.

Page 17 of 72

Long-Lived Assets.  The Company tests for recoverability of long-lived assets whenever events or changes in circumstances indicate that its carrying amount may not be recoverable.  This includes performing an analysis of anticipated undiscounted future net cash flows of long-lived assets.  If the carrying value of the related assets exceeds the undiscounted cash flow, the Company reduces the carrying value to its fair value, which is generally calculated using discounted cash flows.  Various factors including future sales growth and profit margins are included in this analysis.  To the extent these future projections change, the conclusion regarding impairment may differ from the estimates.  Future adverse changes in market conditions or poor operating results of underlying assets could result in losses or an inability to recover the carrying value of the assets that may not be reflected in an asset''s current carrying value, thereby possibly requiring an impairment charge in the future.

Allowance for Doubtful Accounts.  The Company maintains allowances for bad checks and losses on credit card accounts.  This reserve is calculated based upon historical collection activities adjusted for current conditions.

Recent Accounting Pronouncements

In June 2001, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standard ("SFAS") No. 143, Accounting for Asset Retirement Obligations.  SFAS No. 143 addresses accounting standards for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs and is effective for fiscal years beginning after June 15, 2002. The Company adopted SFAS No. 143 on June 1, 2003.  The adoption did not have a material effect on the Company''s earnings or financial position.

In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based Compensation - Transition and Disclosure, an Amendment of FASB Statement No. 123.  SFAS No. 148 amends FASB No. 123, Accounting for Stock-Based Compensation and Accounting Principles Board ("APB") Opinion No. 28, Interim Financial Reporting.  It provides for alternative methods of transition for an entity which voluntarily changes to the fair value based method of accounting for stock-based employee compensation and amends the disclosure requirements of an entity''s accounting for stock-based compensation on both an annual and interim financial reporting basis.  Certain provisions of FASB No. 148 related to FASB No. 123 and APB No. 28 are effective for reports containing condensed financial statements for interim periods beginning after December 15, 2002.  All other provisions of the statement are effective for financial statements for fiscal years ending after December 15, 2002.  The Company has adopted the disclosure requirements of SFAS No. 148.

In April 2003, the FASB issued SFAS No. 149, Amendment of Statement 133 on Derivative Instruments and Hedging Activities. SFAS No. 149 amends and clarifies financial accounting and reporting for derivative instruments and hedging activities.  SFAS No. 149 is effective for contracts entered into or modified after June 30, 2003 and is effective for hedging relationships designated after June 30, 2003. The Company adopted this statement in the first quarter of fiscal 2004 with no material effect on its consolidated financial statements.



Page 18 of 72

In May 2003, the FASB issued SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity. SFAS No. 150 establishes standards for how an issuer classifies and measures financial instruments that are within the pronouncement''s scope as a liability because it embodies an obligation of the issuer. Provisions of this standard are consistent with the current definition of liabilities in FASB Concepts Statement No. 6, Elements of Financial Statements, while other provisions revise that definition to include certain obligations that a reporting entity can or must settle through issuance of its own equity shares. SFAS No. 150 is effective for financial instruments entered into or modified after May 31, 2003, and otherwise shall be effective at the beginning of the first interim period beginning after June 15, 2003. The Company adopted this statement in the second quarter of fiscal 2004.  The adoption of SFAS No. 150 had no material effect on its consolidated financial statements.

In November 2003, the FASB decided to defer certain provisions of SFAS No. 150 related to mandatorily redeemable financial instruments representing non-controlling interests in subsidiaries included in consolidated financialstatements.  Management will monitor the actions of the FASB and assess the impact, if any, that these actions may have on the Company''s financial statements.

In January of 2003, the FASB issued FASB Interpretation ("FIN") No. 46, Consolidation of Variable Interest Entities. FIN No. 46 requires the consolidation of entities that cannot finance their activities without the support of other parties and that lack certain characteristics of a controlling interest, such as the ability to make decisions about the entity''s activities via voting rights or similar rights. The entity that consolidates the variable interest entity is the primary beneficiary of the entity''s activities. In December 2003, the FASB revised FIN 46 ("FIN 46R"), which delayed the required implementation date for entities that do not have an interest in variable interest entities or potential variable interest entities for periods ending after March 15, 2004.  The Company adopted this interpretation for fiscal year ended May 29, 2004.  The adoption of FIN 46R did not have a material effect on the Company''s consolidated financial statements.

In November 2003, the Emerging Issues Task Force ("EITF") issued EITF Issue No. 03-10, Application of EITF No. 02-16, Accounting by a Customer (Including a Reseller) for Certain Consideration Received from a Vendor, by Resellers to Sales Incentives Offered to Consumers by Manufacturers.  This Issue addresses the financial statement classification of consideration received by a reseller from a vendor that is reimbursement by the vendor for honoring the vendor''s sales incentives offered directly to consumers.  Issue No. 03-10 requires that, upon certain criteria being met, consideration received by a reseller from a vendor that is reimbursement by the vendor for honoring the vendor''s sales incentives offered directly to the consumer be classified as revenue.  EITF Issue No. 03-10 is effective for fiscal periods beginning after November 25, 2003.  The Company adopted this statement in the third quarter of fiscal 2004.  The adoption of EITF Issue No. 03-10 had no material effect on the Company''s consolidated financial statements.



Page 19 of 72

In March 2004, the EITF issued a consensus on EITF Issue No. 03-01, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments.  In this consensus, the EITF required certain quantitative and qualitative disclosures related to debt and marketable equity securities classified as available-for-sale or held-to-maturity under SFAS No. 115 that are in an unrealized loss position at the balance sheet date but for which an other-than-temporary impairment has not been recognized.  In addition, the EITF developed a basic model in evaluating whether investments within the scope of EITF Issue No. 03-01 have other-than-temporary impairment.  The Company adopted the requirements of EITF Issue No. 03-01 during fiscal 2004.  The adoption of EITF Issue No. 03-01 did not have a material impact on the Company''s consolidated financial statements.

Results of Operations

The Company maintains its records on the basis of a 52-53 week fiscal year ending on the Saturday closest to May 31.  The following discussion compares the twelve months (52 weeks) ended May 29, 2004 with the twelve months (52 weeks) ended May 31, 2003 and the twelve months (52 weeks) ended May 31, 2003 with the twelve months (52 weeks) ended June 1, 2002.

Twelve Months Ended
May 29, 2004 and May 31, 2003

The following table sets forth certain items, relating to continuing operations, in the consolidated statements of operations as a percentage of net sales for the twelve months ended May 29, 2004 and May 31, 2003 (prior year information reclassified to conform to current year presentation).

|                                                                       | Percentage of Net Sales
|---------------------------------------------------------------------- | -----------------------
|                                                                       |                        
|                                                                       |                        
|Net Sales                                                              |                        
|Costs and Expenses:                                                    |                        
|Cost of Sales                                                          |                        
|Selling and Administrative Expenses                                    |                        
|Depreciation                                                           |                        
|Interest Expense                                                       |                        
|Other Income, Net                                                      |                        
|                                                                       |                        
|Other Revenue                                                          |                        
|Income from Continuing Operations Before 
  Provision for Income Taxes |                        
|Provision for Income Taxes                                             |                        
|Income from Continuing Operations                                      |                        

Page 20 of 72

Performance for the Twelve Months (52 weeks) Ended May 29, 2004 Compared With the Twelve Months (52 weeks) Ended May 31, 2003

Sales

Consolidated net sales increased $177.5 million (6.6%) for fiscal 2004 compared with the similar period of a year ago, due primarily to sales from the new stores.  Comparative stores sales decreased 0.3% for fiscal 2004.

Beginning in fiscal 2004, the Company changed its method of calculating comparative store sales in order to mitigate the effect of store grand openings and store expansions.  The Company now defines its comparative store sales as sales of those stores (net of sales discounts) that are beginning their four hundred and twenty-fifth day of operation (approximately 1 year and 2 months).  Existing stores whose square footage has been changed by more than 20% and relocated stores are classified as new stores for comparative store sales purposes.  This method is the method used in this section comparing the results of operations for the twelve months ended May 29, 2004 with the results of operations for the twelve months ended May 31, 2003.  Previously: (i) the Company defined comparative store sales as sales of those stores beginning their three hundred and sixty-fifth day of operation;  (ii)  comparative store sales did not include sales discounts; (iii)  comparative store sales included sales of all expanded stores;  (iv) relocated stores were treated as new stores for comparative store sales purposes.

Sales of linens and home furnishings (a subset of the home products segment) decreased to $274 million in fiscal 2004, compared with $283 million in fiscal 2003 and $283 million in fiscal 2002.  This decrease in the sales of linens and home furnishings can be attributed to strong competition among retailers of home products.  The expansion of stores by competitors combined with increased product lines being offered by our competitors, has challenged our Company to continue to find ways to prevent further erosion of our market share.  In order to counter this trend, the Company is increasing the linen and home furnishings product lines available in our stores, expanding the sections that are experiencing strong sales and improving merchandising methods for obtaining home products.

Twenty-four new and nine relocated Burlington Coat Factory department stores opened during fiscal 2004 contributed $165.5 million to this year''s net sales. Stores opened a year ago contributed $65.6 million to this year''s net sales from the beginning of fiscal 2004 to the anniversary of their opening date.



Page 21 of 72

The Cohoes stores contributed $38.9 million to consolidated sales for the twelve months ended May 29, 2004 compared with $38.4 million for the twelve months ended May 31, 2003. Cohoes comparative store sales increased 1.0% for the twelve month period.

Through June 2003, the Company operated seven stores under the name "Decelle."  During July 2003, these stores were closed.  The Company converted three of these stores to Burlington Coat Factory stores and intends to convert two stores to Cohoes Fashions stores.  Sales in fiscal 2004 for the Decelle stores were $3.2 million compared with $25.2 million for the twelve months ended May 31, 2003.

The MJM Designer Shoes stores contributed $29.4 million to this year''s sales compared with $19.4 million a year ago.  As of May 29, 2004, eleven MJM Designer Shoes stores were operating.

Other Revenue

Other revenue (primarily consisting of rental income from leased departments, sublease rental income, layaway and alteration service charges, and other miscellaneous revenue items) increased to $26.6 million for fiscal 2004 compared with $23.1 million for the similar period of a year ago. Rental income increased by approximately $2.9 million during fiscal 2004 as compared with fiscal 2003. Rental income increases were primarily related to sublease rental and license fee income from new stores and from two shopping centers controlled by the Company.

Cost of Sales

Cost of sales increased $105.2 million (6.3%) for the twelve months ended May 29, 2004 compared with the twelve months ended May 31, 2003.  The dollar increase in cost of sales was due to the increase in net sales during the current fiscal year compared with the prior year.  Cost of sales as a percentage of net sales decreased slightly from 62.5% in fiscal 2003 to 62.3% in fiscal 2004.  During fiscal 2004, initial margins remained relatively unchanged as compared with fiscal 2003.  The improvement in margins was related primarily to slight decreases in markdowns and inventory shrinkage as a percentage of sales for fiscal 2004 as compared with fiscal 2003.



Page 22 of 72



Selling and Administrative Expense

Selling and administrative expenses, including amortization of leasehold purchases, increased $61.0 million (7.2%) from the 2003 period to the 2004 period.  The increase in selling and administrative expenses was due primarily to the increased number of stores in operation during fiscal 2004 as compared with fiscal 2003 as well as a $5.0 million increase in the Company''s self funded insurance reserves.  As a percentage of net sales, selling and administrative expenses was 31.8% for the twelve months ended May 29, 2004 and 31.6% for the twelve months ended May 31, 2003. As a percentage of net sales, payroll related costs declined 0.1% for fiscal 2004 compared with fiscal 2003 as a result of the Company''s budgetary controls over payroll expenditures.  In addition, advertising expense declined 0.1% for the current fiscal year as compared with the similar period of a year ago.  During fiscal 2001, the Company established a $2.4 million reserve for the costs associated with the contractual lease payments and related ancillary costs associated to the relocation of several stores.  During fiscal 2003 and 2002, the Company paid $0.4 million and $1.0 million of these costs, respectively.  In addition, during fiscal 2002, $1.0 million of the reserve was relieved due to an early termination of the lease by the landlord.  During fiscal 2004 and fiscal 2003, the Company established reserves of $1.5 million and $0.4 million, respectively, for future lease obligations relating to stores closed during these periods of which $0.5 million was paid during fiscal 2004.

Depreciation Expense

Depreciation expense amounted to $84.5 million in the twelve months ended May 29, 2004 compared with $69.5 million in the twelve months ended May 31, 2003.  This increase of $15.0 million in the fiscal 2004 period compared with the comparative 2003 period is attributable primarily to capital additions relating to new store purchases, improvements, expansions and remodelings over the past two fiscal years.

Interest Expense

Interest expense increased $3.1 million for the twelve months ended May 29, 2004 compared with the similar period of a year ago. The increase in interest expense is primarily related to the $100.0 million of senior notes issued by the Company in September 2003 and to the Company''s capital lease obligations.

Other Income, Net

Other Income, Net (consisting of investment income, gains and losses from sale of assets and other miscellaneous items) increased to $10.3 million for fiscal 2004 compared with $6.0 million for the similar period of a year ago. Increases in investment income of approximately $0.6 million were offset by decreases of non-recurring items of $1.3 million.  Interest income increases were the result of higher levels of investable funds during fiscal 2004 compared with fiscal 2003.  In addition, $5.0 million in other nonrecurring income was recognized due to a reduction in reserve for disputed claims.

Income Tax

The provision for income taxes was $42.5 million for the twelve months ended May 29, 2004 and $42.9 million for the similar fiscal period a year ago. The effective tax rate for fiscal 2004 was 37.2% compared with 37.8% in the prior fiscal year. The decrease in the effective tax rate is primarily the result of prior year adjustments of state income taxes.



Page 23 of 72

Income from Continuing Operations

Income from continuing operations amounted to $71.9 million for the year ended May 29, 2004 compared with $70.6 million for the comparative period of a year ago.  Basic and diluted income per share from continuing operations was $1.61 per share and $1.61 per share, respectively, for fiscal 2004 compared with basic and diluted income per share from continuing operations of $1.59 per share for fiscal 2003.

Discontinued Operations

During the fiscal year ended May 29, 2004, the Company discontinued the operations of eight stores.  Net sales for these stores amounted to $9.7 million in fiscal 2004.  Gross margins amounted to $2.0 million for stores closed during fiscal 2004.  Net loss from discontinued operations amounted to $3.9 million during fiscal 2004.  During fiscal 2003, the Company closed eight stores.  These eight stores and the eight stores closed in fiscal 2004 had sales of $28.4 million during fiscal 2003.  Gross margins amounted to $9.8 million for stores closed during fiscal 2003.  Net loss from discontinued operations amounted to $4.5 million during fiscal 2003.  Loss per share from discontinued operations was $0.09 per share for fiscal 2004 and $0.10 per share for fiscal 2003.

Net Income

Net income increased $1.9 million to $68.0 million for the fiscal 2004 period from $66.1 million for the comparative 2003 period.  Basic net income per share was $1.52 per share for fiscal 2004 compared with $1.49 per share for the comparative 2003 period.  Diluted net income per share was $1.52 per share for fiscal 2004 as compared with $1.49 per share for fiscal 2003.

Page 24 of 72

Results of Operations

Twelve Months Ended
May 31, 2003 and June 1, 2002

The following table sets forth certain items, relating to continuing operations, in the consolidated statements of operations as a percentage of net sales for the twelve months ended May 31, 2003 and June 1, 2002 (prior year information reclassified to conform to current year presentation).

|                                                                       | Percentage of Net Sales
|---------------------------------------------------------------------- | -----------------------
|                                                                       |                        
|                                                                       |                        
|Net Sales                                                              |                        
|Costs and Expenses:                                                    |                        
|Cost of Sales                                                          |                        
|Selling and Administrative Expenses                                    |                        
|Depreciation                                                           |                        
|Interest Expense                                                       |                        
|Other Income, Net                                                      |                        
|                                                                       |                        
|Other Revenue                                                          |                        
|Income from Continuing Operations Before 
  Provision for Income Taxes |                        
|Provision for Income Taxes                                             |                        
|Income from Continuing Operations                                      |                        



Performance for the Twelve Months (52 weeks) Ended May 31, 2003 Compared With the Twelve Months (52 weeks) Ended June 1, 2002

Sales

Consolidated net sales increased $135.3 million (5.3%) for fiscal 2003 compared with the similar period of the prior year.  Comparative stores sales decreased 1.8% for the period.

Beginning in fiscal 2004, the Company changed its method of calculating comparative store sales in order to mitigate the effect of store grand openings and store expansions. Previously: (i) the Company defined comparative store sales as sales of those stores beginning their three hundred and sixty-fifth day of operation; (ii) comparative store sales did not include sales discounts; (iii) comparative store sales included sales of all expanded stores; and (iv) relocated stores were treated as new stores for comparative store sales purposes. This method is the method used in this section comparing the results of operations for the twelve months ended May 31, 2003 with the results of operations for the twelve months ended June 1, 2002.  Beginning in fiscal 2004, the Company defines its comparative store sales as sales of those stores (net of sales discounts) that are beginning their four hundred and twenty-fifth day of operation (approximately 1 year and 2 months).  Existing stores whose square footage has been changed by more than 20% and relocated stores are classified as new stores for comparative store sales purposes.

Eighteen new and three relocated Burlington Coat Factory department stores opened during fiscal 2003 contributed $117.0 million to sales. Stores opened during fiscal 2003 contributed $82.4 million to sales from the beginning of fiscal 2003 to the anniversary of their opening date.

The Cohoes stores contributed $38.4 million to consolidated net sales for the twelve months ended May 31, 2003 compared with $39.0 million for the twelve months ended June 1, 2002. Cohoes comparative store sales decreased 2.0% for the twelve month period.

Net Sales in fiscal 2003 for the Decelle stores were $25.2 million compared with $29.0 million for the twelve months ended June 1, 2002.  Decelle comparative store sales decreased 12.8% for the twelve months ended May 31, 2003 compared with the similar twelve month period of the prior year.

Page 25 of 72

The MJM Designer Shoes stores contributed $19.4 million to sales for fiscal 2003 compared with $7.9 million during the prior year.  As of May 31, 2003, four new MJM Designer Shoes stores were operating.  These stores contributed $6.0 million to fiscal 2003 sales.

Other Revenue

Other Revenue (consisting of rental income from leased departments, sub-lease rental income, layaway and alteration service charges, and other miscellaneous revenue items) increased to $23.1 million for fiscal 2003 compared with $20.0 million for fiscal 2002.  This increase of $3.1 million was primarily from additional alteration and layaway service charge income.  Rental income decreased by approximately $0.1 million from a year ago.

Cost of Sales

Cost of sales increased $84.7 million (5.4%) for the twelve months ended May 31, 2003 compared with the twelve months ended June 1, 2002.  The dollar increase in cost of sales was due to the increase in net sales during fiscal 2003 compared with the prior year.  Cost of sales as a percentage of net sales was 62.5% in fiscal 2003 and fiscal 2002.  During fiscal 2003, initial margins improved slightly as compared with fiscal 2002.  The improvement in initial margins was offset by increased markdowns and inventory shrinkage as a percentage of sales for fiscal 2003 as compared with fiscal 2002.

Selling and Administrative Expense

Selling and administrative expenses, including amortization of leasehold purchases, increased $42.9 million (5.4%) from the 2002 period to the 2003 period.  The increase in selling and administrative expenses was due primarily to the increased number of stores in operation during fiscal 2003 as compared with fiscal 2002.  As a percentage of net sales, selling and administrative expenses were 31.6% for the twelve months ended May 29, 2003 and the twelve months ended June 1, 2002. During fiscal 2001, the Company established a $2.4 million reserve for the costs associated with the contractual lease payments and related ancillary costs associated with the relocation of several stores.  During fiscal 2003 and 2002, the Company paid $0.4 million and $1.0 million of these costs, respectively.  In addition, during fiscal 2002, $1.0 million of the reserve was relieved due to an early termination of the lease by the landlord.  During fiscal 2003, the Company established a $0.4 million reserve for future lease obligations relating to a store closed during fiscal 2003.

Page 26 of 72



Depreciation Expense

Depreciation expense amounted to $69.5 million in the twelve months ended May 31, 2003 compared with $59.9 million in the twelve months ended June 1, 2002.  This increase of $9.6 million in the fiscal 2003 period compared with the comparative 2002 period is attributable primarily to capital additions relating to new store purchases, improvements, expansions and remodelings over the prior two fiscal years.

Interest Expense

Interest expense increased $1.8 million for the twelve months ended May 31, 2003 compared with the twelve months ended June 1, 2002. The increase in interest expense is due primarily to interest expense related to the Company''s capital leases. Interest expense related to capital lease obligations amounted to $2.1 million during fiscal 2003 as compared with $0.2 million during fiscal 2002.  In addition, interest relating to the Company''s borrowings under its lines of credit amounted to $0.2 million during fiscal 2003 compared with $0.3 million during fiscal 2002.

Other Income, Net

Other Income, Net (consisting of investment income, gains and losses from the sale of assets and other miscellaneous items) decreased to $6.0 million for fiscal 2003 compared with $6.6 million for fiscal 2002.  Decreases in investment income of $0.8 million were offset by increases in miscellaneous items of $0.2 million.

Income Tax

The provision for income taxes decreased to $42.9 million for the twelve months ended May 31, 2003 from $43.4 million for the twelve months ended June 1, 2002.  This decrease in the tax provision was due to lower earnings.  The effective tax rate for fiscal 2003 and fiscal 2004 was 37.8%. An increase in the Company''s effective state tax rate, net of federal tax benefit, of approximately 1.4% was offset by a one-time federal tax adjustment realized by the Company during the fiscal year ended May 29, 2004.

Page 27 of 72

Income from Continuing Operations

Income from continuing operations decreased $0.8 million to $70.6 million for fiscal 2003 compared with fiscal 2002. Basic income from Continuing Operations per share was $1.59 per share for fiscal 2003 compared with $1.61 per share during fiscal 2002.

Discontinued Operations

During fiscal 2003, the Company closed eight stores.  Net sales, gross margins and net loss on discontinued operations amounted to $28.4 million, $9.8 million and $4.5 million, respectively, for the twelve months ended May 31, 2003. Net sales, gross margins and net loss on discontinued operations from the stores closed in fiscal year 2003 amounted to $43.5 million, $14.5 million and $3.4 million, respectively, for the twelve months ended June 1, 2002.

Net Income

Net income decreased $1.9 million to $66.1 million for the fiscal 2003 period from $68.0 million for the comparative 2002 period.  Basic net income per share was $1.49 per share for fiscal 2003 compared with $1.53 per share for the comparative 2002 period.  Diluted net income per share was $1.49 per share for fiscal 2003 as compared with $1.53 per share for fiscal 2002.



Liquidity and Capital Resources

Overview

The Company was able to satisfy its cash requirements for current operations, expansions (such as new store openings), and other initiatives primarily from cash flows provided by operating activities, combined with the sale of senior notes, short-term borrowings and utilizing available lines of credit.

Operational Growth

During fiscal 2004, the Company opened twenty-one Burlington Coat Factory Warehouse department stores and three MJM Designer Shoes stores.  The Company closed two Burlington Coat Factory stores, two MJM Designer Shoes stores, one Luxury Linens store, one Baby Depot store and relocated nine Burlington Coat Factory to new locations within their trading

Page 28 of 72

areas.  Seven Decelle stores were closed during the current fiscal year.  Three of these locations were converted to Burlington Coat Factory Warehouse department stores.  Management expects two locations previously operated as Decelle stores to be converted to Cohoes stores during fiscal 2005. Expenditures incurred to acquire, set up and fixture new stores opened during fiscal 2004 were approximately $38.6 million. Expenditures for store relocations, store expansions and store refurbishings were approximately $72.7 million during fiscal 2004. During fiscal 2004, the Company acquired the leases of two stores for $0.2 million.  In addition, expenditures during fiscal 2004 for store locations to be opened during fiscal 2005 amounted to $6.6 million.  Expenditures incurred in the construction of the Company''s new distribution center in Edgewater Park, New Jersey amounted to $4.3 million.  Other capital expenditures, consisting primarily of computer system enhancements amounted to $8.3 million for fiscal 2004.  For fiscal 2005, the Company estimates that it will spend approximately $118.1 million for capital expenditures (i.e., building acquisitions, fixtures, equipment and leasehold improvements) in connection with the opening of approximately twenty-seven new stores (including store relocations), remodeling and expansion of existing

The Company monitors the availability of desirable locations for its stores from such sources as dispositions by other retail chains and bankruptcy auctions.  The Company may seek to acquire a number of such locations in one or more transactions.  Additionally, the Company may consider strategic acquisitions.  If the Company undertakes such transactions, the Company may seek additional financing to fund acquisition and carry charges (i.e., the cost of rental, maintenance, tax and other obligations associated with such properties from the time of commitment to acquire to the time that such locations can be readied for opening as Company stores) related to these stores.*  There can be no assurances, however, that any additional locations will become available from other retailers or that, if available, the Company will undertake to bid or be successful in bidding for such locations. Furthermore, to the extent that the Company decides to purchase additional store locations, it may be necessary to finance such acquisitions with additional long-term borrowings.*

Stock Repurchases

From time to time, the Company repurchases shares of its stock. These purchases are reflected as treasury stock in the equity section of the balance sheet.  During fiscal 2004, the Company did not repurchase any shares of its stock.  During fiscal 2004, the Company reissued 46,402 shares of treasury stock as part of its required contribution to the Company''s 401(k) and profit sharing plans.  As of May 29, 2004 the Company had not authorized the repurchase of additional shares of stock.

Working Capital

Working capital increased to $330.0 million at May 29, 2004 from $195.2 million at May 31, 2003.  At June 1, 2002, working capital was $236.3 million.  The increase is primarily related to the proceeds received from the Company''s sale of $100.0 million of senior notes during fiscal 2004.

Net Cash from Operating Activities

Net cash provided by continuing operations activities of $28.6 million for fiscal 2004 decreased by $48.1 million from $76.7 million in net cash provided by operating activities for fiscal 2003.  This decrease in net cash from operations was due primarily to an increase in the Company''s short term investment position, offset in part by an increase in the Company''s accounts payable position, as of May 29, 2004 compared with May 31, 2003.

*Forward Looking Statement.  See

Page 29 of 72

Dividends

On August 5, 2004, the Board of Directors of the Company declared a cash dividend in the amount of four cents (0.04) per share payable on December 15, 2004 to stockholders of record on November 22, 2004.  The Company expects the paid dividend to be approximately $1.8 million.  On August 14, 2003, the Board

Long-Term Borrowings and Capital Lease Obligations

The Company''s long-term borrowings at May 29, 2004 consisted of $100 million of Senior Notes issued to institutional investors in a private placement, an industrial development refunding bond of $6.4 million issued by the New Jersey Economic Development Authority (the "Refunding Bonds"), a $1.5 million loan from the Burlington County Board of Chosen Freeholders and capital lease obligations of $26.7 million.

Refunding Bonds.  The Refunding Bonds consist of term bonds. The term bonds consist of two portions, $1.4 million maturing on September 1, 2005 and $5.0 million maturing on September 1, 2010.  The term bonds bear interest at the rates of 5.6% for the portion maturing on September 1, 2005 and 6.125% per annum for the portion maturing on September 1, 2010.  The average interest rate and average scheduled maturity of the Refunding Bonds are 6.0% and 3.6 years, respectively.  During fiscal 2004, the Company expended approximately $0.6 million for the repayment of the Refunding Bonds. Payment of the principal and interest are guaranteed under an irrevocable letter of credit in the amount of $6.6 million.

Loan from Burlington County Board of Freeholders.  On December 5, 2001, the Company borrowed $2.0 million from the Burlington County Board of Chosen Freeholders.  The proceeds were used for part of the acquisition and development costs of a new warehouse facility in Edgewater Park, New Jersey.  The loan is interest-free and matures on January 1, 2012.  The loan is to be repaid in monthly installments of $16,667, which began on February 1, 2002.

Senior Notes.  On August 15, 2003, the Company and its wholly-owned subsidiary, Burlington Coat Factory Warehouse of New Jersey, Inc., entered into a Note Purchase Agreement with a group of institutional investors for the sale of an aggregate of $100 million of Senior Notes.  The Notes were issued on September 30, 2003 in two tranches.  The Series A Notes aggregated $36 million at an interest rate of 4.06% due in various amounts from September 30, 2006 to September 30, 2010. The Series B Notes aggregated $64 million at an interest rate of 4.67% due in various amounts from September 30, 2007 to September 30, 2013. The Company intends to use the proceeds from the sale of the Notes for general corporate purposes and the build-out of additional stores, including associated real estate acquisitions.

Capital Lease Obligations. The Company has capital lease obligations relating to two of its stores.  The lease terms for these locations extend over twenty-three years and twenty-one years.  The capital lease obligations equal the present value of the minimum lease payments under the leases and amounted to $27.1 million.  During fiscal 2004, $0.1 million of lease payments were applied against the capital lease obligations and $2.3 million were applied to interest expense.

Page 30 of 72

Lines of Credit

As of May 29, 2004 and May 31, 2003, the Company had in place a committed four year revolving line of credit agreement in the amount of $100.0 million. The term of the committed revolving line of credit automatically renews for an additional year on its anniversary unless the lender gives notice of its intention to not renew in which case the revolving line of credit will continue until the remaining three year term expires. Short term borrowings against the Company''s lines of credit bear interest at or below the lending bank''s prime rate (4.00% at May 29, 2004).  The Company had letter of credit commitments outstanding against the committed line of credit related to the purchase of inventory of $33.1 million at the end of fiscal 2004 and $26.4 million at the end of fiscal 2003. At May 29, 2004, the Company had no borrowing under these lines of credit.  Maximum borrowing amounted to $62.9 million during the first quarter of fiscal 2004 and $74.9 million during the second quarter of fiscal 2004.  For the comparative periods of a year ago, the maximum borrowings were $43.5 million and $74.8 million, respectively.  The average borrowing under these credit lines during the first quarter of fiscal 2004 was $33.3 million, at an average interest rate of 1.6%. During the second quarter of fiscal 2004, the average borrowing under the lines of credit was $53.7 million at an average interest rate of 1.6%.  Average borrowing during the first quarter of fiscal 2003 was $19.3 million at an average interest rate of 2.3%.  During the second quarter of fiscal 2003, average borrowing was $47.3 million at an average interest rate of 2.3%.  During the third and fourth quarters of fiscal 2004 and 2003, there were no borrowings under these lines of credit.  Borrowings under the Company''s lines of credit were necessary during the current year''s first six months primarily because of the purchase of inventory during the period and capital expenditure requirements.

Letters of Credit

The Company also had letter of credit agreements with a bank in the amount of $2.4 million and $3.5 million guaranteeing performance under various leases, insurance contracts and utility agreements at the end of fiscal 2004 and fiscal 2003, respectively.

Liquidity and Capital Resources Summary

The Company believes that its current capital expenditures and operating requirements can be satisfied from internally generated funds, from the proceeds of the sale of the $100 million of senior notes, from short term borrowings under its revolving credit and term loan agreement as well as uncommitted lines of credit.* Furthermore, to the extent that the Company decides to purchase additional store locations, or to undertake unusual transactions such as an acquisition, it may be necessary to finance such transactions with additional long term borrowings.*

Contractual Obligations

The following table sets forth certain information regarding the Company''s contractual obligations as of May 29, 2004 (in millions):

|                              |          | Payments Due During Fiscal Years
|----------------------------- | -------- | --------------------------------
|ContractualObligations        | Total    | 2005                            
|                              |          |                                 
|Long-Term
  Debt              | $  107.9 | $  0.9                          
|Interest                      | 27.7     | 4.8                             
|Capital Lease
  Obligations   | 61.6     | 2.4                             
|Operating
  Leases            | 585.9    | 114.6                           
|Purchase
  Obligations        | 395.1    | 391.3                           
|Other Long-Term
  Liabilities | -        | -                               
|                              |          |                                 
|Total                         | $1,150.5 | $509.2                          
|                              |          |                                 





*Forward Looking Statement.  See



Page 31 of 72

Purchase obligations are agreements to purchase goods or services that are enforceable and legally binding on the Company and that specify all significant terms, including: fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transaction.  The expected timing for payment of the contractual obligations discussed above is estimated based on current information. Timing of payments and actual amounts paid may be different depending on the timing of receipt of goods or services or changes to agreed-upon amounts for some obligations.

Other than operating leases entered into during the normal course of business, the Company has not entered into any off-balance sheet arrangements.

Inflation

The Company does not believe that its operating results have been materially affected by inflation during the past year. In the first three quarters of fiscal 2004, certain basic or commodity-type merchandise items experienced deflation in their cost and their corresponding retail price.  The cost of merchandise has generally stabilized in the fourth quarter. The Company does not believe the deflationary trend experienced in the first three quarters had a significant impact on its sales volume. Historically, the Company has been able to increase its selling prices as the costs of merchandising and related operating expenses have increased, and therefore, inflation has not had a significant effect on operations.*

|Item 7A. | Quantitative and Qualitative Disclosures About Market Risks
|-------- | -----------------------------------------------------------

The Company does not have any derivative financial instruments.  The Company''s primary market risk exposure with regard to financial instruments is to changes in interest rates.  Pursuant to the terms of certain revolving credit arrangements, changes in the lenders'' prime rate, LIBOR or other stated interest rates could affect the rates at which the Company could borrow funds thereunder.  At May 29, 2004, the Company had no outstanding borrowings against the credit facilities.  The table below summarizes the fair value and contract terms of the Company''s fixed rate debt and capital lease obligations at May 29, 2004:



*Forward Looking Statement. See

Page 32 of 72

Scheduled Maturity Date of Long-Term Debt and Capital Lease Obligations (Including Current Portion) at May 29, 2004 (in thousands):

|                           | Fixed Rate
Debt and 
Capital Lease
Obligations |  | Average
Interest
Rate
|-------------------------- | ---------------------------------------------- |  | ---------------------
|2005                       | $  1,047                                       |  | 5.0%                 
|2006                       | 1,190                                          |  | 5.3%                 
|2007                       | 8,488                                          |  | 4.3%                 
|2008                       | 17,740                                         |  | 4.5%                 
|2009                       | 17,861                                         |  | 4.5%                 
|Thereafter                 | 88,259                                         |  | 5.7%                 
|Total                      | $134,585                                       |  |                      
|                           |                                                |  |                      
|Fair Value at May 29, 2004 | $132,745                                       |  |                      





Item 8.	Financial Statements and Supplementary Data

See

|Item 9. | Changes in and Disagreements with Accountants on 
Accounting and Financial Disclosure
|------- | -------------------------------------------------------------------------------------

None.



Item 9A.	Controls and Procedures.

The Company's principal executive officer, Monroe G. Milstein, and the Company's principal financial officer, Robert LaPenta, have reviewed and evaluated the effectiveness of the Company's disclosure controls and procedures as of May 29, 2004.  Based on their review, these officers have concluded that such disclosure controls and procedures were functioning effectively to provide reasonable assurance that the information required for the preparation of this annual report on Form 10-K was recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms.  A controls system, no matter how well designed and operated, cannot provide absolute assurance that all control issues and instances of fraud, if any, within a company have been detected.  
In concluding that the Company's disclosure controls and procedures were effective as of May 29, 2004, management considered, among other things, the circumstances that resulted in the restatement of its previously issued financial statements as more fully described in Note 3, "Restatement of Financial Statements," to the consolidated financial statements included within this Form 10-K/A.  The Company's management also considered the materiality of the restatement adjustments on its consolidated balance sheet, statement of operations, and statement of stockholders' equity included in this Form 10-K/A and that these non-cash adjustments had no effect on historical or future cash flows or timing of payments under pertinent leases.

In connection with the Restatement and the filing of this Form 10-K/A, the Company's management, with the participation of the Company's principal executive officer and principal financial officer, re-evaluated the effectiveness of the Company's disclosure controls and procedures as of the end of the period covered by this report.  Based on such evaluation, the Company's principal executive officer and principal financial officer concluded that, as of the end of such period, the Company's disclosure controls and procedures as of the end of the period covered by this report were functioning effectively. 
In concluding that the Company's disclosure controls and procedures were effective as of May 29, 2004, management considered, among other things, the circumstances that resulted in the restatement of its previously issued financial statements as more fully described in Note 3, "Restatement of Financial Statements," to the condensed consolidated financial statements included within this Form 10-K/A.  The Company's management also considered the materiality of the restatement adjustments on its consolidated balance sheet, statement of operations and statement of stockholders' equity included in this Form 10-K/A, and that these non-cash adjustments had no effect on historical or future cash flows or timing of payments under pertinent leases.  Finally, the Company's management considered that restatements of financial statements in prior filings made with the SEC may be an indicator of the existence of weaknesses in the design or operation of internal control over financial reporting.



PART III

|Item 10. | Directors and Executive Officers of the Registrant
|-------- | --------------------------------------------------



Item 11.	Executive Compensation

|Item 12. | Security Ownership of Certain Beneficial Owners 
and Management
|-------- | ---------------------------------------------------------------



Item 13.	Certain Relationships and Related Transactions



Item 14.	Principal Accountant Fees and Services



In accordance with General Instruction G(3) of the General Instructions to Form 10-K, the information called for by Items 10, 11, 12, 13 and 14 is omitted from this Report and is incorporated by reference to the definitive Proxy Statement to be filed by the Company pursuant to Regulation l4A of the General Rules and Regulations under the Securities Exchange Act of 1934, which the Company will file not later than 120 days after May 29, 2004.



Page 33 of 72

PART IV

|Item 15. | Exhibits, Financial Statement Schedules, and Reports
on Form 8-K
|-------- | ----------------------------------------------------------------



|(a) | The following documents are filed as part of this Report.
|--- | ---------------------------------------------------------

|   |                                                                                                                                                                                                                 | Page
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ----
|1. | Financial Statements                                                                                                                                                                                            |     
|   |                                                                                                                                                                                                                 |     
|   | Index to Consolidated Financial Statements                                                                                                                                                                      | 39  
|   |                                                                                                                                                                                                                 |     
|   | Report of Independent Registered Public
  Accounting Firm                                                                                                                                                       | 40  
|   |                                                                                                                                                                                                                 |     
|   | Consolidated Balance Sheets
  May 29, 2004 and May 31, 2003(As restated)                                                                                                                                        | 41  
|   |                                                                                                                                                                                                                 |     
|   | Consolidated Statements of Operations
  for the Years Ended May 29, 2004, 
  May 31, 2003 and June 1, 2002(As restated)                                                                                         | 42  
|   |                                                                                                                                                                                                                
|   |                                                                                                                                                                                                                
|   |                                                                                                                                                                                                                
|   |                                                                                                                                                                                                                 |     
|   | Consolidated Statements of Stockholders''
  Equity for the Years Ended June 1, 2002, 
  May 31, 2003 and May 29, 2004(As restated)                                                                              | 43  
|   |                                                                                                                                                                                                                
|   |                                                                                                                                                                                                                
|   |                                                                                                                                                                                                                
|   |                                                                                                                                                                                                                 |     
|   | Consolidated Statements of Cash
  Flows for the Years Ended
  May 29, 2004, May 31, 2003 and 
  June 1, 2002(As restated)                                                                                       | 44  
|   |                                                                                                                                                                                                                
|   |                                                                                                                                                                                                                
|   |                                                                                                                                                                                                                
|   |                                                                                                                                                                                                                 |     
|   | Notes to Consolidated Financial Statements                                                                                                                                                                      | 45  
|   |                                                                                                                                                                                                                 |     
|2. | Financial Statement Schedules                                                                                                                                                                                   |     
|   |                                                                                                                                                                                                                 |     
|   | Schedule II - Valuation and Qualifying Accounts                                                                                                                                                                 | 68  
|   |                                                                                                                                                                                                                 |     
|   | Schedules I, III, IV and V are omitted 
  because they are not applicable or 
  not required or because the required
  information is included in the 
  consolidated financial statements 
  or notes thereto. |     
|   |                                                                                                                                                                                                                



Page 34 of 72



|3.   | Exhibits                                                                                                                                                              |   
|---- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------- | --
|     |                                                                                                                                                                       |   
|3.1  | Articles of Incorporation, as amended                                                                                                                                 | 1/
|     |                                                                                                                                                                       |   
|3.2  | By-laws                                                                                                                                                               | 1/
|     |                                                                                                                                                                       |   
|10.1 | Cohoes Fashions, Inc. Employees'' 401(k)
  Savings Plan (as amended and restated
  effective January 1, 2001)                                                         | 2/
|     |                                                                                                                                                                       |   
|10.2 | 1993 Stock Incentive Plan*                                                                                                                                            | 1/
|     |                                                                                                                                                                       |   
|10.3 | 1998 Stock Incentive Plan*                                                                                                                                            | 1/
|     |                                                                                                                                                                       |   
|10.4 | 2002 Stock Incentive Plan*                                                                                                                                            | 3/
|     |                                                                                                                                                                       |   
|10.5 | Amended and Restated Revolving Credit Agreement 
  dated as of February 1, 2003 between the 
  Company and National City Bank                                         | 4/
|     |                                                                                                                                                                       |   
|10.6 | Burlington Coat Factory Warehouse Corporation
  401(k) Profit-Sharing Plan (as amended and
  restated effective January 1, 2001)                                      | 2/
|     |                                                                                                                                                                      
|     |                                                                                                                                                                       |   
|10.7 | Loan Agreement dated as of August 1, 1995 by
  and between New Jersey Economic Development 
  Authority and Burlington Coat Factory Ware-
  house of New Jersey, Inc. | 2/
|     |                                                                                                                                                                      
|     |                                                                                                                                                                      
|     |                                                                                                                                                                       |   
|10.8 | Indenture of Trust dated as of August 1, 1995
  by and between New Jersey Economic
  Development Authority and Shawmut Bank 
  Connecticut, National Association      | 2/
|     |                                                                                                                                                                      
|     |                                                                                                                                                                      



|(1) | Incorporated by reference to Exhibits filed with the Company''s Annual Report on Form 10-K for the year ended May 31, 2003. File No. 1-8739.       
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | Incorporated by reference to Exhibits filed with the Company''s Annual Report on Form 10-K for the year ended June 2, 2001. File No. 1-8739.       
|(3) | Incorporated by reference to Exhibits filed with the Company''s Annual Report on Form 10-K for the year ended June 1, 2002. File No. 1-8739.       
|(4) | Incorporated by reference to Exhibits filed with the Company''s Quarterly Report on Form 10-Q for the quarter ended March 1, 2003. File No. 1-8739.
|*   | Executive Compensation Plan.                                                                                                                       



Page 35 of 72

|10.9  | Letter of Credit Reimbursement Agreement dated
  as of July 15, 2002 between Burlington Coat
  Factory Warehouse of New Jersey, Inc. and
  National City Bank                                            | 2/            
|----- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | --------------
|      |                                                                                                                                                                                                          |               
|10.10 | Burlington Coat Factory Warehouse Corporation
  Deferred Compensation Plan effective 
  May 1, 2000*                                                                                                     | 4/            
|      |                                                                                                                                                                                                          |               
|10.11 | Note Purchase Agreement dated as of August 15,
  2003 among Burlington Coat Factory Warehouse
  Corporation, Burlington Coat Factory Warehouse
  of New Jersey, Inc. and the purchasers named
  therein. | 5/            
|      |                                                                                                                                                                                                          |               
|10.12 | First Amendment to Amended and Restated Revolving
  Credit Agreement dated as of August 15, 2003
  between the Company and National City Bank                                                            | 1/            
|      |                                                                                                                                                                                                          |               
|21    | Subsidiaries of Registrant                                                                                                                                                                               | 6/            
|      |                                                                                                                                                                                                          |               
|23    | Consent of Deloitte & Touche LLP, independent
  registered public accounting firm                                                                                                                        | Filed
Herewith
|      |                                                                                                                                                                                                          |               
|31.1  | Certification Pursuant to Section 302 of the
  Sarbanes-Oxley Act of 2002                                                                                                                                | Filed
Herewith
|      |                                                                                                                                                                                                          |               
|31.2  | Certification Pursuant to Section 302 of the
  Sarbanes-Oxley Act of 2002                                                                                                                                | Filed
Herewith
|      |                                                                                                                                                                                                          |               
|32.1  | Certification Pursuant to 18 U.S.C. Section 1350,
  as Adopted Pursuant to Section 906 of the
  Sarbanes-Oxley Act of 2002                                                                               | Filed
Herewith
|      |                                                                                                                                                                                                          |               
|32.2  | Certification Pursuant to 18 U.S.C. Section 1350,
  as Adopted Pursuant to Section 906 of the
  Sarbanes-Oxley Act of 2002                                                                               | Filed
Herewith
|      |                                                                                                                                                                                                          |               





|(1) | Incorporated by reference to Exhibits filed with the Company''s Annual Report on Form 10-K for the year ended May 31, 2003. File No. 1-8739.                   
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | Incorporated by reference to Exhibits filed with the Company''s Annual Report on Form 10-K for the year ended June 1, 2002. File No. 1-8739.                   
|(4) | Incorporated by reference to Exhibits filed with the Company''s Annual Report on Form 10-K for the year ended June 3, 2000. File No. 1-8739.                   
|(5) | Incorporated by reference to Exhibits filed with the Company''s Current Report on Form 8-K filed August 18, 2003. File No. 1-8739.                             
|(6) | Incorporated by reference to Exhibits filed with Amendment No. 2 to the Company''s Annual Report on Form 10-K for the year ended May 29, 2004. File No. 1-8739.
|*   | Executive Compensation Plan                                                                                                                                    





EXECUTIVE COMPENSATION PLANS AND ARRANGEMENTS

|Description                   |  | Location     
|----------------------------- |  | -------------
|1) 1993 Stock Incentive Plan  |  | Exhibit 10.2 
|2) 1998 Stock Incentive Plan  |  | Exhibit 10.3 
|3) 2002 Stock Incentive Plan  |  | Exhibit 10.4 
|4) Deferred Compensation Plan |  | Exhibit 10.10



|(b) | Reports on Form 8-K
|--- | -------------------

The Company filed two reports on Form 8-K during the period ended May 29, 2004.  The first was filed March 4, 2004 and reported under Item 12 that the Company issued a press release reporting its sales for the third fiscal quarter of 2004.  The second was filed on April 8, 2004 and reported under Item 12 that the Company issued a press release reporting its sales and net income for its third fiscal quarter of 2004.  The report on Form 8-K filed on March 4, 2004 did not contain any financial statements. The report on Form 8-K filed on April 8, 2004 contained Consolidated Statements of Income (Unaudited) for the nine and three months ended February 28, 2004 and March 1, 2003.

Page 36 of 72

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.

BURLINGTON COAT FACTORY WAREHOUSE CORPORATION
(Registrant)



|By:    | /s/ Monroe G. MilsteinMonroe G. Milstein, President
|------ | ---------------------------------------------------
|Dated: | April 12, 2005                                     



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

|Name                                        | Title                                                                                | Date          
|------------------------------------------- | ------------------------------------------------------------------------------------ | --------------
|/s/ Monroe G. Milstein
Monroe G. Milstein   | Chief Executive Officer
and President (Principal
Executive Officer);
Director        | April 12, 2005
|                                            |                                                                                      |               
|/s/ Robert L. LaPentaRobert L. LaPenta, Jr. | Vice President-Chief Accounting
Officer (Principal
Financial and Accounting
Officer) | April 12, 2005
|                                            |                                                                                      |               
|/s/ Roman FerberRoman Ferber                | Director                                                                             | April 12, 2005
|                                            |                                                                                      |               
|/s/ Harvey MorganHarvey Morgan              | Director                                                                             | April 12, 2005
|                                            |                                                                                      |               
|/s/ Andrew R. MilsteinAndrew R. Milstein    | Director                                                                             | April 12, 2005
|                                            |                                                                                      |               
|/s/ Stephen E. MilsteinStephen E. Milstein  | Director                                                                             | April 12, 2005
|                                            |                                                                                      |               
|/s/ Mark A. NesciMark A. Nesci              | Director                                                                             | April 12, 2005
|                                            |                                                                                      |               
|/s/ Irving DrillingsIrving Drillings        | Director                                                                             | April 12, 2005



Page 37 of 72













[THIS PAGE INTENTIONALLY LEFT BLANK]

















Page 38 of 72











BURLINGTON COAT FACTORY WAREHOUSE CORPORATION

AND SUBSIDIARIES

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

|                                                                                                                                                                                                             |  | Page No.
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | --------
|Report of Independent Registered Public
  Accounting Firm                                                                                                                                                    |  | 40      
|                                                                                                                                                                                                             |  |         
|Consolidated Balance Sheets
  May 29, 2004 and May 31, 2003(As restated)                                                                                                                                     |  | 41      
|                                                                                                                                                                                                             |  |         
|Consolidated Statements of Operations for the
  Years Ended May 29, 2004, May 31, 2003 and 
  June 1, 2002(As restated)                                                                                      |  | 42      
|                                                                                                                                                                                                             | 
|                                                                                                                                                                                                             | 
|                                                                                                                                                                                                             | 
|                                                                                                                                                                                                             |  |         
|Consolidated Statements of Stockholders''
  Equity for the Years Ended June 1, 2002, 
  May 31, 2003 and May 29, 2004(As restated)                                                                           |  | 43      
|                                                                                                                                                                                                             | 
|                                                                                                                                                                                                             | 
|                                                                                                                                                                                                             | 
|                                                                                                                                                                                                             |  |         
|Consolidated Statements of Cash Flows for the
  Years Ended  May 29, 2004, May 31, 2003 and 
  June 1, 2002 (As restated)                                                                                    |  | 44      
|                                                                                                                                                                                                             | 
|                                                                                                                                                                                                             | 
|                                                                                                                                                                                                             | 
|                                                                                                                                                                                                             |  |         
|Notes to Consolidated Financial Statements                                                                                                                                                                   |  | 45      
|                                                                                                                                                                                                             |  |         
|Financial Statement Schedules                                                                                                                                                                                |  |         
|                                                                                                                                                                                                             |  |         
|Schedule II - Valuation and Qualifying Accounts                                                                                                                                                              |  | 68      
|                                                                                                                                                                                                             |  |         
|Schedules I, III, IV and V are omitted 
  because they are not applicable or
  not required or because the required
  information is included in the
  consolidated financial statements or
  notes thereto. |  |         
|                                                                                                                                                                                                             | 

Page 39 of 72

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of
Burlington Coat Factory Warehouse Corporation
Burlington, New Jersey

We have audited the accompanying consolidated balance sheets of Burlington Coat Factory Warehouse Corporation and subsidiaries (the "Company") as of May 29, 2004 and May 31, 2003, and the related consolidated statements of operations, stockholders'' equity, and cash flows for each of the three years in the period ended May 29, 2004.  Our audits also included the financial statement schedule listed in the Index at Item 15(a)(2).  These financial statements and the financial statement schedule are the responsibility of the Company''s management.  Our responsibility is to express an opinion on the financial statements and the financial statement schedule based on our audits.

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

In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of the Company as of May 29, 2004 and May 31, 2003, and the results of its operations and its cash flows for each of the three years in the period ended May 29, 2004, in conformity with accounting principles generally accepted in the United States of America.  Also, in our opinion, such financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.

As discussed in Note 3, the accompanying consolidated financial statements have been restated.

/s/ DELOITTE & TOUCHE LLP
DELOITTE & TOUCHE LLP

Philadelphia, Pennsylvania
August 12, 2004 (April 11, 2005
as to the effects of the restatement discussed
in Note 3)



Page 40 of 72

BURLINGTON COAT FACTORY WAREHOUSE CORPORATION
AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(All amounts in thousands, except share data)

|                                                                                                                                                 | May 29,
   2004          |  | May 31,
   2003         
|------------------------------------------------------------------------------------------------------------------------------------------------ | ------------------------ |  | ------------------------
|                                                                                                                                                 | (As Restated,See Note 3) |  | (As Restated,See Note 3)
|ASSETS                                                                                                                                           |                          |  |                         
|                                                                                                                                                 |                          |  |                         
|Current Assets:                                                                                                                                  |                          |  |                         
|Cash and Cash Equivalents                                                                                                                        | $   29,817               |  | $   27,904              
|Restricted Cash and Cash Equivalents                                                                                                             | 9,304                    |  | 8,826                   
|Investments                                                                                                                                      | 168,474                  |  | 15,266                  
|Accounts Receivable (Net of Allowance for Doubtful
   Accounts of $5,108 in 2004 and $4,655 in 2003)                                             | 23,744                   |  | 16,927                  
|Merchandise Inventories                                                                                                                          | 622,538                  |  | 583,133                 
|Deferred Tax Asset                                                                                                                               | 19,660                   |  | 16,050                  
|Prepaid and Other Current Assets                                                                                                                 | 17,131                   |  | 15,378                  
|Assets from Discontinued Operations                                                                                                              | -                        |  | 4,737                   
|                                                                                                                                                 |                          |  |                         
|                                                                                                                                                 |                          |  |                         
|Total Current Assets                                                                                                                             | 890,668                  |  | 688,221                 
|                                                                                                                                                 |                          |  |                         
|Property and Equipment (Net of Accumulated
   Depreciation)                                                                                      | 624,894                  |  | 576,161                 
|Investments                                                                                                                                      | 23                       |  | 22                      
|Intangible Assets (Net of Accumulated Amortization
   of $12,137 in 2004 and $8,326 in 2003)                                                     | 48,825                   |  | 51,981                  
|Other Assets                                                                                                                                     | 1,190                    |  | 7,068                   
|Deferred Tax Assets                                                                                                                              | 13,578                   |  | 13,596                  
|                                                                                                                                                 |                          |  |                         
|                                                                                                                                                 |                          |  |                         
|Total Asset                                                                                                                                      | $1,579,178               |  | $1,337,049              
|                                                                                                                                                 |                          |  |                         
|                                                                                                                                                 |                          |  |                         
|LIABILITIES AND STOCKHOLDERS'' EQUITY                                                                                                            |                          |  |                         
|                                                                                                                                                 |                          |  |                         
|Current Liabilities:                                                                                                                             |                          |  |                         
|Accounts Payable                                                                                                                                 | $  364,335               |  | $  312,124              
|Income Taxes Payable                                                                                                                             | 20,829                   |  | 10,458                  
|Other Current Liabilities                                                                                                                        | 174,450                  |  | 164,773                 
|Current Maturities of Long Term Debt                                                                                                             | 1,047                    |  | 918                     
|                                                                                                                                                 |                          |  |                         
|Total Current Liabilities                                                                                                                        | 560,661                  |  | 488,273                 
|                                                                                                                                                 |                          |  |                         
|Long Term Debt                                                                                                                                   | 133,538                  |  | 34,587                  
|Other Liabilities                                                                                                                                | 39,547                   |  | 37,037                  
|                                                                                                                                                 |                          |  |                         
|Commitments and Contingencies                                                                                                                    |                          |  |                         
|                                                                                                                                                 |                          |  |                         
|Stockholders'' Equity:                                                                                                                           |                          |  |                         
|Preferred Stock, Par Value $1; Authorized
   5,000,000 shares, none issued and outstanding                                                       | -                        |  | -                       
|Common Stock, Par Value $1; Authorized
   100,000,000 shares; 49,808,217 issued at
   May 29, 2004; 49,765,797 shares issued 
   at May 31, 2003 | 49,809                   |  | 49,766                  
|Capital in Excess of Par Value                                                                                                                   | 23,016                   |  | 22,031                  
|Retained Earnings                                                                                                                                | 831,926                  |  | 765,284                 
|Accumulated Other Comprehensive Income                                                                                                           | 2                        |  | 1                       
|Note Receivable from Stock Options Exercised                                                                                                     | (63)                     |  | (83)                    
|Treasury Stock at Cost; 2004- 5,172,628 shares; 2003- 
   5,219,031 shares                                                                       | (59,258)                 |  | (59,847)                
|                                                                                                                                                 |                          |  |                         
|Total Stockholders'' Equity                                                                                                                      | 845,432                  |  | 777,152                 
|                                                                                                                                                 |                          |  |                         
|Total Liabilities and Stockholders'' Equity                                                                                                      | $1,579,178               |  | $1,337,049              



Page 41 of 72



BURLINGTON COAT FACTORY WAREHOUSE CORPORATION
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(All amounts in thousands, except share data)

|          |  | Year Ended (52 Weeks)   
|--------- |  | ------------------------
|          |  | May 29,2004             
|          |  | (As Restated,See Note 3)
|REVENUES: |  |                         



|Net Sales                                                                                                          |  | $2,846,438 | $2,668,970 | $2,533,708
|------------------------------------------------------------------------------------------------------------------ |  | ---------- | ---------- | ----------
|Other Revenue                                                                                                      |  | 26,564     | 23,139     | 20,049    
|                                                                                                                   |  |            |            |           
|                                                                                                                   |  | 2,873,002  | 2,692,109  | 2,553,757 
|COSTS AND EXPENSES:                                                                                                |  |            |            |           
|Cost of Sales (Exclusive of
   Depreciation and Amortization)                                                      |  | 1,773,495  | 1,668,326  | 1,583,634 
|Selling and Administrative Expenses                                                                                |  | 904,997    | 844,022    | 801,090   
|Depreciation                                                                                                       |  | 84,527     | 69,539     | 59,854    
|Interest Expense                                                                                                   |  | 5,866      | 2,784      | 965       
|Other Income, Net                                                                                                  |  | (10,314)   | (6,041)    | (6,595)   
|                                                                                                                   |  |            |            |           
|                                                                                                                   |  | 2,758,571  | 2,578,630  | 2,438,948 
|                                                                                                                   |  |            |            |           
|Income from Continuing Operations Before
   Provision for Income Tax                                               |  | 114,431    | 113,479    | 114,809   
|                                                                                                                   |  |            |            |           
|Provision for Income Tax                                                                                           |  | 42,529     | 42,862     | 43,414    
|                                                                                                                   |  |            |            |           
|Income from Continuing Operations                                                                                  |  | 71,902     | 70,617     | 71,395    
|Loss from Discontinued Operations (Net
   of Tax Benefit of $2,311 in 2004, $2,734 
   in 2003 and $2,035 in 2002) |  | (3,926)    | (4,498)    | (3,354)   
|                                                                                                                   |  |            |            |           
|Net Income                                                                                                         |  | $   67,976 | $   66,119 | $   68,041
|                                                                                                                   |  |            |            |           
|Net Unrealized Gain on Securities, 
   Net of Tax                                                                  |  | 1          | 3          | 1         
|                                                                                                                   |  |            |            |           
|Total Comprehensive Income                                                                                         |  | $   67,977 | $   66,122 | $  68,042 
|                                                                                                                   |  |            |            |           
|Basic and Diluted Earnings Per Share:
   Basic Income from Continuing Operations                                   |  | $     1.61 | $     1.59 | $     1.61
|Basic Loss from Discontinued
      Operations, Net of Tax                                                          |  | (0.09)     | (0.10)     | (0.08)    
|Basic Net Income                                                                                                   |  | $     1.52 | $     1.49 | $     1.53
|                                                                                                                   |  |            |            |           
|Diluted Income from Continuing Operations                                                                          |  | $     1.61 | $     1.59 | $     1.61
|Diluted Loss from Discontinued
      Operations, Net of Tax                                                        |  | (0.09)     | (0.10)     | (0.08)    
|                                                                                                                   |  |            |            |           
|Diluted Net Income                                                                                                 |  | $     1.52 | $     1.49 | $     1.53
|                                                                                                                   |  |            |            |           
|Basic Weighted Average Shares Outstanding                                                                          |  | 44,583,092 | 44,476,085 | 44,418,290
|Diluted Weighted Average Shares Outstanding                                                                        |  | 44,668,282 | 44,548,187 | 44,484,663
|Dividends Per Share                                                                                                |  | $      .03 | $      .02 | $      .02





Page 42 of 72

BURLINGTON COAT FACTORY WAREHOUSE CORPORATION
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS'' EQUITY
FISCAL YEAR ENDED JUNE 1, 2002, MAY 31, 2003 AND MAY 29, 2004
(All amounts in thousands)

|                                                                          | CommonStock | Capital
in
Excess
of ParValue | RetainedEarnings | Accumu-
lated
Other
Compre-
hensive
Income(Loss) | Note
Receivable
from
OptionsExercised | TreasuryStock | Total   
|------------------------------------------------------------------------- | ----------- | ----------------------------- | ---------------- | ------------------------------------------------ | ------------------------------------- | ------------- | --------
|Balance at June 2, 2001 (as previously reported)                          | $49,715     | $20,538                       | $646,113         | ($3)                                             | ($100)                                | ($60,992)     | $655,271
|Adjustment                                                                |             |                               | (13,208)         |                                                  |                                       |               | (13,208)
|Balance at June 2, 2001
(As Restated, See Note 3)                         | $49,715     | $20,538                       | $632,905         | ($3)                                             | ($100)                                | ($60,992)     | $642,063
|Comprehensive Income:                                                     |             |                               |                  |                                                  |                                       |               |         
|Net Income
(As Restated, See Note 3)                                      |             |                               | 68,041           |                                                  |                                       |               | 68,041  
|Net Unrealized Gain on
   Noncurrent Marketable
   Securities, Net of Tax |             |                               |                  | 1                                                |                                       |               | 1       
|Total Comprehensive Income
(As Restated, See Note 3)                      |             |                               |                  |                                                  |                                       |               | 68,042  
|Stock Options Exercised                                                   | 34          | 407                           |                  |                                                  |                                       |               | 441     
|Treasury Stock Transactions                                               |             | 314                           |                  |                                                  |                                       | 495           | 809     
|Dividends                                                                 |             |                               | (888)            |                                                  |                                       |               | (888)   
|                                                                          |             |                               |                  |                                                  |                                       |               |         
|Balance at June 1, 2002
(As Restated, See Note 3)                         | 49,749      | 21,259                        | 700,058          | (2)                                              | (100)                                 | (60,497)      | 710,467 
|Comprehensive Income:                                                     |             |                               |                  |                                                  |                                       |               |         
|Net Income
(As Restated, See Note 3)                                      |             |                               | 66,119           |                                                  |                                       |               | 66,119  
|Net Unrealized Gain on
   Noncurrent Marketable
   Securities, Net of Tax |             |                               |                  | 3                                                |                                       |               | 3       
|Total Comprehensive Income
(As Restated, See Note 3)                      |             |                               |                  |                                                  |                                       |               | 66,122  
|Stock Options Exercised                                                   | 17          | 505                           |                  |                                                  |                                       |               | 522     
|Repayment of Note
  Receivable from Options
  Exercised                   |             |                               |                  |                                                  | 17                                    |               | 17      
|Treasury Stock Transactions                                               |             | 267                           |                  |                                                  |                                       | 650           | 917     
|Dividends                                                                 |             |                               | (893)            |                                                  |                                       |               | (893)   
|                                                                          |             |                               |                  |                                                  |                                       |               |         
|                                                                          |             |                               |                  |                                                  |                                       |               |         
|Balance at May 31, 2003
(As Restated, See Note 3)                         | 49,766      | 22,031                        | 765,284          | 1                                                | ( 83)                                 | ( 59,847)     | 777,152 
|Comprehensive Income:                                                     |             |                               |                  |                                                  |                                       |               |         
|Net Income
(As Restated, See Note 3)                                      |             |                               | 67,976           |                                                  |                                       |               | 67,976  
|Net Unrealized Gain on
   Noncurrent Marketable
   Securities, Net of Tax |             |                               |                  | 1                                                |                                       |               | 1       
|Total Comprehensive Income
(As Restated, See Note 3)                      |             |                               |                  |                                                  |                                       |               | 67,977  
|Stock Options Exercised                                                   | 43          | 985                           |                  |                                                  |                                       |               | 1,028   
|Repayment of Note
  Receivable from Options
  Exercised                   |             |                               |                  |                                                  | 20                                    |               | 20      
|Treasury Stock Transactions                                               |             |                               |                  |                                                  |                                       | 589           | 589     
|Dividends                                                                 |             |                               | (1,334)          |                                                  |                                       |               | (1,334) 
|                                                                          |             |                               |                  |                                                  |                                       |               |         
|Balance at May 29, 2004
(As Restated, See Note 3)                         | $49,809     | $23,016                       | $831,926         | $2                                               | ($63)                                 | ($59,258)     | $845,432
|                                                                          |             |                               |                  |                                                  |                                       |               |         





Page 43 of 72





BURLINGTON COAT FACTORY WAREHOUSE CORPORATION 
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(All amounts in thousands)

|                                                                                      |  | Year Ended (52 Weeks)   
|------------------------------------------------------------------------------------- |  | ------------------------
|                                                                                      |  | May 29,   2004          
|                                                                                      |  | (As Restated,See Note 3)
|OPERATING ACTIVITIES                                                                  |  |                         
|Net Income                                                                            |  | $  67,976               
|Loss from Discontinued Operations                                                     |  | 3,926                   
|Income from Continuing Operations                                                     |  | 71,902                  
|                                                                                      |  |                         
|Adjustments to Reconcile Net Income to 
   Net Cash Provided by Operating Activities: |  |                         
|Depreciation                                                                          |  | 84,527                  
|Provision for Losses on Accounts Receivable                                           |  | 9,201                   
|Provision for Deferred Income Taxes                                                   |  | (3,592)                 
|Gain on Disposition of Fixed Assets                                                   |  | (1,710)                 
|Unrealized (Gain) Loss on Investments                                                 |  | 469                     
|Non-Cash Rent Expense and Other                                                       |  | 7,018                   
|                                                                                      |  |                         
|Changes in Assets and Liabilities:                                                    |  |                         
|Investments                                                                           |  | (153,677)               
|Accounts Receivable                                                                   |  | (16,522)                
|Merchandise Inventories                                                               |  | (39,405)                
|Prepaids and Other Current Assets                                                     |  | (1,753)                 
|Accounts Payable                                                                      |  | 52,211                  
|Other Current Liabilities and Income 
       Taxes Payable                            |  | 21,055                  
|Deferred Rent Incentives                                                              |  | (1,142)                 
|Net Cash Provided by Continuing Operations                                            |  | 28,582                  
|Net Cash Used in Discontinued Operations                                              |  | (1,584)                 
|Net Cash Provided by Operating Activities                                             |  | 26,998                  
|                                                                                      |  |                         
|INVESTING ACTIVITIES                                                                  |  |                         
|Acquisition of Property and Equipment                                                 |  | (130,621)               
|Change in Restricted Cash and Cash Equivalents                                        |  | (478)                   
|Proceeds from Sale of Fixed Assets                                                    |  | 7,310                   
|Proceeds from Sale of Held-to-Maturity
  Investments                                  |  | -                       
|Lease Acquisition Costs                                                               |  | (225)                   
|Issuance of Notes Receivable                                                          |  | (85)                    
|Receipts Against Long-Term Notes Receivable                                           |  | 729                     
|Other                                                                                 |  | (31)                    
|                                                                                      |  |                         
|Net Cash Used in Investing Activities by        Continuing Operations                 |  | (123,401)               
|Net Cash Used in Investing Activities by        Discontinued Operations               |  | (468)                   
|Net Cash Used in Investing Activities                                                 |  | (123,869)               
|                                                                                      |  |                         
|FINANCING ACTIVITIES                                                                  |  |                         
|Principal Payments on Long-Term Debt                                                  |  | (921)                   
|Proceeds from Long Term Debt                                                          |  | 100,000                 
|Issuance of Common Stock Upon Exercise of
   Stock Options                            |  | 1,028                   
|Treasury Stock Transactions                                                           |  | 589                     
|Debt Issuance Costs                                                                   |  | (578)                   
|Payment of Dividends                                                                  |  | (1,334)                 
|                                                                                      |  |                         
|Net Cash Provided by (Used in)
        Financing Activities                           |  | 98,784                  
|                                                                                      |  |                         
|Increase (Decrease) in Cash and Cash         Equivalents                              |  | 1,913                   
|Cash and Cash Equivalents at Beginning of Period                                      |  | 27,904                  
|Cash and Cash Equivalents at End of Period                                            |  | $ 29,817                
|                                                                                      |  |                         
|Supplemental Disclosure of Cash Flow Information:                                     |  |                         
|                                                                                      |  |                         
|Interest Paid                                                                         |  | $  5,160                
|                                                                                      |  |                         
|Income Taxes Paid                                                                     |  | $ 33,372                
|                                                                                      |  |                         
|Supplemental Disclosure of Non-Cash Investing
  and Financing Activities:             |  |                         
|Capital Lease Obligation                                                              |  | $     -                 
|                                                                                      |  |                         





Page 44 of 72

Notes to Consolidated Financial Statements

A.	Summary of Significant Accounting Policies

1.	Business

Burlington Coat Factory Warehouse Corporation and its subsidiaries (the "Company") operate stores, in 42 states, which sell apparel, shoes and accessories for men, women and children.  A majority of those stores offer a home furnishings and linens department and a juvenile furniture department.  The Company operates stores under the names "Burlington Coat Factory Warehouse" (three hundred twenty-nine stores), "Cohoes Fashions"(five stores), "Luxury Linens" (three stores), "Totally 4 Kids" (one store) and "MJM Designer Shoes" (eleven stores). Cohoes Fashions offers merchandise in the middle to higher price range.  Luxury Linens is a specialty store for linens, bath shop items, gifts and accessories and offers merchandise in the middle to higher price range.  Totally 4 Kids is a moderate to upscale concept store offering maternity wear, baby furniture, children''s wear from toddlers up to teens, children''s books, toys, computer software for kids and educational tapes in a family environment.  MJM Designer Shoes offers moderately priced designer and fashion shoes.  During fiscal 2004, the Company closed its seven stores which had operated under the name "Decelle" and its one store which had operated under the name "Baby Depot."  Three of the Decelle stores were converted to Burlington Coat Factory Warehouse stores.

2.	Principles of Consolidation

The consolidated financial statements include the accounts of Burlington Coat Factory Warehouse Corporation and all its subsidiaries in which it has the controlling financial interest through direct ownership of a majority voting interest or a controlling managerial interest ("the Company").  All subsidiaries are wholly owned except three. The Company maintains a ninety percent interest and a seventy-five percent interest, respectively, in two investments.  The Company maintains a fifty percent interest in a third investment in which it maintains managerial and financial control.  These investments are consolidated, net of their minority interest.  All significant intercompany accounts and transactions have been eliminated.

3.	Restatement of Financial Statements

Subsequent to the issuance of the Company''s fiscal 2004 financial statements, the Company''s management reviewed its accounting for leases with renewal options.  Historically, the Company recorded rent expense on a straight-line basis over the fixed initial term, with the term commencing when rental payments actually began, and computed depreciation/amortization on the related leasehold improvements and other long-lived assets located on these properties over their useful lives.  The Company restated the financial statements to recognize rent expense on a straight-line basis over the expected lease term, including rent holidays and option periods where exercise of such option periods  is reasonably assured.  In addition, the commencement date of the period over which rental expense is recognized is the earlier of the date on which the Company becomes legally obligated for rental payments or the date on which the Company takes possession of the property.  The resulting adjustments did not affect historical or future cash flows or timing of payments under pertinent leases.





|                                                               |  | As Previously Reported |  | Adjustments |  | As Restated
|-------------------------------------------------------------- |  | ---------------------- |  | ----------- |  | -----------
|Consolidated Balance Sheet                                     |  |                        |  |             |  |            
|ASSETS                                                         |  |                        |  |             |  |            
|Property and Equipment (Net of Accumulated       Depreciation) |  | 619,573                |  | 5,321       |  | 624,894    
|Intangible Assets (Net of Accumulated       Amortization)      |  | 38,025                 |  | 10,800      |  | 48,825     
|Deferred Tax Assets                                            |  | 6,510                  |  | 7,068       |  | 13,578     
|                                                               |  |                        |  |             |  |            
|Total Assets                                                   |  | 1,555,989              |  | 23,189      |  | 1,579,178  
|                                                               |  |                        |  |             |  |            
|LIABILITIES AND STOCKHOLDERS'' EQUITY                          |  |                        |  |             |  |            
|Other Current Liabilities                                      |  | 167,558                |  | 6,892       |  | 174,450    
|Other Liabilities                                              |  | 12,792                 |  | 26,755      |  | 39,547     
|Retained Earnings                                              |  | 842,384                |  | (10,458)    |  | 831,926    
|Total Stockholders'' Equity                                    |  | 855,890                |  | (10,458)    |  | 845,432    
|Total Liabilities and Stockholders'' Equity                    |  | 1,555,989              |  | 23,189      |  | 1,579,178  









Year Ended May 31, 2003

|                                                               |  | As Previously Reported |  | Adjustments |  | As Restated
|-------------------------------------------------------------- |  | ---------------------- |  | ----------- |  | -----------
|Consolidated Balance Sheet                                     |  |                        |  |             |  |            
|ASSETS                                                         |  |                        |  |             |  |            
|Property and Equipment (Net of Accumulated       Depreciation) |  | 570,585                |  | 5,576       |  | 576,161    
|Intangible Assets (Net of Accumulated       Amortization)      |  | 44,567                 |  | 7,414       |  | 51,981     
|Deferred Tax Assets                                            |  | 6,263                  |  | 7,333       |  | 13,596     
|                                                               |  |                        |  |             |  |            
|Total Assets                                                   |  | 1,316,726              |  | 20,323      |  | 1,337,049  
|                                                               |  |                        |  |             |  |            
|LIABILITIES AND STOCKHOLDERS'' EQUITY                          |  |                        |  |             |  |            
|Other Current Liabilities                                      |  | 156,874                |  | 7,899       |  | 164,773    
|Other Liabilities                                              |  | 13,744                 |  | 23,293      |  | 37,037     
|Retained Earnings                                              |  | 776,153                |  | (10,869)    |  | 765,284    
|Total Stockholders'' Equity                                    |  | 788,021                |  | (10,869)    |  | 777,152    
|Total Liabilities and Stockholders'' Equity                    |  | 1,316,726              |  | 20,323      |  | 1,337,049  



Year Ended May 29, 2004

|                                                                          |  | As Previously Reported |  | Adjustments |  | As Restated
|------------------------------------------------------------------------- |  | ---------------------- |  | ----------- |  | -----------
|Consolidated Statement of Operations                                      |  |                        |  |             |  |            
|Other Revenue                                                             |  | 31,878                 |  | (5,314)     |  | 26,564     
|COSTS AND EXPENSES                                                        |  |                        |  |             |  |            
|Selling and Administrative Expenses                                       |  | 902,621                |  | 2,376       |  | 904,997    
|Depreciation                                                              |  | 82,271                 |  | 2,256       |  | 84,527     
|Other Income, Net                                                         |  | -                      |  | (10,314)    |  | (10,314)   
|Total Costs and Expenses                                                  |  | 2,764,253              |  | (5,682)     |  | 2,758,571  
|                                                                          |  |                        |  |             |  |            
|Income From Continuing Operations Before       Provision for Income Taxes |  | 114,063                |  | 368         |  | 114,431    
|Provision for Income Taxes                                                |  | 42,385                 |  | 144         |  | 42,529     
|                                                                          |  |                        |  |             |  |            
|Income from Continuing Operations                                         |  | 71,678                 |  | 224         |  | 71,902     
|Loss from Discontinued Operations (Net of       Tax Benefit)              |  | (4,113)                |  | 187         |  | (3,926)    
|Net Income                                                                |  | 67,565                 |  | 411         |  | 67,976     
|                                                                          |  |                        |  |             |  |            
|Total Comprehensive Income                                                |  | 67,566                 |  | 411         |  | 67,977     
|                                                                          |  |                        |  |             |  |            
|Diluted Earnings Per Share:                                               |  |                        |  |             |  |            
|                                                                          |  |                        |  |             |  |            
|Diluted Income from Continuing Operations                                 |  | $1.60                  |  | 0.01        |  | $1.61      
|Diluted Net Income                                                        |  | $1.51                  |  | 0.01        |  | $1.52      
|                                                                          |  |                        |  |             |  |            
|                                                                          |  |                        |  |             |  |            



Year Ended May 31, 2003

|                                                                          |  | As Previously Reported |  | Adjustments |  | As Restated
|------------------------------------------------------------------------- |  | ---------------------- |  | ----------- |  | -----------
|Consolidated Statement of Operations                                      |  |                        |  |             |  |            
|Other Revenue                                                             |  | 29,180                 |  | (6,041)     |  | 23,139     
|Costs and Expenses                                                        |  |                        |  |             |  |            
|Selling and Administrative Expenses                                       |  | 847,755                |  | (3,733)     |  | 844,022    
|Depreciation                                                              |  | 67,997                 |  | 1,542       |  | 69,539     
|Other Income, Net                                                         |  | -                      |  | (6,041)     |  | (6,041)    
|Total Costs and Expenses                                                  |  | 2,586,862              |  | (8,232)     |  | 2,578,630  
|                                                                          |  |                        |  |             |  |            
|Income from Continuing Operations Before       Provision for Income Taxes |  | 111,288                |  | 2,191       |  | 113,479    
|Provision for Income Taxes                                                |  | 41,978                 |  | 884         |  | 42,862     
|                                                                          |  |                        |  |             |  |            
|Income from Continuing Operations                                         |  | 69,310                 |  | 1,307       |  | 70,617     
|Loss from Discontinued Operations,
      Net of Tax Benefit               |  | (4,353)                |  | (145)       |  | (4,498)    
|                                                                          |  |                        |  |             |  |            
|Net Income                                                                |  | 64,957                 |  | 1,162       |  | 66,119     
|                                                                          |  |                        |  |             |  |            
|Total Comprehensive Income                                                |  | 64,960                 |  | 1,162       |  | 66,122     
|                                                                          |  |                        |  |             |  |            
|Basic and Diluted Earnings Per Share:                                     |  |                        |  |             |  |            
|                                                                          |  |                        |  |             |  |            
|Basic Income from Continuing Operations                                   |  | $1.56                  |  | 0.03        |  | $1.59      
|Basic Net Income                                                          |  | $1.46                  |  | 0.03        |  | $1.49      
|Diluted Income from Continuing Operations                                 |  | $1.56                  |  | 0.03        |  | $1.59      
|Diluted Net Income                                                        |  | $1.46                  |  | 0.03        |  | $1.49      



Year Ended June 1, 2002

|                                                                          |  | As Previously Reported |  | Adjustments |  | As Restated
|------------------------------------------------------------------------- |  | ---------------------- |  | ----------- |  | -----------
|Consolidated Statement of Operations                                      |  |                        |  |             |  |            
|Other Revenue                                                             |  | 26,644                 |  | (6,595)     |  | 20,049     
|Costs and Expenses                                                        |  |                        |  |             |  |            
|Selling and Administrative Expenses                                       |  | 803,612                |  | (2,522)     |  | 801,090    
|Depreciation                                                              |  | 58,451                 |  | 1,403       |  | 59,854     
|Other Income, Net                                                         |  | -                      |  | (6,595)     |  | (6,595)    
|Total Costs and Expenses                                                  |  | 2,446,662              |  | (7,714)     |  | 2,438,948  
|                                                                          |  |                        |  |             |  |            
|Income from Continuing Operations Before       Provision for Income Taxes |  | 113,690                |  | 1,119       |  | 114,809    
|Provision for Income Taxes                                                |  | 42,987                 |  | 427         |  | 43,414     
|                                                                          |  |                        |  |             |  |            
|Income from Continuing Operations                                         |  | 70,703                 |  | 692         |  | 71,395     
|Loss from Discontinued Operations                                         |  | (3,839)                |  | 485         |  | (3,354)    
|                                                                          |  |                        |  |             |  |            
|Net Income                                                                |  | 66,864                 |  | 1,177       |  | 68,041     
|                                                                          |  |                        |  |             |  |            
|Total Comprehensive Income                                                |  | 66,865                 |  | 1,177       |  | 68,042     
|                                                                          |  |                        |  |             |  |            
|Basic and Diluted Earnings Per Share:                                     |  |                        |  |             |  |            
|                                                                          |  |                        |  |             |  |            
|Basic Income from Continuing Operations                                   |  | $1.60                  |  | $0.01       |  | $1.61      
|Basic Loss from Discontinued Operations                                   |  | (0.09)                 |  | 0.01        |  | (0.08)     
|Basic Net Income                                                          |  | 1.51                   |  | 0.02        |  | 1.53       
|Diluted Income from Continuing Operations                                 |  | 1.59                   |  | 0.02        |  | 1.61       
|Diluted Loss from Discontinued Operations                                 |  | (0.09)                 |  | 0.01        |  | (0.08)     
|Diluted Net Income                                                        |  | 1.50                   |  | 0.03        |  | 1.53       
|                                                                          |  |                        |  |             |  |            



---

Page 45 of 72

4.	Use of Estimates

The Company''s consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America.  Certain amounts included in the consolidated financial statements are estimated based on currently available information and management''s judgment as to the outcome of future conditions and circumstances.  While every effort is made to ensure the integrity of such estimates, actual results could differ from these estimates.

5.	Cash and Cash Equivalents

Cash and cash equivalents represent cash and short-term, highly liquid investments with maturities of three months or less at the time of purchase.  Cash equivalent investments amounted to $12.3 million at May 29, 2004 and $13.8 million at May 31, 2003.  The Company is required to maintain compensating cash balances at two of its banks amounting to $0.4 million at May 29, 2004.

6.	Restricted Cash and Cash Equivalents

Restricted cash and cash equivalents consist of $0.4 million of compensating cash balances at two of the Company''s banks, $6.3 million pledged as collateral for certain insurance contracts and $2.6 million restricted contractually for the acquisition and maintenance of a building related to a store operated by the Company.

7.	Investments

The Company classifies its investments in debt and equity securities into held-to-maturity, available-for-sale or trading categories in accordance with the provisions of Statement of Financial Accounting Standards ("SFAS") No. 115,Accounting For Certain Investments in Debt and Equity Securities.  Debt securities are classified as held-to-maturity when the Company has the positive intent and ability to hold the securities to maturity.  Held-to-maturity securities are stated at amortized cost.  The Company''s debt securities not classified as held-to-maturity are classified as trading securities and are carried at fair market value, with unrealized gains and losses included in earnings.  The Company''s investments not classified as held-to-maturity or trading securities are classified as available-for-sale and are carried at fair market value, with unrealized gains and losses, net of tax, reported as a separate component of stockholders'' equity.



Page 46 of 72

8.	Inventories

Merchandise inventories as of May 29, 2004 and May 31, 2003 are valued at the lower of cost, on a First In First Out (FIFO) basis, or market, as determined by the retail inventory method. The Company records its cost of merchandise (net of purchase discounts and vendor allowances), certain merchandise acquisition costs (primarily commissions and import fees), inbound freight, warehouse outbound freight, and freight on internally transferred merchandise in the line item cost of sales in the Company''s statement of operations.  Costs associated with the Company''s warehousing, distribution, buying, inspection and store receiving functions are included in the line items selling and administrative expenses and depreciation expense in the Company''s statement of operations.  Also included in selling and administrative expenses are payroll and payroll related expenses, occupancy related expenses, advertising expenses, store operating expenses and corporate overhead expenses.

9.	Property and Equipment

Property and equipment are stated at cost and depreciation is computed on the straight line method over the estimated useful lives of the assets.  The estimated useful lives are between 20 and 40 years for buildings, depending upon the expected useful life of the facility, and three to ten years for store fixtures and equipment.  Leasehold improvements are depreciated over a ten year period or lease term, whichever is less.  Repairs and maintenance expenditures are charged to expense as incurred.  Renewals and betterments, which significantly extend the useful lives of existing property and equipment, are capitalized.  Assets recorded under capital leases are recorded at the present value of minimum lease payments and are amortized over the lease term.  Amortization of assets recorded as capital leases is included in Depreciation on the Consolidated Statement of Operations.

10.	Intangible Assets

The Company accounts for intangible assets in compliance with SFAS No. 142, Goodwill and Other Intangible Assets.  The Company''s intangible assets primarily represent costs incurred to acquire long term store leases.  These leasehold purchases are recorded at cost, which approximates fair value, and, in accordance with SFAS No. 142, are amortized over the minimum lease term, including option periods where the exercise of the option period can be reasonably assured which approximates the leasehold''s useful life.  Amortization of intangibles is included in selling and administrative expense in the Company''s statement of operations.

Page 47 of 72

11.	Other Assets

Other assets consist primarily of notes receivable.

12.	Other Current Liabilities

Other current liabilities primarily consist of sales tax payable, unredeemed store credits and gift certificates, accrued insurance costs, accrued operating expenses, payroll taxes payable, current portion of deferred rents and other miscellaneous items.

13.	Other Liabilities

Other liabilities primarily consist of deferred lease incentives and the net accumulation of excess straight line rent expense over actual rental expenditures.  Deferred lease incentives are funds received from landlords used primarily to offset the costs of store remodeling.  These deferred lease incentives are amortized over the expected lease term including rent holidays and option periods where the exercise of the option can be reasonably assured.

14.	Store Opening Expenses

Expenses related to new store openings are charged to operations in the period incurred.

15.	Derivatives and Hedging Activities

The Company does not have any derivative financial instruments.

16.	Income Taxes

The Company accounts for income taxes in accordance with SFAS No. 109, Accounting for Income Taxes.Deferred income taxes for 2004, 2003 and 2002 reflect the impactof "temporary differences" between amounts of assets and liabilities for financial reporting purposes and such amounts as measured by tax laws.

17.	Basic and Diluted Income Per Share

SFAS No. 128, Earnings Per Share, requires dual presentation of basic and diluted earnings per share and requires reconciliation of the numerators and denominators of the basic and diluted earnings per share calculation.

Basic and diluted income per share is based on the weighted average number of shares outstanding during each period.  The amounts used in the calculation of diluted income per share from continuing operations are as follows:

|                                                           | Year Ended (52 Weeks)                            
|---------------------------------------------------------- | -------------------------------------------------
|                                                           | May 29, 2004                                     
|                                                           | (all amounts in thousands, except per share data)
|Income from Continuing
  Operations                        | $71,902                                          
|Weighted Average Shares
  Outstanding                      | 44,583                                           
|Effect of Dilutive Stock Options                           | 85                                               
|Weighted Average Shares Out-
  standing, Assuming Dilution | 44,668                                           
|Diluted Income Per Share
  from Continuing Operations      | $  1.61                                          



Page 48 of 72

Options to purchase 1,900 shares, 28,420 shares and 1,900 shares of common stock were outstanding during fiscal 2004, fiscal 2003 and fiscal 2002, respectively, but were not included in the computation of weighted average shares outstanding, assuming dilution, because the options'' exercise price is greater than the average market price of common shares and therefore would be antidilutive.

18.	Other Revenue

Other Revenue consists of rental income received from leased departments, subleased rental income, layaway and alteration service charges and other miscellaneous items.  Rental income from leased departments amounted to $9.1 million, $8.4 million and $9.1 million for the years ended May 29, 2004, May 31, 2003 and June 1, 2002, respectively.

19.	Advertising Costs

The Company''s net advertising costs consist primarily of newspaper and television costs.  The Company nets certain cooperative advertising reimbursements received from vendors against specific, incremental, identifiable costs incurred in connection with selling the vendors'' products.  Any excess reimbursement is characterized as a reduction of inventory and is recognized as a reduction to cost of sales as inventories are sold.  The production costs of net advertising are charged to expense as incurred.  Net advertising expenses, included in Selling and Administrative Expenses on the Consolidated Statement of Operations, for the twelve months ended May 29, 2004, May 31, 2003 and June 1, 2002 were $61.5 million, $61.2 million, and $62.1 million, respectively.

20.	Impairment of Long Lived Assets

The Company accounts for impaired long-lived assets in accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. This statement requires that long-lived assets and certain identifiable intangibles to be held and used by an entity be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.  Also, in general, long-lived assets and certain intangibles to be disposed of should be reported at the lower of the carrying amount or fair value less cost to sell.  The Company considers historical performance and future estimated results in its evaluation of potential impairment and then compares the carrying amount of the asset to the estimated future cash flows expected to result from the use of the asset.  If the carrying amount of the asset exceeds the estimated expected discounted future cash flows, the Company measures the amount of the impairment by comparing the carrying amount of the asset to its fair value.  The estimation of fair value is generally measured by discounting expected future cash flows at the rate the Company utilizes to evaluate potential investments.  For the fiscal years ended May 29, 2004 and May 31, 2003, the Company recorded impairment charges related to leasehold improvements of various stores of $1.9 million and $1.2 million, respectively.  No impairment charges were recorded in fiscal 2002.  The impairment charges were recorded under the caption "Depreciation Expense" in the Company''s Consolidated Statement of Operations.



Page 49 of 72

21.	Discontinued Operations

The Company continuously monitors and evaluates store profitability.  Based upon these evaluations, the decision to permanently close a store or to relocate a store within its same trading market is made.  Only those stores permanently closed where sales by another store will not absorb the closed store''s sales, are included in the Company''s calculation of discontinued operations.  In accordance with SFAS No. 144, the Company''s discontinued operations reflect the operating results for the eight stores  closed during each of fiscal years  2004 and  2003.

|                                                               |  | Year Ended 
|-------------------------------------------------------------- |  | -----------
|                                                               |  | May 29,2004
|Revenues                                                       |  | $9,821     
|Gross Margin                                                   |  | 2,025      
|Selling and Administrative
   Expenses                         |  | 5,851      
|Depreciation                                                   |  | 773        
|Loss from Discontinued Operations    Before Income Tax Benefit |  | (6,237)    
|Loss from Discontinued
   Operations, Net of Tax               |  | ($3,926)   





22.	Stock-Based Compensation

SFAS No. 123, Accounting for Stock Based Compensation, as amended by SFAS No. 148, Accounting for Stock Based Compensation - Transition and Disclosure, an Amendment of FASB Statement No. 123, encourages, but does not require companies to record compensation cost for stock-based employee compensation plans at fair value.  The Company has chosen to continue to account for stock-based compensation using the intrinsic method prescribed in Accounting Principles Board ("APB") Opinion No. 25, Accounting for Stock Issued to Employees, and related Interpretations.  Accordingly, compensation cost for stock options is measured as the excess, if any, of the quoted market price of the Company''s stock at the date of the grant over the amount an employee must pay to acquire the stock (

|                                                       |  | Year Ended (52 Weeks)
|------------------------------------------------------ |  | ---------------------
|                                                       |  | May 29,2004          
|Net income as reported                                 |  | $67,976              
|Expense under fair value method, net
    of tax effect |  | -                    
|Pro forma net income                                   |  | $67,976              
|Income per share:                                      |  |                      
|Basic - as reported                                    |  | $  1.52              
|Diluted - as reported                                  |  | $  1.52              
|Basic - pro forma                                      |  | $  1.52              
|Diluted - pro forma                                    |  | $  1.52              





Page 50 of 72

23.	Comprehensive Income

The Company presents comprehensive income as a component of stockholders'' equity in accordance with SFAS No. 130, Reporting Comprehensive Income.

24.	Revenue Recognition

The Company records revenue at the time of sale and delivery of merchandise. The Company records revenue net of allowances for estimated future returns.  The reserves are based on current revenue volume and historical claims experience.  Layaway sales are recognized upon delivery of merchandise to the customer.  The amount of cash received upon initiation of the layaway is recorded as a deposit liability within other current liabilities.  Gift cards are recorded as a liability at the time of issuance, and upon redemption the related sale is recorded.

25.	Other Income, Net

Other Income, Net consists of investment income, gains and losses from disposition of fixed assets and other miscellaneous income items.

26.	Vendor Rebates and Allowances

The Company receives various incentives in the form of discounts and allowances from its vendors based on the volume of purchases or for services that the Company provides to the vendor.  These incentives received from the vendors include rebates, allowances and promotional funds.  The amounts received are subject to changes in market conditions, vendor marketing strategies and changes in profitability or sell-through of the vendor''s merchandise.  Rebates and allowances received from vendors are accounted for in compliance with Emerging Issues Task Force ("EITF") Issue No. 02-16, Accounting by a Customer (including a Reseller) for Certain Consideration Received from a Vendor.  Issue No. 02-16 specifically address whether a reseller should account for cash consideration received from a vendor as an adjustment of cost of sales, revenue, or as a reduction to a cost incurred by the reseller.  The Company adopted EITF Issue No. 02-16 effective as of January 1, 2003.  Rebates and allowances received from vendors that are dependent on purchases or inventories are recognized as a reduction of cost of goods sold when the related inventory is sold or marked down.

Page 51 of 72

Rebates and allowances that are reimbursements of specific expenses are recognized as a reduction of selling and administrative expenses when earned, up to the amount of the incurred cost.  Any vendor reimbursement in excess of the related incurred cost is recorded as a reduction of cost of sales.  Application by the Company of EITF Issue No. 02-16 resulted in approximately $1.2 million and $1.4 million of consideration received from vendors being recorded as a reduction of inventory at May 29, 2004 and May 31, 2003, respectively.

27.	Capitalized Computer Software Costs

In March 1998, the American Institute of Certified Public Accountants ("AICPA") issued Statement of Position ("SOP") 98-1, Accounting For the Costs of Computer Software Developed For or Obtained for Internal-Use. The SOP requires the capitalization of certain costs incurred after the date of adoption in connection with developing or obtaining software for internal use.  The Company capitalized $3.0 million, $4.1 million and $4.0 million relating to these costs during fiscal 2004, fiscal 2003 and fiscal 2002, respectively.

28.	Recent Accounting Pronouncements

a.	In June 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement Obligations.  SFAS No. 143 addresses accounting standards for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs and is effective for fiscal years beginning after June 15, 2002. The Company adopted SFAS No. 143 on June 1, 2003.  The adoption did not have a material effect on the Company''s earnings or financial position.



Page 52 of 72

b.	In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based Compensation - Transition and Disclosure, an Amendment of FASB Statement No. 123.  SFAS No. 148 amends FASB No. 123, Accounting for Stock-Based Compensation and Accounting Principles Board ("APB") Opinion No. 28, Interim Financial Reporting.  It provides for alternative methods of transition for an entity which voluntarily changes to the fair value based method of accounting for stock-based employee compensation and amends the disclosure requirements of an entity''s accounting for stock-based compensation on both an annual and interim financial reporting basis.  Certain provisions of FASB No. 148 related to FASB No. 123 and APB No. 28 are effective for reports containing condensed financial statements for interim periods beginning after December 15, 2002.  All other provisions of the statement are effective for financial statements for fiscal years ending after December 15, 2002. The Company has adopted the disclosure requirements of SFAS No. 148.

c.	In April 2003, the FASB issued SFAS No. 149, Amendment of Statement 133 on Derivative Instruments and Hedging Activities. SFAS No. 149 amends and clarifies financial accounting and reporting for derivative instruments and hedging activities.  SFAS No. 149 is effective for contracts entered into or modified after June 30, 2003 and is effective for hedging relationships designated after June 30, 2003. The Company adopted this statement in the first quarter of fiscal 2004 with no material effect on its consolidated financial statements.

d.	In May 2003, the Financial Accounting Standards Board ("FASB") issued SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity. SFAS No. 150 establishes standards for how an issuer classifies and measures financial instruments that are within the pronouncement''s scope as a liability because it embodies an obligation of the issuer. Provisions of this standard are consistent with the current definition of liabilities in FASB Concepts Statement No. 6, Elements of Financial Statements, while other provisions revise that definition to include certain obligations that a reporting entity can or must settle through issuance of its own equity shares. SFAS No. 150 is effective for financial instruments entered into or modified after May 31, 2003, and otherwise shall be effective at the beginning of the first interim period beginning after June 15, 2003. The Company adopted this statement in the second quarter of fiscal 2004.  The adoption of SFAS No. 150 had no material effect on its consolidated financial statements.

In November 2003, the FASB decided to defer certain provisions of SFAS No. 150 related to mandatorily redeemable financial instruments representing non-controlling interests in subsidiaries included in consolidated financial statements.  Management will monitor the actions of the FASB and assess the impact, if any, that these actions may have on the Company''s financial statements.



Page 53 of 72

e.	In January of 2003, the FASB issued FASB Interpretation ("FIN") No. 46, Consolidation of Variable Interest Entities. FIN No. 46 requires the consolidation of entities that cannot finance their activities without the support of other parties and that lack certain characteristics of a controlling interest, such as the ability to make decisions about the entity''s activities via voting rights or similar rights. The entity that consolidates the variable interest entity is the primary beneficiary of the entity''s activities. In December 2003, the FASB revised FIN 46 ("FIN 46R"), which delayed the required implementation date for entities that do not have an interest in variable interest entities or potential variable interest entities for periods ending after March 15, 2004.  The Company adopted this interpretation for fiscal year ended May 29, 2004.  The adoption of FIN 46R did not have a material effect on the Company''s consolidated financial statements.

f.	In November 2003, the EITF issued EITF Issue No. 03-10, Application of EITF No. 02-16, Accounting by a Customer (Including a Reseller) for Certain Consideration Received from a Vendor, by Resellers to Sales Incentives Offered to Consumers by Manufacturers.  This Issue addresses the financial statement classification of consideration received by a reseller from a vendor that is reimbursement by the vendor for honoring the vendor''s sales incentives offered directly to consumers.  Issue No. 03-10 requires that, upon certain criteria being met, consideration received by a reseller from a vendor that is reimbursement by the vendor for honoring the vendor''s sales incentives offered directly to the consumer be classified as revenue.  EITF Issue No. 03-10 is effective for fiscal periods beginning after November 25, 2003.  The Company adopted this statement in the third quarter of fiscal 2004.  The adoption of EITF Issue No. 03-10 had no material effect on the Company''s consolidated financial statements.

g.	In March 2004, the EITF issued a consensus on EITF Issue No. 03-01, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments.  In this consensus, the EITF required certain quantitative and qualitative disclosures related to debt and marketable equity securities classified as available-for-sale or held-to-maturity under SFAS No. 115 that are in an unrealized loss position at the balance sheet date but for which an other-than-temporary impairment has not been recognized.  In addition, the EITF developed a basic model in evaluating whether investments within the scope of EITF Issue No. 03-01 have other-than-temporary impairment.  The Company adopted the requirements of EITF Issue No. 03-01 during fiscal 2004.  The adoption of EITF Issue No. 03-01 did not have a material impact on the Company''s consolidated financial statements.



29.	Reclassifications

Certain reclassifications have been made to the current year''s interim financial information and to the prior years'' financial statements to conform to the classifications used in the current year.  These reclassifications primarily relate to the treatment of discontinued store operations.

Page 54 of 72

B.	Investments

Investments consist of (in thousands):



|                                            | May 29, 2004
|------------------------------------------- | ------------
|                                            | Cost        
|Trading Securities (current):               |             
|Short Term Municipal Bond Investments       | $163,863    
|Short Term Bond Fund                        | 5,080       
|                                            | $168,943    
|                                            |             
|Available-for-Sale Investments (Long Term): |             
|Equity Investments                          | $    22     
|                                            |             





|                                            | May 31, 2003
|------------------------------------------- | ------------
|                                            | Cost        
|Trading Securities (current):               |             
|Short term municipal bond fund              | $15,153     
|                                            |             
|Available-for-Sale Investments (Long Term): |             
|Equity Investments                          | $    21     
|                                            |             

During fiscal 2002, $6.2 million of the Company''s held-to-maturity investments were called by the issuing authority.  Proceeds from the sale of these investments were used to purchase money market investments which are classified as restricted cash and cash equivalents on the Company''s balance sheet at May 29, 2004 and May 31, 2003.  Money market investments amounting to $6.3 million are pledged as collateral for certain insurance contracts, for which the related liability is classified in other current liabilities.

C.	Property and Equipment

Property and equipment consists of (in thousands):



|                              | May 29, 2004
|----------------------------- | ------------
|                              | Owned       
|Land                          | $ 46,458    
|Buildings                     | 195,158     
|Store Fixtures and Equipment  | 431,542     
|Leasehold Improvements        | 345,206     
|Construction in Progress      | 6,339       
|                              | 1,024,703   
|Less Accumulated Depreciation | (425,156)   
|                              | $ 599,547   





|                              | May 31, 2003
|----------------------------- | ------------
|                              | Owned       
|Land                          | $ 44,716    
|Buildings                     | 156,992     
|Store Fixtures and Equipment  | 383,591     
|Leasehold Improvements        | 284,472     
|Construction in Progress      | 31,030      
|                              | 900,801     
|Less Accumulated Depreciation | (350,979)   
|                              | $549,822    



Page 55 of 72

D.	Intangible Assets

Intangible assets consist primarily of leasehold purchases, which are amortized over the minimum lease term, including option periods where the exercise of the option period can be reasonably assured.  Intangible assets as of May 29, 2004 and May 31, 2003 are as follows (all amounts in thousands):

|                    | May 29, 2004         | May 31, 2003           
|------------------- | -------------------- | -----------------------
|                    | Gross CarryingAmount | AccumulatedAmortization
|Leasehold
Purchases | $59,920              | $11,820                
|Other               | 1,042                | 317                    
|                    | $60,962              | $12,137                

Amortization expense amounted to $3.9 million, $3.6 million and $2.2 million for the twelve months ended May 29, 2004, May 31, 2003 and June 1, 2002, respectively.  Amortization expense for each of the next five fiscal years is estimated to be as follows: fiscal 2005 - $4.1 million; fiscal 2006 - $3.6 million; fiscal 2007 - $3.5 million; fiscal 2008 - $3.5 million; fiscal 2009 - $3.3 million.  Leaseholds acquired during the twelve months ended May 29, 2004 and May 31, 2003 amounted to $0.2 million and $18.8 million, respectively.  Leaseholds acquired during the current fiscal year have a weighted average amortization period of approximately fourteen years.

E.	Accounts Payable

Accounts payable consists of (in thousands):



|                       | May 29, 2004 |  | May 31, 2003
|---------------------- | ------------ |  | ------------
|Accounts Payable-Trade | $355,007     |  | $294,328    
|Other                  | 9,328        |  | 17,796      
|                       |              |  |             
|                       | $364,335     |  | $312,124    



Page 56 of 72

F.	Store Exit Costs

During the fourth quarter of fiscal 2001, the Company approved a plan to relocate several stores during fiscal 2002.  At that time, the Company established a reserve of $2.4 million for contractual lease payments and related ancillary expenses to be incurred subsequent to the closing of these stores.  During fiscal 2002, the Company paid $1.0 million of these costs.  In addition, $1.0 million of the reserve was relieved due to an early termination of the lease by the landlord. During the first six months of fiscal 2003, $0.4 million of payments for rent and other rent related expenses were applied against this reserve.  As of May 31, 2003, all costs related to the store closings had been paid.

In May 2003, the Company established a reserve of $0.4 million covering lease obligations of closed stores existing beyond May 31, 2003.  During fiscal 2004, $0.1 million of these costs were paid.  The remaining $0.3 million will be paid during fiscal 2005.  The Company believes that this reserve is adequate to cover the expected contractual lease payments and other ancillary costs related to the closings.

During fiscal 2004, the Company established a reserve of $1.5 million covering lease obligations of closed stores to be incurred subsequent to closing of these stores.  After these stores were closed and the reserve was established, $0.4 million of the costs were paid.  Scheduled rent related payments for the costs over the next five years is as follows: fiscal 2005 - $0.5 million; fiscal 2006 - $0.2 million; fiscal 2007 - $0.2 million; fiscal 2008 - $0.2 million; and fiscal 2009 - $0.1 million.

G.	Lines of Credit

Total committed lines of credit from all banks as of May 29, 2004 and May 31, 2003 amounted to $100 million in committed credit.

As of May 29, 2004, the Company had in place a committed four year revolving line of credit agreement in the amount of $100.0 million. The term of the committed revolving line of credit automatically renews for an additional year on its anniversary unless the lender gives notice of its intention to not renew in which case the revolving line of credit will continue until the remaining three year term expires. Short term borrowings against the Company''s lines of credit bear interest at or below the lending bank''s prime rate (4.00% at May 29, 2004).  Letters of credit, related to inventory purchases, outstanding against these lines were  $33.1 million and $26.4 million at May 29, 2004 and May 31, 2003, respectively.

Page 57 of 72

At May 29, 2004, the Company had no borrowing under these lines of credit.  Maximum borrowing amounted to $62.9 million during the first quarter of fiscal 2004 and $74.9 million during the second quarter of fiscal 2004.  For the comparative periods of a year ago, the maximum borrowing was $43.5 million and $74.8 million, respectively.  The average borrowing under these credit lines during the first quarter of fiscal 2004 was $33.3 million, at an average interest rate of 1.6%.  During the second quarter of fiscal 2004, the average borrowing under the lines of credit was $53.7 million at an average interest rate of 1.6%.  Average borrowing during last year''s first quarter was $19.3 million at an average interest rate of 2.3%.  During the second quarter of last year, average borrowing was $47.3 million at an average interest rate of 2.3%.  During the third and fourth quarters of fiscal 2004 and 2003, there were no borrowings under these lines of credit.  Borrowings under the Company''s lines of credit were necessary during the first six months of fiscal 2003 and fiscal 2004 primarily because of the purchase of inventory during the periods and capital expenditure requirements.

Short-term borrowings against these lines of credit bear interest at or below the lending bank''s prime rate (4.00% at May 29, 2004).

H.	Long-Term Debt

Long-term debt consists of (in thousands):



|                                                                                                                              | May 29, 2004 |  | May 31, 2003
|----------------------------------------------------------------------------------------------------------------------------- | ------------ |  | ------------
|                                                                                                                              |             
|Senior Notes, 4.06% due in annual payments of
  various amounts from September 30, 2006 to
  September 30, 2010               | $36,000      |  | -           
|Senior Notes, 4.67% due in annual payments of
  various amounts from September 30, 2007 to
  September 30, 2013               | 64,000       |  | -           
|Industrial Revenue Bonds, 6.0% due in semi-annual
  payments of various amounts from September 1,
  2004 to September 1, 2010 | 6,400        |  | $ 7,005     
|Promissory Note, non-interest bearing, due in
  monthly payments of $17 through January 1, 2012                               | 1,534        |  | 1,733       
|Capital Lease Obligations                                                                                                     | 26,651       |  | 26,767      
|Subtotal                                                                                                                      | 134,585      |  | 35,505      
|Less Current Portion                                                                                                          | (1,047)      |  | (918)       
|Long-Term Debt and Obligations Under Capital Leases                                                                           | $133,538     |  | $34,587     

Page 58 of 72

On September 30, 2003, the Company and its wholly-owned subsidiary, Burlington Coat Factory Warehouse of New Jersey, Inc., completed the sale of an aggregate of $100 million of Senior Notes to a group of institutional investors in a private placement.  The Notes were issued in two tranches.  The Series A Notes aggregate $36 million at an interest rate of 4.06% due in annual payments of various amounts from September 30, 2006 to September 30, 2010.  The Series B Notes aggregate $64 million at an interest rate of 4.67% due in annual payments of various amounts from September 30, 2007 to September 30, 2013.  The Company intends to use the proceeds from the sale of the Notes for general corporate purposes and the build-out of additional stores, including associated real estate acquisitions.

The Industrial Revenue Bonds were issued in connection with the construction of the Company''s existing distribution center.  The Bonds are secured by a first mortgage on the Company''s existing distribution center. Indebtedness, totaling $6.4 million, is secured by land and buildings with a net book value of $16.5 million at May 29, 2004, and payment of interest and principal is guaranteed under an irrevocable letter of credit in the amount of $6.6 million.

On December 5, 2001, the Company borrowed $2.0 million from the Burlington County Board of Chosen Freeholders.  The proceeds were used for part of the acquisition and development costs of a new warehouse facility in Edgewater Park, New Jersey.  The loan is interest-free and matures on January 1, 2012.  The loan is to be repaid in monthly installments of $16,667 which began on February 1, 2002.

Long-term debt scheduled maturities in each of the next five fiscal years is as follows: 2005-$0.9 million; 2006-$0.9 million; 2007-$8.2 million; 2008-$17.4 million; and 2009-$17.5 million.

Scheduled maturities of the Company''s capital lease obligations in each of the next five fiscal years is as follows: 2005 - $0.2 million; 2006 - $0.3 million; 2007 - $0.3 million; 2008 - $0.3 million; and 2009 - $0.3 million.

As of May 29, 2004, the Company was in compliance with all covenants related to its loan agreements.  Several loan agreements of the Company contain restrictions which, among other things, require maintenance of certain financial ratios, restrict encumbrance of assets and creation of indebtedness, and limit the payment of dividends.  At May 29, 2004, $815.4 million of the Company''s retained earnings of $842.4 million were unrestricted and available for the payment of dividends under the most restrictive terms of the agreements.



Page 59 of 72

I.  Note Receivable from Stock Options Exercised

During fiscal 2000, the Company made a loan to an officer of the Company in the amount of $204,345.  The loan was made in the form of a demand note having an annual interest rate of 5.57% for the purpose of enabling the officer to purchase shares of the Company''s Common Stock pursuant to expiring options.  During fiscal 2002, the demand note was replaced with a five-year term note with a principal balance of $204,345 and an annual interest rate of 4.64%.  The loan is secured by a mortgage on the officer''s residence.  The portion of the loan related to the exercise price of the options exercised is reflected in Stockholders'' Equity in the Company''s Consolidated Balance Sheet as Notes Receivable from Stock Options Exercised in the amount of $0.1 million.

J.	Lease Commitments

The Company leases three hundred nine stores, warehousing and distribution facilities and office spaces under operating and capital leases that will expire principally during the next thirty years.  The leases typically include renewal options and escalation clauses and provide for contingent rentals based on a percentage of gross sales.

The following is a schedule of future minimum lease payments (excluding renewal options) under the operating and capital leases (in thousands):

|Fiscal Year                               | OperatingLeases |  | CapitalLeases
|----------------------------------------- | --------------- |  | -------------
|2005                                      | $114,583        |  | $2,442       
|2006                                      | 96,378          |  | 2,497        
|2007                                      | 86,685          |  | 2,497        
|2008                                      | 71,401          |  | 2,497        
|2009                                      | 54,162          |  | 2,497        
|Thereafter                                | 162,699         |  | 49,181       
|Total minimum lease payments              | $585,908        |  | 61,611       
|Amount representing interest              |                 |  | (34,960)     
|Present value of minimum lease
  payments |                 |  | $26,651      



The above schedule of future minimum lease payments has not been reduced by future minimum sublease rental income of $42.7 million and $5.3 million relating to operating leases and capital leases, respectively, under non-cancelable subleases and other contingent rental agreements.

Total rental expenses, included in Selling and Administrative Expense on the Consolidated Statement of Operations, under operating leases for the periods ended May 29, 2004, May 31, 2003, and June 1, 2002 were $113.6 million, $106.5 million and $100.9 million, respectively, including contingent rentals of $1.2 million, $2.2 million and $2.5 million, respectively.  Rent expense for the above periods has not been reduced by sublease rental income of $17.7 million, $14.7 million and $14.5 million, which has been included in other income for the periods ended May 29, 2004, May 31, 2003 and June 1, 2002, respectively.

The Company has irrevocable letters of credit in the amount of $13.9 million to guarantee payment and performance under certain leases, insurance contracts and utility agreements.

Page 60 of 72

K.	Employee Retirement Plans

The Company has a noncontributory profit-sharing plan covering employees who meet age and service requirements. The Company also provides additional retirement security to participants through a cash or deferred (salary deferral) feature qualifying under Section 401(k) of the Internal Revenue Code.   Membership in the salary deferment feature is voluntary.  Employees may, up to certain prescribed limits, contribute to the 401(k) plan and a portion of these contributions are matched by the Company.  In addition, under the profit sharing feature, the Company''s contribution to the plan is determined annually by the Board of Directors.  The provision for Company profit sharing and 401(k) contributions for the twelve months ended May 29, 2004, May 31, 2003 and June 1, 2002 were $10.6 million, $11.2 million and $8.7 million, respectively.

L.	Income Taxes

The provision for income taxes is summarized as follows (in thousands):

|Period Ended    | 2004    | 2003     | 2002   
|--------------- | ------- | -------- | -------
|Current:        |         |          |        
|Federal         | $36,803 | $43,240  | $36,842
|State and other | 7,007   | 8,732    | 5,271  
|                |         |          |        
|Subtotal        | 43,810  | 51,972   | 42,113 
|Deferred        | (3,592) | (11,844) | (734)  
|                |         |          |        
|Total           | $40,218 | $40,128  | $41,379



The provision (benefit) for income taxes is allocated between continuing and discontinued operations as summarized below (in thousands):

|Period Ended            | 2004    | 2003    | 2002   
|----------------------- | ------- | ------- | -------
|                        |         |         |        
|Continuing Operations   | $42,529 | $42,862 | $43,414
|Discontinued Operations | (2,311) | (2,734) | (2,035)
|                        |         |         |        
|Total                   | $40,218 | $40,128 | $41,379



A reconciliation of the Company''s effective tax rate with the statutory federal tax rate is as follows:

|Period Ended                              | 2004  | 2003  | 2002 
|----------------------------------------- | ----- | ----- | -----
|                                          |       |       |      
|Tax at statutory rate                     | 35.0% | 35.0% | 35.0%
|State income taxes net of federal benefit | 3.7   | 4.7   | 3.0  
|Other charges                             | (1.5) | (1.9) | (.2) 
|                                          |       |       |      
|Effective tax rate                        | 37.2% | 37.8% | 37.8%





Deferred income taxes for 2004, 2003 and 2002 reflect the impact of "temporary differences" between amounts of assets and liabilities for financial reporting purposes and such amounts as measured by tax laws.  These temporary differences are determined in accordance with SFAS No. 109.

Page 61 of 72

Temporary differences which give rise to deferred tax assets and liabilities at May 29, 2004 and May 31, 2003 are as follows (in thousands):

|Period Ended                                                  | 2004      |  | 2003          
|------------------------------------------------------------- | --------- |  | --------------
|                                                              | TaxAssets |  | TaxLiabilities
|Current:                                                      |           |  |               
|Allowance for doubtful accounts                               | $ 2,020   |  |               
|Compensated absences                                          | 1,287     |  |               
|Inventory costs and reserves
    capitalized for tax purposes | 9,171     |  |               
|Insurance reserves                                            | 6,035     |  |               
|Prepaid items deductible
    for tax purposes                 |           |  | $1,929        
|Other                                                         | 3,076     |  |               
|                                                              | $21,589   |  | $1,929        
|Non-Current:                                                  |           |  |               
|Depreciation                                                  |           |  | $11,162       
|Accounting for rent expense                                   | $13,989   |  |               
|Pre-opening costs                                             | 10,751    |  |               
|                                                              |           |  |               
|                                                              | $24,740   |  | $11,162       

No valuation allowance is deemed necessary.

M.	Supplementary Income Statement Information

|Period Ended            | 2004           | 2003    | 2002   
|----------------------- | -------------- | ------- | -------
|                        | (in thousands)
|Repairs and Maintenance | $38,397        | $36,354 | $32,701

N.	Incentive Plans

In November 1993, the stockholders of the Company approved a stock incentive plan (the "1993 Plan"), authorizing the granting of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, performance stock and other stock based compensation.  A total of 540,000 shares of common stock have been reserved for issuance under the 1993 Plan. This plan expired in August, 1998.  In October, 1998, the stockholders of the Company approved a stock incentive plan (the "1998 Plan"), authorizing the granting of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, performance stock and other stock based compensation.  A total of 350,000 shares of common stock have been reserved for issuance under the 1998 Plan. In October 2002, the stockholders of the Company approved a stock incentive plan (the "2002 Plan") authorizing the granting of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, performance stock and other stock based compensation.  A total of 140,000 shares of common stock have been reserved for issuance under the 2002 Plan.  A summary of stock options transactions in fiscal periods 2002, 2003 and 2004 is as follows:

Page 62 of 72



|                                   | Number
of Shares | Weighted Average
Exercise Price
Per Share
|---------------------------------- | ---------------- | -----------------------------------------
|Options outstanding
  June 2, 2001 | 372,640          | $14.18                                   
|Options issued                     | 191,800          | $15.44                                   
|Options (cancelled)                | (10,800)         | $17.90                                   
|Options exercised                  | (33,900)         | $11.53                                   
|                                   |                  |                                          
|Options outstanding
  June 1, 2002 | 519,740          | $14.74                                   
|Options issued                     | -                | -                                        
|Options cancelled                  | -                | -                                        
|Options exercised                  | (17,000)         | $10.60                                   
|                                   |                  |                                          
|Options outstanding
  May 31, 2003 | 502,740          | $14.88                                   
|Options issued                     | -                | -                                        
|Options cancelled                  | (14,500)         | $20.54                                   
|Options exercised                  | (42,420)         | $15.63                                   
|Options outstanding
  May 29, 2004 | 445,820          | $14.63                                   
|                                   |                  |                                          
|Options exercisable May 29, 2004   | 445,820          | $14.63                                   
|                                   |                  |                                          

The following table summarizes information about the stock options outstanding under the Company''s option plans as of May 29, 2004:



|Options Outstanding     | Options Exercisable        
|----------------------- | ---------------------------
|Range of
ExercisePrices | NumberOutstandingAt 5/29/04
|$ 8.85 - $ 9.58         | 48,120                     
|$12.00                  | 70,900                     
|$15.44                  | 178,800                    
|$16.28 - $16.84         | 146,100                    
|$20.57 - $22.13         | 1,900                      
|                        | 445,820                    



The fair value of each stock option granted is estimated on the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions used for grants in 2002 (no options were granted during fiscal 2004 or fiscal 2003):

|                              | 2002     |  | 
|----------------------------- | -------- |  | 
|                              |          |  | 
|Risk-free interest rate       | 2.00%    |  | 
|Expected volatility           | 54.5%    |  | 
|Expected life                 | 8 years  |  | 
|Contractual life              | 10 years |  | 
|Expected Dividend Yield       | 0.1%     |  | 
|Fair value of options granted | $9.07    |  | 



Page 63 of 72

O.  Interim Financial Information (Unaudited)
          (All amounts in thousands, except per share data)

Fiscal Year Ended May 29, 2004-As restated

|                                                                                    | 13 Weeks Ended
|----------------------------------------------------------------------------------- | --------------
|                                                                                    | August 30,2003
|Net Sales                                                                           | $525,473      
|                                                                                    |               
|Gross Margin                                                                        | 192,529       
|Income (loss) from Continuing
  Operations                                          | (15,525)      
|Income (Loss)                                                                       | (16,838)      
|Income(Loss) per Common Share
  from Continuing Operations -- 
  Basic and Diluted: |               
|Income (Loss) -- Basic                                                              | ($0.35)       
|Income (Loss) -- Diluted                                                            | ($0.35)       
|                                                                                    |               
|Net Income (Loss) per Common
  Share -- Basic and Diluted:                          |               
|Net Income (Loss) -- Basic                                                          | ($0.38)       
|Net Income (Loss) -- Diluted                                                        | ($0.38)       



Fiscal Year Ended May 31, 2003-As restated

|                                                                                    | 13 Weeks Ended
|----------------------------------------------------------------------------------- | --------------
|                                                                                    | August 31,2002
|Net Sales                                                                           | $499,062      
|                                                                                    |               
|Gross Margin                                                                        | 178,665       
|Income (Loss) from Continuing
  Operations                                          | (13,868)      
|Income (Loss)                                                                       | (16,029)      
|Income(Loss) per Common Share
  from Continuing Operations -- 
  Basic and Diluted: |               
|Income (Loss) -- Basic                                                              | ($0.31)       
|Income (Loss) -- Diluted                                                            | ($0.31)       
|                                                                                    |               
|Net Income (Loss) per Common
  Share -- Basic and Diluted:                          |               
|Net income (Loss) -- Basic                                                          | ($0.36)       
|Net income (Loss) -- Diluted                                                        | ($0.36)       



Fiscal Year Ended May 29, 2004-As previously filed

|                                                           | 13 Weeks Ended
|---------------------------------------------------------- | --------------
|                                                           | August 30,2003
|Net Sales                                                  | $506,104      
|                                                           |               
|Gross Margin                                               | $180,286      
|Net Income (Loss)                                          | ($16,063)     
|Net income(Loss) per Common 
  Share -- Basic and Diluted: |               
|Net Income (Loss) -- Basic                                 | ($0.36)       
|Net Income (Loss) -- Diluted                               | ($0.36)       



Fiscal Year Ended May 31, 2003-As previously filed

|                                                           | 13 Weeks Ended
|---------------------------------------------------------- | --------------
|                                                           | August 31,2002
|Net Sales                                                  | $506,104      
|                                                           |               
|Gross Margin                                               | $180,286      
|Net Income (Loss)                                          | ($16,063)     
|Net Income(Loss) per Common 
  Share -- Basic and Diluted: |               
|Net Income (Loss) -- Basic                                 | ($0.36)       
|Net Income (Loss) -- Diluted                               | ($0.36)       



Results of quarterly operations are impacted by the highly seasonal nature of the Company''s business and timing of certain holiday selling seasons. Quarterly results may not total year-to-date amounts due to rounding.  Income from Continuing Operations before Provision for Income Tax was $33.3 million for the three months ended May 29, 2004 as compared with $4.9 million for the similar period of a year ago.  During interim periods, estimates are used to charge inventory shrinkage to cost of sales.  An actual physical inventory is conducted at the end of the fiscal year to calculate actual shrinkage.  For fiscal 2004, the adjustment for the change from the estimated shrinkage percentage used during the first three fiscal quarters to the actual shrinkage based on the year-end physical inventory reduced cost of goods sold by approximately $8.0 million.  In addition the Company sold two properties in the current year''s fourth fiscal quarter for a gain of $3.3 million.  Also, the current fiscal year''s fourth quarter benefited from tighter expense control which reduced selling and administrative expense by $8.3 million.  Finally, the $78.2 million increase in net sales in this year''s fourth fiscal quarter compared with the similar period of a year ago contributed to the improved fourth quarter profitability.



Page 64 of 72

P.  Fair Value of Financial Instruments

The carrying values of cash and cash equivalents, short and long term investments, accounts receivable and accounts payable approximate fair value.

Interest rates that are currently available to the Company for issuance of notes payable and long-term debt (including current maturities) with similar terms and remaining maturities are used to estimate fair value for debt issues.  The estimated fair values of long term investments were based on market prices of the securities. The estimated fair value of long-term debt (including current maturities) is as follows (in thousands):



|                                                                               | May 29, 2004   | May 31, 2003
|------------------------------------------------------------------------------ | -------------- | ------------
|                                                                               | CarryingAmount | FairValue   
|Long-Term Debt
  (including capital lease
  obligation and current maturities) | $134,585       | $132,745    

The fair values presented herein are based on pertinent information available to management as of the respective year ends. Although management is not aware of any factors that could significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since that date, and current estimates of fair value may differ from amounts presented herein.

Q.  Concentration of Credit Risk

Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash, cash equivalents and investments.  The Company manages the credit risk associated with cash equivalents and investments by investing with high-quality institutions and, by policy, limiting investments only to those which meet prescribed investment guidelines.  The Company has a policy of making investments in debt securities with short-term ratings of A-1 (or equivalent) or long-term ratings of A and A-2 (or equivalent).  The Company maintains cash accounts that, at times, may exceed federally insured limits.  The Company has not experienced any losses from maintaining cash accounts in excess of such limits.  Management believes that it is not exposed to any significant risks on its cash and cash equivalent accounts.

Page 65 of 72

R.  Segment Information

The Company reports segment information in accordance with SFAS No.131, Disclosure about Segments of an Enterprise and Related Information.  The Company has one reportable segment, operating within the United States.  Sales by major product categories are as follows (in thousands):

|Period Ended  | May 29, 2004(52 weeks) | May 31, 2003(52 weeks) | June 1, 2002(52 weeks)
|------------- | ---------------------- | ---------------------- | ----------------------
|Apparel       | $2,234,094             | $2,073,635             | $1,944,537            
|Home Products | 612,344                | 595,335                | 589,171               
|              | $2,846,438             | $2,668,970             | $2,533,708            

Apparel includes all clothing items for men, women and children and apparel accessories such as shoes, jewelry, perfumes and watches.  Home products includes linens, home furnishings, gifts, baby furniture and baby furnishings.

S.  Legal Matters

From time to time in the ordinary course of business, the Company is party to litigation.  The Company has established reserves relating to its legal claims and believes that potential liabilities in excess of those recorded will not have a material adverse effect on the Company''s consolidated financial statements; however, there can be no assurances to this effect.



Page 66 of 72



Dividend Policy

The Board of Directors of the Company declared an annual cash dividend of four cents ($0.04) per share on August 5, 2004, payable on December 15, 2004, to stockholders of record on November 22, 2004.  The Company expects the paid dividend to be approximately $1.8 million.  A cash dividend of three cents ($0.03) per share for fiscal 2004 was declared on August 14, 2003, and was paid on December 8, 2003, to stockholders of record on November 14, 2003.  The paid dividend amounted to $1.3 million.  Maintenance of the cash dividend policy or any change thereto in the future will be at the discretion of the Company''s Board of Directors and will depend upon the financial condition, capital requirements and earnings of the Company as well as other factors which the Board of Directors may deem relevant. At present, the policy of the Board of Directors of the Company is to retain the majority of earnings to finance the growth and development of the Company''s business.  At May 29, 2004, $815.4 million of the Company''s retained earnings were unrestricted and available for the payment of dividends under the most restrictive terms of certain loan agreements.

Market for the Registrant''s Common Equity and Related Stockholder Matters

The Company''s Common Stock is traded on the New York Stock Exchange and its trading symbol is "BCF."  The following table provides the high and low closing prices on the New York Stock Exchange for each fiscal quarter for the period from June 2, 2002 to May 29, 2004 and for the two months ended July 31, 2004:

|Period                                 | Low Price | High Price
|-------------------------------------- | --------- | ----------
|June 2, 2002 to
August 31, 2002        | 17.3500   | 22.1700   
|                                       |           |           
|September 1, 2002 to
November 30, 2002 | 16.5500   | 21.4800   
|                                       |           |           
|December 1, 2002 to
March 1, 2003      | 15.5000   | 21.3500   
|                                       |           |           
|March 2, 2003 to
May 31, 2003          | 15.7000   | 17.9000   
|                                       |           |           
|June 1, 2003 to
August 30, 2003        | 17.2200   | 20.8700   
|                                       |           |           
|August 31, 2003 to
November 29, 2003   | 18.7000   | 22.2600   
|                                       |           |           
|November 30, 2003 to
February 28, 2004 | 18.5500   | 21.6800   
|                                       |           |           
|February 29, 2004 to
May 29, 2004      | 17.5200   | 20.4800   
|                                       |           |           
|May 30, 2004 to
July 31, 2004          | 17.5000   | 19.5800   
|                                       |           |           

As of July 31, 2004, there were 228 record holders of the Company''s Common Stock.  The number of record holders does not reflect that number of beneficial owners of the Company''s Common Stock for whom shares are held by Cede & Co., certain brokerage firms and others.

Page 67 of 72













BURLINGTON COAT FACTORY WAREHOUSE CORPORATION
Schedule II - Valuation and Qualifying Accounts
(All amounts in thousands)

|                                                          | COL.A                         | COL.B             | COL.C                    | COL.D                       | COL.E          
|--------------------------------------------------------- | ----------------------------- | ----------------- | ------------------------ | --------------------------- | ---------------
|                                                          |                               |                   |                          |                             |                
|                                                          | BALANCE AT
BEGINNINGOF PERIOD | CHARGED TOEXPENSE | CHARGED TO
OTHERACCOUNTS | BALANCE
ACCOUNTSWRITTEN OFF | AT END OFPERIOD
|                                                         
|DESCRIPTION                                              
|                                                          |                               |                   |                          |                             |                
|Period Ended 5/29/04                                      |                               |                   |                          |                             |                
|                                                          |                               |                   |                          |                             |                
|ALLOWANCE FOR DOUBTFUL
  ACCOUNTS -
  ACCOUNTS RECEIVABLE | $4,655                        | $9,102            | $0                       | $8,649                      | $5,108         
|                                                          |                               |                   |                          |                             |                
|Period Ended 5/31/03                                      |                               |                   |                          |                             |                
|                                                          |                               |                   |                          |                             |                
|ALLOWANCE FOR DOUBTFUL
  ACCOUNTS -
  ACCOUNTS RECEIVABLE | $3,994                        | $9,895            | $0                       | $9,234                      | $4,655         
|                                                          |                               |                   |                          |                             |                



Page 68 of 72















[THIS PAGE INTENTIONALLY LEFT BLANK]







Page 69 of 72



File No. 1-8739



SECURITIES AND EXCHANGE COMMISSION

Washington D.C. 20549

EXHIBITS FILED WITH

FORM 10-K

FOR FISCAL YEAR ENDED

May 29, 2004

under

The Securities Exchange Act of 1934

BURLINGTON COAT FACTORY WAREHOUSE CORPORATION

(Exact Name of Registrant as specified in its Charter)

Page 70 of 72

INDEX TO EXHIBITS

|3.   | Exhibits                                                                                                                                                              |   
|---- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------- | --
|     |                                                                                                                                                                       |   
|3.1  | Articles of Incorporation, as amended                                                                                                                                 | 1/
|     |                                                                                                                                                                       |   
|3.2  | By-laws                                                                                                                                                               | 1/
|     |                                                                                                                                                                       |   
|10.1 | Cohoes Fashions, Inc. Employees'' 401(k)
  Savings Plan (as amended and restated
  effective January 1, 2001)                                                         | 2/
|     |                                                                                                                                                                       |   
|10.2 | 1993 Stock Incentive Plan*                                                                                                                                            | 1/
|     |                                                                                                                                                                       |   
|10.3 | 1998 Stock Incentive Plan*                                                                                                                                            | 1/
|     |                                                                                                                                                                       |   
|10.4 | 2002 Stock Incentive Plan*                                                                                                                                            | 3/
|     |                                                                                                                                                                       |   
|10.5 | Amended and Restated Revolving Credit Agreement 
  dated as of February 1, 2003 between the 
  Company and National City Bank                                         | 4/
|     |                                                                                                                                                                       |   
|10.6 | Burlington Coat Factory Warehouse Corporation
  401(k) Profit-Sharing Plan (as amended and
  restated effective January 1, 2001)                                      | 2/
|     |                                                                                                                                                                      
|     |                                                                                                                                                                       |   
|10.7 | Loan Agreement dated as of August 1, 1995 by
  and between New Jersey Economic Development 
  Authority and Burlington Coat Factory Ware-
  house of New Jersey, Inc. | 2/
|     |                                                                                                                                                                      
|     |                                                                                                                                                                      
|     |                                                                                                                                                                       |   
|     |                                                                                                                                                                       |   
|10.8 | Indenture of Trust dated as of August 1, 1995
  by and between New Jersey Economic
  Development Authority and Shawmut Bank 
  Connecticut, National Association      | 2/
|     |                                                                                                                                                                      
|     |                                                                                                                                                                      

Page 71 of 72



|      |                                                                                                                                                                                                          |               
|----- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | --------------
|10.9  | Letter of Credit Reimbursement Agreement dated
  as of July 15, 2002 between Burlington Coat
  Factory Warehouse of New Jersey, Inc. and
  National City Bank                                            | 2/            
|      |                                                                                                                                                                                                          |               
|10.10 | Burlington Coat Factory Warehouse Corporation
  Deferred Compensation Plan effective 
  May 1, 2000*                                                                                                     | 4/            
|      |                                                                                                                                                                                                          |               
|10.11 | Note Purchase Agreement dated as of August 15,
  2003 among Burlington Coat Factory Warehouse
  Corporation, Burlington Coat Factory Warehouse
  of New Jersey, Inc. and the purchasers named
  therein. | 5/            
|      |                                                                                                                                                                                                          |               
|10.12 | First Amendment to Amended and Restated Revolving
  Credit Agreement dated as of August 15, 2003
  between the Company and National City Bank                                                            | 1/            
|      |                                                                                                                                                                                                          |               
|21    | Subsidiaries of Registrant                                                                                                                                                                               | 6/            
|      |                                                                                                                                                                                                          |               
|23    | Consent of Deloitte & Touche LLP, independent
  registered public accounting firm                                                                                                                        | Filed
Herewith
|      |                                                                                                                                                                                                          |               
|31.1  | Certification Pursuant to Section 302 of the
  Sarbanes-Oxley Act of 2002                                                                                                                                | Filed
Herewith
|      |                                                                                                                                                                                                          |               
|31.2  | Certification Pursuant to Section 302 of the
  Sarbanes-Oxley Act of 2002                                                                                                                                | Filed
Herewith
|      |                                                                                                                                                                                                          |               
|32.1  | Certification Pursuant to 18 U.S.C. Section 1350,
  as Adopted Pursuant to Section 906 of the
  Sarbanes-Oxley Act of 2002                                                                               | Filed
Herewith
|      |                                                                                                                                                                                                          |               
|32.2  | Certification Pursuant to 18 U.S.C. Section 1350,
  as Adopted Pursuant to Section 906 of the
  Sarbanes-Oxley Act of 2002                                                                               | Filed
Herewith
|      |                                                                                                                                                                                                          |               





|(1) | Incorporated by reference to Exhibits filed with the Company''s Annual Report on Form 10-K for the year ended May 31, 2003. File No. 1-8739.                     
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | Incorporated by reference to Exhibits filed with the Company''s Annual Report on Form 10-K for the year ended
June 1, 2002. File No. 1-8739.                     
|(4) | Incorporated by reference to Exhibits filed with the Company''s Annual Report on Form 10-K for the year ended
June 3, 2000. File No. 1-8739.                     
|(5) | Incorporated by reference to Exhibits filed with the Company''s Current Report on Form 8-K filed August 18, 2003. File No. 1-8739.                               
|(6) | Incorporated by reference to Exhibit 21 filed with Amendment No. 2 to the Company''s Annual Report on Form 10-K for the year ended May 29, 2004.  File No. 1-8739
|*   | Executive Compensation Plan.                                                                                                                                     



Page 72 of 72