FOR IMMEDIATE RELEASE

COMPANY CONTACT:

Robert L. LaPenta, Jr.

Vice President – Chief Accounting Officer and Treasurer

(609) 387-7800 ext. 1216


BURLINGTON COAT FACTORY REPORTS

THIRD QUARTER SALES AND NET INCOME

Burlington, NJ – April 5, 2006 – Burlington Coat Factory Warehouse Corporation (NYSE-BCF) today reported its income and sales for the third quarter ended February 25, 2006.

For the three months ended February 25, 2006, income from continuing operations was $58.3 million, or $1.30 per share. This compares with income from continuing operations of $66.1 million, or $1.48 per share, for the corresponding period ended February 26, 2005.

Sales for three months ended February 25, 2006 were $1,023.7 million compared with sales of $968.1 million during the corresponding period ended February 26, 2005. Comparative store sales for the quarter increased 3.5%. Total sales for the quarter increased 5.7% over the comparative quarter of the prior fiscal year.

Sales for the nine months ended February 25, 2006 were $2.6 billion compared with sales of $2.4 billion during the corresponding period ended February 26, 2005. Comparative store sales for the nine months increased 5.5%. Total sales for the nine months increased 8.5% over the comparative nine months of the prior fiscal year.

During the nine months ended February 25, 2006, the Company opened eight Burlington Coat Factory stores and three free standing MJM Designer Shoe stores. An additional five Burlington Coat Factory stores were relocated during the first nine months of the current fiscal year to locations within the same trading market. Two Burlington Coat Factory stores and two Luxury Linens store were closed during the first nine months of the current fiscal year. The Company also has three Burlington Coat Factory stores that remain temporarily closed due to damage caused by Hurricanes Katrina and Wilma. Two of these stores are located in New Orleans and the other store is located in southern Florida. The Company has not yet determined when these stores will reopen.

Burlington Coat Factory operates 366 stores (exclusive of the three stores temporarily closed due to hurricane damage) in 42 states, principally under the name “Burlington Coat Factory”.

The Company plans to hold a conference call regarding the third quarter results at 3:00 PM EST on Friday, April 7, 2006. To listen to the call, visit our web site at http://www.coat.com.

Statements made on the press release 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. 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.



BURLINGTON COAT FACTORY WAREHOUSE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME




(All amounts in thousands, except share data)








Nine Months Ended



25-Feb-06 26-Feb-05
(Unaudited) (Unaudited)
REVENUES:

Net Sales $2,619,919 100.00% $2,414,314 100.00%
Other Revenue 24,209 0.92% 21,832 0.90%

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

2,644,128 100.92% 2,436,146 100.90%

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

COSTS AND EXPENSES:
Cost of Sales (Exclusive of Depreciation) 1,663,396 63.49% 1,523,138 63.09%
Selling and Administrative Expenses 766,813 29.27% 704,320 29.17%
Depreciation 67,979 2.59% 64,797 2.68%
Interest Expense 3,851 0.14% 5,352 0.22%
Other (Income) Loss, Net (1,100) -0.05% (9,001) -0.37%

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

2,500,939 95.46% 2,288,606 94.79%

---------------- ----------------
Income From Continuing Operations Before



Provision for Income Tax 143,189 5.47% 147,540 6.11%





Provision for Income Tax 55,413 2.12% 57,370 2.38%
----------------
----------------
Income From Continuing Operations 87,776 3.35% 90,170 3.73%




(Loss) Income From Discontinued Operations,



Net of Tax -- 0.00% (439) -0.02%

----------------
----------------
Net Income 87,776 3.36% 89,731 3.73%



Net Unrealized Gain (Loss) on Non-Marketable Securities,



Net of Tax 0 0.00% 1 0.00%

-----------------
-----------------
Total Comprehensive Income $87,776 3.36% $89,732 3.72%

=========
=========








Basic and Diluted Earnings Per Share:




Basic Income Per Share from Continuing Operations $1.96
$2.02
Basic Loss from Discontinued Operations --
(0.01)
-----------------
-----------------
Basic Net Income Per Share $1.96
$2.01

=========
=========





Diluted Income Per Share from Continuing Operations $1.95
$2.02
Diluted Loss from Discontinued Operations --
(0.01)
-----------------
-----------------
Diluted Net Income Per Share $1.95
$2.01

=========
=========





Basic Weighted Average Shares Outstanding 44,773,689
44,653,779
Diluted Weighted Average Shares Outstanding 44,957,085
44,750,045





Dividends Per Share $0.04 $0.60

=========
=========




























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










Three Months Ended




25-Feb-06 26-Feb-05
REVENUES:
Net Sales $1,023,662 100.00% $968,109 100.00%
Other Revenue 8,368 0.82% 7,512 0.78%

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

1,032,030 100.82% 975,621 100.78%

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



COSTS AND EXPENSES:

Cost of Sales (Exclusive of Depreciation) 649,340 63.43% 611,010 63.11%
Selling and Administrative Expenses 267,562 26.14% 236,823 24.46%
Depreciation 22,916 2.24% 20,625 2.13%
Interest Expense 683 0.07% 1,780 0.18%
Other (Income) Loss, Net (3,592) -0.35% (3,406) -0.35%

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

936,909 91.53% 866,832 89.54%

----------------- -----------------
Income From Continuing Operations Before



Provision for Income Tax 95,121 9.29% 108,789 11.24%





Provision for Income Taxes 36,811 3.60% 42,674 4.41%
-----------------
-----------------
Net Income From Continuing Operations 58,310 5.70% 66,115 6.83%

-----------------
-----------------
(Loss) Income From Discontinued Operations,



Net of Tax -- 0.00% 603 0.06%

-----------------
-----------------
Net Income 58,310 5.70% 66,718 6.89%

Net Unrealized Gain (Loss) on Non-Marketable Securities,

Net of Tax -- 0.00% -- 0.00%

-----------------
-----------------
Total Comprehensive Income $58,310 5.70% $66,718 6.89%

=========
=========













Basic and Diluted Earnings Per Share:




Basic and Diluted Income Per Share from Continuing Operations $1.30
$1.48
Basic and Diluted Income Per Share from Discontinuing Operations --
$0.01
----------------- -----------------
Basic and Diluted Net Income Per Share $1.30
$1.49

=========
=========




Basic Weighted Average Shares Outstanding 44,774,850
44,679,699
Diluted Weighted Average Shares Outstanding 44,965,772
44,787,991





Dividends Per Share -- $0.56

=========
=========