FORM 10-Q/A

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

      For the Quarterly Period Ended May 29, 2004

                                       OR

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

      For the Transition Period From ... to...

                           Commission File No. 0-19194

                                 RAG SHOPS, INC.
             (Exact name of registrant as specified in its charter)

              DELAWARE                                51-0333503
   (State or other jurisdiction of          (I.R.S. Employer Identification
   incorporation or organization)                       Number)

          111 WAGARAW ROAD
        HAWTHORNE, NEW JERSEY                            07506
   (Address of principal executive                    (Zip Code)
              offices)

                                 (973) 423-1303
              (Registrant's telephone number, including area code)

      Indicate by check mark whether the registrant (1) has filed all reports
      required by Section 13 or 15(d) of the Securities Exchange Act of 1934
      during the preceding 12 months (or 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 whether the registrant is an accelerated filer (as
      defined in Rule 12b-2 of the Exchange Act).

                    Yes____                                           No__X__


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

                  CLASS                           OUTSTANDING AT JUNE 30, 2004
      Common Stock, par value $.01                           4,797,983





                          EXPLANATORY NOTE - AMENDMENT

This Form 10-Q/A is being filed to amend and restate Rag Shops, Inc.'s unaudited
consolidated financial statements for the quarterly period ended May 29, 2004.

Subsequent to filing Form 10-Q for the period ended May 29, 2004, the Company
met (the "Meeting") with its new group health insurance broker (the "Broker") to
discuss the status of the Company's group health insurance plan (the "Plan")
renewal effective September 1, 2004. The Plan is self-funded and supplemented
with an insurance policy for individual stop loss and aggregate stop loss
coverage. The nature of this arrangement contemplates that the Company negotiate
aggregate stop loss attachment factors ("Factors") with its insurance carrier
annually and, based upon such Factors, that the Company accrue, on a monthly
basis, an amount for the Plan's insurance expense which is then included in
selling, general and administrative expenses. The Factors are multiplied by the
covered lives to determine the Company's maximum Plan insurance expense amount
(the "Maximum").

At the Meeting, the Broker presented comparative Plan information that included
Factors for the Plan year effective September 1, 2003 (the "Current Plan"). The
Factors for the Current Plan, obtained by the Broker from the Plan's insurance
carrier, were greater than the Factors used by the Company in determining its
accrual for the Plan insurance expense during the first three quarterly fiscal
periods for the year ended August 28, 2004.

Upon further investigation following the Meeting, the Company was able to
ascertain that the Factors used to accrue for the Current Plan insurance expense
were the Factors from the prior year rather than the current year. In accordance
with APB Opinion No. 20 "Accounting Changes", the Company has determined the
aforementioned to be an error in previously issued financial statements
resulting from the use of the incorrect Factors.

In its restated financial statements, the Company has reflected the corrected
accrual amount based upon applicable current year Factors to record additional
Plan insurance expense of $144,000, $136,000 and $139,000 for the three months
ended November 29, 2003, February 28, 2004 and May 29, 2004, respectively. The
Company is accruing to the Maximum since the Company estimates that the actual
amount of health insurance claims to be paid for the current fiscal year is at
or near the Maximum.

The Company will restate prior financial statements pursuant to Financial
Accounting Standards Board Statement No. 3 "Reporting Accounting Changed in
Interim Financial Statements" for this item and the resulting income tax effect.

Please refer to amendments to periodic reports filed with the Securities and
Exchange Commission for periods between November 29, 2003 and May 29, 2004 for
related restatements. Refer to Note 1 - Recent Developments in the Notes to
Condensed Consolidated Financial Statements.

For purposes of this Form 10-Q/A, and in accordance with Rule 12b-15 under the
Securities and Exchange Act of 1934, as amended, each item of the Form 10-Q for
the quarterly period ended May 29, 2004, as originally filed on July 13, 2004,
that was affected has been amended to the extent affected by the referenced
correction and restated in its entirety. All other financial information and
disclosures remain unchanged.







                                  Page 2 of 19





                        RAG SHOPS, INC. AND SUBSIDIARIES

                                      INDEX

                                                                           Page

PART I - FINANCIAL INFORMATION

    Item 1. Financial Statements

       Condensed consolidated balance sheets - May 29, 2004 (unaudited and
         restated), May 29, 2004 (unaudited and previously reported) and
         May 31, 2003 (unaudited and previously restated) and August 30,
         2003 (previously restated)                                           4

       Condensed consolidated results of operations- three and nine months
         ended May 29, 2004 (unaudited and restated), May 29, 2004
         (unaudited and previously reported) and May 31, 2003
         (unaudited and previously restated)                                  5

       Condensed consolidated statements of cash flows - nine months ended
         May 29, 2004 (unaudited and restated) May 29, 2004 (unaudited and
         previously reported) and May 31, 2003 (unaudited and previously
         restated)                                                            6

       Notes to condensed consolidated financial statements                7-12

    Item 2.  Management's Discussion and Analysis of Financial Condition
             and Results of Operations                                    12-17

    Item 3.  Quantitative and Qualitative Disclosures About Market Risk   17-18

    Item 4. Controls and Procedures                                       18-19

Part II - OTHER INFORMATION

    Items 1.-5.                                                              19

    Item  6. Exhibits and Reports on Form 8-K                                19

SIGNATURES                                                                   19

CERTIFICATIONS                                                            20-21










                                  Page 3 of 21





                        RAG SHOPS, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                           (All amounts in thousands)



                                                       May 29,         May 29,          May 31,        August 30,
                                                        2004             2004            2003             2003
                                                        ----             ----            ----             ----
                                                     (Unaudited       (Unaudited      (Unaudited        (Note A)
                                                    and Restated)   and Previously  and Previously    (Previously
                                                                        Reported)      Restated)        Restated)
                                                                                             
                     ASSETS
CURRENT ASSETS:
  Cash                                                 $   1,041        $   1,041       $   2,283        $     835
  Investment in common stock                                   -                -             310              307
  Merchandise inventories                                 29,577           29,577          27,449           31,995
  Prepaid expenses                                         1,301            1,175             851            1,490
  Other current assets                                       624              624             436              431
  Deferred income taxes                                      918              918             790              918
                                                         -------          -------         -------          -------

              Total current assets                        33,461           33,335          32,119           35,976

  Property and equipment, net                              4,301            4,301           4,686            4,580
  Deferred income taxes                                      646              646             361              324
  Other assets                                                31               31              33               29
                                                         -------          -------         -------          -------

TOTAL ASSETS                                           $  38,439        $  38,313       $  37,199        $  40,909
                                                         =======          =======         =======          =======

         LIABILITIES AND STOCKHOLDERS'
                     EQUITY
CURRENT LIABILITIES:
  Short-term bank borrowings                           $   2,640        $   2,640       $       -        $       -
  Accounts payable-trade                                   7,661            7,661           7,628           11,432
  Accrued expenses and other current liabilities           4,204            3,785           3,533            4,315
  Accrued salaries and wages                                 776              776             748            1,103
  Deferred income                                             58               58             756              582
                                                         -------          -------         -------          -------

            Total current liabilities                     15,339           14,920          12,665           17,432


STOCKHOLDERS' EQUITY:
  Common stock                                                48               48              48               48
  Additional paid-in capital                               6,235            6,235           6,235            6,235
  Retained earnings                                       16,881           17,174          18,241           17,186
  Unrealized gain on investment in common
      stock, net of tax                                        -                -              74               72
  Treasury stock, at cost, 26,880 shares                     (64)             (64)            (64)             (64)
                                                         --------         --------        --------         --------

           Total stockholders' equity                     23,100           23,393          24,534           23,477
                                                         -------          -------         -------          -------

TOTAL LIABILITIES AND
      STOCKHOLDERS' EQUITY                             $  38,439        $  38,313       $  37,199        $  40,909
                                                         =======          =======         =======          =======


Note A: Derived from the August 30, 2003 audited balance sheet.

See notes to the condensed consolidated financial statements.

                                  Page 4 of 21





                        RAG SHOPS, INC. AND SUBSIDIARIES
                  CONDENSED CONSOLIDATED RESULTS OF OPERATIONS
                                   (Unaudited)
                  (All amounts in thousands, except share data)



                                             Three Months Ended                        Nine Months Ended
                                             ------------------                        -----------------
                                    May 29,       May 29,       May 31,       May 29,       May 29,       May 31,
                                      2004          2004          2003          2004          2004          2003
                                      ----          ----          ----          ----          ----          ----
                                   (Restated)    (Previously  (Previously    (Restated)    (Previously  (Previously
                                                   Reported)     Restated)                    Reported)   Restated)

                                                                                        
Net sales                           $ 27,245      $ 27,245      $ 27,920      $ 93,326      $ 93,326      $ 91,949
Cost of merchandise
   sold, occupancy and
   distribution costs                 18,243        18,243        18,733        61,909        61,909        61,094
                                      ------        ------        ------        ------        ------        ------

Gross profit                           9,002         9,002         9,187        31,417        31,417        30,855

Selling, general and
   administrative
   expenses                           10,074         9,935         9,646        31,957        31,538        30,221
                                      ------        ------        ------        ------        ------        ------

                                      (1,072)         (933)         (459)         (540)         (121)          634
Gain from sale of securities               -             -             -           161           161             -
                                      ------        ------        ------        ------        ------        ------

Income (loss) from operations         (1,072)         (933)         (459)         (379)           40           634
Interest income (expense), net            (9)           (9)            1           (33)          (33)            2
                                      -------       -------       ------        -------       -------       ------

Income (loss) before income
   tax provision (benefit)            (1,081)         (942)         (458)         (412)            7           636
Income tax provision (benefit)          (361)         (342)         (207)         (107)           19           286
                                      -------       -------       -------       -------       ------        ------

Net income (loss)                   $   (720)     $   (600)     $   (251)     $   (305)     $    (12)     $    350
                                      =======       =======       =======       =======       =======       ======

EARNINGS (LOSS) PER
   COMMON SHARE:

Basic and diluted                   $   (.15)     $   (.13)     $   (.05)     $   (.06)     $       -     $     .07
                                      =======       =======       =======       =======       =======       =======

WEIGHTED AVERAGE
   COMMON SHARES
   OUTSTANDING:

Basic                               4,797,983     4,797,983     4,797,983     4,797,983     4,797,983     4,797,983
                                    =========     =========     =========     =========     =========     =========

Diluted                             4,797,983     4,797,983     4,797,983     4,797,983     4,797,983     4,825,987
                                    =========     =========     =========     =========     =========     =========


See notes to the condensed consolidated financial statements







                                  Page 5 of 21





                        RAG SHOPS, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                           (All amounts in thousands)



                                                                            Nine Months Ended
                                                                            -----------------
                                                           May 29, 2004       May 29, 2004       May 31, 2003
                                                           ------------       ------------       ------------
                                                            (Restated)        (Previously        (Previously
                                                                                Reported)          Restated)
                                                                                            
Cash flows from operating activities:
   Net income (loss)                                          $    (305)          $     (12)         $     350
   Adjustments to reconcile net income to cash
    provided by (used in) operating activities:
     Depreciation and amortization                                1,213               1,213              1,007
     Loss on disposition of property and equipment                    -                   -                 31
     Amortization of deferred income                               (524)               (524)              (640)
     Deferred income taxes                                         (187)               (187)                 -
     Gain from sale of securities                                  (161)               (161)                 -
   Changes in assets and liabilities:
    (Increase) decrease in:
     Merchandise inventories                                      2,418               2,418              4,274
     Prepaid expenses                                               107                 233                398
     Other current assets                                          (193)               (193)                18
     Other assets                                                    (2)                 (2)                10
    Increase (decrease) in:
     Accounts payable-trade                                      (3,771)             (3,771)            (2,680)
     Accrued expenses and other current liabilities                (111)               (530)               579
     Accrued salaries and wages                                    (327)               (327)              (550)
                                                                --------            --------           -------

   Net cash provided by (used in) operating activities           (1,843)             (1,843)             2,797
                                                                --------            --------           -------

 Cash flows from investing activities:
   Proceeds from sale of securities                                 343                 343                  -
   Proceeds from sale of property and equipment                       3                   3                  -
   Payments for purchases of property and
     equipment                                                     (937)               (937)            (1,473)
                                                                --------            --------           --------

   Net cash used in investing activities                           (591)               (591)            (1,473)
                                                                --------            --------           --------

Cash flows from financing activities:
   Proceeds from issuance of note payable - bank                 17,140              17,140              6,750
   Repayments of note payable - bank                            (14,500)            (14,500)            (6,750)
                                                                --------            --------           -------

   Net cash provided by financing activities                      2,640               2,640                  -
                                                                -------             -------            -------

 Net increase in cash                                               206                 206              1,324
 Cash, beginning of period                                          835                 835                959
                                                                -------             -------            -------

 Cash, end of period                                          $   1,041           $   1,041          $   2,283
                                                                =======             =======            =======

 Supplemental disclosures of cash flow information:
   Cash paid during the period for:
     Interest                                                 $      45           $      45          $       5
                                                                =======             =======            =======

     Income taxes                                             $     191           $     191          $      57
                                                                =======             =======            =======


See notes to the condensed consolidated financial statements

                                  Page 6 of 21





                        RAG SHOPS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
            THREE AND NINE MONTHS ENDED MAY 29, 2004 AND MAY 31, 2003

NOTE 1 - BASIS OF PRESENTATION

The accompanying financial statements are unaudited, but in the opinion of
management reflect all adjustments, which consist of normal recurring accruals
necessary for a fair presentation of the consolidated financial statements for
the interim periods. Since the Company's business is seasonal, the operating
results for the three and nine months ended May 29, 2004 are not necessarily
indicative of results for other quarters or the fiscal year.

Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted. It is suggested that these condensed
consolidated financial statements be read in conjunction with the financial
statements and notes included in the Company's Annual Report on Form 10-K/A for
the year ended August 30, 2003 filed with the Securities and Exchange Commission
in January 2004.

Certain reclassifications have been made to prior year amounts in order to
conform to the presentation for the current year.

Restatement

Subsequent to filing Form 10-Q for the period ended May 29, 2004, the Company
met (the "Meeting") with its new group health insurance broker (the "Broker") to
discuss the status of the Company's group health insurance plan (the "Plan")
renewal effective September 1, 2004. The Plan is self-funded and supplemented
with an insurance policy for individual stop loss and aggregate stop loss
coverage. The nature of this arrangement contemplates that the Company negotiate
aggregate stop loss attachment factors ("Factors") with its insurance carrier
annually and, based upon such Factors, that the Company accrue, on a monthly
basis, an amount for the Plan's insurance expense which is then included in
selling, general and administrative expenses. The Factors are multiplied by the
covered lives to determine the Company's maximum Plan insurance expense amount
(the "Maximum").

At the Meeting, the Broker presented comparative Plan information that included
Factors for the Plan year effective September 1, 2003 (the "Current Plan"). The
Factors for the Current Plan, obtained by the Broker from the Plan's insurance
carrier, were greater than the Factors used by the Company in determining its
accrual for the Plan insurance expense during the first three quarterly fiscal
periods for the year ended August 28, 2004.

Upon further investigation following the Meeting, the Company was able to
ascertain that the Factors used to accrue for the Current Plan insurance expense
were the Factors from the prior year rather than the current year. In accordance
with APB Opinion No. 20 "Accounting Changes", the Company has determined the
aforementioned to be an error in previously issued financial statements
resulting from the use of the incorrect Factors.

In its restated financial statements, the Company has reflected the corrected
accrual amount based upon applicable current year Factors to record additional
Plan insurance expense of $144,000, $136,000 and $139,000 for the three months
ended November 29, 2003, February 28, 2004 and May 29, 2004, respectively. The
Company is accruing to the Maximum since the Company estimates that the actual
amount of health insurance claims to be paid for the current fiscal year is at
or near the Maximum.


                                  Page 7 of 21


The Company will restate prior financial statements pursuant to Financial
Accounting Standards Board Statement No. 3 "Reporting Accounting Changed in
Interim Financial Statements" for this item and the resulting income tax effect.

Please refer to amendments to periodic reports filed with the Securities and
Exchange Commission for periods between November 29, 2003 and May 29, 2004.

Accounting Policies

Refer to the financial statements and notes included in the Company's Annual
Report on Form 10-K/A for the complete disclosure of the Company's accounting
policies. Certain policies are as follows:

Cost of merchandise sold, distribution and occupancy costs include merchandise
purchases, inbound freight costs, distribution costs, shrinkage provision,
cooperative advertising, vendor allowances, vendor rebates, store rent and other
store-related occupancy costs. Distribution costs have been reclassified to cost
of merchandise sold as of the beginning of the quarter ended May 31, 2003. These
expenses were previously included in selling, general and administrative
expenses. All comparative periods have been restated.

Cooperative advertising payments received from vendors have been reclassified to
cost of merchandise sold as of the beginning of the quarter ended March 1, 2003.
These payments were previously offset against advertising expenses. The amounts
included in cost of merchandise sold related to cooperative advertising payments
received was $358,000 and $1,177,000 for the three and nine months ended May 29,
2004, and $294,000 and $851,000 for the three and nine months ended May 31,
2003, respectively. All comparative periods have been restated.

Advertising costs are expensed as incurred and are included in store expenses as
part of selling, general and administrative expenses which amounted to
$1,188,000 and $5,320,000 for the three and nine months ended May 29, 2004 and
$1,332,000 and $5,076,000 for the three and nine months ended May 31, 2003,
respectively.

Recent Developments-Previous Restatement

On February 25, 2004, the Company announced that it had retained the investment
banking firm of SunTrust Robinson Humphrey to provide financial advisory
services and review possible strategic alternatives for the Company, including,
but not necessarily limited to, sale, merger or other corporate transactions, in
an effort to maximize shareholder value. There is no assurance that any
transaction will result from the engagement or that, if a transaction does
occur, it will be on terms that all shareholders consider favorable. As of the
date of this filing, the Company has no further developments to report. See Note
8.

Recent Accounting Pronouncements

On March 31, 2004, the Financial Accounting Standards Board (FASB) issued a
proposed Statement, Share-Based Payment that addresses the accounting for
share-based awards to employees, including employee-stock-purchase-plans
(ESPPs). The FASB formally proposed to require companies to recognize the fair
value of stock options and other stock-based compensation to employees. The
proposed Statement would eliminate the ability to account for stock-based
compensation transactions using the intrinsic value method under APB Opinion No.
25, "Accounting for Stock Issued to Employees", and generally would require
instead that such transactions be accounted for using a fair-value-based method.
The proposed requirements in the exposure draft would be effective for public
companies as of the beginning of the first fiscal year beginning after December
15, 2004. The Company currently accounts for its stock-based compensation plans
in accordance with APB Opinion No. 25. Therefore, if the FASB adopts this

                                  Page 8 of 21


proposed  statement,  as currently  drafted,  the Company will have to recognize
fair value of the  stock-based  compensation  in the  consolidated  statement of
income  rather  than   disclosing  the  pro  forma  impact  of  the  stock-based
compensation as the Company currently does.

Stock-Based Compensation

The Company has a stock based compensation plan which is described more fully in
Note 5. The Company applies APB Opinion No. 25, "Accounting for Stock Issued to
Employees", and related interpretations in accounting for its plan. There has
been no compensation expense recognized during the three and nine months ended
May 29, 2004 and May 31, 2003 as all options have been issued with exercise
prices equal to the underlying stock's market price.

The following table illustrates the effect on net income and earnings per share
if the Company had applied the fair value recognition provisions of FASB
Statement No. 123, "Accounting for Stock Based Compensation":



                                          Three Months Ended                           Six Months Ended
                                          ------------------                           ----------------
                                 May 29,        May 29,       May 31,        May 29,        May 29,        May 31,
                                  2004           2004           2003          2004           2004           2003
                                  ----           ----           ----          ----           ----           ----
                               (Restated)     (Previously   (Previously    (Restated)     (Previously    (Previously
                                               Reported)      Restated)                     Reported)     Restated)
                                                                                       
Net income (loss), as
   reported                    $   (720,000)  $   (600,000)  $ (251,000)   $   (305,000)  $    (12,000)  $ 350,000

Deduct: Total stock based
  employee compensation
  determined under fair
  value based method for
  options granted,
  modified, or settled, net
  of related tax effect               8,000          8,000         2,000         23,000         23,000          3,000
                                 ----------     ----------         -----     ----------     ----------     ----------

Pro forma net income
  (loss)                       $   (728,000)  $   (608,000)  $  (253,000)  $   (328,000)  $    (35,000)  $    347,000
                                 ===========    ===========     =========    ===========    ===========   ===========

Earnings (loss) per share
  Basic - as reported          $      (.15)   $      (.13)   $     (.05)   $     (.06)    $         -    $        .07
                                 ==========     ==========     =========     =========      =========      ==========
  Basic - pro forma            $      (.15)   $      (.13)   $     (.05)   $     (.07)    $      (.01)   $        .07
                                 ==========     ==========     =========     =========      ==========     ==========

  Diluted - as reported        $      (.15)   $      (.13)   $     (.05)   $     (.06)    $         -    $        .07
                                 ==========     ==========     =========     =========      =========      ==========
  Diluted - pro forma          $      (.15)   $      (.13)   $     (.05)   $     (.07)    $      (.01)   $        .07
                                 ==========     ==========     =========     =========      ==========     ==========













                                  Page 9 of 21





NOTE 2 - EARNINGS PER SHARE

The following table sets forth the computation of basic and diluted earnings per
share:



                                            Three Months Ended                          Six Months Ended
                                            ------------------                          ----------------
                                   May 29,        May 29,       May 31,        May 29,        May 29,       May 31,
                                    2004           2004           2003          2004           2004          2003
                                    ----           ----           ----          ----           ----          ----
                                 (Restated)     (Previously   (Previously    (Restated)     (Previously   (Previously
                                                  Reported)     Restated)                     Reported)     Restated)
                                                                                        
Numerator for basic and
  diluted earnings per share:
Net Income (loss)               $   (720,000)  $   (600,000)  $   (251,000) $   (305,000)  $    (12,000)  $   350,000

Denominator:
  Denominator for basic
  earnings per share-
  weighted average shares          4,797,983      4,797,983      4,797,983     4,797,983      4,797,983     4,797,983
Effect of dilutive securities:
  Employee stock options                   -              -              -             -              -        28,004
                                 -----------    -----------    -----------   -----------    -----------    ----------

Denominator for diluted
  earnings per share
  adjusted weighted
  average shares and
  assumed conversions              4,797,983      4,797,983      4,797,983     4,797,983      4,797,983     4,825,987
                                 -----------    -----------    -----------   -----------    -----------    ----------

Basic earnings (loss) per
  share                         $      (.15)   $      (.13)   $      (.05)  $      (.06)   $          -   $       .07
                                 ===========    ===========    ===========   ===========    ===========      ========
Diluted earnings (loss) per
  share                         $      (.15)   $      (.13)   $      (.05)  $      (.06)   $          -   $       .07
                                 ===========    ===========    ===========   ===========    ===========      ========


Stock options excluded from the above calculation, as the effect of such options
would be anti-dilutive, aggregated 146,700 both for the three and nine months
ended May 29, 2004, and 173,700 and 0 for the three and nine months ended May
31, 2003, respectively.

NOTE 3 - MERCHANDISE INVENTORIES

Merchandise inventories (which are all finished goods) are stated at the lower
of cost (first-in, first-out method) or market as determined by the retail
inventory method. The Company utilizes a method that weights the cost-to-retail
ratio using multiple inventory categories.

Physical inventories are conducted in the fourth quarter of the fiscal year and
reconciled to the Company's financial records to determine shrinkage for the
current fiscal year. The Company's estimated shrinkage accrual, based on
previous results, is adjusted to current results in the fourth quarter of the
fiscal year.

NOTE 4 - USE OF ESTIMATES

The preparation of financial statements in accordance with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the amounts reported in the Company's financial statements and
accompanying notes to financial statements. Estimates have been made by
management in several areas, including but not limited to the reserve for
inventory shrinkage, and the provision for income taxes and deferred income
taxes. Management bases its estimates and judgements on historical experience

                                  Page 10 of 21


and on various  other  factors  that are  believed  to be  reasonable  under the
circumstances,  the results of which form the basis for making  judgements about
the carrying values of assets and liabilities that are not readily apparent from
other sources. Actual results could differ materially from these estimates.

NOTE 5 - STOCK OPTION PLAN

On January 23, 2003, the stockholders of the Company approved the Company's 2002
Stock Option Plan (the "2002 Plan"). A copy of the 2002 Plan is set forth in the
Proxy Statement filed by the Company with the Securities and Exchange Commission
on December 30, 2002. The Company's prior stock option plan expired by its
terms. As of May 29, 2004 an aggregate of 57,000 options remain outstanding
under the prior plan. A total of 750,000 shares of Common Stock have been
reserved for issuance under the 2002 Plan. As of May 29, 2004, 109,700 options
have been granted and 20,000 options were forfeited pursuant to the 2002 Plan.

NOTE 6 - ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

The following table sets forth selected accrued expenses and other current
liabilities consisting of the following:



                                                                        As of:
                                                                        ------
                                         May 29, 2004       May 29, 2004      May 31, 2003      August 30, 2003
                                         ------------       ------------      ------------      ---------------
                                                                (Amounts in thousands)
                                                            (Previously        (Previously        (Previously
                                          (Restated)         Reported)          Restated)          Restated)

                                                                                       
Straight line rent                         $     990          $     990         $     805          $     882
Other accrued expenses and current
      liabilities                              3,214              2,795             2,728              3,433
                                             -------            -------           -------           --------
                                           $   4,204          $   3,785         $   3,533          $   4,315
                                            ========           ========          ========           ========


NOTE 7 - SCHEDULE OF COMPREHENSIVE INCOME (LOSS)

The Schedule of Comprehensive Income (Loss) is as follows:



                                          Three Months Ended                            Six Months Ended
                                          ------------------                            ----------------
                                 May 29,        May 29,       May 31,        May 29,        May 29,        May 31,
                                  2004           2004           2003          2004           2004           2003
                                  ----           ----           ----          ----           ----           ----
                                                              (Amounts in thousands)
                                              (Previously   (Previously                   (Previously    (Previously
                               (Restated)      Reported)     Restated)     (Restated)      Reported)      Restated)

                                                                                       
Net income (loss)              $      (720)   $      (600)   $      (251)  $      (305)   $       (12)   $       350

Other comprehensive
  income, net of taxes:
  Unrealized loss on
    investment in
    common stock                         -              -             28             -              -             16
  Reversal of unrealized
    gain due to sale of
    securities                           -              -              -           (72)           (72)             -
                                 ---------      ---------      ---------     ---------      ---------      ---------


Comprehensive income
    (loss)                     $      (720)   $      (600)   $      (223)  $      (377)   $       (84)   $       366
                                 =========      =========      =========     =========      =========      =========


                                  Page 11 of 21


As a result of the sale of securities from "investment in common stock" in the
second quarter of the current fiscal year, the "unrealized gain on investment in
common stock, net of tax", previously reported in stockholders' equity, has been
realized in net income.

NOTE 8 - COMMITMENTS

The Company entered into letter agreements dated May 12, 2004 with each of eight
employees for retention payments to such employee(s) in the event that a change
in control (as defined under the Company's Change of Control Agreement) occurs
on or before December 31, 2004 and the employee remains employed by the Company,
or its successor, ninety (90) days after such change of control. The aggregate
potential amount of the payments that could be made by the Company under these
agreements equals $540,000.

NOTE 9 - CREDIT FACILITY

The Company maintains a $10 million credit facility with a bank. The credit
facility is renewable annually on or before each December 31 and consists of a
discretionary unsecured line of credit for direct borrowings and the issuance
and refinance of letters of credit. Borrowings under the line of credit bear
interest at the bank's prime rate of 4.00% which remained constant throughout
the nine months ended May 29, 2004. The credit facility requires the Company to
maintain a compensating balance of $400,000 which is included in cash in the
accompanying balance sheet and is subject to interest charges if not met, in
addition to certain financial covenants. Historically, the amount borrowed has
varied based on the Company's seasonal requirements, generally reaching a
maximum amount outstanding during the fourth quarter of each fiscal year. The
maximum amount borrowed under the line was $3,970,000 and $1,635,000 during the
nine month periods ended May 29, 2004 and May 31, 2003, respectively. There was
$2,640,000 of direct borrowings outstanding under the line of credit at May 29,
2004 and no direct borrowings were outstanding at May 31, 2003. The Company
intends to maintain the availability of a line of credit for seasonal working
capital requirements and in order to be able to take advantage of future
opportunities. At May 29, 2004, the Company had outstanding letters of credit in
the aggregate amount of $306,000.

Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

The following discussion should be read in conjunction with the Company's
condensed consolidated financial statements and the related notes included
elsewhere in this Quarterly Report on Form 10-Q. This Quarterly Report on Form
10-Q contains certain forward-looking statements within the meaning of Section
27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended, which are intended to be covered by safe
harbors created hereby. Such forward-looking statements include those regarding
the Company's future results in light of current management activities, and
involve known and unknown risks, including competition within the craft and
fabric retail industry, weather-related changes in the selling cycle, and other
uncertainties (including those risk factors referenced in the Company's filings
with the Securities and Exchange Commission). Our actual results could
materially differ from those discussed in these forward-looking statements.

Restatement

Subsequent to filing Form 10-Q for the period ended May 29, 2004, the Company
met (the "Meeting") with its new group health insurance broker (the "Broker") to
discuss the status of the Company's group health insurance plan (the "Plan")
renewal effective September 1, 2004. The Plan is self-funded and supplemented
with an insurance policy for individual stop loss and aggregate stop loss
coverage. The nature of this arrangement contemplates that the Company negotiate
aggregate stop loss attachment factors ("Factors") with its insurance carrier

                                  Page 12 of 21


annually and,  based upon such Factors,  that the Company  accrue,  on a monthly
basis,  an amount for the Plan's  insurance  expense  which is then  included in
selling,  general and administrative expenses. The Factors are multiplied by the
covered lives to determine the Company's  maximum Plan insurance  expense amount
(the "Maximum").

At the Meeting, the Broker presented comparative Plan information that included
Factors for the Plan year effective September 1, 2003 (the "Current Plan"). The
Factors for the Current Plan, obtained by the Broker from the Plan's insurance
carrier, were greater than the Factors used by the Company in determining its
accrual for the Plan insurance expense during the first three quarterly fiscal
periods for the year ended August 28, 2004.

Upon further investigation following the Meeting, the Company was able to
ascertain that the Factors used to accrue for the Current Plan insurance expense
were the Factors from the prior year rather than the current year. In accordance
with APB Opinion No. 20 "Accounting Changes", the Company has determined the
aforementioned to be an error in previously issued financial statements
resulting from the use of the incorrect Factors.

In its restated financial statements, the Company has reflected the corrected
accrual amount based upon applicable current year Factors to record additional
Plan insurance expense of $144,000, $136,000 and $139,000 for the three months
ended November 29, 2003, February 28, 2004 and May 29, 2004, respectively. The
Company is accruing to the Maximum since the Company estimates that the actual
amount of health insurance claims to be paid for the current fiscal year is at
or near the Maximum.

The Company will restate prior financial statements pursuant to Financial
Accounting Standards Board Statement No. 3 "Reporting Accounting Changed in
Interim Financial Statements" for this item and the resulting income tax effect.

Please refer to amendments to periodic reports filed with the Securities and
Exchange Commission for periods between November 29, 2003 and May 29, 2004 for
related restatements. Refer to Note 1 - Recent Developments in the Notes to
Condensed Consolidated Financial Statements.

Recent Developments-Previous Restatement

On February 25, 2004, the Company announced that it had retained the investment
banking firm of SunTrust Robinson Humphrey to provide financial advisory
services and review possible strategic alternatives for the Company, including,
but not necessarily limited to, sale, merger or other corporate transactions, in
an effort to maximize shareholder value. There is no assurance that any
transaction will result from the engagement or that, if a transaction does
occur, it will be on terms that all shareholders consider favorable. As of the
date of this filing, the Company has no further developments to report.













                                  Page 13 of 21






Results of Operations

The Company operated 67 and 69 stores, and leased retail square footage of
805,700 and 798,000 at the end of the third fiscal quarter of 2004 and 2003,
respectively. The following table sets forth, as a percentage of net sales,
certain items appearing in the condensed consolidated statements of income for
the indicated periods.



                                             Three Months Ended                         Nine Months Ended
                                             ------------------                         -----------------
                                    May 29,       May 29,        May 31,       May 29,       May 29,       May 31,
                                      2004          2004          2003           2004          2004          2003
                                      ----          ----          ----           ----          ----          ----
                                   (Restated)   (Previously    (Previously    (Restated)   (Previously   (Previously
                                                 Reported)       Restated)                   Reported)     Restated)

                                                                                            
Net sales                              100.0%        100.0%        100.0%         100.0%        100.0%        100.0%
Cost of merchandise
  sold, occupancy and
  distribution costs                    67.0          67.0          67.1           66.3          66.3          66.4
                                    --------      --------      --------       --------      --------      --------

Gross profit                            33.0          33.0          32.9           33.7          33.7          33.6
Selling general and
  administrative expenses               37.0          36.4          34.5           34.2          33.8          32.9
Gain from sale of securities               -             -             -            0.1           0.1             -
                                    ---------     ---------     ---------      --------      --------      --------

Income (loss) from operations           (4.0)         (3.4)         (1.6)          (0.4)          0.0           0.7
                                    ---------     ---------     ---------      ---------     --------      --------

Net income (loss)                       (2.6)%        (2.2)%        (0.9)%         (0.3)%        (0.0)%         0.4%
                                    =========     =========     =========      =========     ========      ========


The Company's net sales decreased by $675,000 or 2.4% and increased $1,377,000
or 1.5% for the three and nine months ended May 29, 2004, respectively, compared
to the comparable prior year periods. The decrease in net sales for the three
months ended May 29, 2004 resulted from a decrease in comparable store sales of
$891,000 or 3.3% partially offset by an increase of $216,000 related to revenue
from larger new store openings, net of sales reductions for smaller closed
stores. The Company's comparable store sales include stores commencing with
their thirteenth consecutive entire fiscal month, including stores that were
expanded but excluding stores that were relocated, if any. Management believes
sales for the three months ended May 29, 2004 were adversely affected by the
shift of Memorial Day from fiscal May to fiscal June in 2004, one less newspaper
circular in the three months ended May 29, 2004 that was utilized in the
immediate prior quarter compared to the comparable prior year periods, the
inability to offer new merchandise as a result of the Company's efforts to
manage the increase in merchandise inventories, and management's continuing
expenditures of time and resources on the exploration of strategic alternatives
consistent with its prior announcements. The increase in net sales for the nine
months ended May 29, 2004 was attributable to a $2,759,000 increase from the
larger new store sales, net of sales reductions from the smaller closed stores,
partially offset by a $1,382,000 or 1.5% decrease in comparable store sales. In
addition to the aforementioned shift of Memorial Day, the inability to offer new
merchandise and management's diversion of time and resources in the three months
ended May 29, 2004, sales for the nine months ended May 29, 2004 were also
adversely affected by inclement weather in the three months ended February 28,
2004 and by changes in the Company's advertising program, implemented in the
fourth quarter of 2003 that continued during the first quarter of fiscal 2004.

The Company divides its business into three broad categories - fabrics, crafts
and floral. For the nine-month period this year, crafts sales increased
significantly over the comparable prior year period reflecting the Company's
expanded merchandising programs and industry strength. Fabric sales continued to
trend downwards for the three-month and nine-month periods this year compared to
last year. Fabric sales continued to be soft in the third quarter, especially in
apparel fabrics. The Company attributes softness in this area to its decision to
reduce space allocated to fabrics in its stores and to general softness in the

                                  Page 14 of 21


fabrics  industry.  Floral sales  declined for the  nine-month  period this year
compared to last year. We attribute the decline in floral sales to reductions in
inventory  during the nine months  ended May 29, 2004 as we prepared for product
line changes that are currently  being  implemented  at the direction of our new
floral buyer.

Gross profit, as a percentage of net sales, increased by 0.1 % for the three and
nine months ended May 29, 2004, compared to the prior comparable periods. The
increase for the current quarter resulted from an increase in vendor
participation programs and a decrease in the provision for inventory shrinkage
due to favorable results experienced during the physical inventory conducted in
the final quarter of fiscal 2003 as compared to the prior comparable period,
that was offset by the increase in occupancy costs resulting from the Company's
termination of the lease of an underperforming store that required a payment of
$147,000 to settle all lease obligations and due to additional square footage
and rent costs associated with new larger stores as compared to smaller closed
stores as well as lease term renewal increases in rent for existing stores. The
increase in gross profit, as a percentage of net sales, for the nine months
ended May 29, 2004 compared to the comparable prior period was principally due
to the decrease in the provision for shrinkage and an increase in vendor
participation programs that was offset by an increase in occupancy costs, all as
previously mentioned, and by an increase in promotional markdowns, primarily in
the three months ended November 29, 2003.

Selling, general and administrative expenses increased for the three and nine
months ended May 29, 2004 by $428,000 and $1,736,000, respectively, from the
comparable prior periods. The increase for the current quarter was principally
attributable to $241,000 of professional fees incurred in connection with the
retention of SunTrust Robinson Humphrey, as described above, higher depreciation
due to the acceleration for leasehold improvements of four closed stores
aggregating $112,000 in the current quarter in accordance with Financial
Accounting Standards Board Statement No.146 "Accounting for Costs Associated
with Exit or Disposal Activities", and an increase in the group health insurance
aggregate stop loss coverage, such increases were partially offset by a decrease
in advertising costs as a result of one less newspaper circular, as mentioned
above. The increase for the nine months ended May 29, 2004 was primarily due to
the increase in professional fees and depreciation, as previously mentioned, an
increase in advertising expense as a result of additional advertising and market
penetration in the six months ended February 28, 2004 compared to the comparable
period last year and higher insurance costs as a result of adverse market
conditions when the Company's primary insurance policies were renewed in the
third and fourth quarters last year and an increase in the group health
insurance costs. Selling, general and administrative expenses, as a percentage
of net sales, increased by 2.5% and 1.3% for the three and nine months ended May
29, 2004, respectively, compared to the comparable prior year periods
principally due to these expenses increasing at a greater rate than net sales.
Excluding the additional professional fees and depreciation mentioned above,
selling, general and administrative expenses, as a percentage of net sales,
increased by 1.2% and 1.0% for the three and nine months ended May 29, 2004,
respectively, compared to the comparable prior year periods.

Interest income, net, decreased $10,000 for the three months ended May 29, 2004
from the comparable prior period due to increased borrowings under the credit
facility and a decrease in average investment levels. Interest income, net,
decreased by $35,000 for the nine months ended May 29, 2004, as compared to the
comparable prior year period, due to a decrease in average investment levels
coupled with a decline in interest rates on short-term investments in the six
months ended February 28, 2004 versus the comparable prior year period and
increased borrowings under the credit facility, as mentioned above. See
"Liquidity and Capital Resources".

Net loss increased by $469,000 for the three months ended May 29, 2004, as
compared to the prior comparable period. The increase in net loss resulted from
a decrease in net sales and the related decrease in gross profit, in addition to
an increase in selling, general and administrative expenses. Net income
decreased by $655,000 for the nine months ended May 29, 2004, as compared to the
prior period. The decrease in net income is primarily due to an increase in
selling, general and administrative expenses that was partially offset by the

                                  Page 15 of 21


increase  in net sales and the related  increase in gross  profit in addition to
the realized gain from the sale of securities.

Seasonality

The Company's business is seasonal, which the Company believes is typical of the
retail craft and fabric industry. The Company's highest sales and earnings
levels traditionally occur between September and December. The Company has
historically operated at a loss during the fourth quarter of its fiscal year,
the June through August summer period.

Year to year comparisons of quarterly results and comparable store sales can be
affected by a variety of factors, including the timing and duration of holiday
selling seasons and the timing of new store openings and promotional markdowns.

Liquidity and Capital Resources

The Company's primary needs for liquidity are to maintain inventory for the
Company's existing stores and to fund the costs of opening new stores, including
capital improvements, initial inventory and pre-opening expenses. During the
nine months ended May 29, 2004, the Company relied on internally generated
funds, credit made available by suppliers and short-term borrowings to finance
inventories and new store openings. The Company's working capital decreased
$422,000 for the nine months ended May 29, 2004 as compared to the August 30,
2003 amount.

The Company maintains a $10 million credit facility with a bank. The credit
facility is renewable annually on or before each December 31 and consists of a
discretionary unsecured line of credit for direct borrowings and the issuance
and refinance of letters of credit. Borrowings under the line of credit bear
interest at the bank's prime rate of 4.00% which remained constant throughout
the nine months ended May 29, 2004. The credit facility requires the Company to
maintain a compensating balance of $400,000 which is included in cash in the
accompanying balance sheet and is subject to interest charges if not met, in
addition to certain financial covenants. Historically, the amount borrowed has
varied based on the Company's seasonal requirements, generally reaching a
maximum amount outstanding during the fourth quarter of each fiscal year. The
maximum amount borrowed under the line was $3,970,000 and $1,635,000 during the
nine month periods ended May 29, 2004 and May 31, 2003, respectively. There was
$2,640,000 of direct borrowings outstanding under the line of credit at May 29,
2004 and no direct borrowings were outstanding at May 31, 2003. The Company
intends to maintain the availability of a line of credit for seasonal working
capital requirements and in order to be able to take advantage of future
opportunities. At May 29, 2004, the Company had outstanding letters of credit in
the aggregate amount of $306,000.

Net cash used by operating activities for the nine months ended May 29, 2004
amounted to $1,843,000, and $937,000 was used for purchases of property and
equipment. Net cash used by operating activities resulted primarily from a
decrease in accounts payable-trade of $3,771,000 and decreases in accrued
salaries and wages of $327,000 and accrued expenses and other current
liabilities of $111,000 that were partially offset by a decrease in merchandise
inventories of $2,418,000. During the nine months ended May 29, 2004, the
Company opened one store, closed two stores, relocated two stores and was
operating sixty-seven stores at the end of the period. During the remainder of
the fiscal year ending August 28, 2004, the Company will open one additional new
store and anticipates relocating one store and not closing any stores. Costs
associated with the opening of new stores, including capital expenditures,
inventory and pre-opening expenses, approximated $725,000 per store in fiscal
2003. These costs associated with the contemplated store openings in fiscal 2004
will be financed primarily from cash provided by operating activities, credit
made available by suppliers to finance inventories and from the Company's bank
line of credit. However, the Company will re-deploy assets of stores being
closed to the new stores as opportunities arise in order to curtail the costs of

                                  Page 16 of 21


opening stores. The Company believes that its cash at May 29, 2004, working
capital generated from operations and cash available from the bank line of
credit will be sufficient for the Company's operating needs for at least the
next 12 months.

Critical Accounting Policies

Refer to the financial statements and notes included in the Company's Annual
Report on Form 10-K/A for the complete disclosure of the Company's accounting
policies. Certain policies are as follows:

Cost of merchandise sold, distribution and occupancy costs include merchandise
purchases, inbound freight costs, distribution costs, shrinkage provision,
cooperative advertising, vendor allowances, vendor rebates, store rent and other
store-related occupancy costs. Distribution costs have been reclassified to cost
of merchandise sold as of the beginning of the quarter ended May 31, 2003. These
expenses were previously included in selling, general and administrative
expenses. All comparative periods have been restated.

Cooperative advertising payments received from vendors have been reclassified to
cost of merchandise sold as of the beginning of the quarter ended March 1, 2003.
These payments were previously offset against advertising expenses. The amounts
included in cost of merchandise sold related to cooperative advertising payments
received was $358,000 and $1,177,000 for the three and nine months ended May 29,
2004, and $294,000 and $851,000 for the three and nine months ended May 31,
2003, respectively. All comparative periods have been restated.

Advertising costs are expensed as incurred and are included in store expenses as
part of selling, general and administrative expenses which amounted to
$1,188,000 and $5,320,000 for the three and nine months ended May 29, 2004 and
$1,332,000 and $5,076,000 for the three and nine months ended May 31, 2003,
respectively.

Recent Accounting Standards

On March 31, 2004, the Financial Accounting Standards Board (FASB) issued a
proposed Statement, Share-Based Payment that addresses the accounting for
share-based awards to employees, including employee-stock-purchase-plans
(ESPPs). The FASB formally proposed to require companies to recognize the fair
value of stock options and other stock-based compensation to employees. The
proposed Statement would eliminate the ability to account for stock-based
compensation transactions using the intrinsic value method under APB Opinion No.
25, "Accounting for Stock Issued to Employees", and generally would require
instead that such transactions be accounted for using a fair-value-based method.
The proposed requirements in the exposure draft would be effective for public
companies as of the beginning of the first fiscal year beginning after December
15, 2004. The Company currently accounts for its stock-based compensation plans
in accordance with APB Opinion No. 25. Therefore, if the FASB adopts this
proposed statement, as currently drafted, the Company will have to recognize
fair value of the stock-based compensation in the consolidated statement of
income rather than disclosing the pro forma impact of the stock-based
compensation as the Company currently does.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk is the potential change in a financial instrument's value caused by
fluctuations in interest or currency exchange rates, or in equity and commodity
prices. The Company's activities expose it to certain risks that management
evaluates carefully to minimize earnings volatility. At May 29, 2004 and May 31,
2003, and during each of the quarters then ended, the Company was not a party to
any derivative arrangement and the Company does not engage in trading,
market-making or other speculative activities in the derivatives markets.

                                  Page 17 of 21


The Company does not have any foreign currency exposure. Loans outstanding under
the  Company's  unsecured  line of credit bear interest at the bank's prime rate
(4.00% at May 29, 2004).  There was $2,640,000 of direct borrowings  outstanding
under  the  line of  credit  at May  29,  2004  and no  direct  borrowings  were
outstanding at May 31, 2003.

The following table details future projected payments for the Company's
significant contractual obligations as of May 29, 2004:



                                                            Computer and
                                                          Other Technology
                                Operating Leases        Related Commitments            Total
   Three Months Ending:
                                                                          
           2004                    $  2,445,809            $   111,475              $   2,557,284
    Fiscal Year Ending:
           2005                       9,644,415                 98,761                  9,743,176
           2006                       8,381,106                 55,061                  8,436,167
           2007                       7,060,410                  1,519                  7,061,929
           2008                       5,767,464                      0                  5,767,464
        Thereafter                   13,150,174                      0                 13,150,174
                                     ----------              ---------                 ----------
                                   $ 46,449,378            $   266,816               $ 46,716,194
                                    ===========              =========                ===========


The Company entered into letter agreements dated May 12, 2004 with each of eight
employees for retention payments to such employee(s) in the event that a change
in control (as defined under the Company's Change of Control Agreement) occurs
on or before December 31, 2004 and the employee remains employed by the Company,
or its successor, ninety (90) days after such change of control. The aggregate
potential amount of the payments that could be made by the Company under these
agreements equals $540,000.

Item 4.     CONTROLS AND PROCEDURES

The Company maintains controls and procedures designed to ensure that
information required to be disclosed in the reports that the Company files or
submits under the Securities Exchange Act of 1934 is recorded, processed,
summarized and reported within the time periods specified in the rules and forms
of the Securities and Exchange Commission. Based upon their evaluation of those
controls and procedures performed as of the end of the period covered by this
report, the Chief Executive and Acting Chief Financial Officers of the Company
concluded that the Company's disclosure controls and procedures were adequate.

The Company made no significant changes in its internal controls or in other
factors that could significantly affect these controls subsequent to the date of
the evaluation of those controls by the Chief Executive and Acting Chief
Financial Officers.

We restated our unaudited condensed consolidated statement of operations and
cash flows for each of the quarterly periods in the 2004 fiscal year, and the
unaudited condensed consolidated balance sheets as of November 29, 2003,
February 28, 2004 and May 29, 2004. For a description of the restatement, see
Note 1 "Restatement" to the consolidated financial statements in Item 1 of this
report. The Company's auditors, Grant Thornton LLP, have advised us that the
failure to obtain a written countersigned amendment to our health insurance plan
to reflect the current year renewal changes, including attachment factors and,
subsequently, to effectively communicate the applicable factors to accounting
personnel for use in determining the required self-insurance accruals recorded
on a monthly basis constitutes a "significant deficiency" and a "material
weakness" (as defined under the standards established by the Public Company
Accounting Oversight Board) in the Company's internal controls and procedures
over financial reporting. The Company has disclosed to the Audit Committee of

                                  Page 18 of 21


the Board of Directors this issue as prescribed by Section 404(a) of The
Sarbanes-Oxley Act of 2002. Management is in the process of revising its
procedures to address this deficiency.

It should be noted that any control system, no matter how well conceived and
operated, can provide only reasonable, not absolute, assurance that the
objectives of the control system are met. Because of the inherent limitations in
all control systems, no evaluation of controls can provide absolute assurance
that all control issues and instances of fraud, if any, within a company have
been detected.

PART II - OTHER INFORMATION

Items 1.-5.   Not Applicable

Item 6.       Exhibits and Reports on Form 8-K

(a)   Exhibits
      10.1  Change of Control Agreement, effective May 12, 2004 made by the
            Company on behalf of John Alberto
      10.2  Change of Control Agreement, effective May 12, 2004 made by the
            Company on behalf of Steven B. Barnett
      10.3  Change of Control Agreement, effective May 12, 2004 made by the
            Company on behalf of Patricia Dahlem
      10.4  Change of Control Agreement, effective May 12, 2004 made by the
            Company on behalf of Jeffrey C. Gerstel
      10.5  Change of Control Agreement, effective May 12, 2004 made by the
            Company on behalf of Judith Lombardo
      10.6  Change of Control Agreement, effective May 12, 2004 made by the
            Company on behalf of Bruce Miller
      10.7  Change of Control Agreement, effective May 12, 2004made by the
            Company on behalf of Leonard Settanni
      99.1  Certification of Chief Operating Officer Pursuant to Section 906 of
            the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350)
      99.2  Certification of Acting Chief Financial Officer Pursuant to Section
            906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350)

  (b) No reports on Form 8-K have been filed during the quarter ended May 29,
2004.


                                   SIGNATURES

Pursuant to the requirements 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.

                                         RAG SHOPS, INC.


Date: September 20, 2004                 /S/ Jeffrey C. Gerstel
                                         ----------------------
                                         Jeffrey C. Gerstel
                                         President and
                                         Chief Operating Officer

Date: September 20, 2004                 /S/ Steven B. Barnett
                                         ---------------------
                                         Steven B. Barnett
                                         Acting Principal Financial Officer, and
                                         Acting Principal Accounting Officer

                                  Page 19 of 21


                                 CERTIFICATIONS

I, Jeffrey C. Gerstel, certify that:

1. I have reviewed this quarterly report on Form 10-Q/A of Rag Shops, Inc.;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a)
designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others within those entities, particularly during the
period in which this quarterly report is being prepared; b) evaluated the
effectiveness of the registrant's disclosure controls and procedures as of a
date within 90 days prior to the filing date of this quarterly report ( the
"Evaluation Date"); and c) presented in this quarterly report our conclusions
about the effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):
a) all significant deficiencies in the design or operation of internal controls
which could adversely affect the registrant's ability to record, process,
summarize and report financial data and have identified for the registrant's
auditors any material weaknesses in internal controls; and b) any fraud, whether
or not material, that involves management or other employees who have a
significant role in the registrant's internal controls; and

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether there were significant changes in internal controls or
in other factors that could significantly affect internal controls subsequent to
the date of our most recent evaluation, including any corrective actions with
regard to significant deficiencies and material weaknesses.

SIGNATURE                       TITLE(S)                     DATE

/S/ JEFFREY C. GERSTEL          Principal Executive          September 20, 2004
- ----------------------          and Director
 Jeffrey C. Gerstel










                                  Page 20 of 21





                                 CERTIFICATIONS

I, Steven B. Barnett, certify that:

1. I have reviewed this quarterly report on Form 10-Q/A of Rag Shops, Inc.;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a)
designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others within those entities, particularly during the
period in which this quarterly report is being prepared; b) evaluated the
effectiveness of the registrant's disclosure controls and procedures as of a
date within 90 days prior to the filing date of this quarterly report ( the
"Evaluation Date"); and c) presented in this quarterly report our conclusions
about the effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):
a) all significant deficiencies in the design or operation of internal controls
which could adversely affect the registrant's ability to record, process,
summarize and report financial data and have identified for the registrant's
auditors any material weaknesses in internal controls; and b) any fraud, whether
or not material, that involves management or other employees who have a
significant role in the registrant's internal controls; and

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether there were significant changes in internal controls or
in other factors that could significantly affect internal controls subsequent to
the date of our most recent evaluation, including any corrective actions with
regard to significant deficiencies and material weaknesses.

SIGNATURE                    TITLE(S)                        DATE

/S/ STEVEN B. BARNETT        Executive Vice President,       September 20, 2004
- ----------------------       Acting Chief Financial Officer
 Steven B. Barnett








                                  Page 21 of 21





                                  EXHIBIT 10.1

                           CHANGE OF CONTROL AGREEMENT


        THIS CHANGE OF CONTROL AGREEMENT (this "Agreement") is effective as of
the 12th day of May, 2004 (the "Effective Date"), and made by RAG SHOPS, INC. on
behalf of itself and its subsidiaries (collectively, the "Company") for the
benefit of John Alberto (the "Employee").

        WHEREAS, the Employee is currently employed by the Company; and

        WHEREAS, the Board of Directors of the Company or a committee thereof
(collectively, the "Board") has determined that it is in the best interests of
the Company and its stockholders to assure that the Company will have the
continued services and dedication of the Employee, notwithstanding the
possibility or occurrence of a sale of the Company or a tender offer, merger,
consolidation, dissolution or other corporate transaction involving the Company
resulting in a change of control which would require the filing by the Company
under the Securities Exchange Act of 1934, as amended, of a Current Report on
Form 8-K (collectively, a "Change of Control"); and

        WHEREAS, in order to accomplish the foregoing objective, the Board has
authorized and directed the Company to enter into this Agreement;

        NOW, THEREFORE, the Company hereby agrees for the benefit of the
Employee as follows:

        1. Change of Control Payment. In the event that prior to the termination
of this Agreement (as determined in accordance with Section 3 hereof), (i) a
Change of Control shall have occurred, and (ii) (A) the Employee's employment
with the Company is terminated by the Company without Cause (as hereinafter
defined) within the period ending ninety (90) calendar days after such Change of
Control (the "Relevant Period") or (B) the Employee remains an employee of the
Company for the entire Relevant Period, then the Company shall pay to the
Employee (in addition to any other amounts that may be due and owing to the
Employee by the Company), in a single lump sum payment within thirty (30) days
after the Relevant Period, an amount equal to $30,000.00.

        2. Cause. The term "Cause" shall mean (i) the willful failure of the
Employee substantially to perform the duties of his employment (other than any
such failure resulting from incapacity due to physical or mental illness) for at
least five (5) days after a written demand for substantial performance is
delivered to the Employee by the Company which specifically identifies the
manner in which the Company believes the Employee has not substantially
performed the duties of his employment; (ii) the Employee's engaging in conduct
that constitutes neglect or willful misconduct in carrying out the duties of his
employment or that is injurious to the Company or any of its affiliates; (iii)
the Employee's arrest for, conviction of, or entering a plea of guilty, nolo
contendere (or similar plea) to a crime that constitutes a felony or any crime
of moral turpitude; (iv) the Employee's directly or indirectly selling, passing
on or otherwise using or disclosing, without permission, any confidential
information of the Company; or (v) the Employee's direct or indirect
participation in business activities in competition with the Company.

        3. Term. This Agreement shall become effective on the Effective Date and
shall terminate on the earliest to occur of the following events: (i) on
December 31, 2004, if no Change of Control has occurred prior to December 31,
2004; and (ii) on the date of the cessation of employment with the Company, (a)
if the Employee ceases to be employed by the Company for any reason (including,
without limitation, as a result of death, disability, resignation or termination
with or without Cause) prior to the occurrence of a Change of Control or (b) if
the Employee ceases to be employed by the Company for any reason other than
termination of the employment by the Company without Cause after a Change of
Control shall have occurred, but within the Relevant Period.

        4. Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of New Jersey, without reference to the
choice of law principles thereof.

        5. Assignability. This Agreement is personal to the Employee and without
the prior written consent of the Company shall not be assignable by the
Employee. This Agreement shall inure to the benefit of and be enforceable by the
Employee. This Agreement shall inure to the benefit of and be binding upon the
Company and its successors and assigns. The Company shall require any
corporation, entity, individual or other person who is the successor (whether
direct or indirect, by purchase, merger, consolidation, reorganization, or
otherwise) to all or substantially all of the business and/or assets of the
Company, to expressly assume and agree to perform, by a written agreement, all
of the obligations of the Company under this Agreement, prior to or
contemporaneously with a Change of Control. As used in this Agreement, the term
"Company" shall mean the Company as defined above and any successor to its
business and/or assets as described herein which assumes and agrees to perform
this Agreement by operation of law, written agreement, or otherwise.

        6. Waiver. This Agreement may not be changed or terminated without the
prior written agreement of both the Company and the Employee. The waiver of any
breach of any term or condition of this Agreement shall not be deemed to
constitute the waiver of any breach of the same or any other term or condition
of this Agreement.

        7. Severability. In the event any provision of this Agreement is found
to be unenforceable or invalid, such provision shall be severable from this
Agreement and shall not affect the enforceability or validity of any other
provision of this Agreement. If any provision of this Agreement is capable to
two constructions, one of which would render the provision void and the other
that would render the provision valid, then the provision shall have the
construction that renders it valid.

        8. This Agreement Not a Contract of Employment For Any Reason. This
Agreement is not a contract of employment and the terms of employment of the
Employee including, without limitation, his or her status as an
employee-at-will, shall not be affected in any way by this Agreement. The grant
and delivery of this Agreement shall not be construed as conferring any legal
rights upon the Employee for a continuation of employment, nor shall it
interfere with the right of the Company or any subsidiary to discharge the
Employee.

        IN WITNESS WHEREOF, the undersigned has duly executed this Agreement as
of the Effective Date on behalf of the Company.


                                            RAG SHOPS, INC.



                                            By: /S/ Jeffrey C. Gerstel
                                            --------------------------
                                            Name: Jeffrey C. Gerstel
                                            Title: President








                                  EXHIBIT 10.2

                           CHANGE OF CONTROL AGREEMENT


        THIS CHANGE OF CONTROL AGREEMENT (this "Agreement") is effective as of
the 12th day of May, 2004 (the "Effective Date"), and made by RAG SHOPS, INC. on
behalf of itself and its subsidiaries (collectively, the "Company") for the
benefit of Steven B. Barnett (the "Employee").

        WHEREAS, the Employee is currently employed by the Company; and

        WHEREAS, the Board of Directors of the Company or a committee thereof
(collectively, the "Board") has determined that it is in the best interests of
the Company and its stockholders to assure that the Company will have the
continued services and dedication of the Employee, notwithstanding the
possibility or occurrence of a sale of the Company or a tender offer, merger,
consolidation, dissolution or other corporate transaction involving the Company
resulting in a change of control which would require the filing by the Company
under the Securities Exchange Act of 1934, as amended, of a Current Report on
Form 8-K (collectively, a "Change of Control"); and

        WHEREAS, in order to accomplish the foregoing objective, the Board has
authorized and directed the Company to enter into this Agreement;

        NOW, THEREFORE, the Company hereby agrees for the benefit of the
Employee as follows:

        1. Change of Control Payment. In the event that prior to the termination
of this Agreement (as determined in accordance with Section 3 hereof), (i) a
Change of Control shall have occurred, and (ii) (A) the Employee's employment
with the Company is terminated by the Company without Cause (as hereinafter
defined) within the period ending ninety (90) calendar days after such Change of
Control (the "Relevant Period") or (B) the Employee remains an employee of the
Company for the entire Relevant Period, then the Company shall pay to the
Employee (in addition to any other amounts that may be due and owing to the
Employee by the Company), in a single lump sum payment within thirty (30) days
after the Relevant Period, an amount equal to $145,000.00.

        2. Cause. The term "Cause" shall mean (i) the willful failure of the
Employee substantially to perform the duties of his employment (other than any
such failure resulting from incapacity due to physical or mental illness) for at
least five (5) days after a written demand for substantial performance is
delivered to the Employee by the Company which specifically identifies the
manner in which the Company believes the Employee has not substantially
performed the duties of his employment; (ii) the Employee's engaging in conduct
that constitutes neglect or willful misconduct in carrying out the duties of his
employment or that is injurious to the Company or any of its affiliates; (iii)
the Employee's arrest for, conviction of, or entering a plea of guilty, nolo
contendere (or similar plea) to a crime that constitutes a felony or any crime
of moral turpitude; (iv) the Employee's directly or indirectly selling, passing
on or otherwise using or disclosing, without permission, any confidential
information of the Company; or (v) the Employee's direct or indirect
participation in business activities in competition with the Company.

        3. Term. This Agreement shall become effective on the Effective Date and
shall terminate on the earliest to occur of the following events: (i) on
December 31, 2004, if no Change of Control has occurred prior to December 31,
2004; and (ii) on the date of the cessation of employment with the Company, (a)
if the Employee ceases to be employed by the Company for any reason (including,
without limitation, as a result of death, disability, resignation or termination
with or without Cause) prior to the occurrence of a Change of Control or (b) if
the Employee ceases to be employed by the Company for any reason other than
termination of the employment by the Company without Cause after a Change of
Control shall have occurred, but within the Relevant Period.

        4. Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of New Jersey, without reference to the
choice of law principles thereof.

        5. Assignability. This Agreement is personal to the Employee and without
the prior written consent of the Company shall not be assignable by the
Employee. This Agreement shall inure to the benefit of and be enforceable by the
Employee. This Agreement shall inure to the benefit of and be binding upon the
Company and its successors and assigns. The Company shall require any
corporation, entity, individual or other person who is the successor (whether
direct or indirect, by purchase, merger, consolidation, reorganization, or
otherwise) to all or substantially all of the business and/or assets of the
Company, to expressly assume and agree to perform, by a written agreement, all
of the obligations of the Company under this Agreement, prior to or
contemporaneously with a Change of Control. As used in this Agreement, the term
"Company" shall mean the Company as defined above and any successor to its
business and/or assets as described herein which assumes and agrees to perform
this Agreement by operation of law, written agreement, or otherwise.

        6. Waiver. This Agreement may not be changed or terminated without the
prior written agreement of both the Company and the Employee. The waiver of any
breach of any term or condition of this Agreement shall not be deemed to
constitute the waiver of any breach of the same or any other term or condition
of this Agreement.

        7. Severability. In the event any provision of this Agreement is found
to be unenforceable or invalid, such provision shall be severable from this
Agreement and shall not affect the enforceability or validity of any other
provision of this Agreement. If any provision of this Agreement is capable to
two constructions, one of which would render the provision void and the other
that would render the provision valid, then the provision shall have the
construction that renders it valid.

        8. This Agreement Not a Contract of Employment For Any Reason. This
Agreement is not a contract of employment and the terms of employment of the
Employee including, without limitation, his or her status as an
employee-at-will, shall not be affected in any way by this Agreement. The grant
and delivery of this Agreement shall not be construed as conferring any legal
rights upon the Employee for a continuation of employment, nor shall it
interfere with the right of the Company or any subsidiary to discharge the
Employee.

        IN WITNESS WHEREOF, the undersigned has duly executed this Agreement as
of the Effective Date on behalf of the Company.


                                            RAG SHOPS, INC.



                                            By: /S/ Jeffrey C. Gerstel
                                            --------------------------
                                            Name: Jeffrey C. Gerstel
                                            Title: President








                                  EXHIBIT 10.3

                           CHANGE OF CONTROL AGREEMENT


        THIS CHANGE OF CONTROL AGREEMENT (this "Agreement") is effective as of
the 12th day of May, 2004 (the "Effective Date"), and made by RAG SHOPS, INC. on
behalf of itself and its subsidiaries (collectively, the "Company") for the
benefit of Patricia Dahlem (the "Employee").

        WHEREAS, the Employee is currently employed by the Company; and

        WHEREAS, the Board of Directors of the Company or a committee thereof
(collectively, the "Board") has determined that it is in the best interests of
the Company and its stockholders to assure that the Company will have the
continued services and dedication of the Employee, notwithstanding the
possibility or occurrence of a sale of the Company or a tender offer, merger,
consolidation, dissolution or other corporate transaction involving the Company
resulting in a change of control which would require the filing by the Company
under the Securities Exchange Act of 1934, as amended, of a Current Report on
Form 8-K (collectively, a "Change of Control"); and

        WHEREAS, in order to accomplish the foregoing objective, the Board has
authorized and directed the Company to enter into this Agreement;

        NOW, THEREFORE, the Company hereby agrees for the benefit of the
Employee as follows:

        1. Change of Control Payment. In the event that prior to the termination
of this Agreement (as determined in accordance with Section 3 hereof), (i) a
Change of Control shall have occurred, and (ii) (A) the Employee's employment
with the Company is terminated by the Company without Cause (as hereinafter
defined) within the period ending ninety (90) calendar days after such Change of
Control (the "Relevant Period") or (B) the Employee remains an employee of the
Company for the entire Relevant Period, then the Company shall pay to the
Employee (in addition to any other amounts that may be due and owing to the
Employee by the Company), in a single lump sum payment within thirty (30) days
after the Relevant Period, an amount equal to $30,000.00.

        2. Cause. The term "Cause" shall mean (i) the willful failure of the
Employee substantially to perform the duties of his employment (other than any
such failure resulting from incapacity due to physical or mental illness) for at
least five (5) days after a written demand for substantial performance is
delivered to the Employee by the Company which specifically identifies the
manner in which the Company believes the Employee has not substantially
performed the duties of his employment; (ii) the Employee's engaging in conduct
that constitutes neglect or willful misconduct in carrying out the duties of his
employment or that is injurious to the Company or any of its affiliates; (iii)
the Employee's arrest for, conviction of, or entering a plea of guilty, nolo
contendere (or similar plea) to a crime that constitutes a felony or any crime
of moral turpitude; (iv) the Employee's directly or indirectly selling, passing
on or otherwise using or disclosing, without permission, any confidential
information of the Company; or (v) the Employee's direct or indirect
participation in business activities in competition with the Company.

        3. Term. This Agreement shall become effective on the Effective Date and
shall terminate on the earliest to occur of the following events: (i) on
December 31, 2004, if no Change of Control has occurred prior to December 31,
2004; and (ii) on the date of the cessation of employment with the Company, (a)
if the Employee ceases to be employed by the Company for any reason (including,
without limitation, as a result of death, disability, resignation or termination
with or without Cause) prior to the occurrence of a Change of Control or (b) if
the Employee ceases to be employed by the Company for any reason other than
termination of the employment by the Company without Cause after a Change of
Control shall have occurred, but within the Relevant Period.

        4. Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of New Jersey, without reference to the
choice of law principles thereof.

        5. Assignability. This Agreement is personal to the Employee and without
the prior written consent of the Company shall not be assignable by the
Employee. This Agreement shall inure to the benefit of and be enforceable by the
Employee. This Agreement shall inure to the benefit of and be binding upon the
Company and its successors and assigns. The Company shall require any
corporation, entity, individual or other person who is the successor (whether
direct or indirect, by purchase, merger, consolidation, reorganization, or
otherwise) to all or substantially all of the business and/or assets of the
Company, to expressly assume and agree to perform, by a written agreement, all
of the obligations of the Company under this Agreement, prior to or
contemporaneously with a Change of Control. As used in this Agreement, the term
"Company" shall mean the Company as defined above and any successor to its
business and/or assets as described herein which assumes and agrees to perform
this Agreement by operation of law, written agreement, or otherwise.

      6. Waiver. This Agreement may not be changed or terminated without the
prior written agreement of both the Company and the Employee. The waiver of any
breach of any term or condition of this Agreement shall not be deemed to
constitute the waiver of any breach of the same or any other term or condition
of this Agreement.

        7. Severability. In the event any provision of this Agreement is found
to be unenforceable or invalid, such provision shall be severable from this
Agreement and shall not affect the enforceability or validity of any other
provision of this Agreement. If any provision of this Agreement is capable to
two constructions, one of which would render the provision void and the other
that would render the provision valid, then the provision shall have the
construction that renders it valid.

        8. This Agreement Not a Contract of Employment For Any Reason. This
Agreement is not a contract of employment and the terms of employment of the
Employee including, without limitation, his or her status as an
employee-at-will, shall not be affected in any way by this Agreement. The grant
and delivery of this Agreement shall not be construed as conferring any legal
rights upon the Employee for a continuation of employment, nor shall it
interfere with the right of the Company or any subsidiary to discharge the
Employee.

        IN WITNESS WHEREOF, the undersigned has duly executed this Agreement as
of the Effective Date on behalf of the Company.


                                            RAG SHOPS, INC.



                                            By: /S/ Jeffrey C. Gerstel
                                            --------------------------
                                            Name: Jeffrey C. Gerstel
                                            Title: President








                                  EXHIBIT 10.4

                           CHANGE OF CONTROL AGREEMENT


        THIS CHANGE OF CONTROL AGREEMENT (this "Agreement") is effective as of
the 12th day of May, 2004 (the "Effective Date"), and made by RAG SHOPS, INC. on
behalf of itself and its subsidiaries (collectively, the "Company") for the
benefit of Jeffrey C. Gerstel (the "Employee").

        WHEREAS, the Employee is currently employed by the Company; and

        WHEREAS, the Board of Directors of the Company or a committee thereof
(collectively, the "Board") has determined that it is in the best interests of
the Company and its stockholders to assure that the Company will have the
continued services and dedication of the Employee, notwithstanding the
possibility or occurrence of a sale of the Company or a tender offer, merger,
consolidation, dissolution or other corporate transaction involving the Company
resulting in a change of control which would require the filing by the Company
under the Securities Exchange Act of 1934, as amended, of a Current Report on
Form 8-K (collectively, a "Change of Control"); and

        WHEREAS, in order to accomplish the foregoing objective, the Board has
authorized and directed the Company to enter into this Agreement;

        NOW, THEREFORE, the Company hereby agrees for the benefit of the
Employee as follows:

        1. Change of Control Payment. In the event that prior to the termination
of this Agreement (as determined in accordance with Section 3 hereof), (i) a
Change of Control shall have occurred, and (ii) (A) the Employee's employment
with the Company is terminated by the Company without Cause (as hereinafter
defined) within the period ending ninety (90) calendar days after such Change of
Control (the "Relevant Period") or (B) the Employee remains an employee of the
Company for the entire Relevant Period, then the Company shall pay to the
Employee (in addition to any other amounts that may be due and owing to the
Employee by the Company), in a single lump sum payment within thirty (30) days
after the Relevant Period, an amount equal to $100,000.00.

        2. Cause. The term "Cause" shall mean (i) the willful failure of the
Employee substantially to perform the duties of his employment (other than any
such failure resulting from incapacity due to physical or mental illness) for at
least five (5) days after a written demand for substantial performance is
delivered to the Employee by the Company which specifically identifies the
manner in which the Company believes the Employee has not substantially
performed the duties of his employment; (ii) the Employee's engaging in conduct
that constitutes neglect or willful misconduct in carrying out the duties of his
employment or that is injurious to the Company or any of its affiliates; (iii)
the Employee's arrest for, conviction of, or entering a plea of guilty, nolo
contendere (or similar plea) to a crime that constitutes a felony or any crime
of moral turpitude; (iv) the Employee's directly or indirectly selling, passing
on or otherwise using or disclosing, without permission, any confidential
information of the Company; or (v) the Employee's direct or indirect
participation in business activities in competition with the Company.

        3. Term. This Agreement shall become effective on the Effective Date and
shall terminate on the earliest to occur of the following events: (i) on
December 31, 2004, if no Change of Control has occurred prior to December 31,
2004; and (ii) on the date of the cessation of employment with the Company, (a)
if the Employee ceases to be employed by the Company for any reason (including,
without limitation, as a result of death, disability, resignation or termination
with or without Cause) prior to the occurrence of a Change of Control or (b) if
the Employee ceases to be employed by the Company for any reason other than
termination of the employment by the Company without Cause after a Change of
Control shall have occurred, but within the Relevant Period.

        4. Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of New Jersey, without reference to the
choice of law principles thereof.

        5. Assignability. This Agreement is personal to the Employee and without
the prior written consent of the Company shall not be assignable by the
Employee. This Agreement shall inure to the benefit of and be enforceable by the
Employee. This Agreement shall inure to the benefit of and be binding upon the
Company and its successors and assigns. The Company shall require any
corporation, entity, individual or other person who is the successor (whether
direct or indirect, by purchase, merger, consolidation, reorganization, or
otherwise) to all or substantially all of the business and/or assets of the
Company, to expressly assume and agree to perform, by a written agreement, all
of the obligations of the Company under this Agreement, prior to or
contemporaneously with a Change of Control. As used in this Agreement, the term
"Company" shall mean the Company as defined above and any successor to its
business and/or assets as described herein which assumes and agrees to perform
this Agreement by operation of law, written agreement, or otherwise.

        6. Waiver. This Agreement may not be changed or terminated without the
prior written agreement of both the Company and the Employee. The waiver of any
breach of any term or condition of this Agreement shall not be deemed to
constitute the waiver of any breach of the same or any other term or condition
of this Agreement.

        7. Severability. In the event any provision of this Agreement is found
to be unenforceable or invalid, such provision shall be severable from this
Agreement and shall not affect the enforceability or validity of any other
provision of this Agreement. If any provision of this Agreement is capable to
two constructions, one of which would render the provision void and the other
that would render the provision valid, then the provision shall have the
construction that renders it valid.

        8. This Agreement Not a Contract of Employment For Any Reason. This
Agreement is not a contract of employment and the terms of employment of the
Employee including, without limitation, his or her status as an
employee-at-will, shall not be affected in any way by this Agreement. The grant
and delivery of this Agreement shall not be construed as conferring any legal
rights upon the Employee for a continuation of employment, nor shall it
interfere with the right of the Company or any subsidiary to discharge the
Employee.

        IN WITNESS WHEREOF, the undersigned has duly executed this Agreement as
of the Effective Date on behalf of the Company.


                                            RAG SHOPS, INC.



                                            By: /S/ Stanley Berenzweig
                                            --------------------------
                                            Name: Stanley Berenzweig
                                            Title:   Chief Executive Officer








                                  EXHIBIT 10.5

                           CHANGE OF CONTROL AGREEMENT


        THIS CHANGE OF CONTROL AGREEMENT (this "Agreement") is effective as of
the 12th day of May, 2004 (the "Effective Date"), and made by RAG SHOPS, INC. on
behalf of itself and its subsidiaries (collectively, the "Company") for the
benefit of Judith Lombardo (the "Employee").

        WHEREAS, the Employee is currently employed by the Company; and

        WHEREAS, the Board of Directors of the Company or a committee thereof
(collectively, the "Board") has determined that it is in the best interests of
the Company and its stockholders to assure that the Company will have the
continued services and dedication of the Employee, notwithstanding the
possibility or occurrence of a sale of the Company or a tender offer, merger,
consolidation, dissolution or other corporate transaction involving the Company
resulting in a change of control which would require the filing by the Company
under the Securities Exchange Act of 1934, as amended, of a Current Report on
Form 8-K (collectively, a "Change of Control"); and

        WHEREAS, in order to accomplish the foregoing objective, the Board has
authorized and directed the Company to enter into this Agreement;

        NOW, THEREFORE, the Company hereby agrees for the benefit of the
Employee as follows:

        1. Change of Control Payment. In the event that prior to the termination
of this Agreement (as determined in accordance with Section 3 hereof), (i) a
Change of Control shall have occurred, and (ii) (A) the Employee's employment
with the Company is terminated by the Company without Cause (as hereinafter
defined) within the period ending ninety (90) calendar days after such Change of
Control (the "Relevant Period") or (B) the Employee remains an employee of the
Company for the entire Relevant Period, then the Company shall pay to the
Employee (in addition to any other amounts that may be due and owing to the
Employee by the Company), in a single lump sum payment within thirty (30) days
after the Relevant Period, an amount equal to $145,000.00.

        2. Cause. The term "Cause" shall mean (i) the willful failure of the
Employee substantially to perform the duties of his employment (other than any
such failure resulting from incapacity due to physical or mental illness) for at
least five (5) days after a written demand for substantial performance is
delivered to the Employee by the Company which specifically identifies the
manner in which the Company believes the Employee has not substantially
performed the duties of his employment; (ii) the Employee's engaging in conduct
that constitutes neglect or willful misconduct in carrying out the duties of his
employment or that is injurious to the Company or any of its affiliates; (iii)
the Employee's arrest for, conviction of, or entering a plea of guilty, nolo
contendere (or similar plea) to a crime that constitutes a felony or any crime
of moral turpitude; (iv) the Employee's directly or indirectly selling, passing
on or otherwise using or disclosing, without permission, any confidential
information of the Company; or (v) the Employee's direct or indirect
participation in business activities in competition with the Company.

        3. Term. This Agreement shall become effective on the Effective Date and
shall terminate on the earliest to occur of the following events: (i) on
December 31, 2004, if no Change of Control has occurred prior to December 31,
2004; and (ii) on the date of the cessation of employment with the Company, (a)
if the Employee ceases to be employed by the Company for any reason (including,
without limitation, as a result of death, disability, resignation or termination
with or without Cause) prior to the occurrence of a Change of Control or (b) if
the Employee ceases to be employed by the Company for any reason other than
termination of the employment by the Company without Cause after a Change of
Control shall have occurred, but within the Relevant Period.

        4. Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of New Jersey, without reference to the
choice of law principles thereof.

        5. Assignability. This Agreement is personal to the Employee and without
the prior written consent of the Company shall not be assignable by the
Employee. This Agreement shall inure to the benefit of and be enforceable by the
Employee. This Agreement shall inure to the benefit of and be binding upon the
Company and its successors and assigns. The Company shall require any
corporation, entity, individual or other person who is the successor (whether
direct or indirect, by purchase, merger, consolidation, reorganization, or
otherwise) to all or substantially all of the business and/or assets of the
Company, to expressly assume and agree to perform, by a written agreement, all
of the obligations of the Company under this Agreement, prior to or
contemporaneously with a Change of Control. As used in this Agreement, the term
"Company" shall mean the Company as defined above and any successor to its
business and/or assets as described herein which assumes and agrees to perform
this Agreement by operation of law, written agreement, or otherwise.

        6. Waiver. This Agreement may not be changed or terminated without the
prior written agreement of both the Company and the Employee. The waiver of any
breach of any term or condition of this Agreement shall not be deemed to
constitute the waiver of any breach of the same or any other term or condition
of this Agreement.

        7. Severability. In the event any provision of this Agreement is found
to be unenforceable or invalid, such provision shall be severable from this
Agreement and shall not affect the enforceability or validity of any other
provision of this Agreement. If any provision of this Agreement is capable to
two constructions, one of which would render the provision void and the other
that would render the provision valid, then the provision shall have the
construction that renders it valid.

        8. This Agreement Not a Contract of Employment For Any Reason. This
Agreement is not a contract of employment and the terms of employment of the
Employee including, without limitation, his or her status as an
employee-at-will, shall not be affected in any way by this Agreement. The grant
and delivery of this Agreement shall not be construed as conferring any legal
rights upon the Employee for a continuation of employment, nor shall it
interfere with the right of the Company or any subsidiary to discharge the
Employee.

        IN WITNESS WHEREOF, the undersigned has duly executed this Agreement as
of the Effective Date on behalf of the Company.


                                            RAG SHOPS, INC.



                                            By: /S/ Jeffrey C. Gerstel
                                            --------------------------
                                            Name: Jeffrey C. Gerstel
                                            Title: President








                                  EXHIBIT 10.6

                           CHANGE OF CONTROL AGREEMENT


        THIS CHANGE OF CONTROL AGREEMENT (this "Agreement") is effective as of
the 12th day of May, 2004 (the "Effective Date"), and made by RAG SHOPS, INC. on
behalf of itself and its subsidiaries (collectively, the "Company") for the
benefit of Bruce Miller (the "Employee").

        WHEREAS, the Employee is currently employed by the Company; and

        WHEREAS, the Board of Directors of the Company or a committee thereof
(collectively, the "Board") has determined that it is in the best interests of
the Company and its stockholders to assure that the Company will have the
continued services and dedication of the Employee, notwithstanding the
possibility or occurrence of a sale of the Company or a tender offer, merger,
consolidation, dissolution or other corporate transaction involving the Company
resulting in a change of control which would require the filing by the Company
under the Securities Exchange Act of 1934, as amended, of a Current Report on
Form 8-K (collectively, a "Change of Control"); and

        WHEREAS, in order to accomplish the foregoing objective, the Board has
authorized and directed the Company to enter into this Agreement;

        NOW, THEREFORE, the Company hereby agrees for the benefit of the
Employee as follows:

        1. Change of Control Payment. In the event that prior to the termination
of this Agreement (as determined in accordance with Section 3 hereof), (i) a
Change of Control shall have occurred, and (ii) (A) the Employee's employment
with the Company is terminated by the Company without Cause (as hereinafter
defined) within the period ending ninety (90) calendar days after such Change of
Control (the "Relevant Period") or (B) the Employee remains an employee of the
Company for the entire Relevant Period, then the Company shall pay to the
Employee (in addition to any other amounts that may be due and owing to the
Employee by the Company), in a single lump sum payment within thirty (30) days
after the Relevant Period, an amount equal to $10,000.00.

        2. Cause. The term "Cause" shall mean (i) the willful failure of the
Employee substantially to perform the duties of his employment (other than any
such failure resulting from incapacity due to physical or mental illness) for at
least five (5) days after a written demand for substantial performance is
delivered to the Employee by the Company which specifically identifies the
manner in which the Company believes the Employee has not substantially
performed the duties of his employment; (ii) the Employee's engaging in conduct
that constitutes neglect or willful misconduct in carrying out the duties of his
employment or that is injurious to the Company or any of its affiliates; (iii)
the Employee's arrest for, conviction of, or entering a plea of guilty, nolo
contendere (or similar plea) to a crime that constitutes a felony or any crime
of moral turpitude; (iv) the Employee's directly or indirectly selling, passing
on or otherwise using or disclosing, without permission, any confidential
information of the Company; or (v) the Employee's direct or indirect
participation in business activities in competition with the Company.

        3. Term. This Agreement shall become effective on the Effective Date and
shall terminate on the earliest to occur of the following events: (i) on
December 31, 2004, if no Change of Control has occurred prior to December 31,
2004; and (ii) on the date of the cessation of employment with the Company, (a)
if the Employee ceases to be employed by the Company for any reason (including,
without limitation, as a result of death, disability, resignation or termination
with or without Cause) prior to the occurrence of a Change of Control or (b) if
the Employee ceases to be employed by the Company for any reason other than
termination of the employment by the Company without Cause after a Change of
Control shall have occurred, but within the Relevant Period.

        4. Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of New Jersey, without reference to the
choice of law principles thereof.

        5. Assignability. This Agreement is personal to the Employee and without
the prior written consent of the Company shall not be assignable by the
Employee. This Agreement shall inure to the benefit of and be enforceable by the
Employee. This Agreement shall inure to the benefit of and be binding upon the
Company and its successors and assigns. The Company shall require any
corporation, entity, individual or other person who is the successor (whether
direct or indirect, by purchase, merger, consolidation, reorganization, or
otherwise) to all or substantially all of the business and/or assets of the
Company, to expressly assume and agree to perform, by a written agreement, all
of the obligations of the Company under this Agreement, prior to or
contemporaneously with a Change of Control. As used in this Agreement, the term
"Company" shall mean the Company as defined above and any successor to its
business and/or assets as described herein which assumes and agrees to perform
this Agreement by operation of law, written agreement, or otherwise.

        6. Waiver. This Agreement may not be changed or terminated without the
prior written agreement of both the Company and the Employee. The waiver of any
breach of any term or condition of this Agreement shall not be deemed to
constitute the waiver of any breach of the same or any other term or condition
of this Agreement.

        7. Severability. In the event any provision of this Agreement is found
to be unenforceable or invalid, such provision shall be severable from this
Agreement and shall not affect the enforceability or validity of any other
provision of this Agreement. If any provision of this Agreement is capable to
two constructions, one of which would render the provision void and the other
that would render the provision valid, then the provision shall have the
construction that renders it valid.

        8. This Agreement Not a Contract of Employment For Any Reason. This
Agreement is not a contract of employment and the terms of employment of the
Employee including, without limitation, his or her status as an
employee-at-will, shall not be affected in any way by this Agreement. The grant
and delivery of this Agreement shall not be construed as conferring any legal
rights upon the Employee for a continuation of employment, nor shall it
interfere with the right of the Company or any subsidiary to discharge the
Employee.

        IN WITNESS WHEREOF, the undersigned has duly executed this Agreement as
of the Effective Date on behalf of the Company.


                                            RAG SHOPS, INC.



                                            By: /S/ Jeffrey C. Gerstel
                                            --------------------------
                                            Name: Jeffrey C. Gerstel
                                            Title: President








                                  EXHIBIT 10.7

                           CHANGE OF CONTROL AGREEMENT


        THIS CHANGE OF CONTROL AGREEMENT (this "Agreement") is effective as of
the 12th day of May, 2004 (the "Effective Date"), and made by RAG SHOPS, INC. on
behalf of itself and its subsidiaries (collectively, the "Company") for the
benefit of Leonard Settanni (the "Employee").

        WHEREAS, the Employee is currently employed by the Company; and

        WHEREAS, the Board of Directors of the Company or a committee thereof
(collectively, the "Board") has determined that it is in the best interests of
the Company and its stockholders to assure that the Company will have the
continued services and dedication of the Employee, notwithstanding the
possibility or occurrence of a sale of the Company or a tender offer, merger,
consolidation, dissolution or other corporate transaction involving the Company
resulting in a change of control which would require the filing by the Company
under the Securities Exchange Act of 1934, as amended, of a Current Report on
Form 8-K (collectively, a "Change of Control"); and

        WHEREAS, in order to accomplish the foregoing objective, the Board has
authorized and directed the Company to enter into this Agreement;

        NOW, THEREFORE, the Company hereby agrees for the benefit of the
Employee as follows:

        1. Change of Control Payment. In the event that prior to the termination
of this Agreement (as determined in accordance with Section 3 hereof), (i) a
Change of Control shall have occurred, and (ii) (A) the Employee's employment
with the Company is terminated by the Company without Cause (as hereinafter
defined) within the period ending ninety (90) calendar days after such Change of
Control (the "Relevant Period") or (B) the Employee remains an employee of the
Company for the entire Relevant Period, then the Company shall pay to the
Employee (in addition to any other amounts that may be due and owing to the
Employee by the Company), in a single lump sum payment within thirty (30) days
after the Relevant Period, an amount equal to $50,000.00.

        2. Cause. The term "Cause" shall mean (i) the willful failure of the
Employee substantially to perform the duties of his employment (other than any
such failure resulting from incapacity due to physical or mental illness) for at
least five (5) days after a written demand for substantial performance is
delivered to the Employee by the Company which specifically identifies the
manner in which the Company believes the Employee has not substantially
performed the duties of his employment; (ii) the Employee's engaging in conduct
that constitutes neglect or willful misconduct in carrying out the duties of his
employment or that is injurious to the Company or any of its affiliates; (iii)
the Employee's arrest for, conviction of, or entering a plea of guilty, nolo
contendere (or similar plea) to a crime that constitutes a felony or any crime
of moral turpitude; (iv) the Employee's directly or indirectly selling, passing
on or otherwise using or disclosing, without permission, any confidential
information of the Company; or (v) the Employee's direct or indirect
participation in business activities in competition with the Company.

        3. Term. This Agreement shall become effective on the Effective Date and
shall terminate on the earliest to occur of the following events: (i) on
December 31, 2004, if no Change of Control has occurred prior to December 31,
2004; and (ii) on the date of the cessation of employment with the Company, (a)
if the Employee ceases to be employed by the Company for any reason (including,
without limitation, as a result of death, disability, resignation or termination
with or without Cause) prior to the occurrence of a Change of Control or (b) if
the Employee ceases to be employed by the Company for any reason other than
termination of the employment by the Company without Cause after a Change of
Control shall have occurred, but within the Relevant Period.

        4. Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of New Jersey, without reference to the
choice of law principles thereof.

        5. Assignability. This Agreement is personal to the Employee and without
the prior written consent of the Company shall not be assignable by the
Employee. This Agreement shall inure to the benefit of and be enforceable by the
Employee. This Agreement shall inure to the benefit of and be binding upon the
Company and its successors and assigns. The Company shall require any
corporation, entity, individual or other person who is the successor (whether
direct or indirect, by purchase, merger, consolidation, reorganization, or
otherwise) to all or substantially all of the business and/or assets of the
Company, to expressly assume and agree to perform, by a written agreement, all
of the obligations of the Company under this Agreement, prior to or
contemporaneously with a Change of Control. As used in this Agreement, the term
"Company" shall mean the Company as defined above and any successor to its
business and/or assets as described herein which assumes and agrees to perform
this Agreement by operation of law, written agreement, or otherwise.

        6. Waiver. This Agreement may not be changed or terminated without the
prior written agreement of both the Company and the Employee. The waiver of any
breach of any term or condition of this Agreement shall not be deemed to
constitute the waiver of any breach of the same or any other term or condition
of this Agreement.

        7. Severability. In the event any provision of this Agreement is found
to be unenforceable or invalid, such provision shall be severable from this
Agreement and shall not affect the enforceability or validity of any other
provision of this Agreement. If any provision of this Agreement is capable to
two constructions, one of which would render the provision void and the other
that would render the provision valid, then the provision shall have the
construction that renders it valid.

        8. This Agreement Not a Contract of Employment For Any Reason. This
Agreement is not a contract of employment and the terms of employment of the
Employee including, without limitation, his or her status as an
employee-at-will, shall not be affected in any way by this Agreement. The grant
and delivery of this Agreement shall not be construed as conferring any legal
rights upon the Employee for a continuation of employment, nor shall it
interfere with the right of the Company or any subsidiary to discharge the
Employee.

        IN WITNESS WHEREOF, the undersigned has duly executed this Agreement as
of the Effective Date on behalf of the Company.


                                            RAG SHOPS, INC.



                                            By: /S/ Jeffrey C. Gerstel
                                            --------------------------
                                            Name: Jeffrey C. Gerstel
                                            Title: President








                                  EXHIBIT 99.1



                                 RAG SHOPS, INC.
                    CERTIFICATION OF CHIEF OPERATING OFFICER
                                   PURSUANT TO
     SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002 (18 U.S.C. Section 1350)

        The undersigned, Jeffrey C. Gerstel, the Chief Operating Officer of Rag
Shops, Inc. (the "Company"), has executed this Certification in connection with
the filing with the Securities and Exchange Commission of the Company's
Quarterly Report on Form 10-Q/A for the quarter ended May 29, 2004 (the
"Report").

        The undersigned hereby certifies that:

 -    the Report fully complies with the requirements of Section 13(a) of the
      Securities Exchange Act of 1934; and

 -    the information contained in the Report fairly presents, in all
      material respects, the financial condition and results of operations
      of the Company.

        IN WITNESS WHEREOF, the undersigned has executed this Certification as
of the 20th day of September 2004.


                                                  /S/ Jeffrey C. Gerstel
                                                  ----------------------
                                                  Chief Operating Officer






                                  EXHIBIT 99.2

                                 RAG SHOPS, INC.
              CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO
     SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002 (18 U.S.C. Section 1350)

        The undersigned, Steven B. Barnett, the Acting Chief Financial Officer
of Rag Shops, Inc. (the "Company"), has executed this Certification in
connection with the filing with the Securities and Exchange Commission of the
Company's Quarterly Report on Form 10-Q/A for the quarter ended May 29, 2004
(the "Report").

        The undersigned hereby certifies that:

 -    the Report fully complies with the requirements of Section 13(a) of the
      Securities Exchange Act of 1934; and

 -    the information contained in the Report fairly presents, in all
      material respects, the financial condition and results of operations
      of the Company.

        IN WITNESS WHEREOF, the undersigned has executed this Certification as
of the 20th day of September 2004.


                                                /S/ Steven B. Barnett
                                                ---------------------
                                                Executive Vice President,
                                                Acting Chief Financial Officer