FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549

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

                   FOR THE QUARTERLY PERIOD ENDED JULY 1, 2006

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

                           FOR THE TRANSITION FROM   TO

                          Commission File Number 0-5680

                                BURKE MILLS, INC.
             (Exact name of registrant as specified in its charter)
                    IRS EMPLOYER IDENTIFICATION (56-0506342)
                                 NORTH CAROLINA
         (State or other jurisdiction of incorporation or organization]

                            191 Sterling Street, N.W.
                          Valdese, North Carolina 28690
               (Address of principal executive offices) (Zip Code)

                                 (828) 874-6341
              (Registrant's telephone number, including area code)

                                   No Changes

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


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

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer.  See definition of accelerated
filer and large  accelerated  filer in Rule 12b-2 of the  Exchange  Act.  (check
one):

Large accelerated filer      Accelerated filer      Non-accelerated filer   X
                       ------                 ------                     ------

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12-b-2 of the Exchange Act). Yes    No  X
                                     ----  ----


                      APPLICABLE ONLY TO CORPORATE ISSUERS

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date. As of August 3, 2006 there were
2,741,168 outstanding shares of the issuer's only class of common stock.


Page 1







                                TABLE OF CONTENTS

                                                             Page Number
                                                             -----------
                                                             
PART  I   --  FINANCIAL INFORMATION

   Item 1  -  Financial Statements

                  Condensed Balance Sheets                         3
                     July 1, 2006 (Unaudited) and
                     December 31, 2005

                  Condensed Statements of Operations and
                    Retained Earnings                              4
                    Thirteen Weeks and Twenty-Six Weeks
                      Ended July 1, 2006 (Unaudited)
                      and July 2, 2005

                  Statements of Cash Flows                         5
                    Twenty-Six Weeks Ended July 1, 2006
                      (Unaudited) and July 2, 2005

                  Notes to Condensed Financial Statements          6
- ---------------------------------------------------------

   Item 2  -  Management's Discussion and Analysis of
              Financial Condition and Results of Operations        10
- ---------------------------------------------------------

   Item 3  -  Quantitative and Qualitative Disclosures About
              Market Risk                                          16
- ---------------------------------------------------------

   Item 4  -  Controls and Procedures                              16

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

Part II  --   OTHER INFORMATION

   Item 1  -  Legal Proceedings                                    17

   Item 1A -  Risk Factors                                         17

   Item 2  -  Unregistered Sales of Equity Securities and
              Use of Proceeds                                      17

   Item 3  -  Defaults Upon Senior Securities                      17


   Item 4  -  Submission of Matters to a Vote of Security
              Holders                                              17

   Item 5  -  Other Information                                    17

   Item 6  -  Exhibits                                             17

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

SIGNATURES                                                         17

EXHIBIT INDEX                                                      18

EXHIBITS/CERTIFICATIONS                                            19-21


Page 2









                                BURKE MILLS, INC.
                            CONDENSED BALANCE SHEETS
                                   (Unaudited)
                                                           
                                                  July 1,           December 31,
                                                   2006                2005
                                                -----------         ------------
             ASSETS
Current Assets
  Cash and cash equivalents                      $  238,397          $   425,812

  Accounts receivable                             3,239,282            2,568,838
  Inventories                                     2,168,811            1,684,132
  Prepaid expenses and other current assets         101,140               49,413
                                                -----------          -----------
Total Current Assets                              5,747,630            4,728,195
                                                -----------          -----------

Property, plant & equipment - at cost            28,134,493           28,085,778
  Less: accumulated depreciation                 24,128,335           23,326,789
                                                -----------          -----------
       Property, plant and equipment- net         4,006,158            4,758,989

                                                -----------          -----------
Other Assets                                         16,575               16,575

                                                -----------          -----------
Total Assets                                    $ 9,770,363          $ 9,503,759
                                                ===========          ===========


                      LIABILITIES AND SHAREHOLDERS' EQUITY

                                                        
Current Liabilities
  Accounts payable                              $ 2,112,068      $ 1,434,169
  Short-term debt                                   290,048              -0-
  Accrued salaries and wages                        154,093           69,272

  Other liabilities and accrued expenses            202,102          126,303
                                                -----------      -----------
Total Liabilities                               $ 2,758,311      $ 1,629,744
                                                -----------      -----------
Commitments and contingencies

Shareholders' Equity
  Common stock, no par value
     (stated value, $.66)
     Authorized - 5,000,000 shares
     Issued and outstanding -
         2,741,168 shares                         1,809,171        1,809,171
  Paid-in capital                                 3,111,349        3,111,349
  Retained earnings                               2,091,532        2,953,495
                                                -----------      -----------
         Total Shareholders' Equity               7,012,052        7,874,015
                                                -----------      -----------
 Total Liabilities & Shareholders' Equity       $ 9,770,363      $ 9,503,759
                                                ===========      ===========


The accompanying notes are an integral part of these condensed financial
statements.


Page 3







                                BURKE MILLS, INC.
            CONDENSED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS
                                  (Unaudited)


                                Thirteen Weeks Ended          Twenty-Six Weeks Ended
                                ----------------------        -----------------------
                                                             
                                July 1,        July 2,         July 1,         July 2,
                                  2006           2005            2006            2005
                              -----------    -----------    ------------    ------------
Net Sales                     $ 6,186,983    $ 6,579,173    $ 12,555,729    $ 13,717,219
                              -----------    -----------    ------------    ------------
Cost and Expenses
  Cost of Sales                 6,040,724      6,698,318      12,361,262      13,585,730
                              -----------    -----------    ------------    ------------
  Gross Profit (Loss)             146,259       (119,145)        194,467         131,489

  Selling, General and
  Administrative Expenses         532,509        561,511       1,050,692       1,180,272
  Gain/(loss) on disposal
    of property assets                -0-            -0-          (5,868)        100,625
                              -----------    -----------    ------------    ------------

Operating Loss                  (386,250)      (680,656)        862,093)       (948,158)
                              -----------    -----------    ------------    ------------
Other Income
  Interest Income                   1,632          1,010           3,224           3,420
  Miscellaneous                        57            309             602             486
                              -----------    -----------    ------------    ------------
    Total                           1,689          1,319           3,826           3,906
                              -----------    -----------    ------------    ------------
Other Expenses
  Interest Expense                  2,554            -0-           3,696             244
                              -----------    -----------    ------------    ------------

Loss before Provision for
  Income Taxes and Equity in
  Net Earnings of Affiliate     (387,115)      (679,337)       (861,963)       (944,496)
                              -----------    -----------    ------------    ------------
Loss before Equity in Net
  Earnings of Affiliate         (387,115)      (679,337)       (861,963)       (944,496)

Equity in Net Income
  (Loss) of Affiliate                -0-         20,186             -0-         (21,314)
                              -----------    -----------    ------------    ------------
Net Loss                        (387,115)      (659,151)       (861,963)       (965,810)

Retained Earnings at
   Beginning of Period        $ 2,478,647    $ 4,569,037    $  2,953,495    $  4,875,696
                              -----------    -----------    ------------    ------------
Retained Earnings at End
  of Period                   $ 2,091,532    $ 3,909,886    $  2,091,532    $  3,909,886
                              ===========    ===========    ============    ============

Loss Per Share                $    (0.14)   $     (0.24)    $     (0.31)    $     (0.35)
                              ===========    ===========    ============    ============
Dividends Per Share of
  Common Stock                       None           None            None            None
                              ===========    ===========    ============    ============
Weighted Average Common
  Shares Outstanding            2,741,168      2,741,168       2,741,168       2,741,168
                              ===========    ===========    ============    ============

The  accompanying  notes  are an  integral  part of  these  condensed  financial
statements.


Page 4






                                BURKE MILLS, INC.
                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)


                                                        Twenty-six Weeks Ended
                                                        ----------------------
                                                            
                                                          July 1,      July 2,
                                                            2006         2005
                                                         ---------    ---------
Cash flows from operating activities:
  Net loss                                              $(861,963)   $(965,810)
                                                         ---------    ---------
Adjustments to reconcile net loss
  to net cash used by operating activities:
    Depreciation                                          807,271      835,410
    Allowance for bad debts                                 6,747       20,500
    Allowance for mark-down inventory                      (5,669)     (64,000)
    Equity in affiliate                                       -0-       21,314
    Loss/(gain) Loss on disposal of
         property assets                                    5,868     (100,625)
    Changes in assets and liabilities:
       Accounts receivable                               (677,191)    (463,923)
       Inventories                                       (479,010)     127,725
       Prepaid expenses, taxes and other
          current assets                                  (51,727)     (33,205)
    Accounts payable                                      677,899      279,217
    Accrued salaries & wages                               84,821       79,711
    Other liabilities and accrued expenses                 75,799       58,729
                                                         ---------    ---------
    Total Adjustments                                     444,808      760,853
                                                         ---------    ---------

Net cash used by operating activities                    (417,155)    (204,957)
                                                         ---------    ---------
Cash flows from investing activities:
    Acquisition of property, plant and
      equipment                                           (60,308)    (199,837)
    Proceeds from liquidation of
      affiliate                                               -0-      174,985
    Proceeds from sale of equipment                           -0-      100,625
                                                         ---------    ---------
Net cash provided (used) by
    investing activities                                  (60,308)      75,773
                                                         ---------    ---------

Cash flows from financing activities:
   Net payments to revolving credit line                  290,048          -0-
                                                         ---------    ---------
Net cash provided by financing activities                 290,048          -0-
                                                         ---------    ---------
Net decrease in cash and cash equivalents                (187,415)    (129,184)

Cash and cash equivalents at
   beginning of year                                      425,812      316,745
                                                         ---------    ---------

CASH AND EQUIVALENTS AT END OF
         SECOND QUARTER                                 $ 238,397    $ 187,561
                                                         =========    =========

The accompanying notes are an integral part of these condensed financial
statements.

Page 5





                                BURKE MILLS, INC.
                 Item 1. NOTES TO CONDENSED FINANCIALSTATEMENTS
                                  (Unaudited)

NOTE 1 - BASIS OF PRESENTATION
- ------------------------------
The accompanying  unaudited condensed financial statements have been prepared in
accordance with accounting principles generally accepted in the United States of
America for interim financial information and with the instructions to Form 10-Q
and  Article  10 of  Regulation  S-X.  Accordingly,  they  do  not  include  all
information and footnotes required by accounting  principles  generally accepted
in the United  States of  America  for  complete  financial  statements.  In the
opinion of management, all necessary adjustments (consisting of normal recurring
accruals)  considered  necessary  for a fair  presentation  have been  included.
Operating  results for the  twenty-six  week  period  ended July 1, 2006 are not
necessarily  indicative  of the results that may be expected for the year ending
December 30, 2006. For further  information,  refer to the financial  statements
and footnotes  thereto  included in the Company's annual report on Form 10-K for
the year ended December 31, 2005.


NOTE 2 - CASH AND CASH EQUIVALENTS
- ----------------------------------
For the purposes of the statements of cash flows, the Company  considers cash on
hand,  deposits in banks,  interest bearing demand matured funds, and all highly
liquid debt  instruments  with a maturity of three months or less when purchased
as  cash  and  cash  equivalents.  FASB  No.  95  requires  that  the  following
supplemental  disclosures to the statements of cash flows be provided in related
disclosures:  Cash paid for interest for the twenty-six weeks ended July 1, 2006
and July 2, 2005 was approximately $3,700 and $200 respectively. The Company had
no cash payments for income taxes during the twenty-six weeks ended July 1, 2006
and July 2, 2005.


NOTE 3 - OPERATIONS OF THE COMPANY
- ----------------------------------
The Company is engaged in dyeing, texturing,  winding, processing and selling of
polyester,  novelty,  cotton, nylon, rayon and spun yarns, and in the dyeing and
processing of these yarns for others on a commission basis.

The  Company's  fiscal year is the 52 or 53 week period  ending on the  Saturday
nearest to December 31. Its fiscal quarters also end on the Saturday  nearest to
the end of the calendar quarter.

Revenue  Recognition.  Sales  terms  are FOB  Burke  Mills,  Inc.  Revenues  are
recognized at the time of shipment.

Cost of Sales. All manufacturing,  quality control, inbound freight,  receiving,
inspection,  purchasing,  planning,  warehousing of raw, in process and finished
inventory, outbound freight and internal transfer costs are included in the cost
of sales.

Selling,  general  and  administrative.  Includes  cost  related to the  selling
process, accounting, information services, and corporate offices.


NOTE 4 - USE OF ESTIMATES
- -------------------------
The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
estimates and assumptions  that affect certain reported amounts and disclosures.
Accordingly,  actual  results  could  differ from those  estimates.  Significant
estimates are the liability for self-funded health claims,  inventory markdowns,
and the provision for bad debts.




Page 6





                                BURKE MILLS, INC.
                Item 1. NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (Unaudited)

NOTE 5 - ACCOUNTS RECEIVABLE
- ----------------------------
Accounts receivable are comprised of the following:

                                                   
                                          July 1,           December 31,
                                           2006                2005
                                        (Unaudited)
                                        -----------         -----------
     Accounts receivable                $3,249,000          $2,572,000
     Allowance for doubtful accounts       (10,000)             (3,000)
                                        -----------         -----------
Total
                                        $3,239,000          $2,569,000
                                        ===========         ===========


NOTE 6 - INVENTORIES
- --------------------
Inventories are summarized as follows:

                                                   

                                          July 1,           December 31,
                                           2006                 2005
                                        (Unaudited)
                                        -----------          -----------
     Finished & in process              $1,029,000          $  853,000
     Raw materials                         880,000             614,000

     Dyes & chemicals                      204,000             165,000
     Other                                  74,000              76,000

     Mark-down allowance                   (18,000)            (24,000)
                                        -----------         -----------
     Total                              $2,169,000          $1,684,000
                                        ===========         ===========


NOTE 7 - LINE OF CREDIT
- -----------------------
The  Company  has  entered  into  an  Accounts  Receivable  Inventory  Financing
Agreement (the "Financing  Agreement") with The CIT Group/ Commercial  Services,
Inc. ("CIT"). In addition,  the Company signed a Letter of Credit Agreement (the
"LOC Agreement") with CIT. Under the terms of the Financing Agreement,  CIT may,
at its sole discretion,  advance up to $5,000,000 to the Company as follows: (a)
revolving  credit  advances  in  amounts  up to 85  percent of the net amount of
eligible accounts receivable;  (b) revolving credit advances in amounts up to 60
percent of the value of eligible inventory.  Advances against eligible inventory
will not exceed the lesser of  $2,000,000  or the  advances  made by CIT against
accounts receivable.

With regard to the LOC Agreement, the Financing Agreement provides that CIT will
assist the  Company in opening  letters of credit or  guarantee  the payment and
performance  of such  letters  of  credit up to an  aggregate  face  amount  not
exceeding $500,000 at any one time outstanding.

The Company has granted to CIT a security  interest in its accounts  receivable;
monies, securities and other property held in transit to CIT; present and future
deposits held by CIT; all rights of the Company in future  accounts  receivable;
the Company's  inventory;  the Company's equipment (defined to be all machinery,
equipment,   rolling  stock,   furnishings   and  fixtures  and  all  additions,
substitutions or employments thereof);  all proceeds and products of any defined
collateral;  and other customary  definitions of collateral  related to accounts
receivable, inventory and equipment.

The Company is  obligated  to pay interest to CIT on the average of net balances
owed  monthly at one percent  above the prime rate  announced by JP Morgan Chase
Bank in New York, NY. Interest is calculated on a 360 day year. In addition, the
Company paid CIT an initial  facility fee of $25,000 and will pay CIT $1,000 per
month as a "collateral management fee."


Page 7





                                BURKE MILLS, INC.
                Item 1. NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (Unaudited)

NOTE 7 - LINE OF CREDIT (continued)
- -----------------------------------
The Company had debt of $290,000  under its line of credit at July 1, 2006,  and
the unused line of credit was approximately $3,800,000.


NOTE 8 - INCOME TAXES
- ---------------------
The  Company  uses the  liability  method  as  required  by FASB  Statement  109
"Accounting  for Income  Taxes".  Under  this  method,  deferred  tax assets and
liabilities are determined based on the differences  between financial reporting
and tax bases of assets and  liabilities  and are measured using the enacted tax
rates and laws.

The items that comprise deferred tax assets and liabilities are as follows:

                                                     
                                          July 1,             December 31,
                                           2006                  2005
                                        (Unaudited)
                                        -----------           ------------
Deferred tax assets:
Alternative minimum taxes paid          $  349,000            $  349,000
Net operating loss carryover             1,074,000             1,284,000
Charitable contributions carryover          13,000                13,000

State tax credits                           41,000                41,000
Bad debts                                    4,000                 1,000
Inventory                                   10,000                14,000
                                         ----------            ----------
Total gross deferred tax assets          1,491,000             1,702,000
Valuation Allowance                       (980,000)           (1,020,000)
                                         ----------            ----------
Net deferred tax assets                 $  511,000            $  682,000
                                         ----------            ----------
Deferred tax liabilities:
 Accelerated depreciation for tax purposes 511,000               682,000
                                         ----------            ----------
Net deferred tax liability              $      -0-            $      -0-
                                         ==========            ==========

The net  operating  loss  carryforward  from  the  prior  year is  approximately
$3,186,000 which expires in various amounts starting 2020/2024.


NOTE 9 - EMPLOYEE BENEFIT PLAN
- ------------------------------
The Company is a participating  employer in the Burke Mills,  Inc.,  Savings and
Retirement  Plan and Trust that has been  qualified  under Section 401(k) of the
Internal  Revenue  Code.  This plan allows  eligible  employees to  contribute a
salary  reduction  amount  of not  less  than  1% nor  greater  than  25% of the
employee's  salary but not to exceed  dollar limits set by law. The employer may
make a discretionary  contribution  for each employee out of current net profits
or accumulated  net profits in an amount the employer may from time to time deem
advisable.  No  provision  was made  for a  discretionary  contribution  for the
periods ended July 1, 2006 and July 2, 2005.


NOTE 10 - CONCENTRATIONS OF CREDIT RISK
- ---------------------------------------
Financial  instruments that potentially  subject the Company to concentration of
credit risk consist  principally of occasional  temporary cash  investments  and
accounts receivable.

At the end of the  quarter one new  customer  represented  approximately  10% of
total accounts receivable. All other customers were below 9%.


Page 8







                                BURKE MILLS, INC.
                Item 1. NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (Unaudited)

NOTE 11 - COMMITMENTS
- ---------------------
     a) The Company and Titan Textile Company, Inc., signed an agreement,  which
became effective April 1, 1999,  whereby the Company sold its friction texturing
equipment  to Titan and in turn will  purchase  textured  yarns from Titan.  The
agreement  states that the Company will purchase  70,000 pounds per week as long
as the  Company  has a  requirement  for  textured  yarns.  When  the  Company's
requirements  exceed 140,000 pounds per week, the Company will purchase at least
50% of its requirements  from Titan. The textured yarn pricing structure will be
reviewed  every six months and when yarn  prices  increase  or decrease by 5% or
more.

     b) During 1996 in  connection  with a bank loan to the  Company  secured by
real estate, the Company had a Phase I Environmental  Site Assessment  conducted
on its property.  The assessment  indicated the presence of a contaminant in the
groundwater under the Company's property.  The contaminant was a solvent used by
the Company in the past but is no longer used. The contamination was reported to
the North Carolina  Department of Environment  and Natural  Resources  ("DENR").
DENR required a  Comprehensive  Site  Assessment  that has been  completed.  The
Company's  outside  engineering firm conducted testing and prepared a Corrective
Action Plan that was submitted to DENR. The Company has  identified  remediation
issues and continues to move toward a solution of natural attenuation.  The cost
of monitoring is approximately $11,000 per year.

     c) The Company has contracted with Hess Corporation to purchase natural gas
and provide uninterrupted gas service. Through Hess the Company has committed to
purchase  $691,000 of natural gas over a nine-month  period beginning July 2006.
This  commitment  for gas will provide most of the  Company's  gas needs for the
nine month period.  The Company will continue to purchase natural gas for future
months as the gas prices reach certain target prices.


NOTE 12 - INVESTMENT IN AFFILIATE AND RELATED PARTY TRANSACTIONS
- ----------------------------------------------------------------
The Company owns 49.8% of Fytek, S.A. de C.V. ("Fytek"),  a Mexican corporation.
Fytek began  operations in the fourth quarter of 1997. The company  accounts for
the  ownership  using the  equity  method.  The  Company  and its joint  venture
partner,  Teijin/Akra,  voted on March 26, 2004 to close  their  joint  venture,
Fytek.  The joint  venture  operated on a scaled down basis  through  mid-August
2004.  The Company has  received  approximately  $325,000 in cash  distributions
through the third quarter of 2005. The Company believes Fytek will be completely
liquidated in the third quarter of 2006. Burke Mills does not guarantee any debt
for its joint venture. Financial information for Fytek is as follows:

                               STATEMENT OF INCOME
                         (In thousands of U.S. dollars)
                                   (Unaudited)

                                            
                                    2nd Quarter        Six Months
                                  ---------------    -------------
                                    2006    2005     2006    2005
                                    ----    -----    ----    -----
Income/(loss) from discontinued
   operations                      $146    $(184)     $72   $(282)

Income/(loss) before taxes          146     (184)      72    (282)

Provision (credit) for
   income tax                         52      (8)      31     (23)

                                    ----    -----     ---    -----
   Net income/(loss)               $  94   $(176)     $41   $(259)
                                    ====    =====     ===    =====




Page 9





                                BURKE MILLS, INC.
                 Item 1. NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (Unaudited)

NOTE 12 - INVESTMENT IN AFFILIATE AND RELATED PARTY TRANSACTIONS (continued)
- ----------------------------------------------------------------------------
                                  BALANCE SHEET
                         (In thousands of U.S. dollars)

                                                  
                                                June          June
                                                2006          2005
                                             (Unaudited)   (Unaudited)
                                              ---------     ---------
ASSETS
Current assets                                   $ 70         $ 315
Non-current assets                                -0-            48
                                                  ---          ----
Total Assets                                     $ 70         $ 363
                                                  ===          ====

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities                              $ 11         $ 147
Non-current liabilities                           -0-           -0-
                                                  ---          ----
Total Liabilities                                $ 11         $ 147
Shareholders equity                                59           216
                                                  ---          ----
Total Liabilities & Shareholders' Equity         $ 70         $ 363
                                                  ===          ====


NOTE 13 - ACCOUNTING FOR POSSIBLE IMPAIRMENT OF LONG-LIVED ASSETS
- -------------------------------------------------------------------
Long-lived  assets  are  evaluated  for  impairment  when  events or  changes in
business  circumstances  indicate that the carrying amount of the assets may not
be fully  recoverable.  An impairment  loss would be recognized  when  estimated
undiscounted  future cash flows  expected to result from the use of these assets
and its eventual disposition are less than its carrying amount.  Impairment,  if
any, is assessed using discounted cash flows.


NOTE 14 - EARNINGS PER SHARE
- ----------------------------
Earnings per share are based on the net income  divided by the weighted  average
number of common shares  outstanding  during the  twenty-six  week periods ended
July 1, 2006, and July 2, 2005.


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

EXECUTIVE SUMMARY
- -----------------
The  Company's  major  market is  supplying  packaged  dyed yarn to knitters and
weavers for apparel, home furnishings,  home upholstery,  automotive upholstery,
contract upholstery and some specialty products.

The Company  continues to add customers,  and older customer's sales continue to
decline.  During the second quarter the Company added commission (the dyeing and
processing  of  customer  owned  yarns)  customers  and  changed  the  sales mix
significantly.  Commission sales represented approximately 25% of pounds shipped
versus  approximately  5% for the second  quarter  and all of 2005.  The average
sales price for  commission  sales will be lower as there is no yarn cost in the
price. An advantage of processing on a commission basis is that the Company does
not tie up cash in raw yarn inventory.

Page 10





                                BURKE MILLS, INC.
      Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

EXECUTIVE SUMMARY (continued)
- -----------------------------
Going into the third  quarter,  polyester  yarn prices will increase in July and
August. Although the percent of increase will be different depending on the yarn
count, both increases will be approximately three percent.  These increases will
be passed to the Company's  customers further weakening their ability to compete
with imports.

As discussed in previous filings,  the Company continues to experience increased
cost for energy. The Company has contracted with Hess Corporation to assist with
energy  purchases.  The Company  believes that Hess will help by purchasing more
effectively and having better predictability of prices.

The City of  Valdese  has  announced  a water  rate  increase  of 5%,  which was
effective July 1, 2006.


Results of Operations - 2006 Compared to 2005
- ---------------------------------------------
The following  discussion should be read in conjunction with the information set
forth under the Financial Statements and Notes thereto included elsewhere in the
10-Q.

The following  table sets forth operating data of the Company as a percentage of
net sales for the periods indicated below:

                                                
                                     Thirteen Weeks       Twenty-six Weeks
                                         Ended                  Ended
                                   ------------------    ------------------
                                   July 1,    July 2,    July 1,    July 2,
                                    2006       2005       2006       2005
                                   ------     ------     ------     ------
Net Sales                          100.0%     100.0%     100.0%     100.0%
Cost of Sales                       97.6      101.8       98.5       99.0
                                   ------     ------     ------     ------
Gross Profit (Loss)                  2.4       (1.8)       1.5        1.0
  Selling, General, and
    Administrative Costs             8.6        8.5        8.4        8.6
  Gain (loss) on disposal of
    property assets                  0.0        0.0        0.0        0.7
                                   ------     ------     ------     ------
  Operating Loss                    (6.2)     (10.3)      (6.9)      (6.9)
  Interest Expense                   0.1        0.0        0.0        0.0
                                   ------     ------     ------     ------
Loss before income taxes            (6.3)     (10.3)      (6.9)      (6.9)
  Equity in Net Income (Loss) of
    Affiliate                        0.0        0.3        0.0       (0.1)
                                   ------     ------     ------     ------
Net Loss                            (6.3)%    (10.0)%     (6.9)%     (7.0)%
                                   ======     ======     ======     ======


                        THIRTEEN WEEKS ENDED July 1, 2006
                  COMPARED TO THIRTEEN WEEKS ENDED July 2, 2005

Net Sales
- ---------
Net  sales  for the  second  quarter  of 2006  decreased  by 6.0% to  $6,187,000
compared to $6,579,000 for the second quarter of 2005.  Pounds shipped decreased
by 5.6%. The Company's  sales mix changed  significantly  in the second quarter.
Commission  sales  (the  dyeing  and  processing  of  customer  owned  yarn) was
approximately 25% of pounds shipped compared to only 5% in the second quarter of
2005.  Commission  sales have a lower average  sales price,  as there is no yarn
cost in the price. Sales prices of regular yarn sales were somewhat supported by
price increases in the first quarter of 2006 and the fourth quarter of 2005.

Page 11





                                BURKE MILLS, INC.
      Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

                        THIRTEEN WEEKS ENDED July 1, 2006
                  COMPARED TO THIRTEEN WEEKS ENDED July 2, 2005

Cost of Sales and Gross Margin
- ------------------------------
Cost of goods sold decreased by $658,000 or 9.8%.

Cost of materials  decreased by $593,000 or 14.4% primarily due to a decrease in
net sales of 5.6% and a change in sales mix to a greater  portion of  commission
sales.

Direct  labor  cost  increased  by  $25,000  as a result of the sales mix and an
increase in finished inventory.

Overhead  cost  increased  by  $88,000  or 3.9%  primarily  as a  result  of the
following:

     a. Fuel oil and natural gas cost increased by $67,000 or 26.6%. The Company
     can use either  natural gas or fuel oil,  and will use the lower cost fuel.
     These costs are  predicted  to increase  because of the problems in the oil
     producing countries and a forecasted bad hurricane season.

     b.  Electricity  increased by $58,000 or 27.1% primarily due to a change in
     product mix that requires longer drying cycles.

     c. Repair and maintenance cost increased by $32,000 or 22.1%. This cost has
     increased as the Company's machinery has gotten older.

The above cost increases were somewhat  offset by a $96,000 or 27.0% decrease in
employee health claims.

As a result of a decrease  in sales of 5.6% and a  decrease  in cost of sales of
9.8%,  the Company's  gross margin  increased to 2.4% income  compared to a 1.8%
loss in 2005.


Selling, General and Administrative Expenses
- --------------------------------------------
Selling,  general  and  administrative  expenses  decreased  by  $29,000 or 5.2%
primarily due to the results of cost cutting measures put in place in the fourth
quarter of 2005.


Equity in Net Gain of Affiliate
- -------------------------------
In the second  quarter of 2006 the Company did not record a gain or loss for its
joint  venture  Fytek as the  investment in affiliate had been reduced to a zero
balance in 2005. In the second quarter of 2005,  the Company  recorded a gain of
$20,000.

Provision (Credit) for Income Taxes
- ------------------------------------
There was no  provision  or credit  provided  for  income  taxes for the  second
quarter. See Note 8.




Page 12





                                BURKE MILLS, INC.
      Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

                 TWENTY-SIX WEEKS ENDED July 1, 2006 COMPARED TO
                       TWENTY-SIX WEEKS ENDED July 2, 2005


Net Sales
- ---------
Net  sales for the first six  months of 2006  decreased  by 8.5% to  $12,556,000
compared to $13,717,000 for 2005.  Pounds shipped  decreased by 10.6%.  Although
pounds shipped declined by 10.6%, sales dollars were somewhat supported by price
increases in the first quarter of 2006 and the fourth quarter of 2005.


Cost of Sales and Gross Margin
- ------------------------------
Cost of goods sold decreased by $1,224,000 or 9.1%.

Cost of materials  decreased by $1,186,000 or 14.1%  primarily due to a decrease
in net  sales  of 8.5%  and a  change  in  sales  mix to a  greater  portion  of
commission sales.

Direct labor cost increased by $14,000 as a result of the decrease in sales.

Overhead  cost  increased  by  $102,000  or 2.3%  primarily  as a result  of the
following:

     a. Fuel oil and  natural  gas cost  increased  by  $192,000  or 37.4%.  The
     Company can use either natural gas or fuel oil, and will use the lower cost
     fuel.  These costs are predicted to increase because of the problems in the
     oil producing countries and a forecasted bad hurricane season.

     b.  Electricity  increased by $82,000 or 20.1% primarily due to a change in
     product mix that requires longer drying cycles.

     c. Repair and maintenance cost increased by $63,000 or 23.0%. This cost has
     increased as the Company's machinery has gotten older.

The above cost increases were somewhat offset by a $146,000 or 37.3% decrease in
employee  health  claims  and  $76,000  or 5.3%  decrease  in  production  wages
(non-direct).

As a result of a decrease  in sales of 8.5% and a  decrease  in cost of sales of
9.0%, the Company's gross margin increased to 1.6% compared to 1.0% in 2005.


Selling, General and Administrative Expenses
- --------------------------------------------
Selling,  general and  administrative  expenses  decreased  by $130,000 or 11.0%
primarily due to the results of cost cutting measures put in place in the fourth
quarter of 2005.


Gain/Loss in Disposal of Assets
- -------------------------------
In the first six months of 2005 the  Company  recorded a gain of $101,000 on the
sale of  machinery  located at its joint  venture  in  Mexico.  In the first six
months of 2006 the Company  recorded a loss of $6,000 on  disposal of  machinery
located in the U.S.




Page 13








                                BURKE MILLS, INC.
      Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

                 TWENTY-SIX WEEKS ENDED July 1, 2006 COMPARED TO
                       TWENTY-SIX WEEKS ENDED July 2, 2005


Equity in Net Loss of Affiliate
- -------------------------------
In the first six  months of 2006 the  Company  did not record a gain or loss for
its joint  venture  Fytek as the  investment  in affiliate had been reduced to a
zero  balance in 2005.  In the first six months of 2005 the  Company  recorded a
loss of $21,000.


Provision (Credit) for Income Taxes
- ------------------------------------
There was no  provision  or credit  provided  for income taxes for the first six
months of 2006. See Note 8.


Critical Accounting Policies and Estimates
- ------------------------------------------
The  preparation  of  financial   statements,   in  accordance  with  accounting
principles generally accepted in the United States,  requires management to make
assumptions  and  estimates  that  affect  the  reported  amounts  of assets and
liabilities  as of the balance  sheet date and revenues and expenses  recognized
and incurred  during the  reporting  period then ended.  In addition,  estimates
affect the  determination of contingent assets and liabilities and their related
disclosure.  The Company bases its  estimates on a number of factors,  including
historical  information  and other  assumptions  that it believes are reasonable
under the  circumstances.  Actual results may differ from these estimates in the
event there are changes in related  conditions or  assumptions.  The development
and  selection of the disclosed  estimates  have been  discussed  with the Audit
Committee  of the Board of  Directors.  The  following  accounting  policies are
deemed to be  critical,  as they require  accounting  estimates to be made based
upon matters that are highly uncertain at the time such estimates are made.

The Company is self-funded for its employee health claims. The health claims are
paid by the Company after review by the Company's third party administrator. The
Company's liability for health claims includes claims that the Company estimates
have been  incurred,  but not yet presented to the  administrator.  A historical
basis is used to establish the amount.

The Company  reviews its  inventory  and when  necessary  establishes a markdown
allowance  for  obsolete  and slow  moving  items.  The  markdown  allowance  is
determined by aging the  inventory,  reviewing the inventory  with the salesmen,
and determining a salvage value.

The Company  records a valuation  allowance to reduce its deferred tax assets to
the amount that it estimates is more likely than not to be realized.  As of July
1, 2006, and December 31, 2005, the Company recorded a valuation  allowance that
reduced its deferred tax assets to zero.


Liquidity and Capital Resources
- -------------------------------
The Company financed its operations and capital  requirements  through its funds
generated from operations and its line of credit.

The Company's ability to generate cash from operation activity is subject to the
level of net sales. As discussed in previous  filings,  the Company has expanded
into other fibers and added customers.




Page 14





                                BURKE MILLS, INC.
       Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

Liquidity and Capital Resources (continued)
- -------------------------------------------
As set forth in the Statement of Cash Flows, funds used by operating  activities
were $417,000.  The funds used reflect the net loss, and an increase in accounts
receivables  and  inventories.  These  funds  used  were  somewhat  offset by an
increase in accounts payable.  The Company's inventory increased mainly due to a
build up of imported cotton yarns, which will be reduced in the third quarter.

The  Company  used  $60,000  to  purchase   capital   assets.   Planned  capital
expenditures for the year 2006 are $150,000.

The  Company had debt under its credit  line of  $290,000  primarily  due to the
increase in inventory.

The  Company's   working  capital  at  July  1,  2006,   aggregated   $2,989,000
representing a working  capital ratio of 2.1 to 1 compared to a working  capital
at December 31, 2005 of approximately $3,098,000 and representing a ratio of 2.9
to 1.

As a measure of current  liquidity,  the Company's  quick position  (cash,  cash
equivalents and receivables over current liabilities) disclosed the following at
July 1, 2006:

Cash, cash equivalents and receivables...........          $3,478,000
   Current liabilities..............................        2,758,000
                                                           ----------

   Excess of quick assets over current liabilities...      $  720,000
                                                           ==========

Forward Looking Statements
- --------------------------
Certain  statements in this  Management's  Discussion  and Analysis of Financial
Condition and Results of Operations,  and other sections of this report, contain
forward-looking  statements within the meaning of federal  securities laws about
the Company's  financial  condition and results of operations  that are based on
management's  current   expectations,   beliefs,   assumptions,   estimates  and
projections  about the  markets  in which the  Company  operates.  Words such as
"expects", "anticipates",  "believes", "estimates", and variations of such words
and other  similar  expressions  are intended to identify  such  forward-looking
statements.  These  statements  are not  guarantees  of future  performance  and
involve  certain  risks,  uncertainties  and  assumptions  that are difficult to
predict.  Therefore, actual outcomes and results may differ materially from what
is expressed or forecasted in, or implied by, such  forward-looking  statements.
Readers  are  cautioned  not to place undue  reliance  on these  forward-looking
statements,  which reflect management's judgment only as of the date hereof. The
Company   undertakes   no   obligations   to  update   publicly   any  of  these
forward-looking  statements  to  reflect  new  information,   future  events  or
otherwise.

Factors  that may cause  actual  outcome and results to differ  materially  from
those expressed in, or implied by, these forward-looking statements include, but
are not  necessarily  limited  to,  availability,  sourcing  and  pricing of raw
materials, pressures on sales prices due to competition and economic conditions,
reliance on and  financial  viability of  significant  customers,  technological
advancements,  employee relations,  changes in construction spending and capital
equipment  expenditures  (including  those  related  to  unforeseen  acquisition
opportunities),  the timely  completion of construction  and expansion  projects
planned or in process,  continued  availability of financial  resources  through
financing  arrangements and operations,  negotiations of new or modifications of
existing   contracts  for  asset  management  and  for  property  and  equipment
construction and acquisition, regulations governing tax laws, other governmental
and authoritative bodies,  policies and legislation,  and proceeds received from
the sale of assets held for disposal. In



Page 15





                                BURKE MILLS, INC.
       Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


Forward Looking Statements (continued)
- --------------------------------------
addition to these representative  factors,  forward-looking  statements could be
impacted by general domestic and international  economic and industry conditions
in the markets where the Company competes; such as, changes in currency exchange
rates, interest and inflation rates,  recession and other economic and political
factors over which the Company has no control.


Item 3 - Quantitative and Qualitative Disclosures about Market Risk
- -------------------------------------------------------------------
The Company has not purchased any  instruments or entered into any  arrangements
resulting  in market risk to the Company  for trading  purposes or for  purposes
other than trading purposes.


Item 4 - Controls and Procedures
- --------------------------------
As of the end of the  fiscal  quarter  covered  by this  report,  the  Company's
management,  with the participation of the Company's chief executive officer and
chief financial  officer,  carried out an evaluation of the effectiveness of the
Company's disclosure controls and procedures.  The term "disclosure controls and
procedures"  means the  controls  and other  procedures  of the Company that are
designed to insure that  information  required to be disclosed by the Company in
its reports to the  Securities  and  Exchange  Commission  ("SEC") is  recorded,
processed,  summarized  and  reported,  within the time period  specified in the
rules and forms of the SEC. Disclosure controls and procedures include,  without
limitation, controls and procedures designed to ensure that information required
to be  disclosed  by the Company in the reports  that it files or submits to the
SEC under the Securities Exchange Act of 1934 is accumulated and communicated to
the Company's  management,  including its chief executive  officer and its chief
financial officer as appropriate,  to allow timely decisions  regarding required
disclosure.  Based upon that  evaluation,  the  Company's  management,  with the
participation  of the  Company's  chief  executive  officer and chief  financial
officer,  concluded  that the Company's  disclosure  controls and procedures are
effective  in timely  alerting  them to  material  information  relating  to the
Company (including its consolidated subsidiaries, of which the Company has none)
required to be included in the reports filed with the SEC by the Company.  There
has been no significant change in the Company's internal controls over financial
reporting  during the fiscal quarter  covered by this report that has materially
affected,  or is reasonably likely to materially  affect, the Company's internal
control over financial reporting.
















Page 16






                  BURKE MILLS, INC. PART II - OTHER INFORMATION

Item 1 - Legal Proceedings.  No report required.

Item 1A- Risk Factors.  No report required.

Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds.  No report
         required.

Item 3 - Defaults Upon Senior Securities.  No report required.

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

     Matters were submitted to a vote of security  holders of the Company at the
Company's  annual meeting of  shareholders  held May 16, 2006.  Proxies for such
meeting were solicited  pursuant to Regulation 14 under the Securities  Exchange
Act of 1934;  there was no solicitation  in opposition to management's  nominees
listed in the proxy  statement;  and, all of such  nominees  were  elected.  The
matters  voted upon were (a) election of chairman  and  secretary of the meeting
and waiver of the reading of the minutes of the previous  shareholders  meeting;
and 2,473,122 proxy votes were cast in favor thereof; (b) election of directors.
The voting for directors was as follows:

                                                     
Director                            Votes For                  Votes Withheld
- ------------------                  ---------                 ---------------
Humayun N. Shaikh                   2,472,872                      2,250
Thomas I. Nail                      2,474,572                        550
Robert P. Huntley                   2,472,972                      2,150
William T. Dunn                     2,464,072                     11,050
Robert T. King                      2,474,572                        550
Richard F. Byers                    2,474,572                        550
Aehsun Shaikh                       2,472,947                      2,175


Item 5 - Other Information.  No report required.

Item 6 - Exhibits.

     The exhibits  required by Item 601 of  Regulation  SK are  specified on the
Exhibit Index and are attached to this report or  incorporated by reference from
prior filings.


                                BURKE MILLS, INC.

                                   SIGNATURES
                                   ----------

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


                                        BURKE MILLS, INC.

Date: August, 2006                      By:/s/Humayun N. Shaikh
                                        ------------------------
                                        Humayun N. Shaikh,
                                        Chairman of the Board
                                        (Principal Executive Officer)


Date: August, 2006                      By:/s/Thomas I. Nail
                                        -----------------------
                                        Thomas I. Nail
                                        President and COO
                                        (Principal Financial Officer)

Page 17





                                  EXHIBIT INDEX

Exhibit
Number       Description

3(i)      Articles of  Incorporation  - incorporated by reference as a part of a
          registration  statement  on Form S-1  filed  with the  Securities  and
          Exchange Commission in 1969.

3(ii)     By-Laws  -  incorporated  by  reference  as a part of a  registration
          statement  on  Form  S-1  filed  with  the   Securities  and  Exchange
          Commission in 1969.

31        Rule 13a-14(a) Certifications

32        Section 1350 Certifications




















































Page 18





                                   EXHIBIT 31

                         RULE 13(a)-14(a) CERTIFICATIONS

                  CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER


     I, Humayun N. Shaikh, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of Burke Mills, Inc.;

     2. Based on my knowledge, this 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 report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information included in this 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 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-15(e) and 15d-15(e)) and internal  control over financial
reporting  (as defined in Exchange Act Rules  13a-15(f) and  15d-15(f))  for the
registrant and have:

     (a)  Designed  such  disclosure  controls  and  procedures,  or caused such
disclosure  controls and  procedures to be designed  under our  supervision,  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 report is being prepared;

     (b) Evaluated the effectiveness of the registrant's disclosure controls and
procedures and presented in this report our conclusions  about the effectiveness
of the disclosure  controls and procedures,  as of the end of the period covered
by this report based on such evaluation; and

     (c)  Disclosed  in this  report  any  change in the  registrant's  internal
control over financial  reporting  that occurred  during the  registrant's  most
recent fiscal quarter that has materially  affected,  or is reasonably likely to
materially affect, the registrant's  internal control over financial  reporting;
and

     5. The registrant's other certifying officer(s) and I have disclosed, based
on our most recent evaluation of internal control over financial  reporting,  to
the  registrant's  auditors  and the audit  committee of  registrant's  board of
directors (or persons performing the equivalent functions):

     (a) All significant  deficiencies and material  weaknesses in the design or
operation of internal  control over  financial  reporting  which are  reasonably
likely  to  adversely  affect  the  registrant's  ability  to  record,  process,
summarize and report financial information; and

     (b) Any fraud,  whether or not material,  that involves management or other
employees who have a significant role in the registrant's  internal control over
financial reporting.



Date: August, 2006                             /s/Humayun N. Shaikh
                                               ---------------------------
                                               Humayun N. Shaikh
                                               Chairman and CEO
                                               (Principal Executive Officer)


Page 19





                  CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER


     I, Thomas I. Nail, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of Burke Mills, Inc.;

     2. Based on my knowledge, this 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 report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information included in this 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 report;

     4. The registrant's  other certifying  officer(s) and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal  control over financial
reporting  (as defined in Exchange Act Rules  13a-15(f)  and  15d-15(f)  for the
registrant and have:

     (a)  Designed  such  disclosure  controls  and  procedures,  or caused such
disclosure  controls and  procedures to be designed  under our  supervision,  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 report is being prepared;

     (b) Evaluated the effectiveness of the registrant's disclosure controls and
procedures and presented in this report our conclusions  about the effectiveness
of the disclosure  controls and procedures,  as of the end of the period covered
by this report based on such evaluation; and

     (c)  Disclosed  in this  report  any  change in the  registrant's  internal
control over financial  reporting  that occurred  during the  registrant's  most
recent fiscal quarter that has materially  affected,  or is reasonably likely to
materially affect, the registrant's  internal control over financial  reporting;
and

     5. The registrant's other certifying officer(s) and I have disclosed, based
on our most recent evaluation of internal control over financial  reporting,  to
the  registrant's  auditors  and the audit  committee of  registrant's  board of
directors (or persons performing the equivalent functions):

     (a) All significant  deficiencies and material  weaknesses in the design or
operation of internal  control over  financial  reporting  which are  reasonably
likely  to  adversely  affect  the  registrant's  ability  to  record,  process,
summarize and report financial information; and

     (b) Any fraud,  whether or not material,  that involves management or other
employees who have a significant role in the registrant's  internal control over
financial reporting.



Date: August, 2006                             /s/Thomas I. Nail
                                               ---------------------------
                                               Thomas I. Nail
                                               President and COO
                                               (Principal Financial Officer)

Page 20





                                   EXHIBIT 32

                           SECTION 1350 CERTIFICATIONS

               CERTIFICATION PURSUANT TO 18 U.S. CODE SECTION 1350


The  undersigned  Chief Executive  Officer of Burke Mills,  Inc., (the "Issuer")
hereby  certifies  that  the  foregoing  periodic  report  containing  financial
statements of the Issuer fully complies with the  requirements of sections 13(a)
or 15(d) of the Securities  Exchange Act of 1934 (15 USC 78m or 78o(d)) and that
the  information  contained in the  foregoing  report  fairly  presents,  in all
material  respects,  the  financial  condition  and results of operations of the
Issuer.


Date: August, 2006                           /s/Humayun N. Shaikh
                                             ---------------------------
                                             Humayun N. Shaikh
                                             Chairman and CEO




               CERTIFICATION PURSUANT TO 18 U.S. CODE SECTION 1350


The  undersigned  Chief Financial  Officer of Burke Mills,  Inc., (the "Issuer")
hereby  certifies  that  the  foregoing  periodic  report  containing  financial
statements of the Issuer fully complies with the  requirements of sections 13(a)
or 15(d) of the Securities  Exchange Act of 1934 (15 USC 78m or 78o(d)) and that
the  information  contained in the  foregoing  report  fairly  presents,  in all
material  respects,  the  financial  condition  and results of operations of the
Issuer.


Date: August, 2006                           /s/Thomas I. Nail
                                             ---------------------------
                                             Thomas I. Nail
                                             President and COO
                                             (Chief Financial Officer)




Page 21