FORM 10Q

                       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 SEPTEMBER 30, 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. (checkone):

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 November 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
                    September 30, 2006 (Unaudited) and
                    December 31, 2005

                 Condensed Statements of Operations and
                 Retained Earnings                               4
                    Thirteen Weeks and Thirty-nine Weeks
                    Ended September 30, 2006 (Unaudited)
                    and October 1, 2005

                 Statements of Cash Flows                        5
                    Thirty-nine Weeks Ended September 30, 2006
                    (Unaudited) and October 1, 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                                  17
   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

                                               September 30,
                                                   2006         December 31,
                                                (Unaudited)        2005
                                               -------------    ------------
          ASSETS
Current Assets
  Cash and cash equivalents                    $   101,111      $   425,812
  Accounts receivable                            3,324,341        2,568,838
  Inventories                                    1,881,328        1,684,132
  Prepaid expenses and other current assets         82,487           49,413
                                               -----------      -----------
Total Current Assets                             5,389,267        4,728,195
                                               -----------      -----------

Property, plant & equipment - at cost           28,176,089       28,085,778
  Less: accumulated depreciation                24,486,262       23,326,789
                                               -----------      -----------
    Property, plant and equipment- net           3,689,827        4,758,989
                                               -----------      -----------
Other Assets                                        16,575           16,575
                                               -----------      -----------
Total Assets                                   $ 9,095,669      $ 9,503,759
                                               ===========      ===========


          LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities
  Accounts payable                             $ 2,088,339      $ 1,434,169
  Short-term debt                                  233,339              -0-
  Accrued salaries and wages                       131,615           69,272
  Other liabilities and accrued expenses           168,497          126,303
                                               -----------      -----------
Total Liabilities                              $ 2,621,790      $ 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                              1,553,359        2,953,495
                                               -----------      -----------
  Total Shareholders' Equity                     6,473,879        7,874,015
                                               -----------      -----------
 Total Liabilities & Shareholders' Equity      $ 9,095,669      $ 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     Thirty-Nine Weeks Ended
                             ----------------------    ------------------------
                             Sept. 30      Oct. 1        Sept. 30     Oct. 1
                               2006         2005           2006        2005
                             ---------   ----------    -----------  -----------
Net Sales                   $5,913,287   $5,769,161    $18,469,016  $19,486,380

Costs and Expenses
  Cost of Sales              5,980,653    5,810,051     18,341,915   19,397,540
                            -----------  -----------   ------------ -----------
  Gross Profit (Loss)          (67,366)     (40,890)       127,101       88,840

  Selling, General and
    Administrative Expenses    467,303      565,039      1,517,996    1,743,551
  Gain/(Loss) on disposal
    of property                 (1,157)       3,124         (7,026)     103,748
                            -----------  -----------   ------------ -----------
Operating Loss                (535,826)    (602,805)    (1,397,921)  (1,550,963)
                            -----------  -----------   ------------ -----------
Other Income
  Interest Income                  652        1,461          3,877        4,881
  Other, net                     1,353          305          1,956          791
                            -----------  -----------   ------------ -----------
Total Other Income               2,005        1,766          5,833        5,672
                            -----------  -----------   ------------ -----------
Other Expenses
  Interest Expense               4,352          -0-          8,048          244
                            -----------  -----------   ------------ -----------

Loss before Benefit of Income
  Taxes & Equity in Net Loss
  of Affiliate                (538,173)    (601,039)    (1,400,136)  (1,545,535)
                            -----------  -----------   ------------ -----------
Loss before Equity in Net
  Loss of Affiliate           (538,173)    (601,039)    (1,400,136)  (1,545,535)

Equity in Net Earnings/
  (Loss) of Affiliate              -0-          -0-            -0-      (21,314)
                            -----------  -----------   ------------ -----------
Net Loss                      (538,173)    (601,039)    (1,400,136)  (1,566,849)

Retained Earnings at
  Beginning of Period        2,091,532    3,909,886      2,953,495    4,875,696
                            -----------  -----------   ------------ -----------
Retained Earnings at
  End of Period             $1,553,359   $3,308,847    $ 1,553,359  $ 3,308,847
                            ==========   ==========    ===========  ===========
Basic and Diluted
Loss Per Share              $   (0.20)   $   (0.22)    $    (0.51)  $    (0.57)
                            ==========   ==========    ===========  ===========
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)

                                               Thirty-Nine Weeks Ended
                                              --------------------------
                                                Sept. 30        Oct. 1
                                                  2006           2005
                                                  ----           ----
Cash flows from operating activities:
  Net Loss                                   $(1,400,136)     $(1,566,849)
                                             ------------     ------------
Adjustments to reconcile net loss to
  net cash used by operating activities:
    Depreciation                               1,198,888        1,237,123
    Allowance for bad debts                       16,747           21,000
    Allowance for mark-down inventory            (14,969)          50,585
    Equity in affiliate                              -0-           21,314
    (Gain)/Loss on disposal of
        property assets                            7,026         (103,748)
    Changes in assets and liabilities:
      Accounts receivable                       (772,250)        (182,233)
      Inventories                               (182,227)        (194,990)
      Prepaid expenses and other
          current assets                         (33,074)           9,090
      Accounts payable                           654,169          586,020
      Accrued salaries and wages                  62,343           82,523
      Other liabilities and accrued expenses      42,194           34,830
                                             ------------     ------------
Total adjustments                                978,847        1,561,514
                                             ------------     ------------
Net cash used by operating activities           (421,289)          (5,335)
                                             ------------     ------------
Cash flows from investing activities:
  Acquisition of property, plant and
    equipment                                   (136,751)        (293,454)
  Proceeds from liquidation of affiliate             -0-          174,985
  Proceeds from sale of equipment                    -0-          104,343
                                             ------------     ------------
Net cash used by investing activities           (136,751)         (14,126)
                                             ------------     ------------

Cash flows from financing activities:
  Net borrowings on revolving credit line        233,339              -0-
                                             ------------     ------------
  Net cash provided by financing
    activities                                   233,339              -0-
                                             ------------     ------------
Net decrease in cash and cash equivalents    $  (324,701)     $   (19,461)

Cash and cash equivalents at beginning
  of year                                        425,812          316,745
                                             ------------     ------------
Cash and cash equivalents at end of
  third quarter                              $   101,111      $   297,284
                                             ============     ============

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

Page 5




                                BURKE MILLS, INC.
                Item 1. NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  (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 thirty-nine  week period ended September 30, 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 Burke Mills, Inc.'s (the "Company")
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  thirty-nine  weeks ended September
30, 2006 and October 1, 2005 was approximately $8,000 and $200 respectively. The
Company had no cash payments for income taxes during the thirty-nine weeks ended
September 30, 2006 and October 1, 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.  Costs  related to the  selling  process,
accounting,  information  services,  and corporate  offices are included in this
category.


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:

                                         Sept. 30,
                                           2006         December 31,
                                        (Unaudited)        2005
                                        -----------     -----------
     Accounts receivable                $3,344,000      $2,572,000
     Allowance for doubtful accounts       (20,000)         (3,000)
                                        ----------      ----------
     Total                              $3,324,000      $2,569,000
                                        ==========      ==========


NOTE 6 - INVENTORIES
- --------------------
Inventories are summarized as follows:
                                          Sept. 30,
                                            2006        December 31,
                                         (Unaudited)       2005
                                         ----------     -----------
     Finished & in process               $  876,000     $  853,000
     Raw materials                          705,000        614,000
     Dyes & chemicals                       228,000        165,000
     Other                                   81,000         76,000
     Mark-down allowance                     (9,000)       (24,000)
                                         ----------     ----------
     Total                               $1,881,000     $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 $233,000 under its line of credit at September 30, 2006,
and the unused line of credit was approximately $3,300,000.


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:

                                            September 30,
                                                2006          December 31,
                                             (Unaudited)          2005
                                            ------------      -----------
Deferred tax assets:
Alternative minimum taxes paid               $  349,000        $  349,000
Net operating loss carryover                  1,210,000         1,284,000
Charitable contributions carryover               13,000            13,000
State tax credits                                41,000            41,000
Bad debts                                         8,000             1,000
Inventory                                         6,000            14,000
                                             ----------        ----------
Total gross deferred tax assets               1,627,000         1,702,000
Valuation Allowance                          (1,194,000)       (1,020,000)
                                             ----------        ----------
Net deferred tax assets                      $  433,000        $  682,000
                                             ----------        ----------
Deferred tax liabilities:
  Accelerated depreciation for tax purposes     433,000           682,000
                                             ----------        ----------
Net deferred tax liability                   $      -0-        $      -0-
                                             ==========        ==========

The net operating loss carryforward from 2005 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 September 30, 2006 and October 1, 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 two customers  represented  approximately 33% 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  which 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 approximately $457,000 of natural gas over a six-month period beginning
July 2006.  This commitment for gas will provide most of the Company's gas needs
for the six 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 first quarter of 2007. 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)

                                    3rd Quarter              Nine Months
                                  ----------------         ----------------
                                   2006      2005           2006      2005
                                   ----      ----           ----      ----
Income/(loss) from discontinued
   operations                       $17      $ (85)          $89     $(367)
Income/(loss) before taxes           17        (85)           89      (367)
Provision (credit) for
   income tax                         3         21            34        (2)
                                    ---      -----           ---     -----
   Net income/(loss)                $14      $(106)          $55     $(365)
                                    ===      =====           ===     =====


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)

                                              September     September
                                                2006          2005
                                             (Unaudited)   (Unaudited)
                                              ---------     ---------
ASSETS
Current assets                                  $74           $246
Non-current assets                              -0-             48
                                                ---           ----
Total Assets                                    $74           $294
                                                ===           ====

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities                             $ 2           $181
Non-current liabilities                         -0-            -0-
                                                ---           ----
Total Liabilities                                 2            181
Shareholders equity                              72            113
                                                ---           ----
Total Liabilities & Shareholders' Equity        $74           $294
                                                ===           ====


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 thirty-nine  week periods ended
September 30, 2006, and October 1, 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 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 for the third quarter represented approximately
27% of pounds shipped versus approximately 2% for the third quarter 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)
- -----------------------------
In the third quarter the Company incurred  excessive overtime due to a sales mix
that required  increased  drying  cycles.  Additional  dryers were  purchased in
September and the excessive overtime should be eliminated in the fourth quarter.

In September of 2006 one of the Company's small competitors  ceased  operations,
and the Company should gain some additional customers.


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          Thirty-Nine Weeks
                                        Ended                    Ended
                                  ------------------       ------------------
                                  Sept. 30    Oct. 1       Sept. 30    Oct. 1
                                    2006       2005          2006       2005
                                  --------    ------       --------    ------
Net Sales                          100.0%     100.0%        100.0%     100.0%
Cost of Sales                      101.1      100.7          99.3       99.5
                                  -------     ------       -------     ------
Gross Profit (Loss)                 (1.1)      (0.7)          0.7        0.5
  Selling, General, and
    Administrative Costs             7.9        9.8           8.2        8.9
  Gain on disposal of
    property assets                  0.0        0.1           0.0        0.5
                                  -------     ------       -------     ------
  Operating Loss                    (9.0)     (10.4)         (7.6)      (8.0)
  Interest Expense                   0.1        0.0           0.0        0.0
                                  -------     ------       -------     ------
Loss before income taxes            (9.1)     (10.4)         (7.6)      (8.0)
  Equity in Net Loss of
    Affiliate                        0.0        0.0           0.0       (0.1)
                                  -------     ------       -------     ------
Net Loss                            (9.1)%    (10.4)%        (7.6)%     (7.9)%
                                  =======     ======       =======     ======


                     THIRTEEN WEEKS ENDED SEPTEMBER 30, 2006
                COMPARED TO THIRTEEN WEEKS ENDED OCTOBER 1, 2005

Net Sales
- ---------
Net sales for the third quarter of 2006 increased by 2.5% to $5,913,000 compared
to $5,769,000 for the third quarter of 2005.  Pounds shipped increased by 16.8%.
In the third quarter the Company's sales mix changed  significantly.  Commission
sales (the dyeing and processing of customer owned yarn) was  approximately  27%
of pounds shipped  compared to only 2% in the third 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 and third quarters 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 SEPTEMBER 30, 2006
                COMPARED TO THIRTEEN WEEKS ENDED OCTOBER 1, 2005

Cost of Sales and Gross Margin
- ------------------------------
Cost of goods sold increased by $171,000 or 2.9%.

Cost of materials decreased by $222,000 or 6.3% to $3,281,000 from $3,503,000 in
2005 primarily due to a change in sales mix which resulted in a greater  portion
of commission sales.

Direct labor cost increased by $43,000 as a result of excessive  overtime due to
the sales mix and an increase in pounds shipped of 16.8%.

Overhead  cost  increased  by  $255,000  or 12.5%  primarily  as a result of the
following:

     a.   Fuel oil and natural gas cost increased by $51,000 or
          22.1%.  The increase was primarily due to increased pounds
          shipped of 16.8% and price increases.  The Company can use
          either natural gas or fuel oil, and will use the lower cost
          fuel.  These costs are difficult to predict because of the
          problems in the oil producing countries.

     b.   Electricity increased by $65,000 or 27.5% primarily due to
          a change in product mix that requires longer drying cycles
          and an increase in pounds shipped.

     c.   Health care claims increased by $52,000 or 41.6%. It is
          impossible to predict the frequency or severity of employees'
          medical needs.

     d.   Manufacturing wages (non-direct) increased by $80,000 due to
          excessive overtime caused by the sales mix which required
          longer drying cycles. The Company purchased additional dryers
          in September which should eliminate the excessive overtime.

As a result of an  increase in sales of 2.5% and an increase in cost of sales of
2.9%, the Company's gross loss decreased to 11.1% for the third quarter of 2005.


Selling, General and Administrative Expenses
- --------------------------------------------
Selling,  general  and  administrative  expenses  decreased  by $98,000 or 17.3%
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 third  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.


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

Page 12



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

             THIRTY-NINE WEEKS ENDED SEPTEMBER 30, 2006 COMPARED TO
                     THIRTY-NINE WEEKS ENDED OCTOBER 1, 2005


Net Sales
- ---------
Net sales for the first nine  months of 2006  decreased  by 5.2% to  $18,469,000
compared to $19,486,000 for 2005. The Company's full yarn sales have declined by
$2,284,000  during the nine  months  while its  commission  sales (the dyeing of
yarns owned by the customer) have increased by $1,261,000.

The Company gained  significant  commission  sales during the second quarter and
continued  in the third  quarter  as the older full yarn  customers'  sales have
declined.


Cost of Sales and Gross Margin
- ------------------------------
Cost of goods sold decreased by $1,056,000 or 5.4%.

Cost  of  materials  decreased  by  $1,408,000  or  11.8%  to  $10,504,000  from
$11,912,000  in 2005  primarily  due to a  decrease in  net  sales of 5.2% and a
change in sales mix to a greater portion of commission sales.

Direct labor cost increased by $30,000 or 3.4% as a result of the sales mix.

Overhead  cost  increased  by  $357,000  or 5.5%  primarily  as a result  of the
following:

     a.   Fuel oil and natural gas cost increased by $243,000 or
          32.7%. The Company can use either  natural gas or fuel
          oil, and will use the lower cost fuel.  These costs are
          difficult to predict because of the problems in the oil
          producing countries.

     b.   Electricity increased by $148,000 or 22.8% primarily due to
          a change in product mix that requires longer drying cycles.

     c.   Repair and maintenance cost increased by $69,000 or 18.2%.
          This cost has increased as the Company's machinery has
          gotten older.

The above cost  increases were somewhat offset by a $94,000 or 18.3% decrease in
employee health claims.

As a result of a decrease  in sales of 5.2% and a  decrease  in cost of sales of
5.4%, the Company's gross margin increased to 0.7% compared to 0.5% in 2005.


Selling, General and Administrative Expenses
- --------------------------------------------
Selling,  general and  administrative  expenses  decreased  by $226,000 or 12.9%
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 nine 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 nine
months of 2006 the Company  recorded a loss of $7,000 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

             THIRTY-NINE WEEKS ENDED SEPTEMBER 30, 2006 COMPARED TO
                     THIRTY-NINE WEEKS ENDED OCTOBER 1, 2005


Equity in Net Loss of Affiliate
- -------------------------------
In the first nine  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 nine 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 nine
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
September  30, 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 $421,000.  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 yarns, which should be reduced in the fourth quarter.

The  Company  used  $137,000  to  purchase   capital  assets.   Planned  capital
expenditures for the year 2006 are $150,000.

The  Company had debt under its credit  line of  $233,000  primarily  due to the
increase in inventory, accounts receivables, and net loss.

The  Company's  working  capital at September  30, 2006,  aggregated  $2,767,000
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
September 30, 2006:

   Cash, cash equivalents and receivables...........    $3,425,000
   Current liabilities..............................     2,622,000
                                                        ----------

   Excess of quick assets over current liabilities..    $  803,000
                                                        ==========

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



Page 15


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


Forward Looking Statements (continued)
- --------------------------------------
the sale of  assets  held for  disposal.  In  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  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. No report
         required.

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: November 10, 2006              By:/s/Humayun N. Shaikh
                                     ------------------------
                                     Humayun N. Shaikh
                                     Chairman of the Board and CEO
                                     (Principal Executive Officer)


Date: November 10, 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 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: November 10, 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: November 10, 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: November 10, 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: November 10, 2006                   /s/Thomas I. Nail
                                          ---------------------------
                                          Thomas I. Nail
                                          President and COO
                                          (Chief Financial Officer)




Page 21