SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM 10-Q

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

                 For the quarterly period ended January 28, 2001

                           Commission File No. 0-12781


                                   CULP, INC.

             (Exact name of registrant as specified in its charter)


            NORTH CAROLINA                              56-1001967
 (State or other jurisdiction of            (I.R.S. Employer Identification No.)
incorporation or other organization)


   101 S. Main St., High Point, North Carolina           27261-2686
    (Address of principal executive offices)             (zip code)

                                (336) 889-5161
             (Registrant's telephone number, including area code)



Indicate  by check  mark  whether  the  registrant  (1) has filed all  reports
required  to be filed by Section  13 of the  Securities  Exchange  Act of 1934
during  the  preceding  12  months  and (2) has  been  subject  to the  filing
requirements for at least the past 90 days.

                                YES X    NO


          Common shares outstanding at January 28, 2001:  11,211,158
                                Par Value: $.05



                          INDEX TO FORM 10-Q
                 For the period ended January 28, 2001

Part I -  Financial Statements.                                            Page
- -------------------------------------------------

Item 1.    Unaudited Interim Consolidated Financial Statements:

Consolidated Statements of Income (Loss)-Three and Nine Months Ended
     January 28, 2001 and January 30, 2000                                  I-1

Consolidated  Balance  Sheets-January 28, 2001, January 30, 2000 and
     April 30, 2000                                                         I-2

Consolidated Statements of Cash Flows---Nine Months Ended January 28,2001
     and January 30, 2000                                                   I-3

Consolidated Statements of Shareholders' Equity                             I-4

Notes to Consolidated Financial Statements                                  I-5

Sales by Segment/Division                                                   I-12

International Sales by Geographic Area                                      I-13

Item 2.   Management's Discussion and Analysis of Financial
Condition and Results of Operations                                         I-14

Item 3.   Quantitative and Qualitative Disclosures About Market Risk        I-19


Part II - Other Information
- -------------------------------------

Item 6.   Exhibits and Reports on Form 8-K                                  II-1

Signature                                                                   II-8


Item 1:  Financial Statements

                                   CULP, INC.
                    CONSOLIDATED STATEMENTS OF INCOME (LOSS)
FOR THE THREE MONTHS AND NINE MONTHS ENDED JANUARY 28, 2001 AND JANUARY 30, 2000

                (Amounts in Thousands, Except for Per Share Data)


                                                                   THREE MONTHS ENDED (UNAUDITED)
                                          -------------------------------------------------------------------------
                                                  Amounts                                    Percent of Sales
                                         ---------------------------                     --------------------------
                                         January 28,   January 30,      % Over
                                             2001          2000         (Under)            2001           2000
                                         ------------- -------------  ------------       ------------  ------------
                                                                                            
Net sales                             $        95,880       113,181      (15.3) %            100.0 %        100.0 %
Cost of sales                                  86,047        94,712       (9.1) %             89.7 %         83.7 %
                                         ------------- -------------  ------------       ------------  ------------
        Gross profit                            9,833        18,469      (46.8) %             10.3 %         16.3 %

Selling, general and
  administrative expenses                      12,480        13,949      (10.5) %             13.0 %         12.3 %
Restructuring expense                           2,504             0      100.0  %              2.6 %          0.0 %
                                         ------------- -------------  ------------       ------------  ------------
        Income (loss) from operations          (5,151)        4,520     (214.0) %             (5.4)%          4.0 %

Interest expense                                2,222         2,366       (6.1) %              2.3 %          2.1 %
Interest income                                   (18)           (8)     125.0  %             (0.0)%         (0.0)%
Other expense (income), net                       811           229      254.1  %              0.8 %          0.2 %
                                         ------------- -------------  ------------       ------------  ------------
        Income (loss) before income taxes      (8,166)        1,933     (522.5) %             (8.5)%          1.7 %

Income taxes  *                                (2,696)          501     (638.1) %             33.0 %         25.9 %
                                         ------------- -------------  ------------       ------------  ------------

        Net income (loss)             $        (5,470)        1,432     (482.0) %             (5.7)%          1.3 %
                                         ============= =============  ============       ============  ============

Net income (loss) per share                    ($0.49)        $0.13     (476.9) %
Net income (loss) per share, assuming dilution ($0.49)        $0.13     (476.9) %
Dividends per share                            $0.035        $0.035        0.0  %
Average shares outstanding                     11,211        11,296       (0.8) %
Average shares outstanding, assuming dilution  11,211        11,389       (1.6) %



                                                                     NINE MONTHS ENDED (UNAUDITED)
                                         -------------------------------------------------------------------------
                                                  Amounts                                    Percent of Sales
                                         ---------------------------                     --------------------------
                                         January 28,   January 30,      % Over
                                             2001          2000         (Under)            2001           2000
                                         ------------- -------------  ------------       ------------  ------------

Net sales                             $       308,739       358,660      (13.9) %            100.0 %        100.0 %
Cost of sales                                 267,845       296,072       (9.5) %             86.8 %         82.5 %
                                         ------------- -------------  ------------       ------------  ------------
        Gross profit                           4O,894        62,588      (34.7) %             13.2 %         17.5 %

Selling, general and
  administrative expenses                      39,749        45,022      (11.7) %             12.9 %         12.6 %
Restructuring expense                           2,504             0      100.0  %              0.8 %          0.0 %
                                         ------------- -------------  ------------       ------------  ------------
        Income (loss) from operations          (1,359)       17,566     (107.7) %             (0.4)%          4.9 %

Interest expense                                6,830         7,266       (6.0) %              2.2 %          2.0 %
Interest income                                   (40)          (41)      (2.4) %             (0.0)%         (0.0)%
Other expense (income), net                     2,127         1,200       77.3  %              0.7 %          0.3 %
                                         ------------- -------------  ------------       ------------  ------------
        Income (loss) before income taxes     (10,276)        9,141     (212.4) %             (3.3)%          2.5 %

Income taxes  *                                (3,392)        2,952     (214.9) %             33.0 %         32.3 %
                                         ------------- -------------  ------------       ------------  ------------

        Net income (loss)             $        (6,884)        6,189     (211.2) %             (2.2)%          1.7 %
                                         ============= =============  ============       ============  ============

Net income (loss) per share                    ($0.61)        $0.53     (215.1) %
Net income (loss) per share, assuming dilution ($0.61)        $0.52     (217.3) %
Dividends per share                            $0.105        $0.105        0.0  %
Average shares outstanding                     11,209        11,703       (4.2) %
Average shares outstanding, assuming dilution  11,209        11,816       (5.1) %


 * Percent of sales column is calculated as a % of income (loss)
before income taxes.

                                   CULP, INC.
                           CONSOLIDATED BALANCE SHEETS
              JANUARY 28, 2001, JANUARY 30, 2000 AND APRIL 30, 2000
                                    Unaudited
                             (Amounts in Thousands)



                                                           Amounts                          Increase
                                             -----------------------------------           (Decrease)               (1)(2)
                                                January 28,      (2)January 30,    -----------------------------    April 30,
                                                    2001              2000           Dollars        Percent          2000
                                             -------------------  --------------  --------------    -----------   ----------
                                                                                                    
Current assets
       Cash and cash investments            $               292             568           (276)      (48.6) %         1,007
       Accounts receivable                               54,474          65,788        (11,314)      (17.2) %        75,223
       Inventories                                       67,156          80,874        (13,718)      (17.0) %        74,471
       Other current assets                              13,706           9,016          4,690        52.0  %        10,349
                                             -------------------  --------------  --------------    -----------   ----------
                 Total current assets                   135,628         156,246        (20,618)      (13.2) %       161,050

Restricted investments                                        0           1,047         (1,047)     (100.0) %             0
Property, plant & equipment, net                        116,207         123,303         (7,096)       (5.8) %       126,407
Goodwill                                                 48,827          50,222         (1,395)       (2.8) %        49,873
Other assets                                              2,256           6,490         (4,234)      (65.2) %         6,650
                                             -------------------  --------------  --------------    -----------   ----------

                 Total assets               $           302,918         337,308        (34,390)      (10.2) %       343,980
                                             ===================  ==============  ==============    ===========   ==========



Current liabilities
       Current maturities of long-term debt $             2,159           1,678            481        28.7  %         1,678
       Accounts payable                                  27,084          35,347         (8,263)      (23.4) %        37,287
       Accrued expenses                                  15,417          20,878         (5,461)      (26.2) %        22,108
       Income taxes payable                                   0             903           (903)     (100.0) %             0
                                             -------------------  --------------  --------------    -----------   ----------
                 Total current liabilities               44,660          58,806        (14,146)      (24.1) %        61,073

Long-term debt                                          119,213         137,052        (17,839)      (13.0) %       135,808

Deferred income taxes                                    17,459          14,583          2,876        19.7  %        17,459
                                             -------------------  --------------  --------------    -----------   ----------
                 Total liabilities                      181,332         210,441        (29,109)      (13.8) %       214,340

Shareholders' equity                                    121,586         126,867         (5,281)       (4.2) %       129,640
                                             -------------------  --------------  --------------    -----------   ----------

                 Total liabilities and
                 shareholders' equity      $            302,918         337,308        (34,390)      (10.2) %       343,980
                                             ===================  ==============  ==============    ===========   ==========

Shares outstanding                                       11,211          11,216             (5)       (0.0) %        11,209
                                             ===================  ==============  ==============    ===========   ==========



(1) Derived from audited financial statements.
(2) As restated (see note 13 to the consolidated financial statements)


                                   CULP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
         FOR THE NINE MONTHS ENDED JANUARY 28, 2001 AND JANUARY 30, 2000
                                    Unaudited
                             (Amounts in Thousands)


                                                                       NINE MONTHS ENDED
                                                                  -----------------------------
                                                                            Amounts
                                                                  -----------------------------
                                                                   January 28,    January 30,
                                                                      2001            2000
                                                                  --------------  -------------
                                                                              
Cash flows from operating activities:
    Net income (loss)                                            $      (6,884)         6,189
       Adjustments to reconcile net income (loss) to net
         cash provided by operating activities:
           Depreciation                                                  14,781         14,481
           Amortization of intangible assets                              1,196          1,197
           Amortization of deferred compensation                            303            180
           Restructuring expense                                          2,504              0
           Changes in assets and liabilities:
               Accounts receivable                                       20,749          4,715
               Inventories                                                7,315        (13,804)
               Other current assets                                      (3,357)           617
               Other assets                                                 226           (560)
               Accounts payable                                          (4,536)         4,619
               Accrued expenses                                          (8,076)          (328)
               Income taxes payable                                           0            903
                                                                  --------------  -------------
                  Net cash provided by operating activities              24,221         18,209
                                                                  --------------  -------------
Cash flows from investing activities:
     Capital expenditures                                                (6,532)       (14,474)
     Purchases of restricted investments                                      0            (35)
     Sale of investments related to deferred compensation plan            4,547              0
     Sale of restricted investments                                           0          2,328
                                                                  --------------  -------------
                  Net cash used in investing activities                  (1,985)       (12,181)
                                                                  --------------  -------------
Cash flows from financing activities:
     Proceeds from issuance of long-term debt                               564          8,510
     Principal payments on long-term debt                               (16,678)       (11,770)
     Change in accounts payable-capital expenditures                     (5,667)         5,041
     Dividends paid                                                      (1,177)        (1,218)
     Payments to acquire common stock                                         0         (6,552)
     Proceeds from common stock issued                                        7             20
                                                                  --------------  -------------
                  Net cash used in financing activities                 (22,951)        (5,969)
                                                                  --------------  -------------

Increase (decrease) in cash and cash investments                           (715)            59

Cash and cash investments at beginning of period                          1,007            509
                                                                  --------------  -------------

Cash and cash investments at end of period                       $          292            568
                                                                  ==============  =============




                                   CULP, INC.
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                   (Unaudited)

        (Dollars in thousands, except share and per share data)


                                                                                     Capital
                                                        Common Stock               Contributed                     Total
                                                   --------------------------       in Excess      Retained     Shareholders'
                                                     Shares          Amount        of Par Value    Earnings        Equity
        -------------------------------------------------------------------------------------------------------------------
                                                                                               
        Balance, May 2, 1999 (1)                   12,079,171     $    604    $     37,966     $   89,858     $    128,428
            Cash dividends ($0.14 per share)                                                       (1,611)          (1,611)
            Net income                                                                              9,380            9,380
            Common stock issued in connection
               with stock option plans                 13,813            1              78                              79
            Common stock purchased                   (884,264)         (45)         (2,778)        (3,813)          (6,636)
        -------------------------------------------------------------------------------------------------------------------
        Balance, April 30, 2000 (1)                11,208,720          560          35,266         93,814          129,640
            Cash dividends ($0.105 per share)                                                      (1,177)          (1,177)
            Net loss                                                                               (6,884)          (6,884)
            Common stock issued in connection
               with stock option plans                  2,438            1               6                               7
        -------------------------------------------------------------------------------------------------------------------
        Balance, January 28, 2001                  11,211,158     $    561    $     35,272     $   85,753     $    121,586
        ===================================================================================================================



(1) As restated (see note 13 to the consolidated financial statements)



                                             Culp, Inc.
                            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                            (unaudited)

1. Basis of Presentation

     The accompanying  unaudited consolidated financial statements of Culp, Inc.
and subsidiary include all adjustments, which are, in the opinion of management,
necessary  for fair  presentation  of the results of  operations  and  financial
position.  During the quarter, a $3.2 million non-cash  restructuring charge was
recorded (see note 12 to the financial statements). All other adjustments are of
a normal  recurring  nature  except  as  disclosed  in note 13 to the  financial
statements.  Results of operations for interim  periods may not be indicative of
future results. The unaudited  consolidated  financial statements should be read
in conjunction with the audited  consolidated  financial  statements,  which are
included in the company's  annual report on Form 10-K filed with the  Securities
and  Exchange  Commission for the fiscal year ended April 30, 2000.
================================================================================

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

2.  Accounts Receivable

      A summary of accounts receivable follows (dollars in thousands):

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

                                             January 28, 2001    April 30, 2000
- --------------------------------------------------------------------------------

Customers                                    $   57,109            $   77,981
Allowance for doubtful accounts                  (1,501)               (1,477)
Reserve for returns and allowances               (1,134)               (1,281)
- --------------------------------------------------------------------------------

                                             $   54,474            $   75,223
================================================================================

3.  Inventories

     Inventories are carried at the lower of cost or market.  Cost is determined
for substantially all inventories using the LIFO (last-in, first-out) method.

    A summary of inventories follows (dollars in thousands):

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

                                             January 28, 2001    April 30, 2000
- --------------------------------------------------------------------------------

Raw materials                                $   35,953          $   43,661
Work-in-process                                   5,056               5,970
Finished goods                                   27,040              25,733
- --------------------------------------------------------------------------------

Total inventories valued at FIFO cost            68,049              75,364
Adjustments of certain inventories to the
    LIFO cost method                               (893)               (893)
- --------------------------------------------------------------------------------

                                             $   67,156          $   74,471
================================================================================


4.  Restricted Investments

     Restricted investments were purchased with proceeds from industrial revenue
bond issues and are invested  pending  application  of such  proceeds to project
costs or  repayment  of the  bonds.  The  investments  are  stated at cost which
approximates market value.

5.   Accounts Payable

    A summary of accounts payable follows (dollars in thousands):
- --------------------------------------------------------------------------------

                                           January 28, 2001      April 30, 2000
- --------------------------------------------------------------------------------

Accounts payable-trade                     $      21,943        $    26,479
Accounts payable-capital expenditures              5,141             10,808
- --------------------------------------------------------------------------------

                                           $      27,084        $    37,287
================================================================================

6.  Accrued Expenses

    A summary of accrued expenses follows (dollars in thousands):
- --------------------------------------------------------------------------------

                                           January 28, 2001      April 30, 2000
- --------------------------------------------------------------------------------

Compensation and benefits                  $     6,513           $   14,748
Other                                            8,904                7,360
- --------------------------------------------------------------------------------

                                           $    15,417           $   22,108
================================================================================

7.  Long-Term Debt

    A summary of long-term debt follows (dollars in thousands):
- --------------------------------------------------------------------------------

                                           January 28, 2001      April 30, 2000
- --------------------------------------------------------------------------------

Senior unsecured notes                     $    75,000           $   75,000
Industrial revenue bonds and other
    obligations                                 33,016               32,452
Revolving credit facility                       10,000               25,000
Obligations to sellers                           3,356                5,034
- --------------------------------------------------------------------------------
                                               121,372              137,486
Less current maturities                         (2,159)              (1,678)
- --------------------------------------------------------------------------------

                                           $   119,213           $  135,808
================================================================================


     The senior unsecured notes have a fixed coupon rate of 6.76% and an average
remaining term of 8 years. The principal  payments become due from March 2006 to
March 2010 with interest payable semi-annually.

     The company's revolving credit agreement (the "Credit Agreement")  provides
a multi-currency  revolving credit facility, which expires in April 2002, with a
syndicate of banks in the United  States.  The Credit  Agreement  provides for a
revolving loan commitment of $25,000,000.  The agreement  requires  payment of a
quarterly  facility  fee.  In  January  2001,  the  company  amended  the Credit
Agreement to amend certain covenants.  Additionally, the amendment increased the
interest  rate from LIBOR plus 1.10% to 1.60% to LIBOR plus 2.50% to 4.25%.  The
specified  pricing  matrix is based on the company's  debt to EBITDA  ratio,  as
defined by the agreement. The amended agreement also limits capital expenditures
and restricts dividends and common stock repurchases.  On borrowings outstanding
at January 28, 2001, the interest rate was 9.74% (LIBOR plus 4.00%).

     The company's  $6,000,000  revolving line of credit expires on February 28,
2002.  However,  the  line of  credit  will  automatically  be  extended  for an
additional  three-month  period  on each  May 31,  August  31,  November  30 and
February 28 unless the bank  notifies  the company  that the line of credit will
not be extended.  At January 28, 2001, no borrowings were outstanding  under the
revolving line of credit.

     The industrial revenue bonds (IRBs) are generally due in balloon maturities
which occur at various dates from 2006 to 2013. The IRBs are  collateralized  by
letters of credit for the outstanding  balance of the IRBs and certain  interest
payments due thereunder. The January 2001 amendment to the Credit Agreement also
increased the letter of credit fees to a range from 2.50% to 4.25%, based on the
company's  debt to EBITDA  ratio.  The  letter of credit  fee  percentage  as of
January 28, 2001 was 4.00%.

     The company's loan agreements require, among other things, that the company
maintain  compliance  with certain  financial  ratios.  At January 28, 2001, the
company was in compliance with these amended financial covenants.

     At January 28, 2001, the company had two interest rate swap agreements with
a bank in order to reduce its exposure to floating  interest  rates on a portion
of its variable rate  borrowings.  The following table  summarizes  certain data
regarding the interest rate swaps:

               notional amount      interest rate      expiration date
               -------------------------------------------------------
               $  5,000,000             6.9%              June 2002
               $  5,000,000             6.6%              July 2002

     The estimated  amount at which the company could terminate these agreements
as of January  28, 2001 is  approximately  $140,000.  Net amounts  received/paid
under interest rate swap agreements  decreased interest expense by approximately
$26,000  for the nine months of fiscal 2001 and  increased  interest  expense by
approximately  $216,000 for the nine months of fiscal 2000.  Management believes
the risk of incurring losses resulting from the inability of the bank to fulfill
its obligation under the interest rate swap agreements to be remote and that any
losses incurred would be immaterial.


8. Cash Flow Information

     Payments for  interest and income taxes during the period were  (dollars in
thousands):

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

                                                          2001           2000
- --------------------------------------------------------------------------------
 .
Interest                                               $  5,650      $   6,202
Income taxes, net of $29 and $1,826 in refunds in 2001
    and 2000, respectively                                  319          1,398

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


9. Foreign Exchange Forward Contracts

     The company  generally  enters  into  foreign  exchange  forward and option
contracts  as a hedge  against its  exposure to  currency  fluctuations  on firm
commitments  and  anticipated  transactions  to purchase  certain  machinery and
equipment  and raw  materials.  The company  had  approximately  $16,161,000  of
outstanding foreign exchange forward contracts as of January 28, 2001.


10. Net Income (Loss) Per Share

     The following  tables  reconcile the  numerators  and  denominators  of net
income (loss) per share and net income (loss) per share,  assuming  dilution for
the three and nine months ended January 28, 2001 and January 30, 2000:



                                                         THREE MONTHS ENDED
                            ----------------------------------------------------------------------------------
                                         January 28, 2001                         January 30, 2000
                            --------------------------------------     ---------------------------------------

(Amounts in thousands,        (Loss)        Shares        Per Share     Income        Shares      Per Share
 except per share data)     (Numerator)  (Denominator)     Amount     (Numerator) (Denominator)    Amount
                             ---------    -----------     ---------    ----------   ----------    --------
                                                                                 
Net income (loss) per
     share                   ($5,470)       11,211         ($0.49)       $1,432       11,296        $0.13
                                                         =========                                ========
Effect of dilutive
    securities:
       Options                     -             -                            -           93
                             ---------    -----------                  ----------   ----------

Net income (loss) per
     share, assuming
     dilution                ($5,470)       11,211         ($0.49)       $1,432       11,389        $0.13
                             =========    ===========    =========     ==========   ==========    ========





                                                    NINE MONTHS ENDED
                         -----------------------------------------------------------------------------------
                                January 28, 2001                                  January 30, 2000
                         --------------------------------------   ------------------------------------------
 (Amounts in thousands,     (Loss)       Shares      Per Share       Income        Shares       Per Share
except per share data)   (Numerator)  (Denominator)   Amount      (Numerator)  (Denominator)     Amount
                         ----------   -----------     ---------   -----------    ----------     ---------
Net income (loss) per
    share                ($6,884)       11,209        ($0.61)       $6,189        11,703         $0.53
                                                      =========                                 =========
Effect of dilutive
    securities:
       Options               -               -                           -           113
                         ----------   -----------                 -----------    ----------

Net income (loss) per
     share, assuming
     dilution            ($6,884)       11,209        ($0.61)       $6,189        11,816         $0.52

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





11. Segment Information

     The  company's  operations  are  classified  into  two  business  segments:
upholstery  fabrics  and  mattress  ticking.   The  upholstery  fabrics  segment
principally  manufactures  and  sells  woven  jacquards  and  dobbies,  wet  and
heat-transfer  prints, and woven and tufted velvets primarily to residential and
commercial  (contract)  furniture  manufacturers.  The mattress  ticking segment
principally  manufactures  and sells woven jacquards,  heat-transfer  prints and
pigment prints to bedding manufacturers.

     The  company   internally   manages  and  reports   selling,   general  and
administrative  expenses,  interest expense,  interest income, other expense and
income  taxes  on a total  company  basis.  Thus,  profit  by  business  segment
represents gross profit. In addition, the company internally manages and reports
cash and cash investments, accounts receivable, other current assets, restricted
investments, property, plant and equipment, goodwill and other assets on a total
company  basis.  Thus,   identifiable   assets  by  business  segment  represent
inventories.

     Sales and gross profit for the company's  operating  segments for the three
months ended January 28, 2001 and January 30, 2000 are as follows:

(dollars in thousands):
- --------------------------------------------------------------------------------

                                       January 28, 2001        January 30, 2000
- --------------------------------------------------------------------------------

Net sales
     Upholstery Fabrics                    $      72,297         $      87,978
     Mattress Ticking                             23,583                25,203
- --------------------------------------------------------------------------------

                                           $      95,880         $     113,181
================================================================================

Gross Profit
     Upholstery Fabrics                    $       4,158         $      11,951
     Mattress Ticking                              5,675                 6,518
- --------------------------------------------------------------------------------

                                           $       9,833         $      18,469
================================================================================


     Sales and gross profit for the  company's  operating  segments for the nine
months ended January 28, 2001 and January 30, 2000 are as follows:

(dollars in thousands):
- --------------------------------------------------------------------------------

                                       January 28, 2001        January 30, 2000
- --------------------------------------------------------------------------------

Net sales
     Upholstery Fabrics                    $    230,222          $     281,870
     Mattress Ticking                            78,517                 76,790
- --------------------------------------------------------------------------------

                                           $    308,739          $     358,660
================================================================================

Gross Profit
     Upholstery Fabrics                    $     21,426          $      43,558
     Mattress Ticking                            19,468                 19,030
- --------------------------------------------------------------------------------

                                           $     40,894          $      62,588
================================================================================


     Inventories for the company's operating segments as of January 28, 2001 and
January 30, 2000 are as follows:

(dollars in thousands):
- --------------------------------------------------------------------------------

                                       January 28, 2001      January 30, 2000
- --------------------------------------------------------------------------------

Inventories
     Upholstery Fabrics                    $     49,954          $      65,788
     Mattress Ticking                            17,202                 15,086
- --------------------------------------------------------------------------------

                                           $     67,156          $      80,874
================================================================================


12.  Restructuring

     To  reduce  costs and  improve  efficiency,  the  company  is  streamlining
corporate structure,  consolidating manufacturing operations and closing certain
facilities.  In fiscal 2001, the company recorded a restructuring charge of $3.2
million in the third  quarter.  A portion  of this  restructuring  charge  ($0.7
million) has been classified as a component of cost of sales.

     The  restructuring  charge  consisted of $1.4 million for the write-down of
fixed assets to net  realizable  value,  $0.7  million for employee  termination
benefits,  $0.7  million  for  losses on  inventory  write-downs  which has been
classified  as a  component  of  cost of  sales,  and  $0.4  million  for  lease
termination costs and other contractual obligations.

     Subsequent to January 28, 2001, the company announced  additional plans for
consolidating  manufacturing operations and a facility closure. As a result, the
company currently expects additional  restructuring charges and special costs of
approximately $3 million to be reflected primarily in the results for the fourth
quarter of fiscal 2001.

13.  Restatement

     During  January 2001,  the company  terminated  the  nonqualified  deferred
compensation plan covering  officers and certain other associates.  As a result,
the company surrendered the life insurance contracts related to the nonqualified
plan in order to pay the  participants.  The proceeds from those life  insurance
contracts resulted in an amount greater than had previously been recorded by the
company which was attributable to gains that occurred in 1999 and 1998. In order
to properly reflect these gains,  the company restated its financial  statements
and certain disclosures  previously  reported in its financial  statements as of
April 30, 2000 and  January 30,  2000.  The effect of the  correction  for these
gains  increased  other  assets  and  retained  earnings  by  $1,102,000  in the
consolidated  balance  sheets  as of  April  30,  2000  and  January  30,  2000,
respectively.




                                   CULP, INC.
                            SALES BY SEGMENT/DIVISION
FOR THE THREE MONTHS AND NINE MONTHS ENDED JANUARY 28, 2001 AND JANUARY 30, 2000



                             (Amounts in thousands)

                                     THREE MONTHS ENDED (UNAUDITED)
                           -----------------------------------------------------
                                      Amounts                       Percent of Total Sales
                                 -------------------                ---------------------
                               January 28,   January 30,   % Over
 Segment/Division                 2001          2000       (Under)       2001        2000
- ----------------------------   ---------      ---------   -----------  ---------   ---------
                                                                      
Upholstery Fabrics
    Culp Decorative Fabrics $    40,955        49,654       (17.5) %      42.7 %      43.9 %
    Culp Velvets/Prints          28,631        34,050       (15.9) %      29.9 %      30.1 %
    Culp Yarn                     2,711         4,274       (36.6) %       2.8 %       3.8 %
                               ---------     ---------    -----------  ---------   ---------
                                 72,297        87,978       (17.8) %      75.4 %      77.7 %

Mattress Ticking
    Culp Home Fashions           23,583        25,203        (6.4) %      24.6 %      22.3 %
                               ---------     ---------    -----------  ---------   ---------

                          * $    95,880       113,181       (15.3) %     100.0 %     100.0 %
                               =========     =========    ===========  =========   =========


                                            NINE MONTHS ENDED (UNAUDITED)
                               --------------------------------------------------------

                                        Amounts                       Percent of Total Sales
                                    -------------------                ---------------------
                               January 28,   January 30,   % Over
 Segment/Division                 2001          2000       (Under)       2001        2000
- ----------------------------   ---------     ---------    -----------  ---------   ---------
Upholstery Fabrics
    Culp Decorative Fabrics $   129,280       157,067       (17.7) %      41.9 %      43.8 %
    Culp Velvets/Prints          90,778       112,042       (19.0) %      29.4 %      31.2 %
    Culp Yarn                    10,164        12,761       (20.4) %       3.3 %       3.6 %
                               ---------     ---------    -----------  ---------   ---------
                                230,222       281,870       (18.3) %      74.6 %      78.6 %

Mattress Ticking
    Culp Home Fashions           78,517        76,790         2.2  %      25.4 %      21.4 %
                               ---------     ---------     -----------  ---------   ---------

                          * $   308,739       358,660       (13.9) %     100.0 %     100.0 %
                               =========     =========     ===========  =========   =========



* U.S.  sales were $77,360 and $86,359 for the third  quarter of fiscal 2001 and
fiscal  2000,  respectively;  and  $246,672  and $275,699 for the nine months of
fiscal 2001 and fiscal 2000, respectively. The percentage decrease in U.S. sales
was 10.4% for the third quarter and a decrease of 10.5% for the nine months.


                                   CULP, INC.
                     INTERNATIONAL SALES BY GEOGRAPHIC AREA
FOR THE THREE MONTHS AND NINE MONTHS ENDED JANUARY 28, 2001 AND JANUARY 30, 2000



                             (Amounts in thousands)

                                             THREE MONTHS ENDED (UNAUDITED)
                              --------------------------------------------------------------
                                      Amounts                        Percent of Total Sales
                              ------------------------               -----------------------
                              January 28,   January 30,   % Over
     Geographic Area             2001         2000       (Under)       2001        2000
- --------------------------    ------------  ----------  ----------   ----------   ----------
                                                                   
North America (Excluding USA) $     8,226       8,476    (2.9)%        44.4 %      31.6 %
Europe                              1,669       4,698   (64.5)%         9.0 %      17.5 %
Middle East                         3,924       8,140   (51.8)%        21.2 %      30.3 %
Far East & Asia                     4,277       4,422    (3.3)%        23.1 %      16.5 %
South America                         147         523   (71.9)%         0.8 %       1.9 %
All other areas                       277         563   (50.8)%         1.5 %       2.1 %
                              ------------  ----------  ----------   ----------   ----------

                          $        18,520      26,822   (31.0)%       100.0 %     100.0 %
                              ============  ==========  ==========   ==========   ==========


                                              NINE MONTHS ENDED (UNAUDITED)
                              --------------------------------------------------------------

                                      Amounts                        Percent of Total Sales
                              ------------------------               -----------------------
                              January 28,   January 30,  % Over
       Geographic Area             2001         2000     (Under)        2001        2000
- --------------------------    ------------  ----------  ----------   ----------   ----------
North America (Excluding USA) $    26,177      26,064     0.4 %        42.2 %      31.4 %
Europe                              4,928      13,696   (64.0)%         7.9 %      16.5 %
Middle East                        14,456      24,092   (40.0)%        23.3 %      29.0 %
Far East & Asia                    13,103      14,088    (7.0)%        21.1 %      17.0 %
South America                         732       1,773   (58.7)%         1.2 %       2.1 %
All other areas                     2,671       3,248   (17.8)%         4.3 %       3.9 %
                              ------------  ----------  ----------   ----------   ----------

                          $        62,067      82,961   (25.2)%       100.0 %     100.0 %
                              ============  ==========  ==========   ==========   ==========



International  sales,  and the  percentage of total sales,  for each of the last
five fiscal years  follows:  fiscal  1996-$77,397  (22%);  fiscal  1997-$101,571
(25%);  fiscal  1998-$137,223  (29%);  fiscal  1999-$113,354  (23%);  and fiscal
2000-$111,104 (23%). International sales for the third quarter represented 19.3%
and 23.7%  for 2001 and 2000,  respectively.  Year-to-date  international  sales
represented 20.1% and 23.1% of total sales for 2001 and 2000, respectively.



Item 2.

                Management's Discussion and Analysis of Financial
                       Condition and Results of Operations

The  following  analysis of the  financial  condition  and results of operations
should be read in conjunction with the Financial  Statements and Notes and other
exhibits included elsewhere in this report.

Overview

     Culp is one of the largest integrated marketers in the world for upholstery
fabrics for  furniture  and is one of the leading  global  producers of mattress
fabrics (or ticking). The company's fabrics are used primarily in the production
of  residential  and  commercial  upholstered  furniture  and bedding  products,
including sofas, recliners,  chairs, love seats, sectionals,  sofa-beds,  office
seating and mattress sets.  Although Culp markets  fabrics at most price levels,
the company  emphasizes  fabrics that have broad appeal in the  promotional  and
popular-priced categories of furniture and bedding.

     Culp's  worldwide  leadership  as a  marketer  of  upholstery  fabrics  and
mattress  ticking  has  been  achieved   through  internal   expansion  and  the
integration of strategic acquisitions.

     The  company's  operating  segments  are  upholstery  fabrics and  mattress
ticking,  with related divisions organized within those segments.  In upholstery
fabrics,  Culp Decorative  Fabrics markets  jacquard and dobby woven fabrics for
residential and commercial furniture.  Culp Velvets/Prints markets a broad range
of printed and velvet  fabrics  used  primarily  for  residential  and  juvenile
furniture.  Culp Yarn  manufactures  specialty filling yarn that is used by Culp
and also marketed to outside customers.  In mattress ticking, Culp Home Fashions
markets a broad array of fabrics used by bedding manufacturers.

Three and Nine Months ended January 28, 2001 compared with Three and Nine Months
ended January 30, 2000

     Net Sales.  Net sales for the third  quarter of fiscal  2001  decreased  by
15.3% to $95.9 million.  Sales of upholstery  fabrics  decreased  17.8% to $72.3
million,  and sales of mattress  ticking  decreased 6.4% to $23.6  million.  Net
sales for the first nine months of fiscal 2001  decreased by $49.9  million,  or
13.9%,  compared with the year-earlier period. The company's sales of upholstery
fabrics  decreased $51.6 million,  or 18.3%,  for the first nine months compared
with the  prior  year.  Conversely,  the  company's  sales of  mattress  ticking
increased  $1.7 million,  or 2.2%,  for the first nine months  compared with the
prior  year.  International  sales were down 31.0% and 25.2% for the quarter and
nine months, respectively.  Key factors influencing the year-to-year comparisons
for the third  quarter  and the first nine  months  were  continued  weakness in
consumer  spending on home  furnishings,  especially  in the  promotional  price
category,  and an adverse impact on exports from the strength in the U.S. dollar
compared  with a year ago.  The slowdown in  industry-wide  demand also led to a
decline in sales at Culp Home  Fashions  (primarily  mattress  ticking)  for the
third quarter.  Culp's sales of mattress ticking were up 2.2% for the first nine
months.

The fourth fiscal  quarter of the year is  historically  a strong period for the
company's sales. Based on current trends,  however,  the company does not expect
to report a profit for the fourth quarter,  including  restructuring and special
costs, and for fiscal 2001 as a whole.

Gross  Profit  and Cost of  Sales.  Gross  profit  declined  46.8% for the third
quarter  versus a year ago and decreased as a percentage of net sales from 16.3%
to 10.3%.  For the first nine  months,  gross  profit  decreased  34.7% to $40.9
million and  decreased  as a  percentage  of net sales from 17.5% to 13.2%.  The
decline was due  principally  to lower sales  volume for the period which led to
unfavorable cost variances in the company's  upholstery fabrics  operation.  The
company has taken steps to lower expenses by  consolidating  certain  operations
and reducing  personnel,  but these  actions were not  sufficient  to offset the
impact of the significantly lower sales.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative expenses for the third quarter increased as a percentage of sales
from 12.3% to 13.0%.  For the first nine months,  these expenses  increased as a
percentage of sales to 12.9% versus 12.6% for the prior year.  The dollar amount
of these  expenses  declined  10.5% and 11.7% for the quarter  and nine  months,
respectively,  reflecting  the  company's  actions to reduce  expenses,  but the
lower-than-expected  sales caused the increase in these costs as a percentage of
sales.

Restructuring  Expense.  During  the third  quarter,  the  company  initiated  a
restructuring plan intended to lower costs, increase efficiency and position the
company to operate profitably within the current  environment of reduced demand.
The plan  involves the  consolidation  of certain  manufacturing  capacity,  the
closure of some  facilities and an extensive  reduction in selling,  general and
administrative   expenses.   The  company  also  recognized   certain  inventory
write-downs as part of this initiative. The total charge from the restructuring,
cost reduction and inventory  write-down  initiatives is expected to exceed $6.0
million,  about half of which  should  represent  non-cash  items.  The  company
recognized $3.2 million of restructuring  charges and special costs in the third
quarter,  and most of the balance is expected to be reflected in results for the
fourth fiscal period.  The company expects to realize annualized cost reductions
of at least $12 million when these steps are fully implemented.

Interest  Expense.  Interest  expense of $2.2  million and $6.8  million for the
third  quarter and first nine  months,  respectively,  was down $0.1 million and
$0.4 million,  respectively,  from a year ago due to lower  average  borrowings.
Based on the terms of the amended credit facility,  the company expects interest
expense  to be  higher  in  the  next  few  quarters  even  with  lower  average
borrowings.

Other Expense.  Other expense increased to $0.8 million and $2.1 million for the
third quarter and first nine months of 2001,  respectively,  versus $0.2 million
and $1.2 million,  respectively,  for the year-earlier periods.  These increases
were  principally  due to lower  investment  income  on  assets  related  to the
nonqualified  deferred  compensation  plan. This plan was terminated  during the
third quarter, as discussed below.

Income  Taxes.  The  effective tax rate for the first nine months of fiscal 2001
was 33.0%, up slightly from 32.3% for the year-earlier period.

Net Income (Loss) Per Share.  Net loss per share for the third quarter of fiscal
2001 totaled  ($0.49) per share  diluted  (based on  11,211,000  average  shares
outstanding  during  the  period)  compared  with net  income of $0.13 per share
diluted  (based on 11,389,000  average shares  outstanding  during the period) a
year ago. For the first nine months,  the company reported a net loss of ($0.61)
per share diluted  (based on 11,209,000  average shares  outstanding  during the
period) compared with net income of $0.52 per share diluted (based on 11,816,000
average shares outstanding during the period) in the prior year.

Liquidity and Capital Resources

Liquidity.  Cash and cash  investments were $0.3 million as of January 28, 2001,
compared  with $0.6 million at January 30, 2000,  and $1.0 million at the end of
fiscal 2000.  Funded debt (long-term debt,  including current  maturities,  less
restricted  investments)  was $121.4 million at January 28, 2001,  compared with
$137.7  million at January 30, 2000 and $137.5  million at April 30, 2000.  As a
percentage of total capital (funded debt plus total stockholders'  equity),  the
company's  borrowings amounted to 50.0% at January 28, 2001, compared with 52.0%
at January 30, 2000 and 51.5% at April 30, 2000. The company's  working  capital
as of January  28, 2001 was $91.0  million,  compared  with $97.4  million as of
January 30, 2000, and $100.0 million at the close of fiscal 2000.

The  company's  cash flow from  operations  was $24.2 million for the first nine
months of fiscal 2001,  consisting  of $11.9 million from  operations  (net loss
plus  depreciation,  amortization and restructuring  expense) plus $12.3 million
from the  decrease  in working  capital.  The  decrease  in working  capital was
primarily  due to a $20.7  million  decrease in accounts  receivable  and a $7.3
million  decrease in  inventories  offset by a $8.1 million  decrease in accrued
expenses,  a $4.5  million  decrease  in  accounts  payable  and a $3.4  million
increase in other current assets.

In separate authorizations in June 1998, March 1999, September 1999 and December
1999,  the board of  directors of the company  authorized  the use of a total of
$20.0 million to repurchase the company's common stock. Over the past two fiscal
years,  the company has  invested  $12.2  million to  repurchase  a total of 1.8
million  shares.  No purchases  were made during the first nine months of fiscal
2001,  and  under the terms of its  amended  credit  facility,  the  company  is
currently restricted from any stock repurchases.

Financing  Arrangements.  Culp has outstanding  $75 million of senior  unsecured
notes with a fixed coupon rate of 6.76% and an average  remaining  term of eight
years.

Culp has a $25 million syndicated, multi-currency revolving credit facility. The
facility,  which expires in April 2002,  requires quarterly payments of interest
on all outstanding borrowings and a quarterly facility fee. In January 2001, the
company  amended the credit facility to amend certain  covenants.  The amendment
also  increased  the interest  rate from LIBOR plus 1.10% to 1.60% to LIBOR plus
2.50% to 4.25%.  The specified  pricing matrix is based on the company's debt to
EBITDA  ratio,  as defined by the  facility.  The amended  facility  also limits
capital  expenditures  and prohibits  dividends and common stock  repurchases at
this time. As of January 28, 2001, the company had  outstanding  balances of $10
million under the credit facility.

The  company  also  has a  total  of  $33.0  million  in  currently  outstanding
industrial  revenue  bonds  ("IRBs")  which  have been used to  finance  capital
expenditures.  The  IRBs  are  collateralized  by  letters  of  credit  for  the
outstanding  balance of the IRBs and certain  interest  payments due thereunder.
The January 2001  amendment to the credit  facility also increased the letter of
credit  fees to a range  from  2.50% to 4.25%,  based on the  company's  debt to
EBITDA  ratio.  The letter of credit fee  percentage  as of January 28, 2001 was
4.00%.

The company's  loan  agreements  require,  among other things,  that the company
maintain  compliance with certain  financial ratios. As of January 28, 2001, the
company was in compliance with these amended financial covenants.

As of January 28, 2001,  the company had two interest  rate swap  agreements  to
reduce its exposure to floating interest rates on a $10 million notional amount.
The  effect of these  contracts  is to "fix" the  interest  rate  payable on $10
million of the company's  variable rate borrowings at a weighted average rate of
6.8%. The company also enters into foreign exchange forward and option contracts
to hedge against  currency  fluctuations  with respect to firm  commitments  and
anticipated  transactions  to  purchase  certain  machinery,  equipment  and raw
materials.  The company had approximately  $16.2 million of outstanding  foreign
exchange forward contracts as of January 28, 2001.

Capital  Expenditures.  The  company  maintains  an  ongoing  program of capital
expenditures  designed to increase  capacity  as needed,  enhance  manufacturing
efficiencies   through   modernization  and  increase  the  company's   vertical
integration.  Capital  expenditures  for the first  nine  months of fiscal  2001
totaled $6.5 million compared with $14.5 million in the year-earlier period. The
company  plans  for  total  capital  spending  for  fiscal  2001  and 2002 to be
approximately $8 million and $4 million, respectively.

The company  believes that cash flows from  operations and funds available under
existing credit  facilities will be sufficient to fund capital  expenditures and
working capital requirements for the foreseeable future.

Restatement

During  January  2001,  the  company   terminated  the   nonqualified   deferred
compensation plan covering  officers and certain other associates.  As a result,
the company surrendered the life insurance contracts related to the nonqualified
plan in order to pay the  participants.  The proceeds from those life  insurance
contracts resulted in an amount greater than had previously been recorded by the
company which was attributable to gains that occurred in 1999 and 1998. In order
to properly reflect these gains,  the company restated its financial  statements
and certain disclosures  previously  reported in its financial  statements as of
April 30, 2000 and  January 30,  2000.  The effect of the  correction  for these
gains  increased  other  assets  and  retained  earnings  by  $1,102,000  in the
consolidated  balance  sheets  as of  April  30,  2000  and  January  30,  2000,
respectively.

Inflation

The cost of certain of the  company's  raw  materials,  principally  fibers from
petroleum  derivatives,  and utility/energy  costs have increased somewhat;  but
overall  operating  expenses  are  remaining  generally  stable.   Factors  that
reasonably can be expected to influence margins in the future include changes in
raw material  prices,  trends in other operating  costs and overall  competitive
conditions.

Seasonality

The company's  business is slightly  seasonal,  with  relatively  stronger sales
during the second and fourth  fiscal  quarters.  This  seasonality  results from
one-week closings of the company's manufacturing facilities,  and the facilities
of most of its  customers  in the  United  States,  during  the  first and third
quarters for the holiday weeks including July 4th and Christmas.

Forward-Looking Information

The  company's  quarterly  report on Form 10-Q contains  statements  that may be
deemed "forward-looking statements" within the meaning of the federal securities
laws,  including  the Private  Securities  Litigation  Reform Act of 1995.  Such
statements are inherently  subject to risks and  uncertainties.  Forward-looking
statements  are statements  that include  projections,  expectations  or beliefs
about future  events or results or otherwise  are not  statements  of historical
fact.  Such  statements  are often  characterized  by  qualifying  words such as
"expect,"  "believe,"  "estimate,"  "plan," and "project" and their derivatives.
Factors that could influence the matters  discussed in such  statements  include
the level of housing starts and sales of existing  homes,  consumer  confidence,
trends in disposable income and general economic conditions.  Decreases in these
economic  indicators could have a negative effect on the company's  business and
prospects.  Likewise,  increases in interest rates,  particularly  home mortgage
rates,  and increases in consumer  debt or the general rate of inflation,  could
affect the  company  adversely.  Because of the  significant  percentage  of the
company's sales derived from international shipments,  strengthening of the U.S.
dollar  against  other  currencies  could  make  the  company's   products  less
competitive  on the  basis  of price  in  markets  outside  the  United  States.
Additionally,  economic and political  instability in international  areas could
affect the demand for the company's products.

New Accounting Pronouncements

In June 1998,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards  (SFAS) No.  133,  "Accounting  for  Derivative
Instruments and Hedging Activities." As amended,  this new standard is effective
for fiscal years beginning after June 15, 2000,  which will be effective for the
company's fiscal year 2002. This statement establishes  accounting and reporting
standards for derivative  instruments,  including certain derivative instruments
embedded in other  contracts,  and for hedging  activities.  The company has not
determined the financial impact of adopting this SFAS.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

The company is exposed to market risk from changes in interest rates on debt and
foreign currency exchange rates. The company's market risk sensitive instruments
are not entered into for trading  purposes.  The company has not experienced any
significant changes in market risk since January 28, 2001.

The  company's  exposure to interest  rate risk  consists of floating  rate debt
based on the London Interbank  Offered Rate plus an adjustable  margin under the
company's  revolving  credit agreement and variable rate debt in connection with
the industrial  revenue bonds. To lower or limit overall  borrowing  costs,  the
company  enters  into  interest  rate swap  agreements  to modify  the  interest
characteristics  of portions of its outstanding debt. The agreements entitle the
company to receive or pay to the  counterparty  (a major  bank),  on a quarterly
basis, the amounts,  if any, by which the company's interest payments covered by
swap  agreements  differ  from  those of the  counterparty.  These  amounts  are
recorded  as  adjustments  to  interest  expense.  The  fair  value  of the swap
agreements and changes in fair value  resulting from changes in market  interest
rates are not recognized in the consolidated  financial  statements.  The annual
impact on the company's results of operations of a 100 basis point interest rate
increase on the January 28, 2001  outstanding  balance of the variable rate debt
would be approximately  $410,000  irrespective of any swaps associated with this
debt.

The company's exposure to fluctuations in foreign currency exchange rates is due
primarily to a foreign  subsidiary  domiciled in Canada and purchases of certain
machinery,  equipment  and raw  materials in foreign  currencies.  The company's
Canadian  subsidiary  uses the United States dollar as its functional  currency.
The company  generally  does not use financial  derivative  instruments to hedge
foreign currency  exchange rate risks  associated with the Canadian  subsidiary.
However,  the company  generally enters into foreign exchange forward and option
contracts  as a hedge  against its  exposure to  currency  fluctuations  on firm
commitments  and  anticipated   transactions  to  purchase  certain   machinery,
equipment  and raw  materials.  The Canadian  subsidiary  is not material to the
company's  consolidated  results of operations;  therefore,  a 10% change in the
exchange  rate at January  28, 2001 would not have a  significant  impact on the
company's results of operations or financial position. In addition,  the company
had  approximately   $16.2  million  of  outstanding  foreign  exchange  forward
contracts  as of January 28,  2001.  As a result,  any change in exchange  rates
would not have a significant  impact on the  company's  results of operations or
financial  position as the foreign exchange  forward  contracts have "fixed" the
exchange  rate  with  respect  to these  purchase  commitments  and  anticipated
transactions.

Part II - OTHER INFORMATION

Item 6.   Exhibits and Reports on Form 8-K

      The  following  exhibits  are  filed  as part of  this  report  or
incorporated by reference.  Management  contracts,  compensatory  plans,
and arrangements are marked with an asterisk (*).

     3(i)       Articles of  Incorporation   of  the  Company,  as
                amended,   were  filed  as  Exhibit  3(i)  to  the
                Company's  Form 10-Q for the quarter ended January
                29,   1995,   filed  March  15,   1995,   and  are
                incorporated herein by reference.

     3(ii)      Restated  and  Amended  Bylaws  of  the   Company,
                as  amended,  were  filed as  Exhibit  3(b) to the
                Company's  Form 10-K for the year ended  April 28,
                1991,  filed July 25, 1991,  and are  incorporated
                herein by reference.

     3(iii)     Articles of Amendment of Culp,  Inc. dated October
                5, 1999 for the purpose of amending  its  Restated
                Charter  to  fix  the  designation,   preferences,
                limitations  and  relative  rights  of a series of
                its  Preferred  Stock.  The  Articles of Amendment
                of Culp,  Inc. were filed as Exhibit 3(iii) to the
                Company's  Form 10-Q for the quarter ended October
                31,  1999,   filed  December  15,  1999,  and  are
                incorporated herein by reference.

     10(a)      Loan   Agreement   dated  December  1,  1988  with
                Chesterfield  County,  South Carolina  relating to
                Series  1988  Industrial   Revenue  Bonds  in  the
                principal   amount  of  $3,377,000  was  filed  as
                Exhibit 10(n) to the  Company's  Form 10-K for the
                year ended  April 29,  1989,  and is  incorporated
                herein by reference.

     10(b)      Loan  Agreement  dated  November  1, 1988 with the
                Alamance   County   Industrial    Facilities   and
                Pollution Control Financing  Authority relating to
                Series A and B Industrial  Revenue Refunding Bonds
                in the principal  amount of $7,900,000,  was filed
                as exhibit  10(o) to the  Company's  Form 10-K for
                the   year   ended   April   29,   1990,   and  is
                incorporated herein by reference.

     10(c)      Loan  Agreement  dated  January  5,  1990 with the
                Guilford   County   Industrial    Facilities   and
                Pollution  Control  Financing   Authority,   North
                Carolina,   relating  to  Series  1989  Industrial
                Revenue   Bonds  in  the   principal   amount   of
                $4,500,000,  was  filed  as  Exhibit  10(d) to the
                Company's  Form 10-K for the year ended  April 29,
                1990,  filed on July 25, 1990, and is incorporated
                herein by reference.

     10(d)      Loan  Agreement  dated  as  of  December  1,  1993
                between  Anderson  County,  South Carolina and the
                Company  relating to $6,580,000  Anderson  County,
                South  Carolina  Industrial  Revenue  Bonds (Culp,
                Inc.  Project)  Series 1993,  was filed as Exhibit
                10(o) to the  Company's  Form 10-Q for the quarter
                ended January 30, 1994,  filed March 16, 1994, and
                is incorporated herein by reference.

     10(e)      Form  of  Severance  Protection  Agreement,  dated
                September 21, 1989,  was filed as Exhibit 10(f) to
                the  Company's  Form 10-K for the year ended April
                29,  1990,   filed  on  July  25,  1990,   and  is
                incorporated herein by reference. (*)

     10(f)      Lease  Agreement,  dated  January 19,  1990,  with
                Phillips  Interests,  Inc.  was  filed as  Exhibit
                10(g)  to the  Company's  Form  10-K  for the year
                ended April 29, 1990,  filed on July 25, 1990, and
                is incorporated herein by reference.

     10(g)      Management  Incentive  Plan of the Company,  dated
                August  1986  and  amended  July  1989,  filed  as
                Exhibit 10(o) to the  Company's  Form 10-K for the
                year ended May 3,  1992,  filed on August 4, 1992,
                and is incorporated herein by reference.  (*)

     10(h)      Lease  Agreement,  dated  September 6, 1988,  with
                Partnership  74 was filed as Exhibit  10(h) to the
                Company's  Form 10-K for the year ended  April 28,
                1991,  filed on July 25, 1990, and is incorporated
                herein by reference.

     10(i)      Amendment  and   Restatement   of  the  Employee's
                Retirement  Builder Plan of the Company  dated May
                1, 1981 with amendments  dated January 1, 1990 and
                January  8, 1990 were  filed as  Exhibit  10(p) to
                the Company's  Form 10-K for the year ended May 3,
                1992,   filed   on   August   4,   1992,   and  is
                incorporated herein by reference. (*)

     10(j)      First  Amendment of Lease Agreement dated July 27,
                1992 with  Partnership  74 Associates was filed as
                Exhibit 10(n) to the  Company's  Form 10-K for the
                year  ended May 2, 1993,  filed on July 29,  1993,
                and is incorporated herein by reference.

     10(k)      Second  Amendment of Lease  Agreement  dated April
                16,  1993,  with  Partnership  52  Associates  was
                filed as Exhibit 10(l) to the Company's  Form 10-K
                for the year ended May 2, 1993,  filed on July 29,
                1993, and is incorporated herein by reference.

     10(l)      1993 Stock Option Plan was filed as Exhibit  10(o)
                to the Company's  Form 10-K for the year ended May
                2,  1993,   filed  on  July  29,   1993,   and  is
                incorporated herein by reference.  (*)

     10(m)      First  Amendment  to Loan  Agreement  dated  as of
                December  1,  1993  by and  between  The  Guilford
                County   Industrial   Facilities   and   Pollution
                Control  Financing  Authority  and the Company was
                filed  as  Exhibit  10(p)  to the  Company's  Form
                10-Q,   filed   on   March   15,   1994,   and  is
                incorporated herein by reference.

     10(n)      First  Amendment  to Loan  Agreement  dated  as of
                December  16,  1993 by and  between  The  Alamance
                County   Industrial   Facilities   and   Pollution
                Control  Financing  Authority  and the Company was
                filed  as  Exhibit  10(q)  to the  Company's  Form
                10-Q,   filed   on   March   15,   1994,   and  is
                incorporated herein by reference.

     10(o)      First  Amendment  to Loan  Agreement  dated  as of
                December  16,  1993  by and  between  Chesterfield
                County,  South  Carolina and the Company was filed
                as  Exhibit  10(r)  to the  Company's  Form  10-Q,
                filed  on  March  15,  1994,  and is  incorporated
                herein by reference.

     10(p)      Amendment  to Lease  dated as of November 4, 1994,
                by and  between  the  Company  and RDC,  Inc.  was
                filed  as  Exhibit  10(w)  to the  Company's  Form
                10-Q,  for the quarter  ended  January  29,  1995,
                filed  on  March  15,  1995,  and is  incorporated
                herein by reference.

     10(q)      Amendment to Lease  Agreement dated as of December
                14,   1994,   by  and   between  the  Company  and
                Rossville  Investments,  Inc. (formerly known as A
                & E Leasing,  Inc.), was filed as Exhibit 10(y) to
                the  Company's  Form 10-Q,  for the quarter  ended
                January 29, 1995,  filed on March 15, 1995, and is
                incorporated herein by reference.

     10(r)      Interest Rate Swap Agreement  between  Company and
                First Union  National Bank of North Carolina dated
                April 17,  1995,  was filed as  Exhibit  10(aa) to
                the  Company's  Form 10-K for the year ended April
                30,  1995,   filed  on  July  26,  1995,   and  is
                incorporated herein by reference.

     10(s)      Performance-Based  Stock Option  Plan,  dated June
                21,  1994,  was  filed as  Exhibit  10(bb)  to the
                Company's  Form 10-K for the year ended  April 30,
                1995,  filed on July 26, 1995, and is incorporated
                herein by reference. (*)

     10(t)      Interest Rate Swap Agreement  between  Company and
                First  Union  National  Bank  of  North  Carolina,
                dated May 31,  1995 was filed as exhibit  10(w) to
                the  Company's  Form  10-Q for the  quarter  ended
                July 30, 1995,  filed on September  12, 1995,  and
                is incorporated herein by reference.

     10(u)      Interest Rate Swap Agreement  between  Company and
                First  Union  National  Bank  of  North  Carolina,
                dated July 7, 1995 was filed as  exhibit  10(x) to
                the  Company's  Form  10-Q for the  quarter  ended
                July 30, 1995,  filed on September  12, 1995,  and
                is incorporated herein by reference.

     10(v)      Second  Amendment  of Lease  Agreement  dated June
                15, 1994 with  Partnership 74 Associates was filed
                as Exhibit  10(v) to the  Company's  Form 10-Q for
                the  quarter  ended  October  29,  1995,  filed on
                December 12, 1995, and is  incorporated  herein by
                reference.

     10(w)      Lease  Agreement  dated  November  1,  1993 by and
                between the Company and Chromatex,  Inc. was filed
                as Exhibit  10(w) to the  Company's  Form 10-Q for
                the  quarter  ended  October  29,  1995,  filed on
                December 12, 1995, and is  incorporated  herein by
                reference.

     10(x)      Lease  Agreement  dated  November  1,  1993 by and
                between  the  Company  and  Chromatex  Properties,
                Inc. was filed as Exhibit  10(x) to the  Company's
                Form 10-Q for the quarter  ended October 29, 1995,
                filed on December  12, 1995,  and is  incorporated
                herein by reference.

     10(y)      Amendment to Lease  Agreement dated May 1, 1994 by
                and between the Company and Chromatex  Properties,
                Inc. was filed as Exhibit  10(y) to the  Company's
                Form 10-Q for the quarter  ended October 29, 1995,
                filed on December  12, 1995,  and is  incorporated
                herein by reference.

     10(z)      Canada-Quebec     Subsidiary     Agreement     on
                Industrial  Development  (1991),  dated January 4,
                1995,  was filed as Exhibit 10(z) to the Company's
                Form 10-Q for the quarter  ended October 29, 1995,
                filed on December  12, 1995,  and is  incorporated
                herein by reference.

     10(aa)     Loan Agreement between  Chesterfield County, South
                Carolina  and the  Company  dated  as of  April 1,
                1996  relating  to  Tax  Exempt   Adjustable  Mode
                Industrial    Development    Bonds   (Culp,   Inc.
                Project)  Series 1996 in the  aggregate  principal
                amount of $6,000,000  was filed as Exhibit  10(aa)
                to the  Company's  Form  10-K for the  year  ended
                April  28,  1996,  and is  incorporated  herein by
                reference.

     10(bb)     Loan   Agreement   between  the  Alamance   County
                Industrial   Facilities   and  Pollution   Control
                Financing   Authority,   North  Carolina  and  the
                Company,  dated December 1, 1996,  relating to Tax
                Exempt  Adjustable  Mode  Industrial   Development
                Revenue Bonds,  (Culp,  Inc.  Project Series 1996)
                in the aggregate  amount of  $6,000,000  was filed
                as Exhibit  10(cc) to the Company's  Form 10-Q for
                the  quarter  ended  January  26,  1997,   and  is
                incorporated herein by reference.

     10(cc)     Loan    Agreement    between    Luzerne    County,
                Pennsylvania   and  the   Company,   dated  as  of
                December   1,   1996,   relating   to   Tax-Exempt
                Adjustable  Mode  Industrial  Development  Revenue
                Bonds  (Culp,  Inc.  Project)  Series  1996 in the
                aggregate   principal  amount  of  $3,500,000  was
                filed as  Exhibit  10(dd)  to the  Company's  Form
                10-Q for the quarter ended  January 26, 1997,  and
                is incorporated herein by reference.

     10(dd)     Second   Amendment  to  Lease  Agreement   between
                Chromatex Properties,  Inc. and the Company, dated
                April  17,  1997 was  filed as  Exhibit  10(dd) to
                the  Company's  Form 10-K for the year ended April
                27, 1997, and is incorporated herein by reference.

     10(ee)     Lease  Agreement  between Joseph E. Proctor (doing
                business  as JEPCO) and the  Company,  dated April
                21,  1997  was  filed  as  Exhibit  10(ee)  to the
                Company's  Form 10-K for the year ended  April 27,
                1997, and is incorporated herein by reference.

     10(ff)     $125,000,000  Revolving  Loan Facility dated April
                23,  1997 by and among the  Company  and  Wachovia
                Bank of Georgia,  N.A., as agent,  and First Union
                National Bank of North Carolina,  as documentation
                agent   was  filed  as   Exhibit   10(ff)  to  the
                Company's  Form 10-K for the year ended  April 27,
                1997, and is incorporated herein by reference.

     10(gg)    Revolving  Line  of  Credit  for  $4,000,000  dated
               April  23,  1997 by and  between  the  Company  and
               Wachovia Bank of North Carolina,  N.A. was filed as
               Exhibit  10(gg) to the Company's  Form 10-K for the
               year  ended  April 27,  1997,  and is  incorporated
               herein by reference.

     10(hh)    Reimbursement and Security  Agreement between Culp,
               Inc. and  Wachovia  Bank of North  Carolina,  N.A.,
               dated as of April 1, 1997,  relating to  $3,337,000
               Principal  Amount,   Chesterfield   County,   South
               Carolina   Industrial  Revenue  Bonds  (Culp,  Inc.
               Project)  Series  1988 was filed as Exhibit  10(hh)
               to the  Company's  Form  10-K  for the  year  ended
               April  27,  1997,  and is  incorporated  herein  by
               reference.

               Additionally,  there are Reimbursement and Security
               Agreements  between Culp, Inc. and Wachovia Bank of
               North Carolina,  N.A., dated as of April 1, 1997 in
               the  following   amounts  and  with  the  following
               facilities:

               $7,900,000   Principal   Amount,   Alamance  County
               Industrial   Facilities   and   Pollution   Control
               Financing  Authority  Industrial  Revenue Refunding
               Bonds (Culp, Inc. Project) Series A and B.

               $4,500,000   Principal   Amount,   Guilford  County
               Industrial   Facilities   and   Pollution   Control
               Financing Authority Industrial  Development Revenue
               Bonds (Culp, Inc. Project) Series 1989.

               $6,580,000 Principal Amount,  Anderson County South
               Carolina   Industrial  Revenue  Bonds  (Culp,  Inc.
               Project)  Series 1993.

               $6,000,000  Principal Amount,  Chesterfield County,
               South   Carolina    Tax-Exempt    Adjustable   Mode
               Industrial  Development  Revenue Bonds (Culp,  Inc.
               Project) Series 1996.

               $6,000,000  Principal  Amount,  The Alamance County
               Industrial   Facilities   and   Pollution   Control
               Financing  Authority  Tax-exempt   Adjustable  Mode
               Industrial  Development  Revenue Bonds (Culp,  Inc.
               Project) Series 1996.

               $3,500,000   Principal   Amount,   Luzerne   County
               Industrial    Development    Authority   Tax-Exempt
               Adjustable  Mode  Industrial   Development  Revenue
               Bonds (Culp, Inc. Project) Series 1996.

     10(ii)    Loan  Agreement  and   Reimbursement  and  Security
               Agreement  dated  July 1, 1997  with  the   Robeson
               County  Industrial Facilities and Pollution Control
               Financing Authority  relating  to  the  issuance of
               Tax-Exempt Adjustable Mode Industrial   Development
               Revenue Bonds (Culp, Inc. Project),  Series 1997 in
               the aggregate principal  amount of  $8,500,000  was
               filed as Exhibit 10(ii) to the Company's  Form 10-Q
               for the quarter  ended   August  3,  1997,  and  is
               incorporated herein by reference.

     10(jj)    Asset  Purchase  Agreement  dated as of  August  4,
               1997 by and between Culp,  Inc.,  Phillips  Weaving
               Mills,   Inc.,   Phillips  Printing  Mills,   Inc.,
               Phillips Velvet Mills, Inc.,  Phillips Mills, Inc.,
               Phillips    Property    Company,    LLC,   Phillips
               Industries,  Inc.  and S. Davis  Phillips was filed
               as Exhibit  (10jj) to the  Company's  Form 10-Q for
               the  quarter  ended   November  2,  1997,   and  is
               incorporated herein by reference.

     10(kk)    Asset  Purchase  Agreement  dated as of October 14,
               1997   among   Culp,   Inc.,   Artee    Industries,
               Incorporated,  Robert T.  Davis,  Robert L.  Davis,
               Trustee u/a dated 8/25/94,  Robert L. Davis,  Louis
               W. Davis,  Kelly D. England,  J. Marshall  Bradley,
               Frankie S.  Bradley and Mickey R. Bradley was filed
               as Exhibit  10(kk) to the  Company's  Form 10-Q for
               the  quarter  ended   November  2,  1997,   and  is
               incorporated herein by reference.

     10(ll)     Form of Note  Purchase  Agreement  (providing  for
                the  issuance  by Culp,  Inc.  of its $20  million
                6.76%  Series A Senior  Notes due  3/15/08 and its
                $55  million  6.76%  Series  B  Senior  Notes  due
                3/15/10),  each dated March 4, 1998, between Culp,
                Inc. and each of the following:
                1.  Connecticut General Life Insurance Company;
                2.  The Mutual Life Insurance Company of New York;
                3.  United of Omaha Life Insurance Company;
                4.  Mutual of Omaha Insurance Company;
                5.  The Prudential Insurance Company of  America;
                6.  Allstate Life Insurance Company;
                7.  Life Insurance Company of North America;  and
                8.  CIGNA Property and Casualty Insurance Company
                This  agreement was filed as Exhibit 10(ll) to the
                Company's  Form  10-K  for the year  ended  May 3,
                1998, and is incorporated herein by
                reference.

     10(mm)     First  Amendment  to Credit  Agreement  dated July
                22, 1998 among Culp,  Inc.,  Wachovia Bank,  N.A.,
                as  agent,   First   Union   National   Bank,   as
                documentation  agent,  and  Wachovia  Bank,  N.A.,
                First  Union   National   Bank,   SunTrust   Bank,
                Atlanta,      and      Cooperatieve       Centrale
                Raiffeisen-Boerenleeenbank      B.A.,     Rabobank
                Nederland,  New  York  Branch,  as  lenders.  This
                amendment  was  filed  as  Exhibit  10(mm)  to the
                Company's  Form 10-Q for the quarter  ended August
                2, 1998, and is incorporated herein by reference.

     10(nn)     Second   Amendment  to  Credit   Agreement   dated
                October  26,  1998,  among  Culp,  Inc.,  Wachovia
                Bank,  N.A., as agent,  First Union National Bank,
                as  documentation  agent, and Wachovia Bank, N.A.,
                First Union  National  Bank,  and  SunTrust  Bank,
                Atlanta,  as lenders.  This amendment was filed as
                Exhibit  10(nn) to the Company's Form 10-Q for the
                quarter   ended   November   1,   1998,   and   is
                incorporated herein by reference.

     10(oo)     Rights  Agreement,  dated as of  October  8, 1999,
                between Culp,  Inc. and EquiServe  Trust  Company,
                N.A.,  as  Rights  Agent,  including  the  form of
                Articles of  Amendment  with respect to the Series
                A   Participating   Preferred  Stock  included  as
                Exhibit A to the  Rights  Agreement,  the forms of
                Rights  Certificate  included  as Exhibit B to the
                Rights  Agreement,  and  the  form of  Summary  of
                Rights   included  as  Exhibit  C  to  the  Rights
                Agreement.  The  Rights  Agreement  was  filed  as
                Exhibit  99.1  to the  Company's  Form  8-K  dated
                October 12, 1999,  and is  incorporated  herein by
                reference.

     10(pp)     Third  Amendment to Credit  Agreement  dated April
                28, 2000, among Culp,  Inc.,  Wachovia Bank, N.A.,
                as  agent,   First   Union   National   Bank,   as
                documentation  agent,  and  Wachovia  Bank,  N.A.,
                First Union  National  Bank, and Suntrust Bank, as
                lenders.  This  amendment  was  filed  as  Exhibit
                10(pp)  to the  Company's  Form  10-K for the year
                ended April 30, 2000, and is  incorporated  herein
                by reference.

     10(qq)     Fourth  Amendment to Credit  Agreement  dated July
                30, 2000, among Culp,  Inc.,  Wachovia Bank, N.A.,
                as  agent,   First   Union   National   Bank,   as
                documentation  agent,  and  Wachovia  Bank,  N.A.,
                First Union  National  Bank, and Suntrust Bank, as
                lenders.  This  amendment  was  filed  as  Exhibit
                10(qq) to the Company's  Form 10-Q for the quarter
                ended July 30, 2000,  and is  incorporated  herein
                by reference.

     10(rr)     Amendments  to 1993 Stock Option  Agreement  dated
                September  26, 2000.  This  amendment was filed as
                Exhibit  10(rr) to the Company's Form 10-Q for the
                quarter   ended   October   29,   2000,   and   is
                incorporated herein by reference.  (*)

     10(ss)     Fifth Amendment to Credit  Agreement dated January
                26, 2001, among Culp,  Inc.,  Wachovia Bank, N.A.,
                as  agent,   First   Union   National   Bank,   as
                documentation  agent,  and  Wachovia  Bank,  N.A.,
                First Union  National  Bank, and Suntrust Bank, as
                lenders.

     10(tt)     Second  Amendment  to  Reimbursement  and Security
                Agreements  dated  January 26,  2001,  made by and
                between Culp, Inc. and Wachovia Bank, N.A.


    (b)  Reports on Form 8-K:

The following reports on Form 8-K were filed during the period covered
by this report:

   (1)Form 8-K  dated   November 15,  2000, included  under  Item  5,
      Other Events, the Company's press release for quarterly earnings
      and  the  Financial Information  Release  relating  to  certain
      financial  information  for the quarter  ended October 29, 2000.




                               SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf
by the undersigned thereunto duly authorized.


                                    CULP, INC.
                                    (Registrant)


Date:   March 14, 2001          By:  s/s  Phillip W. Wilson
                                          Phillip W. Wilson
                                          Vice President and Chief Financial
                                          and Accounting Officer

                                          (Authorized to sign on behalf
                                          of the registrant and also sign-
                                          ing as principal financial officer)