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 period ended November 2, 1997

                          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)

                                (910) 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 November 2, 1997:  12,683,103
                                Par Value: $.05




                          INDEX TO FORM 10-Q
                             November 2, 1997
 
Part I -  Financial Information.                                         Page
- --------------------------------------------                            ------
 
Item 1.    Consolidated Financial Statements:
 
Statements of Income--Three and Six Months Ended                         I-1
November 2, 1997 and October 27, 1996

Balance Sheets-November 2, 1997, October 27, 1996, and April 27, 1997    I-2

Statements of Cash Flows---Six Months Ended November 2, 1997             I-3
and October 27, 1996

Statements of Shareholders' Equity                                       I-4

Notes to Financial Statements                                            I-5

Sales by Product Category/Business Unit                                  I-10
 
International Sales by Geographic Area                                   I-11

Item 2.   Management's Discussion and Analysis of Financial              I-12
Condition and Results of Operation

Part II - Other Information
- -------------------------------------
Item 1.   Legal Proceedings                                              II-1

Item 2.   Change in Securities                                           II-1

Item 3.   Default Upon Senior Securities                                 II-1

Item 4.   Submission of Matters to a Vote of Security Holders            II-1

Item 5.   Other Information                                              II-2

Item 6.   Exhibits and Reports on Form 8-K                            II-2-II-7

Signatures                                                               II-8


 
 


                                   CULP, INC.
                         CONSOLIDATED INCOME STATEMENTS
 FOR THE THREE MONTHS AND SIX MONTHS ENDED NOVEMBER 2, 1997 AND OCTOBER 27, 1996

                (Amounts in Thousands, Except for Per Share Data)



                                                      THREE MONTHS ENDED (UNAUDITED)
                                   ----------------------------------------------------------------------

                                            Amounts                                  Percent of Sales
                                   --------------------------                    --------------------------
                                   November 2,   October 27,     % Over
                                      1997          1996         (Under)           1998          1997
                                   ------------  ------------  ------------      ------------  ------------

                                                                                        
Net sales                       $      122,926       105,204        16.8 %           100.0 %       100.0 %
Cost of sales                          100,191        86,082        16.4 %            81.5 %        81.8 %
                                   ------------  ------------  ------------      ------------  ------------
        Gross profit                    22,735        19,122        18.9 %            18.5 %        18.2 %

Selling, general and
  administrative expenses               13,632        11,704        16.5 %            11.1 %        11.1 %
                                   ------------  ------------  ------------      ------------  ------------
        Income from operations           9,103         7,418        22.7 %             7.4 %         7.1 %

Interest expense                         1,820         1,242        46.5 %             1.5 %         1.2 %
Interest income                           (72)          (60)        20.0 %           (0.1) %       (0.1) %
Other expense (income), net                425           301        41.2 %             0.3 %         0.3 %
                                   ------------  ------------  ------------      ------------  ------------
        Income before income taxes       6,930         5,935        16.8 %             5.6 %         5.6 %

Income taxes  *                          2,425         2,225         9.0 %            35.0 %        37.5 %
                                   ------------  ------------  ------------      ------------  ------------
        Net income              $        4,505         3,710        21.4 %             3.7 %         3.5 %
                                   ============  ============  ============      ============  ============

Average shares outstanding              12,668        11,312        12.0 %
Net income per share                     $0.36         $0.33         9.1 %
Dividends per share                    $0.0350       $0.0325         7.7 %






                                                       SIX MONTHS ENDED (UNAUDITED)
                                   ----------------------------------------------------------------------

                                            Amounts                                  Percent of Sales
                                   --------------------------                    --------------------------
                                   November 2,   October 27,     % Over
                                      1997          1996         (Under)           1998          1997
                                   ------------  ------------  ------------      ------------  ------------

                                                                                        
Net sales                       $      222,424       195,733        13.6 %           100.0 %       100.0 %
Cost of sales                          182,956       160,691        13.9 %            82.3 %        82.1 %
                                   ------------  ------------  ------------      ------------  ------------
        Gross profit                    39,468        35,042        12.6 %            17.7 %        17.9 %

Selling, general and
  administrative expenses               24,548        22,568         8.8 %            11.0 %        11.5 %
                                   ------------  ------------  ------------      ------------  ------------
        Income from operations          14,920        12,474        19.6 %             6.7 %         6.4 %

Interest expense                         3,100         2,424        27.9 %             1.4 %         1.2 %
Interest income                           (162)         (117)       38.5 %            (0.1) %       (0.1) %
Other expense (income), net                667           696        (4.2) %            0.3 %         0.4 %
                                   ------------  ------------  ------------      ------------  ------------
        Income before income taxes      11,315         9,471        19.5 %             5.1 %         4.8 %

Income taxes  *                          3,960         3,551        11.5 %            35.0 %        37.5 %
                                   ------------  ------------  ------------      ------------  ------------
        Net income              $        7,355         5,920        24.2 %             3.3 %         3.0 %
                                   ============  ============  ============      ============  ============

Average shares outstanding              12,649        11,304        11.9 %
Net income per share                     $0.58         $0.52        11.5 %
Dividends per share                    $0.0700       $0.0650         7.7 %

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





                                   CULP, INC.
                           CONSOLIDATED BALANCE SHEETS
              NOVEMBER 2, 1997, OCTOBER 27, 1996 AND APRIL 27, 1997

                        (Unaudited, Amounts in Thousands)



                                                       Amounts                  Increase
                                             ----------------------------
                                              November 2,    October 27,       (Decrease)        * April 27,
                                                                         ------------------------
                                                 1997           1996      Dollars       Percent     1997
                                             --------------  ----------- -----------    --------- --------
Current assets
                                                                                   
     Cash and cash investments             $         1,209          744         465      62.5 %       830
     Accounts receivable                            74,314       52,202      22,112      42.4 %    56,691
     Inventories                                    70,192       52,300      17,892      34.2 %    53,463
     Other current assets                            6,136        3,697       2,439      66.0 %     5,450
                                             --------------  ----------- -----------    --------- --------
              Total current assets                 151,851      108,943      42,908      39.4 %   116,434

Restricted investments                               8,258        5,379       2,879      53.5 %    11,018
Property, plant & equipment, net                   107,377       80,316      27,061      33.7 %    91,231
Goodwill                                            49,778       22,568      27,210     120.6 %    22,262
Other assets                                         3,715        2,321       1,394      60.1 %     3,007
                                             --------------  ----------- -----------    --------- --------

              Total assets                 $       320,979      219,527     101,452      46.2 %   243,952
                                             ==============  =========== ===========    ========= ========



Current Liabilities
     Current maturities of long-term dept  $           100        7,100     (7,000)     (98.6)%       100
     Accounts payable                               36,709       26,936       9,773      36.3 %    29,903
     Accrued expenses                               15,175       16,841     (1,666)     (9.9) %    15,074
     Income taxes payable                            1,034          836         198      23.7 %     1,580
                                             --------------  ----------- -----------    --------- --------
              Total current liabilities             53,018       51,713       1,305       2.5 %    46,657

Long-term debt                                     139,991       72,891      67,100      92.1 %    76,541

Deferred income taxes                                9,965        8,088       1,877      23.2 %     9,965
                                             --------------  ----------- -----------    --------- --------
              Total liabilities                    202,974      132,692      70,282      53.0 %   133,163

Shareholders' equity                               118,005       86,835      31,170      35.9 %   110,789
                                             --------------  ----------- -----------    --------- --------

              Total liabilities and
              shareholders' equity         $       320,979      219,527     101,452      46.2 %   243,952
                                             ==============  =========== ===========    ========= ========

Shares outstanding                                  12,687       11,339       1,348      11.9 %    12,609
                                             ==============  =========== ===========    ========= ========



* Derived from audited financial
statements.



                                   CULP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
         FOR THE SIX MONTHS ENDED NOVEMBER 2, 1997 AND OCTOBER 27, 1996
                        (Unaudited, Amounts in Thousands)



                                                                         SIX MONTHS ENDED
                                                                     --------------------------

                                                                             Amounts
                                                                     -------------------------
                                                                     November 2,   October 27,
                                                                        1997         1996
                                                                     -----------  ------------

Cash flows from operating activities:
                                                                                  
    Net income                                                   $        7,355         5,920
    Adjustments to reconcile net income to net
       cash provided by (used in) operating activities:
          Depreciation                                                    6,869         6,321
          Amortization of intangible assets                                 533           444
          Provision for deferred income taxes                                 0             0
          Changes in assets and liabilities, net of the effects
            business acquired:
             Accounts receivable                                        (17,623)         (164)
             Inventories                                                (11,813)       (4,905)
             Other current assets                                          (686)          470
             Other assets                                                  (188)          (22)
             Accounts payable                                            10,668         3,220
             Accrued expenses                                               295         4,277
             Income taxes payable                                          (546)          639
                                                                     -----------  -----------
               Net cash provided by (used in)operating activities        (5,136)       16,200
                                                                     -----------  ------------
Cash flows from investing activities:
    Capital expenditures                                                (19,216)       (9,676)
    Purchases of restricted investments                                  (8,662)         (107)
    Purchase of investments to fund deferred compensation liability        (581)            0
    Sale of restricted investments                                       11,422             2
    Business acquired                                                   (36,628)            0
                                                                     -----------  ------------
               Net cash used in investing activities                    (53,665)       (9,781)
                                                                     -----------  ------------
Cash flows from financing activities:
    Proceeds from issuance of long-term debt                             63,500         1,000
    Principal payments on long-term debt                                    (50)       (3,050)
    Change in accounts payable-capital expenditures                      (3,862)       (3,592)
    Dividends paid                                                        (889)         (735)
    Proceeds from common stock issued                                       481           204
                                                                     -----------  ------------
               Net cash provided by (used in) financing activities       59,180        (6,173)
                                                                     -----------  ------------

Increase in cash and cash investments                                       379           246

Cash and cash investments at beginning of period                            830           498
                                                                     -----------  ------------

Cash and cash investments at end of period                       $        1,209           744
                                                                     ===========  ============






                                             Culp, Inc.
                          CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                            (Unaudited)

(Dollars in thousands, except per share data)



                                                              Capital
                                                            Contributed                      Total
                                  Common Stock               in Excess        Retained    Shareholders'
                                  Shares         Amount     of Par Value      Earnings       Equity
- -----------------------------------------------------------------------------------------------------
                                                                                  
Balance, April 28, 1996          11,290,300 $      565 $        16,878         64,003 $       81,446
Proceeds from public offering
  of 1,200,000 shares             1,200,000         60          16,235                        16,295
Cash dividends                                                                 (1,513)        (1,513)
 ($0.13 per share)
Net income                                                                     13,770         13,770
Common stock issued in
 connection with stock
 option plan                        118,459          5             786                           791
- -----------------------------------------------------------------------------------------------------
Balance, April 27, 1997          12,608,759        630          33,899         76,260        110,789
Cash dividends
   ($0.07 per share)                                                             (889)          (889)
 Net income                                                                     7,355          7,355
 Common stock issued in
   connection with stock
   option plans                      78,344          4             746                           750
- -----------------------------------------------------------------------------------------------------
Balance, November 2, 1997        12,687,103 $      634 $        34,645         82,726 $      118,005   
=====================================================================================================





                                            
                                   Culp, Inc.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)
                                            
 
                                                                
1. Basis of Presentation
 
     The  financial  information  included  herein is unaudited;  however,  such
information   reflects  all   adjustments   (consisting   of  normal   recurring
adjustments) which the management of the company considers  necessary for a fair
statement of results for the interim  periods.  Certain  amounts for fiscal year
1997 have been  reclassified to conform with the fiscal year 1998  presentation.
Such  reclassifications had no effect on net income as previously reported.  All
such adjustments are of a normal recurring nature. The results of operations for
the three  months  and six months  ended  November  2, 1997 are not  necessarily
indicative of the results to be expected for the full year.

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

2.  Accounts Receivable

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

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

                                         November 2, 1997      April 27, 1997
- --------------------------------------------------------------------------------

Customers                                $   76,270            $   58,568
Allowance for doubtful accounts              (1,297)               (1,500)
Reserve for returns and allowances            ( 659)                 (377)
- --------------------------------------------------------------------------------

                                         $   74,314            $   56,691

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

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):

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

                                         November 2, 1997      April 27, 1997
- --------------------------------------------------------------------------------

Raw materials                            $   42,298            $   32,025
Work-in-process                               3,665                 4,627
Finished goods                               28,256                20,212
- --------------------------------------------------------------------------------

Total inventories valued at FIFO cost        74,219                56,864
Adjustments of certain inventories
      to the LIFO cost method                (4,027)               (3,401)
- --------------------------------------------------------------------------------

                                         $   70,192            $   53,463

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


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):
- --------------------------------------------------------------------------------
 
                                         November 2, 1997      April 27, 1997
- --------------------------------------------------------------------------------

Accounts payable-trade                       $ 34,824           $ 24,156
Accounts payable-capital expenditures           1,885              5,747
- --------------------------------------------------------------------------------
                                             $ 36,709           $ 29,903

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

6.  Accrued Expenses
 
    A summary of accrued expenses follows (dollars in thousands):
- -------------------------------------------------------------------------------

                                        November 2, 1997      April 27, 1997
- -------------------------------------------------------------------------------

Compensation and benefits               $   10,564            $   10,217
Other                                        4,611                 4,857
- -------------------------------------------------------------------------------

                                        $   15,175            $   15,074

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

7.  Long-term Debt

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

                                         November 2, 1997      April 27, 1997
- --------------------------------------------------------------------------------
Industrial revenue bonds and other
     obligations                           $  40,091            $ 31,641
Revolving credit facility                     90,000              41,000
Revolving line of credit                       4,000               4,000
Seller note payable                            6,000                 -0-
- --------------------------------------------------------------------------------
                                           $ 140,091            $ 76,641

Less current maturities                         (100)               (100)
- --------------------------------------------------------------------------------

                                           $ 139,991            $ 76,541

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




     On April 23, 1997, the company  entered into a revolving  credit  agreement
(the "Credit  Agreement")  providing  for a five-year  unsecured  multi-currency
revolving  credit  facility  with a syndicate of banks in the United  States and
Europe.  The Credit  Agreement  provides  for a  revolving  loan  commitment  of
$125,000,000 which declines $5,000,000 at each of four annual dates beginning in
April  1998.  The  agreement  requires  payment of a quarterly  facility  fee in
advance.

     The company has a  $4,000,000  revolving  line of credit  which  expires on
November  30,  1998  and  will  automatically  be  extended  for  an  additional
three-month  period on each,  February  28, May 31,  August 31, and November 30,
unless  the bank  notifies  the  company  that the  line of  credit  will not be
extended.

     On July 17, 1997, the company obtained $8,500,000 of new industrial revenue
bond (IRB) financing  related to the expansion of its plant and equipment at its
Lumberton,  North Carolina facility.  The final maturity of this IRB is the year
2014. The remaining IRBs are  substantially  due in one-time payments at various
dates from 2008 to 2013 and are  collateralized  by  restricted  investments  of
$8,258,000 and letters of credit for $41,341,000 at November 2, 1997.

     The company's loan agreements require, among other things, that the company
maintain compliance with certain positive and negative financial  covenants.  At
November 2, 1997, the company was in compliance  with these  required  financial
covenants.

     At November 2, 1997,  the company had three  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.

               notational amounts           interest rate      expiration date
               $15,000,000                       7.3%              April 2000
               $ 5,000,000                       6.9%               June 2002
               $ 5,000,000                       6.6%               July 2002

     The company  believes it could terminate these agreements as of November 2,
1997 for  approximately  $457,000.  Net  amounts  paid  under  these  agreements
increased  interest  expense by  approximately  $120,000 in 1998 and $142,000 in
1997.  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)

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

                                                        1998          1997
- --------------------------------------------------------------------------------
 .
Interest                                             $  3,115    $   2,411
Income taxes                                            4,488        2,913

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



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  to purchase  certain  machinery and  equipment  and raw  materials.
Machinery and equipment and raw material  purchases  hedged by foreign  exchange
forward  contracts  are  valued by using  the  exchange  rate of the  applicable
foreign exchange forward contract. The contracts outstanding at November 2, 1997
mature at various dates in fiscal 1998.


10.   Acquisition

     On August 5, 1997,  the company  completed the purchase of the business and
certain  assets  relating  to the  upholstery  fabric  businesses  operating  as
Phillips Weaving Mills,  Phillips Velvet Mills,  Phillips  Printing and Phillips
Mills.  Based on the terms of the asset purchase  agreement,  the transaction is
valued at approximately $37 million, which included cash, seller debt retired, a
note payable to seller and the  acquisition  costs.  The  consideration  for the
acquisition also included stock options and an agreement for contingent payments
to the selling  companies within three years following  closing that could range
from $0 to  $5,500,000,  depending  upon the  future  sales  performance  of the
Phillips  jacquard fabric product line. The transaction has an effective date of
August 4, 1997.

     The   acquisition  has  been  accounted  for  by  the  purchase  method  of
accounting, and accordingly, the purchase price has been allocated to the assets
acquired and the  liabilities  assumed based on the estimated fair market values
at the date of  acquisition.  The  cost in  excess  of net  assets  of  business
acquired  will  be  amortized  on a  straight-line  basis  over  40  years.  The
preliminary  estimated  fair  values  of assets  and  liabilities  acquired  are
summarized below:

          Inventories                                               $     4,916
          Property, plant and equipment                                   3,799
          Cost in excess of net assets of business acquired              28,732
          Accrued expenses                                                 (467)
                                                                 ---------------

                                                                    $    37,000
                                                                 ===============

    

11. Subsequent Event
 
     On October 14, 1997, Culp agreed to acquire the business and  substantially
all the asets  relating to the yarn  manufacturing  business  operating as Artee
Industries,  Incorporated.  Based on the value of the definitive  asset purchase
agreement,  the  transaction  value at closing is estimated to be $17.4  million
(including issuance of Culp common stock, cash, a note and assumption of certain
liabilities).  Terms of the purchase also provide the opportunity for additional
consideration of up to $7.2 million  contingent upon the  profitability of Artee
during Culp's fiscal year ending May 2, 1999. The acquisition  will be accounted
for as a purchase, and the results of Artee will therefore be included in Culp's
results from the closing date.  Closing of the transaction is expected on May 4,
1998, or possibly earlier, if certain profitability levels are reached.  Closing
is contingent upon customary conditions,  including the satisfactory  completion
of  Culp's  due  diligence  and  Artee's  compliance  with a  minimum  net worth
requirement.

12.   New Accounting Standard

     In February 1997, the Financial Accounting Standards Board issued Statement
of Financial  Accounting  Standard No. 128,  "Earnings per Share"  effective for
financial statements issued for interim and annual periods ending after December
15,  1997.  The  new  standard  specifies  the  computation,   presentation  and
disclosure  requirements for earnings per share for entities with  publicly-held
common  stock,  and early  adoption of the standard is  prohibited.  The company
believes  the  adoption  of this  accounting  standard  will not have a material
impact on earnings per share.




                                   CULP, INC.
                     SALES BY PRODUCT CATEGORY/BUSINESS UNIT
   FOR THREE MONTHS AND SIX MONTHS ENDED NOVEMBER 2, 1997 AND OCTOBER 27, 1996


                                   (Amounts in thousands)



                                               THREE MONTHS ENDED (UNAUDITED)
                                 ------------------------------------------------------------

                                       Amounts                        Percent of Total Sales
                                 --------------------                 -----------------------
                                 November 2, October 27,   % Over
Product Category/Business Unit      1997       1996        (Under)        1998        1997
- ------------------------------   ---------  ---------   ------------  ----------   ----------
Upholstery Fabrics
                                                                       
    Culp Textures             $    24,454     24,001        1.9 %       19.9 %      22.8 %
    Rossville/Chromatex            21,602     21,722       (0.6) %      17.6 %      20.6 %
                                 ---------  ---------   ------------  ----------   ----------
                                   46,056     45,723        0.7 %       37.5 %      43.5 %

    Velvets/Prints                 43,928     40,233        9.2 %       35.7 %      38.2 %

    Phillips                       10,725          0      100.0 %        8.7 %       0.0 %
                                 ---------  ---------   ------------  ----------   ----------
                                  100,709     85,956       17.2 %       81.9 %      81.7 %
Mattress Ticking
    Culp Home Fashions             22,217     19,248       15.4 %       18.1 %      18.3 %
                                 ---------  ---------   ------------  ----------   ----------

                            * $   122,926    105,204       16.8 %      100.0 %     100.0 %
                                 =========  =========   ============  ==========   ==========





                                                SIX MONTHS ENDED (UNAUDITED)
                                 ------------------------------------------------------------

                                       Amounts                        Percent of Total Sales
                                 --------------------                 -----------------------
                                 November 2, October 27,  % Over
Product Category/Business Unit      1997       1996        (Under)      1998        1997
- ------------------------------   ---------  ---------   ------------  ----------   ----------
Upholstery Fabrics
                                                                       
    Culp Textures             $    46,147     44,802        3.0 %       20.7 %      22.9 %
    Rossville/Chromatex            39,723     39,887       (0.4)%       17.9 %      20.4 %
                                 ---------  ---------   ------------  ----------   ----------
                                   85,870     84,689        1.4 %       38.6 %      43.3 %

    Velvets/ Prints                82,325     75,100        9.6 %       37.0 %      38.4 %

    Phillips                       10,725          0      100.0 %        4.8 %       0.0 %
                                 ---------  ---------   ------------  ----------   ----------
                                  178,920    159,789       12.0 %       80.4 %      81.6 %
Matress Ticking
    Culp Home Fashions             43,504     35,944       21.0 %       19.6 %      18.4 %
                                 ---------  ---------   ------------  ----------   ----------

                            * $   222,424    195,733       13.6 %      100.0 %     100.0 %
                                 =========  =========   ============  ==========   ==========




*U.S. sales were $87,622 and $79,304 for the three months of
fiscal 1998 and fiscal 1997, respectively;
 and $162,029 and $149,860 for the six months of fiscal 1998 and
fiscal 1997, respectively.
 The percentage increase in U.S. sales was 10 %  for the three months and
an increase of 8 % for the six months.



                                   CULP, INC.
                     INTERNATIONAL SALES BY GEOGRAPHIC AREA
   FOR THREE MONTHS AND SIX MONTHS ENDED NOVEMBER 2, 1997 AND OCTOBER 27, 1996


                                     (Amounts in thousands)



                                                 THREE MONTHS ENDED (UNAUDITED)
                                ------------------------------------------------------------------

                                        Amounts                           Percent of Total Sales
                                -------------------------                -------------------------
                                November 2,   October 27,    % Over
      Geographic Area              1997          1996        (Under)         1998          1997
- ----------------------------    ------------  -----------  ------------  -----------    ----------
                                                                            
North America (Excluding USA) $       8,162        8,016      1.8 %         23.1 %       30.9 %
Europe                                6,624        5,716     15.9 %         18.8 %       22.1 %
Middle East                           7,439        5,079     46.5 %         21.1 %       19.6 %
Far East & Asia                       9,720        5,019     93.7 %         27.5 %       19.4 %
South America                         1,216          632     92.4 %          3.4 %        2.4 %
All other areas                       2,143        1,438     49.0 %          6.1 %        5.6 %
                                ------------  -----------  ------------  -----------    ----------

                              $      35,304       25,900     36.3 %        100.0 %      100.0 %
                                ============  ===========  ============  ===========    ==========





                                                  SIX MONTHS ENDED (UNAUDITED)
                                ------------------------------------------------------------------

                                        Amounts                           Percent of Total Sales
                                -------------------------                -------------------------
                                November 2,   October 27,    % Over
      Geographic Area              1997          1996        (Under)         1998          1997
- ----------------------------    ------------  -----------  ------------  -----------    ----------
                                                                            
North America (Excluding USA)  $     15,206       14,073      8.1 %         25.2 %       30.7 %
Europe                               11,125       10,483      6.1 %         18.4 %       22.9 %
Middle East                          14,003        9,156     52.9 %         23.2 %       20.0 %
Far East & Asia                      15,662        8,815     77.7 %         25.9 %       19.2 %
South America                         1,462          999     46.3 %          2.4 %        2.2 %
All other areas                       2,937        2,347     25.1 %          4.9 %        5.1 %
                                ------------  -----------  ------------  -----------    ----------

                            $        60,395       45,873     31.7 %        100.0 %      100.0 %
                                ============  ===========  ============  ===========    ==========



International sales, and the percentage of total sales, for each of the last six
fiscal years  follows:  fiscal 1992-$ 34,094 (18%);  fiscal 1993-$ 40,729 (20%);
fiscal  1994-$ 44,038  (18%);  fiscal 1995-$ 57,971 (19%);  fiscal 1996-$ 77,397
(22%);  and fiscal  1997-$  101,571  (25%).  International  sales for the second
quarter  represented 29% and 25% for 1998 and 1997,  respectively.  Year-to-date
international  sales  represented  27% and 23% of total sales for 1998 and 1997,
respectively.

Certain amounts for fiscal year 1997 have been  reclassified to conform with the
fiscal year 1998  presentation.  Additionally, certain amounts were reclassified
from the fiscal year 1998 first quarter presentation.




                                                                  
              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

     For the three months ended  November 2, 1997,  net sales rose 17% to $122.9
million compared with $105.2 million in the year-earlier  period. Net income for
the  quarter  totaled  $4.5  million,  or $0.36 per  share,  compared  with $3.7
million, or $0.33 per share, for the second quarter of fiscal 1997. The increase
in sales reflected  incremental  sales from the acquisition of assets related to
Phillips Mills,  significantly  higher  shipments of mattress  ticking and, to a
lesser degree, a gain in overall sales of upholstery  fabrics to both U.S.-based
and international manufacturers. The growth in demand in some product categories
and to U.S.  manufacturers  of  residential  furniture as a group began  slowing
during the second half of fiscal 1997.  That pattern has continued thus far into
fiscal 1998.  Business with U.S.-based  customers  increased 10% from a year ago
while sales to  customers  outside the United  States rose 36% for the  quarter.
International  sales are  continuing to account for an increasing  percentage of
the company's total sales. Demand for the company's products is dependent on the
various  factors which affect  consumer  purchases of upholstered  furniture and
bedding,  including  housing  starts and sales of existing  homes,  the level of
consumer  confidence,  prevailing  interest  rates  for home  mortgages  and the
availability of consumer credit.

     Three and Six Months Ended  November 2, 1997 Compared With Three Months and
Six Months Ended October 27, 1996

     Net Sales. Net sales for the second quarter increased by $17.7 million,  or
17%,  compared with the year-earlier  period.  The Company's sales of upholstery
fabrics increased $14.7 million,  or 17% in the second quarter compared with the
prior year. For the first six months,  net sales increased by $26.7 million,  or
14%, compared with the year-earlier  period.  Upholstery fabrics sales increased
$19.1 million,  or 12% in the first six months  compared with the same period of
last year.  The principal  factor  contributing  to the increased  sales for the
second  quarter and first six months was the  contribution  of $10.7  million in
sales from the assets  purchased from Phillips Mills  effective  August 4, 1997.
Sales from the  Velvets/Prints  business  unit were up for the  quarter and year
to-date  periods  from the prior year.  This unit has  continued to benefit from
increased  international  sales, but the strength in the U.S. dollar relative to
other  international  currencies  has placed  pressure on pricing  thus far this
fiscal year. Sales from the Culp Textures business unit were up slightly for the
quarter,  but shipments by the  Rossville/Chromatex  unit were  slightly  lower.
Sales from the Culp Home Fashions unit,  which  principally  consist of mattress
ticking and bedding  products,  rose 15.4% from last year's  second  quarter and
21.0% from last year's  first half.  The overall  growth of business  within the
United States was not as strong as a year ago, reflecting a trend that initially
became  apparent  during  the second  half of fiscal  1997.  Sales to  U.S-based
customers  rose 10% for the  second  quarter  and 8% for the first six months in
comparison to the same periods of 1997. However, excluding the incremental sales
from Phillips,  sales to U.S.-based customers decreased slightly for the quarter
and increased 2% for the first half compared to last year.  International sales,
consisting  primarily of upholstery  fabrics  increased to $35.3 million for the
quarter,  up 36.3% from a year ago, and reached  $60.4 million for the first six
months, up 31.7% from last year.  International  shipments accounted for 29% and
27% of total sales for the quarter and six months, respectively.

     Gross  Profit  and Cost of  Sales.  Gross  profit  for the  second  quarter
increased by $3.6 million and amounted to 18.5% of net sales compared with 18.2%
a year ago. For the first six months,  gross profit  increased by $22.3  million
and amounted to 17.7% of net sales compared with 17.9% a year ago. The company's
gross profit  benefited  significantly  during the second  quarter and first six
months from its  international  sales  growth and the  operation of its jacquard
greige goods facility in Canada.  Factors which adversely  affected gross profit
during the second  quarter and first half were slower growth in demand from U.S.
manufacturers of residential furniture,  start-up costs related to the expansion
of flock coating and fabric printing in the Velvets/Prints business unit and the
integration of the Phillips velvet products into existing Culp  facilities.  The
company  believes the majority of the  start-up  and  transition  issues are now
resolved.

     Selling,  general  and  administrative   expenses.   Selling,  general  and
administrative expenses were unchanged as a percentage of net sales at 11.1% for
the  quarter  and down for the first half to 11.0%  from  11.5% a year ago.  The
company is continuing to incur higher expenses related to expanded resources for
designing  new  fabrics  and  increased  selling  commissions   associated  with
international  sales.  The inclusion of the expenses  from  Phillips  Mills also
affected this comparison.  These factors were offset in part by steps to contain
operating  expenses  and by lower  accruals  as a  percentage  of net  sales for
incentive-based compensation plans.

     Interest  Expense.  Net  interest  expense  for the second  quarter of $1.7
million was up from $1.2  million  and for the first six months of $2.9  million
was up from $2.3 million a year ago due principally to borrowings related to the
acquisition of Phillips Mills that was completed on August 4, 1997.

     Other  Expense.  Other expense  increased  $124,000 for the second  quarter
compared  with a  year  ago,  principally  due to  incremental  amortization  of
goodwill associated with the acquisition of Phillips Mills.

     Earnings  Per Share.  Earnings  per share for the second  quarter of fiscal
1998 totaled $0.36  compared with $0.33 a year ago. For the first half,  ernings
per share were $0.58 compared with $0.52 last year. The weighted  average number
of outstanding  shares  increased 12.0% from a year ago,  principally due to the
Company's stock offering completed in February 1997.

Liquidity and Capital Resources

     Liquidity.  Cash and cash  investments  were $1.2 million as of November 2,
1997 compared with  $830,000 at the end of fiscal 1997.  Funded debt  (long-term
debt, including current maturities,  less restricted  investments)  increased to
$131.8 million at the close of the second  quarter,  up from $74.6 million as of
October 27, 1996 and $65.6 million at the end of fiscal 1997. Borrowings related
to the  acquisition  of Phillips  Mills were the  primary  reason for the higher
debt.  As a percentage of total  capital  (funded debt plus total  shareholders'
equity),  the  company's  borrowings  amounted  to 52.8% as of  November 2, 1997
compared  with 46.2% as of October 27, 1996 and 37.2% at the end of fiscal 1997.
The company's  working capital as of November 2, 1997 was $98.8 million compared
with $69.8 million at the close of fiscal 1997.

     Cash of $5.1  million was used to fund  operating  activities,  principally
increases in inventories and accounts  receivable,  during the first six months.
Capital  expenditures  during the first half totaled  $19.2  million.  Financing
activities,  principally long-term borrowings, provided $59.2 million in cash to
fund  operating  activities,  the  acquisition  of  Phillips  Mills and  capital
investments.

     Financing Arrangements. As of November 2, 1997, the company had outstanding
balances of $90 million under a $125 million  syndicated  five-year,  unsecured,
multi-currency  revolving credit  facility.  The Company also has a total of $40
million in outstanding industrial revenue bonds ("IRBs") which have been used to
finance  capital  expenditures.   The  IRBs  are  collateralized  by  restricted
investments of $8.3 million as of November 2, 1997 and letters of credit for the
outstanding  balance of the IRBs and certain  interest  payments due thereunder.
Because of federal tax laws,  additional  IRB financing will not be available to
the Company until the amount of its outstanding IRBs is substantially reduced.

     The company's loan agreements require, among other things, that the company
maintain certain  financial  ratios.  As of November 2, 1997, the company was in
compliance with the required financial covenants.

     As of November 2, 1997, the company had three interest rate swap agreements
to reduce its  exposure to  floating  interest  rates on a $25 million  notional
amount.  The effect of these  contracts is to "fix" the interest rate payable on
$25 million of the company's bank borrowings at a weighted average rate of 7.1%.
The company also enters into foreign  exchange  forward and option  contracts to
hedge against currency fluctuations with respect to firm commitments to purchase
machinery,  equipment  and  certain raw  materials  when those  commitments  are
denominated in foreign currencies.

     Capital  Expenditures.  The  company  maintains  a  significant  program of
capital   expenditures   designed  to  increase  capacity  as  needed,   enhance
manufacturing  efficiencies  through  modernization  and increase the  company's
vertical  integration.  The company  currently plans to spend  approximately $36
million in fiscal 1998. 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.

Phillips Mills Acquisition

     On August 5, 1997,  Culp  completed  the  acquisition  of the  business and
certain  assets  relating  to the  upholstery  fabric  businesses  operating  as
Phillips Weaving Mills,  Phillips Velvet Mills,  Phillips  Printing and Phillips
Mills.  These operating units were purchased from Phillips  Industries,  Inc., a
privately owned  corporation based in High Point,  North Carolina.  Based on the
terms of the definitive asset purchase agreement,  the transaction is valued for
accounting and reporting  purposes at approximately $37 million (including cash,
retirement  of  debt  and a  non-compete  agreement)  under  generally  accepted
accounting   principles.   Terms  of  the  purchase   also  include   additional
compensation contingent upon attaining specified future growth objectives and an
option for 100,000 shares of Culp's common stock.

     Funds  for the cash  portion  of the  transaction  were  provided  from the
company's revolving credit facility.




Pending Acquisition of Artee Industries

     On October 14, 1997, Culp agreed to acquire the business and  substantially
all the assets relating to the yarn  manufacturing  business  operating as Artee
Industries,  Incorporated. Based on the definitive asset purchase agreement, the
transaction  value  at  closing  is  estimated  to be $17.4  million  (including
issuance  of  Culp  common  stock,  cash,  a  note  and  assumption  of  certain
liabilities).  Terms of the purchase also provide the opportunity for additional
consideration of up to $7.2 million  contingent upon the  profitability of Artee
during Culp's fiscal year ending May 2, 1999. The acquisition  will be accounted
for as a purchase, and the results of Artee will therefore be included in Culp's
results from the closing date.  Closing of the transaction is scheduled to occur
no later than May 4, 1998, but may occur earlier if certain profitability levels
are reached by Artee.  Closing is contingent upon various conditions,  including
the satisfactory  completion of Culp's due diligence and Artee's compliance with
a minimum net worth requirement.

Inflation

     Although the company's costs of raw materials have been  relatively  stable
thus far in fiscal 1998,  these  expenses are generally  higher than a year ago.
Other operating expenses,  such as labor, utilities and manufacturing  supplies,
have also  increased.  Competitive  conditions  have not  allowed the company to
offset  the impact of these  increases  fully  through  higher  prices,  thereby
putting pressure on profit margins.  The net impact on margins will continued to
be influenced by raw material  prices,  other  operating  costs and  competitive
conditions.

Seasonality

     The company's  business is slightly  seasonal,  with increased sales during
the company's 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  report on Form 10-Q may  contain  statements  that could be
deemed  forward-looking  statements  that are  inherently  subject  to risks and
uncertainties.  Factors  that  could  influence  the  matters  discussed  in the
forward-looking  statements  include  the level of  housing  starts and sales of
existing homes,  consumer confidence and trends in disposable income.  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 adversely affect the company.  Because of the increasing percentage of the
company's  sales that is derived from shipments to customers  outside the United
States,  the relative value of the U.S. dollar relative to other  currencies can
affect the competitiveness of the company's products in international markets.


 
 
                                             II-1

Part II - OTHER INFORMATION

Item 1.  Legal Proceedings

There are no legal  proceedings  that are  required to be  disclosed  under this
item.

Item 2.  Change in Securities

Item 3.  Default Upon Senior Securities

None

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

The Annual Meeting of Shareholders of the company was held in High Point,  North
Carolina  on  September  16,  1997.  Of the  12,643,728  shares of common  stock
outstanding on the record date,  11,641,246  shares were present in person or by
proxy.

At the Annual Meeting, shareholders voted on:

ratifying the appointment of KPMG Peat Marwick LLP as the  independent  auditors
of the company for the current fiscal year, and;

the election of three  directors:  Robert G. Culp, III, Earl M.  Honeycutt,  and
Patrick H. Norton to serve until the 2000 Annual Meeting;

approving the company's 1997 Performance-Based Option Plan;

A.  Proposal  to ratify the  election of KPMG Peat  Marwick  LLP as  independent
auditors  of the  company for fiscal year 1998:
          For                 11,616,703 
          Against                  1,837
          Abstain                 22,706
          Broker Non-Votes          -0-

B.   Proposal for Election of Directors:
          Robert G. Culp, III                         Patrick H. Norton
          For                 11,378,075              For            11,377,875
          Against                 -0-                 Against             -0-
          Abstain                263,171              Abstain           263,371
          Broker Non-Votes        -0-                 Broker Non-Votes    -0-

          Earl M. Honeycutt
          For                 11,385,375
          Against                 -0-
          Abstain                255,871
          Broker Non-Votes        -0-

C.   Proposal to Approve the Company's 1997 Performance-Based Option Plan

          For                 11,206,096
          Against                402,376
          Abstain                 32,773
          Broker Non-Votes         -0-

 
Item 6.  Exhibits and Reports on Form 8-K

(a) 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.

      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, 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 19,  1990,
               filed on July 15, 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)    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 28, 1996, 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  28,  1996,  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.

      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.

      27       Financial Data Schedule


    (b)    Reports on Form 8-K:

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

 (1) Form 8-K dated August 12, 1997,  included  under Item 5, Other  Events,
     disclosure  of the company's  press release for quarterly  earnings and the
     company's  Financial  Information  Release relating to the financial infor-
     mation for the first quarter ended August 3, 1997.

 (2) Form 8-K dated October 15, 1997,  included  under Item 5, Other Events,
     disclosure  of  the  company's  press  release  and  financial  information
     release,  both dated October 15, 1997, relating to the acquisition of Artee
     Industries, Inc.





                                   SIGNATURES

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


Date: December 17, 1997                 By: s/s    Franklin N. Saxon
                                                   Franklin N. Saxon
                                                   Sr. Vice President and
                                                   Chief Financial Officer

                                                   (Authorized to sign on behalf
                                                   of the registrant and also
                                                   signing as principal
                                                   accounting officer)


 
Date: December 17, 1997                 By s/s     Stephen T. Hancock
                                                   Stephen T. Hancock
                                                   General Accounting Manager

                                                   (Chief Accounting Officer)