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 January 29, 1995

                        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 January 29, 1995:  11,204,766
                              Par Value: $.05





                            INDEX TO FORM 10-Q

                             January 29, 1995



                                                                                    Page
            Part I -  Financial Information.                                        ------
            ------------------------------------------
                                                                                 
            Item 1.  Financial Statements:

                 Statements of Income--Three and Nine Months Ended                  I-1
                 January 29, 1995 and January 30, 1994

                 Balance Sheets--January 29, 1995 and May 1, 1994

                 Statements of Cash Flows--Nine Months Ended                        I-3
                 January 29, 1995 and January 30, 1994

                 Statements of Shareholders' Equity                                 I-4

                 Notes to Financial Statements                                      I-5

                Sales by Business Unit                                              I-8

                Export Sales by Geographic Area                                     I-9

            Item 2.   Management's Discussion and Analysis of Financial             I-10
 
                    Condition and Results of Operation
                 

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

            Item 1.   Legal Proceedings                                             II-1

            Item 2.   Changes 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-1

            Item 6.   Exhibits and Reports on Form 8-K                              II-1 - II-5


            Signatures                                                              II-6




                                  CULP, INC.
                               INCOME STATEMENTS
FOR THE THREE MONTHS & NINE MONTHS ENDED JANUARY 29, 1995 AND JANUARY 30, 1994

              (Amounts in Thousands, Except for Per Share Data)




                                          THREE MONTHS ENDED (UNAUDITED)

                                           Amounts                                Percent of Sales
                                          January 29,January 30,   % Over
                                             1995       1994      (Under)           1995      1994
                                                                               
Net sales                                    77,791     67,031         16.1 %       100.0 %   100.0 %
Cost of sales                                64,785     55,350         17.0 %        83.3 %    82.6 %
     Gross profit                            13,006     11,681         11.3 %        16.7 %    17.4 %

Selling, general and
  administrative expenses                     8,295      7,798          6.4 %        10.7 %    11.6 %
     Income from operations                   4,711      3,883         21.3 %         6.1 %     5.8 %

Interest expense                              1,120        899         24.6 %         1.4 %     1.3 %
Interest income                                 (14)       (11)        27.3 %        (0.0)%    (0.0)%
Other expense (income), net                     245         91        169.2 %         0.3 %     0.1 %
     Income before income taxes               3,360      2,904         15.7 %         4.3 %     4.3 %

Income taxes  *                               1,260      1,129         11.6 %        37.5 %    38.9 %
     Net income                               2,100      1,775         18.3 %         2.7 %     2.6 %

Average shares outstanding                   11,205     11,098          1.0 %
Earnings per share                            $0.19      $0.16         18.8 %
Dividends per share                          $0.025     $0.020         25.0 %



                                          NINE MONTHS ENDED (UNAUDITED)



                                           Amounts                                Percent of Sales
                                          January 29,January 30,   % Over
                                             1995       1994      (Under)           1995      1994
                                                                               
Net sales                                   222,585    167,600         32.8 %       100.0 %   100.0 %
Cost of sales                               184,306    139,931         31.7 %        82.8 %    83.5 %
     Gross profit                            38,279     27,669         38.3 %        17.2 %    16.5 %

Selling, general and
  administrative expenses                    24,227     19,189         26.3 %        10.9 %    11.4 %
     Income from operations                  14,052      8,480         65.7 %         6.3 %     5.1 %

Interest expense                              3,341      1,632        104.7 %         1.5 %     1.0 %
Interest income                                 (61)       (56)         8.9 %        (0.0)%    (0.0)%
Other expense (income), net                     612        (75)          **           0.3 %    (0.0)%
     Income before income taxes              10,160      6,979         45.6 %         4.6 %     4.2 %

Income taxes  *                               3,810      2,514         51.6 %        37.5 %    36.0 %
     Net income                               6,350      4,465         42.2 %         2.9 %     2.7 %

Average shares                               11,203     11,043          1.4 %
Earnings per share                            $0.57      $0.40         42.5 %
Dividends per share                          $0.075      $0.06         25.0 %


 * Percent of sales column is calculated as a % of income before income taxes.
 ** Measurement is not meaningful.

                                     I-1



                                    CULP, INC.
                                  BALANCE SHEETS
            JANUARY 29, 1995, JANUARY 30, 1994 AND MAY 1, 1994

                        (Unaudited, Amounts in Thousands)




                                             Amounts                  Increase
                                            January 29,   January 30, (Decrease)             * May 1,
                                               1995          1994      Dollars   Percent       1994

                                                                              
Current assets
     Cash and cash investments                    317           287         30      10.5 %      2,693
     Accounts receivable                       40,547        35,024      5,523      15.8 %     36,743
     Inventories                               44,314        39,668      4,646      11.7 %     36,596
     Other current assets                       2,920         2,285        635      27.8 %      2,227
          Total current assets                 88,098        77,264     10,834      14.0 %     78,259

Restricted investments                          1,602         3,577     (1,975)    (55.2)%      2,923
Property, plant & equipment, net               69,373        60,333      9,040      15.0 %     64,004
Cost in excess of net assets of business
     acquired, net                             18,850        16,886      1,964      11.6 %     18,706
Other assets                                    1,215           933        282      30.2 %      1,056

          Total assets                        179,138       158,993     20,145      12.7 %    164,948

Current Liabilities
     Current maturities of long-term debt       6,100         2,674      3,426     128.1 %      3,050
     Accounts payable                          24,126        20,504      3,622      17.7 %     28,466
     Accrued expenses                          10,082         6,712      3,370      50.2 %      8,158
     Income taxes payable                       1,391         1,551       (160)    (10.3)%        636
          Total current liabilities            41,699        31,441     10,258      32.6 %     40,310

Long-term debt                                 65,711        66,293       (582)     (0.9)%     58,512

Deferred income taxes                           3,477         2,005      1,472      73.4 %      3,477
          Total liabilities                   110,887        99,739     11,148      11.2 %    102,299

Shareholders' equity                           68,251        59,254      8,997      15.2 %     62,649

          Total liabilities and
          stockholders' equity                179,138       158,993     20,145      12.7 %    164,948

Shares outstanding                             11,205        11,174         31       0.3 %     11,177


  *   Derived from audited financial statements.
  ** Measurement is not meaningful.

                                     I-2



                               CULP, INC.
                      STATEMENTS OF CASH FLOWS
    FOR THE NINE MONTHS ENDED JANUARY 29, 1995 AND JANUARY 30, 1994
                 (Unaudited, Amounts in Thousands)



                                                                 NINE MONTHS ENDED

                                                                  Amounts
                                                                 January 29,    January 30,
                                                                    1995           1994
                                                                          
Cash flows from operating activities:
  Net income                                                         6,350          4,465
  Adjustments to reconcile net income to net
    cash provided by (used in) operating activities:
      Depreciation                                                   8,237          5,909
      Amortization of intangible assets                                458            112
      Provision for deferred income taxes                             (272)             0
      Changes in assets and liabilities:
        Accounts receivable                                         (3,804)         1,249
        Inventories                                                 (7,718)        (6,797)
        Other current assets                                          (421)          (321)
        Other assets                                                  (761)          (318)
        Accounts payable                                            (4,340)        (3,188)
        Accrued expenses                                             1,924           (532)
        Income taxes payable                                           755            138
          Net cash provided by (used in) operating activities          408            717
Cash flows from investing activities:
  Capital expenditures                                             (13,606)       (10,161)
  Purchases of restricted investments                                  (60)        (3,577)
  Proceeds from sale of restricted investments                       1,381              0
  Business acquired                                                      0        (38,703)
          Net cash provided by (used in) investing activities      (12,285)       (52,441)
Cash flows from financing activities:
  Proceeds from issuance of long-term debt                          20,000         43,902
  Principal payments on long-term debt                              (9,751)        (1,517)
  Net increase (decrease) in bank overdrafts                             0          2,139
  Dividends paid                                                      (840)          (590)
  Proceeds from sale of common stock                                    92            858
          Net cash provided by (used in) financing activities        9,501         44,792

Increase (decrease) in cash and cash investments                    (2,376)        (6,932)

Cash and cash investments at beginning of period                     2,693          7,219

Cash and cash investments at end of period                             317            287


                                     I-3





                                      Culp, Inc.
                         STATEMENTS OF SHAREHOLDERS' EQUITY
                                      (unaudited)

                     (Amounts in thousands, except per share data)




                                                                             Capital
                                                                           Contributed                    Total
                                                  Common Stock              in Excess      Retained   Shareholders'
                                               Shares           Amount     of Par Value    Earnings       Equity
                                                                                     
Balance, May 2, 1993                           7,259,161      $  362     $      15,333 $     38,826 $      54,521
 Cash dividends                                                                                (887)         (887)
   ($.08 per share)
 Net income                                                                                   7,665         7,665
 Common stock issued in
   connection with stock
   option plan                                   212,140          11             1,339                      1,350
Three-for-two stock split                      3,706,052         185              (185)

Balance, May 1, 1994                          11,177,353      $  558     $      16,487 $     45,604 $      62,649
 Cash dividends                                                                                (840)         (840)
   ($.075 per share)
 Net income                                                                                   6,350         6,350
 Common stock issued in
   connection with stock
   option plan                                    27,413           2                90                         92
Balance, January 29, 1995                     11,204,766      $  560     $      16,577 $     51,114 $      68,251


                                     I-4




                                         Culp, Inc.
                                 NOTES TO FINANCIAL STATEMENTS
                                        (unaudited)


1. Basis of Presentation

     The financial information included herein is unaudited; however,
such information reflects all adjustments which are, in the opinion of
management, necessary for a fair statement of results for the interim
periods.

     Certain amounts for fiscal year 1994 have been reclassified to
conform with the fiscal year 1995 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 nine months ended January 29,
1995 are not necessarily indicative of the results to be expected for
the full year.

2. Accounts Receivable

     The company factors a certain amount of its accounts receivable,
primarily on a nonrecourse basis.  The factoring arrangements are used
solely for credit purposes, and not for borrowing purposes.

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




- -----------------------------------------------------------------------------------------------------
                                         January 29, 1995                                  May 1, 1994
- -----------------------------------------------------------------------------------------------------
                                                                                 
Customers                               $         38,558                               $        33,346
Factors                                          2,857                                           4,423
Allowance for doubtful accounts                   (517)                                           (631)
Reserve for returns and allowances                (351)                                           (395)

- -----------------------------------------------------------------------------------------------------
                                      $         40,547                                $         36,743
=====================================================================================================


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 29, 1995                                  May 1, 1994
- -----------------------------------------------------------------------------------------------------
                                                                                   
Raw materials                         $         24,660                                  $     19,893

Work-in-process                                  3,126                                         3,411

Finished goods                                  19,630                                        15,315
- -----------------------------------------------------------------------------------------------------
Total inventories valued at FIFO cost           47,416                                   $    38,619
Adjustments to reduce FIFO cost to LIFO         (3,102)                                       (2,023)
- -----------------------------------------------------------------------------------------------------
                                      $         44,314                                   $    36,596
=====================================================================================================




                                       I-5





                                    Culp, Inc.
                         NOTES TO FINANCIAL STATEMENTS
                                  (unaudited)

4. Accounts Payable

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



- -----------------------------------------------------------------------------------------------------
                                       January 29, 1995                                  May 1, 1994
- -----------------------------------------------------------------------------------------------------
                                                                                   
Bank overdraft                        $              0                                  $          0
Accounts payable-trade                          17,651                                        21,023
Accounts payable-capital expenditures            6,475                                         7,443
- -----------------------------------------------------------------------------------------------------
                                      $         24,126                                 $      28,466
=====================================================================================================


5. Accrued Expenses

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




- -----------------------------------------------------------------------------------------------------
                                       January 29, 1995                                  May 1, 1994
- -----------------------------------------------------------------------------------------------------
                                                                                   
Compensation                          $          5,019                                  $      3,554
Acquisition costs                                  930                                           839
Other                                            4,133                                         3,765
- -----------------------------------------------------------------------------------------------------
                                      $         10,082                                 $       8,158
=====================================================================================================


6. Long-term Debt

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



- -----------------------------------------------------------------------------------------------------
                                       January 29, 1995                                  May 1, 1994
- -----------------------------------------------------------------------------------------------------
                                                                                   
Secured term loan                     $         43,000                                  $     36,000
Industrial revenue bonds                        15,811                                        15,929
Subordinated note payable                        1,000                                         9,633
Revolving credit line                           12,000                                             0
- -----------------------------------------------------------------------------------------------------
                                                71,811                                        61,562
Less current maturities                         (6,100)                                       (3,050)
- -----------------------------------------------------------------------------------------------------
                                      $         65,711                                 $      58,512
=====================================================================================================


   On November 7, 1994, the company amended its loan agreements, in
order to provide a significantly lower interest rate spread above LIBOR,
an additional $8.0 million in term debt to prepay the majority of the
subordinated note payable, which carried an interest rate of prime plus
one-half percent, and fewer financial covenants.

     The company's loan agreements require, among other things, that the
company maintain certain financial ratios.  At January 29,1995 , the
company was in compliance with these required covenants.


                                       I-6



                                    Culp, Inc.
                           NOTES TO FINANCIAL STATEMENTS
                                   (unaudited)

7. Subsequent Event

    On March 6, 1995, the company completed the purchase of the common
stock of Rayonese Textile Inc. The transaction had an estimated value of
approximately $11 million and involved the purchase of common stock as
well as the assumption of certain liabilities.

8. Cash Flow Information

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





                                             1995                           1994
                                       ----------------               --------------
                                                               
           Interest                   $          3,401               $      1,300
           Income taxes                          3,055                      2,376




                                       I-7





                                   CULP, INC.
                            SALES BY BUSINESS UNIT
              FOR THREE MONTHS AND NINE MONTHS ENDED JANUARY 29, 1995
                             AND JANUARY 30, 1994

                            (Amounts in thousands)





                         THREE MONTHS ENDED (UNAUDITED)

                          Amounts                          Percent of Total Sales
                         Janaury 29   January 30, % Over
     Business Units        1995         1994     (Under)         1995      1994
                                                            
Upholstery Fabrics
  Flat Wovens
    Existing Culp          20,940       19,673       6.4 %        26.9 %    29.3 %
    Rossville/Chromatex    16,397       14,113      16.2 %        21.1 %    21.1 %
                           37,337       33,786      10.5 %        48.0 %    50.4 %

  Velvets/Prints           28,307       23,714      19.4 %        36.4 %    35.4 %
                           65,644       57,500      14.2 %        84.4 %    85.8 %

Mattress Ticking           12,147        9,531      27.4 %        15.6 %    14.2 %

                           77,791       67,031      16.1 %       100.0 %   100.0 %



                         NINE MONTHS ENDED (UNAUDITED)

                          Amounts                           Percent of Total Sales
                         January 29   January 30, % Over
     Business Units        1995         1994     (Under)         1995      1994

Upholstery Fabrics
  Flat Wovens
    Existing Culp          63,387       57,190      10.8 %        28.5 %    34.1 %
    Rossville/Chromatex    47,295       14,113       N/A          21.2 %     N/A
                          110,682       71,303      55.2 %        49.7 %    42.5 %

  Velvets/Prints           75,390       69,120       9.1 %        33.9 %    41.2 %
                          186,072      140,423      32.5 %        83.6 %    83.8 %

Mattress Ticking           36,513       27,177      34.4 %        16.4 %    16.2 %

                          222,585      167,600      32.8 %       100.0 %   100.0 %



                                     I-8



                                  CULP, INC.
                         EXPORT SALES BY GEOGRAPHIC AREA
            FOR THREE MONTHS AND NINE MONTHS ENDED JANUARY 29, 1995
                             AND JANUARY 30, 1994

                            (Amounts in thousands)




                               THREE MONTHS ENDED (UNAUDITED)

                                Amounts                              Percent of Total Sales
                               Janaury 29    January 30, % Over
       Geographic Area           1995          1994     (Under)         1995      1994
                                                                   
North America (Excluding USA)     2,800         2,585       8.3 %        20.1 %    25.3 %
Europe                            5,821         4,827      20.6 %        41.7 %    47.2 %
South America                       489           450       8.7 %         3.5 %     4.4 %
Far East & Asia                   2,036           755     169.7 %        14.6 %     7.4 %
Middle East                       1,703           794     114.5 %        12.2 %     7.8 %
All other areas                   1,106           808      36.9 %         7.9 %     7.9 %

                                 13,955        10,219      36.6 %       100.0 %   100.0 %

                               NINE MONTHS ENDED (UNAUDITED)

                                Amounts                             Percent of Total Sales
                               January 29    January 30, % Over
       Geographic Area           1995          1994     (Under)         1995      1994
North America (Excluding USA)     9,343         8,077      15.7 %        25.3 %    27.2 %
Europe                           12,707        11,958       6.3 %        34.3 %    40.3 %
South America                     1,639           917      78.7 %         4.4 %     3.1 %
Far East & Asia                   6,000         3,813      57.4 %        16.2 %    12.9 %
Middle East                       4,439         1,195     271.5 %        12.0 %     4.0 %
All other areas                   2,871         3,713     (22.7)%         7.8 %    12.5 %

                                 36,999        29,673      24.7 %       100.0 %   100.0 %



                                     I-9




                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF

               FINANCIAL CONDITION AND RESULTS OF OPERATIONS





Analysis of Operations


     Sales  by major Business Unit and Export  Sales by Geographic Area for
the three and nine months  are set forth in  separate schedules on the  two
preceding pages.


     Net  Sales -  The sales  increase in  upholstery fabrics for  the nine
month  period is primarily attributable to additional sales volume from the
Rossville/Chromatex acquisition, which was effective November 1, 1993.  For
the  nine  month period,  Rossville/Chromatex  contributed  sales of  $47.3
million, compared to $14.1 million for the  same period of last year.   All
three  operating  units  (Flat   Wovens  including  Rossville/  Chromatex,
Mattress Ticking, and Velvets/Prints) reported sales gains for the quarter,
including strong increases in  the printed mattress ticking and  wet prints
upholstery fabric product lines.   For the nine month period, all  business
units  reported  sales  gains, with  the  sales  of  mattress ticking  and
jacquard and wet prints upholstery fabrics significantly higher.

     The trends for current backlogs and incoming order rates in comparison
to last  year are as  follows:  Mattress  Ticking was up  significantly, up
moderately overall  for  Flat  Wovens,  with  particular  strength  in  the
Rossville dobby  product line,  and in  Velvets/Prints up moderately,  with
particular strength in the wet  prints product line and an  improving trend
in the heat transfer prints product line.  While sales and profitability of
the Velvets/Prints business unit continued to be below target levels in the
third quarter results were improved significantly from the first and second
quarters  and, current indicators show  an improving  trend for  the fourth
quarter of the fiscal year.

     Export sales were up significantly for  the quarter and the first nine
months,  with strength  in Europe, the  Far East  and Asia,  and the Middle
East.   Sales  into Europe  were up  approximately 21%  for the  quarter, a
continuation of the positive trend which began during the second quarter of
this fiscal year.  The outlook for export sales gains remains good.

     The trend of increasing interest rates  over the last year will likely
have an adverse impact on consumer demand for furniture and bedding at some
point,  because  of  lower  housing  starts  and  housing   resales,  lower
disposable  personal income and slower overall economic growth.  It remains
unclear when the upward trend in interest rates will stabilize.  It appears
to the company that overall U. S. residential furniture demand has weakened
over the last two months and that the near-term  demand is also weaker than
a year ago.



                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF

               FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                (continued)




     The table below sets forth the percentage relationship to net sales of
certain items in the Statements of Income.


                            Three Months Ended        Nine Months Ended
                          -----------------------   ----------------------
                          January 29,  January 30,  January 29, January 30,
                             1995        1994          1995       1994
                          ----------   ----------   ----------  ----------

Net sales                    100.0 %      100.0 %      100.0 %     100.0 %
Cost of sales                 83.3         82.6         82.8        83.5
                          ----------   ----------   ----------  ----------

  Gross profit                16.7         17.4         17.2        16.5
Selling, general and
  administrative expenses     10.7         11.6         10.9        11.4
                          ----------   ----------   ----------  ----------

  Income from operations      6.1          5.8           6.3         5.1

Interest expense              1.4          1.3           1.5         1.0
Interest income               0.0          0.0           0.0         0.0
Other expense (income), net   0.3          0.1           0.3         0.0
                          ----------   ----------   ----------  ----------
  Income before
    income taxes              4.3          4.3           4.6         4.2
Income taxes (*)             37.5         38.9          37.5        36.0
                          -----------  ----------   ----------  ----------

  Net income                  2.7 %        2.6 %         2.9 %        2.7 %
                          ===========  ===========  ==========  ==========

(*)  Calculated as a percent of income before income taxes.


     Gross Profit and Cost of Sales - The increase in  gross profit dollars
for the nine month period is attributable to a strong contribution from the
Rossville/Chromatex acquisition.   The gross profit increase for  the three
month  period reflects  a  solid  contribution  from  flat  wovens,  and  a
continuation  of the significant improvement  from mattress ticking.    The
company  has  experienced  a  trend  of  improvement in  profitability  and
backlogs  for the velvets/prints business  unit and is  expecting gains for
the  fourth  quarter  in comparison  to  the same  period  of  fiscal 1994.
Additionally, the  company has been  receiving moderate raw  material price
increases in all areas, which are beginning to affect margins.



                 MANAGEMENT'S DISCUSSION AND ANALYSIS OF

               FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                (continued)


     Selling,  General and  Administrative (S,G  & A)  Expenses -  S,G  & A
expenses increased  in absolute dollars  for the  three and nine  months of
this   fiscal   year,   primarily   related  to   the   addition   of   the
Rossville/Chromatex division.   S,G & A  expenses as a percentage  of sales
decreased for the three  and nine months of this fiscal  year.  The company
continues to place a high priority on the containment of S,G  & A expenses.
Additionally,  the company expects this category of expenses to decrease as
a percentage of sales  for fiscal 1995 as  a whole in comparison  to fiscal
1994, and expects that S,G & A expenses will not exceed $33 million.



     Interest Expense, Interest Income - Interest expense increased for the
three  and  nine months  periods due  to  additional borrowings  related to
capital expenditures  and higher  levels of  working  capital necessary  to
support  sales growth,  and  to higher  interest  rates.   Interest  income
increased  $5,000 compared  to the  first nine  months of  last year.   The
company continues  to expect interest  expense to  be significantly  higher
than fiscal 1994 and interest income to be somewhat lower than fiscal 1994,
with interest expense for the full year in the $4.5 to $5.0 million range.



     Other Expense (Income), Net - Other expense (income), net was $154,000
higher than  the third quarter of fiscal 1994, and $687,000 higher than the
first nine  months of  fiscal  1994.   The most  significant  item in  this
category  of expenses  for fiscal  1995 is  the amortization  of   costs in
excess  of  net  assets of  business  acquired  related  to the  Rossville/
Chromatex acquisition.   Additionally, amortization of debt issue costs was
higher during the  first nine months of fiscal 1995.   Finally, the company
recognized gains on the sale  of fixed assets during the third  quarter and
first  nine months of last year.  No  similar gains was realized during the
third quarter  or first nine  months of fiscal  1995.  The  company expects
other expense (income), net to approximate $800,000 for fiscal 1995.

     Income  Taxes -  The  effective tax  rate  for the  quarter  decreased
primarily  because of a catch-up  adjustment recorded in  last year's third
quarter.   For the  first nine  months, the  effective  tax rate  increased
primarily  due to  a  significantly higher  level of  pretax  income.   The
company expects the full year effective tax rate to approximate 37.5%.




                 MANAGEMENT'S DISCUSSION AND ANALYSIS OF

               FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                (continued)


Liquidity and Capital Resources


     The company  has  continued to  maintain  a sound  financial  position
during the third  quarter and the first  nine months of fiscal  1995.  Long
and short-term  debt less restricted investments (funded debt) increased to
$70,209,000 from $58,639,000,  and as a percentage  of shareholders' equity
to 102.9% from  93.6% at the end  of fiscal 1994.   Also, funded debt as  a
percentage  of total capitalization was  50.7% at January  29, 1995, versus
48.3%  at May 1, 1994.  The company's  current ratio increased to 2.1 to 1,
from  1.9 to 1 at May  1, 1994.  At January  29, 1995, shareholders' equity
was $68,251,000, or $6.09 per share,  an increase of 8.6% over the previous
year end.

     During  the first  nine months  of fiscal  1995, the  company reported
cash  flows from operating activities  of $408,000.   The primary source of
operating cash flows was  cash from earnings (net income  plus depreciation
and amortization) of $15,045,000.  Adding  to this source of operating cash
flows was  an increase in accrued expenses of $1,924,000 and an increase in
income taxes payable of $755,000. Significantly offsetting these sources of
operating  cash flows  were an  increase in  inventories of  $7,718,000, an
increase in accounts receivable  of $3,804,000, and a decrease  in accounts
payable of $4,340,000.  The operating cash flows of $408,000, were combined
with  $20,000,000   of  proceeds  from  the  issuance  of  long-term  debt,
$1,381,000 of  proceeds from  sale of  restricted investments,   $2,376,000
reduction of cash and proceeds from sale of common stock of $92,000 which 
funded principal payments on long-term debt of $9,751,000, capital 
expenditures of $13,606,000, and dividends of $840,000.

     For   fiscal  1995  as  a  whole,  the  company  expects  to  generate
significantly  lower  cash flows  from operations  than  fiscal 1994.   The
company's  fiscal 1995  capital expenditures budget  is $21,000,000.   This
represents  a $3.5  million increase  in the  current year's  budget, which
relates to the expansion of jacquard weaving capacity at Rayonese 
(acquired on March 6, 1995).  Capital 
expenditures for fiscal 1995 principally involve purchases of equipment for
expansion of  the  company's  vertical  integration  capabilities  in  yarn
manufacturing,  expansion  of  weaving  capacity  at  several  plants   and
additional  hardware  investments  in  the company's  information  systems.
Additionally,  the company is currently  estimating the fiscal 1996 capital
expenditures budget to  be in the range of $10  million dollars, which will
be the lowest level of annual capital expenditures since fiscal 1990.




               MANAGEMENT'S DISCUSSION AND ANALYSIS OF

               FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                (continued)




     At  January  29,  1995,  the  company  had  $15,000,000  in  available
borrowings  under its existing revolving  credit line.  Management believes
cash  investments, cash flows from  operations, the revolving  credit line
and the availability of additional financing will be sufficient to meet
the company's financing needs  for the foreseeable future.   On November 7,
1994, the company amended its loan agreements with the banks to provide a
significantly lower  interest rate spread  above LIBOR, an  additional $8.0
million  in  term debt  to  prepay the  majority of  the  subordinated note
payable during the third quarter, and fewer financial covenants. On March 
6, 1994, the Company amended its loan agreements to increase availability 
under the Company's revolving credit facility from $27,000,000 to 
$33,300,000. 



New Accounting Pronouncements


     The Financial Accounting Standards Board has issued Statement No. 112,
"Employers' Accounting for Postemployment Benefits."  Under Statement  112,
the cost of postemployment benefits must  be recognized on an accrual basis
as employees perform services to earn the  benefits.  Implementation of the
pronouncement is  required for  fiscal years  beginning after December  15,
1993.  The company does not  know and cannot reasonably estimate the impact
of Statement 112, and plans to adopt the statement in its fiscal year 1995.




            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

                None

            Item 3.  Default Upon Senior Securities

                None

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

                None

            Item 5.  Other Information

                None

            Item 6.  Exhibits and Reports on Form 8-K

            (a)  The following exhibits are filed as part of this report:

                 3(i)       Articles of  Incorporation of  the company,  as
                            amended   by   Articles   of  Amendment   dated
                            December 21, 1994.

                 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 and related Letter
                            of  Credit  and    Reimbursement  Agreement  dated
                            December 1, 1988 with First Union National Bank of
                            North Carolina were  filed as Exhibit 10(n) to the
                            company's Form  10-K for the  year ended April 29,
                            1989, and are incorporated herein by reference.


                                           II-1





                 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, and related Letter
                            of  Credit  and   Reimbursement  Agreement   dated
                            November 1,  1988 with   First Union National Bank
                            of North  Carolina were filed  as exhibit 10(o) to
                            the company's  Form 10-K for  the year ended April
                            29,   1990,  and   are  incorporated   herein   by
                            reference.

                 10(c)      Loan  Agreement  dated January  5,  1990 with  the
                            with the Guilford County Industrial Facilities and
                            Pollution   Control  Financing   Authority,  North
                            Carolina, relating to Series 1989 Industrial Reve-
                            nue Bonds in  the principal amount  of $4,500,000,
                            and  related Letter  of  Credit  and Reimbursement
                            Agreement dated January 5,  1990 with First  Union
                            National  Bank  of  North  Carolina  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)      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(e)      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(f)      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(g)      Management  Incentive Plan  of the  company, dated
                            August 1986  and amended  July 1989,  was 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)      Amendment  and  Restatement   of  the  Employees's
                            Retirement Builder  Plan of the company  dated May
                            1,


                                           II-2




                            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(i)      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(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)      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(l)      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, and related  Letter of
                            Credit  and Reimbursement  Agreement  dated  as of
                            December 1,  1993 by  and between  the company and
                            First Union  National Bank  of North  Carolina was
                            filed as Exhibit 10(o) to the company's Form 10-Q,
                            filed  on  March  15,  1994,  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,   and    related Reimbursement and
                            Security Agreement  dated as of December 1, 1993
                            between  the company and Wachovia Bank of  North
                            Carolina, National Association  was filed as
                            Exhibit 10(p) to the company's Form 10-Q, filed  on
                            March  15,  1994,  and is  incorporated herein by
                            reference.


                                           II-3




                 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, and  related
                            First   Amendment   to   Letter  of   Credit   and
                            Reimbursement Agreement  dated as  of December 16,
                            1993 between  First Union  National Bank of  North
                            Carolina  and the  company  was filed  as  Exhibit
                            10(q) to  the company's Form  10-Q filed, 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,  and
                            related First Amendment to  Letter of  Credit and
                            Reimbursement Agreement dated as of December 16,
                            1993 by and between First Union  National  Bank of
                            North  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)      1994 Amended  and Restated Credit Agreement  dated
                            as of  April 15,  1994 by  and among  the company,
                            First Union  National Bank  of North  Carolina and
                            Wachovia  Bank  of North  Carolina  was  filed  as
                            Exhibit 10(r) to the company's Form 10-K, filed on
                            July  27,  1994,  and is  incorporated  herein  by
                            reference.

                 10(q)      First  Amendment  to  1994  Amended  and  Restated
                            Credit Agreement dated as of April 30, 1994 by and
                            among  the company,  First Union National  Bank of
                            North Carolina and Wachovia Bank of North Carolina
                            was filed  as Exhibit 10(s)  to the company's Form
                            10-K, filed on  July 27, 1994, and is incorporated
                            herein by reference.

                 10(r)      Interest Rate Swap  Agreements between company and
                            NationsBank of Georgia (formerly The Citizens and
                            Southern National Bank)  dated July 14,  1989 were
                            filed as Exhibit 10(t) to the company's Form 10-K,
                            filed on  July  27,  1994,  and  are  incorporated
                            herein by reference.

                 10(s)      Second  Amendment to  1994  Amended  and  Restated
                            Credit  Agreement, dated as  of April 30,  1994 by
                            and among   the    company, First  Union  Bank of
                            North   Carolina, and Wachovia Bank  of North
                            Carolina  was filed as Exhibit  10(s) to  the
                            company's  Form   10-Q, filed on September  13,
                            1994, and is incorporated herein  by reference.


                                           II-4




                 10(t)      Second   Amended   Memorandum    of   Lease   with
                            Partnership 74, dated  June 15, 1994, was filed as
                            Exhibit 10(t) to the company's Form 10-Q, filed on
                            September 13, 1994,  and is incorporated herein by
                            reference.

                 10(u)      Share  Purchase Agreement dated as of December 22,
                            1994,  between Masgan  Inc.  and Salorna  Inc.  as
                            Vendors  and  3096726  Canada  Inc.  as Purchaser,
                            relating to the purchase of Rayonese Textile Inc.

                 10(v)      Third  Amendment  to  1994  Amended  and  Restated
                            Credit Agreement, dated as of November 1, 1994, by
                            and among the  company,  First Union National Bank
                            of North Carolina, N.A. and Wachovia Bank of North
                            Carolina, N.A.
                 10(w)      Amendment to  Lease dated as  of November 4, 1994,
                            by and between the company and RDC, Inc.

                 10(x)      Amendment and  Agreement dated as  of December 14,
                            1994,   by  and  between  the  company,  Rossville
                            Investments,  Inc.,   Rossville  Companies,  Inc.,
                            Chromatex, Inc., Rossville Velours, Inc.  and RDC,
                            Inc.

                 10(y)      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.).

                 27         Financial Data Schedule.

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

                 (1)  Form 8-K dated  November 15, 1994 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
                      information  for the  second  quarter ended  October 30,
                      1994.

                 (2)  Form 8-K dated December 23, 1994 included under  Item 5,
                      Other Events,  disclosure of the company's press release
                      related to the acquisition of Rayonese Textile Inc.



                                           II-5




                            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:  March 14, 1995            By: s/s  Franklin N. Saxon
                                          ------------------------
- -----------------
                                          Franklin N. Saxon
                                          Vice President and
                                          Chief Financial Officer

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



Date:  March 14, 1995            By: s/s  Stephen T. Hancock
                                          ------------------------
- -----------------
                                          Stephen T. Hancock
                                          General Accounting Manager

                                          (Chief Accounting Officer)


                                           II-6