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

                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)

                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  FOR THE QUARTERLY PERIOD ENDED JULY 30, 2006

                           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)

         1823 EASTCHESTER DRIVE

       HIGH POINT, NORTH CAROLINA                           27265-1402
(Address of principal executive offices)                    (zip code)

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

INDICATE BY CHECK MARK WHETHER THE REGISTRANT (1) HAS FILED ALL REPORTS REQUIRED
TO BE FILED BY  SECTION 13 OF THE  SECURITIES  EXCHANGE  ACT OF 1934  DURING THE
PRECEDING 12 MONTHS AND (2) HAS BEEN SUBJECT TO THE FILING  REQUIREMENTS  FOR AT
LEAST THE PAST 90 DAYS.    [X] YES   NO [ ]

INDICATE BY CHECK MARK WHETHER THE REGISTRANT IS A LARGE  ACCELERATED  FILER, AN
ACCELERATED  FILER, OR A  NON-ACCELERATED  FILER. SEE DEFINITION OF "ACCELERATED
FILER AND LARGE  ACCELERATED  FILER" IN RULE 12B-2 OF THE EXCHANGE  ACT.  (CHECK
ONE);

   LARGE ACCELERATED FILER [_] ACCELERATED FILER [_] NON-ACCELERATED FILER [X]

INDICATE BY CHECK MARK WHETHER THE  REGISTRANT IS A SHELL COMPANY (AS DEFINED BY
RULE 12B-2 OF THE EXCHANGE ACT).     [_] YES   NO [X]

INDICATE THE NUMBER OF SHARES  OUTSTANDING  OF EACH  ISSUER'S  CLASSES OF COMMON
STOCK, AS OF THE LATEST PRACTICAL DATE:

             COMMON SHARES OUTSTANDING AT JULY 30, 2006: 11,684,959

                                PAR VALUE: $0.05

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








                               INDEX TO FORM 10-Q
                       FOR THE PERIOD ENDED JULY 30, 2006

                                                                                                            PAGE
                                                                                                            ----

                          PART I - FINANCIAL STATEMENTS
                          -----------------------------

ITEM 1.    UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS:
- ---------------------------------------------------------------

                                                                                                       
           Consolidated Statements of Net Income (Loss) -- Three Months
                Ended July 30, 2006 and July 31, 2005                                                         I-1

           Consolidated Balance Sheets -- July 30, 2006, July 31, 2005 and April 30, 2006                     I-2

           Consolidated Statements of Cash Flows -- Three Months Ended July 30, 2006 and July 31, 2005        I-3

           Consolidated Statements of Shareholders' Equity                                                    I-4

           Notes to Consolidated Financial Statements                                                         I-5

           Cautionary Statement Concerning Forward-Looking Information                                       I-18

ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS             I-18

- ------------------------------------------------------------------------------------------------
ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                                        I-28
- ---------------------------------------------------------------------

ITEM 4.    CONTROLS AND PROCEDURES                                                                           I-28
- ----------------------------------

                           PART II - OTHER INFORMATION
                           ---------------------------

ITEM 1A.                                                                                                     II-1
- -------

ITEM 6. EXHIBITS                                                                                             II-1
- ---------------

Signatures                                                                                                   II-2








Item 1: Financial Statements
- ----------------------------

                                                        CULP, INC.
                                       CONSOLIDATED STATEMENTS OF NET INCOME (LOSS)
                                FOR THE THREE MONTHS ENDED JULY 30, 2006 AND JULY 31, 2005
                                                        UNAUDITED
                                    (Amounts in Thousands, Except for Per Share Data)

                                                                        THREE MONTHS ENDED
                                          -----------------------------------------------------------------------------
                                                      Amounts                                    Percent of Sales
                                          ------------------------------                  -----------------------------
                                              July 30,       July 31,       % Over          July 30,       July 31,
                                                2006           2005         (Under)            2006           2005
                                          --------------- --------------  -----------     ------------   --------------
                                                                                                   
Net sales                                 $        62,585         62,340          0.4 %          100.0 %          100.0 %
Cost of sales                                      54,525         55,785         (2.3)%           87.1 %           89.5 %
                                          --------------- --------------  -----------     ------------   --------------
         Gross profit                               8,060          6,555         23.0 %           12.9 %           10.5 %

Selling, general and
  administrative expenses                           6,575          9,856        (33.3)%           10.5 %           15.8 %
Restructuring expense                                 730          1,826        (60.0)%            1.2 %            2.9 %
                                          --------------- --------------  -----------     ------------   --------------
         Income (loss) from operations                755         (5,127)       114.7 %            1.2 %           (8.2)%

Interest expense                                      950            948          0.2 %            1.5 %            1.5 %
Interest income                                       (46)           (16)       187.5 %           (0.1)%           (0.0)%
Other (income) expense                               (278)           133       (309.0)%           (0.4)%            0.2 %
                                          --------------- --------------  -----------     ------------   --------------
         Income (loss) before income taxes            129         (6,192)       102.1 %            0.2 %           (9.9)%

Income taxes *                                         (3)        (2,251)       (99.9)%           (2.3)%           36.4 %
                                          --------------  --------------  -----------     ------------   --------------
         Net income (loss)                $           132         (3,941)       103.3 %            0.2 %          (6.3) %
                                          =============== ==============  ===========     ============   --------------

Net income (loss) per share, basic        $          0.01          (0.34)       102.9 %
Net income (loss) per share, diluted                 0.01          (0.34)       102.9 %
Average shares outstanding, basic                  11,672         11,551          1.0 %
Average shares outstanding, diluted                11,770         11,551          1.9 %


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


See accompanying notes to consolidated financial statements.


                                      I-1




                                   CULP, INC.
                           CONSOLIDATED BALANCE SHEETS
                 JULY 30, 2006, JULY 31, 2005 AND APRIL 30, 2006
                                    UNAUDITED
                             (Amounts in Thousands)


                                                     Amounts
                                         -------------------------------             Increase
                                             July 30,        July 31,               (Decrease)
                                                                          ------------------------------   * April 30,
                                               2006            2005           Dollars          Percent         2006
                                         ---------------  --------------  --------------    ------------  --------------
Current assets:
                                                                                                    
    Cash and cash equivalents            $         8,387           5,238           3,149         60.1 %            9,714
    Accounts receivable                           26,044          23,019           3,025         13.1 %           29,049
    Inventories                                   43,055          52,125          (9,070)       (17.4)%           36,693
    Deferred income taxes                          7,120           7,054              66          0.9 %            7,120
    Assets held for sale                           2,531               -           2,531        100.0 %            3,111
    Other current assets                           2,789           1,660           1,129         68.0 %            1,287
                                         ---------------  --------------  --------------    -----------   --------------
               Total current assets               89,926          89,096             830          0.9 %           86,974

Property, plant and equipment, net                42,835          60,190         (17,355)       (28.8)%           44,639
Goodwill                                           4,114           4,114               -          0.0 %            4,114
Deferred income taxes                             21,513          12,268           9,245         75.4 %           20,176
Other assets                                       1,542           1,519              23          1.5 %            1,564
                                         ---------------  --------------  --------------    -----------   --------------
               Total assets              $       159,930         167,187          (7,257)        (4.3)%          157,467
                                         ===============  ==============  ==============    ===========   ==============
Current liabilities:
    Current maturities of long-term debt $         7,739           8,126            (387)        (4.8)%            8,060
    Accounts payable                              21,247          18,524           2,723         14.7 %           20,835
    Accrued expenses                               9,130          10,178          (1,048)       (10.3)%            7,845
    Accrued restructuring costs                    3,745           4,855          (1,110)       (22.9)%            4,054
    Income taxes payable                           3,561           1,179           2,382        202.0 %            2,488
                                         ---------------  --------------  --------------    -----------   --------------
               Total current liabilities          45,422          42,862           2,560          6.0 %           43,282

Long-term debt, less current maturities           39,601          42,440          (2,839)        (6.7)%           39,662
                                         ---------------  --------------  --------------    -----------   --------------
               Total liabilities                  85,023          85,302            (279)        (0.3)%           82,944

Shareholders' equity                              74,907          81,885          (6,978)        (8.5)%           74,523
                                         ---------------  --------------  --------------    -----------   --------------
               Total liabilities and
               shareholders' equity      $       159,930         167,187          (7,257)        (4.3)%          157,467
                                         ===============  ==============  ==============    ===========   ==============

Shares outstanding                                11,685          11,552             133          1.2 %           11,655
                                         ===============  ==============  ==============    ===========   ==============


*  Derived from audited financial statements.

See accompanying notes to consolidated financial statements.



                                       I-2

                                   CULP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
           FOR THE THREE MONTHS ENDED JULY 30, 2006 AND JULY 31, 2005
                                    UNAUDITED
                             (Amounts in Thousands)



                                                                                       THREE MONTHS ENDED
                                                                                     -----------------------
                                                                                            Amounts
                                                                                     -----------------------
                                                                                       July 30,    July 31
                                                                                         2006        2005
                                                                                     ----------   ----------
Cash flows from operating activities:
                                                                                               
     Net income (loss)                                                                 $   132       (3,941)
     Adjustments to reconcile net income (loss) to net cash
        (used in) provided by operating activities:
           Depreciation                                                                  1,702        6,172
           Amortization of other assets                                                     23           31
           Stock-based compensation                                                        132           53
           Deferred income taxes                                                        (1,337)      (2,182)
           Restructuring expense                                                            70          853
           Gain on sale of equipment                                                      (307)        --
           Changes in assets and liabilities:
              Accounts receivable                                                        3,005        5,805
              Inventories                                                               (6,362)      (1,626)
              Other current assets                                                      (1,502)       1,031
              Other assets                                                                  (6)         166
              Accounts payable                                                             796       (4,413)
              Accrued expenses                                                           1,285          622
              Accrued restructuring                                                       (309)        (995)
              Income taxes payable                                                       1,073         (365)
                                                                                       -------      -------
                 Net cash (used in) provided by operating activities                    (1,605)       1,211
                                                                                       -------      -------
Cash flows from investing activities:
     Capital expenditures                                                                 (637)      (3,840)
     Proceeds from the sale of buildings and equipment                                   1,600        2,850
                                                                                       -------      -------
                 Net cash provided by (used in) investing activities                       963         (990)
                                                                                       -------      -------
Cash flows from financing activities:
     Payments on vendor-financed capital expenditures                                     (428)        (108)
     Payments on long-term debt                                                           (382)        --
     Proceeds from the issuance of long-term debt                                         --             16
     Proceeds from common stock issued                                                     125            2
                                                                                       -------      -------
                 Net cash used in financing activities                                    (685)         (90)
                                                                                       -------      -------
(Decrease) increase in cash and cash equivalents                                        (1,327)         131

Cash and cash equivalents at beginning of period                                         9,714        5,107
                                                                                       -------      -------
Cash and cash equivalents at end of period                                             $ 8,387        5,238
                                                                                       =======      =======


See accompanying notes to consolidated financial statements.

                                      I-3


                                   CULP, INC.
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                    UNAUDITED
                    (Dollars in thousands, except share data)



                                                             Capital                                  Accumulated
                                       Common Stock          Contributed                                 Other         Total
                               -------------------------     in Excess       Unearned      Retained   Comprehensive Shareholders'
                                 Shares       Amount         of Par Value   Compensation   Earnings      Income        Equity
                               ------------  -----------  --------------   ------------   ----------- ------------  -----------
                                                                                               
Balance,  May 1, 2005           11,550,759        $ 579           39,964           (139)       45,367         -        $ 85,771
    Net loss                             -            -                -              -       (11,796)        -         (11,796)
    Stock-based compensation             -            -                -            139             -         -             139
    Gain on cash
      flow hedge, net of taxes           -            -                -              -             -        18              18
    Common stock
       issued in connection
       with stock option plans     104,200            5              386              -             -         -             391
                               ------------  -----------  --------------   ------------   ------------ ---------   -------------
Balance,  April 30, 2006        11,654,959          584           40,350              -        33,571        18          74,523
    Net income                           -            -                -              -           132         -             132
    Stock-based compensation             -            -              132              -             -         -             132
    Loss on cash flow
       hedge, net of taxes               -            -                -              -             -        (5)             (5)
    Common stock
       issued in connection
       with stock option plans      30,000            2              123              -             -         -             125
                               ------------  -----------  --------------   ------------   ------------ ---------   -------------
Balance,  July 30, 2006         11,684,959        $ 586           40,605              -        33,703        13        $ 74,907
                               ============  ===========  ===============  =============  ============ =========   =============


See accompanying notes to consolidated financial statements.

                                      I-4


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



1.  Basis of Presentation

The accompanying  unaudited  consolidated financial statements of Culp, Inc. and
subsidiaries (the "company") include all adjustments,  which are, in the opinion
of management,  necessary for fair presentation of the results of operations and
financial  position.  All of these  adjustments are of a normal recurring nature
except as disclosed in note 10 to the consolidated financial statements. Results
of operations for interim periods may not be indicative of future  results.  The
unaudited  consolidated  financial statements should be read in conjunction with
the  audited  consolidated  financial  statements,  which  are  included  in the
company's  annual  report on Form 10-K filed with the  Securities  and  Exchange
Commission on July 26, 2006 for the fiscal year ended April 30, 2006.

The  company's  three months ended July 30, 2006 and July 31, 2005  represent 13
week periods.

2. Stock-Based Compensation

Effective  May  1,  2006,  the  company  began  recording  compensation  expense
associated  with its  stock  option  plans in  accordance  with  SFAS No.  123R,
"Share-Based  Payment"  which  requires the  measurement of the cost of employee
services  received in exchange for an award of an equity instrument based on the
grant date fair value of the award. The company adopted the modified prospective
transition  method  provided for under SFAS No. 123R, and  consequently  has not
retroactively adjusted results from prior periods. Under this transition method,
compensation  expense  associated  with stock  options  recognized  in the first
quarter  of fiscal  2007 now  includes  amortization  related  to the  remaining
unvested  portion of all stock option awards  granted prior to May 1, 2006 based
on their  grant  date fair  value  estimated  in  accordance  with the  original
provisions of SFAS No. 123, "Accounting for Stock-Based Compensation."

Prior to May 1, 2006,  the  company  recognized  compensation  costs  related to
employee  stock  option  plans  utilizing  the  intrinsic   value-based   method
prescribed by APB Opinion No. 25,  "Accounting  for Stock Issued to  Employees,"
and  related  interpretations.  The  company  had also  adopted  the  disclosure
requirements  of SFAS No. 123,  "Accounting for  Stock-Based  Compensation,"  as
amended by SFAS No. 148, "Accounting for Stock-Based Compensation Transition and
Disclosure." SFAS No. 123 required disclosure of pro-forma net income,  earnings
per share,  and other  information as if the fair value method of accounting for
stock  options and other equity  instruments  described in SFAS No. 123 had been
adopted.

As a result  of  adopting  SFAS No.  123R,  the  company  recorded  $132,000  of
compensation   expense  for  stock  options   within   selling,   general,   and
administrative  expense for the  three-month  period ended July 30, 2006. In the
prior  year,  the company  recorded  $53,000 of  compensation  expense for stock
options  that were  required to be  accounted  for under the  provisions  of APB
Opinion No. 25 for the three-month period July 31, 2005.

Prior to the adoption of SFAS No. 123R,  the benefit of tax deductions in excess
of recognized  compensation  costs were reported as an operating cash flow. SFAS
No. 123R requires  such benefits be recorded as financing  cash flow rather than
as a reduction of taxes paid within  operating  cash flow.  For the  three-month
period ended July 30, 2006, no tax benefits in excess of recognized compensation
costs were realized from option exercises.

                                      I-5

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



The remaining unrecognized compensation costs related to unvested awards at July
30, 2006 is $1.3  million  which is expected  to be  recognized  over a weighted
average period of 3.1 years.

The following table illustrates the effect on net loss and net loss per share if
the company had applied the fair value recognition provisions of SFAS No. 123 to
options  granted under the company's  stock option plan for  three-months  ended
July 31, 2005:



- -----------------------------------------------------------------------------------------------------------
(dollars in thousands, except per share data)                                          July 31, 2005
- -----------------------------------------------------------------------------------------------------------
                                                                                
Net loss, as reported                                                              $            (3,941)
Add:  Total stock-based employee compensation expense
included in net loss, net of tax                                                                    33
Deduct:  Total stock-based employee compensation expense
determined under fair value-based method for all awards,
net of tax                                                                                        (107)
- -----------------------------------------------------------------------------------------------------------
Pro forma net loss                                                                 $            (4,015)
- -----------------------------------------------------------------------------------------------------------
Net loss per share:
Basic - as reported                                                                $            (0.34)
Basic - pro forma                                                                               (0.35)
Diluted - as reported                                                                           (0.34)
Diluted - pro forma                                                                             (0.35)
- -----------------------------------------------------------------------------------------------------------


Under the company's  stock option plans,  employees and directors may be granted
options to purchase  shares of common stock at the fair market value on the date
of grant.  Options  granted under these plans generally vest over four years and
expire five to ten years after the date of grant.  The fair value of each option
award was  estimated on the date of grant using a  Black-Scholes  option-pricing
model.  The fair value of stock options  granted during the  three-month  period
ended July 30, 2006 was $2.43 per share using the following assumptions:



- -----------------------------------------------------------------------------------------------------------
                                                                                               
Risk-free interest rate                                                                           5.03%
Dividend yield                                                                                    0.00%
Expected volatility                                                                              67.03%
Expected term (in years)                                                                           1.6
- -----------------------------------------------------------------------------------------------------------



The assumptions  utilized in the model are evaluated and revised,  as necessary,
to reflect market  conditions and actual  historical  experience.  The risk-free
interest rate for periods within the contractual life of the option was based on
the U.S. Treasury yield curve in effect at the time of grant. The dividend yield
was  calculated  based on the company's  annual  dividend as of the option grant
date.  The  expected  volatility  was derived  using a term  structure  based on
historical  volatility and the volatility implied by exchange-traded  options on
the company's  common stock. The expected term of the options is the contractual
term of the stock  options  and  expected  employee  exercise  and  post-vesting
employment termination trends.

                                      I-6

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



The following  table  summarizes  the stock options  (vested and unvested) as of
July 30, 2006 and option activity during the three-month period then ended:


- -------------------------------------------------------------------------------------------------------------------------------
                                                         Weighted-                   Weighted-
                                                          Average                     Average                   Aggregate
                                                         Exercise                   Contractual                 Intrinsic
                                  Shares                   Price                       Term                       Value
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                               
Outstanding, April 30, 2006       993,875            $         7.11
Granted                           218,000                      4.52
Expired                          (154,750)                     5.85
Exercised                         (30,000)                     4.10                                        $            9,000
- -------------------------------------------------------------------------------------------------------------------------------
Outstanding, July 30, 2006      1,027,125                      6.84                3.3 Years               $          712,485
- -------------------------------------------------------------------------------------------------------------------------------


At July 30, 2006,  there were 274,750  shares  available for future grants under
the  company's  incentive  stock  option  plans and options to purchase  496,000
shares were exercisable which had a weighted average exercise price of $8.93 per
share,  an  aggregate  intrinsic  value  of  $346,865  and  a  weighted  average
contractual term of 0.16 years.

3.  Accounts Receivable

A summary of accounts receivable follows:



- ------------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                      July 30, 2006                         April 30, 2006
- ------------------------------------------------------------------------------------------------------------------
                                                                                            
Customers                                                $          28,117                        $        30,924
Allowance for doubtful accounts                                       (985)                                (1,049)
Reserve for returns and allowances and discounts                    (1,088)                                  (826)
- ------------------------------------------------------------------------------------------------------------------
                                                         $          26,044                        $        29,049
- ------------------------------------------------------------------------------------------------------------------


A summary of the activity in the allowance for doubtful accounts follows:



- ------------------------------------------------------------------------------------------------------------------
                                                                           Three months ended
(dollars in thousands)                                      July 30, 2006                           July 31, 2005
- ------------------------------------------------------------------------------------------------------------------
                                                                                            
Beginning balance                                        $          (1,049)                       $        (1,142)
Recovery of bad debt expense                                             8                                      0
Net write-offs                                                          56                                     22
- ------------------------------------------------------------------------------------------------------------------
Ending balance                                           $            (985)                       $        (1,120)
- ------------------------------------------------------------------------------------------------------------------


                                      I-7


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


A summary of the  activity  in the  allowance  for returns  and  allowances  and
discounts accounts follows:


- --------------------------------------------------------------------------------------------------------------------
                                                                           Three months ended
(dollars in thousands)                                      July 30, 2006                           July 31, 2005
- --------------------------------------------------------------------------------------------------------------------
                                                                                            
Beginning balance                                        $            (826)                       $          (837)
Provision for returns and allowances
    and discounts                                                     (701)                                  (491)
Discounts taken                                                        439                                    487
- --------------------------------------------------------------------------------------------------------------------
Ending balance                                           $          (1,088)                       $          (841)
- --------------------------------------------------------------------------------------------------------------------


4.  Inventories

Inventories are carried at the lower of cost or market. Cost is determined using
the FIFO (first-in, first-out) method.

A summary of inventories follows:


- --------------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                      July 30, 2006                         April 30, 2006
- --------------------------------------------------------------------------------------------------------------------
                                                                                            
Raw materials                                            $          12,452                        $        13,561
Work-in-process                                                      1,894                                  2,020
Finished goods                                                      28,709                                 21,112
- --------------------------------------------------------------------------------------------------------------------
                                                         $          43,055                        $        36,693
- --------------------------------------------------------------------------------------------------------------------


5.  Accounts Payable

A summary of accounts payable follows:


- --------------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                      July 30, 2006                         April 30, 2006
- --------------------------------------------------------------------------------------------------------------------
                                                                                            
Accounts payable-trade                                   $          19,182                        $        18,386
Accounts payable-capital expenditures                                2,065                                  2,449
- --------------------------------------------------------------------------------------------------------------------
                                                         $          21,247                        $        20,835
- --------------------------------------------------------------------------------------------------------------------


6.  Accrued Expenses

A summary of accrued expenses follows:


- --------------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                      July 30, 2006                         April 30, 2006
- --------------------------------------------------------------------------------------------------------------------
                                                                                            
Compensation, commissions and related benefits           $           4,252                        $         4,757
Interest                                                             1,225                                    433
Accrued rebates                                                        902                                    705
Other                                                                2,751                                  1,950
- --------------------------------------------------------------------------------------------------------------------
                                                         $           9,130                        $         7,845
- --------------------------------------------------------------------------------------------------------------------



                                      I-8


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



7.  Long-Term Debt

A summary of long-term debt follows:


- -----------------------------------------------------------------------------------------------
(dollars in thousands)                July 30, 2006                         April 30, 2006
- -----------------------------------------------------------------------------------------------
                                                                      
Unsecured term notes               $          42,440                        $        42,440
Real estate loan                               4,193                                  4,242
Canadian government loans                        707                                  1,040
- -----------------------------------------------------------------------------------------------
                                              47,340                                 47,722
Less current maturities                       (7,739)                                (8,060)
- -----------------------------------------------------------------------------------------------
                                   $          39,601                        $        39,662
- -----------------------------------------------------------------------------------------------


Unsecured Term Notes

The company's  unsecured term notes have a fixed interest rate of 7.76% (payable
semi-annually in March and September) and are payable over an average  remaining
term of three years  beginning  March 2007  through  March 2010.  The  principal
payments are required to be paid in annual installments over the next four years
as follows:  March 2007 - $7.5 million; March 2008 - $19.9 million; March 2009 -
$7.5 million; and March 2010 - $7.5 million.

Real Estate Loan

The company's  real estate loan is secured by a lien on the company's  corporate
headquarters  office located in High Point, NC. This term loan bears interest at
the one-month London Interbank  Offered Rate plus an adjustable  margin based on
the company's  debt/EBITDA  ratio, as defined in the agreement and is payable in
varying  monthly  installments  through  September 2010, with a final payment of
$3.3 million in October 2010.

Revolving Credit Agreement

On July 20,  2006,  the company  entered  into a Ninth  Amendment to this credit
agreement.  This credit  agreement  provides for a revolving loan  commitment of
$8.0 million,  including letters of credit up to $5.5 million.  Borrowings under
the credit facility bear interest at the one-month London Interbank Offered Rate
plus an adjustable margin based on the company's  debt/EBITDA  ratio, as defined
in the agreement.  This agreement  limits annual  capital  expenditures  to $2.5
million for fiscal  2007,  requires  the company to maintain  collected  deposit
balances  of at  least  $2.0  million,  and  maintain  certain  other  financial
covenants  as defined in the  agreement.  As of July 30,  2006,  there were $4.0
million in outstanding letters of credit and no borrowings outstanding under the
agreement. This agreement expires on August 31, 2007.

                                      I-9


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


Canadian Government Loans

In November  2005,  the company  entered  into an  agreement  with the  Canadian
government  to provide for a term loan in the amount of  $680,000.  The proceeds
are to partially finance capital expenditures at the company's Rayonese facility
located in Quebec,  Canada. This loan is non-interest  bearing and is payable in
48 equal monthly  installments  commencing  December 1, 2009. In addition to the
term  loan  entered  into  in  November   2005,  the  company  had  an  existing
non-interest  bearing term loan with the Canadian  government  which was paid in
May 2006.

Overall

The company's loan agreements require that the company maintain  compliance with
certain  financial  ratios. At July 30, 2006, the company was in compliance with
these financial covenants.

The principal payment  requirements of long-term debt during the next five years
are: Year 1 - $7.7 million;  Year 2 - $20.0 million; Year 3 - $7.8 million; Year
4 - $7.8 million; Year 5 - $3.5 million; and thereafter - $455,000.

8. Interest Rate Hedging

In connection  with the company's  real estate loan, the company was required to
have an agreement to hedge the  interest  rate risk  exposure on the real estate
loan. The company  entered into a $2,170,000  notional  principal  interest rate
swap, which represents 50% of the principal amount of the real estate loan, that
effectively  converted the floating rate LIBOR based  payments to fixed payments
at 4.99% plus the spread  calculated under the real estate loan agreement.  This
agreement expires October 2010.

The company accounts for the interest rate swap as a cash flow hedge whereby the
fair value of this  contract is reflected  in other  assets in the  accompanying
consolidated  balance  sheets  with the offset  recorded  as  accumulated  other
comprehensive  income. The fair value of the interest rate swap at July 30, 2006
was $24,000, as determined by quoted market prices.

9.  Cash Flow Information

Payments for interest and income taxes follows:



- -------------------------------------------------------------------------------------------
                                                Three months ended
(dollars in thousands)           July 30, 2006                           July 31, 2005
- -------------------------------------------------------------------------------------------
                                                                 
Interest                      $             168                        $             5
Income tax payments                         243                                    366
- -------------------------------------------------------------------------------------------


The company did not finance any of its capital expenditures for the three months
ended July 30, 2006. The non-cash portion of capital  expenditures  representing
vendor financing totaled $1,670,000 for the three months ended July 31, 2005.


                                      I-10


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

10. Restructuring and Asset Impairment Charges

            A summary of accrued restructuring follows:



- ----------------------------------------------------------------------------------------------------
(dollars in thousands)                      July 30, 2006                         April 30, 2006
- ----------------------------------------------------------------------------------------------------
                                                                            
September 2005 Upholstery Fabrics        $             352                        $           439
August 2005 Upholstery Fabrics                         228                                    134
April 2005 Upholstery Fabrics                          946                                  1,000
October 2004 Upholstery Fabrics                         46                                     64
Fiscal 2003 Culp Decorative Fabrics                  2,173                                  2,412
Fiscal 2001 Culp Decorative Fabrics                      -                                      5
- ----------------------------------------------------------------------------------------------------
                                         $           3,745                        $         4,054
- ----------------------------------------------------------------------------------------------------


September  2005 Upholstery Fabrics

During the first quarter of fiscal 2007, total restructuring and related charges
incurred were $310,000 of which $340,000  related to operating costs  associated
with the closing of a plant facility,  $169,000 related to asset movement costs,
$26,000  related  to  employee  termination  benefits,  $9,000  related to lease
termination  costs,  and a credit of  $234,000  for sale  proceeds  received  on
equipment with no carrying value. Of the total charge,  $204,000 was recorded in
restructuring  expense,  $340,000 was recorded in cost of sales, and a credit of
$234,000 was recorded in other income in the 2007 Consolidated  Statement of Net
Income.

The following  summarizes the fiscal 2007 activity in the restructuring  accrual
(dollars in thousands):




- ----------------------------------------------------------------------------------------------------------
                                      Employee                              Lease
                                    Termination                          Termination and
                                      Benefits                           Other Exit Costs         Total
- ----------------------------------------------------------------------------------------------------------
                                                                                       
Balance, April 30, 2006             $             439                              -                439
Adjustments in fiscal 2007                         26                              -                 26
Additions in fiscal 2007                            -                              9                  9
Paid in fiscal 2007                              (122)                             -               (122)
- ----------------------------------------------------------------------------------------------------------
Balance, July 30, 2006              $             343                              9                352
- ----------------------------------------------------------------------------------------------------------


As of July 30,  2006 and  April 30,  2006,  assets  classified  as held for sale
consisted of a building with a carrying value of $641,000.

August 2005 Upholstery Fabrics

During the first quarter of fiscal 2007, total restructuring and related charges
incurred  were  $157,000  of which  $128,000  related  to  employee  termination
benefits  primarily from  headcount  reductions  within the  upholstery  fabrics
segment,  $46,000 related to asset movement costs,  $27,000 related to operating
costs  associated with the closing of a plant facility,  and a credit of $44,000
for sale proceeds  received on equipment  with no carrying  value.  Of the total
charge, $174,000 was recorded in restructuring expense,  $27,000 was recorded in
cost of sales,  and a credit of $44,000 was recorded in other income in the 2007
Consolidated Statement of Net Income.

                                      I-11


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

The following  summarizes the fiscal 2007 activity in the restructuring  accrual
(dollars in thousands):



- -----------------------------------------------------------------------------------------------
                                      Employee                     Lease
                                    Termination                Termination and
                                      Benefits                 Other Exit Costs         Total
- -----------------------------------------------------------------------------------------------
                                                                                
Balance, April 30, 2006            $         127                           7              134
Adjustments in fiscal 2007                   128                           -              128
Paid in fiscal 2007                          (33)                         (1)             (34)
- -----------------------------------------------------------------------------------------------
Balance, July 30, 2006             $         222                           6              228
- -----------------------------------------------------------------------------------------------


As of July 30,  2006 and  April 30,  2006,  assets  classified  as held for sale
consisted of equipment with a carrying value of $700,000.  As of April 30, 2006,
assets  classified  as held for sale also  included a  building  with a carrying
value of $475,000, which was sold in May 2006.

April 2005 Upholstery Fabrics

During the first  quarter of fiscal 2007,  the total  restructuring  and related
charges  incurred were  $701,000,  of which  approximately  $238,000  related to
inventory  markdowns,  $169,000  related to asset movement  costs,  $116,000 for
write-downs of equipment,  $102,000  related to operating costs  associated with
the  closing  of a plant  facility,  $94,000  related  to  employee  termination
benefits  primarily  from  headcount  reductions,  $8,000 for lease  termination
costs,  and a credit of $26,000 for sale proceeds  received on equipment with no
carrying  value.  Of this total charge,  $387,000 was recorded in  restructuring
expense,  $340,000  was  recorded in cost of sales,  and a credit of $26,000 was
recorded in other income in the 2007 Consolidated Statement of Net Income.

The following  summarizes the fiscal 2007 activity in the restructuring  accrual
(dollars in thousands):




- ------------------------------------------------------------------------------------------------
                                       Employee                Lease
                                      Termination          Termination and
                                       Benefits            Other Exit Costs             Total
- ------------------------------------------------------------------------------------------------
                                                                        
Balance, April 30, 2006           $           799                    201                1,000
Adjustments in fiscal 2007                     94                      8                  102
Paid in fiscal 2007                           (99)                   (57)                (156)
- ------------------------------------------------------------------------------------------------
Balance, July 30, 2006            $           794                    152                  946
- ------------------------------------------------------------------------------------------------


As of July 30,  2006 and  April 30,  2006,  assets  classified  as held for sale
consisted of equipment with a carrying value of  approximately  $1.2 million and
$1.3 million, respectively.

                                      I-12



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

October 2004 Upholstery Fabrics

During the first quarter of fiscal 2007, as a result of  management's  continual
evaluation of the restructuring  accrual, the reserve was decreased by $8,000 to
reflect current estimates of future health care claims.  This $8,000 decrease in
the  reserve  was  recorded in  restructuring  expense in the 2007  Consolidated
Statement of Net Income.

The following  summarizes the fiscal 2007 activity in the restructuring  accrual
(dollars in thousands):



- ---------------------------------------------------------------------------------------------
                                        Employee              Lease
                                      Termination        Termination and
                                        Benefits         Other Exit Costs    Total
- ---------------------------------------------------------------------------------------------
                                                                  
Balance, April 30, 2006            $            64                  -          64
Adjustments in fiscal 2007                      (8)                 -          (8)
Paid in fiscal 2007                            (10)                 -         (10)
- ---------------------------------------------------------------------------------------------
Balance, July 30, 2006             $            46                  -          46
- ---------------------------------------------------------------------------------------------



As of July 30, 2006 and April 30, 2006, there were no assets  classified as held
for sale.


Fiscal 2003 Culp Decorative Fabrics Restructuring

During the first quarter of fiscal 2007, as a result of  management's  continual
evaluation  of  the  restructuring   accrual,   the  reserve  was  decreased  by
approximately $22,000 to reflect current estimates of sub-lease income and other
exit costs.  This $22,000  decrease in the reserve was recorded in restructuring
expense in the 2007  Consolidated  Statement  of Net Income.  Additionally,  the
company  recorded a restructuring  related charge of $12,000 for other operating
costs  associated  with a closed  plant  facility.  This  $12,000  restructuring
related charge was recorded in cost of sales in the 2007 Consolidated  Statement
of Net Income.

The following  summarizes the fiscal 2007 activity in the restructuring  accrual
(dollars in thousands):



- ----------------------------------------------------------------------------------------------------
                                       Employee                     Lease
                                     Termination               Termination and
                                       Benefits                Other Exit Costs          Total
- ----------------------------------------------------------------------------------------------------
                                                                              
Balance, April 30, 2006           $            88                     2,324             2,412
Adjustments in fiscal 2007                      -                       (22)              (22)
Paid in fiscal 2007                           (11)                     (206)             (217)
- ----------------------------------------------------------------------------------------------------
Balance, July 30, 2006            $            77                     2,096             2,173
- ----------------------------------------------------------------------------------------------------


As of July 30, 2006 and April 30, 2006, there were no assets  classified as held
for sale.

                                      I-13


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


Fiscal 2001 Culp Decorative Fabrics Restructuring

During the first quarter of fiscal 2007, as a result of  management's  continual
evaluation  of  the  restructuring   accrual,   the  reserve  was  decreased  by
approximately  $5,000 to reflect current estimates of future health care claims.
This $5,000 decrease in the reserve was recorded in restructuring expense in the
2007 Consolidated Statement of Net Income. Additionally,  the company recorded a
restructuring  related charge of $26,000 for other  operating  costs  associated
with a closed plant  facility.  This $26,000  restructuring  related  charge was
recorded in cost of sales in the 2007 Consolidated Statement of Net Income.

The following  summarizes the fiscal 2007 activity in the restructuring  accrual
(dollars in thousands):



- -----------------------------------------------------------------------------------------------
                                       Employee                     Lease
                                     Termination              Termination and
                                       Benefits               Other Exit Costs       Total
- -----------------------------------------------------------------------------------------------
                                                                                 
Balance, April 30, 2006           $             5                         -              5
Adjustments in fiscal 2007                     (5)                        -             (5)
Paid in fiscal 2007                             -                         -              -
- -----------------------------------------------------------------------------------------------
Balance, July 30, 2006            $             -                         -              -
- -----------------------------------------------------------------------------------------------


As of July 30, 2006 and April 30, 2006, there were no assets  classified as held
for sale.

11.  Net Income (Loss) Per Share

Basic net income (loss) per share is computed using the weighted-average  number
of shares  outstanding  during the period.  Diluted net income  (loss) per share
uses the  weighted-average  number of shares  outstanding during the period plus
the dilutive effect of stock options calculated using the treasury stock method.
Weighted  average shares used in the computation of basic and diluted net income
(loss) per share follows:



- -------------------------------------------------------------------------------------------------------------------
                                                                          Three months ended
(amounts in thousands)                                     July 30, 2006                           July 31, 2005
- -------------------------------------------------------------------------------------------------------------------
                                                                                                    
Weighted average common shares outstanding, basic                  11,672                                 11,551
Effect of dilutive stock options                                       98                                      -
- -------------------------------------------------------------------------------------------------------------------
Weighted average common shares outstanding, diluted                11,770                                 11,551
- -------------------------------------------------------------------------------------------------------------------


Options to purchase 466,125 and 515,375 shares of common stock were not included
in the  computation  of diluted net income (loss) per share for the three months
ended July 30, 2006 and July 31, 2005, respectively,  because the exercise price
of the options was greater than the average market price of the common shares.

Options to  purchase  36,138  shares of common  stock were not  included  in the
computation  of diluted net loss per share for the three  months  ended July 31,
2005, because the company incurred a net loss for the period.


                                      I-14


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


12.  Segment Information

The company's operations are classified into two segments:  mattress fabrics and
upholstery  fabrics.  The mattress fabrics segment  manufactures,  sources,  and
sells  fabrics  to  bedding   manufacturers.   The  upholstery  fabrics  segment
manufactures, sources, and sells fabrics primarily to residential and commercial
(contract) furniture manufacturers.

Financial information for the company's operating segments as follows:


- ----------------------------------------------------------------------------------------------------------------------
                                                                          Three months ended
(dollars in thousands)                                     July 30, 2006                           July 31, 2005
- ----------------------------------------------------------------------------------------------------------------------
Net sales:
                                                                                            
    Mattress Fabrics                                     $          21,845                        $        22,915
    Upholstery Fabrics                                              40,740                                 39,425
- ----------------------------------------------------------------------------------------------------------------------
                                                         $          62,585                        $        62,340
- ----------------------------------------------------------------------------------------------------------------------
Gross profit:
    Mattress Fabrics                                     $           3,521                        $         3,095
    Upholstery Fabrics                                               5,285                                  3,955
- ----------------------------------------------------------------------------------------------------------------------
               Total segment gross profit                            8,806                                  7,050
    Restructuring related charges                                     (746) (1)                              (495) (3)
- ----------------------------------------------------------------------------------------------------------------------
                                                         $           8,060                        $         6,555
- ----------------------------------------------------------------------------------------------------------------------
Selling, general, and administrative expenses:
    Mattress Fabrics                                     $           1,663                        $         1,737
    Upholstery Fabrics                                               3,710                                  4,335
- ----------------------------------------------------------------------------------------------------------------------
               Total segment selling, general, and
                administrative expenses                              5,373                                  6,072
    Unallocated corporate expenses                                   1,202                                    762
    Restructuring related charges                                        -                                  3,022 (4)
- ----------------------------------------------------------------------------------------------------------------------
                                                         $           6,575                        $         9,856
- ----------------------------------------------------------------------------------------------------------------------
Income (loss) from operations:
    Mattress Fabrics                                     $           1,858                        $         1,358
    Upholstery Fabrics                                               1,575                                   (380)
- ----------------------------------------------------------------------------------------------------------------------
               Total segment income from operations                  3,433                                    978
    Unallocated corporate expenses                                  (1,202)                                  (762)
    Restructuring and related charges                               (1,476) (2)                            (5,343) (5)
- ----------------------------------------------------------------------------------------------------------------------
                                                         $             755                        $        (5,127)
- ----------------------------------------------------------------------------------------------------------------------


(1)  The $746,000 represents restructuring related charges of $507,000 for other
     operating costs  associated with the closing of or closed plant  facilities
     and  $239,000 for  inventory  markdowns  related to the  reduction of SKUs.
     These charges relate to the Upholstery Fabrics segment.

                                      I-15


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

(2)  The $1.5 million  represents  restructuring and related charges of $507,000
     for other  operating  costs  associated with the closing of or closed plant
     facilities,  $385,000 for asset  movement  costs,  $239,000  for  inventory
     markdowns  related  to the  reduction  of SKUs,  $235,000  for  termination
     benefits, $116,000 for write-downs of equipment, and a credit of $6,000 for
     lease  termination  costs. Of this total charge,  $746,000 and $730,000 are
     included in cost of sales and restructuring  expense,  respectively.  These
     charges relate to the Upholstery Fabrics segment.

(3)  The  $495,000  represents  restructuring  related  charges for  accelerated
     depreciation.  These charges  primarily  relate to the  Upholstery  Fabrics
     segment.

(4)  The $3.0 million represents  restructuring  related charges for accelerated
     depreciation.  These charges  primarily  relate to the  Upholstery  Fabrics
     segment.

(5)  The $5.3 million represents $3.5 million for accelerated depreciation, $1.2
     million for asset movement  costs,  $754,000 for  write-downs of equipment,
     $47,000 for lease termination costs, and a restructuring credit of $142,000
     for the reversal of accrued termination and benefit expenses.  Of the total
     charge,  $495,000,  $3.0 million, and $1.8 million are included in the cost
     of sales, selling,  general, and administrative expenses, and restructuring
     expense,  respectively.  These charges  primarily related to the Upholstery
     Fabrics segment.

Balance sheet information for the company's operating segments follow:



- --------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                July 30, 2006                         April 30, 2006
- --------------------------------------------------------------------------------------------------------------
Segment assets:
    Mattress Fabrics
                                                                                      
        Current assets (8)                         $          21,061                        $        21,179
        Property, plant and equipment (6)                     24,319                                 25,357
- --------------------------------------------------------------------------------------------------------------
               Total mattress fabrics assets                  45,380                                 46,536
- --------------------------------------------------------------------------------------------------------------
    Upholstery Fabrics
        Current assets (8)                                    48,038                                 44,563
        Assets held for sale                                   2,531                                  3,111
        Property, plant and equipment (7)                     18,468                                 19,229
- --------------------------------------------------------------------------------------------------------------
               Total upholstery fabrics assets                69,037                                 66,903
- --------------------------------------------------------------------------------------------------------------
               Total segment assets                          114,417                                113,439
Non-segment assets:
    Cash and cash equivalents                                  8,387                                  9,714
    Deferred income taxes                                     28,633                                 27,296
    Other current assets                                       2,789                                  1,287
    Property, plant & equipment                                   48                                     53
    Goodwill                                                   4,114                                  4,114
    Other assets                                               1,542                                  1,564
- --------------------------------------------------------------------------------------------------------------
               Total assets                        $         159,930                        $       157,467
- --------------------------------------------------------------------------------------------------------------



                                      I-16


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



- -------------------------------------------------------------------------------------------------------------------
                                                                          Three months ended
(dollars in thousands)                                     July 30, 2006                           July 31, 2005
- -------------------------------------------------------------------------------------------------------------------
Capital expenditures:
                                                                                           
    Mattress Fabrics                                    $              26                        $         2,870
    Upholstery Fabrics                                                654                                  1,174
- -------------------------------------------------------------------------------------------------------------------
                                                        $             680                        $         4,044
- -------------------------------------------------------------------------------------------------------------------
Depreciation expense:
    Mattress Fabrics                                    $             942                        $           857
    Upholstery Fabrics                                                760                                  1,798
- -------------------------------------------------------------------------------------------------------------------
               Total segment depreciation expense                   1,702                                  2,655
    Accelerated depreciation                                            -                                  3,517
- -------------------------------------------------------------------------------------------------------------------
                                                        $           1,702                        $         6,172
- -------------------------------------------------------------------------------------------------------------------


(6)  Included in property,  plant,  and equipment are assets located in the U.S.
     totaling  $12.6  million  and $12.9  million at July 30, 2006 and April 30,
     2006, respectively.

(7)  Included in property,  plant,  and equipment are assets located in the U.S.
     totaling  $12.5  million  and $13.8  million at July 30, 2006 and April 30,
     2006,  respectively.  Included in this U.S. property,  plant, and equipment
     are various  other  corporate  allocations  totaling  $4.0 million and $4.1
     million at July 30, 2006 and April 30, 2006, respectively.

(8)  Current  assets  represent  accounts   receivable  and  inventory  for  the
     respective segment.


                                      I-17


CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING INFORMATION

This report and the exhibits  attached  hereto  contain  statements  that may be
deemed "forward-looking statements" within the meaning of the federal securities
laws,  including the Private  Securities  Litigation Reform Act of 1995 (Section
27A of the Securities Act of 1933 and Section 27A of the Securities and Exchange
Act of 1934). Such statements are inherently subject to risks and uncertainties.
Further, forward looking statements are intended to speak only as of the date on
which they are made.  Forward-looking  statements  are  statements  that include
projections, expectations or beliefs about future events or results or otherwise
are not statements of historical  fact. Such statements are often but not always
characterized  by  qualifying  words such as  "expect,"  "believe,"  "estimate,"
"plan" and "project" and their  derivatives,  and include but are not limited to
statements about  expectations  for the company's future  operations or success,
sales,  gross profit margins,  operating  income,  SG&A or other  expenses,  and
earnings, as well as any statements regarding future economic or industry trends
or future  developments.  Factors that could influence the matters  discussed in
such statements include the level of housing starts and sales of existing homes,
consumer   confidence,   trends  in  disposable  income,  and  general  economic
conditions.  Decreases in these economic indicators could have a negative effect
on the company's business and prospects.  Likewise, increases in interest rates,
particularly  home mortgage rates, and increases in consumer debt or the general
rate of inflation,  could affect the company adversely. In addition,  changes in
consumer preferences for various categories of furniture  coverings,  as well as
changes in costs to produce such products (including import duties and quotas or
other  import  costs) can have  significant  effect on demand for the  company's
products.  Also, changes in the value of the U.S. dollar versus other currencies
can affect the company's  financial results because a significant portion of the
company's  operations are located outside the United States.  Further,  economic
and  political  instability  in  international  areas could affect the company's
operations  or  sources  of goods  in those  areas,  as well as  demand  for the
company's products in international  markets.  Finally,  unanticipated delays or
costs in executing  restructuring  actions could cause the cumulative  effect of
restructuring  actions to fail to meet the  objectives  set forth by management.
Further  information  about these  factors,  as well as other factors that could
affect the  company's  future  operations  or financial  results and the matters
discussed in  forward-looking  statements are included in Item 1A "Risk Factors"
section  in the  company's  Form 10-K  filed with the  Securities  and  Exchange
Commission on July 26, 2006 for the fiscal year ended April 30, 2006.


ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

RESULTS OF OPERATIONS

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

OVERVIEW

Culp, Inc. (or the "company") has two operating  segments - mattress fabrics and
upholstery fabrics. The company  manufactures,  sources and markets fabrics that
are used primarily in the  production of bedding  products and  residential  and
commercial upholstered furniture,  including mattresses,  box springs,  mattress
sets, sofas, recliners,  chairs,  loveseats,  sectionals,  sofa-beds, and office
seating.  The company  primarily  markets  fabrics that have broad appeal in the
"good" and  "better"  priced  categories  of furniture  and bedding.  Management
believes that Culp is the largest producer of mattress fabrics in North America,
as measured by total sales, and one of the three largest marketers of upholstery
fabrics for furniture in North America, again measured by total sales.


                                      I-18



The company's  executive offices are located in High Point, North Carolina.  The
company  was  organized  as a North  Carolina  corporation  in 1972 and made its
initial public offering in 1983.  Since 1997, the company has been listed on the
New York Stock Exchange and traded under the symbol "CFI." The company's  fiscal
year is the 52 or 53 week  period  ending on the Sunday  closet to April 30. The
first quarter of fiscal 2007 and 2006 included 13 weeks.

The following tables set forth the company's net sales,  gross profit,  selling,
general and  administrative  expenses and operating income (loss) by segment for
the three months ended July 30, 2006 and July 31, 2005.


                                      I-19

                                   CULP, INC.
           SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT
           FOR THE THREE MONTHS ENDED JULY 30, 2006 AND JULY 31, 2005
                             (Amounts in thousands)




                                                                          THREE MONTHS ENDED (UNAUDITED)
                                                  ----------------------------------------------------------------------------
                                                            Amounts                                 Percent of Total Sales
                                                  ------------------------------                ------------------------------
                                                   July 30,         July 31,       % Over        July 30,         July 31,
Net Sales by Segment                                 2006             2005         (Under)         2006             2005
- ------------------------------------------------- -------------   --------------   -----------  --------------   -------------
                                                                                                        
Mattress Fabrics                                 $      21,845           22,915       (4.7)%          34.9 %           36.8 %
Upholstery Fabrics                                      40,740           39,425        3.3 %          65.1 %           63.2 %
                                                  -------------   --------------   -------------------------------------------
     Net Sales                                   $      62,585           62,340        0.4 %         100.0 %          100.0 %
                                                  =============   ==============   ===========================================
Gross Profit by Segment                                                                               Gross Profit Margin
- -------------------------------------------------                                               ------------------------------
Mattress Fabrics                                 $       3,521            3,095       13.8 %          16.1 %           13.5 %
Upholstery Fabrics                                       5,285            3,955       33.6 %          13.0 %           10.0 %
                                                  -------------   --------------   -------------------------------------------
      Subtotal                                           8,806            7,050       24.9 %          14.1 %           11.3 %

Restructuring related charges                             (746)(1)         (495)(3)   50.7 %          (1.2)%           (0.8)%
                                                  -------------   --------------   -------------------------------------------
     Gross Profit                                $       8,060            6,555       23.0 %          12.9 %           10.5 %
                                                  =============   ==============   ===========================================
Sales, General and
      Administrative expenses  by Segment                                                              Percent of Sales
- --------------------------------------------------                                              ------------------------------

Mattress Fabrics                                 $       1,663            1,737       (4.3)%           7.6 %            7.6 %
Upholstery Fabrics                                       3,710            4,335      (14.4)%           9.1 %           11.0 %
Unallocated Corporate expenses                           1,202              762       57.7 %           1.9 %            1.2 %
                                                  -------------   --------------   -------------------------------------------
        Subtotal                                         6,575            6,834       (3.8)%          10.5 %           11.0 %

Restructuring related charges                                -            3,022 (4) (100.0)%           0.0 %            4.8 %
                                                  -------------   --------------   -------------------------------------------
    Selling, General and Administrative expenses $       6,575            9,856      (33.3)%          10.5 %           15.8 %
                                                  =============   ==============   ===========================================
Operating income (loss) by Segment                                                              Operating Income (Loss) Margin
- --------------------------------------------------                                              ------------------------------
Mattress Fabrics                                 $       1,858            1,358       36.8 %           8.5 %            5.9 %
Upholstery Fabrics                                       1,575             (380)     514.5 %           3.9 %           (1.0)%
Unallocated corporate expenses                          (1,202)            (762)     (57.7)%          (1.9)%           (1.2)%
                                                  -------------   --------------   -------------------------------------------
      Subtotal                                           2,231              216      932.9 %           3.6 %            0.3 %

Restructuring expense and
      restructuring related charges                     (1,476)(2)       (5,343)(5)  (72.4)%          (2.4)%           (8.6)%
                                                  -------------   --------------   -------------------------------------------
     Operating income (loss)                     $         755           (5,127)     114.7 %           1.2 %           (8.2)%
                                                  =============   ==============   ===========  =============    =============
Depreciation by Segment
- -------------------------------------------------
Mattress Fabrics                                 $         942              857           9.9 %
Upholstery Fabrics                                         760            1,798         (57.7)%
                                                  -------------   --------------   ------------
       Subtotal                                          1,702            2,655         (35.9)%

Accelerated depreciation                                     -            3,517        (100.0)%
                                                  -------------   --------------   ------------

      Total Depreciation                         $       1,702            6,172         (72.4)%
                                                  =============   ==============   =============


(1)  The $746,000 represents restructuring related charges of $507,000 for other
     operating costs  associated with the closing of or closed plant  facilities
     and $239,000 for inventory markdowns.

(2)  The $1.5 million  represents  $507,000 for other operating costs associated
     with the closing of or closed plant facilities, $385,000 for asset movement
     costs, $239,000 for inventory markdowns, $235,000 for termination benefits,
     $116,000 for  write-downs  of  equipment,  and a credit of $6,000 for lease
     termination costs. Of this total charge, $746,000 and $730,000 are included
     in cost of sales and restructuring expense, respectively.

(3)  The  $495,000  represents  restructuring  related  charges for  accelerated
     depreciation.

(4)  The $3.0 million represents  restructuring  related charges for accelerated
     depreciation.

(5)  The $5.3 million represents $3.5 million for accelerated depreciation, $1.2
     million for asset movement  costs,  $754,000 for  write-downs of equipment,
     $47,000 for lease termination costs, and a restructuring credit of $142,000
     for the reversal of accrued  termination  benefits.  Of this total  charge,
     $495,000,  $3.0  million,  and $1.8  million are included in cost of sales,
     selling,  general, and administrative  expenses, and restructuring expense,
     respectively.
                                     I-20


THREE MONTHS ENDED JULY 30, 2006 COMPARED WITH THREE MONTHS ENDED JULY 31, 2005

For the three months ended July 30, 2006, net sales were $62.6 million  compared
to $62.3 million for the first quarter of fiscal 2006. The company  reported net
income of $132,000,  or $0.01 per diluted  share for the first quarter of fiscal
2007, which included  restructuring and related pre-tax charges of $1.2 million.
The company reported a net loss of $3.9 million,  or $0.34 per share diluted, in
the first  quarter of fiscal  2006,  which  included  restructuring  and related
pre-tax charges of $5.3 million.

RESTRUCTURING AND RELATED CHARGES

During the first quarter of fiscal 2007, total restructuring and related charges
incurred were $1.2 million,  of which $507,000  related to other operating costs
associated  with the closing of or closed plant  facilities,  $385,000 for asset
movement  costs,  $239,000 for  inventory  markdowns,  $235,000 for  termination
benefits,  $116,000 for  write-downs  of equipment  and a building,  a credit of
$6,000 for lease  termination  costs, and a credit of $307,000 for sale proceeds
received on equipment with no carrying value. Of this total charge, $730,000 was
recorded in restructuring expense, $746,000 was recorded in cost of sales, and a
credit  of  $307,000  was  recorded  in other  income  in the 2007  Consolidated
Statement of Net Income.

MATTRESS FABRICS SEGMENT

NET SALES -- Mattress fabric (known as mattress ticking) net sales for the first
quarter of fiscal  2007 were $21.8  million  compared  to $22.9  million for the
first  quarter of fiscal 2006, a 4.7%  decline.  On a unit volume  basis,  total
yards sold  decreased by 5.6%  compared  with the first  quarter of fiscal 2006.
This trend  reflects a decline in demand for  printed  ticking,  a less  popular
category,  and an increase in demand for knitted  ticking,  reflecting  changing
customer  demand.  Although  prices on the key product lines have trended lower,
the average  selling price of $2.30 per yard for mattress  ticking for the first
quarter of fiscal 2007 was slightly  higher than the $2.28 average selling price
of the  first  quarter  of  fiscal  2006,  due to the  shift in  product  mix to
increased sales of substantially higher priced knitted ticking.

OPERATING  INCOME -- For the first quarter of fiscal 2007, the mattress  fabrics
segment  reported  operating  income  of $1.9  million,  or  8.5% of net  sales,
compared to $1.4 million,  or 5.9% of net sales, for the first quarter of fiscal
2006. Operating margins improved in the first quarter of fiscal 2007 compared to
the  first  quarter  of fiscal  2006 due to  productivity  gains  from the $10.0
million capital project implemented over the past 18 months. We also continue to
see higher sales and profits in knitted ticking, and we expect this product line
to  represent a higher  percentage  of our mattress  ticking  business in fiscal
2007. We are  experiencing  a growing trend with our customers to use more knits
on the top of the mattress and woven jacquards on the sides.

SEGMENT ASSETS -- Segment assets consist of accounts receivable,  inventory, and
property,  plant, and equipment.  As of July 30, 2006,  accounts  receivable and
inventory  totaled  $21.1  million  compared to $21.2 million at April 30, 2006.
Also as of July 30, 2006,  property,  plant and equipment  totaled $24.3 million
compared to $25.4 million at April 30, 2006.  Included in property,  plant,  and
equipment  are  assets  located in the U.S.  totaling  $12.6  million  and $12.9
million at July 30, 2006 and April 30, 2006, respectively.

UPHOLSTERY FABRICS SEGMENT

NET SALES --  Upholstery  fabric net sales for the first  quarter of fiscal 2007
were $40.7 million, a 3.3% improvement  compared with $39.4 million in the first
quarter of fiscal  2006.  Total  yards sold  increased  by 6.3%,  while  average
selling  prices were 3.9% lower  compared to the first  quarter of fiscal  2006.
Sales of  upholstery  fabrics  reflect  significantly  higher  sales of non-U.S.
produced fabrics, but continued very soft demand industry wide for U.S. produced
fabrics, driven by consumer preference for leather and suede furniture and other
imported fabrics,  including an increasing amount of cut and sewn kits. Sales of
non-U.S.  produced  fabrics  were $23.5  million in the first  quarter of fiscal
2007, a 102.5% increase in comparison to the first quarter of fiscal 2006. Sales
of U.S. produced fabrics were $17.2 million,  a decrease of 38.1% from the first
quarter of fiscal 2006.

                                      I-21


OPERATING  INCOME (LOSS) - Operating income for the first quarter of fiscal 2007
was $1.6  million,  or 3.9% of net sales,  compared  with an  operating  loss of
$380,000  for the first  quarter of fiscal  2006.  These  improved  results were
driven by the sales of non-U.S. produced fabrics,  including the company's China
platform.  In addition,  the improved  operating  margins reflect  significantly
lower U.S.  manufacturing  fixed costs (down 59% year over year) and  variances,
and lower  selling,  general,  and  administrative  expenses (down 14% year over
year) as a result of the  company's  aggressive  steps to  reduce  manufacturing
complexities  and  improve  the cost  structure  of its U.S.  upholstery  fabric
operations.

NON-U.S.  PRODUCED SALES - Net sales of upholstery  fabrics produced outside the
company's U.S.  manufacturing  operations accounted for 58% of upholstery fabric
sales for the first  quarter of 2007,  as compared to 30% of  upholstery  fabric
sales  for the  first  quarter  of  fiscal  2006.  Sales  of  non-U.S.  produced
upholstery  fabrics surpassed sales of U.S. produced  upholstery fabrics for the
first time. As the company's U.S. customers have continued to move an increasing
amount of their fabric  purchases  to Asia,  the company has moved with them and
responded  with an operation  designed to meet their needs.  A key  component of
this  platform is the fabric  finishing  and  inspection  facility  located near
Shanghai.  A key element of the company's strategy is to control the value-added
finishing and inspection process,  thereby assuring customers that the company's
fabrics will meet or exceed U.S. quality standards.

U.S .PRODUCED SALES - As previously discussed,  management has continued to take
aggressive actions over the past year to reduce  manufacturing  complexities and
improve the cost structure of its U.S. upholstery fabric operations. As a result
of these  activities,  the company now has three U.S.  manufacturing  facilities
operating in the upholstery  fabrics segment - one for velvet  fabrics,  one for
decorative  fabrics,  and one for  specialty  yarns.  As of July 30,  2006,  the
carrying value of the company's U.S.  based  upholstery  fabrics fixed assets is
$8.5  million   (excludes   various   corporate   allocations)   compared   with
approximately  $32 million at the end of fiscal 2005.  As of July 30, 2006,  the
company had assets held for sale with a carrying value of $2.5 million  compared
to $3.1  million as of April 30, 2006.  The company  received  sale  proceeds of
approximately  $1.3  million  on assets  held for sale in the first  quarter  of
fiscal 2007. The company expects the majority of assets held for sale as of July
30, 2006 to be sold in the next twelve months.

While  management  believes it is important to produce some level of  upholstery
fabric in the U.S.  to support  its  customers'  domestic  fabric  requirements,
management  remains committed to taking additional steps if necessary to address
the  profitability  of the company's  U.S.  upholstery  fabric  operations.  The
company could  experience  additional  write-downs of its property,  plant,  and
equipment   in  this   business  if  sales   continue  to  decline  and  further
restructuring actions become necessary.

SEGMENT  ASSETS -- Segment  assets  consist of accounts  receivable,  inventory,
assets held for sale, and property,  plant, and equipment.  As of July 30, 2006,
accounts  receivable  and  inventory  totaled  $48.0  million  compared to $44.6
million at April 30,  2006.  As of July 30,  2006,  assets held for sale totaled
$2.5 million compared to $3.1 million as of April 30, 2006. As of July 30, 2006,
property,  plant, and equipment  totaled $18.5 million compared to $19.2 million
at April 30, 2006. Included in property, plant, and equipment are assets located
in the U.S. totaling $12.5 million and $13.8 million at July 30, 2006, and April
30, 2006, respectively. Included in this U.S. property, plant, and equipment are
various other  corporate  allocations  totaling $4.0 million and $4.1 million at
July 30, 2006, and April 30, 2006, respectively.


                                      I-22



OTHER (INCOME) EXPENSE CATEGORIES

SELLING,   GENERAL  AND  ADMINISTRATIVE   EXPENSES  -  Selling,   general,   and
administrative  expenses of $6.6  million  for the first  quarter of fiscal 2007
decreased  approximately $3.3 million, from $9.9 million in the first quarter of
fiscal 2006.  Included in the $9.9 million for the first  quarter of fiscal 2006
was $3.0  million in  accelerated  depreciation  associated  with the  company's
design and distribution  centers sold in June 2005. The company adopted SFAS No.
123R as of the beginning of the current  year,  which  requires all  share-based
payments to be  recognized as expense over the  requisite  service  period based
upon their values as of the grant dates.  Under the provisions of SFAS No. 123R,
total  stock-based  compensation  expense was  $132,000.  The  company  recorded
$53,000 of  stock-based  compensation  expense for stock  options  accounted for
under the provisions of APB Opinion No. 25, for the three-month  period July 31,
2005.

INTEREST  EXPENSE  (INCOME) -- Interest  expense for the first quarter of fiscal
2007 was  $950,000  compared to $948,000  for the first  quarter of fiscal 2006.
Interest income was $46,000  compared to $16,000 for the first quarter of fiscal
2006, reflecting higher invested balances.

OTHER  (INCOME)  EXPENSE - Other income for the first quarter of fiscal 2007 was
$278,000  compared to other  expense of $133,000 for the first quarter of fiscal
2006.  The change  primarily  reflects  sale  proceeds of  $307,000  received on
equipment with no carrying value.

INCOME TAXES -- The  effective  tax rate (taxes as a percentage of income (loss)
before  income  taxes) for the first  quarter  of fiscal  2007 was an income tax
benefit of 2.3% compared  with 36.4% for the first  quarter of fiscal 2006.  The
change in the effective  income tax rate reflects losses from the company's U.S.
operations combined with lower income tax rates on income from foreign sources.

LIQUIDITY AND CAPITAL RESOURCES

LIQUIDITY  --  The  company's   sources  of  liquidity  include  cash  and  cash
equivalents, cash flow from operations and amounts available under its revolving
credit line.  These sources have been  adequate for  day-to-day  operations  and
capital expenditures. Cash and cash equivalents as of July 30, 2006 decreased to
$8.4 million from $9.7 million as of April 30, 2006,  primarily  reflecting  net
cash used in  operations  of $1.6  million,  capital  expenditures  of  $637,000
primarily   related  to  our  China   operations,   $428,000   for  payments  on
vendor-financed  capital expenditures,  $382,000 for payments on long-term debt,
offset  somewhat by proceeds  from common stock of $125,000 in  connection  with
stock  option  exercises  and sales  proceeds of $1.6 million from the sale of a
building and equipment resulting from the company's restructuring activities.

WORKING  CAPITAL -- Accounts  receivable as of July 30, 2006 increased  13.1% in
comparison to July 31, 2005. Days sales outstanding  totaled 35 days at July 30,
2006  compared  with 31 days at July 31, 2005.  Inventories  at the close of the
first  quarter  decreased  17.4%  in  comparison  to  July  31,  2005.  However,
inventories  increased by 17.3% in comparison to April 30, 2006 due primarily to
the growth in demand for non-US produced  fabric.  Inventory turns for the first
quarter  were 5.5  versus 4.3 for the  year-earlier  period.  Operating  working
capital (comprised of accounts  receivable and inventories,  less trade accounts
payable) was $47.9 million at July 30, 2006, down from $56.6 million at July 31,
2005.


                                      I-23




FINANCING ARRANGEMENTS

UNSECURED TERM NOTES

The company's  unsecured term notes have a fixed interest rate of 7.76% (payable
semi-annually in March and September) and are payable over an average  remaining
term of three years  beginning  March 2007  through  March 2010.  The  principal
payments are required to be paid in annual installments over the next four years
as follows:  March 2007 - $7.5 million; March 2008 - $19.9 million; March 2009 -
$7.5 million; and March 2010 - $7.5 million.

REAL ESTATE LOAN

The company's  real estate loan is secured by a lien on the company's  corporate
headquarters  office located in High Point, NC. This term loan bears interest at
the one-month London Interbank  Offered Rate plus an adjustable  margin based on
the company's debt/EBITDA ratio, as defined in the agreement,  and is payable in
varying  monthly  installments  through  September 2010, with a final payment of
$3.3 million in October 2010.

REVOLVING CREDIT AGREEMENT

On July 20,  2006,  the company  entered  into a Ninth  Amendment to this credit
agreement.  This credit  agreement  provides for a revolving loan  commitment of
$8.0 million,  including letters of credit up to $5.5 million.  Borrowings under
the credit facility bear interest at the one-month London Interbank Offered Rate
plus an adjustable margin based on the company's  debt/EBITDA  ratio, as defined
in the agreement.  This agreement  limits annual  capital  expenditures  to $2.5
million for fiscal  2007,  requires  the company to maintain  collected  deposit
balances  of at  least  $2.0  million,  and  maintain  certain  other  financial
covenants  as defined in the  agreement.  As of July 30,  2006,  there were $4.0
million in outstanding letters of credit and no borrowings outstanding under the
agreement. This agreement expires on August 31, 2007.

CANADIAN GOVERNMENT LOANS

In November  2005,  the company  entered  into an  agreement  with the  Canadian
government  to provide for a term loan in the amount of  $680,000.  The proceeds
are to partially finance capital expenditures at the company's Rayonese facility
located in Quebec,  Canada. This loan is non-interest  bearing and is payable in
48 equal monthly  installments  commencing  December 1, 2009. In addition to the
term  loan  entered  into  in  November   2005,  the  company  had  an  existing
non-interest  bearing term loan with the Canadian  government  which was paid in
May 2006.

OVERALL

The company's loan agreements require that the company maintain  compliance with
certain  financial  ratios. At July 30, 2006, the company was in compliance with
these financial covenants.

The principal payment  requirements of long-term debt during the next five years
are: Year 1 - $7.7 million;  Year 2 - $20.0 million; Year 3 - $7.8 million; Year
4 - $7.8 million; Year 5 - $3.5 million; and thereafter - $455,000.

                                      I-24



CAPITAL  EXPENDITURES  - Cash  expenditures  for  capital  spending in the first
quarter of fiscal 2007 were $637,000,  primarily for our China  operations.  The
company's  capital budget for fiscal 2007 is $2.0 million.  Depreciation for the
first  quarter  of fiscal  2007 was $1.7  million  and is  estimated  to be $7.0
million for fiscal  2007.  The company  expects that the  availability  of funds
under the revolving credit line and cash flow from operations will be sufficient
to fund its planned capital needs.

LIQUIDITY  REQUIREMENTS  -- As  indicated  earlier,  the  company's  sources  of
liquidity  include  cash and cash  equivalents,  cash flow from  operations  and
amounts  available  under its revolving  credit line.  The company  believes its
sources of  liquidity  continue to be  adequate  to meet its  current  operating
needs.  In  addition,  the  company  is  taking  further  steps to  support  its
liquidity,  including  ongoing  efforts  to  reduce  inventories  and  operating
expenses.  However,  the company's  cash  position may be adversely  affected by
factors beyond its control, such as weakening industry demand, delays in receipt
of payment on accounts receivable and the availability of trade credit.

CRITICAL ACCOUNTING POLICIES AND RECENT ACCOUNTING DEVELOPMENTS

U.S.  generally  accepted  accounting  principles  require  the  company to make
estimates and assumptions  that affect the reported  amounts in the consolidated
financial  statements and accompanying  notes.  Some of these estimates  require
difficult, subjective and/or complex judgments about matters that are inherently
uncertain,  and as a result actual results could differ significantly from those
estimates.  Due to the estimation  processes involved,  management considers the
following summarized accounting policies and their application to be critical to
understanding the company's business operations, financial condition and results
of operations.

ACCOUNTS RECEIVABLE - ALLOWANCE FOR DOUBTFUL ACCOUNTS.  Substantially all of the
company's accounts receivable are due from residential and commercial  furniture
and bedding  manufacturers.  Ownership of these  manufacturers  is  increasingly
concentrated and certain bedding  manufacturers  have a high degree of leverage.
As of July 30,  2006,  accounts  receivable  related to the  upholstery  fabrics
segment totaled  approximately  $18.0 million,  and  approximately  $8.0 million
related to the mattress fabrics segment.  Additionally, as of July 30, 2006, the
aggregate accounts receivable balance of the company's ten largest customers was
$10.2 million, or 39% of trade accounts receivable.

The  company   continuously   performs  credit  evaluations  of  its  customers,
considering  numerous  inputs  including  customers'  financial  position,  past
payment  history,  cash  flows  and  management   capability;   historical  loss
experience; and economic conditions and prospects. Once evaluated, each customer
is assigned a credit grade. Credit grades are adjusted as warranted. Significant
management  judgment and estimates must be used in connection with  establishing
the reserve for allowance for doubtful accounts.  While management believes that
adequate allowances for doubtful accounts have been provided in the consolidated
financial  statements,   it  is  possible  that  the  company  could  experience
additional unexpected credit losses.

INVENTORY   VALUATION.   The   company   operates  as  a   "make-to-order"   and
"make-to-stock"  business.  Although  management closely monitors demand in each
product  area to decide  which  patterns  and styles to hold in  inventory,  the
increasing  availability  of low cost imports and the gradual shifts in consumer
preferences expose the company to write-downs of inventory.

Management  continually  examines inventory to determine if there are indicators
that the carrying value exceeds its net realizable  value.  Experience has shown
that the most significant indicator of the need for inventory write-downs is the
age of the inventory.  As a result,  the company  provides  inventory  valuation
write-downs based upon set percentages for inventory aging categories, generally
using six, nine, twelve and fifteen month categories.  While management believes
that adequate  write-downs  for excess and obsolete  inventory have been made in
the consolidated  financial  statements,  significant  unanticipated  changes in
demand or changes in consumer tastes and preferences  could result in additional
excess and obsolete inventory in the future.

LONG-LIVED  ASSETS.  The  company  follows  the  provisions  of  SFAS  No.  144,
Accounting  for the  Impairment or Disposal of Long-Lived  Assets.  SFAS No. 144
establishes an impairment  accounting model for long-lived assets to be held and
used, disposed of by sale, or disposed of by abandonment or other means.

Management  reviews  long-lived  assets,  which consists of property,  plant and
equipment,  for impairment whenever events or changes in circumstances  indicate
that the  carrying  value of the asset may not be  recovered.  During  the first
quarter of fiscal  2007,  no events or changes in  circumstances  occurred  that
would require the company to test for impairment.  Unforeseen events and changes
in circumstances  and market  conditions  could  negatively  affect the value of
assets and result in an impairment charge.


                                      I-25



The   determination  of  future  operating  cash  flows  involves   considerable
estimation  and  judgment  about  future  market  conditions,  future  sales and
profitability,  and future asset  utilization.  Although the company believes it
bases its impairment testing as required by SFAS No. 144 on reasonable estimates
and assumptions,  the use of different estimates and assumptions,  or a decision
to dispose of substantial  portions of these assets,  could result in materially
different results.

GOODWILL.  As of July 30, 2006, the company's remaining $4.1 million of goodwill
relates  to the  mattress  fabrics  segment.  The  determination  of fair  value
involves considerable  estimation and judgment.  In particular,  determining the
fair value of a business unit involves, among other things, developing forecasts
of future cash flows and appropriate discount rates. During the first quarter of
fiscal 2007, no events or changes in  circumstances  occurred that would require
the company to test for impairment.

RESTRUCTURING  CHARGES. In June 2002, the FASB issued SFAS No. 146,  "Accounting
for Costs Associated with Exit or Disposal Activities." This Statement addresses
financial  accounting and reporting for costs  associated  with exit or disposal
activities  and  supersedes  Emerging  Issues Task Force  (EITF) Issue No. 94-3,
"Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity  (including  Certain  Costs  Incurred in a  Restructuring)."
Under SFAS 146,  a  liability  for a cost  associated  with an exit or  disposal
activity  shall be  recognized  and measured  initially at its fair value in the
period  in  which  the  liability  is  incurred,  except  for  certain  employee
termination benefits that qualify under SFAS No. 112, "Employers' Accounting for
Postemployment Benefits."

The U.S.  upholstery fabric industry continues to be under significant  pressure
from a variety of external forces,  such as the current consumer  preference for
leather and suede furniture and the growing  competition  from imported  fabrics
and cut and sewn kits,  primarily from China.  In an effort to reduce  operating
expenses and scale U.S. productive capacity in line with demand, the company has
undertaken  restructuring  initiatives  during  the past  several  years.  These
restructuring  initiatives have resulted in restructuring charges related to the
remaining  lease costs of the closed  facilities,  the  write-down  of property,
plant and equipment, workforce reduction and elimination of facilities.

Severance  and related  charges are  accrued at the date the  restructuring  was
approved by the board of directors  based on an estimate of amounts that will be
paid to affected employees, in accordance with SFAS No. 112. Under SFAS No. 144,
asset   impairment   charges  related  to  the   consolidation   or  closure  of
manufacturing  facilities  are based on an estimate of expected sales prices for
the real estate and equipment.  Other exit costs,  which principally  consist of
charges for lease termination and losses from termination of existing contracts,
equipment  relocation  costs and  inventory  markdowns  that are  related to the
restructuring are accounted for in accordance with SFAS No. 146.


                                      I-26



The company  reassesses the individual  accrual  requirements at the end of each
reporting period. If circumstances  change,  causing current estimates to differ
from  original  estimates,  adjustments  are  recorded  in the period of change.
Restructuring  charges, and adjustments of those charges, are summarized in note
10 to the consolidated financial statements.

INCOME TAXES.  The company is required to estimate its actual current income tax
expense and to assess temporary  differences  resulting from differing treatment
of items for tax and  accounting  purposes.  At April 30, 2006,  the company had
deferred tax assets of $31.4  million  (all of which relate to U.S.  operations)
and U.S.  deferred tax  liabilities of $2.2 million (all of which reverse in the
carryforward  period),  resulting  in net  U.S.  deferred  tax  assets  of $29.2
million.  Total  deferred tax  liabilities  at April 30, 2006 were $4.1 million,
resulting  in total net  deferred  tax assets of $27.3  million.  As of July 30,
2006, the company's net deferred tax assets total $28.6 million,  an increase of
$1.3 million from the end of fiscal 2006,  primarily  reflecting the federal and
state tax benefits  recorded for the loss from U.S.  operations during the first
quarter of fiscal 2007. A valuation  allowance  has not been  recorded to reduce
the company's  deferred tax assets.  Management  has  concluded  that it is more
likely  than not that the  company  will be able to realize  the  benefit of the
deferred tax assets.

In making  the  judgment  about the  realization  of the  deferred  tax  assets,
management has  considered  both negative and positive  evidence,  and concluded
that  sufficient  positive  evidence  exists to overcome the  cumulative  losses
experienced in recent years. Specifically,  management considered the following,
among  other  factors:  nature of the  company's  products;  history of positive
earnings  in the  mattress  fabrics  segment;  capital  projects  that have been
completed to further enhance the company's  globally  competitive cost structure
in the mattress fabrics segment; recent significant restructuring actions in the
domestic  upholstery  fabrics business to adjust the domestic cost structure and
bring U.S.  manufacturing  capacity  in line with  demand;  and  development  of
offshore  manufacturing  and  sourcing  programs  to meet  changing  demands  of
upholstery fabric customers in the U.S.  Management's analysis of taxable income
also included the following considerations:  none of the company's net operating
loss carryforwards has previously expired unused; the U.S. federal  carryforward
period is 20 years; and the company's current losses principally expire in 16-20
years, fiscal 2022 through 2026.

Considerable  judgment is involved in this  process as ultimate  realization  of
benefits is dependent on the generation of income from future U.S. operations.

INFLATION

The cost of certain of the  company's  raw  materials,  principally  fibers from
petroleum  derivatives,  and  utility/energy  costs,  increased during the first
quarter of fiscal 2007 as oil and energy  prices  increased and had an impact on
the  company's  financial  results.  These  increases,  however,  are  often not
directly  related to general economic  inflation,  which has not been a material
factor in the company's recent financial  results.  Any significant  increase in
the  company's raw material  costs,  utility/energy  costs and general  economic
inflation  could  have  a  material  adverse  impact  on  the  company,  because
competitive  conditions have limited the company's  ability to pass  significant
operating cost increases on to its customers.


                                      I-27




ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The company is exposed to market risk from changes in interest rates on debt and
foreign currency exchange rates. The company's market risk sensitive instruments
are not entered into for trading  purposes.  The company's  exposure to interest
rate risk consists of floating rate debt based on the London  Interbank  Offered
Rate plus an adjustable  margin under the company's  revolving  credit agreement
and real  estate  term loan.  As of July 30,  2006,  there were $4.2  million in
borrowings  outstanding  under the real estate term loan and no borrowings under
the company's  revolving  credit  agreement.  In connection with the real estate
term loan, the company  entered into a $2,170,000  notional  principal  interest
rate swap agreement,  which  represents 50% of the principal  amount on the real
estate loan, and effectively  converts the floating rate LIBOR based payments to
fixed  payments at 4.99% plus the spread  calculated  under the real estate term
loan agreement. The company's unsecured term notes have a fixed interest rate of
7.76% and the Canadian  government loan is non-interest  bearing.  Additionally,
approximately  95% of the  company's  long-term  debt is at a  fixed  rate or is
non-interest bearing.  Thus, any foreseeable change in interest rates would have
a minimal material effect on the company's interest expense.

The company's  exposure to fluctuations in foreign  currency  exchange rates are
due to foreign  subsidiaries  domiciled in China and Canada.  These subsidiaries
use the United States dollar as their functional currency. The company generally
does not use financial derivative instruments to hedge foreign currency exchange
rate risks  associated  with its  foreign  subsidiaries.  A 10% change in either
exchange  rate at July 30,  2006  would  not have a  significant  impact  on the
company's results of operations or financial position.

ITEM 4.  CONTROLS AND PROCEDURES

The company  conducted a review and  evaluation of its  disclosure  controls and
procedures,  under the supervision and with the  participation  of the company's
principal executive officer and principal financial officer as of July 30, 2006,
and the  principal  executive  officer  and  principal  financial  officer  have
concluded that the company's disclosure controls and procedures are adequate and
effective.  In  addition,  no  change in the  company's  internal  control  over
financial reporting has occurred during, or subsequent to, the period covered by
this report that has materially affected,  or is reasonably likely to materially
affect, the company's internal control over financial reporting.


                                      I-28



PART II - OTHER INFORMATION

ITEM 1A.  RISK FACTORS

There have been no material changes to our risk factors during the first quarter
of fiscal  2007.  Our risk  factors are  disclosed in our Form 10-K for the year
ended April 30, 2006.

ITEM 6.  EXHIBITS

      THE FOLLOWING EXHIBITS ARE FILED AS PART OF THIS REPORT.

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 July 28,
         2002,  filed  September  11,  2002,  and  are  incorporated  herein  by
         reference.

3(ii)    Restated and Amended  Bylaws of the company,  as amended June 12, 2001,
         were filed as Exhibit 3(ii) to the company's  Form 10-Q for the quarter
         ended July 29, 2001,  filed  September 12, 2001,  and are  incorporated
         herein by reference.

10(a)    Ninth  Amendment to Amended and Restated  Credit  Agreement among Culp,
         Inc. and Wachovia Bank, National Association, as Agent and as Bank.

31.1     Certification  of Chief  Executive  Officer  Pursuant to Section 302 of
         Sarbanes-Oxley Act of 2002.

31.2     Certification  of Chief  Financial  Officer  Pursuant to Section 302 of
         Sarbanes-Oxley Act of 2002.

32.1     Certification  of Chief  Executive  Officer  Pursuant to Section 906 of
         Sarbanes-Oxley Act of 2002.

32.2     Certification  of Chief  Financial  Officer  Pursuant to Section 906 of
         Sarbanes-Oxley Act of 2002.

                                      II-1




                                   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: September 8, 2006


                        By:  /S/ FRANKLIN N. SAXON
                        --------------------------
                              Franklin N. Saxon
                              President
                              (Authorized to sign on behalf of the registrant
                              and also signing as principal financial officer)

                        By:  /S/ KENNETH R. BOWLING
                        ----------------------------
                              Kenneth R. Bowling
                              Vice President-Finance, Treasurer
                              (Authorized to sign on behalf of the registrant
                              and also signing as principal accounting officer)


                                      II-2