SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C. 20549

                                  FORM 10-Q/A

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

                 For the quarterly period ended July 30, 2000

                          Commission File No. 0-12781


                                  CULP, INC.

            (Exact name of registrant as specified in its charter)


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


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

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



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

                                YES X    NO


            Common shares outstanding at July 30, 2000:  11,208,720
                                Par Value: $.05

This  amendment  reflects the  restatement  of the financial  statements as of
July  30,  2000,  April  30,  2000 and  August  1,  1999  due to not  properly
recognizing  certain gains that occurred in 1999 and 1998.  See note 12 to the
consolidated  financial  statements  in  Item  1  for  a  description  of  the
restatement.



                               INDEX TO FORM 10-Q
                       For the period ended July 30, 2000

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

Item 1.    Unaudited Interim Consolidated Financial Statements:

Consolidated Statements of Income (Loss)-Three Months Ended July 30,
   2000 and August 1, 1999                                                  I-1

Consolidated Balance Sheets-July 30, 2000, August 1, 1999
   and April 30, 2000                                                       I-2

Consolidated Statements of Cash Flows---Three Months Ended July 30, 2000
   and August 1, 1999                                                       I-3

Consolidated Statements of Shareholders' Equity                             I-4

Notes to Consolidated Financial Statements                                  I-5

Sales by Segment/Division                                                   I-10

International Sales by Geographic Area                                      I-11

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

Item 3.   Quantitative and Qualitative Disclosures About                    I-17
Market Risk


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

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

Signature                                                                   II-8


                                           CULP, INC.
                            CONSOLIDATED STATEMENTS OF INCOME (LOSS)
                   FOR THE THREE MONTHS ENDED JULY 30, 2000 AND AUGUST 1, 1999


                        (Amounts in Thousands, Except for Per Share Data)

                                                   THREE MONTHS ENDED (UNAUDITED)
                                               --------------------------------------------------------------
                                                      Amounts                              Percent of Sales
                                              -----------------------                  -----------------------
                                               July 30,    August 1,     % Over
                                                2000         1999       (Under)          2001        2000
                                              ----------  -----------  ----------      ----------- -----------
                                                                                      
Net sales                                $    101,878      115,937      (12.1) %         100.0 %     100.0 %
Cost of sales                                  87,704       95,525       (8.2) %          86.1 %      82.4 %
                                              ----------  -----------  ----------      ----------- -----------
       Gross profit                            14,174       20,412      (30.6) %          13.9 %      17.6 %

Selling, general and
  administrative expenses                      13,778       15,038       (8.4) %          13.5 %      13.0 %
                                              ----------  -----------  ----------      ----------- -----------
       Income from operations                     396        5,374      (92.6) %           0.4 %       4.6 %

Interest expense                                2,323        2,416       (3.8) %           2.3 %       2.1 %
Interest income                                    (7)         (17)     (58.8) %          (0.0)%      (0.0)%
Other expense (income), net                       741          555       33.5  %           0.7 %       0.5 %
                                              ----------  -----------  ----------      ----------- -----------
       Income (loss) before income taxes       (2,661)       2,420     (210.0) %          (2.6)%       2.1 %

Income taxes  *                                  (905)         823     (210.0) %          34.0 %      34.0 %
                                              ----------  -----------  ----------      ----------- -----------
       Net income (loss)                  $    (1,756)       1,597     (210.0) %          (1.7)%       1.4 %
                                              ==========  ===========  ==========      =========== ===========

Net income (loss) per share                    ($0.16)        $0.13    (223.1) %
Net income (loss) per share,assuming dilution  ($0.16)        $0.13    (223.1) %
Dividends per share                            $0.035        $0.035       0.0  %
Average shares outstanding                     11,209        12,063      (7.1) %
Average shares outstanding, assuming dilution  11,209        12,219      (8.3) %




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


                                               CULP, INC.
                                      CONSOLIDATED BALANCE SHEETS
                            JULY 30, 2000, AUGUST 1, 1999 AND APRIL 30, 2000
                                               Unaudited
                                         (Amounts in Thousands)



                                                 Amounts                    Increase
                                       -----------------------------       (Decrease)           (1)(2)
                                        (2) July 30,   (2)August 1, ------------------------     April
                                             2000          1999        Dollars       Percent    30, 2000
                                       --------------  -----------  -----------    ---------  ----------
                                                                                 
Current assets
      Cash and cash investments      $         1,654        1,097          557       50.8 %       1,007
      Accounts receivable                     58,851       61,984       (3,133)      (5.1)%      75,223
      Inventories                             74,600       75,337         (737)      (1.0)%      74,471
      Other current assets                    11,565       10,860          705        6.5 %      10,349
                                       --------------  -----------  -----------    ---------  ----------
               Total current assets          146,670      149,278       (2,608)      (1.7)%     161,050

Restricted investments                             0        1,684       (1,684)    (100.0)%           0
Property, plant & equipment, net             123,636      120,971        2,665        2.2 %     126,407
Goodwill                                      49,525       50,920       (1,395)      (2.7)%      49,873
Other assets                                   6,652        6,071          581        9.6 %       6,650
                                       --------------  -----------  -----------    ---------  ----------

               Total assets          $       326,483      328,924       (2,441)      (0.7)%     343,980
                                       ==============  ===========  ===========    =========  ==========

Current liabilities
      Current maturities of
        long-term debt               $         1,678        1,678            0        0.0 %       1,678
      Accounts payable                        24,942       26,099       (1,157)      (4.4)%      37,287
      Accrued expenses                        19,762       20,309         (547)      (2.7)%      22,108
      Income taxes payable                         0          798         (798)    (100.0)%           0
                                       --------------  -----------  -----------    ---------  ----------
               Total current liabilities      46,382       48,884       (2,502)      (5.1)%      61,073


Long-term debt                               135,150      136,228       (1,078)      (0.8)%     135,808

Deferred income taxes                         17,459       14,583        2,876       19.7 %      17,459
                                       --------------  -----------  -----------    ---------  ----------
               Total liabilities             198,991      199,695         (704)      (0.4)%     214,340

Shareholders' equity                         127,492      129,229       (1,737)      (1.3)%     129,640
                                       --------------  -----------  -----------    ---------  ----------

               Total liabilities and
               shareholders' equity $        326,483      328,924       (2,441)      (0.7)%     343,980
                                        ==============  ===========  ===========    =========  ==========

Shares outstanding                            11,209       12,040         (831)      (6.9)%      11,209
                                        ==============  ===========  ===========    =========  ==========



(1)  Derived from audited financial statements.
(2)  As restated (see note 12 to the consolidated financial statements)


                                   CULP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
           FOR THE THREE MONTHS ENDED JULY 30, 2000 AND AUGUST 1, 1999
                                    Unaudited
                             (Amounts in Thousands)



                                                                      THREE MONTHS ENDED
                                                                    --------------------------
                                                                            Amounts
                                                                    ------------------------
                                                                     July 30,    August 1,
                                                                       2000         1999
                                                                    -----------  -----------
                                                                             
Cash flows from operating activities:
    Net income  (loss)                                           $      (1,756)       1,597
    Adjustments to reconcile net income (loss) to net
       cash provided by operating activities:
          Depreciation                                                   5,060        4,759
          Amortization of intangible assets                                399          399
          Changes in assets and liabilities:
             Accounts receivable                                        16,372        8,519
             Inventories                                                  (129)      (8,267)
             Other current assets                                       (1,216)      (1,227)
             Other assets                                                  147          (41)
             Accounts payable                                           (6,886)         270
             Accrued expenses                                           (2,346)        (717)
             Income taxes payable                                            0          798
                                                                    -----------  -----------
               Net cash provided by operating activities                 9,645        6,090
                                                                    -----------  -----------
Cash flows from investing activities:
    Capital expenditures                                                (2,289)      (2,420)
    Purchases of restricted investments                                      0          (15)
    Purchase of investments to fund deferred compensation liability       (200)           0
    Sale of restricted investments                                           0        1,671
                                                                    -----------  -----------
               Net cash used in investing activities                    (2,489)        (764)
                                                                    -----------  -----------
Cash flows from financing activities:
    Proceeds from issuance of long-term debt                                 0        3,333
    Principal payments on long-term debt                                  (658)      (7,417)
    Change in accounts payable-capital expenditures                     (5,459)         142
    Dividends paid                                                        (392)        (423)
    Payments to acquire common stock                                         0         (393)
    Proceeds from common stock issued                                        0           20
                                                                    -----------  -----------
               Net cash used in financing activities                    (6,509)      (4,738)
                                                                    -----------  -----------

Increase in cash and cash investments                                      647          588

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

Cash and cash investments at end of period                      $        1,654        1,097
                                                                    ===========  ===========



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

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



                                                                Capital
                                           Common Stock       Contributed                      Total
                                    ------------------------   in Excess      Retained     Shareholders'
                                       Shares       Amount    of Par Value    Earnings        Equity
------------------------------------------------------------------------------------------------------
                                                                           
Balance, May 2, 1999 (1)              12,079,171   $    604   $    37,966   $    89,858   $   128,428
    Cash dividends ($0.14 per share)                                             (1,611)       (1,611)
    Net income                                                                    9,380         9,380
    Common stock issued in connection
       with stock option plans            13,813          1            78                          79
    Common stock purchased              (884,264)       (45)       (2,778)       (3,813)       (6,636)
------------------------------------------------------------------------------------------------------
Balance, April 30, 2000 (1)           11,208,720        560        35,266        93,814       129,640
    Cash dividends ($0.035 per share)                                              (392)         (392)
    Net loss                                                                     (1,756)       (1,756)
------------------------------------------------------------------------------------------------------
Balance,  July 30, 2000(1)            11,208,720   $    560   $    35,266   $    91,666   $   127,492
======================================================================================================

(1)  As restated (see note 12 to the consolidated financial statements)





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


1. Basis of Presentation

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

2.  Accounts Receivable

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

                                                July 30, 2000     April 30, 2000
--------------------------------------------------------------------------------

Customers                                       $   61,219        $   77,981
Allowance for doubtful accounts                     (1,428)           (1,477)
Reserve for returns and allowances                    (940)           (1,281)
--------------------------------------------------------------------------------

                                                $   58,851        $   75,223
================================================================================

3.  Inventories

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

   A summary of inventories follows (dollars in thousands):
--------------------------------------------------------------------------------

                                               July 30, 2000      April 30, 2000
--------------------------------------------------------------------------------

Raw materials                                   $   42,567        $   43,661
Work-in-process                                      5,625             5,970
Finished goods                                      27,301            25,733
--------------------------------------------------------------------------------

Total inventories valued at FIFO cost               75,493            75,364
Adjustments of certain inventories to the
   LIFO cost method                                   (893)             (893)
--------------------------------------------------------------------------------

                                                $   74,600        $   74,471
================================================================================


4.  Restricted Investments

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

5.     Accounts Payable

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

                                               July 30, 2000      April 30, 2000
--------------------------------------------------------------------------------

Accounts payable-trade                          $   19,593        $   26,479
Accounts payable-capital expenditures                5,349            10,808
--------------------------------------------------------------------------------

                                                $   24,942        $   37,287
================================================================================

6.  Accrued Expenses

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

                                               July 30, 2000      April 30, 2000
--------------------------------------------------------------------------------

Compensation and benefits                       $   11,587        $   14,748
Other                                                8,175             7,360
--------------------------------------------------------------------------------

                                                $   19,762        $   22,108
================================================================================

7.  Long-Term Debt

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

                                               July 30, 2000      April 30, 2000
--------------------------------------------------------------------------------

Senior unsecured notes                          $   75,000        $   75,000
Industrial revenue bonds and other obligations      32,452            32,452
Revolving credit facility                           25,000            25,000
Obligations to sellers                               4,376             5,034
--------------------------------------------------------------------------------
                                                   136,828           137,486
Less current maturities                             (1,678)           (1,678)
--------------------------------------------------------------------------------
                                                $  135,150        $  135,808

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

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

     The company's revolving credit agreement (the "Credit Agreement")  provides
an unsecured  multi-currency  revolving credit facility,  which expires in April
2002,  with a  syndicate  of banks in the United  States.  The Credit  Agreement
provides for a revolving loan commitment of $88,000,000.  The agreement requires
payment of a  quarterly  facility  fee in  advance.  In July 2000,  the  company
amended the Credit  Agreement  to amend  certain  covenants.  Additionally,  the
amendment  increased  the interest  rate from LIBOR plus 0.80% to 0.90% to LIBOR
plus 1.10% to 1.60%.  The  specified  pricing  matrix  will be in effect for the
remainder of fiscal 2001 and is based on the company's debt to EBITDA ratio,  as
defined by the  agreement.  On  borrowings  outstanding  at July 30,  2000,  the
interest rate was 7.52% (LIBOR plus 0.90%).

     The company's  $6,000,000  revolving  line of credit  expires on August 31,
2001.  However,  the  line of  credit  will  automatically  be  extended  for an
additional  three-month  period on each  November  30,  February  28, May 31 and
August 31 unless the bank  notifies the company that the line of credit will not
be  extended.  At July 30,  2000,  no  borrowings  were  outstanding  under  the
revolving line of credit.

     The industrial revenue bonds (IRBs) are generally due in balloon maturities
which occur at various dates from 2006 to 2013. The IRBs are  collateralized  by
letters of credit for the outstanding  balance of the IRBs and certain  interest
payments due thereunder.

     The company's loan agreements require, among other things, that the company
maintain compliance with certain financial ratios. At July 30, 2000, the company
was in compliance with these financial covenants.

     At July 30, 2000, the company had two interest rate swap  agreements with a
bank in order to reduce its exposure to floating  interest rates on a portion of
its variable  rate  borrowings.  The  following  table  summarizes  certain data
regarding the interest rate swaps:

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

     The  company  could  terminate  these  agreements  as of July 30,  2000 and
receive  approximately  $113,000.  Net amounts received/paid under interest rate
swap agreements decreased interest expense by approximately $3,000 for the three
months of fiscal 2001 and increased  interest expense by  approximately  $92,000
for the three months of fiscal 2000.  Management  believes the risk of incurring
losses  resulting from the inability of the bank to fulfill its obligation under
the  interest  rate swap  agreements  to be remote and that any losses  incurred
would be immaterial.


8. Cash Flow Information

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

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

                                                            2001        2000
--------------------------------------------------------------------------------

Interest                                                  $ 1,053     $ 1,340
Income taxes                                                    0       1,186

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


9. Foreign Exchange Forward Contracts

     The company  generally  enters  into  foreign  exchange  forward and option
contracts  as a hedge  against its  exposure to  currency  fluctuations  on firm
commitments to purchase certain  machinery and equipment and raw materials.  The
company had  approximately  $1,978,000 of outstanding  foreign  exchange forward
contracts as of July 30, 2000.


10. Net Income (Loss) Per Share

     The following  table  reconciles  the numerators  and  denominators  of net
income (loss) per share and net income (loss) per share,  assuming  dilution for
the three months ended July 30, 2000 and August 1, 1999:


                                                   THREE MONTHS ENDED
                      ------------------------------------------------------------------------
                                  July 30, 2000                          August 1, 1999
                      ---------------------------------     ----------------------------------
 (Amounts in thousands,    (Loss)      Shares      Per Share      Income       Shares     Per Share
except per share data) (Numerator) (Denominator)   Amount      (Numerator)  (Denominator)  Amount
                       -----------   ----------    ---------   -----------   ----------   --------
                                                                        
Net income(loss) per
    share                ($1,756)     11,209        ($0.16)       $1,597        12,063      $0.13
                                                    =========                             ========
Effect of dilutive
    securities:
       Options            -                -                           -           156
                       -----------   ----------                -----------   ----------

Net income(loss) per
     share, assuming
     dilution            ($1,756)     11,209        ($0.16)       $1,597        12,219      $0.13
                       ===========   ==========     =========  ===========   ==========   ========




11. Segment Information

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

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

     Sales,  gross profit and inventories for the company's  operating  segments
are as follows:

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

                                                      2001               2000
--------------------------------------------------------------------------------

Net sales
     Upholstery Fabrics                         $   74,926         $    90,854
     Mattress Ticking                               26,952              25,083
--------------------------------------------------------------------------------

                                                $  101,878         $   115,937

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

Gross Profit
     Upholstery Fabrics                         $    7,913         $    14,442
     Mattress Ticking                                6,261               5,970
--------------------------------------------------------------------------------

                                                $   14,174         $    20,412

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

Inventories
     Upholstery Fabrics                         $   61,213         $    63,304
     Mattress Ticking                               13,387              12,033
--------------------------------------------------------------------------------

                                                $   74,600         $    75,337

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

12.  Restatement

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


                                      CULP, INC.
                              SALES BY SEGMENT/DIVISION
             FOR THE THREE MONTHS ENDED JULY 30, 2000 AND AUGUST 1, 1999



                                (Amounts in thousands)

                                           THREE MONTHS ENDED (UNAUDITED)
                               --------------------------------------------------------
                                    Amounts                         Percent of Total
                                                                         Sales
                               -------------------                ---------------------
                               July 30,  August 1,    % Over
Segment/Division                 2000      1999       (Under)     2001        2000
----------------------------   --------- ---------   -----------  ---------   ---------
                                                               
Upholstery Fabrics
    Culp Decorative Fabrics $    41,533    50,516    (17.8) %      40.8 %      43.6 %
    Culp Velvets/Prints          30,074    36,209    (16.9) %      29.5 %      31.2 %
    Culp Yarn                     3,319     4,129    (19.6) %       3.3 %       3.6 %
                               --------- ---------   -----------  ---------   ---------
                                 74,926    90,854    (17.5) %      73.5 %      78.4 %

Mattress Ticking
    Culp Home Fashions           26,952    25,083      7.5  %      26.5 %      21.6 %
                               --------- ---------   -----------  ---------   ---------

                          * $   101,878   115,937    (12.1) %     100.0 %     100.0 %
                               ========= =========   ===========  =========   =========



* U.S.  sales were $82,290 and $92,124 for the first  quarter of fiscal 2001 and
fiscal 2000,  respectively.  The percentage decrease in U.S. sales was 10.7% for
the first quarter.


                                        CULP, INC.
                          INTERNATIONAL SALES BY GEOGRAPHIC AREA
                FOR THE THREE MONTHS ENDED JULY 30, 2000 AND AUGUST 1, 1999



                                  (Amounts in thousands)

                                             THREE MONTHS ENDED (UNAUDITED)
                              --------------------------------------------------------------
                                      Amounts                        Percent of Total Sales
                              ------------------------               -----------------------
                               July 30,     August 1,    % Over
     Geographic Area             2000         1999       (Under)      2001        2000
--------------------------    ------------  ----------  ----------   ----------   ----------
                                                                  
North America (Excluding USA) $     8,395       7,676     9.4 %        42.9 %      32.2 %
Europe                              1,452       2,929   (50.4)%         7.4 %      12.3 %
Middle East                         5,043       6,992   (27.9)%        25.7 %      29.4 %
Far East & Asia                     3,236       4,309   (24.9)%        16.5 %      18.1 %
South America                         306         620   (50.6)%         1.6 %       2.6 %
All other areas                     1,156       1,287   (10.2)%         5.9 %       5.4 %
                              ------------  ----------  ----------   ----------   ----------

                          $        19,588      23,813   (17.7)%       100.0 %     100.0 %
                              ============  ==========  ==========   ==========   ==========



International  sales,  and the  percentage of total sales,  for each of the last
five fiscal years  follows:  fiscal  1996-$77,397  (22%);  fiscal  1997-$101,571
(25%);  fiscal  1998-$137,223  (29%);  fiscal  1999-$113,354  (23%);  and fiscal
2000-$111,104 (23%). International sales for the first quarter represented 19.2%
and 20.5% for 2001 and 2000, respectively.




Item 2.

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

The  following  analysis of the  financial  condition  and results of operations
should be read in conjunction with the Financial  Statements and Notes and other
exhibits  included  elsewhere  in this  report.  As  discussed in Note 12 to the
Consolidated  Financial  Statements,  the company has  restated  its  previously
issued Consolidated Financial Statements as of July 30, 2000, April 30, 2000 and
August  1,  1999.  As a  result,  certain  disclosures  in item 2  (Management's
Discussion and Analysis of Financial  Condition and Results of Operations)  have
been restated as well.

Overview

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

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

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

Three Months ended July 30, 2000 compared with Three Months ended August 1, 1999

     Net Sales.  Net sales for the first  quarter of fiscal  2001  decreased  by
12.1% to $101.9 million.  Sales of upholstery  fabrics  decreased 17.5% to $74.9
million,  and  sales  of  mattress  ticking  increased  7.5% to  $27.0  million.
International sales were down 17.7% for the quarter. The first fiscal quarter is
historically  not the  strongest  period  of the year  for  Culp due to  planned
vacations and seasonal industry-wide plant closings. The company had anticipated
that the first quarter would be a difficult year-to-year  comparison,  but sales
proved to be considerably  less than expected.  Key factors which influenced the
company's  shipments were a slowdown in consumer  spending on home  furnishings,
especially in the promotional  price category,  and the relative strength of the
dollar which is affecting  Culp's sales to customers  outside the United States.
The decline in sales of upholstery fabrics was offset in part by increased sales
by Culp Home Fashions  (primarily  mattress ticking).  Culp's growth in mattress
ticking  continues  to be driven by the  introduction  of new designs and fabric
constructions as well as the advantages of the company's  vertical  integration.
In particular,  the ability to manufacture  the jacquard  greige (or unfinished)
goods  that are then  printed  to  produce  mattress  ticking  has aided Culp in
meeting  faster  delivery  schedules and  providing  improved  overall  customer
service.

Based on current  trends,  the company expects to report a profit for the second
fiscal  quarter,  but believes that earnings will be down from the  year-earlier
level.  The trend in results over the  remainder of this year will be determined
by a number of factors  including the overall trend in consumer spending on home
furnishings and the fluctuation of the dollar relative to other currencies.

Gross  Profit  and Cost of  Sales.  Gross  profit  declined  30.6% for the first
quarter  versus a year ago and decreased as a percentage of net sales from 17.6%
to 13.9%.  The decline was due  principally to lower sales volume for the period
which led to underabsorption of fixed costs in the company's  upholstery fabrics
operation.  The  company  also  experienced  some  higher  costs  related to the
consolidation of the Phillips weaving plant in Monroe, NC into the Pageland,  SC
facility.  This move has been  completed,  and the company expects to benefit in
subsequent periods from reduced operating expenses.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative expenses for the first quarter increased as a percentage of sales
from 13.0% to 13.5%.  The dollar amount of these  expenses  declined 8.4% from a
year ago,  aided by the fact that a portion of these  expenses is variable based
on the level of sales.

Interest  Expense.  Interest  expense of $2.3 million for the first  quarter was
down slightly from $2.4 million in the prior year due to slightly  lower average
borrowings.

Other Expense.  Other expense for the first quarter  totaled  $741,000  compared
with  $555,000  in the prior year.  The  increase  is  principally  due to lower
investment  income on assets related to the nonqualified  deferred  compensation
plan.

Income Taxes. The effective tax rate for the first quarter was 34.0%,  unchanged
from the prior year.

Net Income (Loss) Per Share.  Net loss per share for the first quarter of fiscal
2001 totaled  ($0.16) per share  diluted  (based on  11,292,000  average  shares
outstanding  during  the  period)  compared  with net  income of $0.13 per share
diluted  (based on 12,219,000  average shares  outstanding  during the period) a
year ago.


Liquidity and Capital Resources

Liquidity.  Cash and cash  investments  were $1.7  million as of July 30,  2000,
compared  with $1.1  million at August 1, 1999,  and $1.0  million at the end of
fiscal 2000.  Funded debt (long-term debt,  including current  maturities,  less
restricted  investments)  was $136.8  million at July 30,  2000,  compared  with
$136.2  million at August 1, 1999 and $137.5  million  at April 30,  2000.  As a
percentage of total capital (funded debt plus total stockholders'  equity),  the
company's  borrowings amounted to 51.8% at July 30, 2000, compared with 51.3% at
August 1, 1999, and 51.5% at April 30, 2000. The company's working capital as of
July 30, 2000 was $100.3  million,  compared with $100.4 million as of August 1,
1999, and $100.0 million at the close of fiscal 2000.

The  company's  cash flow from  operations  was $9.6 million for the first three
months of fiscal 2001, consisting of $3.7 million from operations (net loss plus
depreciation  and  amortization)  plus $5.9 million from the decrease in working
capital.  The decrease in working  capital was  primarily due to a $16.4 million
decrease in accounts  receivable  offset by a $6.9 million  decrease in accounts
payable, a $2.3 million decrease in accrued expenses and a $1.2 million increase
in other current assets.

In separate authorizations in June 1998, March 1999, September 1999 and December
1999,  the board of  directors of the company  authorized  the use of a total of
$20.0 million to repurchase the company's common stock. Over the past two fiscal
years,  the company has  invested  $12.2  million to  repurchase  a total of 1.8
million  shares.  No purchases were made during the first quarter of fiscal 2001
under these authorizations.

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

Culp has an $88 million syndicated,  unsecured,  multi-currency revolving credit
facility. The facility, which expires in April 2002, requires quarterly payments
of interest on all outstanding  borrowings and a quarterly  facility fee paid in
advance.  In July 2000, the company amended the credit facility to amend certain
covenants.  The amendment also increased the interest rate from LIBOR plus 0.80%
to 0.90% to LIBOR plus 1.10% to 1.60%.  The specified  pricing matrix will be in
effect for the  remainder of fiscal 2001 and is based on the  company's  debt to
EBITDA ratio,  as defined by the facility.  As of July 30, 2000, the company had
outstanding balances of $25 million under the credit facility.

The  company  also  has a  total  of  $32.5  million  in  currently  outstanding
industrial  revenue  bonds  ("IRBs")  which  have been used to  finance  capital
expenditures.  The  IRBs  are  collateralized  by  letters  of  credit  for  the
outstanding balance of the IRBs and certain interest payments due thereunder.

The company's  loan  agreements  require,  among other things,  that the company
maintain  compliance  with certain  financial  ratios.  As of July 30, 2000, the
company was in compliance with these financial covenants.

As of July 30, 2000, the company had two interest rate swap agreements to reduce
its exposure to floating  interest rates on a $10 million notional  amount.  The
effect of these  contracts is to "fix" the interest  rate payable on $10 million
of the company's  variable rate  borrowings at a weighted  average rate of 6.8%.
The company also enters into foreign  exchange  forward and option  contracts to
hedge against currency fluctuations with respect to firm commitments to purchase
certain  machinery,  equipment and raw materials.  The company had approximately
$2.0 million of outstanding  foreign exchange  forward  contracts as of July 30,
2000.

Capital  Expenditures.  The  company  maintains  an  ongoing  program of capital
expenditures  designed to increase  capacity  as needed,  enhance  manufacturing
efficiencies   through   modernization  and  increase  the  company's   vertical
integration.  Capital  expenditures for the first quarter of fiscal 2001 totaled
$2.3 million compared with $2.4 million in the year-earlier  period. The company
plans for  total  capital  spending  for  fiscal  2001 to be  approximately  $16
million.

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

Restatement

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

Inflation

The cost of the company's raw materials is remaining  generally stable although,
the  company is  experiencing  some price  increases  in  petroleum  related raw
materials.  Factors that reasonably can be expected to influence  margins in the
future include changes in raw material  prices,  trends in other operating costs
and overall competitive conditions.

Seasonality

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

Forward-Looking Information

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

New Accounting Pronouncements

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



Item 3.  Quantitative and Qualitative Disclosures About Market Risk

The company is exposed to market risk from changes in interest rates on debt and
foreign currency exchange rates. The company's market risk sensitive instruments
are not entered into for trading  purposes.  The company has not experienced any
significant changes in market risk since July 30, 2000.

The  company's  exposure to interest  rate risk  consists of floating  rate debt
based on the London Interbank  Offered Rate plus an adjustable  margin under the
company's  revolving  credit agreement and variable rate debt in connection with
the industrial  revenue bonds. To lower or limit overall  borrowing  costs,  the
company  enters  into  interest  rate swap  agreements  to modify  the  interest
characteristics  of portions of its outstanding debt. The agreements entitle the
company to receive or pay to the  counterparty  (a major  bank),  on a quarterly
basis, the amounts,  if any, by which the company's interest payments covered by
swap  agreements  differ  from  those of the  counterparty.  These  amounts  are
recorded  as  adjustments  to  interest  expense.  The  fair  value  of the swap
agreements and changes in fair value  resulting from changes in market  interest
rates are not recognized in the consolidated  financial  statements.  The annual
impact on the company's results of operations of a 100 basis point interest rate
change on the July 30, 2000 outstanding  balance of the variable rate debt would
be approximately $560,000 irrespective of any swaps associated with this debt.

The company's exposure to fluctuations in foreign currency exchange rates is due
primarily to a foreign  subsidiary  domiciled in Canada and purchases of certain
machinery,  equipment  and raw  materials in foreign  currencies.  The company's
Canadian  subsidiary  uses the United States dollar as its functional  currency.
The company  generally  does not use financial  derivative  instruments to hedge
foreign currency  exchange rate risks  associated with the Canadian  subsidiary.
However,  the company  generally enters into foreign exchange forward and option
contracts  as a hedge  against its  exposure to  currency  fluctuations  on firm
commitments to purchase  certain  machinery,  equipment and raw  materials.  The
Canadian  subsidiary  is not material to the company's  consolidated  results of
operations;  therefore,  the impact of a 10% change in the exchange rate at July
30,  2000  would not have a  significant  impact  on the  company's  results  of
operations or financial  position.  In addition,  the company had  approximately
$2.0 million of outstanding  foreign exchange  forward  contracts as of July 30,
2000.  As a result,  any change in exchange  rates would not have a  significant
impact on the  company's  results of  operations  or  financial  position as the
foreign exchange  forward  contracts have "fixed" the exchange rate with respect
to these purchase commitments.



Part II - OTHER INFORMATION

Item 6.   Exhibits and Reports on Form 8-K

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


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

      27        Financial Data Schedule



(b)  Reports on Form 8-K:

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

   (1)       Form 8-K dated May 31, 2000, included under Item 5, Other
      Events, the Company's press release for quarterly earnings and
      the Financial Information Release relating to certain financial
      information for the quarter and year ended April 30, 2000.


                               SIGNATURE

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


                                    CULP, INC.
                                    (Registrant)


Date:   April 25, 2001          By:  s/s  Phillip W. Wilson
                                          Phillip W. Wilson
                                          Vice President and Chief Financial
                                          and Accounting Officer

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